{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Title","Description","Checklist","Dashboard","FinStat","FinStat_Y","Outputs","Inputs C","Inputs T","Input Opex","Input Capex","CashFlow","Debt","Investor","S&U","Subs","Oper","FixedAssets","Tax","BgEf","Controls","Charts","inputs Sber_base_11-2018","inputs Sber_neg_11-2018","inputs Sber_pos_11-2018","Sheet_template"],"not_rendered":{"charts":9,"images":2,"macros":1,"external_links":1,"defined_names":122,"comments":5,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Title","index":0,"n_rows":1,"n_cols":3,"rows_kept":1,"cut":false,"hidden":false,"merged":[[0,2,0,10]]}
["--> На контрольную панель",null,{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ - ТОЛЬКО ДЛЯ ОБСУЖДЕНИЯ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ - ТОЛЬКО ДЛЯ ОБСУЖДЕНИЯ"}]

{"sheet":"Description","index":1,"n_rows":105,"n_cols":8,"rows_kept":105,"cut":false,"hidden":false,"merged":[[7,2,7,5],[8,2,8,5]]}
[null,{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Содержание и условные обозначения",null,null,null,null,null,"Проверка:"]
[null,{"$f":"CONCATENATE(\"Проект \"\"\",project_name,\"\"\"\",IF(draft_model_flag,\", модель версии \"&model_version,\"\"))","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[null,"НАЗВАНИЕ ПРОЕКТА"]
[]
[null,"Название проекта (краткое)","Строительство школы на основе концессии"]
[null,"Название проекта (полное)","Проект реализации концессионного соглашения по строительству и последующей эксплуатации средней общеобразовательной школы"]
[null,"Версия модели","45"]
[null,"Финальная модель","Нет",{"$f":"(C11=\"Нет\")","v":true}]
[null,"Дата разработки модели","2019-02-12"]
[]
[null,"СОДЕРЖАНИЕ"]
[]
[null,"Описание листа","Название листа","Вид листа"]
[null,"Титульный лист","Title","Информационный"]
[null,{"$f":"INDIRECT(CONCATENATE(\"'\",C18,\"'!B2\"),TRUE)","v":"Содержание и условные обозначения"},"Description","Информационный"]
[null,{"$f":"INDIRECT(CONCATENATE(\"'\",C19,\"'!B2\"),TRUE)","v":"Контрольная панель"},"Dashboard","Результирующий"]
[null,"Прогнозная финансовая отчетность","FinStat","Результирующий"]
[null,"Годовая прогнозная финансовая отчетность","FinStat_Y","Результирующий"]
[null,{"$f":"INDIRECT(CONCATENATE(\"'\",C22,\"'!B2\"),TRUE)","v":"Проверка модели"},"Checklist","Результирующий"]
[null,"Общие предпосылки","Inputs C","Предпосылки"]
[null,"Предпосылки, зависящие от времени","Inputs T","Предпосылки"]
[null,"Предпосылки операционных затрат","Input Opex","Предпосылки"]
[null,"Предпосылки капитальных затрат","Input Capex","Предпосылки"]
[null,"Расчет капитальных затрат, основных средств и амортизации","FixedAssets","Расчетный"]
[null,"Расчет долгового финансирования","Debt","Расчетный"]
[null,{"$f":"INDIRECT(CONCATENATE(\"'\",C29,\"'!B2\"),TRUE)","v":"Расчет акционерного финансирования"},"Investor","Расчетный"]
[null,"Источники и направления денежных средств","S&U","Расчетный"]
[null,"Операционная деятельность","Oper","Расчетный"]
[null,"Расчет платежей концедента и субсидий","Subs","Расчетный"]
[null,"Расчет денежных потоков проекта","CashFlow","Расчетный"]
[null,"Расчет налогов","Tax","Расчетный"]
[null,"Расчет бюджетной эффективности","BgEf","Расчетный"]
[null,"Технический лист с данными для подстановки в списки","Controls","Технический"]
[null,"Данные для графиков и диаграмм","Charts","Технический"]
[null,"Лист предпосылок Sberbank CIB для базового сценария","inputs Sber_base_11-2018","Технический"]
[null,"Лист предпосылок Sberbank CIB для пессимистичного сценария","inputs Sber_neg_11-2018","Технический"]
[null,"Лист предпосылок Sberbank CIB для оптимистичного сценария","inputs Sber_pos_11-2018","Технический"]
[null,"Технический лист, используемый для добавления листов в модель","Sheet_template","Технический"]
[]
[null,"УСЛОВНЫЕ ОБОЗНАЧЕНИЯ"]
[]
[null,"УСЛОВНЫЕ ОБОЗНАЧЕНИЯ ЛИСТОВ МОДЕЛИ"]
[]
[null,"Информационные листы"]
[]
[null,"Результирующие листы"]
[]
[null,"Листы предпосылок"]
[]
[null,"Расчетные листы"]
[]
[null,"Технические листы"]
[]
[]
[null,"УСЛОВНЫЕ ОБОЗНАЧЕНИЯ ЯЧЕЕК"]
[]
[]
[null,"Входные данные"]
[]
[null,"Ячейка выбора сценария","ХХХ"]
[]
[null,"Ячейка для ручного ввода данных","ХХХ"]
[]
[null,"Вычисления и ссылки внутри модели"]
[]
[null,"Ячейка вычислений","ХХХ"]
[]
[null,"Ячейка с данными с панели управления","ХХХ"]
[]
[null,"Ячейка с данными с листов предпосылок","ХХХ"]
[]
[null,"Ячейка со ссылкой на иной лист модели","XXX"]
[]
[null,"Результирющие показатели"]
[]
[null,"Ячейка промежуточных итогов","XXX"]
[]
[null,"Ячейка подитогов","ХХХ"]
[]
[null,"Ячейка с ключевыми резльтирюущими данными","ХХХ"]
[]
[null,"Сумма ячеек по строке","XXX"]
[]
[null,"Ключевые результаты на панели управления","XXX"]
[]
[null,"Технические ячейки"]
[]
[null,"Ячейка с технической константой / значением","ХХХ"]
[]
[null,"Ячейка, заполняемая в результате работы макроса","ХХХ"]
[]
[null,"Активный флаг",1]
[]
[null,"Неактивный флаг",0]
[]
[null,"Единицы изменения показателя","XXX"]
[]
[null,"Названия разделов модели"]
[]
[null,"Заголовок 1го уровня","XXX"]
[]
[null,"Заголовок 2го уровня","XXX"]

{"sheet":"Checklist","index":2,"n_rows":32,"n_cols":11,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Проверка модели",null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[null,null,"ПАРАМЕТРЫ ПРОВЕРОК",null,null,null,null,null,null,"ИТОГОВЫЕ РЕЗУЛЬТАТЫ"]
[]
[null,null,"Точность проверки [VSN]",1E-3,null,null,null,null,null,{"$f":"Controls!K18","v":"Целостность"},{"$f":"(COUNTIFS($F$15:$F$32,FALSE,$D$15:$D$32,J8)=0)","v":true}]
[null,null,"Точность округления отчетности, число разрядов",3,null,null,null,null,null,{"$f":"Controls!K19","v":"Сигналы"},{"$f":"(COUNTIFS($F$15:$F$32,FALSE,$D$15:$D$32,J9)=0)","v":false}]
[null,null,null,null,null,null,null,null,null,{"$f":"Controls!K20","v":"Актуальность"},{"$f":"(COUNTIFS($F$15:$F$32,FALSE,$D$15:$D$32,J10)=0)","v":true}]
[]
[null,null,"РЕЗУЛЬТАТЫ ПРОВЕРКИ",null,null,null,null,null,null,"Общая проверка",{"$f":"AND(F15:F32)","v":false}]
[null,null,null,null,null,null,null,null,null,"Проверка - только сигналы",{"$f":"AND(K8,NOT(K9),K10)","v":true}]
[null,null,null,"Тип",null,"Результат"]
[null,null,"Источники = направления","Целостность",null,{"$f":"check_SU","v":true},null,null,null,"Описание результатов проверки:"]
[null,null,"График кап. затрат совпадает с фазами проекта","Целостность",null,{"$f":"check_capex_vs_phase","v":true},null,null,null,{"$f":"IF(K8,\"\",J8)&\" \"&IF(K9,\"\",J9)&\" \"&IF(K10,\"\",J10)","v":" Сигналы "}]
[null,null,"Долг погашен в полном объеме","Сигналы",null,{"$f":"check_full_debt_repay","v":true}]
[null,null,"Расчет процентов по старшему долгу актуален","Актуальность",null,{"$f":"check_interest","v":true},null,null,null,"| <-- вернуться на контрольную панель"]
[null,null,"Расчет комиссии за открытие КЛ старшего долга актуален","Актуальность",null,{"$f":"check_upfront_fee","v":true}]
[null,null,"Расчет комиссии за обязательство старшего долга актуален","Актуальность",null,{"$f":"check_comm_fee","v":true}]
[null,null,"Расчет процентов по акц. займу актуален","Актуальность",null,{"$f":"check_shloan_interest","v":true}]
[null,null,"Расчеты затрат на страхование объекта актуальны","Актуальность",null,{"$f":"check_insurance","v":true}]
[null,null,"Акционерный займ погашен в полном объеме","Сигналы",null,{"$f":"ShLoan_full_repay","v":false}]
[null,null,"Корректность ручного графика погашения кредита","Целостность",null,{"$f":"check_manual_loan_rep_profile","v":true}]
[null,null,"Актуальность расчета DSRA","Актуальность",null,{"$f":"check_DSRA","v":true}]
[null,null,"Актуальность расчета НДС","Актуальность",null,{"$f":"check_VAT","v":true}]
[null,null,"Неотрицательный остаток ДС (лист cashflow)","Сигналы",null,{"$f":"check_pos_CF","v":true}]
[null,null,"Сходимость баланса","Целостность",null,{"$f":"check_BS","v":true}]
[null,null,"Выполнение ковенанта по DSCR","Сигналы",null,{"$f":"check_DSCR","v":true}]
[null,null,"Достижение целевой доходности инвестора","Сигналы",null,{"$f":"check_eq_IRR","v":false}]
[null,null,"Расчет налога на прибыль актуален","Актуальность",null,{"$f":"check_IncomeTax","v":true}]
[null,null,"Расчет дополнительной субсидии актуален","Актуальность",null,{"$f":"check_dop_subs","v":true}]

{"sheet":"Dashboard","index":3,"n_rows":111,"n_cols":25,"rows_kept":111,"cut":false,"hidden":false,"merged":[[86,21,86,23],[85,21,85,23],[0,1,0,4],[101,13,101,14],[53,4,53,5],[117,21,117,23],[116,21,116,23],[102,13,102,14],[103,13,103,14],[104,13,104,14],[105,13,105,14],[106,13,106,14],[107,13,107,14]]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Контрольная панель",null,null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[null,null,"КЛЮЧЕВЫЕ ПОКАЗАТЕЛИ ЭФФЕКТИВНОСТИ ПРОЕКТА",null,null,null,null,null,null,null,"ОСНОВНЫЕ РЕЗУЛЬТАТЫ ПРОЕКТА"]
[]
[null,null,null,null,null,null,null,null,null,null,"ИСТОЧНИКИ И НАПРАВЛЕНИЯ ДЕНЕЖНЫХ СРЕДСТВ НА ИНВЕСТИЦИОННОЙ СТАДИИ"]
[null,null,"Показатели проекта в целом:"]
[null,null,"NPV, тыс. руб.",null,{"$f":"NPV_project","v":14858.813710696784},null,null,null,null,null,"Источники:","тыс. руб.","%"]
[null,null,"Ставка дисконтирования, %",null,{"$f":"WACC_avg","v":9.4964948159997009E-2},null,null,null,null,null,{"$f":"'S&U'!B47","v":"Привлечение старшего долга"},{"$f":"'S&U'!L47","v":507846.31651450001},{"$f":"L11/$L$17","v":0.55633703397579859}]
[null,null,"IRR, %",null,{"$f":"IRR_project","v":0.10399841658418807},null,null,null,null,null,{"$f":"'S&U'!B44","v":"Капитальный грант"},{"$f":"'S&U'!L44","v":187344.57624300002},0.20523280860600199]
[null,null,"Срок окупаемости, лет",null,{"$f":"PBP_project","v":7},null,null,null,null,null,{"$f":"'S&U'!B46","v":"Собственные средства - акционерный займ"},{"$f":"'S&U'!L46","v":217648.42136335722},0.23843015741819948]
[null,null,"Срок дискон. окупаемости, лет",null,{"$f":"DPBP_project","v":8},null,null,null,null,null,{"$f":"'S&U'!B49","v":"Доходность DSRA на инвестционной стадии"},{"$f":"'S&U'!L49","v":0},0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'S&U'!B45","v":"Собственные средства - вложение в УК"},{"$f":"'S&U'!L45","v":0},0]
[null,null,"Показатели доходности инвестора:",null,null,null,null,null,null,null,{"$f":"'S&U'!B48","v":"Возмещение НДС на инвестиционной стадии"},{"$f":"'S&U'!L48","v":0},0]
[null,null,"NPV to equity, тыс. руб.",null,{"$f":"NPV_equity","v":-20269.283908739213},null,null,null,null,null,{"$f":"'S&U'!B50","v":"Итого источники денежных средств:"},{"$f":"'S&U'!L50","v":912839.31412085716},1]
[null,null,"Требуемая доходность собственного капитала, %",null,{"$f":"IRR_equity_req","v":0.1}]
[null,null,"IRR to equity, %",null,{"$f":"IRR_equity","v":7.30599041082165E-2}]
[null,null,"Срок окупаемости, лет",null,{"$f":"PBP_equity","v":7.5},null,null,null,null,null,"Направления:","тыс. руб.","%"]
[null,null,"Срок дискон. окупаемости, лет",null,{"$f":"DPBP_equity","v":"не достиг."},null,null,null,null,null,{"$f":"'S&U'!B31","v":"Капитальные затраты инвестционной стадии"},{"$f":"'S&U'!L31","v":710079.32950282504},{"$f":"L21/$L$28","v":0.77787987274265524}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'S&U'!B35","v":"Формирование DSRA на инвестиционной стадии"},{"$f":"'S&U'!L35","v":13927.511331869284},1.525735265388156E-2]
[null,null,"Показатель бюджетной эффективности проекта",null,{"$f":"BgEf!$D$103","v":8.7980746040723923E-2},null,null,null,null,null,{"$f":"'S&U'!B33","v":"Уплата НДС на инвестиционной стадии"},{"$f":"'S&U'!L33","v":141927.709275},0.15547940045909242]
[null,null,null,null,{"$f":"IF(E23>0,\"Концессия эффективна \",\"Концессия неэффективна \")","v":"Концессия эффективна "},null,null,null,null,null,{"$f":"'S&U'!B32","v":"Операционные затраты инвестиционной стадии"},{"$f":"'S&U'!L32","v":3525.6427828138612},3.8622819244034847E-3]
[null,null,null,null,null,null,null,null,null,null,{"$f":"'S&U'!B34","v":"Изменение оборотного капитала"},{"$f":"'S&U'!L34","v":0},0]
[null,null,"Долговые ковенанты:","min","avg",null,null,null,null,null,{"$f":"'S&U'!B37","v":"Проценты по старшему долгу на инвестиционной стадии"},{"$f":"'S&U'!L37","v":33762.7592698843},3.6986530649592744E-2]
[null,null,{"$f":"\"DSCR \"&IF(E88<>\"\",\"(ковенант - не менее \"&$E$88&\")\")","v":"DSCR (ковенант - не менее 1.2)"},{"$f":"DSCR_min","v":1.1999999999999997},{"$f":"DSCR_avg","v":1.2621803911234954},null,null,null,null,null,{"$f":"'S&U'!B38","v":"Комиссии по старшему долгу на инвестиционной стадии"},{"$f":"'S&U'!L38","v":9616.3619584648295},1.0534561570374752E-2]
[null,null,"LLCR",{"$f":"LLCR_min","v":1.2397296692421944},{"$f":"LLCR_avg","v":1.364426366522324},null,null,null,null,null,{"$f":"'S&U'!B39","v":"Итого направления денежных средств:"},{"$f":"'S&U'!L39","v":912839.31412085716},1]
[null,null,"PLCR",{"$f":"PLCR_min","v":1.4378852636951458},{"$f":"PLCR_avg","v":2.6232116952933366}]
[]
[]
[null,null,"СВОД СУБСИДИЙ"]
[]
[null,null,"Субсидии:",null,null,null,null,null,null,null,"АРЕНДНЫЙ ПЛАТЕЖ И ПЛАТА КОНЦЕДЕНТА"]
[]
[null,null,"Субсидии по государственной программе:",null,null,null,null,null,null,null,"Бюджетные платежи","тыс. руб.","%",null,{"$f":"FinStat_Y!M21","v":2019},{"$f":"FinStat_Y!N21","v":2020},{"$f":"FinStat_Y!O21","v":2021},{"$f":"FinStat_Y!P21","v":2022},{"$f":"FinStat_Y!Q21","v":2023},{"$f":"FinStat_Y!R21","v":2024},{"$f":"FinStat_Y!S21","v":2025},{"$f":"FinStat_Y!T21","v":2026},{"$f":"FinStat_Y!U21","v":2027},{"$f":"FinStat_Y!V21","v":2028},{"$f":"FinStat_Y!W21","v":2029}]
[null,null,"Капитальный грант",null,{"$f":"Subs!L41","v":187344.57624300002},null,null,null,null,null,{"$f":"FinStat_Y!B111","v":"Капитальный грант"},{"$f":"FinStat_Y!L111","v":187344.57624300002},{"$f":"L37/$L$42","v":0.15573982328526745},null,{"$f":"FinStat_Y!M111","v":0},{"$f":"FinStat_Y!N111","v":93672.288},{"$f":"FinStat_Y!O111","v":93672.288},{"$f":"FinStat_Y!P111","v":0},{"$f":"FinStat_Y!Q111","v":0},{"$f":"FinStat_Y!R111","v":0},{"$f":"FinStat_Y!S111","v":0},{"$f":"FinStat_Y!T111","v":0},{"$f":"FinStat_Y!U111","v":0},{"$f":"FinStat_Y!V111","v":0},{"$f":"FinStat_Y!W111","v":0}]
[null,null,"Субсидия на проценты",null,{"$f":"Subs!L198","v":193135.22678141997},null,null,null,null,null,{"$f":"FinStat_Y!B85","v":"Платежи концедента - субсидия на банковские проценты"},{"$f":"FinStat_Y!L85","v":193135.22678141997},0.16055359964135751,null,{"$f":"FinStat_Y!M85","v":0},{"$f":"FinStat_Y!N85","v":0},{"$f":"FinStat_Y!O85","v":0},{"$f":"FinStat_Y!P85","v":45409.771000000001},{"$f":"FinStat_Y!Q85","v":53137.733999999997},{"$f":"FinStat_Y!R85","v":42429.288999999997},{"$f":"FinStat_Y!S85","v":30741.542000000001},{"$f":"FinStat_Y!T85","v":17797.735000000001},{"$f":"FinStat_Y!U85","v":3619.1570000000002},{"$f":"FinStat_Y!V85","v":0},{"$f":"FinStat_Y!W85","v":0}]
[null,null,"Инвестиционный платеж",null,{"$f":"Subs!L199","v":716507.84750390984},null,null,null,null,null,{"$f":"FinStat_Y!B86","v":"Платежи концедента - субсидия на инвестиционные затраты"},{"$f":"FinStat_Y!L86","v":716507.84750390984},0.59563403323738184,null,{"$f":"FinStat_Y!M86","v":0},{"$f":"FinStat_Y!N86","v":0},{"$f":"FinStat_Y!O86","v":0},{"$f":"FinStat_Y!P86","v":88073.24},{"$f":"FinStat_Y!Q86","v":126180.83},{"$f":"FinStat_Y!R86","v":138805.29999999999},{"$f":"FinStat_Y!S86","v":152643.25099999999},{"$f":"FinStat_Y!T86","v":167864.99799999999},{"$f":"FinStat_Y!U86","v":42940.228000000003},{"$f":"FinStat_Y!V86","v":0},{"$f":"FinStat_Y!W86","v":0}]
[null,null,"Субсидия на операционные затраты (налог на прибыль)",null,{"$f":"Subs!L200","v":83156.705761431193},null,null,null,null,null,{"$f":"FinStat_Y!B87","v":"Платежи концедента - субсидия на операционные затраты (на налог на прибыль)"},{"$f":"FinStat_Y!L87","v":83156.705761431193},6.9128292475743203E-2,null,{"$f":"FinStat_Y!M87","v":0},{"$f":"FinStat_Y!N87","v":0},{"$f":"FinStat_Y!O87","v":0},{"$f":"FinStat_Y!P87","v":0},{"$f":"FinStat_Y!Q87","v":0},{"$f":"FinStat_Y!R87","v":0},{"$f":"FinStat_Y!S87","v":0},{"$f":"FinStat_Y!T87","v":0},{"$f":"FinStat_Y!U87","v":83156.706000000006},{"$f":"FinStat_Y!V87","v":0},{"$f":"FinStat_Y!W87","v":0}]
[null,null,"Коэффициент удорожания",null,{"$f":"Subs!$L$140","v":1.3888000000000003},null,null,null,null,null,{"$f":"FinStat_Y!B88","v":"Платежи концедента - субсидия на операционные затраты (на эксплуатационные расходы)"},{"$f":"FinStat_Y!L88","v":22788.665534993073},1.8944251360249856E-2,null,{"$f":"FinStat_Y!M88","v":0},{"$f":"FinStat_Y!N88","v":0},{"$f":"FinStat_Y!O88","v":0},{"$f":"FinStat_Y!P88","v":3142.232},{"$f":"FinStat_Y!Q88","v":4334.7820000000002},{"$f":"FinStat_Y!R88","v":4506.7330000000002},{"$f":"FinStat_Y!S88","v":4685.5630000000001},{"$f":"FinStat_Y!T88","v":4871.5450000000001},{"$f":"FinStat_Y!U88","v":1247.8109999999999},{"$f":"FinStat_Y!V88","v":0},{"$f":"FinStat_Y!W88","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Итого бюджетные платежи",{"$f":"SUM(L37:L41)","v":1202933.0218247543},1,null,{"$f":"SUM(O37:O41)","v":0},93672.288,93672.288,136625.24299999999,183653.34600000002,185741.32199999999,188070.356,190534.27800000002,130963.90200000002,0,0]
[null,null,"Субсидия от муниципалитета на эксплуатационные расходы:"]
[null,null,"Субсидия на операционные затраты (эксплуатация) (без НДС)",null,{"$f":"Subs!L210","v":22788.665534993073}]
[null,null,"НДС сверх операционных платежей",null,{"$f":"(E44)*Const_VAT_rate","v":4557.7331069986149}]
[]
[]
[]
[]
[null,null,"КЛЮЧЕВЫЕ ПАРАМЕТРЫ УПРАВЛЕНИЯ ПРОЕКТОМ"]
[]
[null,null,"ПАРАМЕТРЫ И СХЕМА РЕАЛИЗАЦИИ ПРОЕКТА"]
[]
[null,null,"Регион",null,"Сургут, Когалым, Нефтеюганск, Пыть-Ях и прилегающие к ним территории"]
[null,null,"Количество мест",null,550]
[null,null,"Наличие бассейна",null,"Да"]
[null,null,"Строительство >3 доп. функциональных помещений",null,"Да"]
[null,null,"Строительство в стесненных условиях",null,"Да"]
[null,null,"Проживает более 100 тыс.чел.(Нефтеюганск, Нижневартовск, Ханты-Мансийск, Югорск)",null,"Да",{"$f":"MATCH(E59,Controls!$K$10:$K$11,0)","v":1}]
[null,null,"Срок операционной фазы, лет",null,{"$f":"60/12","v":5}]
[]
[null,null,"Параметры платы концедента и арендной платы"]
[null,null,"Месяц первой выборки капитального гранта",null,{"$f":"IF('Inputs C'!F17<'Inputs C'!D46,'Inputs C'!D46,EDATE('Inputs C'!F17,month_in_period))","v":"2020-07-01"}]
[null,null,"Месяц первой выборки субсидии",null,{"$f":"IF('Inputs C'!F18<'Inputs C'!D48,'Inputs C'!D48,'Inputs C'!F18)","v":"2022-04-01"}]
[null,null,"Месяц последней выборки субсидии",null,{"$f":"IF(DATE(YEAR(E63)+6,10,1)>'Inputs C'!H18,'Inputs C'!H18,DATE(YEAR(E63)+6,10,1))","v":"2026-10-01"}]
[null,null,"Месяц последней выборки капитального гранта",null,{"$f":"'Inputs C'!D47","v":"2022-04-01"}]
[]
[null,null,"Коммерческая выручка"]
[null,null,"Выручка, тыс. руб./мес., без НДС (в ценах базового периода)",null,0,null,null,null,null,null,"ДЕНЕЖНЫЕ ПОТОКИ ПО КРЕДИТУ"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"тыс. руб.",null,null,{"$f":"FinStat_Y!M21","v":2019},{"$f":"FinStat_Y!N21","v":2020},{"$f":"FinStat_Y!O21","v":2021},{"$f":"FinStat_Y!P21","v":2022},{"$f":"FinStat_Y!Q21","v":2023},{"$f":"FinStat_Y!R21","v":2024},{"$f":"FinStat_Y!S21","v":2025},{"$f":"FinStat_Y!T21","v":2026},{"$f":"FinStat_Y!U21","v":2027},{"$f":"FinStat_Y!V21","v":2028},{"$f":"FinStat_Y!W21","v":2029}]
[null,null,null,null,null,null,null,null,null,null,"Выборка кредита",{"$f":"Charts!L59","v":507846.31599999999},null,null,{"$f":"Charts!M59","v":0},{"$f":"Charts!N59","v":55318.14},{"$f":"Charts!O59","v":380782.53899999999},{"$f":"Charts!P59","v":71745.637000000002},{"$f":"Charts!Q59","v":0},{"$f":"Charts!R59","v":0},{"$f":"Charts!S59","v":0},{"$f":"Charts!T59","v":0},{"$f":"Charts!U59","v":0},{"$f":"Charts!V59","v":0},{"$f":"Charts!W59","v":0}]
[null,null,"ПАРАМЕТРЫ ДОЛГОВОГО ФИНАНСИРОВАНИЯ",null,null,null,null,null,null,null,"Капитализация процентов по кредиту",{"$f":"Charts!L60","v":0},null,null,{"$f":"Charts!M60","v":0},{"$f":"Charts!N60","v":0},{"$f":"Charts!O60","v":0},{"$f":"Charts!P60","v":0},{"$f":"Charts!Q60","v":0},{"$f":"Charts!R60","v":0},{"$f":"Charts!S60","v":0},{"$f":"Charts!T60","v":0},{"$f":"Charts!U60","v":0},{"$f":"Charts!V60","v":0},{"$f":"Charts!W60","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Погашение кредита",{"$f":"Charts!L61","v":-507846.31599999999},null,null,{"$f":"Charts!M61","v":0},{"$f":"Charts!N61","v":0},{"$f":"Charts!O61","v":0},{"$f":"Charts!P61","v":-157577.49},{"$f":"Charts!Q61","v":-98954.581999999995},{"$f":"Charts!R61","v":-110461.538},{"$f":"Charts!S61","v":-123212.231},{"$f":"Charts!T61","v":-17640.474999999999},{"$f":"Charts!U61","v":0},{"$f":"Charts!V61","v":0},{"$f":"Charts!W61","v":0}]
[null,null,"Доля старшего долга в общем объеме фин. (кроме НДС)",null,0.7,null,null,null,null,null,"Итого изменение суммы долга по кредиту",{"$f":"ROUND(SUM(L72:L74),0)","v":0},null,null,{"$f":"SUM(O72:O74)","v":0},55318.14,380782.53899999999,-85831.852999999988,-98954.581999999995,-110461.538,-123212.231,-17640.474999999999,0,0,0]
[null,null,"Доля кредитных средств при рефинансировании",null,{"$f":"'S&U'!D112","v":0.7}]
[]
[null,null,"Сценарий погашения кредита",null,"Соблюдение DSCR"]
[null,null,"Погашение кредита только из инвест. платежа при \"Соблюдение DSCR\"",null,"Да"]
[null,null,"Процентная ставка",null,0.11]
[null,null,"Комиссия за открытие кредитной линии",null,0.01]
[null,null,"Комиссия за обязательство",null,0.01]
[null,null,"Лимит кредита утвержден?",null,"Нет",{"$f":"MATCH(E83,Controls!$K$10:$K$11,0)","v":2}]
[null,null,"Срок кредита, мес.",null,69]
[]
[null,null,"Начало периода доступности",null,{"$f":"EDATE('Inputs C'!F17,month_in_period)","v":"2020-07-01"}]
[]
[null,null,"Ковенант на минимальный DSCR",null,1.2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"ПОКАЗАТЕЛИ БЮЖЕТНОЙ ЭФФЕКТИВНОСТИ ПРОЕКТА"]
[]
[null,null,null,null,null,null,null,null,null,null,"Потоки бюджета","Концессия",null,"Госконтракт"]
[null,null,null,null,null,null,null,null,null,null,"Доходы бюджета ",{"$f":"BgEf!L94","v":293691.79856610834},null,{"$f":"BgEf!L83","v":99831.479570177078}]
[null,null,null,null,null,null,null,null,null,null,"Расходы бюджета",{"$f":"BgEf!L95","v":-1290309.8216847375},null,{"$f":"BgEf!L84","v":-836003.9791086209}]
[null,null,null,null,null,null,null,null,null,null,"Риски бюджета",{"$f":"BgEf!L96","v":0},null,{"$f":"BgEf!L85","v":-94130.848202037218}]
[null,null,null,null,null,null,null,null,null,null,"Итого потоки с учетом рисков",{"$f":"SUM(L103:L105)","v":-996618.02311862912},null,{"$f":"SUM(N103:N105)","v":-830303.34774048114}]
[null,null,null,null,null,null,null,null,null,null,"Ставка дисконтирования",{"$f":"'Inputs C'!D85","v":0.105},null,{"$f":"'Inputs C'!D86","v":0.105}]
[null,null,null,null,null,null,null,null,null,null,"Дисконтированные потоки с учетом рисков",{"$f":"BgEf!L100","v":-604931.83948206366},null,{"$f":"BgEf!L89","v":-663288.45236097986}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Показатель бюджетной эффективности концессии",{"$f":"BgEf!D103","v":8.7980746040723923E-2}]

{"sheet":"FinStat","index":4,"n_rows":142,"n_cols":162,"rows_kept":142,"cut":false,"hidden":false,"merged":[]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Прогнозная финансовая отчетность",null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[null,"ВРЕМЕННЫЕ ПРЕДПОСЫЛКИ"]
[]
[null,"Порядковый номер периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M8","v":1},{"$f":"'Inputs T'!N8","v":2},{"$f":"'Inputs T'!O8","v":3},{"$f":"'Inputs T'!P8","v":4},{"$f":"'Inputs T'!Q8","v":5},{"$f":"'Inputs T'!R8","v":6},{"$f":"'Inputs T'!S8","v":7},{"$f":"'Inputs T'!T8","v":8},{"$f":"'Inputs T'!U8","v":9},{"$f":"'Inputs T'!V8","v":10},{"$f":"'Inputs T'!W8","v":11},{"$f":"'Inputs T'!X8","v":12},{"$f":"'Inputs T'!Y8","v":13},{"$f":"'Inputs T'!Z8","v":14},{"$f":"'Inputs T'!AA8","v":15},{"$f":"'Inputs T'!AB8","v":16},{"$f":"'Inputs T'!AC8","v":17},{"$f":"'Inputs T'!AD8","v":18},{"$f":"'Inputs T'!AE8","v":19},{"$f":"'Inputs T'!AF8","v":20},{"$f":"'Inputs T'!AG8","v":21},{"$f":"'Inputs T'!AH8","v":22},{"$f":"'Inputs T'!AI8","v":23},{"$f":"'Inputs T'!AJ8","v":24},{"$f":"'Inputs T'!AK8","v":25},{"$f":"'Inputs T'!AL8","v":26},{"$f":"'Inputs T'!AM8","v":27},{"$f":"'Inputs T'!AN8","v":28},{"$f":"'Inputs T'!AO8","v":29},{"$f":"'Inputs T'!AP8","v":30},{"$f":"'Inputs T'!AQ8","v":31},{"$f":"'Inputs T'!AR8","v":32},{"$f":"'Inputs T'!AS8","v":33},{"$f":"'Inputs T'!AT8","v":34},{"$f":"'Inputs T'!AU8","v":35},{"$f":"'Inputs T'!AV8","v":36},{"$f":"'Inputs T'!AW8","v":37},{"$f":"'Inputs T'!AX8","v":38},{"$f":"'Inputs T'!AY8","v":39},{"$f":"'Inputs T'!AZ8","v":40},{"$f":"'Inputs T'!BA8","v":41},{"$f":"'Inputs T'!BB8","v":42},{"$f":"'Inputs T'!BC8","v":43},{"$f":"'Inputs T'!BD8","v":44},{"$f":"'Inputs T'!BE8","v":45},{"$f":"'Inputs T'!BF8","v":46},{"$f":"'Inputs T'!BG8","v":47},{"$f":"'Inputs T'!BH8","v":48},{"$f":"'Inputs T'!BI8","v":49},{"$f":"'Inputs T'!BJ8","v":50},{"$f":"'Inputs T'!BK8","v":51},{"$f":"'Inputs T'!BL8","v":52},{"$f":"'Inputs T'!BM8","v":53},{"$f":"'Inputs T'!BN8","v":54},{"$f":"'Inputs T'!BO8","v":55},{"$f":"'Inputs T'!BP8","v":56},{"$f":"'Inputs T'!BQ8","v":57},{"$f":"'Inputs T'!BR8","v":58},{"$f":"'Inputs T'!BS8","v":59},{"$f":"'Inputs T'!BT8","v":60},{"$f":"'Inputs T'!BU8","v":61},{"$f":"'Inputs T'!BV8","v":62},{"$f":"'Inputs T'!BW8","v":63},{"$f":"'Inputs T'!BX8","v":64},{"$f":"'Inputs T'!BY8","v":65},{"$f":"'Inputs T'!BZ8","v":66},{"$f":"'Inputs T'!CA8","v":67},{"$f":"'Inputs T'!CB8","v":68},{"$f":"'Inputs T'!CC8","v":69},{"$f":"'Inputs T'!CD8","v":70},{"$f":"'Inputs T'!CE8","v":71},{"$f":"'Inputs T'!CF8","v":72},{"$f":"'Inputs T'!CG8","v":73},{"$f":"'Inputs T'!CH8","v":74},{"$f":"'Inputs T'!CI8","v":75},{"$f":"'Inputs T'!CJ8","v":76},{"$f":"'Inputs T'!CK8","v":77},{"$f":"'Inputs T'!CL8","v":78},{"$f":"'Inputs T'!CM8","v":79},{"$f":"'Inputs T'!CN8","v":80},{"$f":"'Inputs T'!CO8","v":81},{"$f":"'Inputs T'!CP8","v":82},{"$f":"'Inputs T'!CQ8","v":83},{"$f":"'Inputs T'!CR8","v":84},{"$f":"'Inputs T'!CS8","v":85},{"$f":"'Inputs T'!CT8","v":86},{"$f":"'Inputs T'!CU8","v":87},{"$f":"'Inputs T'!CV8","v":88},{"$f":"'Inputs T'!CW8","v":89},{"$f":"'Inputs T'!CX8","v":90},{"$f":"'Inputs T'!CY8","v":91},{"$f":"'Inputs T'!CZ8","v":92},{"$f":"'Inputs T'!DA8","v":93},{"$f":"'Inputs T'!DB8","v":94},{"$f":"'Inputs T'!DC8","v":95},{"$f":"'Inputs T'!DD8","v":96},{"$f":"'Inputs T'!DE8","v":97},{"$f":"'Inputs T'!DF8","v":98},{"$f":"'Inputs T'!DG8","v":99},{"$f":"'Inputs T'!DH8","v":100},{"$f":"'Inputs T'!DI8","v":101},{"$f":"'Inputs T'!DJ8","v":102},{"$f":"'Inputs T'!DK8","v":103},{"$f":"'Inputs T'!DL8","v":104},{"$f":"'Inputs T'!DM8","v":105},{"$f":"'Inputs T'!DN8","v":106},{"$f":"'Inputs T'!DO8","v":107},{"$f":"'Inputs T'!DP8","v":108},{"$f":"'Inputs T'!DQ8","v":109},{"$f":"'Inputs T'!DR8","v":110},{"$f":"'Inputs T'!DS8","v":111},{"$f":"'Inputs T'!DT8","v":112},{"$f":"'Inputs T'!DU8","v":113},{"$f":"'Inputs T'!DV8","v":114},{"$f":"'Inputs T'!DW8","v":115},{"$f":"'Inputs T'!DX8","v":116},{"$f":"'Inputs T'!DY8","v":117},{"$f":"'Inputs T'!DZ8","v":118},{"$f":"'Inputs T'!EA8","v":119},{"$f":"'Inputs T'!EB8","v":120},{"$f":"'Inputs T'!EC8","v":121},{"$f":"'Inputs T'!ED8","v":122},{"$f":"'Inputs T'!EE8","v":123},{"$f":"'Inputs T'!EF8","v":124},{"$f":"'Inputs T'!EG8","v":125},{"$f":"'Inputs T'!EH8","v":126},{"$f":"'Inputs T'!EI8","v":127},{"$f":"'Inputs T'!EJ8","v":128},{"$f":"'Inputs T'!EK8","v":129},{"$f":"'Inputs T'!EL8","v":130},{"$f":"'Inputs T'!EM8","v":131},{"$f":"'Inputs T'!EN8","v":132},{"$f":"'Inputs T'!EO8","v":133},{"$f":"'Inputs T'!EP8","v":134},{"$f":"'Inputs T'!EQ8","v":135},{"$f":"'Inputs T'!ER8","v":136},{"$f":"'Inputs T'!ES8","v":137},{"$f":"'Inputs T'!ET8","v":138},{"$f":"'Inputs T'!EU8","v":139},{"$f":"'Inputs T'!EV8","v":140},{"$f":"'Inputs T'!EW8","v":141},{"$f":"'Inputs T'!EX8","v":142},{"$f":"'Inputs T'!EY8","v":143},{"$f":"'Inputs T'!EZ8","v":144},{"$f":"'Inputs T'!FA8","v":145},{"$f":"'Inputs T'!FB8","v":146},{"$f":"'Inputs T'!FC8","v":147},{"$f":"'Inputs T'!FD8","v":148},{"$f":"'Inputs T'!FE8","v":149},{"$f":"'Inputs T'!FF8","v":150}]
[null,"Начало периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M9","v":"2019-04-01"},{"$f":"'Inputs T'!N9","v":"2019-07-01"},{"$f":"'Inputs T'!O9","v":"2019-10-01"},{"$f":"'Inputs T'!P9","v":"2020-01-01"},{"$f":"'Inputs T'!Q9","v":"2020-04-01"},{"$f":"'Inputs T'!R9","v":"2020-07-01"},{"$f":"'Inputs T'!S9","v":"2020-10-01"},{"$f":"'Inputs T'!T9","v":"2021-01-01"},{"$f":"'Inputs T'!U9","v":"2021-04-01"},{"$f":"'Inputs T'!V9","v":"2021-07-01"},{"$f":"'Inputs T'!W9","v":"2021-10-01"},{"$f":"'Inputs T'!X9","v":"2022-01-01"},{"$f":"'Inputs T'!Y9","v":"2022-04-01"},{"$f":"'Inputs T'!Z9","v":"2022-07-01"},{"$f":"'Inputs T'!AA9","v":"2022-10-01"},{"$f":"'Inputs T'!AB9","v":"2023-01-01"},{"$f":"'Inputs T'!AC9","v":"2023-04-01"},{"$f":"'Inputs T'!AD9","v":"2023-07-01"},{"$f":"'Inputs T'!AE9","v":"2023-10-01"},{"$f":"'Inputs T'!AF9","v":"2024-01-01"},{"$f":"'Inputs T'!AG9","v":"2024-04-01"},{"$f":"'Inputs T'!AH9","v":"2024-07-01"},{"$f":"'Inputs T'!AI9","v":"2024-10-01"},{"$f":"'Inputs T'!AJ9","v":"2025-01-01"},{"$f":"'Inputs T'!AK9","v":"2025-04-01"},{"$f":"'Inputs T'!AL9","v":"2025-07-01"},{"$f":"'Inputs T'!AM9","v":"2025-10-01"},{"$f":"'Inputs T'!AN9","v":"2026-01-01"},{"$f":"'Inputs T'!AO9","v":"2026-04-01"},{"$f":"'Inputs T'!AP9","v":"2026-07-01"},{"$f":"'Inputs T'!AQ9","v":"2026-10-01"},{"$f":"'Inputs T'!AR9","v":"2027-01-01"},{"$f":"'Inputs T'!AS9","v":"2027-04-01"},{"$f":"'Inputs T'!AT9","v":"2027-07-01"},{"$f":"'Inputs T'!AU9","v":"2027-10-01"},{"$f":"'Inputs T'!AV9","v":"2028-01-01"},{"$f":"'Inputs T'!AW9","v":"2028-04-01"},{"$f":"'Inputs T'!AX9","v":"2028-07-01"},{"$f":"'Inputs T'!AY9","v":"2028-10-01"},{"$f":"'Inputs T'!AZ9","v":"2029-01-01"},{"$f":"'Inputs T'!BA9","v":"2029-04-01"},{"$f":"'Inputs T'!BB9","v":"2029-07-01"},{"$f":"'Inputs T'!BC9","v":"2029-10-01"},{"$f":"'Inputs T'!BD9","v":"2030-01-01"},{"$f":"'Inputs T'!BE9","v":"2030-04-01"},{"$f":"'Inputs T'!BF9","v":"2030-07-01"},{"$f":"'Inputs T'!BG9","v":"2030-10-01"},{"$f":"'Inputs T'!BH9","v":"2031-01-01"},{"$f":"'Inputs T'!BI9","v":"2031-04-01"},{"$f":"'Inputs T'!BJ9","v":"2031-07-01"},{"$f":"'Inputs T'!BK9","v":"2031-10-01"},{"$f":"'Inputs T'!BL9","v":"2032-01-01"},{"$f":"'Inputs T'!BM9","v":"2032-04-01"},{"$f":"'Inputs T'!BN9","v":"2032-07-01"},{"$f":"'Inputs T'!BO9","v":"2032-10-01"},{"$f":"'Inputs T'!BP9","v":"2033-01-01"},{"$f":"'Inputs T'!BQ9","v":"2033-04-01"},{"$f":"'Inputs T'!BR9","v":"2033-07-01"},{"$f":"'Inputs T'!BS9","v":"2033-10-01"},{"$f":"'Inputs T'!BT9","v":"2034-01-01"},{"$f":"'Inputs T'!BU9","v":"2034-04-01"},{"$f":"'Inputs T'!BV9","v":"2034-07-01"},{"$f":"'Inputs T'!BW9","v":"2034-10-01"},{"$f":"'Inputs T'!BX9","v":"2035-01-01"},{"$f":"'Inputs T'!BY9","v":"2035-04-01"},{"$f":"'Inputs T'!BZ9","v":"2035-07-01"},{"$f":"'Inputs T'!CA9","v":"2035-10-01"},{"$f":"'Inputs T'!CB9","v":"2036-01-01"},{"$f":"'Inputs T'!CC9","v":"2036-04-01"},{"$f":"'Inputs T'!CD9","v":"2036-07-01"},{"$f":"'Inputs T'!CE9","v":"2036-10-01"},{"$f":"'Inputs T'!CF9","v":"2037-01-01"},{"$f":"'Inputs T'!CG9","v":"2037-04-01"},{"$f":"'Inputs T'!CH9","v":"2037-07-01"},{"$f":"'Inputs T'!CI9","v":"2037-10-01"},{"$f":"'Inputs T'!CJ9","v":"2038-01-01"},{"$f":"'Inputs T'!CK9","v":"2038-04-01"},{"$f":"'Inputs T'!CL9","v":"2038-07-01"},{"$f":"'Inputs T'!CM9","v":"2038-10-01"},{"$f":"'Inputs T'!CN9","v":"2039-01-01"},{"$f":"'Inputs T'!CO9","v":"2039-04-01"},{"$f":"'Inputs T'!CP9","v":"2039-07-01"},{"$f":"'Inputs T'!CQ9","v":"2039-10-01"},{"$f":"'Inputs T'!CR9","v":"2040-01-01"},{"$f":"'Inputs T'!CS9","v":"2040-04-01"},{"$f":"'Inputs T'!CT9","v":"2040-07-01"},{"$f":"'Inputs T'!CU9","v":"2040-10-01"},{"$f":"'Inputs T'!CV9","v":"2041-01-01"},{"$f":"'Inputs T'!CW9","v":"2041-04-01"},{"$f":"'Inputs T'!CX9","v":"2041-07-01"},{"$f":"'Inputs T'!CY9","v":"2041-10-01"},{"$f":"'Inputs T'!CZ9","v":"2042-01-01"},{"$f":"'Inputs T'!DA9","v":"2042-04-01"},{"$f":"'Inputs T'!DB9","v":"2042-07-01"},{"$f":"'Inputs T'!DC9","v":"2042-10-01"},{"$f":"'Inputs T'!DD9","v":"2043-01-01"},{"$f":"'Inputs T'!DE9","v":"2043-04-01"},{"$f":"'Inputs T'!DF9","v":"2043-07-01"},{"$f":"'Inputs T'!DG9","v":"2043-10-01"},{"$f":"'Inputs T'!DH9","v":"2044-01-01"},{"$f":"'Inputs T'!DI9","v":"2044-04-01"},{"$f":"'Inputs T'!DJ9","v":"2044-07-01"},{"$f":"'Inputs T'!DK9","v":"2044-10-01"},{"$f":"'Inputs T'!DL9","v":"2045-01-01"},{"$f":"'Inputs T'!DM9","v":"2045-04-01"},{"$f":"'Inputs T'!DN9","v":"2045-07-01"},{"$f":"'Inputs T'!DO9","v":"2045-10-01"},{"$f":"'Inputs T'!DP9","v":"2046-01-01"},{"$f":"'Inputs T'!DQ9","v":"2046-04-01"},{"$f":"'Inputs T'!DR9","v":"2046-07-01"},{"$f":"'Inputs T'!DS9","v":"2046-10-01"},{"$f":"'Inputs T'!DT9","v":"2047-01-01"},{"$f":"'Inputs T'!DU9","v":"2047-04-01"},{"$f":"'Inputs T'!DV9","v":"2047-07-01"},{"$f":"'Inputs T'!DW9","v":"2047-10-01"},{"$f":"'Inputs T'!DX9","v":"2048-01-01"},{"$f":"'Inputs T'!DY9","v":"2048-04-01"},{"$f":"'Inputs T'!DZ9","v":"2048-07-01"},{"$f":"'Inputs T'!EA9","v":"2048-10-01"},{"$f":"'Inputs T'!EB9","v":"2049-01-01"},{"$f":"'Inputs T'!EC9","v":"2049-04-01"},{"$f":"'Inputs T'!ED9","v":"2049-07-01"},{"$f":"'Inputs T'!EE9","v":"2049-10-01"},{"$f":"'Inputs T'!EF9","v":"2050-01-01"},{"$f":"'Inputs T'!EG9","v":"2050-04-01"},{"$f":"'Inputs T'!EH9","v":"2050-07-01"},{"$f":"'Inputs T'!EI9","v":"2050-10-01"},{"$f":"'Inputs T'!EJ9","v":"2051-01-01"},{"$f":"'Inputs T'!EK9","v":"2051-04-01"},{"$f":"'Inputs T'!EL9","v":"2051-07-01"},{"$f":"'Inputs T'!EM9","v":"2051-10-01"},{"$f":"'Inputs T'!EN9","v":"2052-01-01"},{"$f":"'Inputs T'!EO9","v":"2052-04-01"},{"$f":"'Inputs T'!EP9","v":"2052-07-01"},{"$f":"'Inputs T'!EQ9","v":"2052-10-01"},{"$f":"'Inputs T'!ER9","v":"2053-01-01"},{"$f":"'Inputs T'!ES9","v":"2053-04-01"},{"$f":"'Inputs T'!ET9","v":"2053-07-01"},{"$f":"'Inputs T'!EU9","v":"2053-10-01"},{"$f":"'Inputs T'!EV9","v":"2054-01-01"},{"$f":"'Inputs T'!EW9","v":"2054-04-01"},{"$f":"'Inputs T'!EX9","v":"2054-07-01"},{"$f":"'Inputs T'!EY9","v":"2054-10-01"},{"$f":"'Inputs T'!EZ9","v":"2055-01-01"},{"$f":"'Inputs T'!FA9","v":"2055-04-01"},{"$f":"'Inputs T'!FB9","v":"2055-07-01"},{"$f":"'Inputs T'!FC9","v":"2055-10-01"},{"$f":"'Inputs T'!FD9","v":"2056-01-01"},{"$f":"'Inputs T'!FE9","v":"2056-04-01"},{"$f":"'Inputs T'!FF9","v":"2056-07-01"}]
[null,"Конец периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M10","v":"2019-06-30"},{"$f":"'Inputs T'!N10","v":"2019-09-30"},{"$f":"'Inputs T'!O10","v":"2019-12-31"},{"$f":"'Inputs T'!P10","v":"2020-03-31"},{"$f":"'Inputs T'!Q10","v":"2020-06-30"},{"$f":"'Inputs T'!R10","v":"2020-09-30"},{"$f":"'Inputs T'!S10","v":"2020-12-31"},{"$f":"'Inputs T'!T10","v":"2021-03-31"},{"$f":"'Inputs T'!U10","v":"2021-06-30"},{"$f":"'Inputs T'!V10","v":"2021-09-30"},{"$f":"'Inputs T'!W10","v":"2021-12-31"},{"$f":"'Inputs T'!X10","v":"2022-03-31"},{"$f":"'Inputs T'!Y10","v":"2022-06-30"},{"$f":"'Inputs T'!Z10","v":"2022-09-30"},{"$f":"'Inputs T'!AA10","v":"2022-12-31"},{"$f":"'Inputs T'!AB10","v":"2023-03-31"},{"$f":"'Inputs T'!AC10","v":"2023-06-30"},{"$f":"'Inputs T'!AD10","v":"2023-09-30"},{"$f":"'Inputs T'!AE10","v":"2023-12-31"},{"$f":"'Inputs T'!AF10","v":"2024-03-31"},{"$f":"'Inputs T'!AG10","v":"2024-06-30"},{"$f":"'Inputs T'!AH10","v":"2024-09-30"},{"$f":"'Inputs T'!AI10","v":"2024-12-31"},{"$f":"'Inputs T'!AJ10","v":"2025-03-31"},{"$f":"'Inputs T'!AK10","v":"2025-06-30"},{"$f":"'Inputs T'!AL10","v":"2025-09-30"},{"$f":"'Inputs T'!AM10","v":"2025-12-31"},{"$f":"'Inputs T'!AN10","v":"2026-03-31"},{"$f":"'Inputs T'!AO10","v":"2026-06-30"},{"$f":"'Inputs T'!AP10","v":"2026-09-30"},{"$f":"'Inputs T'!AQ10","v":"2026-12-31"},{"$f":"'Inputs T'!AR10","v":"2027-03-31"},{"$f":"'Inputs T'!AS10","v":"2027-06-30"},{"$f":"'Inputs T'!AT10","v":"2027-09-30"},{"$f":"'Inputs T'!AU10","v":"2027-12-31"},{"$f":"'Inputs T'!AV10","v":"2028-03-31"},{"$f":"'Inputs T'!AW10","v":"2028-06-30"},{"$f":"'Inputs T'!AX10","v":"2028-09-30"},{"$f":"'Inputs T'!AY10","v":"2028-12-31"},{"$f":"'Inputs T'!AZ10","v":"2029-03-31"},{"$f":"'Inputs T'!BA10","v":"2029-06-30"},{"$f":"'Inputs T'!BB10","v":"2029-09-30"},{"$f":"'Inputs T'!BC10","v":"2029-12-31"},{"$f":"'Inputs T'!BD10","v":"2030-03-31"},{"$f":"'Inputs T'!BE10","v":"2030-06-30"},{"$f":"'Inputs T'!BF10","v":"2030-09-30"},{"$f":"'Inputs T'!BG10","v":"2030-12-31"},{"$f":"'Inputs T'!BH10","v":"2031-03-31"},{"$f":"'Inputs T'!BI10","v":"2031-06-30"},{"$f":"'Inputs T'!BJ10","v":"2031-09-30"},{"$f":"'Inputs T'!BK10","v":"2031-12-31"},{"$f":"'Inputs T'!BL10","v":"2032-03-31"},{"$f":"'Inputs T'!BM10","v":"2032-06-30"},{"$f":"'Inputs T'!BN10","v":"2032-09-30"},{"$f":"'Inputs T'!BO10","v":"2032-12-31"},{"$f":"'Inputs T'!BP10","v":"2033-03-31"},{"$f":"'Inputs T'!BQ10","v":"2033-06-30"},{"$f":"'Inputs T'!BR10","v":"2033-09-30"},{"$f":"'Inputs T'!BS10","v":"2033-12-31"},{"$f":"'Inputs T'!BT10","v":"2034-03-31"},{"$f":"'Inputs T'!BU10","v":"2034-06-30"},{"$f":"'Inputs T'!BV10","v":"2034-09-30"},{"$f":"'Inputs T'!BW10","v":"2034-12-31"},{"$f":"'Inputs T'!BX10","v":"2035-03-31"},{"$f":"'Inputs T'!BY10","v":"2035-06-30"},{"$f":"'Inputs T'!BZ10","v":"2035-09-30"},{"$f":"'Inputs T'!CA10","v":"2035-12-31"},{"$f":"'Inputs T'!CB10","v":"2036-03-31"},{"$f":"'Inputs T'!CC10","v":"2036-06-30"},{"$f":"'Inputs T'!CD10","v":"2036-09-30"},{"$f":"'Inputs T'!CE10","v":"2036-12-31"},{"$f":"'Inputs T'!CF10","v":"2037-03-31"},{"$f":"'Inputs T'!CG10","v":"2037-06-30"},{"$f":"'Inputs T'!CH10","v":"2037-09-30"},{"$f":"'Inputs T'!CI10","v":"2037-12-31"},{"$f":"'Inputs T'!CJ10","v":"2038-03-31"},{"$f":"'Inputs T'!CK10","v":"2038-06-30"},{"$f":"'Inputs T'!CL10","v":"2038-09-30"},{"$f":"'Inputs T'!CM10","v":"2038-12-31"},{"$f":"'Inputs T'!CN10","v":"2039-03-31"},{"$f":"'Inputs T'!CO10","v":"2039-06-30"},{"$f":"'Inputs T'!CP10","v":"2039-09-30"},{"$f":"'Inputs T'!CQ10","v":"2039-12-31"},{"$f":"'Inputs T'!CR10","v":"2040-03-31"},{"$f":"'Inputs T'!CS10","v":"2040-06-30"},{"$f":"'Inputs T'!CT10","v":"2040-09-30"},{"$f":"'Inputs T'!CU10","v":"2040-12-31"},{"$f":"'Inputs T'!CV10","v":"2041-03-31"},{"$f":"'Inputs T'!CW10","v":"2041-06-30"},{"$f":"'Inputs T'!CX10","v":"2041-09-30"},{"$f":"'Inputs T'!CY10","v":"2041-12-31"},{"$f":"'Inputs T'!CZ10","v":"2042-03-31"},{"$f":"'Inputs T'!DA10","v":"2042-06-30"},{"$f":"'Inputs T'!DB10","v":"2042-09-30"},{"$f":"'Inputs T'!DC10","v":"2042-12-31"},{"$f":"'Inputs T'!DD10","v":"2043-03-31"},{"$f":"'Inputs T'!DE10","v":"2043-06-30"},{"$f":"'Inputs T'!DF10","v":"2043-09-30"},{"$f":"'Inputs T'!DG10","v":"2043-12-31"},{"$f":"'Inputs T'!DH10","v":"2044-03-31"},{"$f":"'Inputs T'!DI10","v":"2044-06-30"},{"$f":"'Inputs T'!DJ10","v":"2044-09-30"},{"$f":"'Inputs T'!DK10","v":"2044-12-31"},{"$f":"'Inputs T'!DL10","v":"2045-03-31"},{"$f":"'Inputs T'!DM10","v":"2045-06-30"},{"$f":"'Inputs T'!DN10","v":"2045-09-30"},{"$f":"'Inputs T'!DO10","v":"2045-12-31"},{"$f":"'Inputs T'!DP10","v":"2046-03-31"},{"$f":"'Inputs T'!DQ10","v":"2046-06-30"},{"$f":"'Inputs T'!DR10","v":"2046-09-30"},{"$f":"'Inputs T'!DS10","v":"2046-12-31"},{"$f":"'Inputs T'!DT10","v":"2047-03-31"},{"$f":"'Inputs T'!DU10","v":"2047-06-30"},{"$f":"'Inputs T'!DV10","v":"2047-09-30"},{"$f":"'Inputs T'!DW10","v":"2047-12-31"},{"$f":"'Inputs T'!DX10","v":"2048-03-31"},{"$f":"'Inputs T'!DY10","v":"2048-06-30"},{"$f":"'Inputs T'!DZ10","v":"2048-09-30"},{"$f":"'Inputs T'!EA10","v":"2048-12-31"},{"$f":"'Inputs T'!EB10","v":"2049-03-31"},{"$f":"'Inputs T'!EC10","v":"2049-06-30"},{"$f":"'Inputs T'!ED10","v":"2049-09-30"},{"$f":"'Inputs T'!EE10","v":"2049-12-31"},{"$f":"'Inputs T'!EF10","v":"2050-03-31"},{"$f":"'Inputs T'!EG10","v":"2050-06-30"},{"$f":"'Inputs T'!EH10","v":"2050-09-30"},{"$f":"'Inputs T'!EI10","v":"2050-12-31"},{"$f":"'Inputs T'!EJ10","v":"2051-03-31"},{"$f":"'Inputs T'!EK10","v":"2051-06-30"},{"$f":"'Inputs T'!EL10","v":"2051-09-30"},{"$f":"'Inputs T'!EM10","v":"2051-12-31"},{"$f":"'Inputs T'!EN10","v":"2052-03-31"},{"$f":"'Inputs T'!EO10","v":"2052-06-30"},{"$f":"'Inputs T'!EP10","v":"2052-09-30"},{"$f":"'Inputs T'!EQ10","v":"2052-12-31"},{"$f":"'Inputs T'!ER10","v":"2053-03-31"},{"$f":"'Inputs T'!ES10","v":"2053-06-30"},{"$f":"'Inputs T'!ET10","v":"2053-09-30"},{"$f":"'Inputs T'!EU10","v":"2053-12-31"},{"$f":"'Inputs T'!EV10","v":"2054-03-31"},{"$f":"'Inputs T'!EW10","v":"2054-06-30"},{"$f":"'Inputs T'!EX10","v":"2054-09-30"},{"$f":"'Inputs T'!EY10","v":"2054-12-31"},{"$f":"'Inputs T'!EZ10","v":"2055-03-31"},{"$f":"'Inputs T'!FA10","v":"2055-06-30"},{"$f":"'Inputs T'!FB10","v":"2055-09-30"},{"$f":"'Inputs T'!FC10","v":"2055-12-31"},{"$f":"'Inputs T'!FD10","v":"2056-03-31"},{"$f":"'Inputs T'!FE10","v":"2056-06-30"},{"$f":"'Inputs T'!FF10","v":"2056-09-30"}]
[null,"Код периода",null,null,null,null,null,"код",null,null,null,null,{"$f":"IF(periods_in_year=1,M21,CONCATENATE(M23,period_symbol,\" \",M21))","v":"2Q 2019"},"3Q 2019","4Q 2019","1Q 2020","2Q 2020","3Q 2020","4Q 2020","1Q 2021","2Q 2021","3Q 2021","4Q 2021","1Q 2022","2Q 2022","3Q 2022","4Q 2022","1Q 2023","2Q 2023","3Q 2023","4Q 2023","1Q 2024","2Q 2024","3Q 2024","4Q 2024","1Q 2025","2Q 2025","3Q 2025","4Q 2025","1Q 2026","2Q 2026","3Q 2026","4Q 2026","1Q 2027",{"$f":"IF(periods_in_year=1,AS21,CONCATENATE(AS23,period_symbol,\" \",AS21))","v":"2Q 2027"},"3Q 2027","4Q 2027","1Q 2028","2Q 2028","3Q 2028","4Q 2028","1Q 2029","2Q 2029","3Q 2029","4Q 2029","1Q 2030","2Q 2030","3Q 2030","4Q 2030","1Q 2031","2Q 2031","3Q 2031","4Q 2031","1Q 2032","2Q 2032","3Q 2032","4Q 2032","1Q 2033","2Q 2033","3Q 2033","4Q 2033","1Q 2034","2Q 2034","3Q 2034","4Q 2034","1Q 2035",{"$f":"IF(periods_in_year=1,BY21,CONCATENATE(BY23,period_symbol,\" \",BY21))","v":"2Q 2035"},"3Q 2035","4Q 2035","1Q 2036","2Q 2036","3Q 2036","4Q 2036","1Q 2037","2Q 2037","3Q 2037","4Q 2037","1Q 2038","2Q 2038","3Q 2038","4Q 2038","1Q 2039","2Q 2039","3Q 2039","4Q 2039","1Q 2040","2Q 2040","3Q 2040","4Q 2040","1Q 2041","2Q 2041","3Q 2041","4Q 2041","1Q 2042","2Q 2042","3Q 2042","4Q 2042","1Q 2043",{"$f":"IF(periods_in_year=1,DE21,CONCATENATE(DE23,period_symbol,\" \",DE21))","v":"2Q 2043"},"3Q 2043","4Q 2043","1Q 2044","2Q 2044","3Q 2044","4Q 2044","1Q 2045","2Q 2045","3Q 2045","4Q 2045","1Q 2046","2Q 2046","3Q 2046","4Q 2046","1Q 2047","2Q 2047","3Q 2047","4Q 2047","1Q 2048","2Q 2048","3Q 2048","4Q 2048","1Q 2049","2Q 2049","3Q 2049","4Q 2049","1Q 2050","2Q 2050","3Q 2050","4Q 2050","1Q 2051",{"$f":"IF(periods_in_year=1,EK21,CONCATENATE(EK23,period_symbol,\" \",EK21))","v":"2Q 2051"},"3Q 2051","4Q 2051","1Q 2052","2Q 2052","3Q 2052","4Q 2052","1Q 2053","2Q 2053","3Q 2053","4Q 2053","1Q 2054","2Q 2054","3Q 2054","4Q 2054","1Q 2055","2Q 2055","3Q 2055","4Q 2055","1Q 2056","2Q 2056","3Q 2056"]
[null,"Флаг фазы проектирования",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M12","v":1},{"$f":"'Inputs T'!N12","v":1},{"$f":"'Inputs T'!O12","v":1},{"$f":"'Inputs T'!P12","v":1},{"$f":"'Inputs T'!Q12","v":0},{"$f":"'Inputs T'!R12","v":0},{"$f":"'Inputs T'!S12","v":0},{"$f":"'Inputs T'!T12","v":0},{"$f":"'Inputs T'!U12","v":0},{"$f":"'Inputs T'!V12","v":0},{"$f":"'Inputs T'!W12","v":0},{"$f":"'Inputs T'!X12","v":0},{"$f":"'Inputs T'!Y12","v":0},{"$f":"'Inputs T'!Z12","v":0},{"$f":"'Inputs T'!AA12","v":0},{"$f":"'Inputs T'!AB12","v":0},{"$f":"'Inputs T'!AC12","v":0},{"$f":"'Inputs T'!AD12","v":0},{"$f":"'Inputs T'!AE12","v":0},{"$f":"'Inputs T'!AF12","v":0},{"$f":"'Inputs T'!AG12","v":0},{"$f":"'Inputs T'!AH12","v":0},{"$f":"'Inputs T'!AI12","v":0},{"$f":"'Inputs T'!AJ12","v":0},{"$f":"'Inputs T'!AK12","v":0},{"$f":"'Inputs T'!AL12","v":0},{"$f":"'Inputs T'!AM12","v":0},{"$f":"'Inputs T'!AN12","v":0},{"$f":"'Inputs T'!AO12","v":0},{"$f":"'Inputs T'!AP12","v":0},{"$f":"'Inputs T'!AQ12","v":0},{"$f":"'Inputs T'!AR12","v":0},{"$f":"'Inputs T'!AS12","v":0},{"$f":"'Inputs T'!AT12","v":0},{"$f":"'Inputs T'!AU12","v":0},{"$f":"'Inputs T'!AV12","v":0},{"$f":"'Inputs T'!AW12","v":0},{"$f":"'Inputs T'!AX12","v":0},{"$f":"'Inputs T'!AY12","v":0},{"$f":"'Inputs T'!AZ12","v":0},{"$f":"'Inputs T'!BA12","v":0},{"$f":"'Inputs T'!BB12","v":0},{"$f":"'Inputs T'!BC12","v":0},{"$f":"'Inputs T'!BD12","v":0},{"$f":"'Inputs T'!BE12","v":0},{"$f":"'Inputs T'!BF12","v":0},{"$f":"'Inputs T'!BG12","v":0},{"$f":"'Inputs T'!BH12","v":0},{"$f":"'Inputs T'!BI12","v":0},{"$f":"'Inputs T'!BJ12","v":0},{"$f":"'Inputs T'!BK12","v":0},{"$f":"'Inputs T'!BL12","v":0},{"$f":"'Inputs T'!BM12","v":0},{"$f":"'Inputs T'!BN12","v":0},{"$f":"'Inputs T'!BO12","v":0},{"$f":"'Inputs T'!BP12","v":0},{"$f":"'Inputs T'!BQ12","v":0},{"$f":"'Inputs T'!BR12","v":0},{"$f":"'Inputs T'!BS12","v":0},{"$f":"'Inputs T'!BT12","v":0},{"$f":"'Inputs T'!BU12","v":0},{"$f":"'Inputs T'!BV12","v":0},{"$f":"'Inputs T'!BW12","v":0},{"$f":"'Inputs T'!BX12","v":0},{"$f":"'Inputs T'!BY12","v":0},{"$f":"'Inputs T'!BZ12","v":0},{"$f":"'Inputs T'!CA12","v":0},{"$f":"'Inputs T'!CB12","v":0},{"$f":"'Inputs T'!CC12","v":0},{"$f":"'Inputs T'!CD12","v":0},{"$f":"'Inputs T'!CE12","v":0},{"$f":"'Inputs T'!CF12","v":0},{"$f":"'Inputs T'!CG12","v":0},{"$f":"'Inputs T'!CH12","v":0},{"$f":"'Inputs T'!CI12","v":0},{"$f":"'Inputs T'!CJ12","v":0},{"$f":"'Inputs T'!CK12","v":0},{"$f":"'Inputs T'!CL12","v":0},{"$f":"'Inputs T'!CM12","v":0},{"$f":"'Inputs T'!CN12","v":0},{"$f":"'Inputs T'!CO12","v":0},{"$f":"'Inputs T'!CP12","v":0},{"$f":"'Inputs T'!CQ12","v":0},{"$f":"'Inputs T'!CR12","v":0},{"$f":"'Inputs T'!CS12","v":0},{"$f":"'Inputs T'!CT12","v":0},{"$f":"'Inputs T'!CU12","v":0},{"$f":"'Inputs T'!CV12","v":0},{"$f":"'Inputs T'!CW12","v":0},{"$f":"'Inputs T'!CX12","v":0},{"$f":"'Inputs T'!CY12","v":0},{"$f":"'Inputs T'!CZ12","v":0},{"$f":"'Inputs T'!DA12","v":0},{"$f":"'Inputs T'!DB12","v":0},{"$f":"'Inputs T'!DC12","v":0},{"$f":"'Inputs T'!DD12","v":0},{"$f":"'Inputs T'!DE12","v":0},{"$f":"'Inputs T'!DF12","v":0},{"$f":"'Inputs T'!DG12","v":0},{"$f":"'Inputs T'!DH12","v":0},{"$f":"'Inputs T'!DI12","v":0},{"$f":"'Inputs T'!DJ12","v":0},{"$f":"'Inputs T'!DK12","v":0},{"$f":"'Inputs T'!DL12","v":0},{"$f":"'Inputs T'!DM12","v":0},{"$f":"'Inputs T'!DN12","v":0},{"$f":"'Inputs T'!DO12","v":0},{"$f":"'Inputs T'!DP12","v":0},{"$f":"'Inputs T'!DQ12","v":0},{"$f":"'Inputs T'!DR12","v":0},{"$f":"'Inputs T'!DS12","v":0},{"$f":"'Inputs T'!DT12","v":0},{"$f":"'Inputs T'!DU12","v":0},{"$f":"'Inputs T'!DV12","v":0},{"$f":"'Inputs T'!DW12","v":0},{"$f":"'Inputs T'!DX12","v":0},{"$f":"'Inputs T'!DY12","v":0},{"$f":"'Inputs T'!DZ12","v":0},{"$f":"'Inputs T'!EA12","v":0},{"$f":"'Inputs T'!EB12","v":0},{"$f":"'Inputs T'!EC12","v":0},{"$f":"'Inputs T'!ED12","v":0},{"$f":"'Inputs T'!EE12","v":0},{"$f":"'Inputs T'!EF12","v":0},{"$f":"'Inputs T'!EG12","v":0},{"$f":"'Inputs T'!EH12","v":0},{"$f":"'Inputs T'!EI12","v":0},{"$f":"'Inputs T'!EJ12","v":0},{"$f":"'Inputs T'!EK12","v":0},{"$f":"'Inputs T'!EL12","v":0},{"$f":"'Inputs T'!EM12","v":0},{"$f":"'Inputs T'!EN12","v":0},{"$f":"'Inputs T'!EO12","v":0},{"$f":"'Inputs T'!EP12","v":0},{"$f":"'Inputs T'!EQ12","v":0},{"$f":"'Inputs T'!ER12","v":0},{"$f":"'Inputs T'!ES12","v":0},{"$f":"'Inputs T'!ET12","v":0},{"$f":"'Inputs T'!EU12","v":0},{"$f":"'Inputs T'!EV12","v":0},{"$f":"'Inputs T'!EW12","v":0},{"$f":"'Inputs T'!EX12","v":0},{"$f":"'Inputs T'!EY12","v":0},{"$f":"'Inputs T'!EZ12","v":0},{"$f":"'Inputs T'!FA12","v":0},{"$f":"'Inputs T'!FB12","v":0},{"$f":"'Inputs T'!FC12","v":0},{"$f":"'Inputs T'!FD12","v":0},{"$f":"'Inputs T'!FE12","v":0},{"$f":"'Inputs T'!FF12","v":0}]
[null,"Флаг фазы строительства",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M13","v":0},{"$f":"'Inputs T'!N13","v":0},{"$f":"'Inputs T'!O13","v":0},{"$f":"'Inputs T'!P13","v":0},{"$f":"'Inputs T'!Q13","v":1},{"$f":"'Inputs T'!R13","v":1},{"$f":"'Inputs T'!S13","v":1},{"$f":"'Inputs T'!T13","v":1},{"$f":"'Inputs T'!U13","v":1},{"$f":"'Inputs T'!V13","v":1},{"$f":"'Inputs T'!W13","v":1},{"$f":"'Inputs T'!X13","v":1},{"$f":"'Inputs T'!Y13","v":0},{"$f":"'Inputs T'!Z13","v":0},{"$f":"'Inputs T'!AA13","v":0},{"$f":"'Inputs T'!AB13","v":0},{"$f":"'Inputs T'!AC13","v":0},{"$f":"'Inputs T'!AD13","v":0},{"$f":"'Inputs T'!AE13","v":0},{"$f":"'Inputs T'!AF13","v":0},{"$f":"'Inputs T'!AG13","v":0},{"$f":"'Inputs T'!AH13","v":0},{"$f":"'Inputs T'!AI13","v":0},{"$f":"'Inputs T'!AJ13","v":0},{"$f":"'Inputs T'!AK13","v":0},{"$f":"'Inputs T'!AL13","v":0},{"$f":"'Inputs T'!AM13","v":0},{"$f":"'Inputs T'!AN13","v":0},{"$f":"'Inputs T'!AO13","v":0},{"$f":"'Inputs T'!AP13","v":0},{"$f":"'Inputs T'!AQ13","v":0},{"$f":"'Inputs T'!AR13","v":0},{"$f":"'Inputs T'!AS13","v":0},{"$f":"'Inputs T'!AT13","v":0},{"$f":"'Inputs T'!AU13","v":0},{"$f":"'Inputs T'!AV13","v":0},{"$f":"'Inputs T'!AW13","v":0},{"$f":"'Inputs T'!AX13","v":0},{"$f":"'Inputs T'!AY13","v":0},{"$f":"'Inputs T'!AZ13","v":0},{"$f":"'Inputs T'!BA13","v":0},{"$f":"'Inputs T'!BB13","v":0},{"$f":"'Inputs T'!BC13","v":0},{"$f":"'Inputs T'!BD13","v":0},{"$f":"'Inputs T'!BE13","v":0},{"$f":"'Inputs T'!BF13","v":0},{"$f":"'Inputs T'!BG13","v":0},{"$f":"'Inputs T'!BH13","v":0},{"$f":"'Inputs T'!BI13","v":0},{"$f":"'Inputs T'!BJ13","v":0},{"$f":"'Inputs T'!BK13","v":0},{"$f":"'Inputs T'!BL13","v":0},{"$f":"'Inputs T'!BM13","v":0},{"$f":"'Inputs T'!BN13","v":0},{"$f":"'Inputs T'!BO13","v":0},{"$f":"'Inputs T'!BP13","v":0},{"$f":"'Inputs T'!BQ13","v":0},{"$f":"'Inputs T'!BR13","v":0},{"$f":"'Inputs T'!BS13","v":0},{"$f":"'Inputs T'!BT13","v":0},{"$f":"'Inputs T'!BU13","v":0},{"$f":"'Inputs T'!BV13","v":0},{"$f":"'Inputs T'!BW13","v":0},{"$f":"'Inputs T'!BX13","v":0},{"$f":"'Inputs T'!BY13","v":0},{"$f":"'Inputs T'!BZ13","v":0},{"$f":"'Inputs T'!CA13","v":0},{"$f":"'Inputs T'!CB13","v":0},{"$f":"'Inputs T'!CC13","v":0},{"$f":"'Inputs T'!CD13","v":0},{"$f":"'Inputs T'!CE13","v":0},{"$f":"'Inputs T'!CF13","v":0},{"$f":"'Inputs T'!CG13","v":0},{"$f":"'Inputs T'!CH13","v":0},{"$f":"'Inputs T'!CI13","v":0},{"$f":"'Inputs T'!CJ13","v":0},{"$f":"'Inputs T'!CK13","v":0},{"$f":"'Inputs T'!CL13","v":0},{"$f":"'Inputs T'!CM13","v":0},{"$f":"'Inputs T'!CN13","v":0},{"$f":"'Inputs T'!CO13","v":0},{"$f":"'Inputs T'!CP13","v":0},{"$f":"'Inputs T'!CQ13","v":0},{"$f":"'Inputs T'!CR13","v":0},{"$f":"'Inputs T'!CS13","v":0},{"$f":"'Inputs T'!CT13","v":0},{"$f":"'Inputs T'!CU13","v":0},{"$f":"'Inputs T'!CV13","v":0},{"$f":"'Inputs T'!CW13","v":0},{"$f":"'Inputs T'!CX13","v":0},{"$f":"'Inputs T'!CY13","v":0},{"$f":"'Inputs T'!CZ13","v":0},{"$f":"'Inputs T'!DA13","v":0},{"$f":"'Inputs T'!DB13","v":0},{"$f":"'Inputs T'!DC13","v":0},{"$f":"'Inputs T'!DD13","v":0},{"$f":"'Inputs T'!DE13","v":0},{"$f":"'Inputs T'!DF13","v":0},{"$f":"'Inputs T'!DG13","v":0},{"$f":"'Inputs T'!DH13","v":0},{"$f":"'Inputs T'!DI13","v":0},{"$f":"'Inputs T'!DJ13","v":0},{"$f":"'Inputs T'!DK13","v":0},{"$f":"'Inputs T'!DL13","v":0},{"$f":"'Inputs T'!DM13","v":0},{"$f":"'Inputs T'!DN13","v":0},{"$f":"'Inputs T'!DO13","v":0},{"$f":"'Inputs T'!DP13","v":0},{"$f":"'Inputs T'!DQ13","v":0},{"$f":"'Inputs T'!DR13","v":0},{"$f":"'Inputs T'!DS13","v":0},{"$f":"'Inputs T'!DT13","v":0},{"$f":"'Inputs T'!DU13","v":0},{"$f":"'Inputs T'!DV13","v":0},{"$f":"'Inputs T'!DW13","v":0},{"$f":"'Inputs T'!DX13","v":0},{"$f":"'Inputs T'!DY13","v":0},{"$f":"'Inputs T'!DZ13","v":0},{"$f":"'Inputs T'!EA13","v":0},{"$f":"'Inputs T'!EB13","v":0},{"$f":"'Inputs T'!EC13","v":0},{"$f":"'Inputs T'!ED13","v":0},{"$f":"'Inputs T'!EE13","v":0},{"$f":"'Inputs T'!EF13","v":0},{"$f":"'Inputs T'!EG13","v":0},{"$f":"'Inputs T'!EH13","v":0},{"$f":"'Inputs T'!EI13","v":0},{"$f":"'Inputs T'!EJ13","v":0},{"$f":"'Inputs T'!EK13","v":0},{"$f":"'Inputs T'!EL13","v":0},{"$f":"'Inputs T'!EM13","v":0},{"$f":"'Inputs T'!EN13","v":0},{"$f":"'Inputs T'!EO13","v":0},{"$f":"'Inputs T'!EP13","v":0},{"$f":"'Inputs T'!EQ13","v":0},{"$f":"'Inputs T'!ER13","v":0},{"$f":"'Inputs T'!ES13","v":0},{"$f":"'Inputs T'!ET13","v":0},{"$f":"'Inputs T'!EU13","v":0},{"$f":"'Inputs T'!EV13","v":0},{"$f":"'Inputs T'!EW13","v":0},{"$f":"'Inputs T'!EX13","v":0},{"$f":"'Inputs T'!EY13","v":0},{"$f":"'Inputs T'!EZ13","v":0},{"$f":"'Inputs T'!FA13","v":0},{"$f":"'Inputs T'!FB13","v":0},{"$f":"'Inputs T'!FC13","v":0},{"$f":"'Inputs T'!FD13","v":0},{"$f":"'Inputs T'!FE13","v":0},{"$f":"'Inputs T'!FF13","v":0}]
[null,"Флаг операционной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M14","v":0},{"$f":"'Inputs T'!N14","v":0},{"$f":"'Inputs T'!O14","v":0},{"$f":"'Inputs T'!P14","v":0},{"$f":"'Inputs T'!Q14","v":0},{"$f":"'Inputs T'!R14","v":0},{"$f":"'Inputs T'!S14","v":0},{"$f":"'Inputs T'!T14","v":0},{"$f":"'Inputs T'!U14","v":0},{"$f":"'Inputs T'!V14","v":0},{"$f":"'Inputs T'!W14","v":0},{"$f":"'Inputs T'!X14","v":0},{"$f":"'Inputs T'!Y14","v":1},{"$f":"'Inputs T'!Z14","v":1},{"$f":"'Inputs T'!AA14","v":1},{"$f":"'Inputs T'!AB14","v":1},{"$f":"'Inputs T'!AC14","v":1},{"$f":"'Inputs T'!AD14","v":1},{"$f":"'Inputs T'!AE14","v":1},{"$f":"'Inputs T'!AF14","v":1},{"$f":"'Inputs T'!AG14","v":1},{"$f":"'Inputs T'!AH14","v":1},{"$f":"'Inputs T'!AI14","v":1},{"$f":"'Inputs T'!AJ14","v":1},{"$f":"'Inputs T'!AK14","v":1},{"$f":"'Inputs T'!AL14","v":1},{"$f":"'Inputs T'!AM14","v":1},{"$f":"'Inputs T'!AN14","v":1},{"$f":"'Inputs T'!AO14","v":1},{"$f":"'Inputs T'!AP14","v":1},{"$f":"'Inputs T'!AQ14","v":1},{"$f":"'Inputs T'!AR14","v":1},{"$f":"'Inputs T'!AS14","v":0},{"$f":"'Inputs T'!AT14","v":0},{"$f":"'Inputs T'!AU14","v":0},{"$f":"'Inputs T'!AV14","v":0},{"$f":"'Inputs T'!AW14","v":0},{"$f":"'Inputs T'!AX14","v":0},{"$f":"'Inputs T'!AY14","v":0},{"$f":"'Inputs T'!AZ14","v":0},{"$f":"'Inputs T'!BA14","v":0},{"$f":"'Inputs T'!BB14","v":0},{"$f":"'Inputs T'!BC14","v":0},{"$f":"'Inputs T'!BD14","v":0},{"$f":"'Inputs T'!BE14","v":0},{"$f":"'Inputs T'!BF14","v":0},{"$f":"'Inputs T'!BG14","v":0},{"$f":"'Inputs T'!BH14","v":0},{"$f":"'Inputs T'!BI14","v":0},{"$f":"'Inputs T'!BJ14","v":0},{"$f":"'Inputs T'!BK14","v":0},{"$f":"'Inputs T'!BL14","v":0},{"$f":"'Inputs T'!BM14","v":0},{"$f":"'Inputs T'!BN14","v":0},{"$f":"'Inputs T'!BO14","v":0},{"$f":"'Inputs T'!BP14","v":0},{"$f":"'Inputs T'!BQ14","v":0},{"$f":"'Inputs T'!BR14","v":0},{"$f":"'Inputs T'!BS14","v":0},{"$f":"'Inputs T'!BT14","v":0},{"$f":"'Inputs T'!BU14","v":0},{"$f":"'Inputs T'!BV14","v":0},{"$f":"'Inputs T'!BW14","v":0},{"$f":"'Inputs T'!BX14","v":0},{"$f":"'Inputs T'!BY14","v":0},{"$f":"'Inputs T'!BZ14","v":0},{"$f":"'Inputs T'!CA14","v":0},{"$f":"'Inputs T'!CB14","v":0},{"$f":"'Inputs T'!CC14","v":0},{"$f":"'Inputs T'!CD14","v":0},{"$f":"'Inputs T'!CE14","v":0},{"$f":"'Inputs T'!CF14","v":0},{"$f":"'Inputs T'!CG14","v":0},{"$f":"'Inputs T'!CH14","v":0},{"$f":"'Inputs T'!CI14","v":0},{"$f":"'Inputs T'!CJ14","v":0},{"$f":"'Inputs T'!CK14","v":0},{"$f":"'Inputs T'!CL14","v":0},{"$f":"'Inputs T'!CM14","v":0},{"$f":"'Inputs T'!CN14","v":0},{"$f":"'Inputs T'!CO14","v":0},{"$f":"'Inputs T'!CP14","v":0},{"$f":"'Inputs T'!CQ14","v":0},{"$f":"'Inputs T'!CR14","v":0},{"$f":"'Inputs T'!CS14","v":0},{"$f":"'Inputs T'!CT14","v":0},{"$f":"'Inputs T'!CU14","v":0},{"$f":"'Inputs T'!CV14","v":0},{"$f":"'Inputs T'!CW14","v":0},{"$f":"'Inputs T'!CX14","v":0},{"$f":"'Inputs T'!CY14","v":0},{"$f":"'Inputs T'!CZ14","v":0},{"$f":"'Inputs T'!DA14","v":0},{"$f":"'Inputs T'!DB14","v":0},{"$f":"'Inputs T'!DC14","v":0},{"$f":"'Inputs T'!DD14","v":0},{"$f":"'Inputs T'!DE14","v":0},{"$f":"'Inputs T'!DF14","v":0},{"$f":"'Inputs T'!DG14","v":0},{"$f":"'Inputs T'!DH14","v":0},{"$f":"'Inputs T'!DI14","v":0},{"$f":"'Inputs T'!DJ14","v":0},{"$f":"'Inputs T'!DK14","v":0},{"$f":"'Inputs T'!DL14","v":0},{"$f":"'Inputs T'!DM14","v":0},{"$f":"'Inputs T'!DN14","v":0},{"$f":"'Inputs T'!DO14","v":0},{"$f":"'Inputs T'!DP14","v":0},{"$f":"'Inputs T'!DQ14","v":0},{"$f":"'Inputs T'!DR14","v":0},{"$f":"'Inputs T'!DS14","v":0},{"$f":"'Inputs T'!DT14","v":0},{"$f":"'Inputs T'!DU14","v":0},{"$f":"'Inputs T'!DV14","v":0},{"$f":"'Inputs T'!DW14","v":0},{"$f":"'Inputs T'!DX14","v":0},{"$f":"'Inputs T'!DY14","v":0},{"$f":"'Inputs T'!DZ14","v":0},{"$f":"'Inputs T'!EA14","v":0},{"$f":"'Inputs T'!EB14","v":0},{"$f":"'Inputs T'!EC14","v":0},{"$f":"'Inputs T'!ED14","v":0},{"$f":"'Inputs T'!EE14","v":0},{"$f":"'Inputs T'!EF14","v":0},{"$f":"'Inputs T'!EG14","v":0},{"$f":"'Inputs T'!EH14","v":0},{"$f":"'Inputs T'!EI14","v":0},{"$f":"'Inputs T'!EJ14","v":0},{"$f":"'Inputs T'!EK14","v":0},{"$f":"'Inputs T'!EL14","v":0},{"$f":"'Inputs T'!EM14","v":0},{"$f":"'Inputs T'!EN14","v":0},{"$f":"'Inputs T'!EO14","v":0},{"$f":"'Inputs T'!EP14","v":0},{"$f":"'Inputs T'!EQ14","v":0},{"$f":"'Inputs T'!ER14","v":0},{"$f":"'Inputs T'!ES14","v":0},{"$f":"'Inputs T'!ET14","v":0},{"$f":"'Inputs T'!EU14","v":0},{"$f":"'Inputs T'!EV14","v":0},{"$f":"'Inputs T'!EW14","v":0},{"$f":"'Inputs T'!EX14","v":0},{"$f":"'Inputs T'!EY14","v":0},{"$f":"'Inputs T'!EZ14","v":0},{"$f":"'Inputs T'!FA14","v":0},{"$f":"'Inputs T'!FB14","v":0},{"$f":"'Inputs T'!FC14","v":0},{"$f":"'Inputs T'!FD14","v":0},{"$f":"'Inputs T'!FE14","v":0},{"$f":"'Inputs T'!FF14","v":0}]
[null,"Флаг постпроектной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M15","v":0},{"$f":"'Inputs T'!N15","v":0},{"$f":"'Inputs T'!O15","v":0},{"$f":"'Inputs T'!P15","v":0},{"$f":"'Inputs T'!Q15","v":0},{"$f":"'Inputs T'!R15","v":0},{"$f":"'Inputs T'!S15","v":0},{"$f":"'Inputs T'!T15","v":0},{"$f":"'Inputs T'!U15","v":0},{"$f":"'Inputs T'!V15","v":0},{"$f":"'Inputs T'!W15","v":0},{"$f":"'Inputs T'!X15","v":0},{"$f":"'Inputs T'!Y15","v":0},{"$f":"'Inputs T'!Z15","v":0},{"$f":"'Inputs T'!AA15","v":0},{"$f":"'Inputs T'!AB15","v":0},{"$f":"'Inputs T'!AC15","v":0},{"$f":"'Inputs T'!AD15","v":0},{"$f":"'Inputs T'!AE15","v":0},{"$f":"'Inputs T'!AF15","v":0},{"$f":"'Inputs T'!AG15","v":0},{"$f":"'Inputs T'!AH15","v":0},{"$f":"'Inputs T'!AI15","v":0},{"$f":"'Inputs T'!AJ15","v":0},{"$f":"'Inputs T'!AK15","v":0},{"$f":"'Inputs T'!AL15","v":0},{"$f":"'Inputs T'!AM15","v":0},{"$f":"'Inputs T'!AN15","v":0},{"$f":"'Inputs T'!AO15","v":0},{"$f":"'Inputs T'!AP15","v":0},{"$f":"'Inputs T'!AQ15","v":0},{"$f":"'Inputs T'!AR15","v":0},{"$f":"'Inputs T'!AS15","v":1},{"$f":"'Inputs T'!AT15","v":1},{"$f":"'Inputs T'!AU15","v":1},{"$f":"'Inputs T'!AV15","v":1},{"$f":"'Inputs T'!AW15","v":1},{"$f":"'Inputs T'!AX15","v":1},{"$f":"'Inputs T'!AY15","v":1},{"$f":"'Inputs T'!AZ15","v":1},{"$f":"'Inputs T'!BA15","v":1},{"$f":"'Inputs T'!BB15","v":1},{"$f":"'Inputs T'!BC15","v":1},{"$f":"'Inputs T'!BD15","v":1},{"$f":"'Inputs T'!BE15","v":1},{"$f":"'Inputs T'!BF15","v":1},{"$f":"'Inputs T'!BG15","v":1},{"$f":"'Inputs T'!BH15","v":1},{"$f":"'Inputs T'!BI15","v":1},{"$f":"'Inputs T'!BJ15","v":1},{"$f":"'Inputs T'!BK15","v":1},{"$f":"'Inputs T'!BL15","v":1},{"$f":"'Inputs T'!BM15","v":1},{"$f":"'Inputs T'!BN15","v":1},{"$f":"'Inputs T'!BO15","v":1},{"$f":"'Inputs T'!BP15","v":1},{"$f":"'Inputs T'!BQ15","v":1},{"$f":"'Inputs T'!BR15","v":1},{"$f":"'Inputs T'!BS15","v":1},{"$f":"'Inputs T'!BT15","v":1},{"$f":"'Inputs T'!BU15","v":1},{"$f":"'Inputs T'!BV15","v":1},{"$f":"'Inputs T'!BW15","v":1},{"$f":"'Inputs T'!BX15","v":1},{"$f":"'Inputs T'!BY15","v":1},{"$f":"'Inputs T'!BZ15","v":1},{"$f":"'Inputs T'!CA15","v":1},{"$f":"'Inputs T'!CB15","v":1},{"$f":"'Inputs T'!CC15","v":1},{"$f":"'Inputs T'!CD15","v":1},{"$f":"'Inputs T'!CE15","v":1},{"$f":"'Inputs T'!CF15","v":1},{"$f":"'Inputs T'!CG15","v":1},{"$f":"'Inputs T'!CH15","v":1},{"$f":"'Inputs T'!CI15","v":1},{"$f":"'Inputs T'!CJ15","v":1},{"$f":"'Inputs T'!CK15","v":1},{"$f":"'Inputs T'!CL15","v":1},{"$f":"'Inputs T'!CM15","v":1},{"$f":"'Inputs T'!CN15","v":1},{"$f":"'Inputs T'!CO15","v":1},{"$f":"'Inputs T'!CP15","v":1},{"$f":"'Inputs T'!CQ15","v":1},{"$f":"'Inputs T'!CR15","v":1},{"$f":"'Inputs T'!CS15","v":1},{"$f":"'Inputs T'!CT15","v":1},{"$f":"'Inputs T'!CU15","v":1},{"$f":"'Inputs T'!CV15","v":1},{"$f":"'Inputs T'!CW15","v":1},{"$f":"'Inputs T'!CX15","v":1},{"$f":"'Inputs T'!CY15","v":1},{"$f":"'Inputs T'!CZ15","v":1},{"$f":"'Inputs T'!DA15","v":1},{"$f":"'Inputs T'!DB15","v":1},{"$f":"'Inputs T'!DC15","v":1},{"$f":"'Inputs T'!DD15","v":1},{"$f":"'Inputs T'!DE15","v":1},{"$f":"'Inputs T'!DF15","v":1},{"$f":"'Inputs T'!DG15","v":1},{"$f":"'Inputs T'!DH15","v":1},{"$f":"'Inputs T'!DI15","v":1},{"$f":"'Inputs T'!DJ15","v":1},{"$f":"'Inputs T'!DK15","v":1},{"$f":"'Inputs T'!DL15","v":1},{"$f":"'Inputs T'!DM15","v":1},{"$f":"'Inputs T'!DN15","v":1},{"$f":"'Inputs T'!DO15","v":1},{"$f":"'Inputs T'!DP15","v":1},{"$f":"'Inputs T'!DQ15","v":1},{"$f":"'Inputs T'!DR15","v":1},{"$f":"'Inputs T'!DS15","v":1},{"$f":"'Inputs T'!DT15","v":1},{"$f":"'Inputs T'!DU15","v":1},{"$f":"'Inputs T'!DV15","v":1},{"$f":"'Inputs T'!DW15","v":1},{"$f":"'Inputs T'!DX15","v":1},{"$f":"'Inputs T'!DY15","v":1},{"$f":"'Inputs T'!DZ15","v":1},{"$f":"'Inputs T'!EA15","v":1},{"$f":"'Inputs T'!EB15","v":1},{"$f":"'Inputs T'!EC15","v":1},{"$f":"'Inputs T'!ED15","v":1},{"$f":"'Inputs T'!EE15","v":1},{"$f":"'Inputs T'!EF15","v":1},{"$f":"'Inputs T'!EG15","v":1},{"$f":"'Inputs T'!EH15","v":1},{"$f":"'Inputs T'!EI15","v":1},{"$f":"'Inputs T'!EJ15","v":1},{"$f":"'Inputs T'!EK15","v":1},{"$f":"'Inputs T'!EL15","v":1},{"$f":"'Inputs T'!EM15","v":1},{"$f":"'Inputs T'!EN15","v":1},{"$f":"'Inputs T'!EO15","v":1},{"$f":"'Inputs T'!EP15","v":1},{"$f":"'Inputs T'!EQ15","v":1},{"$f":"'Inputs T'!ER15","v":1},{"$f":"'Inputs T'!ES15","v":1},{"$f":"'Inputs T'!ET15","v":1},{"$f":"'Inputs T'!EU15","v":1},{"$f":"'Inputs T'!EV15","v":1},{"$f":"'Inputs T'!EW15","v":1},{"$f":"'Inputs T'!EX15","v":1},{"$f":"'Inputs T'!EY15","v":1},{"$f":"'Inputs T'!EZ15","v":1},{"$f":"'Inputs T'!FA15","v":1},{"$f":"'Inputs T'!FB15","v":1},{"$f":"'Inputs T'!FC15","v":1},{"$f":"'Inputs T'!FD15","v":1},{"$f":"'Inputs T'!FE15","v":1},{"$f":"'Inputs T'!FF15","v":1}]
[null,{"$f":"\"Код статуса проекта (1 \"& Controls!$H$10 & \"; 2 \" & Controls!$H$11 & \"; 3 \"& Controls!$H$12 & \"; 4 \"& Controls!$H$13 &\")\"","v":"Код статуса проекта (1 Проект; 2 Строит; 3 Опер; 4 П/проект)"},null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M16","v":1},{"$f":"'Inputs T'!N16","v":1},{"$f":"'Inputs T'!O16","v":1},{"$f":"'Inputs T'!P16","v":1},{"$f":"'Inputs T'!Q16","v":2},{"$f":"'Inputs T'!R16","v":2},{"$f":"'Inputs T'!S16","v":2},{"$f":"'Inputs T'!T16","v":2},{"$f":"'Inputs T'!U16","v":2},{"$f":"'Inputs T'!V16","v":2},{"$f":"'Inputs T'!W16","v":2},{"$f":"'Inputs T'!X16","v":2},{"$f":"'Inputs T'!Y16","v":3},{"$f":"'Inputs T'!Z16","v":3},{"$f":"'Inputs T'!AA16","v":3},{"$f":"'Inputs T'!AB16","v":3},{"$f":"'Inputs T'!AC16","v":3},{"$f":"'Inputs T'!AD16","v":3},{"$f":"'Inputs T'!AE16","v":3},{"$f":"'Inputs T'!AF16","v":3},{"$f":"'Inputs T'!AG16","v":3},{"$f":"'Inputs T'!AH16","v":3},{"$f":"'Inputs T'!AI16","v":3},{"$f":"'Inputs T'!AJ16","v":3},{"$f":"'Inputs T'!AK16","v":3},{"$f":"'Inputs T'!AL16","v":3},{"$f":"'Inputs T'!AM16","v":3},{"$f":"'Inputs T'!AN16","v":3},{"$f":"'Inputs T'!AO16","v":3},{"$f":"'Inputs T'!AP16","v":3},{"$f":"'Inputs T'!AQ16","v":3},{"$f":"'Inputs T'!AR16","v":3},{"$f":"'Inputs T'!AS16","v":4},{"$f":"'Inputs T'!AT16","v":4},{"$f":"'Inputs T'!AU16","v":4},{"$f":"'Inputs T'!AV16","v":4},{"$f":"'Inputs T'!AW16","v":4},{"$f":"'Inputs T'!AX16","v":4},{"$f":"'Inputs T'!AY16","v":4},{"$f":"'Inputs T'!AZ16","v":4},{"$f":"'Inputs T'!BA16","v":4},{"$f":"'Inputs T'!BB16","v":4},{"$f":"'Inputs T'!BC16","v":4},{"$f":"'Inputs T'!BD16","v":4},{"$f":"'Inputs T'!BE16","v":4},{"$f":"'Inputs T'!BF16","v":4},{"$f":"'Inputs T'!BG16","v":4},{"$f":"'Inputs T'!BH16","v":4},{"$f":"'Inputs T'!BI16","v":4},{"$f":"'Inputs T'!BJ16","v":4},{"$f":"'Inputs T'!BK16","v":4},{"$f":"'Inputs T'!BL16","v":4},{"$f":"'Inputs T'!BM16","v":4},{"$f":"'Inputs T'!BN16","v":4},{"$f":"'Inputs T'!BO16","v":4},{"$f":"'Inputs T'!BP16","v":4},{"$f":"'Inputs T'!BQ16","v":4},{"$f":"'Inputs T'!BR16","v":4},{"$f":"'Inputs T'!BS16","v":4},{"$f":"'Inputs T'!BT16","v":4},{"$f":"'Inputs T'!BU16","v":4},{"$f":"'Inputs T'!BV16","v":4},{"$f":"'Inputs T'!BW16","v":4},{"$f":"'Inputs T'!BX16","v":4},{"$f":"'Inputs T'!BY16","v":4},{"$f":"'Inputs T'!BZ16","v":4},{"$f":"'Inputs T'!CA16","v":4},{"$f":"'Inputs T'!CB16","v":4},{"$f":"'Inputs T'!CC16","v":4},{"$f":"'Inputs T'!CD16","v":4},{"$f":"'Inputs T'!CE16","v":4},{"$f":"'Inputs T'!CF16","v":4},{"$f":"'Inputs T'!CG16","v":4},{"$f":"'Inputs T'!CH16","v":4},{"$f":"'Inputs T'!CI16","v":4},{"$f":"'Inputs T'!CJ16","v":4},{"$f":"'Inputs T'!CK16","v":4},{"$f":"'Inputs T'!CL16","v":4},{"$f":"'Inputs T'!CM16","v":4},{"$f":"'Inputs T'!CN16","v":4},{"$f":"'Inputs T'!CO16","v":4},{"$f":"'Inputs T'!CP16","v":4},{"$f":"'Inputs T'!CQ16","v":4},{"$f":"'Inputs T'!CR16","v":4},{"$f":"'Inputs T'!CS16","v":4},{"$f":"'Inputs T'!CT16","v":4},{"$f":"'Inputs T'!CU16","v":4},{"$f":"'Inputs T'!CV16","v":4},{"$f":"'Inputs T'!CW16","v":4},{"$f":"'Inputs T'!CX16","v":4},{"$f":"'Inputs T'!CY16","v":4},{"$f":"'Inputs T'!CZ16","v":4},{"$f":"'Inputs T'!DA16","v":4},{"$f":"'Inputs T'!DB16","v":4},{"$f":"'Inputs T'!DC16","v":4},{"$f":"'Inputs T'!DD16","v":4},{"$f":"'Inputs T'!DE16","v":4},{"$f":"'Inputs T'!DF16","v":4},{"$f":"'Inputs T'!DG16","v":4},{"$f":"'Inputs T'!DH16","v":4},{"$f":"'Inputs T'!DI16","v":4},{"$f":"'Inputs T'!DJ16","v":4},{"$f":"'Inputs T'!DK16","v":4},{"$f":"'Inputs T'!DL16","v":4},{"$f":"'Inputs T'!DM16","v":4},{"$f":"'Inputs T'!DN16","v":4},{"$f":"'Inputs T'!DO16","v":4},{"$f":"'Inputs T'!DP16","v":4},{"$f":"'Inputs T'!DQ16","v":4},{"$f":"'Inputs T'!DR16","v":4},{"$f":"'Inputs T'!DS16","v":4},{"$f":"'Inputs T'!DT16","v":4},{"$f":"'Inputs T'!DU16","v":4},{"$f":"'Inputs T'!DV16","v":4},{"$f":"'Inputs T'!DW16","v":4},{"$f":"'Inputs T'!DX16","v":4},{"$f":"'Inputs T'!DY16","v":4},{"$f":"'Inputs T'!DZ16","v":4},{"$f":"'Inputs T'!EA16","v":4},{"$f":"'Inputs T'!EB16","v":4},{"$f":"'Inputs T'!EC16","v":4},{"$f":"'Inputs T'!ED16","v":4},{"$f":"'Inputs T'!EE16","v":4},{"$f":"'Inputs T'!EF16","v":4},{"$f":"'Inputs T'!EG16","v":4},{"$f":"'Inputs T'!EH16","v":4},{"$f":"'Inputs T'!EI16","v":4},{"$f":"'Inputs T'!EJ16","v":4},{"$f":"'Inputs T'!EK16","v":4},{"$f":"'Inputs T'!EL16","v":4},{"$f":"'Inputs T'!EM16","v":4},{"$f":"'Inputs T'!EN16","v":4},{"$f":"'Inputs T'!EO16","v":4},{"$f":"'Inputs T'!EP16","v":4},{"$f":"'Inputs T'!EQ16","v":4},{"$f":"'Inputs T'!ER16","v":4},{"$f":"'Inputs T'!ES16","v":4},{"$f":"'Inputs T'!ET16","v":4},{"$f":"'Inputs T'!EU16","v":4},{"$f":"'Inputs T'!EV16","v":4},{"$f":"'Inputs T'!EW16","v":4},{"$f":"'Inputs T'!EX16","v":4},{"$f":"'Inputs T'!EY16","v":4},{"$f":"'Inputs T'!EZ16","v":4},{"$f":"'Inputs T'!FA16","v":4},{"$f":"'Inputs T'!FB16","v":4},{"$f":"'Inputs T'!FC16","v":4},{"$f":"'Inputs T'!FD16","v":4},{"$f":"'Inputs T'!FE16","v":4},{"$f":"'Inputs T'!FF16","v":4}]
[null,"Статус проекта",null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M17","v":"Проект"},{"$f":"'Inputs T'!N17","v":"Проект"},{"$f":"'Inputs T'!O17","v":"Проект"},{"$f":"'Inputs T'!P17","v":"Проект"},{"$f":"'Inputs T'!Q17","v":"Строит"},{"$f":"'Inputs T'!R17","v":"Строит"},{"$f":"'Inputs T'!S17","v":"Строит"},{"$f":"'Inputs T'!T17","v":"Строит"},{"$f":"'Inputs T'!U17","v":"Строит"},{"$f":"'Inputs T'!V17","v":"Строит"},{"$f":"'Inputs T'!W17","v":"Строит"},{"$f":"'Inputs T'!X17","v":"Строит"},{"$f":"'Inputs T'!Y17","v":"Опер"},{"$f":"'Inputs T'!Z17","v":"Опер"},{"$f":"'Inputs T'!AA17","v":"Опер"},{"$f":"'Inputs T'!AB17","v":"Опер"},{"$f":"'Inputs T'!AC17","v":"Опер"},{"$f":"'Inputs T'!AD17","v":"Опер"},{"$f":"'Inputs T'!AE17","v":"Опер"},{"$f":"'Inputs T'!AF17","v":"Опер"},{"$f":"'Inputs T'!AG17","v":"Опер"},{"$f":"'Inputs T'!AH17","v":"Опер"},{"$f":"'Inputs T'!AI17","v":"Опер"},{"$f":"'Inputs T'!AJ17","v":"Опер"},{"$f":"'Inputs T'!AK17","v":"Опер"},{"$f":"'Inputs T'!AL17","v":"Опер"},{"$f":"'Inputs T'!AM17","v":"Опер"},{"$f":"'Inputs T'!AN17","v":"Опер"},{"$f":"'Inputs T'!AO17","v":"Опер"},{"$f":"'Inputs T'!AP17","v":"Опер"},{"$f":"'Inputs T'!AQ17","v":"Опер"},{"$f":"'Inputs T'!AR17","v":"Опер"},{"$f":"'Inputs T'!AS17","v":"П/проект"},{"$f":"'Inputs T'!AT17","v":"П/проект"},{"$f":"'Inputs T'!AU17","v":"П/проект"},{"$f":"'Inputs T'!AV17","v":"П/проект"},{"$f":"'Inputs T'!AW17","v":"П/проект"},{"$f":"'Inputs T'!AX17","v":"П/проект"},{"$f":"'Inputs T'!AY17","v":"П/проект"},{"$f":"'Inputs T'!AZ17","v":"П/проект"},{"$f":"'Inputs T'!BA17","v":"П/проект"},{"$f":"'Inputs T'!BB17","v":"П/проект"},{"$f":"'Inputs T'!BC17","v":"П/проект"},{"$f":"'Inputs T'!BD17","v":"П/проект"},{"$f":"'Inputs T'!BE17","v":"П/проект"},{"$f":"'Inputs T'!BF17","v":"П/проект"},{"$f":"'Inputs T'!BG17","v":"П/проект"},{"$f":"'Inputs T'!BH17","v":"П/проект"},{"$f":"'Inputs T'!BI17","v":"П/проект"},{"$f":"'Inputs T'!BJ17","v":"П/проект"},{"$f":"'Inputs T'!BK17","v":"П/проект"},{"$f":"'Inputs T'!BL17","v":"П/проект"},{"$f":"'Inputs T'!BM17","v":"П/проект"},{"$f":"'Inputs T'!BN17","v":"П/проект"},{"$f":"'Inputs T'!BO17","v":"П/проект"},{"$f":"'Inputs T'!BP17","v":"П/проект"},{"$f":"'Inputs T'!BQ17","v":"П/проект"},{"$f":"'Inputs T'!BR17","v":"П/проект"},{"$f":"'Inputs T'!BS17","v":"П/проект"},{"$f":"'Inputs T'!BT17","v":"П/проект"},{"$f":"'Inputs T'!BU17","v":"П/проект"},{"$f":"'Inputs T'!BV17","v":"П/проект"},{"$f":"'Inputs T'!BW17","v":"П/проект"},{"$f":"'Inputs T'!BX17","v":"П/проект"},{"$f":"'Inputs T'!BY17","v":"П/проект"},{"$f":"'Inputs T'!BZ17","v":"П/проект"},{"$f":"'Inputs T'!CA17","v":"П/проект"},{"$f":"'Inputs T'!CB17","v":"П/проект"},{"$f":"'Inputs T'!CC17","v":"П/проект"},{"$f":"'Inputs T'!CD17","v":"П/проект"},{"$f":"'Inputs T'!CE17","v":"П/проект"},{"$f":"'Inputs T'!CF17","v":"П/проект"},{"$f":"'Inputs T'!CG17","v":"П/проект"},{"$f":"'Inputs T'!CH17","v":"П/проект"},{"$f":"'Inputs T'!CI17","v":"П/проект"},{"$f":"'Inputs T'!CJ17","v":"П/проект"},{"$f":"'Inputs T'!CK17","v":"П/проект"},{"$f":"'Inputs T'!CL17","v":"П/проект"},{"$f":"'Inputs T'!CM17","v":"П/проект"},{"$f":"'Inputs T'!CN17","v":"П/проект"},{"$f":"'Inputs T'!CO17","v":"П/проект"},{"$f":"'Inputs T'!CP17","v":"П/проект"},{"$f":"'Inputs T'!CQ17","v":"П/проект"},{"$f":"'Inputs T'!CR17","v":"П/проект"},{"$f":"'Inputs T'!CS17","v":"П/проект"},{"$f":"'Inputs T'!CT17","v":"П/проект"},{"$f":"'Inputs T'!CU17","v":"П/проект"},{"$f":"'Inputs T'!CV17","v":"П/проект"},{"$f":"'Inputs T'!CW17","v":"П/проект"},{"$f":"'Inputs T'!CX17","v":"П/проект"},{"$f":"'Inputs T'!CY17","v":"П/проект"},{"$f":"'Inputs T'!CZ17","v":"П/проект"},{"$f":"'Inputs T'!DA17","v":"П/проект"},{"$f":"'Inputs T'!DB17","v":"П/проект"},{"$f":"'Inputs T'!DC17","v":"П/проект"},{"$f":"'Inputs T'!DD17","v":"П/проект"},{"$f":"'Inputs T'!DE17","v":"П/проект"},{"$f":"'Inputs T'!DF17","v":"П/проект"},{"$f":"'Inputs T'!DG17","v":"П/проект"},{"$f":"'Inputs T'!DH17","v":"П/проект"},{"$f":"'Inputs T'!DI17","v":"П/проект"},{"$f":"'Inputs T'!DJ17","v":"П/проект"},{"$f":"'Inputs T'!DK17","v":"П/проект"},{"$f":"'Inputs T'!DL17","v":"П/проект"},{"$f":"'Inputs T'!DM17","v":"П/проект"},{"$f":"'Inputs T'!DN17","v":"П/проект"},{"$f":"'Inputs T'!DO17","v":"П/проект"},{"$f":"'Inputs T'!DP17","v":"П/проект"},{"$f":"'Inputs T'!DQ17","v":"П/проект"},{"$f":"'Inputs T'!DR17","v":"П/проект"},{"$f":"'Inputs T'!DS17","v":"П/проект"},{"$f":"'Inputs T'!DT17","v":"П/проект"},{"$f":"'Inputs T'!DU17","v":"П/проект"},{"$f":"'Inputs T'!DV17","v":"П/проект"},{"$f":"'Inputs T'!DW17","v":"П/проект"},{"$f":"'Inputs T'!DX17","v":"П/проект"},{"$f":"'Inputs T'!DY17","v":"П/проект"},{"$f":"'Inputs T'!DZ17","v":"П/проект"},{"$f":"'Inputs T'!EA17","v":"П/проект"},{"$f":"'Inputs T'!EB17","v":"П/проект"},{"$f":"'Inputs T'!EC17","v":"П/проект"},{"$f":"'Inputs T'!ED17","v":"П/проект"},{"$f":"'Inputs T'!EE17","v":"П/проект"},{"$f":"'Inputs T'!EF17","v":"П/проект"},{"$f":"'Inputs T'!EG17","v":"П/проект"},{"$f":"'Inputs T'!EH17","v":"П/проект"},{"$f":"'Inputs T'!EI17","v":"П/проект"},{"$f":"'Inputs T'!EJ17","v":"П/проект"},{"$f":"'Inputs T'!EK17","v":"П/проект"},{"$f":"'Inputs T'!EL17","v":"П/проект"},{"$f":"'Inputs T'!EM17","v":"П/проект"},{"$f":"'Inputs T'!EN17","v":"П/проект"},{"$f":"'Inputs T'!EO17","v":"П/проект"},{"$f":"'Inputs T'!EP17","v":"П/проект"},{"$f":"'Inputs T'!EQ17","v":"П/проект"},{"$f":"'Inputs T'!ER17","v":"П/проект"},{"$f":"'Inputs T'!ES17","v":"П/проект"},{"$f":"'Inputs T'!ET17","v":"П/проект"},{"$f":"'Inputs T'!EU17","v":"П/проект"},{"$f":"'Inputs T'!EV17","v":"П/проект"},{"$f":"'Inputs T'!EW17","v":"П/проект"},{"$f":"'Inputs T'!EX17","v":"П/проект"},{"$f":"'Inputs T'!EY17","v":"П/проект"},{"$f":"'Inputs T'!EZ17","v":"П/проект"},{"$f":"'Inputs T'!FA17","v":"П/проект"},{"$f":"'Inputs T'!FB17","v":"П/проект"},{"$f":"'Inputs T'!FC17","v":"П/проект"},{"$f":"'Inputs T'!FD17","v":"П/проект"},{"$f":"'Inputs T'!FE17","v":"П/проект"},{"$f":"'Inputs T'!FF17","v":"П/проект"}]
[]
[null,"Дней в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M19","v":91},{"$f":"'Inputs T'!N19","v":92},{"$f":"'Inputs T'!O19","v":92},{"$f":"'Inputs T'!P19","v":91},{"$f":"'Inputs T'!Q19","v":91},{"$f":"'Inputs T'!R19","v":92},{"$f":"'Inputs T'!S19","v":92},{"$f":"'Inputs T'!T19","v":90},{"$f":"'Inputs T'!U19","v":91},{"$f":"'Inputs T'!V19","v":92},{"$f":"'Inputs T'!W19","v":92},{"$f":"'Inputs T'!X19","v":90},{"$f":"'Inputs T'!Y19","v":91},{"$f":"'Inputs T'!Z19","v":92},{"$f":"'Inputs T'!AA19","v":92},{"$f":"'Inputs T'!AB19","v":90},{"$f":"'Inputs T'!AC19","v":91},{"$f":"'Inputs T'!AD19","v":92},{"$f":"'Inputs T'!AE19","v":92},{"$f":"'Inputs T'!AF19","v":91},{"$f":"'Inputs T'!AG19","v":91},{"$f":"'Inputs T'!AH19","v":92},{"$f":"'Inputs T'!AI19","v":92},{"$f":"'Inputs T'!AJ19","v":90},{"$f":"'Inputs T'!AK19","v":91},{"$f":"'Inputs T'!AL19","v":92},{"$f":"'Inputs T'!AM19","v":92},{"$f":"'Inputs T'!AN19","v":90},{"$f":"'Inputs T'!AO19","v":91},{"$f":"'Inputs T'!AP19","v":92},{"$f":"'Inputs T'!AQ19","v":92},{"$f":"'Inputs T'!AR19","v":90},{"$f":"'Inputs T'!AS19","v":91},{"$f":"'Inputs T'!AT19","v":92},{"$f":"'Inputs T'!AU19","v":92},{"$f":"'Inputs T'!AV19","v":91},{"$f":"'Inputs T'!AW19","v":91},{"$f":"'Inputs T'!AX19","v":92},{"$f":"'Inputs T'!AY19","v":92},{"$f":"'Inputs T'!AZ19","v":90},{"$f":"'Inputs T'!BA19","v":91},{"$f":"'Inputs T'!BB19","v":92},{"$f":"'Inputs T'!BC19","v":92},{"$f":"'Inputs T'!BD19","v":90},{"$f":"'Inputs T'!BE19","v":91},{"$f":"'Inputs T'!BF19","v":92},{"$f":"'Inputs T'!BG19","v":92},{"$f":"'Inputs T'!BH19","v":90},{"$f":"'Inputs T'!BI19","v":91},{"$f":"'Inputs T'!BJ19","v":92},{"$f":"'Inputs T'!BK19","v":92},{"$f":"'Inputs T'!BL19","v":91},{"$f":"'Inputs T'!BM19","v":91},{"$f":"'Inputs T'!BN19","v":92},{"$f":"'Inputs T'!BO19","v":92},{"$f":"'Inputs T'!BP19","v":90},{"$f":"'Inputs T'!BQ19","v":91},{"$f":"'Inputs T'!BR19","v":92},{"$f":"'Inputs T'!BS19","v":92},{"$f":"'Inputs T'!BT19","v":90},{"$f":"'Inputs T'!BU19","v":91},{"$f":"'Inputs T'!BV19","v":92},{"$f":"'Inputs T'!BW19","v":92},{"$f":"'Inputs T'!BX19","v":90},{"$f":"'Inputs T'!BY19","v":91},{"$f":"'Inputs T'!BZ19","v":92},{"$f":"'Inputs T'!CA19","v":92},{"$f":"'Inputs T'!CB19","v":91},{"$f":"'Inputs T'!CC19","v":91},{"$f":"'Inputs T'!CD19","v":92},{"$f":"'Inputs T'!CE19","v":92},{"$f":"'Inputs T'!CF19","v":90},{"$f":"'Inputs T'!CG19","v":91},{"$f":"'Inputs T'!CH19","v":92},{"$f":"'Inputs T'!CI19","v":92},{"$f":"'Inputs T'!CJ19","v":90},{"$f":"'Inputs T'!CK19","v":91},{"$f":"'Inputs T'!CL19","v":92},{"$f":"'Inputs T'!CM19","v":92},{"$f":"'Inputs T'!CN19","v":90},{"$f":"'Inputs T'!CO19","v":91},{"$f":"'Inputs T'!CP19","v":92},{"$f":"'Inputs T'!CQ19","v":92},{"$f":"'Inputs T'!CR19","v":91},{"$f":"'Inputs T'!CS19","v":91},{"$f":"'Inputs T'!CT19","v":92},{"$f":"'Inputs T'!CU19","v":92},{"$f":"'Inputs T'!CV19","v":90},{"$f":"'Inputs T'!CW19","v":91},{"$f":"'Inputs T'!CX19","v":92},{"$f":"'Inputs T'!CY19","v":92},{"$f":"'Inputs T'!CZ19","v":90},{"$f":"'Inputs T'!DA19","v":91},{"$f":"'Inputs T'!DB19","v":92},{"$f":"'Inputs T'!DC19","v":92},{"$f":"'Inputs T'!DD19","v":90},{"$f":"'Inputs T'!DE19","v":91},{"$f":"'Inputs T'!DF19","v":92},{"$f":"'Inputs T'!DG19","v":92},{"$f":"'Inputs T'!DH19","v":91},{"$f":"'Inputs T'!DI19","v":91},{"$f":"'Inputs T'!DJ19","v":92},{"$f":"'Inputs T'!DK19","v":92},{"$f":"'Inputs T'!DL19","v":90},{"$f":"'Inputs T'!DM19","v":91},{"$f":"'Inputs T'!DN19","v":92},{"$f":"'Inputs T'!DO19","v":92},{"$f":"'Inputs T'!DP19","v":90},{"$f":"'Inputs T'!DQ19","v":91},{"$f":"'Inputs T'!DR19","v":92},{"$f":"'Inputs T'!DS19","v":92},{"$f":"'Inputs T'!DT19","v":90},{"$f":"'Inputs T'!DU19","v":91},{"$f":"'Inputs T'!DV19","v":92},{"$f":"'Inputs T'!DW19","v":92},{"$f":"'Inputs T'!DX19","v":91},{"$f":"'Inputs T'!DY19","v":91},{"$f":"'Inputs T'!DZ19","v":92},{"$f":"'Inputs T'!EA19","v":92},{"$f":"'Inputs T'!EB19","v":90},{"$f":"'Inputs T'!EC19","v":91},{"$f":"'Inputs T'!ED19","v":92},{"$f":"'Inputs T'!EE19","v":92},{"$f":"'Inputs T'!EF19","v":90},{"$f":"'Inputs T'!EG19","v":91},{"$f":"'Inputs T'!EH19","v":92},{"$f":"'Inputs T'!EI19","v":92},{"$f":"'Inputs T'!EJ19","v":90},{"$f":"'Inputs T'!EK19","v":91},{"$f":"'Inputs T'!EL19","v":92},{"$f":"'Inputs T'!EM19","v":92},{"$f":"'Inputs T'!EN19","v":91},{"$f":"'Inputs T'!EO19","v":91},{"$f":"'Inputs T'!EP19","v":92},{"$f":"'Inputs T'!EQ19","v":92},{"$f":"'Inputs T'!ER19","v":90},{"$f":"'Inputs T'!ES19","v":91},{"$f":"'Inputs T'!ET19","v":92},{"$f":"'Inputs T'!EU19","v":92},{"$f":"'Inputs T'!EV19","v":90},{"$f":"'Inputs T'!EW19","v":91},{"$f":"'Inputs T'!EX19","v":92},{"$f":"'Inputs T'!EY19","v":92},{"$f":"'Inputs T'!EZ19","v":90},{"$f":"'Inputs T'!FA19","v":91},{"$f":"'Inputs T'!FB19","v":92},{"$f":"'Inputs T'!FC19","v":92},{"$f":"'Inputs T'!FD19","v":91},{"$f":"'Inputs T'!FE19","v":91},{"$f":"'Inputs T'!FF19","v":92}]
[null,"Дней в 360-году в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M20","v":90},{"$f":"'Inputs T'!N20","v":90},{"$f":"'Inputs T'!O20","v":90},{"$f":"'Inputs T'!P20","v":90},{"$f":"'Inputs T'!Q20","v":90},{"$f":"'Inputs T'!R20","v":90},{"$f":"'Inputs T'!S20","v":90},{"$f":"'Inputs T'!T20","v":90},{"$f":"'Inputs T'!U20","v":90},{"$f":"'Inputs T'!V20","v":90},{"$f":"'Inputs T'!W20","v":90},{"$f":"'Inputs T'!X20","v":90},{"$f":"'Inputs T'!Y20","v":90},{"$f":"'Inputs T'!Z20","v":90},{"$f":"'Inputs T'!AA20","v":90},{"$f":"'Inputs T'!AB20","v":90},{"$f":"'Inputs T'!AC20","v":90},{"$f":"'Inputs T'!AD20","v":90},{"$f":"'Inputs T'!AE20","v":90},{"$f":"'Inputs T'!AF20","v":90},{"$f":"'Inputs T'!AG20","v":90},{"$f":"'Inputs T'!AH20","v":90},{"$f":"'Inputs T'!AI20","v":90},{"$f":"'Inputs T'!AJ20","v":90},{"$f":"'Inputs T'!AK20","v":90},{"$f":"'Inputs T'!AL20","v":90},{"$f":"'Inputs T'!AM20","v":90},{"$f":"'Inputs T'!AN20","v":90},{"$f":"'Inputs T'!AO20","v":90},{"$f":"'Inputs T'!AP20","v":90},{"$f":"'Inputs T'!AQ20","v":90},{"$f":"'Inputs T'!AR20","v":90},{"$f":"'Inputs T'!AS20","v":90},{"$f":"'Inputs T'!AT20","v":90},{"$f":"'Inputs T'!AU20","v":90},{"$f":"'Inputs T'!AV20","v":90},{"$f":"'Inputs T'!AW20","v":90},{"$f":"'Inputs T'!AX20","v":90},{"$f":"'Inputs T'!AY20","v":90},{"$f":"'Inputs T'!AZ20","v":90},{"$f":"'Inputs T'!BA20","v":90},{"$f":"'Inputs T'!BB20","v":90},{"$f":"'Inputs T'!BC20","v":90},{"$f":"'Inputs T'!BD20","v":90},{"$f":"'Inputs T'!BE20","v":90},{"$f":"'Inputs T'!BF20","v":90},{"$f":"'Inputs T'!BG20","v":90},{"$f":"'Inputs T'!BH20","v":90},{"$f":"'Inputs T'!BI20","v":90},{"$f":"'Inputs T'!BJ20","v":90},{"$f":"'Inputs T'!BK20","v":90},{"$f":"'Inputs T'!BL20","v":90},{"$f":"'Inputs T'!BM20","v":90},{"$f":"'Inputs T'!BN20","v":90},{"$f":"'Inputs T'!BO20","v":90},{"$f":"'Inputs T'!BP20","v":90},{"$f":"'Inputs T'!BQ20","v":90},{"$f":"'Inputs T'!BR20","v":90},{"$f":"'Inputs T'!BS20","v":90},{"$f":"'Inputs T'!BT20","v":90},{"$f":"'Inputs T'!BU20","v":90},{"$f":"'Inputs T'!BV20","v":90},{"$f":"'Inputs T'!BW20","v":90},{"$f":"'Inputs T'!BX20","v":90},{"$f":"'Inputs T'!BY20","v":90},{"$f":"'Inputs T'!BZ20","v":90},{"$f":"'Inputs T'!CA20","v":90},{"$f":"'Inputs T'!CB20","v":90},{"$f":"'Inputs T'!CC20","v":90},{"$f":"'Inputs T'!CD20","v":90},{"$f":"'Inputs T'!CE20","v":90},{"$f":"'Inputs T'!CF20","v":90},{"$f":"'Inputs T'!CG20","v":90},{"$f":"'Inputs T'!CH20","v":90},{"$f":"'Inputs T'!CI20","v":90},{"$f":"'Inputs T'!CJ20","v":90},{"$f":"'Inputs T'!CK20","v":90},{"$f":"'Inputs T'!CL20","v":90},{"$f":"'Inputs T'!CM20","v":90},{"$f":"'Inputs T'!CN20","v":90},{"$f":"'Inputs T'!CO20","v":90},{"$f":"'Inputs T'!CP20","v":90},{"$f":"'Inputs T'!CQ20","v":90},{"$f":"'Inputs T'!CR20","v":90},{"$f":"'Inputs T'!CS20","v":90},{"$f":"'Inputs T'!CT20","v":90},{"$f":"'Inputs T'!CU20","v":90},{"$f":"'Inputs T'!CV20","v":90},{"$f":"'Inputs T'!CW20","v":90},{"$f":"'Inputs T'!CX20","v":90},{"$f":"'Inputs T'!CY20","v":90},{"$f":"'Inputs T'!CZ20","v":90},{"$f":"'Inputs T'!DA20","v":90},{"$f":"'Inputs T'!DB20","v":90},{"$f":"'Inputs T'!DC20","v":90},{"$f":"'Inputs T'!DD20","v":90},{"$f":"'Inputs T'!DE20","v":90},{"$f":"'Inputs T'!DF20","v":90},{"$f":"'Inputs T'!DG20","v":90},{"$f":"'Inputs T'!DH20","v":90},{"$f":"'Inputs T'!DI20","v":90},{"$f":"'Inputs T'!DJ20","v":90},{"$f":"'Inputs T'!DK20","v":90},{"$f":"'Inputs T'!DL20","v":90},{"$f":"'Inputs T'!DM20","v":90},{"$f":"'Inputs T'!DN20","v":90},{"$f":"'Inputs T'!DO20","v":90},{"$f":"'Inputs T'!DP20","v":90},{"$f":"'Inputs T'!DQ20","v":90},{"$f":"'Inputs T'!DR20","v":90},{"$f":"'Inputs T'!DS20","v":90},{"$f":"'Inputs T'!DT20","v":90},{"$f":"'Inputs T'!DU20","v":90},{"$f":"'Inputs T'!DV20","v":90},{"$f":"'Inputs T'!DW20","v":90},{"$f":"'Inputs T'!DX20","v":90},{"$f":"'Inputs T'!DY20","v":90},{"$f":"'Inputs T'!DZ20","v":90},{"$f":"'Inputs T'!EA20","v":90},{"$f":"'Inputs T'!EB20","v":90},{"$f":"'Inputs T'!EC20","v":90},{"$f":"'Inputs T'!ED20","v":90},{"$f":"'Inputs T'!EE20","v":90},{"$f":"'Inputs T'!EF20","v":90},{"$f":"'Inputs T'!EG20","v":90},{"$f":"'Inputs T'!EH20","v":90},{"$f":"'Inputs T'!EI20","v":90},{"$f":"'Inputs T'!EJ20","v":90},{"$f":"'Inputs T'!EK20","v":90},{"$f":"'Inputs T'!EL20","v":90},{"$f":"'Inputs T'!EM20","v":90},{"$f":"'Inputs T'!EN20","v":90},{"$f":"'Inputs T'!EO20","v":90},{"$f":"'Inputs T'!EP20","v":90},{"$f":"'Inputs T'!EQ20","v":90},{"$f":"'Inputs T'!ER20","v":90},{"$f":"'Inputs T'!ES20","v":90},{"$f":"'Inputs T'!ET20","v":90},{"$f":"'Inputs T'!EU20","v":90},{"$f":"'Inputs T'!EV20","v":90},{"$f":"'Inputs T'!EW20","v":90},{"$f":"'Inputs T'!EX20","v":90},{"$f":"'Inputs T'!EY20","v":90},{"$f":"'Inputs T'!EZ20","v":90},{"$f":"'Inputs T'!FA20","v":90},{"$f":"'Inputs T'!FB20","v":90},{"$f":"'Inputs T'!FC20","v":90},{"$f":"'Inputs T'!FD20","v":90},{"$f":"'Inputs T'!FE20","v":90},{"$f":"'Inputs T'!FF20","v":90}]
[null,"Год",null,null,null,null,null,"год",null,null,null,{"$f":"YEAR(M9-1)","v":2019},{"$f":"'Inputs T'!M21","v":2019},{"$f":"'Inputs T'!N21","v":2019},{"$f":"'Inputs T'!O21","v":2019},{"$f":"'Inputs T'!P21","v":2020},{"$f":"'Inputs T'!Q21","v":2020},{"$f":"'Inputs T'!R21","v":2020},{"$f":"'Inputs T'!S21","v":2020},{"$f":"'Inputs T'!T21","v":2021},{"$f":"'Inputs T'!U21","v":2021},{"$f":"'Inputs T'!V21","v":2021},{"$f":"'Inputs T'!W21","v":2021},{"$f":"'Inputs T'!X21","v":2022},{"$f":"'Inputs T'!Y21","v":2022},{"$f":"'Inputs T'!Z21","v":2022},{"$f":"'Inputs T'!AA21","v":2022},{"$f":"'Inputs T'!AB21","v":2023},{"$f":"'Inputs T'!AC21","v":2023},{"$f":"'Inputs T'!AD21","v":2023},{"$f":"'Inputs T'!AE21","v":2023},{"$f":"'Inputs T'!AF21","v":2024},{"$f":"'Inputs T'!AG21","v":2024},{"$f":"'Inputs T'!AH21","v":2024},{"$f":"'Inputs T'!AI21","v":2024},{"$f":"'Inputs T'!AJ21","v":2025},{"$f":"'Inputs T'!AK21","v":2025},{"$f":"'Inputs T'!AL21","v":2025},{"$f":"'Inputs T'!AM21","v":2025},{"$f":"'Inputs T'!AN21","v":2026},{"$f":"'Inputs T'!AO21","v":2026},{"$f":"'Inputs T'!AP21","v":2026},{"$f":"'Inputs T'!AQ21","v":2026},{"$f":"'Inputs T'!AR21","v":2027},{"$f":"'Inputs T'!AS21","v":2027},{"$f":"'Inputs T'!AT21","v":2027},{"$f":"'Inputs T'!AU21","v":2027},{"$f":"'Inputs T'!AV21","v":2028},{"$f":"'Inputs T'!AW21","v":2028},{"$f":"'Inputs T'!AX21","v":2028},{"$f":"'Inputs T'!AY21","v":2028},{"$f":"'Inputs T'!AZ21","v":2029},{"$f":"'Inputs T'!BA21","v":2029},{"$f":"'Inputs T'!BB21","v":2029},{"$f":"'Inputs T'!BC21","v":2029},{"$f":"'Inputs T'!BD21","v":2030},{"$f":"'Inputs T'!BE21","v":2030},{"$f":"'Inputs T'!BF21","v":2030},{"$f":"'Inputs T'!BG21","v":2030},{"$f":"'Inputs T'!BH21","v":2031},{"$f":"'Inputs T'!BI21","v":2031},{"$f":"'Inputs T'!BJ21","v":2031},{"$f":"'Inputs T'!BK21","v":2031},{"$f":"'Inputs T'!BL21","v":2032},{"$f":"'Inputs T'!BM21","v":2032},{"$f":"'Inputs T'!BN21","v":2032},{"$f":"'Inputs T'!BO21","v":2032},{"$f":"'Inputs T'!BP21","v":2033},{"$f":"'Inputs T'!BQ21","v":2033},{"$f":"'Inputs T'!BR21","v":2033},{"$f":"'Inputs T'!BS21","v":2033},{"$f":"'Inputs T'!BT21","v":2034},{"$f":"'Inputs T'!BU21","v":2034},{"$f":"'Inputs T'!BV21","v":2034},{"$f":"'Inputs T'!BW21","v":2034},{"$f":"'Inputs T'!BX21","v":2035},{"$f":"'Inputs T'!BY21","v":2035},{"$f":"'Inputs T'!BZ21","v":2035},{"$f":"'Inputs T'!CA21","v":2035},{"$f":"'Inputs T'!CB21","v":2036},{"$f":"'Inputs T'!CC21","v":2036},{"$f":"'Inputs T'!CD21","v":2036},{"$f":"'Inputs T'!CE21","v":2036},{"$f":"'Inputs T'!CF21","v":2037},{"$f":"'Inputs T'!CG21","v":2037},{"$f":"'Inputs T'!CH21","v":2037},{"$f":"'Inputs T'!CI21","v":2037},{"$f":"'Inputs T'!CJ21","v":2038},{"$f":"'Inputs T'!CK21","v":2038},{"$f":"'Inputs T'!CL21","v":2038},{"$f":"'Inputs T'!CM21","v":2038},{"$f":"'Inputs T'!CN21","v":2039},{"$f":"'Inputs T'!CO21","v":2039},{"$f":"'Inputs T'!CP21","v":2039},{"$f":"'Inputs T'!CQ21","v":2039},{"$f":"'Inputs T'!CR21","v":2040},{"$f":"'Inputs T'!CS21","v":2040},{"$f":"'Inputs T'!CT21","v":2040},{"$f":"'Inputs T'!CU21","v":2040},{"$f":"'Inputs T'!CV21","v":2041},{"$f":"'Inputs T'!CW21","v":2041},{"$f":"'Inputs T'!CX21","v":2041},{"$f":"'Inputs T'!CY21","v":2041},{"$f":"'Inputs T'!CZ21","v":2042},{"$f":"'Inputs T'!DA21","v":2042},{"$f":"'Inputs T'!DB21","v":2042},{"$f":"'Inputs T'!DC21","v":2042},{"$f":"'Inputs T'!DD21","v":2043},{"$f":"'Inputs T'!DE21","v":2043},{"$f":"'Inputs T'!DF21","v":2043},{"$f":"'Inputs T'!DG21","v":2043},{"$f":"'Inputs T'!DH21","v":2044},{"$f":"'Inputs T'!DI21","v":2044},{"$f":"'Inputs T'!DJ21","v":2044},{"$f":"'Inputs T'!DK21","v":2044},{"$f":"'Inputs T'!DL21","v":2045},{"$f":"'Inputs T'!DM21","v":2045},{"$f":"'Inputs T'!DN21","v":2045},{"$f":"'Inputs T'!DO21","v":2045},{"$f":"'Inputs T'!DP21","v":2046},{"$f":"'Inputs T'!DQ21","v":2046},{"$f":"'Inputs T'!DR21","v":2046},{"$f":"'Inputs T'!DS21","v":2046},{"$f":"'Inputs T'!DT21","v":2047},{"$f":"'Inputs T'!DU21","v":2047},{"$f":"'Inputs T'!DV21","v":2047},{"$f":"'Inputs T'!DW21","v":2047},{"$f":"'Inputs T'!DX21","v":2048},{"$f":"'Inputs T'!DY21","v":2048},{"$f":"'Inputs T'!DZ21","v":2048},{"$f":"'Inputs T'!EA21","v":2048},{"$f":"'Inputs T'!EB21","v":2049},{"$f":"'Inputs T'!EC21","v":2049},{"$f":"'Inputs T'!ED21","v":2049},{"$f":"'Inputs T'!EE21","v":2049},{"$f":"'Inputs T'!EF21","v":2050},{"$f":"'Inputs T'!EG21","v":2050},{"$f":"'Inputs T'!EH21","v":2050},{"$f":"'Inputs T'!EI21","v":2050},{"$f":"'Inputs T'!EJ21","v":2051},{"$f":"'Inputs T'!EK21","v":2051},{"$f":"'Inputs T'!EL21","v":2051},{"$f":"'Inputs T'!EM21","v":2051},{"$f":"'Inputs T'!EN21","v":2052},{"$f":"'Inputs T'!EO21","v":2052},{"$f":"'Inputs T'!EP21","v":2052},{"$f":"'Inputs T'!EQ21","v":2052},{"$f":"'Inputs T'!ER21","v":2053},{"$f":"'Inputs T'!ES21","v":2053},{"$f":"'Inputs T'!ET21","v":2053},{"$f":"'Inputs T'!EU21","v":2053},{"$f":"'Inputs T'!EV21","v":2054},{"$f":"'Inputs T'!EW21","v":2054},{"$f":"'Inputs T'!EX21","v":2054},{"$f":"'Inputs T'!EY21","v":2054},{"$f":"'Inputs T'!EZ21","v":2055},{"$f":"'Inputs T'!FA21","v":2055},{"$f":"'Inputs T'!FB21","v":2055},{"$f":"'Inputs T'!FC21","v":2055},{"$f":"'Inputs T'!FD21","v":2056},{"$f":"'Inputs T'!FE21","v":2056},{"$f":"'Inputs T'!FF21","v":2056}]
[null,"Дней в году",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M22","v":365},{"$f":"'Inputs T'!N22","v":365},{"$f":"'Inputs T'!O22","v":365},{"$f":"'Inputs T'!P22","v":366},{"$f":"'Inputs T'!Q22","v":366},{"$f":"'Inputs T'!R22","v":366},{"$f":"'Inputs T'!S22","v":366},{"$f":"'Inputs T'!T22","v":365},{"$f":"'Inputs T'!U22","v":365},{"$f":"'Inputs T'!V22","v":365},{"$f":"'Inputs T'!W22","v":365},{"$f":"'Inputs T'!X22","v":365},{"$f":"'Inputs T'!Y22","v":365},{"$f":"'Inputs T'!Z22","v":365},{"$f":"'Inputs T'!AA22","v":365},{"$f":"'Inputs T'!AB22","v":365},{"$f":"'Inputs T'!AC22","v":365},{"$f":"'Inputs T'!AD22","v":365},{"$f":"'Inputs T'!AE22","v":365},{"$f":"'Inputs T'!AF22","v":366},{"$f":"'Inputs T'!AG22","v":366},{"$f":"'Inputs T'!AH22","v":366},{"$f":"'Inputs T'!AI22","v":366},{"$f":"'Inputs T'!AJ22","v":365},{"$f":"'Inputs T'!AK22","v":365},{"$f":"'Inputs T'!AL22","v":365},{"$f":"'Inputs T'!AM22","v":365},{"$f":"'Inputs T'!AN22","v":365},{"$f":"'Inputs T'!AO22","v":365},{"$f":"'Inputs T'!AP22","v":365},{"$f":"'Inputs T'!AQ22","v":365},{"$f":"'Inputs T'!AR22","v":365},{"$f":"'Inputs T'!AS22","v":365},{"$f":"'Inputs T'!AT22","v":365},{"$f":"'Inputs T'!AU22","v":365},{"$f":"'Inputs T'!AV22","v":366},{"$f":"'Inputs T'!AW22","v":366},{"$f":"'Inputs T'!AX22","v":366},{"$f":"'Inputs T'!AY22","v":366},{"$f":"'Inputs T'!AZ22","v":365},{"$f":"'Inputs T'!BA22","v":365},{"$f":"'Inputs T'!BB22","v":365},{"$f":"'Inputs T'!BC22","v":365},{"$f":"'Inputs T'!BD22","v":365},{"$f":"'Inputs T'!BE22","v":365},{"$f":"'Inputs T'!BF22","v":365},{"$f":"'Inputs T'!BG22","v":365},{"$f":"'Inputs T'!BH22","v":365},{"$f":"'Inputs T'!BI22","v":365},{"$f":"'Inputs T'!BJ22","v":365},{"$f":"'Inputs T'!BK22","v":365},{"$f":"'Inputs T'!BL22","v":366},{"$f":"'Inputs T'!BM22","v":366},{"$f":"'Inputs T'!BN22","v":366},{"$f":"'Inputs T'!BO22","v":366},{"$f":"'Inputs T'!BP22","v":365},{"$f":"'Inputs T'!BQ22","v":365},{"$f":"'Inputs T'!BR22","v":365},{"$f":"'Inputs T'!BS22","v":365},{"$f":"'Inputs T'!BT22","v":365},{"$f":"'Inputs T'!BU22","v":365},{"$f":"'Inputs T'!BV22","v":365},{"$f":"'Inputs T'!BW22","v":365},{"$f":"'Inputs T'!BX22","v":365},{"$f":"'Inputs T'!BY22","v":365},{"$f":"'Inputs T'!BZ22","v":365},{"$f":"'Inputs T'!CA22","v":365},{"$f":"'Inputs T'!CB22","v":366},{"$f":"'Inputs T'!CC22","v":366},{"$f":"'Inputs T'!CD22","v":366},{"$f":"'Inputs T'!CE22","v":366},{"$f":"'Inputs T'!CF22","v":365},{"$f":"'Inputs T'!CG22","v":365},{"$f":"'Inputs T'!CH22","v":365},{"$f":"'Inputs T'!CI22","v":365},{"$f":"'Inputs T'!CJ22","v":365},{"$f":"'Inputs T'!CK22","v":365},{"$f":"'Inputs T'!CL22","v":365},{"$f":"'Inputs T'!CM22","v":365},{"$f":"'Inputs T'!CN22","v":365},{"$f":"'Inputs T'!CO22","v":365},{"$f":"'Inputs T'!CP22","v":365},{"$f":"'Inputs T'!CQ22","v":365},{"$f":"'Inputs T'!CR22","v":366},{"$f":"'Inputs T'!CS22","v":366},{"$f":"'Inputs T'!CT22","v":366},{"$f":"'Inputs T'!CU22","v":366},{"$f":"'Inputs T'!CV22","v":365},{"$f":"'Inputs T'!CW22","v":365},{"$f":"'Inputs T'!CX22","v":365},{"$f":"'Inputs T'!CY22","v":365},{"$f":"'Inputs T'!CZ22","v":365},{"$f":"'Inputs T'!DA22","v":365},{"$f":"'Inputs T'!DB22","v":365},{"$f":"'Inputs T'!DC22","v":365},{"$f":"'Inputs T'!DD22","v":365},{"$f":"'Inputs T'!DE22","v":365},{"$f":"'Inputs T'!DF22","v":365},{"$f":"'Inputs T'!DG22","v":365},{"$f":"'Inputs T'!DH22","v":366},{"$f":"'Inputs T'!DI22","v":366},{"$f":"'Inputs T'!DJ22","v":366},{"$f":"'Inputs T'!DK22","v":366},{"$f":"'Inputs T'!DL22","v":365},{"$f":"'Inputs T'!DM22","v":365},{"$f":"'Inputs T'!DN22","v":365},{"$f":"'Inputs T'!DO22","v":365},{"$f":"'Inputs T'!DP22","v":365},{"$f":"'Inputs T'!DQ22","v":365},{"$f":"'Inputs T'!DR22","v":365},{"$f":"'Inputs T'!DS22","v":365},{"$f":"'Inputs T'!DT22","v":365},{"$f":"'Inputs T'!DU22","v":365},{"$f":"'Inputs T'!DV22","v":365},{"$f":"'Inputs T'!DW22","v":365},{"$f":"'Inputs T'!DX22","v":366},{"$f":"'Inputs T'!DY22","v":366},{"$f":"'Inputs T'!DZ22","v":366},{"$f":"'Inputs T'!EA22","v":366},{"$f":"'Inputs T'!EB22","v":365},{"$f":"'Inputs T'!EC22","v":365},{"$f":"'Inputs T'!ED22","v":365},{"$f":"'Inputs T'!EE22","v":365},{"$f":"'Inputs T'!EF22","v":365},{"$f":"'Inputs T'!EG22","v":365},{"$f":"'Inputs T'!EH22","v":365},{"$f":"'Inputs T'!EI22","v":365},{"$f":"'Inputs T'!EJ22","v":365},{"$f":"'Inputs T'!EK22","v":365},{"$f":"'Inputs T'!EL22","v":365},{"$f":"'Inputs T'!EM22","v":365},{"$f":"'Inputs T'!EN22","v":366},{"$f":"'Inputs T'!EO22","v":366},{"$f":"'Inputs T'!EP22","v":366},{"$f":"'Inputs T'!EQ22","v":366},{"$f":"'Inputs T'!ER22","v":365},{"$f":"'Inputs T'!ES22","v":365},{"$f":"'Inputs T'!ET22","v":365},{"$f":"'Inputs T'!EU22","v":365},{"$f":"'Inputs T'!EV22","v":365},{"$f":"'Inputs T'!EW22","v":365},{"$f":"'Inputs T'!EX22","v":365},{"$f":"'Inputs T'!EY22","v":365},{"$f":"'Inputs T'!EZ22","v":365},{"$f":"'Inputs T'!FA22","v":365},{"$f":"'Inputs T'!FB22","v":365},{"$f":"'Inputs T'!FC22","v":365},{"$f":"'Inputs T'!FD22","v":366},{"$f":"'Inputs T'!FE22","v":366},{"$f":"'Inputs T'!FF22","v":366}]
[null,"Номер периода внутри года",null,null,null,null,null,"индекс",null,null,null,{"$f":"INDEX(Controls!$H$82:$H$93,MONTH(M9))-1","v":1},{"$f":"IF(M21<>L21,1,L23+1)","v":2},3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,{"$f":"IF(BZ21<>BY21,1,BY23+1)","v":3},4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,{"$f":"IF(EL21<>EK21,1,EK23+1)","v":3},4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3]
[null,"Порядковый номер операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M24","v":0},{"$f":"'Inputs T'!N24","v":0},{"$f":"'Inputs T'!O24","v":0},{"$f":"'Inputs T'!P24","v":0},{"$f":"'Inputs T'!Q24","v":0},{"$f":"'Inputs T'!R24","v":0},{"$f":"'Inputs T'!S24","v":0},{"$f":"'Inputs T'!T24","v":0},{"$f":"'Inputs T'!U24","v":0},{"$f":"'Inputs T'!V24","v":0},{"$f":"'Inputs T'!W24","v":0},{"$f":"'Inputs T'!X24","v":0},{"$f":"'Inputs T'!Y24","v":1},{"$f":"'Inputs T'!Z24","v":2},{"$f":"'Inputs T'!AA24","v":3},{"$f":"'Inputs T'!AB24","v":4},{"$f":"'Inputs T'!AC24","v":5},{"$f":"'Inputs T'!AD24","v":6},{"$f":"'Inputs T'!AE24","v":7},{"$f":"'Inputs T'!AF24","v":8},{"$f":"'Inputs T'!AG24","v":9},{"$f":"'Inputs T'!AH24","v":10},{"$f":"'Inputs T'!AI24","v":11},{"$f":"'Inputs T'!AJ24","v":12},{"$f":"'Inputs T'!AK24","v":13},{"$f":"'Inputs T'!AL24","v":14},{"$f":"'Inputs T'!AM24","v":15},{"$f":"'Inputs T'!AN24","v":16},{"$f":"'Inputs T'!AO24","v":17},{"$f":"'Inputs T'!AP24","v":18},{"$f":"'Inputs T'!AQ24","v":19},{"$f":"'Inputs T'!AR24","v":20},{"$f":"'Inputs T'!AS24","v":0},{"$f":"'Inputs T'!AT24","v":0},{"$f":"'Inputs T'!AU24","v":0},{"$f":"'Inputs T'!AV24","v":0},{"$f":"'Inputs T'!AW24","v":0},{"$f":"'Inputs T'!AX24","v":0},{"$f":"'Inputs T'!AY24","v":0},{"$f":"'Inputs T'!AZ24","v":0},{"$f":"'Inputs T'!BA24","v":0},{"$f":"'Inputs T'!BB24","v":0},{"$f":"'Inputs T'!BC24","v":0},{"$f":"'Inputs T'!BD24","v":0},{"$f":"'Inputs T'!BE24","v":0},{"$f":"'Inputs T'!BF24","v":0},{"$f":"'Inputs T'!BG24","v":0},{"$f":"'Inputs T'!BH24","v":0},{"$f":"'Inputs T'!BI24","v":0},{"$f":"'Inputs T'!BJ24","v":0},{"$f":"'Inputs T'!BK24","v":0},{"$f":"'Inputs T'!BL24","v":0},{"$f":"'Inputs T'!BM24","v":0},{"$f":"'Inputs T'!BN24","v":0},{"$f":"'Inputs T'!BO24","v":0},{"$f":"'Inputs T'!BP24","v":0},{"$f":"'Inputs T'!BQ24","v":0},{"$f":"'Inputs T'!BR24","v":0},{"$f":"'Inputs T'!BS24","v":0},{"$f":"'Inputs T'!BT24","v":0},{"$f":"'Inputs T'!BU24","v":0},{"$f":"'Inputs T'!BV24","v":0},{"$f":"'Inputs T'!BW24","v":0},{"$f":"'Inputs T'!BX24","v":0},{"$f":"'Inputs T'!BY24","v":0},{"$f":"'Inputs T'!BZ24","v":0},{"$f":"'Inputs T'!CA24","v":0},{"$f":"'Inputs T'!CB24","v":0},{"$f":"'Inputs T'!CC24","v":0},{"$f":"'Inputs T'!CD24","v":0},{"$f":"'Inputs T'!CE24","v":0},{"$f":"'Inputs T'!CF24","v":0},{"$f":"'Inputs T'!CG24","v":0},{"$f":"'Inputs T'!CH24","v":0},{"$f":"'Inputs T'!CI24","v":0},{"$f":"'Inputs T'!CJ24","v":0},{"$f":"'Inputs T'!CK24","v":0},{"$f":"'Inputs T'!CL24","v":0},{"$f":"'Inputs T'!CM24","v":0},{"$f":"'Inputs T'!CN24","v":0},{"$f":"'Inputs T'!CO24","v":0},{"$f":"'Inputs T'!CP24","v":0},{"$f":"'Inputs T'!CQ24","v":0},{"$f":"'Inputs T'!CR24","v":0},{"$f":"'Inputs T'!CS24","v":0},{"$f":"'Inputs T'!CT24","v":0},{"$f":"'Inputs T'!CU24","v":0},{"$f":"'Inputs T'!CV24","v":0},{"$f":"'Inputs T'!CW24","v":0},{"$f":"'Inputs T'!CX24","v":0},{"$f":"'Inputs T'!CY24","v":0},{"$f":"'Inputs T'!CZ24","v":0},{"$f":"'Inputs T'!DA24","v":0},{"$f":"'Inputs T'!DB24","v":0},{"$f":"'Inputs T'!DC24","v":0},{"$f":"'Inputs T'!DD24","v":0},{"$f":"'Inputs T'!DE24","v":0},{"$f":"'Inputs T'!DF24","v":0},{"$f":"'Inputs T'!DG24","v":0},{"$f":"'Inputs T'!DH24","v":0},{"$f":"'Inputs T'!DI24","v":0},{"$f":"'Inputs T'!DJ24","v":0},{"$f":"'Inputs T'!DK24","v":0},{"$f":"'Inputs T'!DL24","v":0},{"$f":"'Inputs T'!DM24","v":0},{"$f":"'Inputs T'!DN24","v":0},{"$f":"'Inputs T'!DO24","v":0},{"$f":"'Inputs T'!DP24","v":0},{"$f":"'Inputs T'!DQ24","v":0},{"$f":"'Inputs T'!DR24","v":0},{"$f":"'Inputs T'!DS24","v":0},{"$f":"'Inputs T'!DT24","v":0},{"$f":"'Inputs T'!DU24","v":0},{"$f":"'Inputs T'!DV24","v":0},{"$f":"'Inputs T'!DW24","v":0},{"$f":"'Inputs T'!DX24","v":0},{"$f":"'Inputs T'!DY24","v":0},{"$f":"'Inputs T'!DZ24","v":0},{"$f":"'Inputs T'!EA24","v":0},{"$f":"'Inputs T'!EB24","v":0},{"$f":"'Inputs T'!EC24","v":0},{"$f":"'Inputs T'!ED24","v":0},{"$f":"'Inputs T'!EE24","v":0},{"$f":"'Inputs T'!EF24","v":0},{"$f":"'Inputs T'!EG24","v":0},{"$f":"'Inputs T'!EH24","v":0},{"$f":"'Inputs T'!EI24","v":0},{"$f":"'Inputs T'!EJ24","v":0},{"$f":"'Inputs T'!EK24","v":0},{"$f":"'Inputs T'!EL24","v":0},{"$f":"'Inputs T'!EM24","v":0},{"$f":"'Inputs T'!EN24","v":0},{"$f":"'Inputs T'!EO24","v":0},{"$f":"'Inputs T'!EP24","v":0},{"$f":"'Inputs T'!EQ24","v":0},{"$f":"'Inputs T'!ER24","v":0},{"$f":"'Inputs T'!ES24","v":0},{"$f":"'Inputs T'!ET24","v":0},{"$f":"'Inputs T'!EU24","v":0},{"$f":"'Inputs T'!EV24","v":0},{"$f":"'Inputs T'!EW24","v":0},{"$f":"'Inputs T'!EX24","v":0},{"$f":"'Inputs T'!EY24","v":0},{"$f":"'Inputs T'!EZ24","v":0},{"$f":"'Inputs T'!FA24","v":0},{"$f":"'Inputs T'!FB24","v":0},{"$f":"'Inputs T'!FC24","v":0},{"$f":"'Inputs T'!FD24","v":0},{"$f":"'Inputs T'!FE24","v":0},{"$f":"'Inputs T'!FF24","v":0}]
[null,"Год операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M25","v":0},{"$f":"'Inputs T'!N25","v":0},{"$f":"'Inputs T'!O25","v":0},{"$f":"'Inputs T'!P25","v":0},{"$f":"'Inputs T'!Q25","v":0},{"$f":"'Inputs T'!R25","v":0},{"$f":"'Inputs T'!S25","v":0},{"$f":"'Inputs T'!T25","v":0},{"$f":"'Inputs T'!U25","v":0},{"$f":"'Inputs T'!V25","v":0},{"$f":"'Inputs T'!W25","v":0},{"$f":"'Inputs T'!X25","v":0},{"$f":"'Inputs T'!Y25","v":1},{"$f":"'Inputs T'!Z25","v":1},{"$f":"'Inputs T'!AA25","v":1},{"$f":"'Inputs T'!AB25","v":2},{"$f":"'Inputs T'!AC25","v":2},{"$f":"'Inputs T'!AD25","v":2},{"$f":"'Inputs T'!AE25","v":2},{"$f":"'Inputs T'!AF25","v":3},{"$f":"'Inputs T'!AG25","v":3},{"$f":"'Inputs T'!AH25","v":3},{"$f":"'Inputs T'!AI25","v":3},{"$f":"'Inputs T'!AJ25","v":4},{"$f":"'Inputs T'!AK25","v":4},{"$f":"'Inputs T'!AL25","v":4},{"$f":"'Inputs T'!AM25","v":4},{"$f":"'Inputs T'!AN25","v":5},{"$f":"'Inputs T'!AO25","v":5},{"$f":"'Inputs T'!AP25","v":5},{"$f":"'Inputs T'!AQ25","v":5},{"$f":"'Inputs T'!AR25","v":6},{"$f":"'Inputs T'!AS25","v":0},{"$f":"'Inputs T'!AT25","v":0},{"$f":"'Inputs T'!AU25","v":0},{"$f":"'Inputs T'!AV25","v":0},{"$f":"'Inputs T'!AW25","v":0},{"$f":"'Inputs T'!AX25","v":0},{"$f":"'Inputs T'!AY25","v":0},{"$f":"'Inputs T'!AZ25","v":0},{"$f":"'Inputs T'!BA25","v":0},{"$f":"'Inputs T'!BB25","v":0},{"$f":"'Inputs T'!BC25","v":0},{"$f":"'Inputs T'!BD25","v":0},{"$f":"'Inputs T'!BE25","v":0},{"$f":"'Inputs T'!BF25","v":0},{"$f":"'Inputs T'!BG25","v":0},{"$f":"'Inputs T'!BH25","v":0},{"$f":"'Inputs T'!BI25","v":0},{"$f":"'Inputs T'!BJ25","v":0},{"$f":"'Inputs T'!BK25","v":0},{"$f":"'Inputs T'!BL25","v":0},{"$f":"'Inputs T'!BM25","v":0},{"$f":"'Inputs T'!BN25","v":0},{"$f":"'Inputs T'!BO25","v":0},{"$f":"'Inputs T'!BP25","v":0},{"$f":"'Inputs T'!BQ25","v":0},{"$f":"'Inputs T'!BR25","v":0},{"$f":"'Inputs T'!BS25","v":0},{"$f":"'Inputs T'!BT25","v":0},{"$f":"'Inputs T'!BU25","v":0},{"$f":"'Inputs T'!BV25","v":0},{"$f":"'Inputs T'!BW25","v":0},{"$f":"'Inputs T'!BX25","v":0},{"$f":"'Inputs T'!BY25","v":0},{"$f":"'Inputs T'!BZ25","v":0},{"$f":"'Inputs T'!CA25","v":0},{"$f":"'Inputs T'!CB25","v":0},{"$f":"'Inputs T'!CC25","v":0},{"$f":"'Inputs T'!CD25","v":0},{"$f":"'Inputs T'!CE25","v":0},{"$f":"'Inputs T'!CF25","v":0},{"$f":"'Inputs T'!CG25","v":0},{"$f":"'Inputs T'!CH25","v":0},{"$f":"'Inputs T'!CI25","v":0},{"$f":"'Inputs T'!CJ25","v":0},{"$f":"'Inputs T'!CK25","v":0},{"$f":"'Inputs T'!CL25","v":0},{"$f":"'Inputs T'!CM25","v":0},{"$f":"'Inputs T'!CN25","v":0},{"$f":"'Inputs T'!CO25","v":0},{"$f":"'Inputs T'!CP25","v":0},{"$f":"'Inputs T'!CQ25","v":0},{"$f":"'Inputs T'!CR25","v":0},{"$f":"'Inputs T'!CS25","v":0},{"$f":"'Inputs T'!CT25","v":0},{"$f":"'Inputs T'!CU25","v":0},{"$f":"'Inputs T'!CV25","v":0},{"$f":"'Inputs T'!CW25","v":0},{"$f":"'Inputs T'!CX25","v":0},{"$f":"'Inputs T'!CY25","v":0},{"$f":"'Inputs T'!CZ25","v":0},{"$f":"'Inputs T'!DA25","v":0},{"$f":"'Inputs T'!DB25","v":0},{"$f":"'Inputs T'!DC25","v":0},{"$f":"'Inputs T'!DD25","v":0},{"$f":"'Inputs T'!DE25","v":0},{"$f":"'Inputs T'!DF25","v":0},{"$f":"'Inputs T'!DG25","v":0},{"$f":"'Inputs T'!DH25","v":0},{"$f":"'Inputs T'!DI25","v":0},{"$f":"'Inputs T'!DJ25","v":0},{"$f":"'Inputs T'!DK25","v":0},{"$f":"'Inputs T'!DL25","v":0},{"$f":"'Inputs T'!DM25","v":0},{"$f":"'Inputs T'!DN25","v":0},{"$f":"'Inputs T'!DO25","v":0},{"$f":"'Inputs T'!DP25","v":0},{"$f":"'Inputs T'!DQ25","v":0},{"$f":"'Inputs T'!DR25","v":0},{"$f":"'Inputs T'!DS25","v":0},{"$f":"'Inputs T'!DT25","v":0},{"$f":"'Inputs T'!DU25","v":0},{"$f":"'Inputs T'!DV25","v":0},{"$f":"'Inputs T'!DW25","v":0},{"$f":"'Inputs T'!DX25","v":0},{"$f":"'Inputs T'!DY25","v":0},{"$f":"'Inputs T'!DZ25","v":0},{"$f":"'Inputs T'!EA25","v":0},{"$f":"'Inputs T'!EB25","v":0},{"$f":"'Inputs T'!EC25","v":0},{"$f":"'Inputs T'!ED25","v":0},{"$f":"'Inputs T'!EE25","v":0},{"$f":"'Inputs T'!EF25","v":0},{"$f":"'Inputs T'!EG25","v":0},{"$f":"'Inputs T'!EH25","v":0},{"$f":"'Inputs T'!EI25","v":0},{"$f":"'Inputs T'!EJ25","v":0},{"$f":"'Inputs T'!EK25","v":0},{"$f":"'Inputs T'!EL25","v":0},{"$f":"'Inputs T'!EM25","v":0},{"$f":"'Inputs T'!EN25","v":0},{"$f":"'Inputs T'!EO25","v":0},{"$f":"'Inputs T'!EP25","v":0},{"$f":"'Inputs T'!EQ25","v":0},{"$f":"'Inputs T'!ER25","v":0},{"$f":"'Inputs T'!ES25","v":0},{"$f":"'Inputs T'!ET25","v":0},{"$f":"'Inputs T'!EU25","v":0},{"$f":"'Inputs T'!EV25","v":0},{"$f":"'Inputs T'!EW25","v":0},{"$f":"'Inputs T'!EX25","v":0},{"$f":"'Inputs T'!EY25","v":0},{"$f":"'Inputs T'!EZ25","v":0},{"$f":"'Inputs T'!FA25","v":0},{"$f":"'Inputs T'!FB25","v":0},{"$f":"'Inputs T'!FC25","v":0},{"$f":"'Inputs T'!FD25","v":0},{"$f":"'Inputs T'!FE25","v":0},{"$f":"'Inputs T'!FF25","v":0}]
[]
[null,"БАЛАНС"]
[]
[null,"АКТИВЫ",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"M30+M33","v":5006.25},{"$f":"N30+N33","v":10012.5},15018.75,20025,90222.32244936745,200419.35908581366,310106.32003528118,346734.07089330471,488504.22069879551,611627.40499253303,793560.7099401257,865934.55010969436,835164.57004361146,716369.49517875758,709431.11633776652,702800.04961596301,696215.99984413199,689438.70118602167,682544.96103918331,675735.31674510369,669050.85607644683,662194.45658850065,655240.2606056371,648387.87550119276,642060.65880406566,635582.74609406316,629069.44667262898,622978.68306670536,617462.20785247069,611849.95070943132,606237.71303127205,32366.606075923228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ30+BZ33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL30+EL33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Внеоборотные активы",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"SUM(M31:M32)","v":4172.916666666667},{"$f":"SUM(N31:N32)","v":8345.8333333333339},12518.75,16691.666666666668,75198.097522969227,166400.30615564465,256795.87553396873,286370.84513420454,402578.87065177038,501739.91992737842,650697.4991716072,710079.32950282504,672041.671028001,665967.65874200279,659893.64645600459,653819.63417000638,647745.62188400817,641671.60959800996,635597.59731201176,629523.58502601355,623449.57274001534,617375.56045401713,611301.54816801893,605227.53588202072,599623.5772164464,594019.61855087208,588415.65988529776,582811.70121972344,577207.74255414912,571603.78388857481,565999.82522300049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ31:BZ32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL31:EL32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Основные средства",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"FixedAssets!M135*(M$15=0)","v":0},{"$f":"FixedAssets!N135*(N$15=0)","v":0},{"$f":"FixedAssets!O135*(O$15=0)","v":0},{"$f":"FixedAssets!P135*(P$15=0)","v":0},{"$f":"FixedAssets!Q135*(Q$15=0)","v":0},{"$f":"FixedAssets!R135*(R$15=0)","v":0},{"$f":"FixedAssets!S135*(S$15=0)","v":0},{"$f":"FixedAssets!T135*(T$15=0)","v":0},{"$f":"FixedAssets!U135*(U$15=0)","v":0},{"$f":"FixedAssets!V135*(V$15=0)","v":0},{"$f":"FixedAssets!W135*(W$15=0)","v":0},{"$f":"FixedAssets!X135*(X$15=0)","v":0},{"$f":"FixedAssets!Y135*(Y$15=0)","v":672041.671028001},{"$f":"FixedAssets!Z135*(Z$15=0)","v":665967.65874200279},{"$f":"FixedAssets!AA135*(AA$15=0)","v":659893.64645600459},{"$f":"FixedAssets!AB135*(AB$15=0)","v":653819.63417000638},{"$f":"FixedAssets!AC135*(AC$15=0)","v":647745.62188400817},{"$f":"FixedAssets!AD135*(AD$15=0)","v":641671.60959800996},{"$f":"FixedAssets!AE135*(AE$15=0)","v":635597.59731201176},{"$f":"FixedAssets!AF135*(AF$15=0)","v":629523.58502601355},{"$f":"FixedAssets!AG135*(AG$15=0)","v":623449.57274001534},{"$f":"FixedAssets!AH135*(AH$15=0)","v":617375.56045401713},{"$f":"FixedAssets!AI135*(AI$15=0)","v":611301.54816801893},{"$f":"FixedAssets!AJ135*(AJ$15=0)","v":605227.53588202072},{"$f":"FixedAssets!AK135*(AK$15=0)","v":599623.5772164464},{"$f":"FixedAssets!AL135*(AL$15=0)","v":594019.61855087208},{"$f":"FixedAssets!AM135*(AM$15=0)","v":588415.65988529776},{"$f":"FixedAssets!AN135*(AN$15=0)","v":582811.70121972344},{"$f":"FixedAssets!AO135*(AO$15=0)","v":577207.74255414912},{"$f":"FixedAssets!AP135*(AP$15=0)","v":571603.78388857481},{"$f":"FixedAssets!AQ135*(AQ$15=0)","v":565999.82522300049},{"$f":"FixedAssets!AR135*(AR$15=0)","v":0},{"$f":"FixedAssets!AS135*(AS$15=0)","v":0},{"$f":"FixedAssets!AT135*(AT$15=0)","v":0},{"$f":"FixedAssets!AU135*(AU$15=0)","v":0},{"$f":"FixedAssets!AV135*(AV$15=0)","v":0},{"$f":"FixedAssets!AW135*(AW$15=0)","v":0},{"$f":"FixedAssets!AX135*(AX$15=0)","v":0},{"$f":"FixedAssets!AY135*(AY$15=0)","v":0},{"$f":"FixedAssets!AZ135*(AZ$15=0)","v":0},{"$f":"FixedAssets!BA135*(BA$15=0)","v":0},{"$f":"FixedAssets!BB135*(BB$15=0)","v":0},{"$f":"FixedAssets!BC135*(BC$15=0)","v":0},{"$f":"FixedAssets!BD135*(BD$15=0)","v":0},{"$f":"FixedAssets!BE135*(BE$15=0)","v":0},{"$f":"FixedAssets!BF135*(BF$15=0)","v":0},{"$f":"FixedAssets!BG135*(BG$15=0)","v":0},{"$f":"FixedAssets!BH135*(BH$15=0)","v":0},{"$f":"FixedAssets!BI135*(BI$15=0)","v":0},{"$f":"FixedAssets!BJ135*(BJ$15=0)","v":0},{"$f":"FixedAssets!BK135*(BK$15=0)","v":0},{"$f":"FixedAssets!BL135*(BL$15=0)","v":0},{"$f":"FixedAssets!BM135*(BM$15=0)","v":0},{"$f":"FixedAssets!BN135*(BN$15=0)","v":0},{"$f":"FixedAssets!BO135*(BO$15=0)","v":0},{"$f":"FixedAssets!BP135*(BP$15=0)","v":0},{"$f":"FixedAssets!BQ135*(BQ$15=0)","v":0},{"$f":"FixedAssets!BR135*(BR$15=0)","v":0},{"$f":"FixedAssets!BS135*(BS$15=0)","v":0},{"$f":"FixedAssets!BT135*(BT$15=0)","v":0},{"$f":"FixedAssets!BU135*(BU$15=0)","v":0},{"$f":"FixedAssets!BV135*(BV$15=0)","v":0},{"$f":"FixedAssets!BW135*(BW$15=0)","v":0},{"$f":"FixedAssets!BX135*(BX$15=0)","v":0},{"$f":"FixedAssets!BY135*(BY$15=0)","v":0},{"$f":"FixedAssets!BZ135*(BZ$15=0)","v":0},{"$f":"FixedAssets!CA135*(CA$15=0)","v":0},{"$f":"FixedAssets!CB135*(CB$15=0)","v":0},{"$f":"FixedAssets!CC135*(CC$15=0)","v":0},{"$f":"FixedAssets!CD135*(CD$15=0)","v":0},{"$f":"FixedAssets!CE135*(CE$15=0)","v":0},{"$f":"FixedAssets!CF135*(CF$15=0)","v":0},{"$f":"FixedAssets!CG135*(CG$15=0)","v":0},{"$f":"FixedAssets!CH135*(CH$15=0)","v":0},{"$f":"FixedAssets!CI135*(CI$15=0)","v":0},{"$f":"FixedAssets!CJ135*(CJ$15=0)","v":0},{"$f":"FixedAssets!CK135*(CK$15=0)","v":0},{"$f":"FixedAssets!CL135*(CL$15=0)","v":0},{"$f":"FixedAssets!CM135*(CM$15=0)","v":0},{"$f":"FixedAssets!CN135*(CN$15=0)","v":0},{"$f":"FixedAssets!CO135*(CO$15=0)","v":0},{"$f":"FixedAssets!CP135*(CP$15=0)","v":0},{"$f":"FixedAssets!CQ135*(CQ$15=0)","v":0},{"$f":"FixedAssets!CR135*(CR$15=0)","v":0},{"$f":"FixedAssets!CS135*(CS$15=0)","v":0},{"$f":"FixedAssets!CT135*(CT$15=0)","v":0},{"$f":"FixedAssets!CU135*(CU$15=0)","v":0},{"$f":"FixedAssets!CV135*(CV$15=0)","v":0},{"$f":"FixedAssets!CW135*(CW$15=0)","v":0},{"$f":"FixedAssets!CX135*(CX$15=0)","v":0},{"$f":"FixedAssets!CY135*(CY$15=0)","v":0},{"$f":"FixedAssets!CZ135*(CZ$15=0)","v":0},{"$f":"FixedAssets!DA135*(DA$15=0)","v":0},{"$f":"FixedAssets!DB135*(DB$15=0)","v":0},{"$f":"FixedAssets!DC135*(DC$15=0)","v":0},{"$f":"FixedAssets!DD135*(DD$15=0)","v":0},{"$f":"FixedAssets!DE135*(DE$15=0)","v":0},{"$f":"FixedAssets!DF135*(DF$15=0)","v":0},{"$f":"FixedAssets!DG135*(DG$15=0)","v":0},{"$f":"FixedAssets!DH135*(DH$15=0)","v":0},{"$f":"FixedAssets!DI135*(DI$15=0)","v":0},{"$f":"FixedAssets!DJ135*(DJ$15=0)","v":0},{"$f":"FixedAssets!DK135*(DK$15=0)","v":0},{"$f":"FixedAssets!DL135*(DL$15=0)","v":0},{"$f":"FixedAssets!DM135*(DM$15=0)","v":0},{"$f":"FixedAssets!DN135*(DN$15=0)","v":0},{"$f":"FixedAssets!DO135*(DO$15=0)","v":0},{"$f":"FixedAssets!DP135*(DP$15=0)","v":0},{"$f":"FixedAssets!DQ135*(DQ$15=0)","v":0},{"$f":"FixedAssets!DR135*(DR$15=0)","v":0},{"$f":"FixedAssets!DS135*(DS$15=0)","v":0},{"$f":"FixedAssets!DT135*(DT$15=0)","v":0},{"$f":"FixedAssets!DU135*(DU$15=0)","v":0},{"$f":"FixedAssets!DV135*(DV$15=0)","v":0},{"$f":"FixedAssets!DW135*(DW$15=0)","v":0},{"$f":"FixedAssets!DX135*(DX$15=0)","v":0},{"$f":"FixedAssets!DY135*(DY$15=0)","v":0},{"$f":"FixedAssets!DZ135*(DZ$15=0)","v":0},{"$f":"FixedAssets!EA135*(EA$15=0)","v":0},{"$f":"FixedAssets!EB135*(EB$15=0)","v":0},{"$f":"FixedAssets!EC135*(EC$15=0)","v":0},{"$f":"FixedAssets!ED135*(ED$15=0)","v":0},{"$f":"FixedAssets!EE135*(EE$15=0)","v":0},{"$f":"FixedAssets!EF135*(EF$15=0)","v":0},{"$f":"FixedAssets!EG135*(EG$15=0)","v":0},{"$f":"FixedAssets!EH135*(EH$15=0)","v":0},{"$f":"FixedAssets!EI135*(EI$15=0)","v":0},{"$f":"FixedAssets!EJ135*(EJ$15=0)","v":0},{"$f":"FixedAssets!EK135*(EK$15=0)","v":0},{"$f":"FixedAssets!EL135*(EL$15=0)","v":0},{"$f":"FixedAssets!EM135*(EM$15=0)","v":0},{"$f":"FixedAssets!EN135*(EN$15=0)","v":0},{"$f":"FixedAssets!EO135*(EO$15=0)","v":0},{"$f":"FixedAssets!EP135*(EP$15=0)","v":0},{"$f":"FixedAssets!EQ135*(EQ$15=0)","v":0},{"$f":"FixedAssets!ER135*(ER$15=0)","v":0},{"$f":"FixedAssets!ES135*(ES$15=0)","v":0},{"$f":"FixedAssets!ET135*(ET$15=0)","v":0},{"$f":"FixedAssets!EU135*(EU$15=0)","v":0},{"$f":"FixedAssets!EV135*(EV$15=0)","v":0},{"$f":"FixedAssets!EW135*(EW$15=0)","v":0},{"$f":"FixedAssets!EX135*(EX$15=0)","v":0},{"$f":"FixedAssets!EY135*(EY$15=0)","v":0},{"$f":"FixedAssets!EZ135*(EZ$15=0)","v":0},{"$f":"FixedAssets!FA135*(FA$15=0)","v":0},{"$f":"FixedAssets!FB135*(FB$15=0)","v":0},{"$f":"FixedAssets!FC135*(FC$15=0)","v":0},{"$f":"FixedAssets!FD135*(FD$15=0)","v":0},{"$f":"FixedAssets!FE135*(FE$15=0)","v":0},{"$f":"FixedAssets!FF135*(FF$15=0)","v":0}]
[null,"Незавершенное строительство",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"FixedAssets!M125*(M$15=0)","v":4172.916666666667},{"$f":"FixedAssets!N125*(N$15=0)","v":8345.8333333333339},{"$f":"FixedAssets!O125*(O$15=0)","v":12518.75},{"$f":"FixedAssets!P125*(P$15=0)","v":16691.666666666668},{"$f":"FixedAssets!Q125*(Q$15=0)","v":75198.097522969227},{"$f":"FixedAssets!R125*(R$15=0)","v":166400.30615564465},{"$f":"FixedAssets!S125*(S$15=0)","v":256795.87553396873},{"$f":"FixedAssets!T125*(T$15=0)","v":286370.84513420454},{"$f":"FixedAssets!U125*(U$15=0)","v":402578.87065177038},{"$f":"FixedAssets!V125*(V$15=0)","v":501739.91992737842},{"$f":"FixedAssets!W125*(W$15=0)","v":650697.4991716072},{"$f":"FixedAssets!X125*(X$15=0)","v":710079.32950282504},{"$f":"FixedAssets!Y125*(Y$15=0)","v":0},{"$f":"FixedAssets!Z125*(Z$15=0)","v":0},{"$f":"FixedAssets!AA125*(AA$15=0)","v":0},{"$f":"FixedAssets!AB125*(AB$15=0)","v":0},{"$f":"FixedAssets!AC125*(AC$15=0)","v":0},{"$f":"FixedAssets!AD125*(AD$15=0)","v":0},{"$f":"FixedAssets!AE125*(AE$15=0)","v":0},{"$f":"FixedAssets!AF125*(AF$15=0)","v":0},{"$f":"FixedAssets!AG125*(AG$15=0)","v":0},{"$f":"FixedAssets!AH125*(AH$15=0)","v":0},{"$f":"FixedAssets!AI125*(AI$15=0)","v":0},{"$f":"FixedAssets!AJ125*(AJ$15=0)","v":0},{"$f":"FixedAssets!AK125*(AK$15=0)","v":0},{"$f":"FixedAssets!AL125*(AL$15=0)","v":0},{"$f":"FixedAssets!AM125*(AM$15=0)","v":0},{"$f":"FixedAssets!AN125*(AN$15=0)","v":0},{"$f":"FixedAssets!AO125*(AO$15=0)","v":0},{"$f":"FixedAssets!AP125*(AP$15=0)","v":0},{"$f":"FixedAssets!AQ125*(AQ$15=0)","v":0},{"$f":"FixedAssets!AR125*(AR$15=0)","v":0},{"$f":"FixedAssets!AS125*(AS$15=0)","v":0},{"$f":"FixedAssets!AT125*(AT$15=0)","v":0},{"$f":"FixedAssets!AU125*(AU$15=0)","v":0},{"$f":"FixedAssets!AV125*(AV$15=0)","v":0},{"$f":"FixedAssets!AW125*(AW$15=0)","v":0},{"$f":"FixedAssets!AX125*(AX$15=0)","v":0},{"$f":"FixedAssets!AY125*(AY$15=0)","v":0},{"$f":"FixedAssets!AZ125*(AZ$15=0)","v":0},{"$f":"FixedAssets!BA125*(BA$15=0)","v":0},{"$f":"FixedAssets!BB125*(BB$15=0)","v":0},{"$f":"FixedAssets!BC125*(BC$15=0)","v":0},{"$f":"FixedAssets!BD125*(BD$15=0)","v":0},{"$f":"FixedAssets!BE125*(BE$15=0)","v":0},{"$f":"FixedAssets!BF125*(BF$15=0)","v":0},{"$f":"FixedAssets!BG125*(BG$15=0)","v":0},{"$f":"FixedAssets!BH125*(BH$15=0)","v":0},{"$f":"FixedAssets!BI125*(BI$15=0)","v":0},{"$f":"FixedAssets!BJ125*(BJ$15=0)","v":0},{"$f":"FixedAssets!BK125*(BK$15=0)","v":0},{"$f":"FixedAssets!BL125*(BL$15=0)","v":0},{"$f":"FixedAssets!BM125*(BM$15=0)","v":0},{"$f":"FixedAssets!BN125*(BN$15=0)","v":0},{"$f":"FixedAssets!BO125*(BO$15=0)","v":0},{"$f":"FixedAssets!BP125*(BP$15=0)","v":0},{"$f":"FixedAssets!BQ125*(BQ$15=0)","v":0},{"$f":"FixedAssets!BR125*(BR$15=0)","v":0},{"$f":"FixedAssets!BS125*(BS$15=0)","v":0},{"$f":"FixedAssets!BT125*(BT$15=0)","v":0},{"$f":"FixedAssets!BU125*(BU$15=0)","v":0},{"$f":"FixedAssets!BV125*(BV$15=0)","v":0},{"$f":"FixedAssets!BW125*(BW$15=0)","v":0},{"$f":"FixedAssets!BX125*(BX$15=0)","v":0},{"$f":"FixedAssets!BY125*(BY$15=0)","v":0},{"$f":"FixedAssets!BZ125*(BZ$15=0)","v":0},{"$f":"FixedAssets!CA125*(CA$15=0)","v":0},{"$f":"FixedAssets!CB125*(CB$15=0)","v":0},{"$f":"FixedAssets!CC125*(CC$15=0)","v":0},{"$f":"FixedAssets!CD125*(CD$15=0)","v":0},{"$f":"FixedAssets!CE125*(CE$15=0)","v":0},{"$f":"FixedAssets!CF125*(CF$15=0)","v":0},{"$f":"FixedAssets!CG125*(CG$15=0)","v":0},{"$f":"FixedAssets!CH125*(CH$15=0)","v":0},{"$f":"FixedAssets!CI125*(CI$15=0)","v":0},{"$f":"FixedAssets!CJ125*(CJ$15=0)","v":0},{"$f":"FixedAssets!CK125*(CK$15=0)","v":0},{"$f":"FixedAssets!CL125*(CL$15=0)","v":0},{"$f":"FixedAssets!CM125*(CM$15=0)","v":0},{"$f":"FixedAssets!CN125*(CN$15=0)","v":0},{"$f":"FixedAssets!CO125*(CO$15=0)","v":0},{"$f":"FixedAssets!CP125*(CP$15=0)","v":0},{"$f":"FixedAssets!CQ125*(CQ$15=0)","v":0},{"$f":"FixedAssets!CR125*(CR$15=0)","v":0},{"$f":"FixedAssets!CS125*(CS$15=0)","v":0},{"$f":"FixedAssets!CT125*(CT$15=0)","v":0},{"$f":"FixedAssets!CU125*(CU$15=0)","v":0},{"$f":"FixedAssets!CV125*(CV$15=0)","v":0},{"$f":"FixedAssets!CW125*(CW$15=0)","v":0},{"$f":"FixedAssets!CX125*(CX$15=0)","v":0},{"$f":"FixedAssets!CY125*(CY$15=0)","v":0},{"$f":"FixedAssets!CZ125*(CZ$15=0)","v":0},{"$f":"FixedAssets!DA125*(DA$15=0)","v":0},{"$f":"FixedAssets!DB125*(DB$15=0)","v":0},{"$f":"FixedAssets!DC125*(DC$15=0)","v":0},{"$f":"FixedAssets!DD125*(DD$15=0)","v":0},{"$f":"FixedAssets!DE125*(DE$15=0)","v":0},{"$f":"FixedAssets!DF125*(DF$15=0)","v":0},{"$f":"FixedAssets!DG125*(DG$15=0)","v":0},{"$f":"FixedAssets!DH125*(DH$15=0)","v":0},{"$f":"FixedAssets!DI125*(DI$15=0)","v":0},{"$f":"FixedAssets!DJ125*(DJ$15=0)","v":0},{"$f":"FixedAssets!DK125*(DK$15=0)","v":0},{"$f":"FixedAssets!DL125*(DL$15=0)","v":0},{"$f":"FixedAssets!DM125*(DM$15=0)","v":0},{"$f":"FixedAssets!DN125*(DN$15=0)","v":0},{"$f":"FixedAssets!DO125*(DO$15=0)","v":0},{"$f":"FixedAssets!DP125*(DP$15=0)","v":0},{"$f":"FixedAssets!DQ125*(DQ$15=0)","v":0},{"$f":"FixedAssets!DR125*(DR$15=0)","v":0},{"$f":"FixedAssets!DS125*(DS$15=0)","v":0},{"$f":"FixedAssets!DT125*(DT$15=0)","v":0},{"$f":"FixedAssets!DU125*(DU$15=0)","v":0},{"$f":"FixedAssets!DV125*(DV$15=0)","v":0},{"$f":"FixedAssets!DW125*(DW$15=0)","v":0},{"$f":"FixedAssets!DX125*(DX$15=0)","v":0},{"$f":"FixedAssets!DY125*(DY$15=0)","v":0},{"$f":"FixedAssets!DZ125*(DZ$15=0)","v":0},{"$f":"FixedAssets!EA125*(EA$15=0)","v":0},{"$f":"FixedAssets!EB125*(EB$15=0)","v":0},{"$f":"FixedAssets!EC125*(EC$15=0)","v":0},{"$f":"FixedAssets!ED125*(ED$15=0)","v":0},{"$f":"FixedAssets!EE125*(EE$15=0)","v":0},{"$f":"FixedAssets!EF125*(EF$15=0)","v":0},{"$f":"FixedAssets!EG125*(EG$15=0)","v":0},{"$f":"FixedAssets!EH125*(EH$15=0)","v":0},{"$f":"FixedAssets!EI125*(EI$15=0)","v":0},{"$f":"FixedAssets!EJ125*(EJ$15=0)","v":0},{"$f":"FixedAssets!EK125*(EK$15=0)","v":0},{"$f":"FixedAssets!EL125*(EL$15=0)","v":0},{"$f":"FixedAssets!EM125*(EM$15=0)","v":0},{"$f":"FixedAssets!EN125*(EN$15=0)","v":0},{"$f":"FixedAssets!EO125*(EO$15=0)","v":0},{"$f":"FixedAssets!EP125*(EP$15=0)","v":0},{"$f":"FixedAssets!EQ125*(EQ$15=0)","v":0},{"$f":"FixedAssets!ER125*(ER$15=0)","v":0},{"$f":"FixedAssets!ES125*(ES$15=0)","v":0},{"$f":"FixedAssets!ET125*(ET$15=0)","v":0},{"$f":"FixedAssets!EU125*(EU$15=0)","v":0},{"$f":"FixedAssets!EV125*(EV$15=0)","v":0},{"$f":"FixedAssets!EW125*(EW$15=0)","v":0},{"$f":"FixedAssets!EX125*(EX$15=0)","v":0},{"$f":"FixedAssets!EY125*(EY$15=0)","v":0},{"$f":"FixedAssets!EZ125*(EZ$15=0)","v":0},{"$f":"FixedAssets!FA125*(FA$15=0)","v":0},{"$f":"FixedAssets!FB125*(FB$15=0)","v":0},{"$f":"FixedAssets!FC125*(FC$15=0)","v":0},{"$f":"FixedAssets!FD125*(FD$15=0)","v":0},{"$f":"FixedAssets!FE125*(FE$15=0)","v":0},{"$f":"FixedAssets!FF125*(FF$15=0)","v":0}]
[null,"Оборотные активы",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"SUM(M34:M38)","v":833.33333333333348},{"$f":"SUM(N34:N38)","v":1666.666666666667},2500.0000000000005,3333.3333333333339,15024.224926398221,34019.052930169004,53310.444501312435,60363.225759100169,85925.350047025131,109887.4850651546,142863.21076851845,155855.22060686929,163122.89901561046,50401.836436754769,49537.469881761936,48980.415445956678,48470.377960123784,47767.091588011725,46947.363727171556,46211.731719090145,45601.283336431516,44818.896134483526,43938.71243761816,{"$f":"SUM(AJ34:AJ38)","v":43160.339619171988},{"$f":"SUM(AK34:AK38)","v":42437.081587619228},{"$f":"SUM(AL34:AL38)","v":41563.127543191098},{"$f":"SUM(AM34:AM38)","v":40653.78678733117},{"$f":"SUM(AN34:AN38)","v":40166.981846981886},{"$f":"SUM(AO34:AO38)","v":40254.465298321527},{"$f":"SUM(AP34:AP38)","v":40246.166820856561},{"$f":"SUM(AQ34:AQ38)","v":40237.887808271589},{"$f":"SUM(AR34:AR38)","v":32366.606075923228},{"$f":"SUM(AS34:AS38)","v":0},{"$f":"SUM(AT34:AT38)","v":0},{"$f":"SUM(AU34:AU38)","v":0},{"$f":"SUM(AV34:AV38)","v":0},{"$f":"SUM(AW34:AW38)","v":0},{"$f":"SUM(AX34:AX38)","v":0},{"$f":"SUM(AY34:AY38)","v":0},{"$f":"SUM(AZ34:AZ38)","v":0},{"$f":"SUM(BA34:BA38)","v":0},{"$f":"SUM(BB34:BB38)","v":0},{"$f":"SUM(BC34:BC38)","v":0},{"$f":"SUM(BD34:BD38)","v":0},0,{"$f":"SUM(BF34:BF38)","v":0},{"$f":"SUM(BG34:BG38)","v":0},{"$f":"SUM(BH34:BH38)","v":0},{"$f":"SUM(BI34:BI38)","v":0},{"$f":"SUM(BJ34:BJ38)","v":0},{"$f":"SUM(BK34:BK38)","v":0},{"$f":"SUM(BL34:BL38)","v":0},{"$f":"SUM(BM34:BM38)","v":0},{"$f":"SUM(BN34:BN38)","v":0},{"$f":"SUM(BO34:BO38)","v":0},{"$f":"SUM(BP34:BP38)","v":0},{"$f":"SUM(BQ34:BQ38)","v":0},{"$f":"SUM(BR34:BR38)","v":0},{"$f":"SUM(BS34:BS38)","v":0},{"$f":"SUM(BT34:BT38)","v":0},{"$f":"SUM(BU34:BU38)","v":0},{"$f":"SUM(BV34:BV38)","v":0},{"$f":"SUM(BW34:BW38)","v":0},{"$f":"SUM(BX34:BX38)","v":0},{"$f":"SUM(BY34:BY38)","v":0},{"$f":"SUM(BZ34:BZ38)","v":0},0,{"$f":"SUM(CB34:CB38)","v":0},{"$f":"SUM(CC34:CC38)","v":0},{"$f":"SUM(CD34:CD38)","v":0},{"$f":"SUM(CE34:CE38)","v":0},{"$f":"SUM(CF34:CF38)","v":0},{"$f":"SUM(CG34:CG38)","v":0},{"$f":"SUM(CH34:CH38)","v":0},{"$f":"SUM(CI34:CI38)","v":0},{"$f":"SUM(CJ34:CJ38)","v":0},{"$f":"SUM(CK34:CK38)","v":0},{"$f":"SUM(CL34:CL38)","v":0},{"$f":"SUM(CM34:CM38)","v":0},{"$f":"SUM(CN34:CN38)","v":0},{"$f":"SUM(CO34:CO38)","v":0},{"$f":"SUM(CP34:CP38)","v":0},{"$f":"SUM(CQ34:CQ38)","v":0},{"$f":"SUM(CR34:CR38)","v":0},{"$f":"SUM(CS34:CS38)","v":0},{"$f":"SUM(CT34:CT38)","v":0},{"$f":"SUM(CU34:CU38)","v":0},{"$f":"SUM(CV34:CV38)","v":0},0,{"$f":"SUM(CX34:CX38)","v":0},{"$f":"SUM(CY34:CY38)","v":0},{"$f":"SUM(CZ34:CZ38)","v":0},{"$f":"SUM(DA34:DA38)","v":0},{"$f":"SUM(DB34:DB38)","v":0},{"$f":"SUM(DC34:DC38)","v":0},{"$f":"SUM(DD34:DD38)","v":0},{"$f":"SUM(DE34:DE38)","v":0},{"$f":"SUM(DF34:DF38)","v":0},{"$f":"SUM(DG34:DG38)","v":0},{"$f":"SUM(DH34:DH38)","v":0},{"$f":"SUM(DI34:DI38)","v":0},{"$f":"SUM(DJ34:DJ38)","v":0},{"$f":"SUM(DK34:DK38)","v":0},{"$f":"SUM(DL34:DL38)","v":0},{"$f":"SUM(DM34:DM38)","v":0},{"$f":"SUM(DN34:DN38)","v":0},{"$f":"SUM(DO34:DO38)","v":0},{"$f":"SUM(DP34:DP38)","v":0},{"$f":"SUM(DQ34:DQ38)","v":0},{"$f":"SUM(DR34:DR38)","v":0},0,{"$f":"SUM(DT34:DT38)","v":0},{"$f":"SUM(DU34:DU38)","v":0},{"$f":"SUM(DV34:DV38)","v":0},{"$f":"SUM(DW34:DW38)","v":0},{"$f":"SUM(DX34:DX38)","v":0},{"$f":"SUM(DY34:DY38)","v":0},{"$f":"SUM(DZ34:DZ38)","v":0},{"$f":"SUM(EA34:EA38)","v":0},{"$f":"SUM(EB34:EB38)","v":0},{"$f":"SUM(EC34:EC38)","v":0},{"$f":"SUM(ED34:ED38)","v":0},{"$f":"SUM(EE34:EE38)","v":0},{"$f":"SUM(EF34:EF38)","v":0},{"$f":"SUM(EG34:EG38)","v":0},{"$f":"SUM(EH34:EH38)","v":0},{"$f":"SUM(EI34:EI38)","v":0},{"$f":"SUM(EJ34:EJ38)","v":0},{"$f":"SUM(EK34:EK38)","v":0},{"$f":"SUM(EL34:EL38)","v":0},{"$f":"SUM(EM34:EM38)","v":0},{"$f":"SUM(EN34:EN38)","v":0},0,{"$f":"SUM(EP34:EP38)","v":0},{"$f":"SUM(EQ34:EQ38)","v":0},{"$f":"SUM(ER34:ER38)","v":0},{"$f":"SUM(ES34:ES38)","v":0},{"$f":"SUM(ET34:ET38)","v":0},{"$f":"SUM(EU34:EU38)","v":0},{"$f":"SUM(EV34:EV38)","v":0},{"$f":"SUM(EW34:EW38)","v":0},{"$f":"SUM(EX34:EX38)","v":0},{"$f":"SUM(EY34:EY38)","v":0},{"$f":"SUM(EZ34:EZ38)","v":0},{"$f":"SUM(FA34:FA38)","v":0},{"$f":"SUM(FB34:FB38)","v":0},{"$f":"SUM(FC34:FC38)","v":0},{"$f":"SUM(FD34:FD38)","v":0},{"$f":"SUM(FE34:FE38)","v":0},{"$f":"SUM(FF34:FF38)","v":0}]
[null,"НДС по приобретенным ценностям",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"Tax!M81*(M$15=0)","v":833.33333333333348},{"$f":"Tax!N81*(N$15=0)","v":1666.666666666667},{"$f":"Tax!O81*(O$15=0)","v":2500.0000000000005},{"$f":"Tax!P81*(P$15=0)","v":3333.3333333333339},{"$f":"Tax!Q81*(Q$15=0)","v":15024.224926398221},{"$f":"Tax!R81*(R$15=0)","v":33254.272074737681},{"$f":"Tax!S81*(S$15=0)","v":51322.991372206874},{"$f":"Tax!T81*(T$15=0)","v":57227.590714058417},{"$f":"Tax!U81*(U$15=0)","v":80458.801239375956},{"$f":"Tax!V81*(V$15=0)","v":100280.61651630195},{"$f":"Tax!W81*(W$15=0)","v":130061.73778695207},{"$f":"Tax!X81*(X$15=0)","v":141927.709275},{"$f":"Tax!Y81*(Y$15=0)","v":141927.709275},{"$f":"Tax!Z81*(Z$15=0)","v":31224.096040499964},{"$f":"Tax!AA81*(AA$15=0)","v":31224.096040499964},{"$f":"Tax!AB81*(AB$15=0)","v":31224.096040499964},{"$f":"Tax!AC81*(AC$15=0)","v":31224.096040499964},{"$f":"Tax!AD81*(AD$15=0)","v":31224.096040499964},{"$f":"Tax!AE81*(AE$15=0)","v":31224.096040499964},{"$f":"Tax!AF81*(AF$15=0)","v":31224.096040499964},{"$f":"Tax!AG81*(AG$15=0)","v":31224.096040499964},{"$f":"Tax!AH81*(AH$15=0)","v":31224.096040499964},{"$f":"Tax!AI81*(AI$15=0)","v":31224.096040499964},{"$f":"Tax!AJ81*(AJ$15=0)","v":31224.096040499964},{"$f":"Tax!AK81*(AK$15=0)","v":31224.096040499964},{"$f":"Tax!AL81*(AL$15=0)","v":31224.096040499964},{"$f":"Tax!AM81*(AM$15=0)","v":31224.096040499964},{"$f":"Tax!AN81*(AN$15=0)","v":31224.096040499964},{"$f":"Tax!AO81*(AO$15=0)","v":31224.096040499964},{"$f":"Tax!AP81*(AP$15=0)","v":31224.096040499964},{"$f":"Tax!AQ81*(AQ$15=0)","v":31224.096040499964},{"$f":"Tax!AR81*(AR$15=0)","v":31224.096040499964},{"$f":"Tax!AS81*(AS$15=0)","v":0},{"$f":"Tax!AT81*(AT$15=0)","v":0},{"$f":"Tax!AU81*(AU$15=0)","v":0},{"$f":"Tax!AV81*(AV$15=0)","v":0},{"$f":"Tax!AW81*(AW$15=0)","v":0},{"$f":"Tax!AX81*(AX$15=0)","v":0},{"$f":"Tax!AY81*(AY$15=0)","v":0},{"$f":"Tax!AZ81*(AZ$15=0)","v":0},{"$f":"Tax!BA81*(BA$15=0)","v":0},{"$f":"Tax!BB81*(BB$15=0)","v":0},{"$f":"Tax!BC81*(BC$15=0)","v":0},{"$f":"Tax!BD81*(BD$15=0)","v":0},{"$f":"Tax!BE81*(BE$15=0)","v":0},{"$f":"Tax!BF81*(BF$15=0)","v":0},{"$f":"Tax!BG81*(BG$15=0)","v":0},{"$f":"Tax!BH81*(BH$15=0)","v":0},{"$f":"Tax!BI81*(BI$15=0)","v":0},{"$f":"Tax!BJ81*(BJ$15=0)","v":0},{"$f":"Tax!BK81*(BK$15=0)","v":0},{"$f":"Tax!BL81*(BL$15=0)","v":0},{"$f":"Tax!BM81*(BM$15=0)","v":0},{"$f":"Tax!BN81*(BN$15=0)","v":0},{"$f":"Tax!BO81*(BO$15=0)","v":0},{"$f":"Tax!BP81*(BP$15=0)","v":0},{"$f":"Tax!BQ81*(BQ$15=0)","v":0},{"$f":"Tax!BR81*(BR$15=0)","v":0},{"$f":"Tax!BS81*(BS$15=0)","v":0},{"$f":"Tax!BT81*(BT$15=0)","v":0},{"$f":"Tax!BU81*(BU$15=0)","v":0},{"$f":"Tax!BV81*(BV$15=0)","v":0},{"$f":"Tax!BW81*(BW$15=0)","v":0},{"$f":"Tax!BX81*(BX$15=0)","v":0},{"$f":"Tax!BY81*(BY$15=0)","v":0},{"$f":"Tax!BZ81*(BZ$15=0)","v":0},{"$f":"Tax!CA81*(CA$15=0)","v":0},{"$f":"Tax!CB81*(CB$15=0)","v":0},{"$f":"Tax!CC81*(CC$15=0)","v":0},{"$f":"Tax!CD81*(CD$15=0)","v":0},{"$f":"Tax!CE81*(CE$15=0)","v":0},{"$f":"Tax!CF81*(CF$15=0)","v":0},{"$f":"Tax!CG81*(CG$15=0)","v":0},{"$f":"Tax!CH81*(CH$15=0)","v":0},{"$f":"Tax!CI81*(CI$15=0)","v":0},{"$f":"Tax!CJ81*(CJ$15=0)","v":0},{"$f":"Tax!CK81*(CK$15=0)","v":0},{"$f":"Tax!CL81*(CL$15=0)","v":0},{"$f":"Tax!CM81*(CM$15=0)","v":0},{"$f":"Tax!CN81*(CN$15=0)","v":0},{"$f":"Tax!CO81*(CO$15=0)","v":0},{"$f":"Tax!CP81*(CP$15=0)","v":0},{"$f":"Tax!CQ81*(CQ$15=0)","v":0},{"$f":"Tax!CR81*(CR$15=0)","v":0},{"$f":"Tax!CS81*(CS$15=0)","v":0},{"$f":"Tax!CT81*(CT$15=0)","v":0},{"$f":"Tax!CU81*(CU$15=0)","v":0},{"$f":"Tax!CV81*(CV$15=0)","v":0},{"$f":"Tax!CW81*(CW$15=0)","v":0},{"$f":"Tax!CX81*(CX$15=0)","v":0},{"$f":"Tax!CY81*(CY$15=0)","v":0},{"$f":"Tax!CZ81*(CZ$15=0)","v":0},{"$f":"Tax!DA81*(DA$15=0)","v":0},{"$f":"Tax!DB81*(DB$15=0)","v":0},{"$f":"Tax!DC81*(DC$15=0)","v":0},{"$f":"Tax!DD81*(DD$15=0)","v":0},{"$f":"Tax!DE81*(DE$15=0)","v":0},{"$f":"Tax!DF81*(DF$15=0)","v":0},{"$f":"Tax!DG81*(DG$15=0)","v":0},{"$f":"Tax!DH81*(DH$15=0)","v":0},{"$f":"Tax!DI81*(DI$15=0)","v":0},{"$f":"Tax!DJ81*(DJ$15=0)","v":0},{"$f":"Tax!DK81*(DK$15=0)","v":0},{"$f":"Tax!DL81*(DL$15=0)","v":0},{"$f":"Tax!DM81*(DM$15=0)","v":0},{"$f":"Tax!DN81*(DN$15=0)","v":0},{"$f":"Tax!DO81*(DO$15=0)","v":0},{"$f":"Tax!DP81*(DP$15=0)","v":0},{"$f":"Tax!DQ81*(DQ$15=0)","v":0},{"$f":"Tax!DR81*(DR$15=0)","v":0},{"$f":"Tax!DS81*(DS$15=0)","v":0},{"$f":"Tax!DT81*(DT$15=0)","v":0},{"$f":"Tax!DU81*(DU$15=0)","v":0},{"$f":"Tax!DV81*(DV$15=0)","v":0},{"$f":"Tax!DW81*(DW$15=0)","v":0},{"$f":"Tax!DX81*(DX$15=0)","v":0},{"$f":"Tax!DY81*(DY$15=0)","v":0},{"$f":"Tax!DZ81*(DZ$15=0)","v":0},{"$f":"Tax!EA81*(EA$15=0)","v":0},{"$f":"Tax!EB81*(EB$15=0)","v":0},{"$f":"Tax!EC81*(EC$15=0)","v":0},{"$f":"Tax!ED81*(ED$15=0)","v":0},{"$f":"Tax!EE81*(EE$15=0)","v":0},{"$f":"Tax!EF81*(EF$15=0)","v":0},{"$f":"Tax!EG81*(EG$15=0)","v":0},{"$f":"Tax!EH81*(EH$15=0)","v":0},{"$f":"Tax!EI81*(EI$15=0)","v":0},{"$f":"Tax!EJ81*(EJ$15=0)","v":0},{"$f":"Tax!EK81*(EK$15=0)","v":0},{"$f":"Tax!EL81*(EL$15=0)","v":0},{"$f":"Tax!EM81*(EM$15=0)","v":0},{"$f":"Tax!EN81*(EN$15=0)","v":0},{"$f":"Tax!EO81*(EO$15=0)","v":0},{"$f":"Tax!EP81*(EP$15=0)","v":0},{"$f":"Tax!EQ81*(EQ$15=0)","v":0},{"$f":"Tax!ER81*(ER$15=0)","v":0},{"$f":"Tax!ES81*(ES$15=0)","v":0},{"$f":"Tax!ET81*(ET$15=0)","v":0},{"$f":"Tax!EU81*(EU$15=0)","v":0},{"$f":"Tax!EV81*(EV$15=0)","v":0},{"$f":"Tax!EW81*(EW$15=0)","v":0},{"$f":"Tax!EX81*(EX$15=0)","v":0},{"$f":"Tax!EY81*(EY$15=0)","v":0},{"$f":"Tax!EZ81*(EZ$15=0)","v":0},{"$f":"Tax!FA81*(FA$15=0)","v":0},{"$f":"Tax!FB81*(FB$15=0)","v":0},{"$f":"Tax!FC81*(FC$15=0)","v":0},{"$f":"Tax!FD81*(FD$15=0)","v":0},{"$f":"Tax!FE81*(FE$15=0)","v":0},{"$f":"Tax!FF81*(FF$15=0)","v":0}]
[null,"Дебиторская задолженность",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"Oper!M244","v":0},{"$f":"Oper!N244","v":0},{"$f":"Oper!O244","v":0},{"$f":"Oper!P244","v":0},{"$f":"Oper!Q244","v":0},{"$f":"Oper!R244","v":0},{"$f":"Oper!S244","v":0},{"$f":"Oper!T244","v":0},{"$f":"Oper!U244","v":0},{"$f":"Oper!V244","v":0},{"$f":"Oper!W244","v":0},{"$f":"Oper!X244","v":0},{"$f":"Oper!Y244","v":7588.5970604581944},{"$f":"Oper!Z244","v":8822.3620775084073},{"$f":"Oper!AA244","v":8812.9316471439561},{"$f":"Oper!AB244","v":8803.5180193879933},{"$f":"Oper!AC244","v":8868.633407172827},{"$f":"Oper!AD244","v":8859.253882953999},{"$f":"Oper!AE244","v":8849.8916629426058},{"$f":"Oper!AF244","v":8840.5469176440438},{"$f":"Oper!AG244","v":8912.8282520768844},{"$f":"Oper!AH244","v":8903.5189744569434},{"$f":"Oper!AI244","v":8894.2276932127352},{"$f":"Oper!AJ244","v":8884.9545856698714},{"$f":"Oper!AK244","v":8967.9528419299659},{"$f":"Oper!AL244","v":8959.5783857436436},{"$f":"Oper!AM244","v":8951.2226457880861},{"$f":"Oper!AN244","v":8942.8858064819233},{"$f":"Oper!AO244","v":9030.3692578215632},{"$f":"Oper!AP244","v":9022.0707803565947},{"$f":"Oper!AQ244","v":9013.7917677716232},{"$f":"Oper!AR244","v":0},{"$f":"Oper!AS244","v":0},{"$f":"Oper!AT244","v":0},{"$f":"Oper!AU244","v":0},{"$f":"Oper!AV244","v":0},{"$f":"Oper!AW244","v":0},{"$f":"Oper!AX244","v":0},{"$f":"Oper!AY244","v":0},{"$f":"Oper!AZ244","v":0},{"$f":"Oper!BA244","v":0},{"$f":"Oper!BB244","v":0},{"$f":"Oper!BC244","v":0},{"$f":"Oper!BD244","v":0},{"$f":"Oper!BE244","v":0},{"$f":"Oper!BF244","v":0},{"$f":"Oper!BG244","v":0},{"$f":"Oper!BH244","v":0},{"$f":"Oper!BI244","v":0},{"$f":"Oper!BJ244","v":0},{"$f":"Oper!BK244","v":0},{"$f":"Oper!BL244","v":0},{"$f":"Oper!BM244","v":0},{"$f":"Oper!BN244","v":0},{"$f":"Oper!BO244","v":0},{"$f":"Oper!BP244","v":0},{"$f":"Oper!BQ244","v":0},{"$f":"Oper!BR244","v":0},{"$f":"Oper!BS244","v":0},{"$f":"Oper!BT244","v":0},{"$f":"Oper!BU244","v":0},{"$f":"Oper!BV244","v":0},{"$f":"Oper!BW244","v":0},{"$f":"Oper!BX244","v":0},{"$f":"Oper!BY244","v":0},{"$f":"Oper!BZ244","v":0},{"$f":"Oper!CA244","v":0},{"$f":"Oper!CB244","v":0},{"$f":"Oper!CC244","v":0},{"$f":"Oper!CD244","v":0},{"$f":"Oper!CE244","v":0},{"$f":"Oper!CF244","v":0},{"$f":"Oper!CG244","v":0},{"$f":"Oper!CH244","v":0},{"$f":"Oper!CI244","v":0},{"$f":"Oper!CJ244","v":0},{"$f":"Oper!CK244","v":0},{"$f":"Oper!CL244","v":0},{"$f":"Oper!CM244","v":0},{"$f":"Oper!CN244","v":0},{"$f":"Oper!CO244","v":0},{"$f":"Oper!CP244","v":0},{"$f":"Oper!CQ244","v":0},{"$f":"Oper!CR244","v":0},{"$f":"Oper!CS244","v":0},{"$f":"Oper!CT244","v":0},{"$f":"Oper!CU244","v":0},{"$f":"Oper!CV244","v":0},{"$f":"Oper!CW244","v":0},{"$f":"Oper!CX244","v":0},{"$f":"Oper!CY244","v":0},{"$f":"Oper!CZ244","v":0},{"$f":"Oper!DA244","v":0},{"$f":"Oper!DB244","v":0},{"$f":"Oper!DC244","v":0},{"$f":"Oper!DD244","v":0},{"$f":"Oper!DE244","v":0},{"$f":"Oper!DF244","v":0},{"$f":"Oper!DG244","v":0},{"$f":"Oper!DH244","v":0},{"$f":"Oper!DI244","v":0},{"$f":"Oper!DJ244","v":0},{"$f":"Oper!DK244","v":0},{"$f":"Oper!DL244","v":0},{"$f":"Oper!DM244","v":0},{"$f":"Oper!DN244","v":0},{"$f":"Oper!DO244","v":0},{"$f":"Oper!DP244","v":0},{"$f":"Oper!DQ244","v":0},{"$f":"Oper!DR244","v":0},{"$f":"Oper!DS244","v":0},{"$f":"Oper!DT244","v":0},{"$f":"Oper!DU244","v":0},{"$f":"Oper!DV244","v":0},{"$f":"Oper!DW244","v":0},{"$f":"Oper!DX244","v":0},{"$f":"Oper!DY244","v":0},{"$f":"Oper!DZ244","v":0},{"$f":"Oper!EA244","v":0},{"$f":"Oper!EB244","v":0},{"$f":"Oper!EC244","v":0},{"$f":"Oper!ED244","v":0},{"$f":"Oper!EE244","v":0},{"$f":"Oper!EF244","v":0},{"$f":"Oper!EG244","v":0},{"$f":"Oper!EH244","v":0},{"$f":"Oper!EI244","v":0},{"$f":"Oper!EJ244","v":0},{"$f":"Oper!EK244","v":0},{"$f":"Oper!EL244","v":0},{"$f":"Oper!EM244","v":0},{"$f":"Oper!EN244","v":0},{"$f":"Oper!EO244","v":0},{"$f":"Oper!EP244","v":0},{"$f":"Oper!EQ244","v":0},{"$f":"Oper!ER244","v":0},{"$f":"Oper!ES244","v":0},{"$f":"Oper!ET244","v":0},{"$f":"Oper!EU244","v":0},{"$f":"Oper!EV244","v":0},{"$f":"Oper!EW244","v":0},{"$f":"Oper!EX244","v":0},{"$f":"Oper!EY244","v":0},{"$f":"Oper!EZ244","v":0},{"$f":"Oper!FA244","v":0},{"$f":"Oper!FB244","v":0},{"$f":"Oper!FC244","v":0},{"$f":"Oper!FD244","v":0},{"$f":"Oper!FE244","v":0},{"$f":"Oper!FF244","v":0}]
[null,"Денежные средства",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"M142*(M$15=0)","v":0},{"$f":"N142*(N$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ142*(AJ$15=0)","v":0},0,0,0,0,0,0,0,1142.5100354232636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CV142*(CV$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Резервный счет по кредиту (DSRA)",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"Debt!M152*(M$15=0)","v":0},{"$f":"Debt!N152*(N$15=0)","v":0},{"$f":"Debt!O152*(O$15=0)","v":0},{"$f":"Debt!P152*(P$15=0)","v":0},{"$f":"Debt!Q152*(Q$15=0)","v":0},{"$f":"Debt!R152*(R$15=0)","v":764.78085543132272},{"$f":"Debt!S152*(S$15=0)","v":1987.4531291055623},{"$f":"Debt!T152*(T$15=0)","v":3135.635045041749},{"$f":"Debt!U152*(U$15=0)","v":5466.5488076491793},{"$f":"Debt!V152*(V$15=0)","v":9606.8685488526498},{"$f":"Debt!W152*(W$15=0)","v":12801.472981566363},{"$f":"Debt!X152*(X$15=0)","v":13927.511331869284},{"$f":"Debt!Y152*(Y$15=0)","v":13606.592680152286},{"$f":"Debt!Z152*(Z$15=0)","v":10355.378318746398},{"$f":"Debt!AA152*(AA$15=0)","v":9500.442194118019},{"$f":"Debt!AB152*(AB$15=0)","v":8952.8013860687206},{"$f":"Debt!AC152*(AC$15=0)","v":8377.6485124509909},{"$f":"Debt!AD152*(AD$15=0)","v":7683.7416645577614},{"$f":"Debt!AE152*(AE$15=0)","v":6873.3760237289853},{"$f":"Debt!AF152*(AF$15=0)","v":6147.0887609461342},{"$f":"Debt!AG152*(AG$15=0)","v":5464.3590438546707},{"$f":"Debt!AH152*(AH$15=0)","v":4691.2811195266167},{"$f":"Debt!AI152*(AI$15=0)","v":3820.3887039054625},{"$f":"Debt!AJ152*(AJ$15=0)","v":3051.2889930021533},{"$f":"Debt!AK152*(AK$15=0)","v":2245.0327051892987},{"$f":"Debt!AL152*(AL$15=0)","v":1379.4531169474885},{"$f":"Debt!AM152*(AM$15=0)","v":478.46810104311612},{"$f":"Debt!AN152*(AN$15=0)","v":-1.8189894035458565E-12},{"$f":"Debt!AO152*(AO$15=0)","v":0},{"$f":"Debt!AP152*(AP$15=0)","v":0},{"$f":"Debt!AQ152*(AQ$15=0)","v":0},{"$f":"Debt!AR152*(AR$15=0)","v":0},{"$f":"Debt!AS152*(AS$15=0)","v":0},{"$f":"Debt!AT152*(AT$15=0)","v":0},{"$f":"Debt!AU152*(AU$15=0)","v":0},{"$f":"Debt!AV152*(AV$15=0)","v":0},{"$f":"Debt!AW152*(AW$15=0)","v":0},{"$f":"Debt!AX152*(AX$15=0)","v":0},{"$f":"Debt!AY152*(AY$15=0)","v":0},{"$f":"Debt!AZ152*(AZ$15=0)","v":0},{"$f":"Debt!BA152*(BA$15=0)","v":0},{"$f":"Debt!BB152*(BB$15=0)","v":0},{"$f":"Debt!BC152*(BC$15=0)","v":0},{"$f":"Debt!BD152*(BD$15=0)","v":0},{"$f":"Debt!BE152*(BE$15=0)","v":0},{"$f":"Debt!BF152*(BF$15=0)","v":0},{"$f":"Debt!BG152*(BG$15=0)","v":0},{"$f":"Debt!BH152*(BH$15=0)","v":0},{"$f":"Debt!BI152*(BI$15=0)","v":0},{"$f":"Debt!BJ152*(BJ$15=0)","v":0},{"$f":"Debt!BK152*(BK$15=0)","v":0},{"$f":"Debt!BL152*(BL$15=0)","v":0},{"$f":"Debt!BM152*(BM$15=0)","v":0},{"$f":"Debt!BN152*(BN$15=0)","v":0},{"$f":"Debt!BO152*(BO$15=0)","v":0},{"$f":"Debt!BP152*(BP$15=0)","v":0},{"$f":"Debt!BQ152*(BQ$15=0)","v":0},{"$f":"Debt!BR152*(BR$15=0)","v":0},{"$f":"Debt!BS152*(BS$15=0)","v":0},{"$f":"Debt!BT152*(BT$15=0)","v":0},{"$f":"Debt!BU152*(BU$15=0)","v":0},{"$f":"Debt!BV152*(BV$15=0)","v":0},{"$f":"Debt!BW152*(BW$15=0)","v":0},{"$f":"Debt!BX152*(BX$15=0)","v":0},{"$f":"Debt!BY152*(BY$15=0)","v":0},{"$f":"Debt!BZ152*(BZ$15=0)","v":0},{"$f":"Debt!CA152*(CA$15=0)","v":0},{"$f":"Debt!CB152*(CB$15=0)","v":0},{"$f":"Debt!CC152*(CC$15=0)","v":0},{"$f":"Debt!CD152*(CD$15=0)","v":0},{"$f":"Debt!CE152*(CE$15=0)","v":0},{"$f":"Debt!CF152*(CF$15=0)","v":0},{"$f":"Debt!CG152*(CG$15=0)","v":0},{"$f":"Debt!CH152*(CH$15=0)","v":0},{"$f":"Debt!CI152*(CI$15=0)","v":0},{"$f":"Debt!CJ152*(CJ$15=0)","v":0},{"$f":"Debt!CK152*(CK$15=0)","v":0},{"$f":"Debt!CL152*(CL$15=0)","v":0},{"$f":"Debt!CM152*(CM$15=0)","v":0},{"$f":"Debt!CN152*(CN$15=0)","v":0},{"$f":"Debt!CO152*(CO$15=0)","v":0},{"$f":"Debt!CP152*(CP$15=0)","v":0},{"$f":"Debt!CQ152*(CQ$15=0)","v":0},{"$f":"Debt!CR152*(CR$15=0)","v":0},{"$f":"Debt!CS152*(CS$15=0)","v":0},{"$f":"Debt!CT152*(CT$15=0)","v":0},{"$f":"Debt!CU152*(CU$15=0)","v":0},{"$f":"Debt!CV152*(CV$15=0)","v":0},{"$f":"Debt!CW152*(CW$15=0)","v":0},{"$f":"Debt!CX152*(CX$15=0)","v":0},{"$f":"Debt!CY152*(CY$15=0)","v":0},{"$f":"Debt!CZ152*(CZ$15=0)","v":0},{"$f":"Debt!DA152*(DA$15=0)","v":0},{"$f":"Debt!DB152*(DB$15=0)","v":0},{"$f":"Debt!DC152*(DC$15=0)","v":0},{"$f":"Debt!DD152*(DD$15=0)","v":0},{"$f":"Debt!DE152*(DE$15=0)","v":0},{"$f":"Debt!DF152*(DF$15=0)","v":0},{"$f":"Debt!DG152*(DG$15=0)","v":0},{"$f":"Debt!DH152*(DH$15=0)","v":0},{"$f":"Debt!DI152*(DI$15=0)","v":0},{"$f":"Debt!DJ152*(DJ$15=0)","v":0},{"$f":"Debt!DK152*(DK$15=0)","v":0},{"$f":"Debt!DL152*(DL$15=0)","v":0},{"$f":"Debt!DM152*(DM$15=0)","v":0},{"$f":"Debt!DN152*(DN$15=0)","v":0},{"$f":"Debt!DO152*(DO$15=0)","v":0},{"$f":"Debt!DP152*(DP$15=0)","v":0},{"$f":"Debt!DQ152*(DQ$15=0)","v":0},{"$f":"Debt!DR152*(DR$15=0)","v":0},{"$f":"Debt!DS152*(DS$15=0)","v":0},{"$f":"Debt!DT152*(DT$15=0)","v":0},{"$f":"Debt!DU152*(DU$15=0)","v":0},{"$f":"Debt!DV152*(DV$15=0)","v":0},{"$f":"Debt!DW152*(DW$15=0)","v":0},{"$f":"Debt!DX152*(DX$15=0)","v":0},{"$f":"Debt!DY152*(DY$15=0)","v":0},{"$f":"Debt!DZ152*(DZ$15=0)","v":0},{"$f":"Debt!EA152*(EA$15=0)","v":0},{"$f":"Debt!EB152*(EB$15=0)","v":0},{"$f":"Debt!EC152*(EC$15=0)","v":0},{"$f":"Debt!ED152*(ED$15=0)","v":0},{"$f":"Debt!EE152*(EE$15=0)","v":0},{"$f":"Debt!EF152*(EF$15=0)","v":0},{"$f":"Debt!EG152*(EG$15=0)","v":0},{"$f":"Debt!EH152*(EH$15=0)","v":0},{"$f":"Debt!EI152*(EI$15=0)","v":0},{"$f":"Debt!EJ152*(EJ$15=0)","v":0},{"$f":"Debt!EK152*(EK$15=0)","v":0},{"$f":"Debt!EL152*(EL$15=0)","v":0},{"$f":"Debt!EM152*(EM$15=0)","v":0},{"$f":"Debt!EN152*(EN$15=0)","v":0},{"$f":"Debt!EO152*(EO$15=0)","v":0},{"$f":"Debt!EP152*(EP$15=0)","v":0},{"$f":"Debt!EQ152*(EQ$15=0)","v":0},{"$f":"Debt!ER152*(ER$15=0)","v":0},{"$f":"Debt!ES152*(ES$15=0)","v":0},{"$f":"Debt!ET152*(ET$15=0)","v":0},{"$f":"Debt!EU152*(EU$15=0)","v":0},{"$f":"Debt!EV152*(EV$15=0)","v":0},{"$f":"Debt!EW152*(EW$15=0)","v":0},{"$f":"Debt!EX152*(EX$15=0)","v":0},{"$f":"Debt!EY152*(EY$15=0)","v":0},{"$f":"Debt!EZ152*(EZ$15=0)","v":0},{"$f":"Debt!FA152*(FA$15=0)","v":0},{"$f":"Debt!FB152*(FB$15=0)","v":0},{"$f":"Debt!FC152*(FC$15=0)","v":0},{"$f":"Debt!FD152*(FD$15=0)","v":0},{"$f":"Debt!FE152*(FE$15=0)","v":0},{"$f":"Debt!FF152*(FF$15=0)","v":0}]
[null,"Резервный счет",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"Debt!M175*(M$15=0)","v":0},{"$f":"Debt!N175*(N$15=0)","v":0},{"$f":"Debt!O175*(O$15=0)","v":0},{"$f":"Debt!P175*(P$15=0)","v":0},{"$f":"Debt!Q175*(Q$15=0)","v":0},{"$f":"Debt!R175*(R$15=0)","v":0},{"$f":"Debt!S175*(S$15=0)","v":0},{"$f":"Debt!T175*(T$15=0)","v":0},{"$f":"Debt!U175*(U$15=0)","v":0},{"$f":"Debt!V175*(V$15=0)","v":0},{"$f":"Debt!W175*(W$15=0)","v":0},{"$f":"Debt!X175*(X$15=0)","v":0},{"$f":"Debt!Y175*(Y$15=0)","v":0},{"$f":"Debt!Z175*(Z$15=0)","v":0},{"$f":"Debt!AA175*(AA$15=0)","v":0},{"$f":"Debt!AB175*(AB$15=0)","v":0},{"$f":"Debt!AC175*(AC$15=0)","v":0},{"$f":"Debt!AD175*(AD$15=0)","v":0},{"$f":"Debt!AE175*(AE$15=0)","v":0},{"$f":"Debt!AF175*(AF$15=0)","v":0},{"$f":"Debt!AG175*(AG$15=0)","v":0},{"$f":"Debt!AH175*(AH$15=0)","v":0},{"$f":"Debt!AI175*(AI$15=0)","v":0},{"$f":"Debt!AJ175*(AJ$15=0)","v":0},{"$f":"Debt!AK175*(AK$15=0)","v":0},{"$f":"Debt!AL175*(AL$15=0)","v":0},{"$f":"Debt!AM175*(AM$15=0)","v":0},{"$f":"Debt!AN175*(AN$15=0)","v":0},{"$f":"Debt!AO175*(AO$15=0)","v":0},{"$f":"Debt!AP175*(AP$15=0)","v":0},{"$f":"Debt!AQ175*(AQ$15=0)","v":0},{"$f":"Debt!AR175*(AR$15=0)","v":0},{"$f":"Debt!AS175*(AS$15=0)","v":0},{"$f":"Debt!AT175*(AT$15=0)","v":0},{"$f":"Debt!AU175*(AU$15=0)","v":0},{"$f":"Debt!AV175*(AV$15=0)","v":0},{"$f":"Debt!AW175*(AW$15=0)","v":0},{"$f":"Debt!AX175*(AX$15=0)","v":0},{"$f":"Debt!AY175*(AY$15=0)","v":0},{"$f":"Debt!AZ175*(AZ$15=0)","v":0},{"$f":"Debt!BA175*(BA$15=0)","v":0},{"$f":"Debt!BB175*(BB$15=0)","v":0},{"$f":"Debt!BC175*(BC$15=0)","v":0},{"$f":"Debt!BD175*(BD$15=0)","v":0},{"$f":"Debt!BE175*(BE$15=0)","v":0},{"$f":"Debt!BF175*(BF$15=0)","v":0},{"$f":"Debt!BG175*(BG$15=0)","v":0},{"$f":"Debt!BH175*(BH$15=0)","v":0},{"$f":"Debt!BI175*(BI$15=0)","v":0},{"$f":"Debt!BJ175*(BJ$15=0)","v":0},{"$f":"Debt!BK175*(BK$15=0)","v":0},{"$f":"Debt!BL175*(BL$15=0)","v":0},{"$f":"Debt!BM175*(BM$15=0)","v":0},{"$f":"Debt!BN175*(BN$15=0)","v":0},{"$f":"Debt!BO175*(BO$15=0)","v":0},{"$f":"Debt!BP175*(BP$15=0)","v":0},{"$f":"Debt!BQ175*(BQ$15=0)","v":0},{"$f":"Debt!BR175*(BR$15=0)","v":0},{"$f":"Debt!BS175*(BS$15=0)","v":0},{"$f":"Debt!BT175*(BT$15=0)","v":0},{"$f":"Debt!BU175*(BU$15=0)","v":0},{"$f":"Debt!BV175*(BV$15=0)","v":0},{"$f":"Debt!BW175*(BW$15=0)","v":0},{"$f":"Debt!BX175*(BX$15=0)","v":0},{"$f":"Debt!BY175*(BY$15=0)","v":0},{"$f":"Debt!BZ175*(BZ$15=0)","v":0},{"$f":"Debt!CA175*(CA$15=0)","v":0},{"$f":"Debt!CB175*(CB$15=0)","v":0},{"$f":"Debt!CC175*(CC$15=0)","v":0},{"$f":"Debt!CD175*(CD$15=0)","v":0},{"$f":"Debt!CE175*(CE$15=0)","v":0},{"$f":"Debt!CF175*(CF$15=0)","v":0},{"$f":"Debt!CG175*(CG$15=0)","v":0},{"$f":"Debt!CH175*(CH$15=0)","v":0},{"$f":"Debt!CI175*(CI$15=0)","v":0},{"$f":"Debt!CJ175*(CJ$15=0)","v":0},{"$f":"Debt!CK175*(CK$15=0)","v":0},{"$f":"Debt!CL175*(CL$15=0)","v":0},{"$f":"Debt!CM175*(CM$15=0)","v":0},{"$f":"Debt!CN175*(CN$15=0)","v":0},{"$f":"Debt!CO175*(CO$15=0)","v":0},{"$f":"Debt!CP175*(CP$15=0)","v":0},{"$f":"Debt!CQ175*(CQ$15=0)","v":0},{"$f":"Debt!CR175*(CR$15=0)","v":0},{"$f":"Debt!CS175*(CS$15=0)","v":0},{"$f":"Debt!CT175*(CT$15=0)","v":0},{"$f":"Debt!CU175*(CU$15=0)","v":0},{"$f":"Debt!CV175*(CV$15=0)","v":0},{"$f":"Debt!CW175*(CW$15=0)","v":0},{"$f":"Debt!CX175*(CX$15=0)","v":0},{"$f":"Debt!CY175*(CY$15=0)","v":0},{"$f":"Debt!CZ175*(CZ$15=0)","v":0},{"$f":"Debt!DA175*(DA$15=0)","v":0},{"$f":"Debt!DB175*(DB$15=0)","v":0},{"$f":"Debt!DC175*(DC$15=0)","v":0},{"$f":"Debt!DD175*(DD$15=0)","v":0},{"$f":"Debt!DE175*(DE$15=0)","v":0},{"$f":"Debt!DF175*(DF$15=0)","v":0},{"$f":"Debt!DG175*(DG$15=0)","v":0},{"$f":"Debt!DH175*(DH$15=0)","v":0},{"$f":"Debt!DI175*(DI$15=0)","v":0},{"$f":"Debt!DJ175*(DJ$15=0)","v":0},{"$f":"Debt!DK175*(DK$15=0)","v":0},{"$f":"Debt!DL175*(DL$15=0)","v":0},{"$f":"Debt!DM175*(DM$15=0)","v":0},{"$f":"Debt!DN175*(DN$15=0)","v":0},{"$f":"Debt!DO175*(DO$15=0)","v":0},{"$f":"Debt!DP175*(DP$15=0)","v":0},{"$f":"Debt!DQ175*(DQ$15=0)","v":0},{"$f":"Debt!DR175*(DR$15=0)","v":0},{"$f":"Debt!DS175*(DS$15=0)","v":0},{"$f":"Debt!DT175*(DT$15=0)","v":0},{"$f":"Debt!DU175*(DU$15=0)","v":0},{"$f":"Debt!DV175*(DV$15=0)","v":0},{"$f":"Debt!DW175*(DW$15=0)","v":0},{"$f":"Debt!DX175*(DX$15=0)","v":0},{"$f":"Debt!DY175*(DY$15=0)","v":0},{"$f":"Debt!DZ175*(DZ$15=0)","v":0},{"$f":"Debt!EA175*(EA$15=0)","v":0},{"$f":"Debt!EB175*(EB$15=0)","v":0},{"$f":"Debt!EC175*(EC$15=0)","v":0},{"$f":"Debt!ED175*(ED$15=0)","v":0},{"$f":"Debt!EE175*(EE$15=0)","v":0},{"$f":"Debt!EF175*(EF$15=0)","v":0},{"$f":"Debt!EG175*(EG$15=0)","v":0},{"$f":"Debt!EH175*(EH$15=0)","v":0},{"$f":"Debt!EI175*(EI$15=0)","v":0},{"$f":"Debt!EJ175*(EJ$15=0)","v":0},{"$f":"Debt!EK175*(EK$15=0)","v":0},{"$f":"Debt!EL175*(EL$15=0)","v":0},{"$f":"Debt!EM175*(EM$15=0)","v":0},{"$f":"Debt!EN175*(EN$15=0)","v":0},{"$f":"Debt!EO175*(EO$15=0)","v":0},{"$f":"Debt!EP175*(EP$15=0)","v":0},{"$f":"Debt!EQ175*(EQ$15=0)","v":0},{"$f":"Debt!ER175*(ER$15=0)","v":0},{"$f":"Debt!ES175*(ES$15=0)","v":0},{"$f":"Debt!ET175*(ET$15=0)","v":0},{"$f":"Debt!EU175*(EU$15=0)","v":0},{"$f":"Debt!EV175*(EV$15=0)","v":0},{"$f":"Debt!EW175*(EW$15=0)","v":0},{"$f":"Debt!EX175*(EX$15=0)","v":0},{"$f":"Debt!EY175*(EY$15=0)","v":0},{"$f":"Debt!EZ175*(EZ$15=0)","v":0},{"$f":"Debt!FA175*(FA$15=0)","v":0},{"$f":"Debt!FB175*(FB$15=0)","v":0},{"$f":"Debt!FC175*(FC$15=0)","v":0},{"$f":"Debt!FD175*(FD$15=0)","v":0},{"$f":"Debt!FE175*(FE$15=0)","v":0},{"$f":"Debt!FF175*(FF$15=0)","v":0}]
[]
[null,"ПАССИВЫ",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"M41+M44+M48","v":5006.2499999999991},10012.5,15018.749999999998,20025,90222.32244936745,200419.35908581363,310106.32003528118,346734.07089330471,488504.22069879546,611627.40499253292,793560.7099401257,865934.55010969413,835164.57004361146,716369.49517875747,709431.11633776675,702800.04961596313,696215.99984413211,689438.70118602202,682544.96103918354,675735.3167451038,669050.85607644718,662194.45658850099,655240.26060563757,648387.87550119322,642060.65880406613,635582.74609406362,629069.44667262957,622978.68306670606,617462.2078524715,611849.95070943225,606237.71303127299,32366.606075923992,{"$f":"AS41+AS44+AS48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY41+BY44+BY48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE41+DE44+DE48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK41+EK44+EK48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Капитал и резервы",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"SUM(M42:M43)","v":-5200.0529854620509},{"$f":"SUM(N42:N43)","v":-5503.5922014101016},-5927.8505733371558,-6472.8281012432135,-8079.2376107583459,-10752.718506496543,-16543.144744134028,-24170.95773364319,-32994.097277166831,-44171.079812618984,-59412.811527928046,-77879.891213356241,-75576.401742395159,-72596.327961536575,-70939.259146333017,-68393.269537153319,-67567.92584400448,-66104.965802678766,-63900.338305822261,-60855.680908963972,-59615.117999377697,-57632.029225071077,-54833.102096732007,-51140.319177954276,-49432.127687535183,-46861.988442458271,-43390.387587025689,-38822.937930355722,-36281.691248074225,-32885.348953895824,-36960.289106647535,11508.144062355459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ42:BZ43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL42:EL43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Уставный капитал",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"('S&U'!M73+L42)*(M$15=0)","v":0},{"$f":"('S&U'!N73+M42)*(N$15=0)","v":0},{"$f":"('S&U'!O73+N42)*(O$15=0)","v":0},{"$f":"('S&U'!P73+O42)*(P$15=0)","v":0},{"$f":"('S&U'!Q73+P42)*(Q$15=0)","v":0},{"$f":"('S&U'!R73+Q42)*(R$15=0)","v":0},{"$f":"('S&U'!S73+R42)*(S$15=0)","v":0},{"$f":"('S&U'!T73+S42)*(T$15=0)","v":0},{"$f":"('S&U'!U73+T42)*(U$15=0)","v":0},{"$f":"('S&U'!V73+U42)*(V$15=0)","v":0},{"$f":"('S&U'!W73+V42)*(W$15=0)","v":0},{"$f":"('S&U'!X73+W42)*(X$15=0)","v":0},{"$f":"('S&U'!Y73+X42)*(Y$15=0)","v":0},{"$f":"('S&U'!Z73+Y42)*(Z$15=0)","v":0},{"$f":"('S&U'!AA73+Z42)*(AA$15=0)","v":0},{"$f":"('S&U'!AB73+AA42)*(AB$15=0)","v":0},{"$f":"('S&U'!AC73+AB42)*(AC$15=0)","v":0},{"$f":"('S&U'!AD73+AC42)*(AD$15=0)","v":0},{"$f":"('S&U'!AE73+AD42)*(AE$15=0)","v":0},{"$f":"('S&U'!AF73+AE42)*(AF$15=0)","v":0},{"$f":"('S&U'!AG73+AF42)*(AG$15=0)","v":0},{"$f":"('S&U'!AH73+AG42)*(AH$15=0)","v":0},{"$f":"('S&U'!AI73+AH42)*(AI$15=0)","v":0},{"$f":"('S&U'!AJ73+AI42)*(AJ$15=0)","v":0},{"$f":"('S&U'!AK73+AJ42)*(AK$15=0)","v":0},{"$f":"('S&U'!AL73+AK42)*(AL$15=0)","v":0},{"$f":"('S&U'!AM73+AL42)*(AM$15=0)","v":0},{"$f":"('S&U'!AN73+AM42)*(AN$15=0)","v":0},{"$f":"('S&U'!AO73+AN42)*(AO$15=0)","v":0},{"$f":"('S&U'!AP73+AO42)*(AP$15=0)","v":0},{"$f":"('S&U'!AQ73+AP42)*(AQ$15=0)","v":0},{"$f":"('S&U'!AR73+AQ42)*(AR$15=0)","v":0},{"$f":"('S&U'!AS73+AR42)*(AS$15=0)","v":0},{"$f":"('S&U'!AT73+AS42)*(AT$15=0)","v":0},{"$f":"('S&U'!AU73+AT42)*(AU$15=0)","v":0},{"$f":"('S&U'!AV73+AU42)*(AV$15=0)","v":0},{"$f":"('S&U'!AW73+AV42)*(AW$15=0)","v":0},{"$f":"('S&U'!AX73+AW42)*(AX$15=0)","v":0},{"$f":"('S&U'!AY73+AX42)*(AY$15=0)","v":0},{"$f":"('S&U'!AZ73+AY42)*(AZ$15=0)","v":0},{"$f":"('S&U'!BA73+AZ42)*(BA$15=0)","v":0},{"$f":"('S&U'!BB73+BA42)*(BB$15=0)","v":0},{"$f":"('S&U'!BC73+BB42)*(BC$15=0)","v":0},{"$f":"('S&U'!BD73+BC42)*(BD$15=0)","v":0},{"$f":"('S&U'!BE73+BD42)*(BE$15=0)","v":0},{"$f":"('S&U'!BF73+BE42)*(BF$15=0)","v":0},{"$f":"('S&U'!BG73+BF42)*(BG$15=0)","v":0},{"$f":"('S&U'!BH73+BG42)*(BH$15=0)","v":0},{"$f":"('S&U'!BI73+BH42)*(BI$15=0)","v":0},{"$f":"('S&U'!BJ73+BI42)*(BJ$15=0)","v":0},{"$f":"('S&U'!BK73+BJ42)*(BK$15=0)","v":0},{"$f":"('S&U'!BL73+BK42)*(BL$15=0)","v":0},{"$f":"('S&U'!BM73+BL42)*(BM$15=0)","v":0},{"$f":"('S&U'!BN73+BM42)*(BN$15=0)","v":0},{"$f":"('S&U'!BO73+BN42)*(BO$15=0)","v":0},{"$f":"('S&U'!BP73+BO42)*(BP$15=0)","v":0},{"$f":"('S&U'!BQ73+BP42)*(BQ$15=0)","v":0},{"$f":"('S&U'!BR73+BQ42)*(BR$15=0)","v":0},{"$f":"('S&U'!BS73+BR42)*(BS$15=0)","v":0},{"$f":"('S&U'!BT73+BS42)*(BT$15=0)","v":0},{"$f":"('S&U'!BU73+BT42)*(BU$15=0)","v":0},{"$f":"('S&U'!BV73+BU42)*(BV$15=0)","v":0},{"$f":"('S&U'!BW73+BV42)*(BW$15=0)","v":0},{"$f":"('S&U'!BX73+BW42)*(BX$15=0)","v":0},{"$f":"('S&U'!BY73+BX42)*(BY$15=0)","v":0},{"$f":"('S&U'!BZ73+BY42)*(BZ$15=0)","v":0},{"$f":"('S&U'!CA73+BZ42)*(CA$15=0)","v":0},{"$f":"('S&U'!CB73+CA42)*(CB$15=0)","v":0},{"$f":"('S&U'!CC73+CB42)*(CC$15=0)","v":0},{"$f":"('S&U'!CD73+CC42)*(CD$15=0)","v":0},{"$f":"('S&U'!CE73+CD42)*(CE$15=0)","v":0},{"$f":"('S&U'!CF73+CE42)*(CF$15=0)","v":0},{"$f":"('S&U'!CG73+CF42)*(CG$15=0)","v":0},{"$f":"('S&U'!CH73+CG42)*(CH$15=0)","v":0},{"$f":"('S&U'!CI73+CH42)*(CI$15=0)","v":0},{"$f":"('S&U'!CJ73+CI42)*(CJ$15=0)","v":0},{"$f":"('S&U'!CK73+CJ42)*(CK$15=0)","v":0},{"$f":"('S&U'!CL73+CK42)*(CL$15=0)","v":0},{"$f":"('S&U'!CM73+CL42)*(CM$15=0)","v":0},{"$f":"('S&U'!CN73+CM42)*(CN$15=0)","v":0},{"$f":"('S&U'!CO73+CN42)*(CO$15=0)","v":0},{"$f":"('S&U'!CP73+CO42)*(CP$15=0)","v":0},{"$f":"('S&U'!CQ73+CP42)*(CQ$15=0)","v":0},{"$f":"('S&U'!CR73+CQ42)*(CR$15=0)","v":0},{"$f":"('S&U'!CS73+CR42)*(CS$15=0)","v":0},{"$f":"('S&U'!CT73+CS42)*(CT$15=0)","v":0},{"$f":"('S&U'!CU73+CT42)*(CU$15=0)","v":0},{"$f":"('S&U'!CV73+CU42)*(CV$15=0)","v":0},{"$f":"('S&U'!CW73+CV42)*(CW$15=0)","v":0},{"$f":"('S&U'!CX73+CW42)*(CX$15=0)","v":0},{"$f":"('S&U'!CY73+CX42)*(CY$15=0)","v":0},{"$f":"('S&U'!CZ73+CY42)*(CZ$15=0)","v":0},{"$f":"('S&U'!DA73+CZ42)*(DA$15=0)","v":0},{"$f":"('S&U'!DB73+DA42)*(DB$15=0)","v":0},{"$f":"('S&U'!DC73+DB42)*(DC$15=0)","v":0},{"$f":"('S&U'!DD73+DC42)*(DD$15=0)","v":0},{"$f":"('S&U'!DE73+DD42)*(DE$15=0)","v":0},{"$f":"('S&U'!DF73+DE42)*(DF$15=0)","v":0},{"$f":"('S&U'!DG73+DF42)*(DG$15=0)","v":0},{"$f":"('S&U'!DH73+DG42)*(DH$15=0)","v":0},{"$f":"('S&U'!DI73+DH42)*(DI$15=0)","v":0},{"$f":"('S&U'!DJ73+DI42)*(DJ$15=0)","v":0},{"$f":"('S&U'!DK73+DJ42)*(DK$15=0)","v":0},{"$f":"('S&U'!DL73+DK42)*(DL$15=0)","v":0},{"$f":"('S&U'!DM73+DL42)*(DM$15=0)","v":0},{"$f":"('S&U'!DN73+DM42)*(DN$15=0)","v":0},{"$f":"('S&U'!DO73+DN42)*(DO$15=0)","v":0},{"$f":"('S&U'!DP73+DO42)*(DP$15=0)","v":0},{"$f":"('S&U'!DQ73+DP42)*(DQ$15=0)","v":0},{"$f":"('S&U'!DR73+DQ42)*(DR$15=0)","v":0},{"$f":"('S&U'!DS73+DR42)*(DS$15=0)","v":0},{"$f":"('S&U'!DT73+DS42)*(DT$15=0)","v":0},{"$f":"('S&U'!DU73+DT42)*(DU$15=0)","v":0},{"$f":"('S&U'!DV73+DU42)*(DV$15=0)","v":0},{"$f":"('S&U'!DW73+DV42)*(DW$15=0)","v":0},{"$f":"('S&U'!DX73+DW42)*(DX$15=0)","v":0},{"$f":"('S&U'!DY73+DX42)*(DY$15=0)","v":0},{"$f":"('S&U'!DZ73+DY42)*(DZ$15=0)","v":0},{"$f":"('S&U'!EA73+DZ42)*(EA$15=0)","v":0},{"$f":"('S&U'!EB73+EA42)*(EB$15=0)","v":0},{"$f":"('S&U'!EC73+EB42)*(EC$15=0)","v":0},{"$f":"('S&U'!ED73+EC42)*(ED$15=0)","v":0},{"$f":"('S&U'!EE73+ED42)*(EE$15=0)","v":0},{"$f":"('S&U'!EF73+EE42)*(EF$15=0)","v":0},{"$f":"('S&U'!EG73+EF42)*(EG$15=0)","v":0},{"$f":"('S&U'!EH73+EG42)*(EH$15=0)","v":0},{"$f":"('S&U'!EI73+EH42)*(EI$15=0)","v":0},{"$f":"('S&U'!EJ73+EI42)*(EJ$15=0)","v":0},{"$f":"('S&U'!EK73+EJ42)*(EK$15=0)","v":0},{"$f":"('S&U'!EL73+EK42)*(EL$15=0)","v":0},{"$f":"('S&U'!EM73+EL42)*(EM$15=0)","v":0},{"$f":"('S&U'!EN73+EM42)*(EN$15=0)","v":0},{"$f":"('S&U'!EO73+EN42)*(EO$15=0)","v":0},{"$f":"('S&U'!EP73+EO42)*(EP$15=0)","v":0},{"$f":"('S&U'!EQ73+EP42)*(EQ$15=0)","v":0},{"$f":"('S&U'!ER73+EQ42)*(ER$15=0)","v":0},{"$f":"('S&U'!ES73+ER42)*(ES$15=0)","v":0},{"$f":"('S&U'!ET73+ES42)*(ET$15=0)","v":0},{"$f":"('S&U'!EU73+ET42)*(EU$15=0)","v":0},{"$f":"('S&U'!EV73+EU42)*(EV$15=0)","v":0},{"$f":"('S&U'!EW73+EV42)*(EW$15=0)","v":0},{"$f":"('S&U'!EX73+EW42)*(EX$15=0)","v":0},{"$f":"('S&U'!EY73+EX42)*(EY$15=0)","v":0},{"$f":"('S&U'!EZ73+EY42)*(EZ$15=0)","v":0},{"$f":"('S&U'!FA73+EZ42)*(FA$15=0)","v":0},{"$f":"('S&U'!FB73+FA42)*(FB$15=0)","v":0},{"$f":"('S&U'!FC73+FB42)*(FC$15=0)","v":0},{"$f":"('S&U'!FD73+FC42)*(FD$15=0)","v":0},{"$f":"('S&U'!FE73+FD42)*(FE$15=0)","v":0},{"$f":"('S&U'!FF73+FE42)*(FF$15=0)","v":0}]
[null,"Нераспределенная прибыль (непокрытый убыток)",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"(L43+M77)*(M$15=0)","v":-5200.0529854620509},-5503.5922014101016,-5927.8505733371558,-6472.8281012432135,-8079.2376107583459,-10752.718506496543,-16543.144744134028,-24170.95773364319,-32994.097277166831,-44171.079812618984,-59412.811527928046,-77879.891213356241,-75576.401742395159,-72596.327961536575,-70939.259146333017,-68393.269537153319,-67567.92584400448,-66104.965802678766,-63900.338305822261,-60855.680908963972,-59615.117999377697,-57632.029225071077,-54833.102096732007,-51140.319177954276,-49432.127687535183,-46861.988442458271,-43390.387587025689,-38822.937930355722,-36281.691248074225,-32885.348953895824,-36960.289106647535,11508.144062355459,{"$f":"(AR43+AS77)*(AS$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX43+BY77)*(BY$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DD43+DE77)*(DE$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EJ43+EK77)*(EK$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Долгосрочные обязательства",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"SUM(M45:M47)","v":10084.713166482776},{"$f":"SUM(N45:N47)","v":15090.963166482776},20097.213166482776,25103.463166482776,95692.218679775076,206292.58293188771,318369.94226306089,358490.41584287584,504820.15153931861,634653.7565225492,827077.71232031903,912839.31412085716,875613.97117887763,750536.40768896649,742210.18662033952,734192.98292972636,726069.29743941582,717754.10209243256,709324.22142169322,700980.21007289225,692590.95750298351,684031.57470457605,675376.22182282235,666824.52422743454,658611.77984989225,650250.22039389692,641855.17369450373,633884.58099488588,626282.87502419052,618587.34329648979,619122.06542564242,8.7311491370201111E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ45:BZ47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL45:EL47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Заемные средства",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"Debt!M51*(M$15=0)","v":0},{"$f":"Debt!N51*(N$15=0)","v":0},{"$f":"Debt!O51*(O$15=0)","v":0},{"$f":"Debt!P51*(P$15=0)","v":0},{"$f":"Debt!Q51*(Q$15=0)","v":0},{"$f":"Debt!R51*(R$15=0)","v":0},{"$f":"Debt!S51*(S$15=0)","v":55318.140145022538},{"$f":"Debt!T51*(T$15=0)","v":91231.432458481533},{"$f":"Debt!U51*(U$15=0)","v":137441.25158109801},{"$f":"Debt!V51*(V$15=0)","v":256884.89602440599},{"$f":"Debt!W51*(W$15=0)","v":436100.67955328518},{"$f":"Debt!X51*(X$15=0)","v":507846.31651450001},{"$f":"Debt!Y51*(Y$15=0)","v":490751.61245446483},{"$f":"Debt!Z51*(Z$15=0)","v":373489.43412330444},{"$f":"Debt!AA51*(AA$15=0)","v":350268.82677546924},{"$f":"Debt!AB51*(AB$15=0)","v":326450.79777844728},{"$f":"Debt!AC51*(AC$15=0)","v":302158.26890638302},{"$f":"Debt!AD51*(AD$15=0)","v":277130.99560095079},{"$f":"Debt!AE51*(AE$15=0)","v":251314.24433016957},{"$f":"Debt!AF51*(AF$15=0)","v":224758.68517168122},{"$f":"Debt!AG51*(AG$15=0)","v":197624.04645324647},{"$f":"Debt!AH51*(AH$15=0)","v":169664.90280047714},{"$f":"Debt!AI51*(AI$15=0)","v":140852.70612389673},{"$f":"Debt!AJ51*(AJ$15=0)","v":111260.77874005924},{"$f":"Debt!AK51*(AK$15=0)","v":80972.018724089052},{"$f":"Debt!AL51*(AL$15=0)","v":49752.989808866711},{"$f":"Debt!AM51*(AM$15=0)","v":17640.475218208303},{"$f":"Debt!AN51*(AN$15=0)","v":8.7311491370201111E-11},{"$f":"Debt!AO51*(AO$15=0)","v":8.7311491370201111E-11},{"$f":"Debt!AP51*(AP$15=0)","v":8.7311491370201111E-11},{"$f":"Debt!AQ51*(AQ$15=0)","v":8.7311491370201111E-11},{"$f":"Debt!AR51*(AR$15=0)","v":8.7311491370201111E-11},{"$f":"Debt!AS51*(AS$15=0)","v":0},{"$f":"Debt!AT51*(AT$15=0)","v":0},{"$f":"Debt!AU51*(AU$15=0)","v":0},{"$f":"Debt!AV51*(AV$15=0)","v":0},{"$f":"Debt!AW51*(AW$15=0)","v":0},{"$f":"Debt!AX51*(AX$15=0)","v":0},{"$f":"Debt!AY51*(AY$15=0)","v":0},{"$f":"Debt!AZ51*(AZ$15=0)","v":0},{"$f":"Debt!BA51*(BA$15=0)","v":0},{"$f":"Debt!BB51*(BB$15=0)","v":0},{"$f":"Debt!BC51*(BC$15=0)","v":0},{"$f":"Debt!BD51*(BD$15=0)","v":0},{"$f":"Debt!BE51*(BE$15=0)","v":0},{"$f":"Debt!BF51*(BF$15=0)","v":0},{"$f":"Debt!BG51*(BG$15=0)","v":0},{"$f":"Debt!BH51*(BH$15=0)","v":0},{"$f":"Debt!BI51*(BI$15=0)","v":0},{"$f":"Debt!BJ51*(BJ$15=0)","v":0},{"$f":"Debt!BK51*(BK$15=0)","v":0},{"$f":"Debt!BL51*(BL$15=0)","v":0},{"$f":"Debt!BM51*(BM$15=0)","v":0},{"$f":"Debt!BN51*(BN$15=0)","v":0},{"$f":"Debt!BO51*(BO$15=0)","v":0},{"$f":"Debt!BP51*(BP$15=0)","v":0},{"$f":"Debt!BQ51*(BQ$15=0)","v":0},{"$f":"Debt!BR51*(BR$15=0)","v":0},{"$f":"Debt!BS51*(BS$15=0)","v":0},{"$f":"Debt!BT51*(BT$15=0)","v":0},{"$f":"Debt!BU51*(BU$15=0)","v":0},{"$f":"Debt!BV51*(BV$15=0)","v":0},{"$f":"Debt!BW51*(BW$15=0)","v":0},{"$f":"Debt!BX51*(BX$15=0)","v":0},{"$f":"Debt!BY51*(BY$15=0)","v":0},{"$f":"Debt!BZ51*(BZ$15=0)","v":0},{"$f":"Debt!CA51*(CA$15=0)","v":0},{"$f":"Debt!CB51*(CB$15=0)","v":0},{"$f":"Debt!CC51*(CC$15=0)","v":0},{"$f":"Debt!CD51*(CD$15=0)","v":0},{"$f":"Debt!CE51*(CE$15=0)","v":0},{"$f":"Debt!CF51*(CF$15=0)","v":0},{"$f":"Debt!CG51*(CG$15=0)","v":0},{"$f":"Debt!CH51*(CH$15=0)","v":0},{"$f":"Debt!CI51*(CI$15=0)","v":0},{"$f":"Debt!CJ51*(CJ$15=0)","v":0},{"$f":"Debt!CK51*(CK$15=0)","v":0},{"$f":"Debt!CL51*(CL$15=0)","v":0},{"$f":"Debt!CM51*(CM$15=0)","v":0},{"$f":"Debt!CN51*(CN$15=0)","v":0},{"$f":"Debt!CO51*(CO$15=0)","v":0},{"$f":"Debt!CP51*(CP$15=0)","v":0},{"$f":"Debt!CQ51*(CQ$15=0)","v":0},{"$f":"Debt!CR51*(CR$15=0)","v":0},{"$f":"Debt!CS51*(CS$15=0)","v":0},{"$f":"Debt!CT51*(CT$15=0)","v":0},{"$f":"Debt!CU51*(CU$15=0)","v":0},{"$f":"Debt!CV51*(CV$15=0)","v":0},{"$f":"Debt!CW51*(CW$15=0)","v":0},{"$f":"Debt!CX51*(CX$15=0)","v":0},{"$f":"Debt!CY51*(CY$15=0)","v":0},{"$f":"Debt!CZ51*(CZ$15=0)","v":0},{"$f":"Debt!DA51*(DA$15=0)","v":0},{"$f":"Debt!DB51*(DB$15=0)","v":0},{"$f":"Debt!DC51*(DC$15=0)","v":0},{"$f":"Debt!DD51*(DD$15=0)","v":0},{"$f":"Debt!DE51*(DE$15=0)","v":0},{"$f":"Debt!DF51*(DF$15=0)","v":0},{"$f":"Debt!DG51*(DG$15=0)","v":0},{"$f":"Debt!DH51*(DH$15=0)","v":0},{"$f":"Debt!DI51*(DI$15=0)","v":0},{"$f":"Debt!DJ51*(DJ$15=0)","v":0},{"$f":"Debt!DK51*(DK$15=0)","v":0},{"$f":"Debt!DL51*(DL$15=0)","v":0},{"$f":"Debt!DM51*(DM$15=0)","v":0},{"$f":"Debt!DN51*(DN$15=0)","v":0},{"$f":"Debt!DO51*(DO$15=0)","v":0},{"$f":"Debt!DP51*(DP$15=0)","v":0},{"$f":"Debt!DQ51*(DQ$15=0)","v":0},{"$f":"Debt!DR51*(DR$15=0)","v":0},{"$f":"Debt!DS51*(DS$15=0)","v":0},{"$f":"Debt!DT51*(DT$15=0)","v":0},{"$f":"Debt!DU51*(DU$15=0)","v":0},{"$f":"Debt!DV51*(DV$15=0)","v":0},{"$f":"Debt!DW51*(DW$15=0)","v":0},{"$f":"Debt!DX51*(DX$15=0)","v":0},{"$f":"Debt!DY51*(DY$15=0)","v":0},{"$f":"Debt!DZ51*(DZ$15=0)","v":0},{"$f":"Debt!EA51*(EA$15=0)","v":0},{"$f":"Debt!EB51*(EB$15=0)","v":0},{"$f":"Debt!EC51*(EC$15=0)","v":0},{"$f":"Debt!ED51*(ED$15=0)","v":0},{"$f":"Debt!EE51*(EE$15=0)","v":0},{"$f":"Debt!EF51*(EF$15=0)","v":0},{"$f":"Debt!EG51*(EG$15=0)","v":0},{"$f":"Debt!EH51*(EH$15=0)","v":0},{"$f":"Debt!EI51*(EI$15=0)","v":0},{"$f":"Debt!EJ51*(EJ$15=0)","v":0},{"$f":"Debt!EK51*(EK$15=0)","v":0},{"$f":"Debt!EL51*(EL$15=0)","v":0},{"$f":"Debt!EM51*(EM$15=0)","v":0},{"$f":"Debt!EN51*(EN$15=0)","v":0},{"$f":"Debt!EO51*(EO$15=0)","v":0},{"$f":"Debt!EP51*(EP$15=0)","v":0},{"$f":"Debt!EQ51*(EQ$15=0)","v":0},{"$f":"Debt!ER51*(ER$15=0)","v":0},{"$f":"Debt!ES51*(ES$15=0)","v":0},{"$f":"Debt!ET51*(ET$15=0)","v":0},{"$f":"Debt!EU51*(EU$15=0)","v":0},{"$f":"Debt!EV51*(EV$15=0)","v":0},{"$f":"Debt!EW51*(EW$15=0)","v":0},{"$f":"Debt!EX51*(EX$15=0)","v":0},{"$f":"Debt!EY51*(EY$15=0)","v":0},{"$f":"Debt!EZ51*(EZ$15=0)","v":0},{"$f":"Debt!FA51*(FA$15=0)","v":0},{"$f":"Debt!FB51*(FB$15=0)","v":0},{"$f":"Debt!FC51*(FC$15=0)","v":0},{"$f":"Debt!FD51*(FD$15=0)","v":0},{"$f":"Debt!FE51*(FE$15=0)","v":0},{"$f":"Debt!FF51*(FF$15=0)","v":0}]
[null,"Акционерный заем",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"Investor!M93*(M$15=0)","v":10084.713166482776},{"$f":"Investor!N93*(N$15=0)","v":15090.963166482776},{"$f":"Investor!O93*(O$15=0)","v":20097.213166482776},{"$f":"Investor!P93*(P$15=0)","v":25103.463166482776},{"$f":"Investor!Q93*(Q$15=0)","v":75667.218679775076},{"$f":"Investor!R93*(R$15=0)","v":112620.29481038768},{"$f":"Investor!S93*(S$15=0)","v":169379.51399653833},{"$f":"Investor!T93*(T$15=0)","v":173586.6952628943},{"$f":"Investor!U93*(U$15=0)","v":180034.32371522061},{"$f":"Investor!V93*(V$15=0)","v":190424.28425514323},{"$f":"Investor!W93*(W$15=0)","v":203632.4565240338},{"$f":"Investor!X93*(X$15=0)","v":217648.42136335722},{"$f":"Investor!Y93*(Y$15=0)","v":212653.05716859986},{"$f":"Investor!Z93*(Z$15=0)","v":188009.30050821026},{"$f":"Investor!AA93*(AA$15=0)","v":186075.31528577951},{"$f":"Investor!AB93*(AB$15=0)","v":185047.76909054961},{"$f":"Investor!AC93*(AC$15=0)","v":182112.94976043503},{"$f":"Investor!AD93*(AD$15=0)","v":179721.36500701576},{"$f":"Investor!AE93*(AE$15=0)","v":178004.57289518949},{"$f":"Investor!AF93*(AF$15=0)","v":177112.45799300872},{"$f":"Investor!AG93*(AG$15=0)","v":174229.77074386459},{"$f":"Investor!AH93*(AH$15=0)","v":172001.45820055637},{"$f":"Investor!AI93*(AI$15=0)","v":170530.22859771294},{"$f":"Investor!AJ93*(AJ$15=0)","v":169942.38498849253},{"$f":"Investor!AK93*(AK$15=0)","v":167163.35141249013},{"$f":"Investor!AL93*(AL$15=0)","v":165165.77165728685},{"$f":"Investor!AM93*(AM$15=0)","v":164028.19033412173},{"$f":"Investor!AN93*(AN$15=0)","v":148843.02363828174},{"$f":"Investor!AO93*(AO$15=0)","v":113347.01085117087},{"$f":"Investor!AP93*(AP$15=0)","v":77757.172307054629},{"$f":"Investor!AQ93*(AQ$15=0)","v":50397.587619791819},{"$f":"Investor!AR93*(AR$15=0)","v":0},{"$f":"Investor!AS93*(AS$15=0)","v":0},{"$f":"Investor!AT93*(AT$15=0)","v":0},{"$f":"Investor!AU93*(AU$15=0)","v":0},{"$f":"Investor!AV93*(AV$15=0)","v":0},{"$f":"Investor!AW93*(AW$15=0)","v":0},{"$f":"Investor!AX93*(AX$15=0)","v":0},{"$f":"Investor!AY93*(AY$15=0)","v":0},{"$f":"Investor!AZ93*(AZ$15=0)","v":0},{"$f":"Investor!BA93*(BA$15=0)","v":0},{"$f":"Investor!BB93*(BB$15=0)","v":0},{"$f":"Investor!BC93*(BC$15=0)","v":0},{"$f":"Investor!BD93*(BD$15=0)","v":0},{"$f":"Investor!BE93*(BE$15=0)","v":0},{"$f":"Investor!BF93*(BF$15=0)","v":0},{"$f":"Investor!BG93*(BG$15=0)","v":0},{"$f":"Investor!BH93*(BH$15=0)","v":0},{"$f":"Investor!BI93*(BI$15=0)","v":0},{"$f":"Investor!BJ93*(BJ$15=0)","v":0},{"$f":"Investor!BK93*(BK$15=0)","v":0},{"$f":"Investor!BL93*(BL$15=0)","v":0},{"$f":"Investor!BM93*(BM$15=0)","v":0},{"$f":"Investor!BN93*(BN$15=0)","v":0},{"$f":"Investor!BO93*(BO$15=0)","v":0},{"$f":"Investor!BP93*(BP$15=0)","v":0},{"$f":"Investor!BQ93*(BQ$15=0)","v":0},{"$f":"Investor!BR93*(BR$15=0)","v":0},{"$f":"Investor!BS93*(BS$15=0)","v":0},{"$f":"Investor!BT93*(BT$15=0)","v":0},{"$f":"Investor!BU93*(BU$15=0)","v":0},{"$f":"Investor!BV93*(BV$15=0)","v":0},{"$f":"Investor!BW93*(BW$15=0)","v":0},{"$f":"Investor!BX93*(BX$15=0)","v":0},{"$f":"Investor!BY93*(BY$15=0)","v":0},{"$f":"Investor!BZ93*(BZ$15=0)","v":0},{"$f":"Investor!CA93*(CA$15=0)","v":0},{"$f":"Investor!CB93*(CB$15=0)","v":0},{"$f":"Investor!CC93*(CC$15=0)","v":0},{"$f":"Investor!CD93*(CD$15=0)","v":0},{"$f":"Investor!CE93*(CE$15=0)","v":0},{"$f":"Investor!CF93*(CF$15=0)","v":0},{"$f":"Investor!CG93*(CG$15=0)","v":0},{"$f":"Investor!CH93*(CH$15=0)","v":0},{"$f":"Investor!CI93*(CI$15=0)","v":0},{"$f":"Investor!CJ93*(CJ$15=0)","v":0},{"$f":"Investor!CK93*(CK$15=0)","v":0},{"$f":"Investor!CL93*(CL$15=0)","v":0},{"$f":"Investor!CM93*(CM$15=0)","v":0},{"$f":"Investor!CN93*(CN$15=0)","v":0},{"$f":"Investor!CO93*(CO$15=0)","v":0},{"$f":"Investor!CP93*(CP$15=0)","v":0},{"$f":"Investor!CQ93*(CQ$15=0)","v":0},{"$f":"Investor!CR93*(CR$15=0)","v":0},{"$f":"Investor!CS93*(CS$15=0)","v":0},{"$f":"Investor!CT93*(CT$15=0)","v":0},{"$f":"Investor!CU93*(CU$15=0)","v":0},{"$f":"Investor!CV93*(CV$15=0)","v":0},{"$f":"Investor!CW93*(CW$15=0)","v":0},{"$f":"Investor!CX93*(CX$15=0)","v":0},{"$f":"Investor!CY93*(CY$15=0)","v":0},{"$f":"Investor!CZ93*(CZ$15=0)","v":0},{"$f":"Investor!DA93*(DA$15=0)","v":0},{"$f":"Investor!DB93*(DB$15=0)","v":0},{"$f":"Investor!DC93*(DC$15=0)","v":0},{"$f":"Investor!DD93*(DD$15=0)","v":0},{"$f":"Investor!DE93*(DE$15=0)","v":0},{"$f":"Investor!DF93*(DF$15=0)","v":0},{"$f":"Investor!DG93*(DG$15=0)","v":0},{"$f":"Investor!DH93*(DH$15=0)","v":0},{"$f":"Investor!DI93*(DI$15=0)","v":0},{"$f":"Investor!DJ93*(DJ$15=0)","v":0},{"$f":"Investor!DK93*(DK$15=0)","v":0},{"$f":"Investor!DL93*(DL$15=0)","v":0},{"$f":"Investor!DM93*(DM$15=0)","v":0},{"$f":"Investor!DN93*(DN$15=0)","v":0},{"$f":"Investor!DO93*(DO$15=0)","v":0},{"$f":"Investor!DP93*(DP$15=0)","v":0},{"$f":"Investor!DQ93*(DQ$15=0)","v":0},{"$f":"Investor!DR93*(DR$15=0)","v":0},{"$f":"Investor!DS93*(DS$15=0)","v":0},{"$f":"Investor!DT93*(DT$15=0)","v":0},{"$f":"Investor!DU93*(DU$15=0)","v":0},{"$f":"Investor!DV93*(DV$15=0)","v":0},{"$f":"Investor!DW93*(DW$15=0)","v":0},{"$f":"Investor!DX93*(DX$15=0)","v":0},{"$f":"Investor!DY93*(DY$15=0)","v":0},{"$f":"Investor!DZ93*(DZ$15=0)","v":0},{"$f":"Investor!EA93*(EA$15=0)","v":0},{"$f":"Investor!EB93*(EB$15=0)","v":0},{"$f":"Investor!EC93*(EC$15=0)","v":0},{"$f":"Investor!ED93*(ED$15=0)","v":0},{"$f":"Investor!EE93*(EE$15=0)","v":0},{"$f":"Investor!EF93*(EF$15=0)","v":0},{"$f":"Investor!EG93*(EG$15=0)","v":0},{"$f":"Investor!EH93*(EH$15=0)","v":0},{"$f":"Investor!EI93*(EI$15=0)","v":0},{"$f":"Investor!EJ93*(EJ$15=0)","v":0},{"$f":"Investor!EK93*(EK$15=0)","v":0},{"$f":"Investor!EL93*(EL$15=0)","v":0},{"$f":"Investor!EM93*(EM$15=0)","v":0},{"$f":"Investor!EN93*(EN$15=0)","v":0},{"$f":"Investor!EO93*(EO$15=0)","v":0},{"$f":"Investor!EP93*(EP$15=0)","v":0},{"$f":"Investor!EQ93*(EQ$15=0)","v":0},{"$f":"Investor!ER93*(ER$15=0)","v":0},{"$f":"Investor!ES93*(ES$15=0)","v":0},{"$f":"Investor!ET93*(ET$15=0)","v":0},{"$f":"Investor!EU93*(EU$15=0)","v":0},{"$f":"Investor!EV93*(EV$15=0)","v":0},{"$f":"Investor!EW93*(EW$15=0)","v":0},{"$f":"Investor!EX93*(EX$15=0)","v":0},{"$f":"Investor!EY93*(EY$15=0)","v":0},{"$f":"Investor!EZ93*(EZ$15=0)","v":0},{"$f":"Investor!FA93*(FA$15=0)","v":0},{"$f":"Investor!FB93*(FB$15=0)","v":0},{"$f":"Investor!FC93*(FC$15=0)","v":0},{"$f":"Investor!FD93*(FD$15=0)","v":0},{"$f":"Investor!FE93*(FE$15=0)","v":0},{"$f":"Investor!FF93*(FF$15=0)","v":0}]
[null,"Целевое финансирование: субсидия на капитальные затраты и инвест. платеж",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"Subs!M48+Subs!M55","v":0},{"$f":"Subs!N48+Subs!N55","v":0},{"$f":"Subs!O48+Subs!O55","v":0},{"$f":"Subs!P48+Subs!P55","v":0},{"$f":"Subs!Q48+Subs!Q55","v":20025},{"$f":"Subs!R48+Subs!R55","v":93672.288121500009},{"$f":"Subs!S48+Subs!S55","v":93672.288121500009},{"$f":"Subs!T48+Subs!T55","v":93672.288121500009},{"$f":"Subs!U48+Subs!U55","v":187344.57624300002},{"$f":"Subs!V48+Subs!V55","v":187344.57624300002},{"$f":"Subs!W48+Subs!W55","v":187344.57624300002},{"$f":"Subs!X48+Subs!X55","v":187344.57624300002},{"$f":"Subs!Y48+Subs!Y55","v":172209.301555813},{"$f":"Subs!Z48+Subs!Z55","v":189037.67305745184},{"$f":"Subs!AA48+Subs!AA55","v":205866.04455909069},{"$f":"Subs!AB48+Subs!AB55","v":222694.41606072953},{"$f":"Subs!AC48+Subs!AC55","v":241798.07877259774},{"$f":"Subs!AD48+Subs!AD55","v":260901.74148446595},{"$f":"Subs!AE48+Subs!AE55","v":280005.40419633419},{"$f":"Subs!AF48+Subs!AF55","v":299109.06690820237},{"$f":"Subs!AG48+Subs!AG55","v":320737.14030587248},{"$f":"Subs!AH48+Subs!AH55","v":342365.2137035426},{"$f":"Subs!AI48+Subs!AI55","v":363993.28710121266},{"$f":"Subs!AJ48+Subs!AJ55","v":385621.36049888271},{"$f":"Subs!AK48+Subs!AK55","v":410476.40971331304},{"$f":"Subs!AL48+Subs!AL55","v":435331.45892774337},{"$f":"Subs!AM48+Subs!AM55","v":460186.50814217364},{"$f":"Subs!AN48+Subs!AN55","v":485041.55735660403},{"$f":"Subs!AO48+Subs!AO55","v":512935.86417301954},{"$f":"Subs!AP48+Subs!AP55","v":540830.17098943505},{"$f":"Subs!AQ48+Subs!AQ55","v":568724.47780585056},{"$f":"Subs!AR48+Subs!AR55","v":0},{"$f":"Subs!AS48+Subs!AS55","v":0},{"$f":"Subs!AT48+Subs!AT55","v":0},{"$f":"Subs!AU48+Subs!AU55","v":0},{"$f":"Subs!AV48+Subs!AV55","v":0},{"$f":"Subs!AW48+Subs!AW55","v":0},{"$f":"Subs!AX48+Subs!AX55","v":0},{"$f":"Subs!AY48+Subs!AY55","v":0},{"$f":"Subs!AZ48+Subs!AZ55","v":0},{"$f":"Subs!BA48+Subs!BA55","v":0},{"$f":"Subs!BB48+Subs!BB55","v":0},{"$f":"Subs!BC48+Subs!BC55","v":0},{"$f":"Subs!BD48+Subs!BD55","v":0},{"$f":"Subs!BE48+Subs!BE55","v":0},{"$f":"Subs!BF48+Subs!BF55","v":0},{"$f":"Subs!BG48+Subs!BG55","v":0},{"$f":"Subs!BH48+Subs!BH55","v":0},{"$f":"Subs!BI48+Subs!BI55","v":0},{"$f":"Subs!BJ48+Subs!BJ55","v":0},{"$f":"Subs!BK48+Subs!BK55","v":0},{"$f":"Subs!BL48+Subs!BL55","v":0},{"$f":"Subs!BM48+Subs!BM55","v":0},{"$f":"Subs!BN48+Subs!BN55","v":0},{"$f":"Subs!BO48+Subs!BO55","v":0},{"$f":"Subs!BP48+Subs!BP55","v":0},{"$f":"Subs!BQ48+Subs!BQ55","v":0},{"$f":"Subs!BR48+Subs!BR55","v":0},{"$f":"Subs!BS48+Subs!BS55","v":0},{"$f":"Subs!BT48+Subs!BT55","v":0},{"$f":"Subs!BU48+Subs!BU55","v":0},{"$f":"Subs!BV48+Subs!BV55","v":0},{"$f":"Subs!BW48+Subs!BW55","v":0},{"$f":"Subs!BX48+Subs!BX55","v":0},{"$f":"Subs!BY48+Subs!BY55","v":0},{"$f":"Subs!BZ48+Subs!BZ55","v":0},{"$f":"Subs!CA48+Subs!CA55","v":0},{"$f":"Subs!CB48+Subs!CB55","v":0},{"$f":"Subs!CC48+Subs!CC55","v":0},{"$f":"Subs!CD48+Subs!CD55","v":0},{"$f":"Subs!CE48+Subs!CE55","v":0},{"$f":"Subs!CF48+Subs!CF55","v":0},{"$f":"Subs!CG48+Subs!CG55","v":0},{"$f":"Subs!CH48+Subs!CH55","v":0},{"$f":"Subs!CI48+Subs!CI55","v":0},{"$f":"Subs!CJ48+Subs!CJ55","v":0},{"$f":"Subs!CK48+Subs!CK55","v":0},{"$f":"Subs!CL48+Subs!CL55","v":0},{"$f":"Subs!CM48+Subs!CM55","v":0},{"$f":"Subs!CN48+Subs!CN55","v":0},{"$f":"Subs!CO48+Subs!CO55","v":0},{"$f":"Subs!CP48+Subs!CP55","v":0},{"$f":"Subs!CQ48+Subs!CQ55","v":0},{"$f":"Subs!CR48+Subs!CR55","v":0},{"$f":"Subs!CS48+Subs!CS55","v":0},{"$f":"Subs!CT48+Subs!CT55","v":0},{"$f":"Subs!CU48+Subs!CU55","v":0},{"$f":"Subs!CV48+Subs!CV55","v":0},{"$f":"Subs!CW48+Subs!CW55","v":0},{"$f":"Subs!CX48+Subs!CX55","v":0},{"$f":"Subs!CY48+Subs!CY55","v":0},{"$f":"Subs!CZ48+Subs!CZ55","v":0},{"$f":"Subs!DA48+Subs!DA55","v":0},{"$f":"Subs!DB48+Subs!DB55","v":0},{"$f":"Subs!DC48+Subs!DC55","v":0},{"$f":"Subs!DD48+Subs!DD55","v":0},{"$f":"Subs!DE48+Subs!DE55","v":0},{"$f":"Subs!DF48+Subs!DF55","v":0},{"$f":"Subs!DG48+Subs!DG55","v":0},{"$f":"Subs!DH48+Subs!DH55","v":0},{"$f":"Subs!DI48+Subs!DI55","v":0},{"$f":"Subs!DJ48+Subs!DJ55","v":0},{"$f":"Subs!DK48+Subs!DK55","v":0},{"$f":"Subs!DL48+Subs!DL55","v":0},{"$f":"Subs!DM48+Subs!DM55","v":0},{"$f":"Subs!DN48+Subs!DN55","v":0},{"$f":"Subs!DO48+Subs!DO55","v":0},{"$f":"Subs!DP48+Subs!DP55","v":0},{"$f":"Subs!DQ48+Subs!DQ55","v":0},{"$f":"Subs!DR48+Subs!DR55","v":0},{"$f":"Subs!DS48+Subs!DS55","v":0},{"$f":"Subs!DT48+Subs!DT55","v":0},{"$f":"Subs!DU48+Subs!DU55","v":0},{"$f":"Subs!DV48+Subs!DV55","v":0},{"$f":"Subs!DW48+Subs!DW55","v":0},{"$f":"Subs!DX48+Subs!DX55","v":0},{"$f":"Subs!DY48+Subs!DY55","v":0},{"$f":"Subs!DZ48+Subs!DZ55","v":0},{"$f":"Subs!EA48+Subs!EA55","v":0},{"$f":"Subs!EB48+Subs!EB55","v":0},{"$f":"Subs!EC48+Subs!EC55","v":0},{"$f":"Subs!ED48+Subs!ED55","v":0},{"$f":"Subs!EE48+Subs!EE55","v":0},{"$f":"Subs!EF48+Subs!EF55","v":0},{"$f":"Subs!EG48+Subs!EG55","v":0},{"$f":"Subs!EH48+Subs!EH55","v":0},{"$f":"Subs!EI48+Subs!EI55","v":0},{"$f":"Subs!EJ48+Subs!EJ55","v":0},{"$f":"Subs!EK48+Subs!EK55","v":0},{"$f":"Subs!EL48+Subs!EL55","v":0},{"$f":"Subs!EM48+Subs!EM55","v":0},{"$f":"Subs!EN48+Subs!EN55","v":0},{"$f":"Subs!EO48+Subs!EO55","v":0},{"$f":"Subs!EP48+Subs!EP55","v":0},{"$f":"Subs!EQ48+Subs!EQ55","v":0},{"$f":"Subs!ER48+Subs!ER55","v":0},{"$f":"Subs!ES48+Subs!ES55","v":0},{"$f":"Subs!ET48+Subs!ET55","v":0},{"$f":"Subs!EU48+Subs!EU55","v":0},{"$f":"Subs!EV48+Subs!EV55","v":0},{"$f":"Subs!EW48+Subs!EW55","v":0},{"$f":"Subs!EX48+Subs!EX55","v":0},{"$f":"Subs!EY48+Subs!EY55","v":0},{"$f":"Subs!EZ48+Subs!EZ55","v":0},{"$f":"Subs!FA48+Subs!FA55","v":0},{"$f":"Subs!FB48+Subs!FB55","v":0},{"$f":"Subs!FC48+Subs!FC55","v":0},{"$f":"Subs!FD48+Subs!FD55","v":0},{"$f":"Subs!FE48+Subs!FE55","v":0},{"$f":"Subs!FF48+Subs!FF55","v":0}]
[null,"Краткосрочные обязательства",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"SUM(M49:M50)","v":121.5898189792746},425.12903492732545,849.38740685437972,1394.3649347604373,2609.341380350711,4879.4946604224715,8279.5225163543146,12414.612784072073,16678.166436643696,21144.728282602759,25895.809147734606,30975.127202193242,35127.000607128903,38429.415451327601,38160.188863760159,37000.336223390026,37714.628248720743,37789.564896268137,37121.077923312572,35610.787581175617,36075.016572841341,35794.911108996013,34697.140879547173,32703.670451712882,32881.006641709057,32194.514142625059,30604.660565151509,27917.040002175909,27461.024076355159,26147.956366838276,24075.936712278079,20858.462013568445,{"$f":"SUM(AS49:AS50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY49:BY50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE49:DE50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK49:EK50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Кредиторская задолженность",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"Oper!M243","v":0},{"$f":"Oper!N243","v":0},{"$f":"Oper!O243","v":0},{"$f":"Oper!P243","v":0},{"$f":"Oper!Q243","v":0},{"$f":"Oper!R243","v":0},{"$f":"Oper!S243","v":0},{"$f":"Oper!T243","v":0},{"$f":"Oper!U243","v":0},{"$f":"Oper!V243","v":0},{"$f":"Oper!W243","v":0},{"$f":"Oper!X243","v":0},{"$f":"Oper!Y243","v":172.87425083944404},{"$f":"Oper!Z243","v":174.56287100499006},{"$f":"Oper!AA243","v":176.268129831534},{"$f":"Oper!AB243","v":177.99019126656708},{"$f":"Oper!AC243","v":179.72922087302183},{"$f":"Oper!AD243","v":181.48538584518965},{"$f":"Oper!AE243","v":183.25885502479534},{"$f":"Oper!AF243","v":185.04979891722971},{"$f":"Oper!AG243","v":186.85838970794265},{"$f":"Oper!AH243","v":188.68480127899718},{"$f":"Oper!AI243","v":190.5292092257871},{"$f":"Oper!AJ243","v":192.39179087391886},{"$f":"Oper!AK243","v":194.27272529626032},{"$f":"Oper!AL243","v":196.17219333015703},{"$f":"Oper!AM243","v":198.09037759481856},{"$f":"Oper!AN243","v":200.0274625088756},{"$f":"Oper!AO243","v":201.98363430811074},{"$f":"Oper!AP243","v":203.9590810633633},{"$f":"Oper!AQ243","v":205.95399269861127},{"$f":"Oper!AR243","v":0},{"$f":"Oper!AS243","v":0},{"$f":"Oper!AT243","v":0},{"$f":"Oper!AU243","v":0},{"$f":"Oper!AV243","v":0},{"$f":"Oper!AW243","v":0},{"$f":"Oper!AX243","v":0},{"$f":"Oper!AY243","v":0},{"$f":"Oper!AZ243","v":0},{"$f":"Oper!BA243","v":0},{"$f":"Oper!BB243","v":0},{"$f":"Oper!BC243","v":0},{"$f":"Oper!BD243","v":0},{"$f":"Oper!BE243","v":0},{"$f":"Oper!BF243","v":0},{"$f":"Oper!BG243","v":0},{"$f":"Oper!BH243","v":0},{"$f":"Oper!BI243","v":0},{"$f":"Oper!BJ243","v":0},{"$f":"Oper!BK243","v":0},{"$f":"Oper!BL243","v":0},{"$f":"Oper!BM243","v":0},{"$f":"Oper!BN243","v":0},{"$f":"Oper!BO243","v":0},{"$f":"Oper!BP243","v":0},{"$f":"Oper!BQ243","v":0},{"$f":"Oper!BR243","v":0},{"$f":"Oper!BS243","v":0},{"$f":"Oper!BT243","v":0},{"$f":"Oper!BU243","v":0},{"$f":"Oper!BV243","v":0},{"$f":"Oper!BW243","v":0},{"$f":"Oper!BX243","v":0},{"$f":"Oper!BY243","v":0},{"$f":"Oper!BZ243","v":0},{"$f":"Oper!CA243","v":0},{"$f":"Oper!CB243","v":0},{"$f":"Oper!CC243","v":0},{"$f":"Oper!CD243","v":0},{"$f":"Oper!CE243","v":0},{"$f":"Oper!CF243","v":0},{"$f":"Oper!CG243","v":0},{"$f":"Oper!CH243","v":0},{"$f":"Oper!CI243","v":0},{"$f":"Oper!CJ243","v":0},{"$f":"Oper!CK243","v":0},{"$f":"Oper!CL243","v":0},{"$f":"Oper!CM243","v":0},{"$f":"Oper!CN243","v":0},{"$f":"Oper!CO243","v":0},{"$f":"Oper!CP243","v":0},{"$f":"Oper!CQ243","v":0},{"$f":"Oper!CR243","v":0},{"$f":"Oper!CS243","v":0},{"$f":"Oper!CT243","v":0},{"$f":"Oper!CU243","v":0},{"$f":"Oper!CV243","v":0},{"$f":"Oper!CW243","v":0},{"$f":"Oper!CX243","v":0},{"$f":"Oper!CY243","v":0},{"$f":"Oper!CZ243","v":0},{"$f":"Oper!DA243","v":0},{"$f":"Oper!DB243","v":0},{"$f":"Oper!DC243","v":0},{"$f":"Oper!DD243","v":0},{"$f":"Oper!DE243","v":0},{"$f":"Oper!DF243","v":0},{"$f":"Oper!DG243","v":0},{"$f":"Oper!DH243","v":0},{"$f":"Oper!DI243","v":0},{"$f":"Oper!DJ243","v":0},{"$f":"Oper!DK243","v":0},{"$f":"Oper!DL243","v":0},{"$f":"Oper!DM243","v":0},{"$f":"Oper!DN243","v":0},{"$f":"Oper!DO243","v":0},{"$f":"Oper!DP243","v":0},{"$f":"Oper!DQ243","v":0},{"$f":"Oper!DR243","v":0},{"$f":"Oper!DS243","v":0},{"$f":"Oper!DT243","v":0},{"$f":"Oper!DU243","v":0},{"$f":"Oper!DV243","v":0},{"$f":"Oper!DW243","v":0},{"$f":"Oper!DX243","v":0},{"$f":"Oper!DY243","v":0},{"$f":"Oper!DZ243","v":0},{"$f":"Oper!EA243","v":0},{"$f":"Oper!EB243","v":0},{"$f":"Oper!EC243","v":0},{"$f":"Oper!ED243","v":0},{"$f":"Oper!EE243","v":0},{"$f":"Oper!EF243","v":0},{"$f":"Oper!EG243","v":0},{"$f":"Oper!EH243","v":0},{"$f":"Oper!EI243","v":0},{"$f":"Oper!EJ243","v":0},{"$f":"Oper!EK243","v":0},{"$f":"Oper!EL243","v":0},{"$f":"Oper!EM243","v":0},{"$f":"Oper!EN243","v":0},{"$f":"Oper!EO243","v":0},{"$f":"Oper!EP243","v":0},{"$f":"Oper!EQ243","v":0},{"$f":"Oper!ER243","v":0},{"$f":"Oper!ES243","v":0},{"$f":"Oper!ET243","v":0},{"$f":"Oper!EU243","v":0},{"$f":"Oper!EV243","v":0},{"$f":"Oper!EW243","v":0},{"$f":"Oper!EX243","v":0},{"$f":"Oper!EY243","v":0},{"$f":"Oper!EZ243","v":0},{"$f":"Oper!FA243","v":0},{"$f":"Oper!FB243","v":0},{"$f":"Oper!FC243","v":0},{"$f":"Oper!FD243","v":0},{"$f":"Oper!FE243","v":0},{"$f":"Oper!FF243","v":0}]
[null,"Проценты по акционерному займу",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"Investor!M108*(M$15=0)","v":121.5898189792746},{"$f":"Investor!N108*(N$15=0)","v":425.12903492732545},{"$f":"Investor!O108*(O$15=0)","v":849.38740685437972},{"$f":"Investor!P108*(P$15=0)","v":1394.3649347604373},{"$f":"Investor!Q108*(Q$15=0)","v":2609.341380350711},{"$f":"Investor!R108*(R$15=0)","v":4879.4946604224715},{"$f":"Investor!S108*(S$15=0)","v":8279.5225163543146},{"$f":"Investor!T108*(T$15=0)","v":12414.612784072073},{"$f":"Investor!U108*(U$15=0)","v":16678.166436643696},{"$f":"Investor!V108*(V$15=0)","v":21144.728282602759},{"$f":"Investor!W108*(W$15=0)","v":25895.809147734606},{"$f":"Investor!X108*(X$15=0)","v":30975.127202193242},{"$f":"Investor!Y108*(Y$15=0)","v":34954.12635628946},{"$f":"Investor!Z108*(Z$15=0)","v":38254.852580322608},{"$f":"Investor!AA108*(AA$15=0)","v":37983.920733928622},{"$f":"Investor!AB108*(AB$15=0)","v":36822.34603212346},{"$f":"Investor!AC108*(AC$15=0)","v":37534.899027847721},{"$f":"Investor!AD108*(AD$15=0)","v":37608.079510422947},{"$f":"Investor!AE108*(AE$15=0)","v":36937.819068287776},{"$f":"Investor!AF108*(AF$15=0)","v":35425.737782258388},{"$f":"Investor!AG108*(AG$15=0)","v":35888.158183133397},{"$f":"Investor!AH108*(AH$15=0)","v":35606.226307717014},{"$f":"Investor!AI108*(AI$15=0)","v":34506.611670321385},{"$f":"Investor!AJ108*(AJ$15=0)","v":32511.278660838962},{"$f":"Investor!AK108*(AK$15=0)","v":32686.733916412795},{"$f":"Investor!AL108*(AL$15=0)","v":31998.341949294903},{"$f":"Investor!AM108*(AM$15=0)","v":30406.570187556692},{"$f":"Investor!AN108*(AN$15=0)","v":27717.012539667034},{"$f":"Investor!AO108*(AO$15=0)","v":27259.040442047048},{"$f":"Investor!AP108*(AP$15=0)","v":25943.997285774913},{"$f":"Investor!AQ108*(AQ$15=0)","v":23869.982719579468},{"$f":"Investor!AR108*(AR$15=0)","v":20858.462013568445},{"$f":"Investor!AS108*(AS$15=0)","v":0},{"$f":"Investor!AT108*(AT$15=0)","v":0},{"$f":"Investor!AU108*(AU$15=0)","v":0},{"$f":"Investor!AV108*(AV$15=0)","v":0},{"$f":"Investor!AW108*(AW$15=0)","v":0},{"$f":"Investor!AX108*(AX$15=0)","v":0},{"$f":"Investor!AY108*(AY$15=0)","v":0},{"$f":"Investor!AZ108*(AZ$15=0)","v":0},{"$f":"Investor!BA108*(BA$15=0)","v":0},{"$f":"Investor!BB108*(BB$15=0)","v":0},{"$f":"Investor!BC108*(BC$15=0)","v":0},{"$f":"Investor!BD108*(BD$15=0)","v":0},{"$f":"Investor!BE108*(BE$15=0)","v":0},{"$f":"Investor!BF108*(BF$15=0)","v":0},{"$f":"Investor!BG108*(BG$15=0)","v":0},{"$f":"Investor!BH108*(BH$15=0)","v":0},{"$f":"Investor!BI108*(BI$15=0)","v":0},{"$f":"Investor!BJ108*(BJ$15=0)","v":0},{"$f":"Investor!BK108*(BK$15=0)","v":0},{"$f":"Investor!BL108*(BL$15=0)","v":0},{"$f":"Investor!BM108*(BM$15=0)","v":0},{"$f":"Investor!BN108*(BN$15=0)","v":0},{"$f":"Investor!BO108*(BO$15=0)","v":0},{"$f":"Investor!BP108*(BP$15=0)","v":0},{"$f":"Investor!BQ108*(BQ$15=0)","v":0},{"$f":"Investor!BR108*(BR$15=0)","v":0},{"$f":"Investor!BS108*(BS$15=0)","v":0},{"$f":"Investor!BT108*(BT$15=0)","v":0},{"$f":"Investor!BU108*(BU$15=0)","v":0},{"$f":"Investor!BV108*(BV$15=0)","v":0},{"$f":"Investor!BW108*(BW$15=0)","v":0},{"$f":"Investor!BX108*(BX$15=0)","v":0},{"$f":"Investor!BY108*(BY$15=0)","v":0},{"$f":"Investor!BZ108*(BZ$15=0)","v":0},{"$f":"Investor!CA108*(CA$15=0)","v":0},{"$f":"Investor!CB108*(CB$15=0)","v":0},{"$f":"Investor!CC108*(CC$15=0)","v":0},{"$f":"Investor!CD108*(CD$15=0)","v":0},{"$f":"Investor!CE108*(CE$15=0)","v":0},{"$f":"Investor!CF108*(CF$15=0)","v":0},{"$f":"Investor!CG108*(CG$15=0)","v":0},{"$f":"Investor!CH108*(CH$15=0)","v":0},{"$f":"Investor!CI108*(CI$15=0)","v":0},{"$f":"Investor!CJ108*(CJ$15=0)","v":0},{"$f":"Investor!CK108*(CK$15=0)","v":0},{"$f":"Investor!CL108*(CL$15=0)","v":0},{"$f":"Investor!CM108*(CM$15=0)","v":0},{"$f":"Investor!CN108*(CN$15=0)","v":0},{"$f":"Investor!CO108*(CO$15=0)","v":0},{"$f":"Investor!CP108*(CP$15=0)","v":0},{"$f":"Investor!CQ108*(CQ$15=0)","v":0},{"$f":"Investor!CR108*(CR$15=0)","v":0},{"$f":"Investor!CS108*(CS$15=0)","v":0},{"$f":"Investor!CT108*(CT$15=0)","v":0},{"$f":"Investor!CU108*(CU$15=0)","v":0},{"$f":"Investor!CV108*(CV$15=0)","v":0},{"$f":"Investor!CW108*(CW$15=0)","v":0},{"$f":"Investor!CX108*(CX$15=0)","v":0},{"$f":"Investor!CY108*(CY$15=0)","v":0},{"$f":"Investor!CZ108*(CZ$15=0)","v":0},{"$f":"Investor!DA108*(DA$15=0)","v":0},{"$f":"Investor!DB108*(DB$15=0)","v":0},{"$f":"Investor!DC108*(DC$15=0)","v":0},{"$f":"Investor!DD108*(DD$15=0)","v":0},{"$f":"Investor!DE108*(DE$15=0)","v":0},{"$f":"Investor!DF108*(DF$15=0)","v":0},{"$f":"Investor!DG108*(DG$15=0)","v":0},{"$f":"Investor!DH108*(DH$15=0)","v":0},{"$f":"Investor!DI108*(DI$15=0)","v":0},{"$f":"Investor!DJ108*(DJ$15=0)","v":0},{"$f":"Investor!DK108*(DK$15=0)","v":0},{"$f":"Investor!DL108*(DL$15=0)","v":0},{"$f":"Investor!DM108*(DM$15=0)","v":0},{"$f":"Investor!DN108*(DN$15=0)","v":0},{"$f":"Investor!DO108*(DO$15=0)","v":0},{"$f":"Investor!DP108*(DP$15=0)","v":0},{"$f":"Investor!DQ108*(DQ$15=0)","v":0},{"$f":"Investor!DR108*(DR$15=0)","v":0},{"$f":"Investor!DS108*(DS$15=0)","v":0},{"$f":"Investor!DT108*(DT$15=0)","v":0},{"$f":"Investor!DU108*(DU$15=0)","v":0},{"$f":"Investor!DV108*(DV$15=0)","v":0},{"$f":"Investor!DW108*(DW$15=0)","v":0},{"$f":"Investor!DX108*(DX$15=0)","v":0},{"$f":"Investor!DY108*(DY$15=0)","v":0},{"$f":"Investor!DZ108*(DZ$15=0)","v":0},{"$f":"Investor!EA108*(EA$15=0)","v":0},{"$f":"Investor!EB108*(EB$15=0)","v":0},{"$f":"Investor!EC108*(EC$15=0)","v":0},{"$f":"Investor!ED108*(ED$15=0)","v":0},{"$f":"Investor!EE108*(EE$15=0)","v":0},{"$f":"Investor!EF108*(EF$15=0)","v":0},{"$f":"Investor!EG108*(EG$15=0)","v":0},{"$f":"Investor!EH108*(EH$15=0)","v":0},{"$f":"Investor!EI108*(EI$15=0)","v":0},{"$f":"Investor!EJ108*(EJ$15=0)","v":0},{"$f":"Investor!EK108*(EK$15=0)","v":0},{"$f":"Investor!EL108*(EL$15=0)","v":0},{"$f":"Investor!EM108*(EM$15=0)","v":0},{"$f":"Investor!EN108*(EN$15=0)","v":0},{"$f":"Investor!EO108*(EO$15=0)","v":0},{"$f":"Investor!EP108*(EP$15=0)","v":0},{"$f":"Investor!EQ108*(EQ$15=0)","v":0},{"$f":"Investor!ER108*(ER$15=0)","v":0},{"$f":"Investor!ES108*(ES$15=0)","v":0},{"$f":"Investor!ET108*(ET$15=0)","v":0},{"$f":"Investor!EU108*(EU$15=0)","v":0},{"$f":"Investor!EV108*(EV$15=0)","v":0},{"$f":"Investor!EW108*(EW$15=0)","v":0},{"$f":"Investor!EX108*(EX$15=0)","v":0},{"$f":"Investor!EY108*(EY$15=0)","v":0},{"$f":"Investor!EZ108*(EZ$15=0)","v":0},{"$f":"Investor!FA108*(FA$15=0)","v":0},{"$f":"Investor!FB108*(FB$15=0)","v":0},{"$f":"Investor!FC108*(FC$15=0)","v":0},{"$f":"Investor!FD108*(FD$15=0)","v":0},{"$f":"Investor!FE108*(FE$15=0)","v":0},{"$f":"Investor!FF108*(FF$15=0)","v":0}]
[]
[null,"Проверка: сходимость баланса",null,{"$f":"AND(M52:FF52)","v":true},null,null,null,"проверка",null,null,null,null,{"$f":"ABS(M29-M40)<1","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(AS29-AS40)<1","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(BY29-BY40)<1","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(DE29-DE40)<1","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(EK29-EK40)<1","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Вспомогательная строка: D/(D+E)",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"IFERROR(M45/(M45+M46+M42),0)","v":0},0,0,0,0,0,0.24618921971553731,0.34450599452341579,0.43291913544157218,0.57428934470753279,0.68169156005790743,0.7,0.69768034482546892,0.66516522849941606,0.65306731127767159,0.63822426673984534,0.62394430488397457,0.60660952967858695,0.58537905688454628,0.5592804783188261,0.53145628016638202,0.49658064757497128,0.4523456182652571,0.39565976877650061,0.32632195353496063,0.2314967268071757,9.7102464888899231E-2,5.8660116702805913E-16,7.7030254891189413E-16,1.1228737977432797E-15,1.7324537838773964E-15,1,{"$f":"IFERROR(AS45/(AS45+AS46+AS42),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BY45/(BY45+BY46+BY42),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(DE45/(DE45+DE46+DE42),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EK45/(EK45+EK46+EK42),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M29-M40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ОТЧЕТ О ФИНАНСОВЫХ РЕЗУЛЬТАТАХ"]
[]
[null,"Платежи Концедента",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M58:FF58)","v":452832.66333459155},{"$f":"Subs!M60+Subs!M184+Subs!M186+Subs!M187","v":0},{"$f":"Subs!N60+Subs!N184+Subs!N186+Subs!N187","v":0},{"$f":"Subs!O60+Subs!O184+Subs!O186+Subs!O187","v":0},{"$f":"Subs!P60+Subs!P184+Subs!P186+Subs!P187","v":0},{"$f":"Subs!Q60+Subs!Q184+Subs!Q186+Subs!Q187","v":0},{"$f":"Subs!R60+Subs!R184+Subs!R186+Subs!R187","v":0},{"$f":"Subs!S60+Subs!S184+Subs!S186+Subs!S187","v":0},{"$f":"Subs!T60+Subs!T184+Subs!T186+Subs!T187","v":0},{"$f":"Subs!U60+Subs!U184+Subs!U186+Subs!U187","v":0},{"$f":"Subs!V60+Subs!V184+Subs!V186+Subs!V187","v":0},{"$f":"Subs!W60+Subs!W184+Subs!W186+Subs!W187","v":0},{"$f":"Subs!X60+Subs!X184+Subs!X186+Subs!X187","v":0},{"$f":"Subs!Y60+Subs!Y184+Subs!Y186+Subs!Y187","v":22456.324324272704},{"$f":"Subs!Z60+Subs!Z184+Subs!Z186+Subs!Z187","v":22464.767425100436},{"$f":"Subs!AA60+Subs!AA184+Subs!AA186+Subs!AA187","v":22473.293719233152},{"$f":"Subs!AB60+Subs!AB184+Subs!AB186+Subs!AB187","v":22481.90402640832},{"$f":"Subs!AC60+Subs!AC184+Subs!AC186+Subs!AC187","v":20662.380248427493},{"$f":"Subs!AD60+Subs!AD184+Subs!AD186+Subs!AD187","v":20671.161073288331},{"$f":"Subs!AE60+Subs!AE184+Subs!AE186+Subs!AE187","v":20680.028419186357},{"$f":"Subs!AF60+Subs!AF184+Subs!AF186+Subs!AF187","v":20688.983138648531},{"$f":"Subs!AG60+Subs!AG184+Subs!AG186+Subs!AG187","v":18663.266003798944},{"$f":"Subs!AH60+Subs!AH184+Subs!AH186+Subs!AH187","v":18672.398061654218},{"$f":"Subs!AI60+Subs!AI184+Subs!AI186+Subs!AI187","v":18681.620101388165},{"$f":"Subs!AJ60+Subs!AJ184+Subs!AJ186+Subs!AJ187","v":18690.933009628825},{"$f":"Subs!AK60+Subs!AK184+Subs!AK186+Subs!AK187","v":16496.933551576738},{"$f":"Subs!AL60+Subs!AL184+Subs!AL186+Subs!AL187","v":16506.430891746219},{"$f":"Subs!AM60+Subs!AM184+Subs!AM186+Subs!AM187","v":16516.021813069528},{"$f":"Subs!AN60+Subs!AN184+Subs!AN186+Subs!AN187","v":16525.707237639814},{"$f":"Subs!AO60+Subs!AO184+Subs!AO186+Subs!AO187","v":14071.037717214556},{"$f":"Subs!AP60+Subs!AP184+Subs!AP186+Subs!AP187","v":14080.914950990818},{"$f":"Subs!AQ60+Subs!AQ184+Subs!AQ186+Subs!AQ187","v":14090.88950916706},{"$f":"Subs!AR60+Subs!AR184+Subs!AR186+Subs!AR187","v":97257.668112151354},{"$f":"Subs!AS60+Subs!AS184+Subs!AS186+Subs!AS187","v":0},{"$f":"Subs!AT60+Subs!AT184+Subs!AT186+Subs!AT187","v":0},{"$f":"Subs!AU60+Subs!AU184+Subs!AU186+Subs!AU187","v":0},{"$f":"Subs!AV60+Subs!AV184+Subs!AV186+Subs!AV187","v":0},{"$f":"Subs!AW60+Subs!AW184+Subs!AW186+Subs!AW187","v":0},{"$f":"Subs!AX60+Subs!AX184+Subs!AX186+Subs!AX187","v":0},{"$f":"Subs!AY60+Subs!AY184+Subs!AY186+Subs!AY187","v":0},{"$f":"Subs!AZ60+Subs!AZ184+Subs!AZ186+Subs!AZ187","v":0},{"$f":"Subs!BA60+Subs!BA184+Subs!BA186+Subs!BA187","v":0},{"$f":"Subs!BB60+Subs!BB184+Subs!BB186+Subs!BB187","v":0},{"$f":"Subs!BC60+Subs!BC184+Subs!BC186+Subs!BC187","v":0},{"$f":"Subs!BD60+Subs!BD184+Subs!BD186+Subs!BD187","v":0},{"$f":"Subs!BE60+Subs!BE184+Subs!BE186+Subs!BE187","v":0},{"$f":"Subs!BF60+Subs!BF184+Subs!BF186+Subs!BF187","v":0},{"$f":"Subs!BG60+Subs!BG184+Subs!BG186+Subs!BG187","v":0},{"$f":"Subs!BH60+Subs!BH184+Subs!BH186+Subs!BH187","v":0},{"$f":"Subs!BI60+Subs!BI184+Subs!BI186+Subs!BI187","v":0},{"$f":"Subs!BJ60+Subs!BJ184+Subs!BJ186+Subs!BJ187","v":0},{"$f":"Subs!BK60+Subs!BK184+Subs!BK186+Subs!BK187","v":0},{"$f":"Subs!BL60+Subs!BL184+Subs!BL186+Subs!BL187","v":0},{"$f":"Subs!BM60+Subs!BM184+Subs!BM186+Subs!BM187","v":0},{"$f":"Subs!BN60+Subs!BN184+Subs!BN186+Subs!BN187","v":0},{"$f":"Subs!BO60+Subs!BO184+Subs!BO186+Subs!BO187","v":0},{"$f":"Subs!BP60+Subs!BP184+Subs!BP186+Subs!BP187","v":0},{"$f":"Subs!BQ60+Subs!BQ184+Subs!BQ186+Subs!BQ187","v":0},{"$f":"Subs!BR60+Subs!BR184+Subs!BR186+Subs!BR187","v":0},{"$f":"Subs!BS60+Subs!BS184+Subs!BS186+Subs!BS187","v":0},{"$f":"Subs!BT60+Subs!BT184+Subs!BT186+Subs!BT187","v":0},{"$f":"Subs!BU60+Subs!BU184+Subs!BU186+Subs!BU187","v":0},{"$f":"Subs!BV60+Subs!BV184+Subs!BV186+Subs!BV187","v":0},{"$f":"Subs!BW60+Subs!BW184+Subs!BW186+Subs!BW187","v":0},{"$f":"Subs!BX60+Subs!BX184+Subs!BX186+Subs!BX187","v":0},{"$f":"Subs!BY60+Subs!BY184+Subs!BY186+Subs!BY187","v":0},{"$f":"Subs!BZ60+Subs!BZ184+Subs!BZ186+Subs!BZ187","v":0},{"$f":"Subs!CA60+Subs!CA184+Subs!CA186+Subs!CA187","v":0},{"$f":"Subs!CB60+Subs!CB184+Subs!CB186+Subs!CB187","v":0},{"$f":"Subs!CC60+Subs!CC184+Subs!CC186+Subs!CC187","v":0},{"$f":"Subs!CD60+Subs!CD184+Subs!CD186+Subs!CD187","v":0},{"$f":"Subs!CE60+Subs!CE184+Subs!CE186+Subs!CE187","v":0},{"$f":"Subs!CF60+Subs!CF184+Subs!CF186+Subs!CF187","v":0},{"$f":"Subs!CG60+Subs!CG184+Subs!CG186+Subs!CG187","v":0},{"$f":"Subs!CH60+Subs!CH184+Subs!CH186+Subs!CH187","v":0},{"$f":"Subs!CI60+Subs!CI184+Subs!CI186+Subs!CI187","v":0},{"$f":"Subs!CJ60+Subs!CJ184+Subs!CJ186+Subs!CJ187","v":0},{"$f":"Subs!CK60+Subs!CK184+Subs!CK186+Subs!CK187","v":0},{"$f":"Subs!CL60+Subs!CL184+Subs!CL186+Subs!CL187","v":0},{"$f":"Subs!CM60+Subs!CM184+Subs!CM186+Subs!CM187","v":0},{"$f":"Subs!CN60+Subs!CN184+Subs!CN186+Subs!CN187","v":0},{"$f":"Subs!CO60+Subs!CO184+Subs!CO186+Subs!CO187","v":0},{"$f":"Subs!CP60+Subs!CP184+Subs!CP186+Subs!CP187","v":0},{"$f":"Subs!CQ60+Subs!CQ184+Subs!CQ186+Subs!CQ187","v":0},{"$f":"Subs!CR60+Subs!CR184+Subs!CR186+Subs!CR187","v":0},{"$f":"Subs!CS60+Subs!CS184+Subs!CS186+Subs!CS187","v":0},{"$f":"Subs!CT60+Subs!CT184+Subs!CT186+Subs!CT187","v":0},{"$f":"Subs!CU60+Subs!CU184+Subs!CU186+Subs!CU187","v":0},{"$f":"Subs!CV60+Subs!CV184+Subs!CV186+Subs!CV187","v":0},{"$f":"Subs!CW60+Subs!CW184+Subs!CW186+Subs!CW187","v":0},{"$f":"Subs!CX60+Subs!CX184+Subs!CX186+Subs!CX187","v":0},{"$f":"Subs!CY60+Subs!CY184+Subs!CY186+Subs!CY187","v":0},{"$f":"Subs!CZ60+Subs!CZ184+Subs!CZ186+Subs!CZ187","v":0},{"$f":"Subs!DA60+Subs!DA184+Subs!DA186+Subs!DA187","v":0},{"$f":"Subs!DB60+Subs!DB184+Subs!DB186+Subs!DB187","v":0},{"$f":"Subs!DC60+Subs!DC184+Subs!DC186+Subs!DC187","v":0},{"$f":"Subs!DD60+Subs!DD184+Subs!DD186+Subs!DD187","v":0},{"$f":"Subs!DE60+Subs!DE184+Subs!DE186+Subs!DE187","v":0},{"$f":"Subs!DF60+Subs!DF184+Subs!DF186+Subs!DF187","v":0},{"$f":"Subs!DG60+Subs!DG184+Subs!DG186+Subs!DG187","v":0},{"$f":"Subs!DH60+Subs!DH184+Subs!DH186+Subs!DH187","v":0},{"$f":"Subs!DI60+Subs!DI184+Subs!DI186+Subs!DI187","v":0},{"$f":"Subs!DJ60+Subs!DJ184+Subs!DJ186+Subs!DJ187","v":0},{"$f":"Subs!DK60+Subs!DK184+Subs!DK186+Subs!DK187","v":0},{"$f":"Subs!DL60+Subs!DL184+Subs!DL186+Subs!DL187","v":0},{"$f":"Subs!DM60+Subs!DM184+Subs!DM186+Subs!DM187","v":0},{"$f":"Subs!DN60+Subs!DN184+Subs!DN186+Subs!DN187","v":0},{"$f":"Subs!DO60+Subs!DO184+Subs!DO186+Subs!DO187","v":0},{"$f":"Subs!DP60+Subs!DP184+Subs!DP186+Subs!DP187","v":0},{"$f":"Subs!DQ60+Subs!DQ184+Subs!DQ186+Subs!DQ187","v":0},{"$f":"Subs!DR60+Subs!DR184+Subs!DR186+Subs!DR187","v":0},{"$f":"Subs!DS60+Subs!DS184+Subs!DS186+Subs!DS187","v":0},{"$f":"Subs!DT60+Subs!DT184+Subs!DT186+Subs!DT187","v":0},{"$f":"Subs!DU60+Subs!DU184+Subs!DU186+Subs!DU187","v":0},{"$f":"Subs!DV60+Subs!DV184+Subs!DV186+Subs!DV187","v":0},{"$f":"Subs!DW60+Subs!DW184+Subs!DW186+Subs!DW187","v":0},{"$f":"Subs!DX60+Subs!DX184+Subs!DX186+Subs!DX187","v":0},{"$f":"Subs!DY60+Subs!DY184+Subs!DY186+Subs!DY187","v":0},{"$f":"Subs!DZ60+Subs!DZ184+Subs!DZ186+Subs!DZ187","v":0},{"$f":"Subs!EA60+Subs!EA184+Subs!EA186+Subs!EA187","v":0},{"$f":"Subs!EB60+Subs!EB184+Subs!EB186+Subs!EB187","v":0},{"$f":"Subs!EC60+Subs!EC184+Subs!EC186+Subs!EC187","v":0},{"$f":"Subs!ED60+Subs!ED184+Subs!ED186+Subs!ED187","v":0},{"$f":"Subs!EE60+Subs!EE184+Subs!EE186+Subs!EE187","v":0},{"$f":"Subs!EF60+Subs!EF184+Subs!EF186+Subs!EF187","v":0},{"$f":"Subs!EG60+Subs!EG184+Subs!EG186+Subs!EG187","v":0},{"$f":"Subs!EH60+Subs!EH184+Subs!EH186+Subs!EH187","v":0},{"$f":"Subs!EI60+Subs!EI184+Subs!EI186+Subs!EI187","v":0},{"$f":"Subs!EJ60+Subs!EJ184+Subs!EJ186+Subs!EJ187","v":0},{"$f":"Subs!EK60+Subs!EK184+Subs!EK186+Subs!EK187","v":0},{"$f":"Subs!EL60+Subs!EL184+Subs!EL186+Subs!EL187","v":0},{"$f":"Subs!EM60+Subs!EM184+Subs!EM186+Subs!EM187","v":0},{"$f":"Subs!EN60+Subs!EN184+Subs!EN186+Subs!EN187","v":0},{"$f":"Subs!EO60+Subs!EO184+Subs!EO186+Subs!EO187","v":0},{"$f":"Subs!EP60+Subs!EP184+Subs!EP186+Subs!EP187","v":0},{"$f":"Subs!EQ60+Subs!EQ184+Subs!EQ186+Subs!EQ187","v":0},{"$f":"Subs!ER60+Subs!ER184+Subs!ER186+Subs!ER187","v":0},{"$f":"Subs!ES60+Subs!ES184+Subs!ES186+Subs!ES187","v":0},{"$f":"Subs!ET60+Subs!ET184+Subs!ET186+Subs!ET187","v":0},{"$f":"Subs!EU60+Subs!EU184+Subs!EU186+Subs!EU187","v":0},{"$f":"Subs!EV60+Subs!EV184+Subs!EV186+Subs!EV187","v":0},{"$f":"Subs!EW60+Subs!EW184+Subs!EW186+Subs!EW187","v":0},{"$f":"Subs!EX60+Subs!EX184+Subs!EX186+Subs!EX187","v":0},{"$f":"Subs!EY60+Subs!EY184+Subs!EY186+Subs!EY187","v":0},{"$f":"Subs!EZ60+Subs!EZ184+Subs!EZ186+Subs!EZ187","v":0},{"$f":"Subs!FA60+Subs!FA184+Subs!FA186+Subs!FA187","v":0},{"$f":"Subs!FB60+Subs!FB184+Subs!FB186+Subs!FB187","v":0},{"$f":"Subs!FC60+Subs!FC184+Subs!FC186+Subs!FC187","v":0},{"$f":"Subs!FD60+Subs!FD184+Subs!FD186+Subs!FD187","v":0},{"$f":"Subs!FE60+Subs!FE184+Subs!FE186+Subs!FE187","v":0},{"$f":"Subs!FF60+Subs!FF184+Subs!FF186+Subs!FF187","v":0}]
[null,"Арендная плата",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M59:FF59)","v":64588.134324990067},{"$f":"Subs!M116","v":0},{"$f":"Subs!N116","v":0},{"$f":"Subs!O116","v":0},{"$f":"Subs!P116","v":0},{"$f":"Subs!Q116","v":0},{"$f":"Subs!R116","v":0},{"$f":"Subs!S116","v":0},{"$f":"Subs!T116","v":0},{"$f":"Subs!U116","v":0},{"$f":"Subs!V116","v":0},{"$f":"Subs!W116","v":0},{"$f":"Subs!X116","v":0},{"$f":"Subs!Y116","v":0},{"$f":"Subs!Z116","v":3696.2291906540054},{"$f":"Subs!AA116","v":3662.822123081015},{"$f":"Subs!AB116","v":3629.415055508025},{"$f":"Subs!AC116","v":3596.0079879350351},{"$f":"Subs!AD116","v":3562.6009203620447},{"$f":"Subs!AE116","v":3529.1938527890547},{"$f":"Subs!AF116","v":3495.7867852160643},{"$f":"Subs!AG116","v":3462.3797176430744},{"$f":"Subs!AH116","v":3428.972650070084},{"$f":"Subs!AI116","v":3395.5655824970941},{"$f":"Subs!AJ116","v":3362.1585149241041},{"$f":"Subs!AK116","v":3328.7514473511137},{"$f":"Subs!AL116","v":3297.9296746904552},{"$f":"Subs!AM116","v":3267.1079020297962},{"$f":"Subs!AN116","v":3236.2861293691376},{"$f":"Subs!AO116","v":3205.4643567084786},{"$f":"Subs!AP116","v":3174.64258404782},{"$f":"Subs!AQ116","v":3143.820811387161},{"$f":"Subs!AR116","v":3112.9990387265025},{"$f":"Subs!AS116","v":0},{"$f":"Subs!AT116","v":0},{"$f":"Subs!AU116","v":0},{"$f":"Subs!AV116","v":0},{"$f":"Subs!AW116","v":0},{"$f":"Subs!AX116","v":0},{"$f":"Subs!AY116","v":0},{"$f":"Subs!AZ116","v":0},{"$f":"Subs!BA116","v":0},{"$f":"Subs!BB116","v":0},{"$f":"Subs!BC116","v":0},{"$f":"Subs!BD116","v":0},{"$f":"Subs!BE116","v":0},{"$f":"Subs!BF116","v":0},{"$f":"Subs!BG116","v":0},{"$f":"Subs!BH116","v":0},{"$f":"Subs!BI116","v":0},{"$f":"Subs!BJ116","v":0},{"$f":"Subs!BK116","v":0},{"$f":"Subs!BL116","v":0},{"$f":"Subs!BM116","v":0},{"$f":"Subs!BN116","v":0},{"$f":"Subs!BO116","v":0},{"$f":"Subs!BP116","v":0},{"$f":"Subs!BQ116","v":0},{"$f":"Subs!BR116","v":0},{"$f":"Subs!BS116","v":0},{"$f":"Subs!BT116","v":0},{"$f":"Subs!BU116","v":0},{"$f":"Subs!BV116","v":0},{"$f":"Subs!BW116","v":0},{"$f":"Subs!BX116","v":0},{"$f":"Subs!BY116","v":0},{"$f":"Subs!BZ116","v":0},{"$f":"Subs!CA116","v":0},{"$f":"Subs!CB116","v":0},{"$f":"Subs!CC116","v":0},{"$f":"Subs!CD116","v":0},{"$f":"Subs!CE116","v":0},{"$f":"Subs!CF116","v":0},{"$f":"Subs!CG116","v":0},{"$f":"Subs!CH116","v":0},{"$f":"Subs!CI116","v":0},{"$f":"Subs!CJ116","v":0},{"$f":"Subs!CK116","v":0},{"$f":"Subs!CL116","v":0},{"$f":"Subs!CM116","v":0},{"$f":"Subs!CN116","v":0},{"$f":"Subs!CO116","v":0},{"$f":"Subs!CP116","v":0},{"$f":"Subs!CQ116","v":0},{"$f":"Subs!CR116","v":0},{"$f":"Subs!CS116","v":0},{"$f":"Subs!CT116","v":0},{"$f":"Subs!CU116","v":0},{"$f":"Subs!CV116","v":0},{"$f":"Subs!CW116","v":0},{"$f":"Subs!CX116","v":0},{"$f":"Subs!CY116","v":0},{"$f":"Subs!CZ116","v":0},{"$f":"Subs!DA116","v":0},{"$f":"Subs!DB116","v":0},{"$f":"Subs!DC116","v":0},{"$f":"Subs!DD116","v":0},{"$f":"Subs!DE116","v":0},{"$f":"Subs!DF116","v":0},{"$f":"Subs!DG116","v":0},{"$f":"Subs!DH116","v":0},{"$f":"Subs!DI116","v":0},{"$f":"Subs!DJ116","v":0},{"$f":"Subs!DK116","v":0},{"$f":"Subs!DL116","v":0},{"$f":"Subs!DM116","v":0},{"$f":"Subs!DN116","v":0},{"$f":"Subs!DO116","v":0},{"$f":"Subs!DP116","v":0},{"$f":"Subs!DQ116","v":0},{"$f":"Subs!DR116","v":0},{"$f":"Subs!DS116","v":0},{"$f":"Subs!DT116","v":0},{"$f":"Subs!DU116","v":0},{"$f":"Subs!DV116","v":0},{"$f":"Subs!DW116","v":0},{"$f":"Subs!DX116","v":0},{"$f":"Subs!DY116","v":0},{"$f":"Subs!DZ116","v":0},{"$f":"Subs!EA116","v":0},{"$f":"Subs!EB116","v":0},{"$f":"Subs!EC116","v":0},{"$f":"Subs!ED116","v":0},{"$f":"Subs!EE116","v":0},{"$f":"Subs!EF116","v":0},{"$f":"Subs!EG116","v":0},{"$f":"Subs!EH116","v":0},{"$f":"Subs!EI116","v":0},{"$f":"Subs!EJ116","v":0},{"$f":"Subs!EK116","v":0},{"$f":"Subs!EL116","v":0},{"$f":"Subs!EM116","v":0},{"$f":"Subs!EN116","v":0},{"$f":"Subs!EO116","v":0},{"$f":"Subs!EP116","v":0},{"$f":"Subs!EQ116","v":0},{"$f":"Subs!ER116","v":0},{"$f":"Subs!ES116","v":0},{"$f":"Subs!ET116","v":0},{"$f":"Subs!EU116","v":0},{"$f":"Subs!EV116","v":0},{"$f":"Subs!EW116","v":0},{"$f":"Subs!EX116","v":0},{"$f":"Subs!EY116","v":0},{"$f":"Subs!EZ116","v":0},{"$f":"Subs!FA116","v":0},{"$f":"Subs!FB116","v":0},{"$f":"Subs!FC116","v":0},{"$f":"Subs!FD116","v":0},{"$f":"Subs!FE116","v":0},{"$f":"Subs!FF116","v":0}]
[null,"Коммерческая выручка",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"Oper!M49","v":0},{"$f":"Oper!N49","v":0},{"$f":"Oper!O49","v":0},{"$f":"Oper!P49","v":0},{"$f":"Oper!Q49","v":0},{"$f":"Oper!R49","v":0},{"$f":"Oper!S49","v":0},{"$f":"Oper!T49","v":0},{"$f":"Oper!U49","v":0},{"$f":"Oper!V49","v":0},{"$f":"Oper!W49","v":0},{"$f":"Oper!X49","v":0},{"$f":"Oper!Y49","v":0},{"$f":"Oper!Z49","v":0},{"$f":"Oper!AA49","v":0},{"$f":"Oper!AB49","v":0},{"$f":"Oper!AC49","v":0},{"$f":"Oper!AD49","v":0},{"$f":"Oper!AE49","v":0},{"$f":"Oper!AF49","v":0},{"$f":"Oper!AG49","v":0},{"$f":"Oper!AH49","v":0},{"$f":"Oper!AI49","v":0},{"$f":"Oper!AJ49","v":0},{"$f":"Oper!AK49","v":0},{"$f":"Oper!AL49","v":0},{"$f":"Oper!AM49","v":0},{"$f":"Oper!AN49","v":0},{"$f":"Oper!AO49","v":0},{"$f":"Oper!AP49","v":0},{"$f":"Oper!AQ49","v":0},{"$f":"Oper!AR49","v":0},{"$f":"Oper!AS49","v":0},{"$f":"Oper!AT49","v":0},{"$f":"Oper!AU49","v":0},{"$f":"Oper!AV49","v":0},{"$f":"Oper!AW49","v":0},{"$f":"Oper!AX49","v":0},{"$f":"Oper!AY49","v":0},{"$f":"Oper!AZ49","v":0},{"$f":"Oper!BA49","v":0},{"$f":"Oper!BB49","v":0},{"$f":"Oper!BC49","v":0},{"$f":"Oper!BD49","v":0},{"$f":"Oper!BE49","v":0},{"$f":"Oper!BF49","v":0},{"$f":"Oper!BG49","v":0},{"$f":"Oper!BH49","v":0},{"$f":"Oper!BI49","v":0},{"$f":"Oper!BJ49","v":0},{"$f":"Oper!BK49","v":0},{"$f":"Oper!BL49","v":0},{"$f":"Oper!BM49","v":0},{"$f":"Oper!BN49","v":0},{"$f":"Oper!BO49","v":0},{"$f":"Oper!BP49","v":0},{"$f":"Oper!BQ49","v":0},{"$f":"Oper!BR49","v":0},{"$f":"Oper!BS49","v":0},{"$f":"Oper!BT49","v":0},{"$f":"Oper!BU49","v":0},{"$f":"Oper!BV49","v":0},{"$f":"Oper!BW49","v":0},{"$f":"Oper!BX49","v":0},{"$f":"Oper!BY49","v":0},{"$f":"Oper!BZ49","v":0},{"$f":"Oper!CA49","v":0},{"$f":"Oper!CB49","v":0},{"$f":"Oper!CC49","v":0},{"$f":"Oper!CD49","v":0},{"$f":"Oper!CE49","v":0},{"$f":"Oper!CF49","v":0},{"$f":"Oper!CG49","v":0},{"$f":"Oper!CH49","v":0},{"$f":"Oper!CI49","v":0},{"$f":"Oper!CJ49","v":0},{"$f":"Oper!CK49","v":0},{"$f":"Oper!CL49","v":0},{"$f":"Oper!CM49","v":0},{"$f":"Oper!CN49","v":0},{"$f":"Oper!CO49","v":0},{"$f":"Oper!CP49","v":0},{"$f":"Oper!CQ49","v":0},{"$f":"Oper!CR49","v":0},{"$f":"Oper!CS49","v":0},{"$f":"Oper!CT49","v":0},{"$f":"Oper!CU49","v":0},{"$f":"Oper!CV49","v":0},{"$f":"Oper!CW49","v":0},{"$f":"Oper!CX49","v":0},{"$f":"Oper!CY49","v":0},{"$f":"Oper!CZ49","v":0},{"$f":"Oper!DA49","v":0},{"$f":"Oper!DB49","v":0},{"$f":"Oper!DC49","v":0},{"$f":"Oper!DD49","v":0},{"$f":"Oper!DE49","v":0},{"$f":"Oper!DF49","v":0},{"$f":"Oper!DG49","v":0},{"$f":"Oper!DH49","v":0},{"$f":"Oper!DI49","v":0},{"$f":"Oper!DJ49","v":0},{"$f":"Oper!DK49","v":0},{"$f":"Oper!DL49","v":0},{"$f":"Oper!DM49","v":0},{"$f":"Oper!DN49","v":0},{"$f":"Oper!DO49","v":0},{"$f":"Oper!DP49","v":0},{"$f":"Oper!DQ49","v":0},{"$f":"Oper!DR49","v":0},{"$f":"Oper!DS49","v":0},{"$f":"Oper!DT49","v":0},{"$f":"Oper!DU49","v":0},{"$f":"Oper!DV49","v":0},{"$f":"Oper!DW49","v":0},{"$f":"Oper!DX49","v":0},{"$f":"Oper!DY49","v":0},{"$f":"Oper!DZ49","v":0},{"$f":"Oper!EA49","v":0},{"$f":"Oper!EB49","v":0},{"$f":"Oper!EC49","v":0},{"$f":"Oper!ED49","v":0},{"$f":"Oper!EE49","v":0},{"$f":"Oper!EF49","v":0},{"$f":"Oper!EG49","v":0},{"$f":"Oper!EH49","v":0},{"$f":"Oper!EI49","v":0},{"$f":"Oper!EJ49","v":0},{"$f":"Oper!EK49","v":0},{"$f":"Oper!EL49","v":0},{"$f":"Oper!EM49","v":0},{"$f":"Oper!EN49","v":0},{"$f":"Oper!EO49","v":0},{"$f":"Oper!EP49","v":0},{"$f":"Oper!EQ49","v":0},{"$f":"Oper!ER49","v":0},{"$f":"Oper!ES49","v":0},{"$f":"Oper!ET49","v":0},{"$f":"Oper!EU49","v":0},{"$f":"Oper!EV49","v":0},{"$f":"Oper!EW49","v":0},{"$f":"Oper!EX49","v":0},{"$f":"Oper!EY49","v":0},{"$f":"Oper!EZ49","v":0},{"$f":"Oper!FA49","v":0},{"$f":"Oper!FB49","v":0},{"$f":"Oper!FC49","v":0},{"$f":"Oper!FD49","v":0},{"$f":"Oper!FE49","v":0},{"$f":"Oper!FF49","v":0}]
[null,"Валовая выручка",null,null,null,null,null,"тыс. руб.",null,null,null,517420.79765958153,{"$f":"SUM(M58:M60)","v":0},0,0,0,0,0,0,0,0,0,0,0,22456.324324272704,26160.99661575444,26136.115842314168,26111.319081916343,{"$f":"SUM(AC58:AC60)","v":24258.388236362527},24233.761993650376,24209.222271975414,24184.769923864595,22125.645721442019,22101.370711724303,22077.185683885258,22053.091524552929,19825.684998927853,19804.360566436673,19783.129715099323,19761.993367008952,17276.502073923035,17255.557535038639,17234.710320554223,100370.66715087785,{"$f":"SUM(AS58:AS60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY58:BY60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE58:DE60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK58:EK60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Операционные расходы",null,null,null,null,null,"тыс. руб.",null,null,null,-26314.308317806932,{"$f":"-Oper!M199","v":0},{"$f":"-Oper!N199","v":0},{"$f":"-Oper!O199","v":0},{"$f":"-Oper!P199","v":0},{"$f":"-Oper!Q199","v":-391.43306392485874},{"$f":"-Oper!R199","v":-403.32761566643717},{"$f":"-Oper!S199","v":-418.58948389444902},{"$f":"-Oper!T199","v":-433.72337137162998},{"$f":"-Oper!U199","v":-442.871201233119},{"$f":"-Oper!V199","v":-460.77989077394528},{"$f":"-Oper!W199","v":-477.08301400036481},{"$f":"-Oper!X199","v":-497.83514194905729},{"$f":"-Oper!Y199","v":-1037.2455050366643},{"$f":"-Oper!Z199","v":-1047.3772260299404},{"$f":"-Oper!AA199","v":-1057.608778989204},{"$f":"-Oper!AB199","v":-1067.9411475994025},{"$f":"-Oper!AC199","v":-1078.3753252381309},{"$f":"-Oper!AD199","v":-1088.912315071138},{"$f":"-Oper!AE199","v":-1099.553130148772},{"$f":"-Oper!AF199","v":-1110.2987935033782},{"$f":"-Oper!AG199","v":-1121.1503382476558},{"$f":"-Oper!AH199","v":-1132.1088076739832},{"$f":"-Oper!AI199","v":-1143.1752553547226},{"$f":"-Oper!AJ199","v":-1154.3507452435131},{"$f":"-Oper!AK199","v":-1165.6363517775619},{"$f":"-Oper!AL199","v":-1177.0331599809422},{"$f":"-Oper!AM199","v":-1188.5422655689113},{"$f":"-Oper!AN199","v":-1200.1647750532536},{"$f":"-Oper!AO199","v":-1211.9018058486645},{"$f":"-Oper!AP199","v":-1223.75448638018},{"$f":"-Oper!AQ199","v":-1235.7239561916676},{"$f":"-Oper!AR199","v":-1247.8113660553838},{"$f":"-Oper!AS199","v":0},{"$f":"-Oper!AT199","v":0},{"$f":"-Oper!AU199","v":0},{"$f":"-Oper!AV199","v":0},{"$f":"-Oper!AW199","v":0},{"$f":"-Oper!AX199","v":0},{"$f":"-Oper!AY199","v":0},{"$f":"-Oper!AZ199","v":0},{"$f":"-Oper!BA199","v":0},{"$f":"-Oper!BB199","v":0},{"$f":"-Oper!BC199","v":0},{"$f":"-Oper!BD199","v":0},{"$f":"-Oper!BE199","v":0},{"$f":"-Oper!BF199","v":0},{"$f":"-Oper!BG199","v":0},{"$f":"-Oper!BH199","v":0},{"$f":"-Oper!BI199","v":0},{"$f":"-Oper!BJ199","v":0},{"$f":"-Oper!BK199","v":0},{"$f":"-Oper!BL199","v":0},{"$f":"-Oper!BM199","v":0},{"$f":"-Oper!BN199","v":0},{"$f":"-Oper!BO199","v":0},{"$f":"-Oper!BP199","v":0},{"$f":"-Oper!BQ199","v":0},{"$f":"-Oper!BR199","v":0},{"$f":"-Oper!BS199","v":0},{"$f":"-Oper!BT199","v":0},{"$f":"-Oper!BU199","v":0},{"$f":"-Oper!BV199","v":0},{"$f":"-Oper!BW199","v":0},{"$f":"-Oper!BX199","v":0},{"$f":"-Oper!BY199","v":0},{"$f":"-Oper!BZ199","v":0},{"$f":"-Oper!CA199","v":0},{"$f":"-Oper!CB199","v":0},{"$f":"-Oper!CC199","v":0},{"$f":"-Oper!CD199","v":0},{"$f":"-Oper!CE199","v":0},{"$f":"-Oper!CF199","v":0},{"$f":"-Oper!CG199","v":0},{"$f":"-Oper!CH199","v":0},{"$f":"-Oper!CI199","v":0},{"$f":"-Oper!CJ199","v":0},{"$f":"-Oper!CK199","v":0},{"$f":"-Oper!CL199","v":0},{"$f":"-Oper!CM199","v":0},{"$f":"-Oper!CN199","v":0},{"$f":"-Oper!CO199","v":0},{"$f":"-Oper!CP199","v":0},{"$f":"-Oper!CQ199","v":0},{"$f":"-Oper!CR199","v":0},{"$f":"-Oper!CS199","v":0},{"$f":"-Oper!CT199","v":0},{"$f":"-Oper!CU199","v":0},{"$f":"-Oper!CV199","v":0},{"$f":"-Oper!CW199","v":0},{"$f":"-Oper!CX199","v":0},{"$f":"-Oper!CY199","v":0},{"$f":"-Oper!CZ199","v":0},{"$f":"-Oper!DA199","v":0},{"$f":"-Oper!DB199","v":0},{"$f":"-Oper!DC199","v":0},{"$f":"-Oper!DD199","v":0},{"$f":"-Oper!DE199","v":0},{"$f":"-Oper!DF199","v":0},{"$f":"-Oper!DG199","v":0},{"$f":"-Oper!DH199","v":0},{"$f":"-Oper!DI199","v":0},{"$f":"-Oper!DJ199","v":0},{"$f":"-Oper!DK199","v":0},{"$f":"-Oper!DL199","v":0},{"$f":"-Oper!DM199","v":0},{"$f":"-Oper!DN199","v":0},{"$f":"-Oper!DO199","v":0},{"$f":"-Oper!DP199","v":0},{"$f":"-Oper!DQ199","v":0},{"$f":"-Oper!DR199","v":0},{"$f":"-Oper!DS199","v":0},{"$f":"-Oper!DT199","v":0},{"$f":"-Oper!DU199","v":0},{"$f":"-Oper!DV199","v":0},{"$f":"-Oper!DW199","v":0},{"$f":"-Oper!DX199","v":0},{"$f":"-Oper!DY199","v":0},{"$f":"-Oper!DZ199","v":0},{"$f":"-Oper!EA199","v":0},{"$f":"-Oper!EB199","v":0},{"$f":"-Oper!EC199","v":0},{"$f":"-Oper!ED199","v":0},{"$f":"-Oper!EE199","v":0},{"$f":"-Oper!EF199","v":0},{"$f":"-Oper!EG199","v":0},{"$f":"-Oper!EH199","v":0},{"$f":"-Oper!EI199","v":0},{"$f":"-Oper!EJ199","v":0},{"$f":"-Oper!EK199","v":0},{"$f":"-Oper!EL199","v":0},{"$f":"-Oper!EM199","v":0},{"$f":"-Oper!EN199","v":0},{"$f":"-Oper!EO199","v":0},{"$f":"-Oper!EP199","v":0},{"$f":"-Oper!EQ199","v":0},{"$f":"-Oper!ER199","v":0},{"$f":"-Oper!ES199","v":0},{"$f":"-Oper!ET199","v":0},{"$f":"-Oper!EU199","v":0},{"$f":"-Oper!EV199","v":0},{"$f":"-Oper!EW199","v":0},{"$f":"-Oper!EX199","v":0},{"$f":"-Oper!EY199","v":0},{"$f":"-Oper!EZ199","v":0},{"$f":"-Oper!FA199","v":0},{"$f":"-Oper!FB199","v":0},{"$f":"-Oper!FC199","v":0},{"$f":"-Oper!FD199","v":0},{"$f":"-Oper!FE199","v":0},{"$f":"-Oper!FF199","v":0}]
[null,"EBITDA",null,null,null,null,null,"тыс. руб.",null,null,null,491106.48934177472,{"$f":"SUM(M61:M62)","v":0},0,0,0,-391.43306392485874,-403.32761566643717,-418.58948389444902,-433.72337137162998,-442.871201233119,-460.77989077394528,-477.08301400036481,-497.83514194905729,21419.078819236041,25113.619389724499,25078.507063324963,25043.377934316941,23180.012911124395,23144.849678579238,23109.669141826642,23074.471130361217,21004.495383194364,20969.26190405032,20934.010428530535,20898.740779309417,18660.048647150292,18627.32740645573,18594.587449530412,18561.828591955698,16064.60026807437,16031.803048658459,15998.986364362554,99122.855784822474,{"$f":"SUM(AS61:AS62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY61:BY62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE61:DE62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK61:EK62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Амортизация",null,null,null,null,null,"тыс. руб.",null,null,null,-149683.46294539809,{"$f":"-FixedAssets!M227","v":0},{"$f":"-FixedAssets!N227","v":0},{"$f":"-FixedAssets!O227","v":0},{"$f":"-FixedAssets!P227","v":0},{"$f":"-FixedAssets!Q227","v":0},{"$f":"-FixedAssets!R227","v":0},{"$f":"-FixedAssets!S227","v":0},{"$f":"-FixedAssets!T227","v":0},{"$f":"-FixedAssets!U227","v":0},{"$f":"-FixedAssets!V227","v":0},{"$f":"-FixedAssets!W227","v":0},{"$f":"-FixedAssets!X227","v":0},{"$f":"-FixedAssets!Y227","v":-38037.658474824049},{"$f":"-FixedAssets!Z227","v":-6074.0122859981775},{"$f":"-FixedAssets!AA227","v":-6074.0122859981775},{"$f":"-FixedAssets!AB227","v":-6074.0122859981775},{"$f":"-FixedAssets!AC227","v":-6074.0122859981775},{"$f":"-FixedAssets!AD227","v":-6074.0122859981775},{"$f":"-FixedAssets!AE227","v":-6074.0122859981775},{"$f":"-FixedAssets!AF227","v":-6074.0122859981775},{"$f":"-FixedAssets!AG227","v":-6074.0122859981775},{"$f":"-FixedAssets!AH227","v":-6074.0122859981775},{"$f":"-FixedAssets!AI227","v":-6074.0122859981775},{"$f":"-FixedAssets!AJ227","v":-6074.0122859981775},{"$f":"-FixedAssets!AK227","v":-5603.9586655742678},{"$f":"-FixedAssets!AL227","v":-5603.9586655742678},{"$f":"-FixedAssets!AM227","v":-5603.9586655742678},{"$f":"-FixedAssets!AN227","v":-5603.9586655742678},{"$f":"-FixedAssets!AO227","v":-5603.9586655742678},{"$f":"-FixedAssets!AP227","v":-5603.9586655742678},{"$f":"-FixedAssets!AQ227","v":-5603.9586655742678},{"$f":"-FixedAssets!AR227","v":-5603.9586655742678},{"$f":"-FixedAssets!AS227","v":0},{"$f":"-FixedAssets!AT227","v":0},{"$f":"-FixedAssets!AU227","v":0},{"$f":"-FixedAssets!AV227","v":0},{"$f":"-FixedAssets!AW227","v":0},{"$f":"-FixedAssets!AX227","v":0},{"$f":"-FixedAssets!AY227","v":0},{"$f":"-FixedAssets!AZ227","v":0},{"$f":"-FixedAssets!BA227","v":0},{"$f":"-FixedAssets!BB227","v":0},{"$f":"-FixedAssets!BC227","v":0},{"$f":"-FixedAssets!BD227","v":0},{"$f":"-FixedAssets!BE227","v":0},{"$f":"-FixedAssets!BF227","v":0},{"$f":"-FixedAssets!BG227","v":0},{"$f":"-FixedAssets!BH227","v":0},{"$f":"-FixedAssets!BI227","v":0},{"$f":"-FixedAssets!BJ227","v":0},{"$f":"-FixedAssets!BK227","v":0},{"$f":"-FixedAssets!BL227","v":0},{"$f":"-FixedAssets!BM227","v":0},{"$f":"-FixedAssets!BN227","v":0},{"$f":"-FixedAssets!BO227","v":0},{"$f":"-FixedAssets!BP227","v":0},{"$f":"-FixedAssets!BQ227","v":0},{"$f":"-FixedAssets!BR227","v":0},{"$f":"-FixedAssets!BS227","v":0},{"$f":"-FixedAssets!BT227","v":0},{"$f":"-FixedAssets!BU227","v":0},{"$f":"-FixedAssets!BV227","v":0},{"$f":"-FixedAssets!BW227","v":0},{"$f":"-FixedAssets!BX227","v":0},{"$f":"-FixedAssets!BY227","v":0},{"$f":"-FixedAssets!BZ227","v":0},{"$f":"-FixedAssets!CA227","v":0},{"$f":"-FixedAssets!CB227","v":0},{"$f":"-FixedAssets!CC227","v":0},{"$f":"-FixedAssets!CD227","v":0},{"$f":"-FixedAssets!CE227","v":0},{"$f":"-FixedAssets!CF227","v":0},{"$f":"-FixedAssets!CG227","v":0},{"$f":"-FixedAssets!CH227","v":0},{"$f":"-FixedAssets!CI227","v":0},{"$f":"-FixedAssets!CJ227","v":0},{"$f":"-FixedAssets!CK227","v":0},{"$f":"-FixedAssets!CL227","v":0},{"$f":"-FixedAssets!CM227","v":0},{"$f":"-FixedAssets!CN227","v":0},{"$f":"-FixedAssets!CO227","v":0},{"$f":"-FixedAssets!CP227","v":0},{"$f":"-FixedAssets!CQ227","v":0},{"$f":"-FixedAssets!CR227","v":0},{"$f":"-FixedAssets!CS227","v":0},{"$f":"-FixedAssets!CT227","v":0},{"$f":"-FixedAssets!CU227","v":0},{"$f":"-FixedAssets!CV227","v":0},{"$f":"-FixedAssets!CW227","v":0},{"$f":"-FixedAssets!CX227","v":0},{"$f":"-FixedAssets!CY227","v":0},{"$f":"-FixedAssets!CZ227","v":0},{"$f":"-FixedAssets!DA227","v":0},{"$f":"-FixedAssets!DB227","v":0},{"$f":"-FixedAssets!DC227","v":0},{"$f":"-FixedAssets!DD227","v":0},{"$f":"-FixedAssets!DE227","v":0},{"$f":"-FixedAssets!DF227","v":0},{"$f":"-FixedAssets!DG227","v":0},{"$f":"-FixedAssets!DH227","v":0},{"$f":"-FixedAssets!DI227","v":0},{"$f":"-FixedAssets!DJ227","v":0},{"$f":"-FixedAssets!DK227","v":0},{"$f":"-FixedAssets!DL227","v":0},{"$f":"-FixedAssets!DM227","v":0},{"$f":"-FixedAssets!DN227","v":0},{"$f":"-FixedAssets!DO227","v":0},{"$f":"-FixedAssets!DP227","v":0},{"$f":"-FixedAssets!DQ227","v":0},{"$f":"-FixedAssets!DR227","v":0},{"$f":"-FixedAssets!DS227","v":0},{"$f":"-FixedAssets!DT227","v":0},{"$f":"-FixedAssets!DU227","v":0},{"$f":"-FixedAssets!DV227","v":0},{"$f":"-FixedAssets!DW227","v":0},{"$f":"-FixedAssets!DX227","v":0},{"$f":"-FixedAssets!DY227","v":0},{"$f":"-FixedAssets!DZ227","v":0},{"$f":"-FixedAssets!EA227","v":0},{"$f":"-FixedAssets!EB227","v":0},{"$f":"-FixedAssets!EC227","v":0},{"$f":"-FixedAssets!ED227","v":0},{"$f":"-FixedAssets!EE227","v":0},{"$f":"-FixedAssets!EF227","v":0},{"$f":"-FixedAssets!EG227","v":0},{"$f":"-FixedAssets!EH227","v":0},{"$f":"-FixedAssets!EI227","v":0},{"$f":"-FixedAssets!EJ227","v":0},{"$f":"-FixedAssets!EK227","v":0},{"$f":"-FixedAssets!EL227","v":0},{"$f":"-FixedAssets!EM227","v":0},{"$f":"-FixedAssets!EN227","v":0},{"$f":"-FixedAssets!EO227","v":0},{"$f":"-FixedAssets!EP227","v":0},{"$f":"-FixedAssets!EQ227","v":0},{"$f":"-FixedAssets!ER227","v":0},{"$f":"-FixedAssets!ES227","v":0},{"$f":"-FixedAssets!ET227","v":0},{"$f":"-FixedAssets!EU227","v":0},{"$f":"-FixedAssets!EV227","v":0},{"$f":"-FixedAssets!EW227","v":0},{"$f":"-FixedAssets!EX227","v":0},{"$f":"-FixedAssets!EY227","v":0},{"$f":"-FixedAssets!EZ227","v":0},{"$f":"-FixedAssets!FA227","v":0},{"$f":"-FixedAssets!FB227","v":0},{"$f":"-FixedAssets!FC227","v":0},{"$f":"-FixedAssets!FD227","v":0},{"$f":"-FixedAssets!FE227","v":0},{"$f":"-FixedAssets!FF227","v":0}]
[null,"EBIT",null,null,null,null,null,"тыс. руб.",null,null,null,341423.02639637655,{"$f":"SUM(M63:M64)","v":0},{"$f":"SUM(N63:N64)","v":0},0,0,-391.43306392485874,-403.32761566643717,-418.58948389444902,-433.72337137162998,-442.871201233119,-460.77989077394528,-477.08301400036481,-497.83514194905729,-16618.579655588008,19039.607103726321,19004.494777326785,18969.365648318762,{"$f":"SUM(AC63:AC64)","v":17106.000625126217},17070.837392581059,17035.656855828463,17000.458844363038,14930.483097196186,14895.249618052141,14859.998142532357,14824.728493311239,13056.089981576024,13023.368740881462,12990.628783956145,12957.869926381431,10460.641602500102,10427.844383084192,10395.027698788286,93518.897119248199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ63:BZ64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL63:EL64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Проценты и комиссии по кредитной линии, относимые на расходы",null,null,null,null,null,"тыс. руб.",null,null,null,-149933.97184123393,{"$f":"-Debt!M140","v":-5078.4631664827766},{"$f":"-Debt!N140","v":0},{"$f":"-Debt!O140","v":0},{"$f":"-Debt!P140","v":0},{"$f":"-Debt!Q140","v":0},{"$f":"-Debt!R140","v":0},{"$f":"-Debt!S140","v":-1971.8088978111928},{"$f":"-Debt!T140","v":-3058.9993504197741},{"$f":"-Debt!U140","v":-4116.714689718895},{"$f":"-Debt!V140","v":-6249.640798719146},{"$f":"-Debt!W140","v":-10013.567836176846},{"$f":"-Debt!X140","v":-12889.9264890205},{"$f":"-Debt!Y140","v":-13927.511314107562},{"$f":"-Debt!Z140","v":-13606.592656946881},{"$f":"-Debt!AA140","v":-10355.378289202055},{"$f":"-Debt!AB140","v":-9500.4421583368912},{"$f":"-Debt!AC140","v":-8952.8013404128924},{"$f":"-Debt!AD140","v":-8377.6484542721519},{"$f":"-Debt!AE140","v":-7683.7415920531394},{"$f":"-Debt!AF140","v":-6873.3759360640452},{"$f":"-Debt!AG140","v":-6147.0886531497472},{"$f":"-Debt!AH140","v":-5464.3589092307275},{"$f":"-Debt!AI140","v":-4691.2809548748874},{"$f":"-Debt!AJ140","v":-3820.3885100208126},{"$f":"-Debt!AK140","v":-3051.2887969632297},{"$f":"-Debt!AL140","v":-2245.0324630885993},{"$f":"-Debt!AM140","v":-1379.452823817461},{"$f":"-Debt!AN140","v":-478.46776034370583},{"$f":"-Debt!AO140","v":0},{"$f":"-Debt!AP140","v":0},{"$f":"-Debt!AQ140","v":0},{"$f":"-Debt!AR140","v":0},{"$f":"-Debt!AS140","v":0},{"$f":"-Debt!AT140","v":0},{"$f":"-Debt!AU140","v":0},{"$f":"-Debt!AV140","v":0},{"$f":"-Debt!AW140","v":0},{"$f":"-Debt!AX140","v":0},{"$f":"-Debt!AY140","v":0},{"$f":"-Debt!AZ140","v":0},{"$f":"-Debt!BA140","v":0},{"$f":"-Debt!BB140","v":0},{"$f":"-Debt!BC140","v":0},{"$f":"-Debt!BD140","v":0},{"$f":"-Debt!BE140","v":0},{"$f":"-Debt!BF140","v":0},{"$f":"-Debt!BG140","v":0},{"$f":"-Debt!BH140","v":0},{"$f":"-Debt!BI140","v":0},{"$f":"-Debt!BJ140","v":0},{"$f":"-Debt!BK140","v":0},{"$f":"-Debt!BL140","v":0},{"$f":"-Debt!BM140","v":0},{"$f":"-Debt!BN140","v":0},{"$f":"-Debt!BO140","v":0},{"$f":"-Debt!BP140","v":0},{"$f":"-Debt!BQ140","v":0},{"$f":"-Debt!BR140","v":0},{"$f":"-Debt!BS140","v":0},{"$f":"-Debt!BT140","v":0},{"$f":"-Debt!BU140","v":0},{"$f":"-Debt!BV140","v":0},{"$f":"-Debt!BW140","v":0},{"$f":"-Debt!BX140","v":0},{"$f":"-Debt!BY140","v":0},{"$f":"-Debt!BZ140","v":0},{"$f":"-Debt!CA140","v":0},{"$f":"-Debt!CB140","v":0},{"$f":"-Debt!CC140","v":0},{"$f":"-Debt!CD140","v":0},{"$f":"-Debt!CE140","v":0},{"$f":"-Debt!CF140","v":0},{"$f":"-Debt!CG140","v":0},{"$f":"-Debt!CH140","v":0},{"$f":"-Debt!CI140","v":0},{"$f":"-Debt!CJ140","v":0},{"$f":"-Debt!CK140","v":0},{"$f":"-Debt!CL140","v":0},{"$f":"-Debt!CM140","v":0},{"$f":"-Debt!CN140","v":0},{"$f":"-Debt!CO140","v":0},{"$f":"-Debt!CP140","v":0},{"$f":"-Debt!CQ140","v":0},{"$f":"-Debt!CR140","v":0},{"$f":"-Debt!CS140","v":0},{"$f":"-Debt!CT140","v":0},{"$f":"-Debt!CU140","v":0},{"$f":"-Debt!CV140","v":0},{"$f":"-Debt!CW140","v":0},{"$f":"-Debt!CX140","v":0},{"$f":"-Debt!CY140","v":0},{"$f":"-Debt!CZ140","v":0},{"$f":"-Debt!DA140","v":0},{"$f":"-Debt!DB140","v":0},{"$f":"-Debt!DC140","v":0},{"$f":"-Debt!DD140","v":0},{"$f":"-Debt!DE140","v":0},{"$f":"-Debt!DF140","v":0},{"$f":"-Debt!DG140","v":0},{"$f":"-Debt!DH140","v":0},{"$f":"-Debt!DI140","v":0},{"$f":"-Debt!DJ140","v":0},{"$f":"-Debt!DK140","v":0},{"$f":"-Debt!DL140","v":0},{"$f":"-Debt!DM140","v":0},{"$f":"-Debt!DN140","v":0},{"$f":"-Debt!DO140","v":0},{"$f":"-Debt!DP140","v":0},{"$f":"-Debt!DQ140","v":0},{"$f":"-Debt!DR140","v":0},{"$f":"-Debt!DS140","v":0},{"$f":"-Debt!DT140","v":0},{"$f":"-Debt!DU140","v":0},{"$f":"-Debt!DV140","v":0},{"$f":"-Debt!DW140","v":0},{"$f":"-Debt!DX140","v":0},{"$f":"-Debt!DY140","v":0},{"$f":"-Debt!DZ140","v":0},{"$f":"-Debt!EA140","v":0},{"$f":"-Debt!EB140","v":0},{"$f":"-Debt!EC140","v":0},{"$f":"-Debt!ED140","v":0},{"$f":"-Debt!EE140","v":0},{"$f":"-Debt!EF140","v":0},{"$f":"-Debt!EG140","v":0},{"$f":"-Debt!EH140","v":0},{"$f":"-Debt!EI140","v":0},{"$f":"-Debt!EJ140","v":0},{"$f":"-Debt!EK140","v":0},{"$f":"-Debt!EL140","v":0},{"$f":"-Debt!EM140","v":0},{"$f":"-Debt!EN140","v":0},{"$f":"-Debt!EO140","v":0},{"$f":"-Debt!EP140","v":0},{"$f":"-Debt!EQ140","v":0},{"$f":"-Debt!ER140","v":0},{"$f":"-Debt!ES140","v":0},{"$f":"-Debt!ET140","v":0},{"$f":"-Debt!EU140","v":0},{"$f":"-Debt!EV140","v":0},{"$f":"-Debt!EW140","v":0},{"$f":"-Debt!EX140","v":0},{"$f":"-Debt!EY140","v":0},{"$f":"-Debt!EZ140","v":0},{"$f":"-Debt!FA140","v":0},{"$f":"-Debt!FB140","v":0},{"$f":"-Debt!FC140","v":0},{"$f":"-Debt!FD140","v":0},{"$f":"-Debt!FE140","v":0},{"$f":"-Debt!FF140","v":0}]
[null,"(-) Проценты к уплате по акционерным займам, относимые на расходы",null,null,null,null,null,"тыс. руб.",null,null,null,-107438.83818210366,{"$f":"-Investor!M102","v":-121.5898189792746},{"$f":"-Investor!N102","v":-303.53921594805087},{"$f":"-Investor!O102","v":-424.25837192705427},{"$f":"-Investor!P102","v":-544.97752790605762},{"$f":"-Investor!Q102","v":-1214.9764455902734},{"$f":"-Investor!R102","v":-2270.15328007176},{"$f":"-Investor!S102","v":-3400.027855931844},{"$f":"-Investor!T102","v":-4135.0902677177583},{"$f":"-Investor!U102","v":-4263.5536525716234},{"$f":"-Investor!V102","v":-4466.5618459590632},{"$f":"-Investor!W102","v":-4751.0808651318484},{"$f":"-Investor!X102","v":-5079.3180544586357},{"$f":"-Investor!Y102","v":-5188.0780341674072},{"$f":"-Investor!Z102","v":-4830.7237612650215},{"$f":"-Investor!AA102","v":-4510.2800585827081},{"$f":"-Investor!AB102","v":-4474.5733340367005},{"$f":"-Investor!AC102","v":-4426.7997081051208},{"$f":"-Investor!AD102","v":-4362.5800810968267},{"$f":"-Investor!AE102","v":-4313.0460186054434},{"$f":"-Investor!AF102","v":-4281.5908307003183},{"$f":"-Investor!AG102","v":-4236.0786260477635},{"$f":"-Investor!AH102","v":-4174.4560936753878},{"$f":"-Investor!AI102","v":-4129.8512860519813},{"$f":"-Investor!AJ102","v":-4105.0253588192654},{"$f":"-Investor!AK102","v":-4064.4314421581025},{"$f":"-Investor!AL102","v":-4006.8405533410114},{"$f":"-Investor!AM102","v":-3969.0403979918233},{"$f":"-Investor!AN102","v":-3772.2395753141386},{"$f":"-Investor!AO102","v":-3161.1844888925148},{"$f":"-Investor!AP102","v":-2304.1134302403648},{"$f":"-Investor!AQ102","v":-1545.1420203170549},{"$f":"-Investor!AR102","v":-607.63588050147712},{"$f":"-Investor!AS102","v":0},{"$f":"-Investor!AT102","v":0},{"$f":"-Investor!AU102","v":0},{"$f":"-Investor!AV102","v":0},{"$f":"-Investor!AW102","v":0},{"$f":"-Investor!AX102","v":0},{"$f":"-Investor!AY102","v":0},{"$f":"-Investor!AZ102","v":0},{"$f":"-Investor!BA102","v":0},{"$f":"-Investor!BB102","v":0},{"$f":"-Investor!BC102","v":0},{"$f":"-Investor!BD102","v":0},{"$f":"-Investor!BE102","v":0},{"$f":"-Investor!BF102","v":0},{"$f":"-Investor!BG102","v":0},{"$f":"-Investor!BH102","v":0},{"$f":"-Investor!BI102","v":0},{"$f":"-Investor!BJ102","v":0},{"$f":"-Investor!BK102","v":0},{"$f":"-Investor!BL102","v":0},{"$f":"-Investor!BM102","v":0},{"$f":"-Investor!BN102","v":0},{"$f":"-Investor!BO102","v":0},{"$f":"-Investor!BP102","v":0},{"$f":"-Investor!BQ102","v":0},{"$f":"-Investor!BR102","v":0},{"$f":"-Investor!BS102","v":0},{"$f":"-Investor!BT102","v":0},{"$f":"-Investor!BU102","v":0},{"$f":"-Investor!BV102","v":0},{"$f":"-Investor!BW102","v":0},{"$f":"-Investor!BX102","v":0},{"$f":"-Investor!BY102","v":0},{"$f":"-Investor!BZ102","v":0},{"$f":"-Investor!CA102","v":0},{"$f":"-Investor!CB102","v":0},{"$f":"-Investor!CC102","v":0},{"$f":"-Investor!CD102","v":0},{"$f":"-Investor!CE102","v":0},{"$f":"-Investor!CF102","v":0},{"$f":"-Investor!CG102","v":0},{"$f":"-Investor!CH102","v":0},{"$f":"-Investor!CI102","v":0},{"$f":"-Investor!CJ102","v":0},{"$f":"-Investor!CK102","v":0},{"$f":"-Investor!CL102","v":0},{"$f":"-Investor!CM102","v":0},{"$f":"-Investor!CN102","v":0},{"$f":"-Investor!CO102","v":0},{"$f":"-Investor!CP102","v":0},{"$f":"-Investor!CQ102","v":0},{"$f":"-Investor!CR102","v":0},{"$f":"-Investor!CS102","v":0},{"$f":"-Investor!CT102","v":0},{"$f":"-Investor!CU102","v":0},{"$f":"-Investor!CV102","v":0},{"$f":"-Investor!CW102","v":0},{"$f":"-Investor!CX102","v":0},{"$f":"-Investor!CY102","v":0},{"$f":"-Investor!CZ102","v":0},{"$f":"-Investor!DA102","v":0},{"$f":"-Investor!DB102","v":0},{"$f":"-Investor!DC102","v":0},{"$f":"-Investor!DD102","v":0},{"$f":"-Investor!DE102","v":0},{"$f":"-Investor!DF102","v":0},{"$f":"-Investor!DG102","v":0},{"$f":"-Investor!DH102","v":0},{"$f":"-Investor!DI102","v":0},{"$f":"-Investor!DJ102","v":0},{"$f":"-Investor!DK102","v":0},{"$f":"-Investor!DL102","v":0},{"$f":"-Investor!DM102","v":0},{"$f":"-Investor!DN102","v":0},{"$f":"-Investor!DO102","v":0},{"$f":"-Investor!DP102","v":0},{"$f":"-Investor!DQ102","v":0},{"$f":"-Investor!DR102","v":0},{"$f":"-Investor!DS102","v":0},{"$f":"-Investor!DT102","v":0},{"$f":"-Investor!DU102","v":0},{"$f":"-Investor!DV102","v":0},{"$f":"-Investor!DW102","v":0},{"$f":"-Investor!DX102","v":0},{"$f":"-Investor!DY102","v":0},{"$f":"-Investor!DZ102","v":0},{"$f":"-Investor!EA102","v":0},{"$f":"-Investor!EB102","v":0},{"$f":"-Investor!EC102","v":0},{"$f":"-Investor!ED102","v":0},{"$f":"-Investor!EE102","v":0},{"$f":"-Investor!EF102","v":0},{"$f":"-Investor!EG102","v":0},{"$f":"-Investor!EH102","v":0},{"$f":"-Investor!EI102","v":0},{"$f":"-Investor!EJ102","v":0},{"$f":"-Investor!EK102","v":0},{"$f":"-Investor!EL102","v":0},{"$f":"-Investor!EM102","v":0},{"$f":"-Investor!EN102","v":0},{"$f":"-Investor!EO102","v":0},{"$f":"-Investor!EP102","v":0},{"$f":"-Investor!EQ102","v":0},{"$f":"-Investor!ER102","v":0},{"$f":"-Investor!ES102","v":0},{"$f":"-Investor!ET102","v":0},{"$f":"-Investor!EU102","v":0},{"$f":"-Investor!EV102","v":0},{"$f":"-Investor!EW102","v":0},{"$f":"-Investor!EX102","v":0},{"$f":"-Investor!EY102","v":0},{"$f":"-Investor!EZ102","v":0},{"$f":"-Investor!FA102","v":0},{"$f":"-Investor!FB102","v":0},{"$f":"-Investor!FC102","v":0},{"$f":"-Investor!FD102","v":0},{"$f":"-Investor!FE102","v":0},{"$f":"-Investor!FF102","v":0}]
[null,"(+) Прочие доходы: проценты по DSRA",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"Debt!M166","v":0},{"$f":"Debt!N166","v":0},{"$f":"Debt!O166","v":0},{"$f":"Debt!P166","v":0},{"$f":"Debt!Q166","v":0},{"$f":"Debt!R166","v":0},{"$f":"Debt!S166","v":0},{"$f":"Debt!T166","v":0},{"$f":"Debt!U166","v":0},{"$f":"Debt!V166","v":0},{"$f":"Debt!W166","v":0},{"$f":"Debt!X166","v":0},{"$f":"Debt!Y166","v":0},{"$f":"Debt!Z166","v":0},{"$f":"Debt!AA166","v":0},{"$f":"Debt!AB166","v":0},{"$f":"Debt!AC166","v":0},{"$f":"Debt!AD166","v":0},{"$f":"Debt!AE166","v":0},{"$f":"Debt!AF166","v":0},{"$f":"Debt!AG166","v":0},{"$f":"Debt!AH166","v":0},{"$f":"Debt!AI166","v":0},{"$f":"Debt!AJ166","v":0},{"$f":"Debt!AK166","v":0},{"$f":"Debt!AL166","v":0},{"$f":"Debt!AM166","v":0},{"$f":"Debt!AN166","v":0},{"$f":"Debt!AO166","v":0},{"$f":"Debt!AP166","v":0},{"$f":"Debt!AQ166","v":0},{"$f":"Debt!AR166","v":0},{"$f":"Debt!AS166","v":0},{"$f":"Debt!AT166","v":0},{"$f":"Debt!AU166","v":0},{"$f":"Debt!AV166","v":0},{"$f":"Debt!AW166","v":0},{"$f":"Debt!AX166","v":0},{"$f":"Debt!AY166","v":0},{"$f":"Debt!AZ166","v":0},{"$f":"Debt!BA166","v":0},{"$f":"Debt!BB166","v":0},{"$f":"Debt!BC166","v":0},{"$f":"Debt!BD166","v":0},{"$f":"Debt!BE166","v":0},{"$f":"Debt!BF166","v":0},{"$f":"Debt!BG166","v":0},{"$f":"Debt!BH166","v":0},{"$f":"Debt!BI166","v":0},{"$f":"Debt!BJ166","v":0},{"$f":"Debt!BK166","v":0},{"$f":"Debt!BL166","v":0},{"$f":"Debt!BM166","v":0},{"$f":"Debt!BN166","v":0},{"$f":"Debt!BO166","v":0},{"$f":"Debt!BP166","v":0},{"$f":"Debt!BQ166","v":0},{"$f":"Debt!BR166","v":0},{"$f":"Debt!BS166","v":0},{"$f":"Debt!BT166","v":0},{"$f":"Debt!BU166","v":0},{"$f":"Debt!BV166","v":0},{"$f":"Debt!BW166","v":0},{"$f":"Debt!BX166","v":0},{"$f":"Debt!BY166","v":0},{"$f":"Debt!BZ166","v":0},{"$f":"Debt!CA166","v":0},{"$f":"Debt!CB166","v":0},{"$f":"Debt!CC166","v":0},{"$f":"Debt!CD166","v":0},{"$f":"Debt!CE166","v":0},{"$f":"Debt!CF166","v":0},{"$f":"Debt!CG166","v":0},{"$f":"Debt!CH166","v":0},{"$f":"Debt!CI166","v":0},{"$f":"Debt!CJ166","v":0},{"$f":"Debt!CK166","v":0},{"$f":"Debt!CL166","v":0},{"$f":"Debt!CM166","v":0},{"$f":"Debt!CN166","v":0},{"$f":"Debt!CO166","v":0},{"$f":"Debt!CP166","v":0},{"$f":"Debt!CQ166","v":0},{"$f":"Debt!CR166","v":0},{"$f":"Debt!CS166","v":0},{"$f":"Debt!CT166","v":0},{"$f":"Debt!CU166","v":0},{"$f":"Debt!CV166","v":0},{"$f":"Debt!CW166","v":0},{"$f":"Debt!CX166","v":0},{"$f":"Debt!CY166","v":0},{"$f":"Debt!CZ166","v":0},{"$f":"Debt!DA166","v":0},{"$f":"Debt!DB166","v":0},{"$f":"Debt!DC166","v":0},{"$f":"Debt!DD166","v":0},{"$f":"Debt!DE166","v":0},{"$f":"Debt!DF166","v":0},{"$f":"Debt!DG166","v":0},{"$f":"Debt!DH166","v":0},{"$f":"Debt!DI166","v":0},{"$f":"Debt!DJ166","v":0},{"$f":"Debt!DK166","v":0},{"$f":"Debt!DL166","v":0},{"$f":"Debt!DM166","v":0},{"$f":"Debt!DN166","v":0},{"$f":"Debt!DO166","v":0},{"$f":"Debt!DP166","v":0},{"$f":"Debt!DQ166","v":0},{"$f":"Debt!DR166","v":0},{"$f":"Debt!DS166","v":0},{"$f":"Debt!DT166","v":0},{"$f":"Debt!DU166","v":0},{"$f":"Debt!DV166","v":0},{"$f":"Debt!DW166","v":0},{"$f":"Debt!DX166","v":0},{"$f":"Debt!DY166","v":0},{"$f":"Debt!DZ166","v":0},{"$f":"Debt!EA166","v":0},{"$f":"Debt!EB166","v":0},{"$f":"Debt!EC166","v":0},{"$f":"Debt!ED166","v":0},{"$f":"Debt!EE166","v":0},{"$f":"Debt!EF166","v":0},{"$f":"Debt!EG166","v":0},{"$f":"Debt!EH166","v":0},{"$f":"Debt!EI166","v":0},{"$f":"Debt!EJ166","v":0},{"$f":"Debt!EK166","v":0},{"$f":"Debt!EL166","v":0},{"$f":"Debt!EM166","v":0},{"$f":"Debt!EN166","v":0},{"$f":"Debt!EO166","v":0},{"$f":"Debt!EP166","v":0},{"$f":"Debt!EQ166","v":0},{"$f":"Debt!ER166","v":0},{"$f":"Debt!ES166","v":0},{"$f":"Debt!ET166","v":0},{"$f":"Debt!EU166","v":0},{"$f":"Debt!EV166","v":0},{"$f":"Debt!EW166","v":0},{"$f":"Debt!EX166","v":0},{"$f":"Debt!EY166","v":0},{"$f":"Debt!EZ166","v":0},{"$f":"Debt!FA166","v":0},{"$f":"Debt!FB166","v":0},{"$f":"Debt!FC166","v":0},{"$f":"Debt!FD166","v":0},{"$f":"Debt!FE166","v":0},{"$f":"Debt!FF166","v":0}]
[null,"(+) Прочие доходы: доходы будущих периодов",null,null,null,null,null,"тыс. руб.",null,null,null,746302.24756766402,{"$f":"-Subs!M47-Subs!M54","v":0},{"$f":"-Subs!N47-Subs!N54","v":0},{"$f":"-Subs!O47-Subs!O54","v":0},{"$f":"-Subs!P47-Subs!P54","v":0},{"$f":"-Subs!Q47-Subs!Q54","v":0},{"$f":"-Subs!R47-Subs!R54","v":0},{"$f":"-Subs!S47-Subs!S54","v":0},{"$f":"-Subs!T47-Subs!T54","v":0},{"$f":"-Subs!U47-Subs!U54","v":0},{"$f":"-Subs!V47-Subs!V54","v":0},{"$f":"-Subs!W47-Subs!W54","v":0},{"$f":"-Subs!X47-Subs!X54","v":0},{"$f":"-Subs!Y47-Subs!Y54","v":38037.658474824049},{"$f":"-Subs!Z47-Subs!Z54","v":6074.0122859981775},{"$f":"-Subs!AA47-Subs!AA54","v":6074.0122859981775},{"$f":"-Subs!AB47-Subs!AB54","v":6074.0122859981775},{"$f":"-Subs!AC47-Subs!AC54","v":6074.0122859981775},{"$f":"-Subs!AD47-Subs!AD54","v":6074.0122859981775},{"$f":"-Subs!AE47-Subs!AE54","v":6074.0122859981775},{"$f":"-Subs!AF47-Subs!AF54","v":6074.0122859981775},{"$f":"-Subs!AG47-Subs!AG54","v":6074.0122859981775},{"$f":"-Subs!AH47-Subs!AH54","v":6074.0122859981775},{"$f":"-Subs!AI47-Subs!AI54","v":6074.0122859981775},{"$f":"-Subs!AJ47-Subs!AJ54","v":6074.0122859981775},{"$f":"-Subs!AK47-Subs!AK54","v":5603.9586655742678},{"$f":"-Subs!AL47-Subs!AL54","v":5603.9586655742678},{"$f":"-Subs!AM47-Subs!AM54","v":5603.9586655742678},{"$f":"-Subs!AN47-Subs!AN54","v":5603.9586655742678},{"$f":"-Subs!AO47-Subs!AO54","v":5603.9586655742678},{"$f":"-Subs!AP47-Subs!AP54","v":5603.9586655742678},{"$f":"-Subs!AQ47-Subs!AQ54","v":5603.9586655742678},{"$f":"-Subs!AR47-Subs!AR54","v":602222.74328784016},{"$f":"-Subs!AS47-Subs!AS54","v":0},{"$f":"-Subs!AT47-Subs!AT54","v":0},{"$f":"-Subs!AU47-Subs!AU54","v":0},{"$f":"-Subs!AV47-Subs!AV54","v":0},{"$f":"-Subs!AW47-Subs!AW54","v":0},{"$f":"-Subs!AX47-Subs!AX54","v":0},{"$f":"-Subs!AY47-Subs!AY54","v":0},{"$f":"-Subs!AZ47-Subs!AZ54","v":0},{"$f":"-Subs!BA47-Subs!BA54","v":0},{"$f":"-Subs!BB47-Subs!BB54","v":0},{"$f":"-Subs!BC47-Subs!BC54","v":0},{"$f":"-Subs!BD47-Subs!BD54","v":0},{"$f":"-Subs!BE47-Subs!BE54","v":0},{"$f":"-Subs!BF47-Subs!BF54","v":0},{"$f":"-Subs!BG47-Subs!BG54","v":0},{"$f":"-Subs!BH47-Subs!BH54","v":0},{"$f":"-Subs!BI47-Subs!BI54","v":0},{"$f":"-Subs!BJ47-Subs!BJ54","v":0},{"$f":"-Subs!BK47-Subs!BK54","v":0},{"$f":"-Subs!BL47-Subs!BL54","v":0},{"$f":"-Subs!BM47-Subs!BM54","v":0},{"$f":"-Subs!BN47-Subs!BN54","v":0},{"$f":"-Subs!BO47-Subs!BO54","v":0},{"$f":"-Subs!BP47-Subs!BP54","v":0},{"$f":"-Subs!BQ47-Subs!BQ54","v":0},{"$f":"-Subs!BR47-Subs!BR54","v":0},{"$f":"-Subs!BS47-Subs!BS54","v":0},{"$f":"-Subs!BT47-Subs!BT54","v":0},{"$f":"-Subs!BU47-Subs!BU54","v":0},{"$f":"-Subs!BV47-Subs!BV54","v":0},{"$f":"-Subs!BW47-Subs!BW54","v":0},{"$f":"-Subs!BX47-Subs!BX54","v":0},{"$f":"-Subs!BY47-Subs!BY54","v":0},{"$f":"-Subs!BZ47-Subs!BZ54","v":0},{"$f":"-Subs!CA47-Subs!CA54","v":0},{"$f":"-Subs!CB47-Subs!CB54","v":0},{"$f":"-Subs!CC47-Subs!CC54","v":0},{"$f":"-Subs!CD47-Subs!CD54","v":0},{"$f":"-Subs!CE47-Subs!CE54","v":0},{"$f":"-Subs!CF47-Subs!CF54","v":0},{"$f":"-Subs!CG47-Subs!CG54","v":0},{"$f":"-Subs!CH47-Subs!CH54","v":0},{"$f":"-Subs!CI47-Subs!CI54","v":0},{"$f":"-Subs!CJ47-Subs!CJ54","v":0},{"$f":"-Subs!CK47-Subs!CK54","v":0},{"$f":"-Subs!CL47-Subs!CL54","v":0},{"$f":"-Subs!CM47-Subs!CM54","v":0},{"$f":"-Subs!CN47-Subs!CN54","v":0},{"$f":"-Subs!CO47-Subs!CO54","v":0},{"$f":"-Subs!CP47-Subs!CP54","v":0},{"$f":"-Subs!CQ47-Subs!CQ54","v":0},{"$f":"-Subs!CR47-Subs!CR54","v":0},{"$f":"-Subs!CS47-Subs!CS54","v":0},{"$f":"-Subs!CT47-Subs!CT54","v":0},{"$f":"-Subs!CU47-Subs!CU54","v":0},{"$f":"-Subs!CV47-Subs!CV54","v":0},{"$f":"-Subs!CW47-Subs!CW54","v":0},{"$f":"-Subs!CX47-Subs!CX54","v":0},{"$f":"-Subs!CY47-Subs!CY54","v":0},{"$f":"-Subs!CZ47-Subs!CZ54","v":0},{"$f":"-Subs!DA47-Subs!DA54","v":0},{"$f":"-Subs!DB47-Subs!DB54","v":0},{"$f":"-Subs!DC47-Subs!DC54","v":0},{"$f":"-Subs!DD47-Subs!DD54","v":0},{"$f":"-Subs!DE47-Subs!DE54","v":0},{"$f":"-Subs!DF47-Subs!DF54","v":0},{"$f":"-Subs!DG47-Subs!DG54","v":0},{"$f":"-Subs!DH47-Subs!DH54","v":0},{"$f":"-Subs!DI47-Subs!DI54","v":0},{"$f":"-Subs!DJ47-Subs!DJ54","v":0},{"$f":"-Subs!DK47-Subs!DK54","v":0},{"$f":"-Subs!DL47-Subs!DL54","v":0},{"$f":"-Subs!DM47-Subs!DM54","v":0},{"$f":"-Subs!DN47-Subs!DN54","v":0},{"$f":"-Subs!DO47-Subs!DO54","v":0},{"$f":"-Subs!DP47-Subs!DP54","v":0},{"$f":"-Subs!DQ47-Subs!DQ54","v":0},{"$f":"-Subs!DR47-Subs!DR54","v":0},{"$f":"-Subs!DS47-Subs!DS54","v":0},{"$f":"-Subs!DT47-Subs!DT54","v":0},{"$f":"-Subs!DU47-Subs!DU54","v":0},{"$f":"-Subs!DV47-Subs!DV54","v":0},{"$f":"-Subs!DW47-Subs!DW54","v":0},{"$f":"-Subs!DX47-Subs!DX54","v":0},{"$f":"-Subs!DY47-Subs!DY54","v":0},{"$f":"-Subs!DZ47-Subs!DZ54","v":0},{"$f":"-Subs!EA47-Subs!EA54","v":0},{"$f":"-Subs!EB47-Subs!EB54","v":0},{"$f":"-Subs!EC47-Subs!EC54","v":0},{"$f":"-Subs!ED47-Subs!ED54","v":0},{"$f":"-Subs!EE47-Subs!EE54","v":0},{"$f":"-Subs!EF47-Subs!EF54","v":0},{"$f":"-Subs!EG47-Subs!EG54","v":0},{"$f":"-Subs!EH47-Subs!EH54","v":0},{"$f":"-Subs!EI47-Subs!EI54","v":0},{"$f":"-Subs!EJ47-Subs!EJ54","v":0},{"$f":"-Subs!EK47-Subs!EK54","v":0},{"$f":"-Subs!EL47-Subs!EL54","v":0},{"$f":"-Subs!EM47-Subs!EM54","v":0},{"$f":"-Subs!EN47-Subs!EN54","v":0},{"$f":"-Subs!EO47-Subs!EO54","v":0},{"$f":"-Subs!EP47-Subs!EP54","v":0},{"$f":"-Subs!EQ47-Subs!EQ54","v":0},{"$f":"-Subs!ER47-Subs!ER54","v":0},{"$f":"-Subs!ES47-Subs!ES54","v":0},{"$f":"-Subs!ET47-Subs!ET54","v":0},{"$f":"-Subs!EU47-Subs!EU54","v":0},{"$f":"-Subs!EV47-Subs!EV54","v":0},{"$f":"-Subs!EW47-Subs!EW54","v":0},{"$f":"-Subs!EX47-Subs!EX54","v":0},{"$f":"-Subs!EY47-Subs!EY54","v":0},{"$f":"-Subs!EZ47-Subs!EZ54","v":0},{"$f":"-Subs!FA47-Subs!FA54","v":0},{"$f":"-Subs!FB47-Subs!FB54","v":0},{"$f":"-Subs!FC47-Subs!FC54","v":0},{"$f":"-Subs!FD47-Subs!FD54","v":0},{"$f":"-Subs!FE47-Subs!FE54","v":0},{"$f":"-Subs!FF47-Subs!FF54","v":0}]
[null,"(-) Прочие расходы: возврат возмещенного НДС",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M70:FF70)","v":-110703.6132345001},{"$f":"-Oper!M213","v":0},{"$f":"-Oper!N213","v":0},{"$f":"-Oper!O213","v":0},{"$f":"-Oper!P213","v":0},{"$f":"-Oper!Q213","v":0},{"$f":"-Oper!R213","v":0},{"$f":"-Oper!S213","v":0},{"$f":"-Oper!T213","v":0},{"$f":"-Oper!U213","v":0},{"$f":"-Oper!V213","v":0},{"$f":"-Oper!W213","v":0},{"$f":"-Oper!X213","v":0},{"$f":"-Oper!Y213","v":0},{"$f":"-Oper!Z213","v":0},{"$f":"-Oper!AA213","v":-4892.9577772556258},{"$f":"-Oper!AB213","v":-4892.9577772556258},{"$f":"-Oper!AC213","v":-5379.0601815225009},{"$f":"-Oper!AD213","v":-5379.0601815225009},{"$f":"-Oper!AE213","v":-5379.0601815225009},{"$f":"-Oper!AF213","v":-5379.0601815225009},{"$f":"-Oper!AG213","v":-5918.3854767675011},{"$f":"-Oper!AH213","v":-5918.3854767675011},{"$f":"-Oper!AI213","v":-5918.3854767675011},{"$f":"-Oper!AJ213","v":-5918.3854767675011},{"$f":"-Oper!AK213","v":-6507.3854702587514},{"$f":"-Oper!AL213","v":-6507.3854702587514},{"$f":"-Oper!AM213","v":-6507.3854702587514},{"$f":"-Oper!AN213","v":-6507.3854702587514},{"$f":"-Oper!AO213","v":-7156.7047401918762},{"$f":"-Oper!AP213","v":-7156.7047401918762},{"$f":"-Oper!AQ213","v":-15384.96368541005},{"$f":"-Oper!AR213","v":0},{"$f":"-Oper!AS213","v":0},{"$f":"-Oper!AT213","v":0},{"$f":"-Oper!AU213","v":0},{"$f":"-Oper!AV213","v":0},{"$f":"-Oper!AW213","v":0},{"$f":"-Oper!AX213","v":0},{"$f":"-Oper!AY213","v":0},{"$f":"-Oper!AZ213","v":0},{"$f":"-Oper!BA213","v":0},{"$f":"-Oper!BB213","v":0},{"$f":"-Oper!BC213","v":0},{"$f":"-Oper!BD213","v":0},{"$f":"-Oper!BE213","v":0},{"$f":"-Oper!BF213","v":0},{"$f":"-Oper!BG213","v":0},{"$f":"-Oper!BH213","v":0},{"$f":"-Oper!BI213","v":0},{"$f":"-Oper!BJ213","v":0},{"$f":"-Oper!BK213","v":0},{"$f":"-Oper!BL213","v":0},{"$f":"-Oper!BM213","v":0},{"$f":"-Oper!BN213","v":0},{"$f":"-Oper!BO213","v":0},{"$f":"-Oper!BP213","v":0},{"$f":"-Oper!BQ213","v":0},{"$f":"-Oper!BR213","v":0},{"$f":"-Oper!BS213","v":0},{"$f":"-Oper!BT213","v":0},{"$f":"-Oper!BU213","v":0},{"$f":"-Oper!BV213","v":0},{"$f":"-Oper!BW213","v":0},{"$f":"-Oper!BX213","v":0},{"$f":"-Oper!BY213","v":0},{"$f":"-Oper!BZ213","v":0},{"$f":"-Oper!CA213","v":0},{"$f":"-Oper!CB213","v":0},{"$f":"-Oper!CC213","v":0},{"$f":"-Oper!CD213","v":0},{"$f":"-Oper!CE213","v":0},{"$f":"-Oper!CF213","v":0},{"$f":"-Oper!CG213","v":0},{"$f":"-Oper!CH213","v":0},{"$f":"-Oper!CI213","v":0},{"$f":"-Oper!CJ213","v":0},{"$f":"-Oper!CK213","v":0},{"$f":"-Oper!CL213","v":0},{"$f":"-Oper!CM213","v":0},{"$f":"-Oper!CN213","v":0},{"$f":"-Oper!CO213","v":0},{"$f":"-Oper!CP213","v":0},{"$f":"-Oper!CQ213","v":0},{"$f":"-Oper!CR213","v":0},{"$f":"-Oper!CS213","v":0},{"$f":"-Oper!CT213","v":0},{"$f":"-Oper!CU213","v":0},{"$f":"-Oper!CV213","v":0},{"$f":"-Oper!CW213","v":0},{"$f":"-Oper!CX213","v":0},{"$f":"-Oper!CY213","v":0},{"$f":"-Oper!CZ213","v":0},{"$f":"-Oper!DA213","v":0},{"$f":"-Oper!DB213","v":0},{"$f":"-Oper!DC213","v":0},{"$f":"-Oper!DD213","v":0},{"$f":"-Oper!DE213","v":0},{"$f":"-Oper!DF213","v":0},{"$f":"-Oper!DG213","v":0},{"$f":"-Oper!DH213","v":0},{"$f":"-Oper!DI213","v":0},{"$f":"-Oper!DJ213","v":0},{"$f":"-Oper!DK213","v":0},{"$f":"-Oper!DL213","v":0},{"$f":"-Oper!DM213","v":0},{"$f":"-Oper!DN213","v":0},{"$f":"-Oper!DO213","v":0},{"$f":"-Oper!DP213","v":0},{"$f":"-Oper!DQ213","v":0},{"$f":"-Oper!DR213","v":0},{"$f":"-Oper!DS213","v":0},{"$f":"-Oper!DT213","v":0},{"$f":"-Oper!DU213","v":0},{"$f":"-Oper!DV213","v":0},{"$f":"-Oper!DW213","v":0},{"$f":"-Oper!DX213","v":0},{"$f":"-Oper!DY213","v":0},{"$f":"-Oper!DZ213","v":0},{"$f":"-Oper!EA213","v":0},{"$f":"-Oper!EB213","v":0},{"$f":"-Oper!EC213","v":0},{"$f":"-Oper!ED213","v":0},{"$f":"-Oper!EE213","v":0},{"$f":"-Oper!EF213","v":0},{"$f":"-Oper!EG213","v":0},{"$f":"-Oper!EH213","v":0},{"$f":"-Oper!EI213","v":0},{"$f":"-Oper!EJ213","v":0},{"$f":"-Oper!EK213","v":0},{"$f":"-Oper!EL213","v":0},{"$f":"-Oper!EM213","v":0},{"$f":"-Oper!EN213","v":0},{"$f":"-Oper!EO213","v":0},{"$f":"-Oper!EP213","v":0},{"$f":"-Oper!EQ213","v":0},{"$f":"-Oper!ER213","v":0},{"$f":"-Oper!ES213","v":0},{"$f":"-Oper!ET213","v":0},{"$f":"-Oper!EU213","v":0},{"$f":"-Oper!EV213","v":0},{"$f":"-Oper!EW213","v":0},{"$f":"-Oper!EX213","v":0},{"$f":"-Oper!EY213","v":0},{"$f":"-Oper!EZ213","v":0},{"$f":"-Oper!FA213","v":0},{"$f":"-Oper!FB213","v":0},{"$f":"-Oper!FC213","v":0},{"$f":"-Oper!FD213","v":0},{"$f":"-Oper!FE213","v":0},{"$f":"-Oper!FF213","v":0}]
[null,"(-) Прочие расходы: списание основных средств",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M71:FF71)","v":-560395.86655742617},{"$f":"FixedAssets!M134","v":0},{"$f":"FixedAssets!N134","v":0},{"$f":"FixedAssets!O134","v":0},{"$f":"FixedAssets!P134","v":0},{"$f":"FixedAssets!Q134","v":0},{"$f":"FixedAssets!R134","v":0},{"$f":"FixedAssets!S134","v":0},{"$f":"FixedAssets!T134","v":0},{"$f":"FixedAssets!U134","v":0},{"$f":"FixedAssets!V134","v":0},{"$f":"FixedAssets!W134","v":0},{"$f":"FixedAssets!X134","v":0},{"$f":"FixedAssets!Y134","v":0},{"$f":"FixedAssets!Z134","v":0},{"$f":"FixedAssets!AA134","v":0},{"$f":"FixedAssets!AB134","v":0},{"$f":"FixedAssets!AC134","v":0},{"$f":"FixedAssets!AD134","v":0},{"$f":"FixedAssets!AE134","v":0},{"$f":"FixedAssets!AF134","v":0},{"$f":"FixedAssets!AG134","v":0},{"$f":"FixedAssets!AH134","v":0},{"$f":"FixedAssets!AI134","v":0},{"$f":"FixedAssets!AJ134","v":0},{"$f":"FixedAssets!AK134","v":0},{"$f":"FixedAssets!AL134","v":0},{"$f":"FixedAssets!AM134","v":0},{"$f":"FixedAssets!AN134","v":0},{"$f":"FixedAssets!AO134","v":0},{"$f":"FixedAssets!AP134","v":0},{"$f":"FixedAssets!AQ134","v":0},{"$f":"FixedAssets!AR134","v":-560395.86655742617},{"$f":"FixedAssets!AS134","v":0},{"$f":"FixedAssets!AT134","v":0},{"$f":"FixedAssets!AU134","v":0},{"$f":"FixedAssets!AV134","v":0},{"$f":"FixedAssets!AW134","v":0},{"$f":"FixedAssets!AX134","v":0},{"$f":"FixedAssets!AY134","v":0},{"$f":"FixedAssets!AZ134","v":0},{"$f":"FixedAssets!BA134","v":0},{"$f":"FixedAssets!BB134","v":0},{"$f":"FixedAssets!BC134","v":0},{"$f":"FixedAssets!BD134","v":0},{"$f":"FixedAssets!BE134","v":0},{"$f":"FixedAssets!BF134","v":0},{"$f":"FixedAssets!BG134","v":0},{"$f":"FixedAssets!BH134","v":0},{"$f":"FixedAssets!BI134","v":0},{"$f":"FixedAssets!BJ134","v":0},{"$f":"FixedAssets!BK134","v":0},{"$f":"FixedAssets!BL134","v":0},{"$f":"FixedAssets!BM134","v":0},{"$f":"FixedAssets!BN134","v":0},{"$f":"FixedAssets!BO134","v":0},{"$f":"FixedAssets!BP134","v":0},{"$f":"FixedAssets!BQ134","v":0},{"$f":"FixedAssets!BR134","v":0},{"$f":"FixedAssets!BS134","v":0},{"$f":"FixedAssets!BT134","v":0},{"$f":"FixedAssets!BU134","v":0},{"$f":"FixedAssets!BV134","v":0},{"$f":"FixedAssets!BW134","v":0},{"$f":"FixedAssets!BX134","v":0},{"$f":"FixedAssets!BY134","v":0},{"$f":"FixedAssets!BZ134","v":0},{"$f":"FixedAssets!CA134","v":0},{"$f":"FixedAssets!CB134","v":0},{"$f":"FixedAssets!CC134","v":0},{"$f":"FixedAssets!CD134","v":0},{"$f":"FixedAssets!CE134","v":0},{"$f":"FixedAssets!CF134","v":0},{"$f":"FixedAssets!CG134","v":0},{"$f":"FixedAssets!CH134","v":0},{"$f":"FixedAssets!CI134","v":0},{"$f":"FixedAssets!CJ134","v":0},{"$f":"FixedAssets!CK134","v":0},{"$f":"FixedAssets!CL134","v":0},{"$f":"FixedAssets!CM134","v":0},{"$f":"FixedAssets!CN134","v":0},{"$f":"FixedAssets!CO134","v":0},{"$f":"FixedAssets!CP134","v":0},{"$f":"FixedAssets!CQ134","v":0},{"$f":"FixedAssets!CR134","v":0},{"$f":"FixedAssets!CS134","v":0},{"$f":"FixedAssets!CT134","v":0},{"$f":"FixedAssets!CU134","v":0},{"$f":"FixedAssets!CV134","v":0},{"$f":"FixedAssets!CW134","v":0},{"$f":"FixedAssets!CX134","v":0},{"$f":"FixedAssets!CY134","v":0},{"$f":"FixedAssets!CZ134","v":0},{"$f":"FixedAssets!DA134","v":0},{"$f":"FixedAssets!DB134","v":0},{"$f":"FixedAssets!DC134","v":0},{"$f":"FixedAssets!DD134","v":0},{"$f":"FixedAssets!DE134","v":0},{"$f":"FixedAssets!DF134","v":0},{"$f":"FixedAssets!DG134","v":0},{"$f":"FixedAssets!DH134","v":0},{"$f":"FixedAssets!DI134","v":0},{"$f":"FixedAssets!DJ134","v":0},{"$f":"FixedAssets!DK134","v":0},{"$f":"FixedAssets!DL134","v":0},{"$f":"FixedAssets!DM134","v":0},{"$f":"FixedAssets!DN134","v":0},{"$f":"FixedAssets!DO134","v":0},{"$f":"FixedAssets!DP134","v":0},{"$f":"FixedAssets!DQ134","v":0},{"$f":"FixedAssets!DR134","v":0},{"$f":"FixedAssets!DS134","v":0},{"$f":"FixedAssets!DT134","v":0},{"$f":"FixedAssets!DU134","v":0},{"$f":"FixedAssets!DV134","v":0},{"$f":"FixedAssets!DW134","v":0},{"$f":"FixedAssets!DX134","v":0},{"$f":"FixedAssets!DY134","v":0},{"$f":"FixedAssets!DZ134","v":0},{"$f":"FixedAssets!EA134","v":0},{"$f":"FixedAssets!EB134","v":0},{"$f":"FixedAssets!EC134","v":0},{"$f":"FixedAssets!ED134","v":0},{"$f":"FixedAssets!EE134","v":0},{"$f":"FixedAssets!EF134","v":0},{"$f":"FixedAssets!EG134","v":0},{"$f":"FixedAssets!EH134","v":0},{"$f":"FixedAssets!EI134","v":0},{"$f":"FixedAssets!EJ134","v":0},{"$f":"FixedAssets!EK134","v":0},{"$f":"FixedAssets!EL134","v":0},{"$f":"FixedAssets!EM134","v":0},{"$f":"FixedAssets!EN134","v":0},{"$f":"FixedAssets!EO134","v":0},{"$f":"FixedAssets!EP134","v":0},{"$f":"FixedAssets!EQ134","v":0},{"$f":"FixedAssets!ER134","v":0},{"$f":"FixedAssets!ES134","v":0},{"$f":"FixedAssets!ET134","v":0},{"$f":"FixedAssets!EU134","v":0},{"$f":"FixedAssets!EV134","v":0},{"$f":"FixedAssets!EW134","v":0},{"$f":"FixedAssets!EX134","v":0},{"$f":"FixedAssets!EY134","v":0},{"$f":"FixedAssets!EZ134","v":0},{"$f":"FixedAssets!FA134","v":0},{"$f":"FixedAssets!FB134","v":0},{"$f":"FixedAssets!FC134","v":0},{"$f":"FixedAssets!FD134","v":0},{"$f":"FixedAssets!FE134","v":0},{"$f":"FixedAssets!FF134","v":0}]
[null,"(-) Прочие расходы: налоги, кроме налога на прибыль",null,null,null,null,null,"тыс. руб.",null,null,null,-64588.134324990067,{"$f":"-Tax!M128","v":0},{"$f":"-Tax!N128","v":0},{"$f":"-Tax!O128","v":0},{"$f":"-Tax!P128","v":0},{"$f":"-Tax!Q128","v":0},{"$f":"-Tax!R128","v":0},{"$f":"-Tax!S128","v":0},{"$f":"-Tax!T128","v":0},{"$f":"-Tax!U128","v":0},{"$f":"-Tax!V128","v":0},{"$f":"-Tax!W128","v":0},{"$f":"-Tax!X128","v":0},{"$f":"-Tax!Y128","v":0},{"$f":"-Tax!Z128","v":-3696.2291906540054},{"$f":"-Tax!AA128","v":-3662.822123081015},{"$f":"-Tax!AB128","v":-3629.415055508025},{"$f":"-Tax!AC128","v":-3596.0079879350351},{"$f":"-Tax!AD128","v":-3562.6009203620447},{"$f":"-Tax!AE128","v":-3529.1938527890547},{"$f":"-Tax!AF128","v":-3495.7867852160643},{"$f":"-Tax!AG128","v":-3462.3797176430744},{"$f":"-Tax!AH128","v":-3428.972650070084},{"$f":"-Tax!AI128","v":-3395.5655824970941},{"$f":"-Tax!AJ128","v":-3362.1585149241041},{"$f":"-Tax!AK128","v":-3328.7514473511137},{"$f":"-Tax!AL128","v":-3297.9296746904552},{"$f":"-Tax!AM128","v":-3267.1079020297962},{"$f":"-Tax!AN128","v":-3236.2861293691376},{"$f":"-Tax!AO128","v":-3205.4643567084786},{"$f":"-Tax!AP128","v":-3174.64258404782},{"$f":"-Tax!AQ128","v":-3143.820811387161},{"$f":"-Tax!AR128","v":-3112.9990387265025},{"$f":"-Tax!AS128","v":0},{"$f":"-Tax!AT128","v":0},{"$f":"-Tax!AU128","v":0},{"$f":"-Tax!AV128","v":0},{"$f":"-Tax!AW128","v":0},{"$f":"-Tax!AX128","v":0},{"$f":"-Tax!AY128","v":0},{"$f":"-Tax!AZ128","v":0},{"$f":"-Tax!BA128","v":0},{"$f":"-Tax!BB128","v":0},{"$f":"-Tax!BC128","v":0},{"$f":"-Tax!BD128","v":0},{"$f":"-Tax!BE128","v":0},{"$f":"-Tax!BF128","v":0},{"$f":"-Tax!BG128","v":0},{"$f":"-Tax!BH128","v":0},{"$f":"-Tax!BI128","v":0},{"$f":"-Tax!BJ128","v":0},{"$f":"-Tax!BK128","v":0},{"$f":"-Tax!BL128","v":0},{"$f":"-Tax!BM128","v":0},{"$f":"-Tax!BN128","v":0},{"$f":"-Tax!BO128","v":0},{"$f":"-Tax!BP128","v":0},{"$f":"-Tax!BQ128","v":0},{"$f":"-Tax!BR128","v":0},{"$f":"-Tax!BS128","v":0},{"$f":"-Tax!BT128","v":0},{"$f":"-Tax!BU128","v":0},{"$f":"-Tax!BV128","v":0},{"$f":"-Tax!BW128","v":0},{"$f":"-Tax!BX128","v":0},{"$f":"-Tax!BY128","v":0},{"$f":"-Tax!BZ128","v":0},{"$f":"-Tax!CA128","v":0},{"$f":"-Tax!CB128","v":0},{"$f":"-Tax!CC128","v":0},{"$f":"-Tax!CD128","v":0},{"$f":"-Tax!CE128","v":0},{"$f":"-Tax!CF128","v":0},{"$f":"-Tax!CG128","v":0},{"$f":"-Tax!CH128","v":0},{"$f":"-Tax!CI128","v":0},{"$f":"-Tax!CJ128","v":0},{"$f":"-Tax!CK128","v":0},{"$f":"-Tax!CL128","v":0},{"$f":"-Tax!CM128","v":0},{"$f":"-Tax!CN128","v":0},{"$f":"-Tax!CO128","v":0},{"$f":"-Tax!CP128","v":0},{"$f":"-Tax!CQ128","v":0},{"$f":"-Tax!CR128","v":0},{"$f":"-Tax!CS128","v":0},{"$f":"-Tax!CT128","v":0},{"$f":"-Tax!CU128","v":0},{"$f":"-Tax!CV128","v":0},{"$f":"-Tax!CW128","v":0},{"$f":"-Tax!CX128","v":0},{"$f":"-Tax!CY128","v":0},{"$f":"-Tax!CZ128","v":0},{"$f":"-Tax!DA128","v":0},{"$f":"-Tax!DB128","v":0},{"$f":"-Tax!DC128","v":0},{"$f":"-Tax!DD128","v":0},{"$f":"-Tax!DE128","v":0},{"$f":"-Tax!DF128","v":0},{"$f":"-Tax!DG128","v":0},{"$f":"-Tax!DH128","v":0},{"$f":"-Tax!DI128","v":0},{"$f":"-Tax!DJ128","v":0},{"$f":"-Tax!DK128","v":0},{"$f":"-Tax!DL128","v":0},{"$f":"-Tax!DM128","v":0},{"$f":"-Tax!DN128","v":0},{"$f":"-Tax!DO128","v":0},{"$f":"-Tax!DP128","v":0},{"$f":"-Tax!DQ128","v":0},{"$f":"-Tax!DR128","v":0},{"$f":"-Tax!DS128","v":0},{"$f":"-Tax!DT128","v":0},{"$f":"-Tax!DU128","v":0},{"$f":"-Tax!DV128","v":0},{"$f":"-Tax!DW128","v":0},{"$f":"-Tax!DX128","v":0},{"$f":"-Tax!DY128","v":0},{"$f":"-Tax!DZ128","v":0},{"$f":"-Tax!EA128","v":0},{"$f":"-Tax!EB128","v":0},{"$f":"-Tax!EC128","v":0},{"$f":"-Tax!ED128","v":0},{"$f":"-Tax!EE128","v":0},{"$f":"-Tax!EF128","v":0},{"$f":"-Tax!EG128","v":0},{"$f":"-Tax!EH128","v":0},{"$f":"-Tax!EI128","v":0},{"$f":"-Tax!EJ128","v":0},{"$f":"-Tax!EK128","v":0},{"$f":"-Tax!EL128","v":0},{"$f":"-Tax!EM128","v":0},{"$f":"-Tax!EN128","v":0},{"$f":"-Tax!EO128","v":0},{"$f":"-Tax!EP128","v":0},{"$f":"-Tax!EQ128","v":0},{"$f":"-Tax!ER128","v":0},{"$f":"-Tax!ES128","v":0},{"$f":"-Tax!ET128","v":0},{"$f":"-Tax!EU128","v":0},{"$f":"-Tax!EV128","v":0},{"$f":"-Tax!EW128","v":0},{"$f":"-Tax!EX128","v":0},{"$f":"-Tax!EY128","v":0},{"$f":"-Tax!EZ128","v":0},{"$f":"-Tax!FA128","v":0},{"$f":"-Tax!FB128","v":0},{"$f":"-Tax!FC128","v":0},{"$f":"-Tax!FD128","v":0},{"$f":"-Tax!FE128","v":0},{"$f":"-Tax!FF128","v":0}]
[null,"Прибыль (убыток) до налогообложения",null,null,null,null,null,"тыс. руб.",null,null,null,94664.849823786644,{"$f":"SUM(M65:M72)","v":-5200.0529854620509},-303.53921594805087,-424.25837192705427,-544.97752790605762,-1606.4095095151322,-2673.4808957381974,-5790.4262376374863,-7627.8129895091624,-8823.1395435236373,-11176.982535452154,-15241.731715309059,-18467.079685428194,2303.4894709610744,2980.0737808585905,1657.0688152035591,2545.9896091796963,825.34369314884498,1462.9600413257117,2204.6274968565035,3044.657396858287,1240.5629095862778,1983.0887743066201,2798.9271283390694,3692.782918777732,1708.1914904190944,2570.1392450769131,3471.6008554325813,4567.4496566699636,2541.2466822814995,3396.3422941783988,-4074.9401527517116,131625.13893043419,{"$f":"SUM(AS65:AS72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY65:BY72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE65:DE72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK65:EK72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Налог на прибыль",null,null,null,null,null,"тыс. руб.",null,null,null,-83156.705761431193,{"$f":"-Tax!M113","v":0},{"$f":"-Tax!N113","v":0},{"$f":"-Tax!O113","v":0},{"$f":"-Tax!P113","v":0},{"$f":"-Tax!Q113","v":0},{"$f":"-Tax!R113","v":0},{"$f":"-Tax!S113","v":0},{"$f":"-Tax!T113","v":0},{"$f":"-Tax!U113","v":0},{"$f":"-Tax!V113","v":0},{"$f":"-Tax!W113","v":0},{"$f":"-Tax!X113","v":0},{"$f":"-Tax!Y113","v":0},{"$f":"-Tax!Z113","v":0},{"$f":"-Tax!AA113","v":0},{"$f":"-Tax!AB113","v":0},{"$f":"-Tax!AC113","v":0},{"$f":"-Tax!AD113","v":0},{"$f":"-Tax!AE113","v":0},{"$f":"-Tax!AF113","v":0},{"$f":"-Tax!AG113","v":0},{"$f":"-Tax!AH113","v":0},{"$f":"-Tax!AI113","v":0},{"$f":"-Tax!AJ113","v":0},{"$f":"-Tax!AK113","v":0},{"$f":"-Tax!AL113","v":0},{"$f":"-Tax!AM113","v":0},{"$f":"-Tax!AN113","v":0},{"$f":"-Tax!AO113","v":0},{"$f":"-Tax!AP113","v":0},{"$f":"-Tax!AQ113","v":0},{"$f":"-Tax!AR113","v":-83156.705761431193},{"$f":"-Tax!AS113","v":-3.5917316244481365E-13},{"$f":"-Tax!AT113","v":-3.6312012027387746E-13},{"$f":"-Tax!AU113","v":-3.6312012027387746E-13},{"$f":"-Tax!AV113","v":-3.581918150064398E-13},{"$f":"-Tax!AW113","v":-3.581918150064398E-13},{"$f":"-Tax!AX113","v":-3.6212798879771935E-13},{"$f":"-Tax!AY113","v":-3.6212798879771935E-13},{"$f":"-Tax!AZ113","v":-3.5522620461574973E-13},{"$f":"-Tax!BA113","v":-3.5917316244481365E-13},{"$f":"-Tax!BB113","v":-3.6312012027387746E-13},{"$f":"-Tax!BC113","v":-3.6312012027387746E-13},{"$f":"-Tax!BD113","v":-3.5522620461574973E-13},{"$f":"-Tax!BE113","v":-3.5917316244481365E-13},{"$f":"-Tax!BF113","v":-3.6312012027387746E-13},{"$f":"-Tax!BG113","v":-3.6312012027387746E-13},{"$f":"-Tax!BH113","v":-3.5522620461574973E-13},{"$f":"-Tax!BI113","v":-3.5917316244481365E-13},{"$f":"-Tax!BJ113","v":-3.6312012027387746E-13},{"$f":"-Tax!BK113","v":-3.6312012027387746E-13},{"$f":"-Tax!BL113","v":-3.581918150064398E-13},{"$f":"-Tax!BM113","v":-3.581918150064398E-13},{"$f":"-Tax!BN113","v":-3.6212798879771935E-13},{"$f":"-Tax!BO113","v":-3.6212798879771935E-13},{"$f":"-Tax!BP113","v":-3.5522620461574973E-13},{"$f":"-Tax!BQ113","v":-3.5917316244481365E-13},{"$f":"-Tax!BR113","v":-3.6312012027387746E-13},{"$f":"-Tax!BS113","v":-3.6312012027387746E-13},{"$f":"-Tax!BT113","v":-3.5522620461574973E-13},{"$f":"-Tax!BU113","v":-3.5917316244481365E-13},{"$f":"-Tax!BV113","v":-3.6312012027387746E-13},{"$f":"-Tax!BW113","v":-3.6312012027387746E-13},{"$f":"-Tax!BX113","v":-3.5522620461574973E-13},{"$f":"-Tax!BY113","v":-3.5917316244481365E-13},{"$f":"-Tax!BZ113","v":-3.6312012027387746E-13},{"$f":"-Tax!CA113","v":-3.6312012027387746E-13},{"$f":"-Tax!CB113","v":-3.581918150064398E-13},{"$f":"-Tax!CC113","v":-3.581918150064398E-13},{"$f":"-Tax!CD113","v":-3.6212798879771935E-13},{"$f":"-Tax!CE113","v":-3.6212798879771935E-13},{"$f":"-Tax!CF113","v":-3.5522620461574973E-13},{"$f":"-Tax!CG113","v":-3.5917316244481365E-13},{"$f":"-Tax!CH113","v":-3.6312012027387746E-13},{"$f":"-Tax!CI113","v":-3.6312012027387746E-13},{"$f":"-Tax!CJ113","v":-3.5522620461574973E-13},{"$f":"-Tax!CK113","v":-3.5917316244481365E-13},{"$f":"-Tax!CL113","v":-3.6312012027387746E-13},{"$f":"-Tax!CM113","v":-3.6312012027387746E-13},{"$f":"-Tax!CN113","v":-3.5522620461574973E-13},{"$f":"-Tax!CO113","v":-3.5917316244481365E-13},{"$f":"-Tax!CP113","v":-3.6312012027387746E-13},{"$f":"-Tax!CQ113","v":-3.6312012027387746E-13},{"$f":"-Tax!CR113","v":-3.581918150064398E-13},{"$f":"-Tax!CS113","v":-3.581918150064398E-13},{"$f":"-Tax!CT113","v":-3.6212798879771935E-13},{"$f":"-Tax!CU113","v":-3.6212798879771935E-13},{"$f":"-Tax!CV113","v":-3.5522620461574973E-13},{"$f":"-Tax!CW113","v":-3.5917316244481365E-13},{"$f":"-Tax!CX113","v":-3.6312012027387746E-13},{"$f":"-Tax!CY113","v":-3.6312012027387746E-13},{"$f":"-Tax!CZ113","v":-3.5522620461574973E-13},{"$f":"-Tax!DA113","v":-3.5917316244481365E-13},{"$f":"-Tax!DB113","v":-3.6312012027387746E-13},{"$f":"-Tax!DC113","v":-3.6312012027387746E-13},{"$f":"-Tax!DD113","v":-3.5522620461574973E-13},{"$f":"-Tax!DE113","v":-3.5917316244481365E-13},{"$f":"-Tax!DF113","v":-3.6312012027387746E-13},{"$f":"-Tax!DG113","v":-3.6312012027387746E-13},{"$f":"-Tax!DH113","v":-3.581918150064398E-13},{"$f":"-Tax!DI113","v":-3.581918150064398E-13},{"$f":"-Tax!DJ113","v":-3.6212798879771935E-13},{"$f":"-Tax!DK113","v":-3.6212798879771935E-13},{"$f":"-Tax!DL113","v":-3.5522620461574973E-13},{"$f":"-Tax!DM113","v":-3.5917316244481365E-13},{"$f":"-Tax!DN113","v":-3.6312012027387746E-13},{"$f":"-Tax!DO113","v":-3.6312012027387746E-13},{"$f":"-Tax!DP113","v":-3.5522620461574973E-13},{"$f":"-Tax!DQ113","v":-3.5917316244481365E-13},{"$f":"-Tax!DR113","v":-3.6312012027387746E-13},{"$f":"-Tax!DS113","v":-3.6312012027387746E-13},{"$f":"-Tax!DT113","v":-3.5522620461574973E-13},{"$f":"-Tax!DU113","v":-3.5917316244481365E-13},{"$f":"-Tax!DV113","v":-3.6312012027387746E-13},{"$f":"-Tax!DW113","v":-3.6312012027387746E-13},{"$f":"-Tax!DX113","v":-3.581918150064398E-13},{"$f":"-Tax!DY113","v":-3.581918150064398E-13},{"$f":"-Tax!DZ113","v":-3.6212798879771935E-13},{"$f":"-Tax!EA113","v":-3.6212798879771935E-13},{"$f":"-Tax!EB113","v":-3.5522620461574973E-13},{"$f":"-Tax!EC113","v":-3.5917316244481365E-13},{"$f":"-Tax!ED113","v":-3.6312012027387746E-13},{"$f":"-Tax!EE113","v":-3.6312012027387746E-13},{"$f":"-Tax!EF113","v":-3.5522620461574973E-13},{"$f":"-Tax!EG113","v":-3.5917316244481365E-13},{"$f":"-Tax!EH113","v":-3.6312012027387746E-13},{"$f":"-Tax!EI113","v":-3.6312012027387746E-13},{"$f":"-Tax!EJ113","v":-3.5522620461574973E-13},{"$f":"-Tax!EK113","v":-3.5917316244481365E-13},{"$f":"-Tax!EL113","v":-3.6312012027387746E-13},{"$f":"-Tax!EM113","v":-3.6312012027387746E-13},{"$f":"-Tax!EN113","v":-3.581918150064398E-13},{"$f":"-Tax!EO113","v":-3.581918150064398E-13},{"$f":"-Tax!EP113","v":-3.6212798879771935E-13},{"$f":"-Tax!EQ113","v":-3.6212798879771935E-13},{"$f":"-Tax!ER113","v":-3.5522620461574973E-13},{"$f":"-Tax!ES113","v":-3.5917316244481365E-13},{"$f":"-Tax!ET113","v":-3.6312012027387746E-13},{"$f":"-Tax!EU113","v":-3.6312012027387746E-13},{"$f":"-Tax!EV113","v":-3.5522620461574973E-13},{"$f":"-Tax!EW113","v":-3.5917316244481365E-13},{"$f":"-Tax!EX113","v":-3.6312012027387746E-13},{"$f":"-Tax!EY113","v":-3.6312012027387746E-13},{"$f":"-Tax!EZ113","v":-3.5522620461574973E-13},{"$f":"-Tax!FA113","v":-3.5917316244481365E-13},{"$f":"-Tax!FB113","v":-3.6312012027387746E-13},{"$f":"-Tax!FC113","v":-3.6312012027387746E-13},{"$f":"-Tax!FD113","v":-3.581918150064398E-13},{"$f":"-Tax!FE113","v":-3.581918150064398E-13},{"$f":"-Tax!FF113","v":-3.6212798879771935E-13}]
[null,"Чистая прибыль",null,null,null,null,null,"тыс. руб.",null,null,null,11508.144062355459,{"$f":"SUM(M73:M74)","v":-5200.0529854620509},{"$f":"SUM(N73:N74)","v":-303.53921594805087},-424.25837192705427,-544.97752790605762,-1606.4095095151322,-2673.4808957381974,-5790.4262376374863,-7627.8129895091624,-8823.1395435236373,-11176.982535452154,-15241.731715309059,-18467.079685428194,2303.4894709610744,2980.0737808585905,1657.0688152035591,2545.9896091796963,825.34369314884498,1462.9600413257117,2204.6274968565035,3044.657396858287,1240.5629095862778,1983.0887743066201,2798.9271283390694,3692.782918777732,1708.1914904190944,2570.1392450769131,3471.6008554325813,4567.4496566699636,2541.2466822814995,3396.3422941783988,-4074.9401527517116,48468.433169002994,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,{"$f":"SUM(BZ73:BZ74)","v":-3.6312012027387746E-13},-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,{"$f":"SUM(EL73:EL74)","v":-3.6312012027387746E-13},-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13]
[null,"(-) Дивиденды",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"CashFlow!M67","v":0},{"$f":"CashFlow!N67","v":0},{"$f":"CashFlow!O67","v":0},{"$f":"CashFlow!P67","v":0},{"$f":"CashFlow!Q67","v":0},{"$f":"CashFlow!R67","v":0},{"$f":"CashFlow!S67","v":0},{"$f":"CashFlow!T67","v":0},{"$f":"CashFlow!U67","v":0},{"$f":"CashFlow!V67","v":0},{"$f":"CashFlow!W67","v":0},{"$f":"CashFlow!X67","v":0},{"$f":"CashFlow!Y67","v":0},{"$f":"CashFlow!Z67","v":0},{"$f":"CashFlow!AA67","v":0},{"$f":"CashFlow!AB67","v":0},{"$f":"CashFlow!AC67","v":0},{"$f":"CashFlow!AD67","v":0},{"$f":"CashFlow!AE67","v":0},{"$f":"CashFlow!AF67","v":0},{"$f":"CashFlow!AG67","v":0},{"$f":"CashFlow!AH67","v":0},{"$f":"CashFlow!AI67","v":0},{"$f":"CashFlow!AJ67","v":0},{"$f":"CashFlow!AK67","v":0},{"$f":"CashFlow!AL67","v":0},{"$f":"CashFlow!AM67","v":0},{"$f":"CashFlow!AN67","v":0},{"$f":"CashFlow!AO67","v":0},{"$f":"CashFlow!AP67","v":0},{"$f":"CashFlow!AQ67","v":0},{"$f":"CashFlow!AR67","v":0},{"$f":"CashFlow!AS67","v":0},{"$f":"CashFlow!AT67","v":0},{"$f":"CashFlow!AU67","v":0},{"$f":"CashFlow!AV67","v":0},{"$f":"CashFlow!AW67","v":0},{"$f":"CashFlow!AX67","v":0},{"$f":"CashFlow!AY67","v":0},{"$f":"CashFlow!AZ67","v":0},{"$f":"CashFlow!BA67","v":0},{"$f":"CashFlow!BB67","v":0},{"$f":"CashFlow!BC67","v":0},{"$f":"CashFlow!BD67","v":0},{"$f":"CashFlow!BE67","v":0},{"$f":"CashFlow!BF67","v":0},{"$f":"CashFlow!BG67","v":0},{"$f":"CashFlow!BH67","v":0},{"$f":"CashFlow!BI67","v":0},{"$f":"CashFlow!BJ67","v":0},{"$f":"CashFlow!BK67","v":0},{"$f":"CashFlow!BL67","v":0},{"$f":"CashFlow!BM67","v":0},{"$f":"CashFlow!BN67","v":0},{"$f":"CashFlow!BO67","v":0},{"$f":"CashFlow!BP67","v":0},{"$f":"CashFlow!BQ67","v":0},{"$f":"CashFlow!BR67","v":0},{"$f":"CashFlow!BS67","v":0},{"$f":"CashFlow!BT67","v":0},{"$f":"CashFlow!BU67","v":0},{"$f":"CashFlow!BV67","v":0},{"$f":"CashFlow!BW67","v":0},{"$f":"CashFlow!BX67","v":0},{"$f":"CashFlow!BY67","v":0},{"$f":"CashFlow!BZ67","v":0},{"$f":"CashFlow!CA67","v":0},{"$f":"CashFlow!CB67","v":0},{"$f":"CashFlow!CC67","v":0},{"$f":"CashFlow!CD67","v":0},{"$f":"CashFlow!CE67","v":0},{"$f":"CashFlow!CF67","v":0},{"$f":"CashFlow!CG67","v":0},{"$f":"CashFlow!CH67","v":0},{"$f":"CashFlow!CI67","v":0},{"$f":"CashFlow!CJ67","v":0},{"$f":"CashFlow!CK67","v":0},{"$f":"CashFlow!CL67","v":0},{"$f":"CashFlow!CM67","v":0},{"$f":"CashFlow!CN67","v":0},{"$f":"CashFlow!CO67","v":0},{"$f":"CashFlow!CP67","v":0},{"$f":"CashFlow!CQ67","v":0},{"$f":"CashFlow!CR67","v":0},{"$f":"CashFlow!CS67","v":0},{"$f":"CashFlow!CT67","v":0},{"$f":"CashFlow!CU67","v":0},{"$f":"CashFlow!CV67","v":0},{"$f":"CashFlow!CW67","v":0},{"$f":"CashFlow!CX67","v":0},{"$f":"CashFlow!CY67","v":0},{"$f":"CashFlow!CZ67","v":0},{"$f":"CashFlow!DA67","v":0},{"$f":"CashFlow!DB67","v":0},{"$f":"CashFlow!DC67","v":0},{"$f":"CashFlow!DD67","v":0},{"$f":"CashFlow!DE67","v":0},{"$f":"CashFlow!DF67","v":0},{"$f":"CashFlow!DG67","v":0},{"$f":"CashFlow!DH67","v":0},{"$f":"CashFlow!DI67","v":0},{"$f":"CashFlow!DJ67","v":0},{"$f":"CashFlow!DK67","v":0},{"$f":"CashFlow!DL67","v":0},{"$f":"CashFlow!DM67","v":0},{"$f":"CashFlow!DN67","v":0},{"$f":"CashFlow!DO67","v":0},{"$f":"CashFlow!DP67","v":0},{"$f":"CashFlow!DQ67","v":0},{"$f":"CashFlow!DR67","v":0},{"$f":"CashFlow!DS67","v":0},{"$f":"CashFlow!DT67","v":0},{"$f":"CashFlow!DU67","v":0},{"$f":"CashFlow!DV67","v":0},{"$f":"CashFlow!DW67","v":0},{"$f":"CashFlow!DX67","v":0},{"$f":"CashFlow!DY67","v":0},{"$f":"CashFlow!DZ67","v":0},{"$f":"CashFlow!EA67","v":0},{"$f":"CashFlow!EB67","v":0},{"$f":"CashFlow!EC67","v":0},{"$f":"CashFlow!ED67","v":0},{"$f":"CashFlow!EE67","v":0},{"$f":"CashFlow!EF67","v":0},{"$f":"CashFlow!EG67","v":0},{"$f":"CashFlow!EH67","v":0},{"$f":"CashFlow!EI67","v":0},{"$f":"CashFlow!EJ67","v":0},{"$f":"CashFlow!EK67","v":0},{"$f":"CashFlow!EL67","v":0},{"$f":"CashFlow!EM67","v":0},{"$f":"CashFlow!EN67","v":0},{"$f":"CashFlow!EO67","v":0},{"$f":"CashFlow!EP67","v":0},{"$f":"CashFlow!EQ67","v":0},{"$f":"CashFlow!ER67","v":0},{"$f":"CashFlow!ES67","v":0},{"$f":"CashFlow!ET67","v":0},{"$f":"CashFlow!EU67","v":0},{"$f":"CashFlow!EV67","v":0},{"$f":"CashFlow!EW67","v":0},{"$f":"CashFlow!EX67","v":0},{"$f":"CashFlow!EY67","v":0},{"$f":"CashFlow!EZ67","v":0},{"$f":"CashFlow!FA67","v":0},{"$f":"CashFlow!FB67","v":0},{"$f":"CashFlow!FC67","v":0},{"$f":"CashFlow!FD67","v":0},{"$f":"CashFlow!FE67","v":0},{"$f":"CashFlow!FF67","v":0}]
[null,"Нераспределенная прибыль",null,null,null,null,null,"тыс. руб.",null,null,null,11508.144062355459,{"$f":"SUM(M75:M76)","v":-5200.0529854620509},{"$f":"SUM(N75:N76)","v":-303.53921594805087},-424.25837192705427,-544.97752790605762,-1606.4095095151322,-2673.4808957381974,-5790.4262376374863,-7627.8129895091624,-8823.1395435236373,-11176.982535452154,-15241.731715309059,-18467.079685428194,2303.4894709610744,2980.0737808585905,1657.0688152035591,2545.9896091796963,825.34369314884498,1462.9600413257117,2204.6274968565035,3044.657396858287,1240.5629095862778,1983.0887743066201,2798.9271283390694,3692.782918777732,1708.1914904190944,2570.1392450769131,3471.6008554325813,4567.4496566699636,2541.2466822814995,3396.3422941783988,-4074.9401527517116,48468.433169002994,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,{"$f":"SUM(BZ75:BZ76)","v":-3.6312012027387746E-13},-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,{"$f":"SUM(EL75:EL76)","v":-3.6312012027387746E-13},-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13]
[]
[]
[null,"ОТЧЕТ О ДВИЖЕНИИ ДЕНЕЖНЫХ СРЕДСТВ"]
[]
[null,"Баланс денежных средств на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"L142*(M$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR142*(AS$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX142*(BY$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD142*(DE$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ142*(EK$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ОПЕРАЦИОННЫЙ ДЕНЕЖНЫЙ ПОТОК"]
[]
[null,"Приток денежных средств",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M86:FF86)","v":1103052.3841483158},{"$f":"SUM(M87:M96)","v":0},0,0,0,0,0,0,0,0,0,0,0,45852.501014466165,52489.15763580233,50080.839573602098,49750.469558060227,50190.945328719652,50297.964914446165,50391.657454886357,50284.917672622047,50697.3195119097,50776.354810190627,50851.828681591476,50727.804399189437,51285.221892041533,51335.394152233443,51351.486912823311,50909.770734785736,50976.751190220893,50968.056022311976,50949.203719462792,142884.73896894985,{"$f":"SUM(AS87:AS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY87:BY96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE87:DE96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK87:EK96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Subs!B198","v":"Платежи концедента - субсидия на банковские проценты"},null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M87:FF87)","v":193135.22678141997},{"$f":"CashFlow!M30","v":0},{"$f":"CashFlow!N30","v":0},{"$f":"CashFlow!O30","v":0},{"$f":"CashFlow!P30","v":0},{"$f":"CashFlow!Q30","v":0},{"$f":"CashFlow!R30","v":0},{"$f":"CashFlow!S30","v":0},{"$f":"CashFlow!T30","v":0},{"$f":"CashFlow!U30","v":0},{"$f":"CashFlow!V30","v":0},{"$f":"CashFlow!W30","v":0},{"$f":"CashFlow!X30","v":0},{"$f":"CashFlow!Y30","v":15136.590194178751},{"$f":"CashFlow!Z30","v":15136.590194178751},{"$f":"CashFlow!AA30","v":15136.590194178751},{"$f":"CashFlow!AB30","v":15136.590194178751},{"$f":"CashFlow!AC30","v":12667.048052793751},{"$f":"CashFlow!AD30","v":12667.048052793751},{"$f":"CashFlow!AE30","v":12667.048052793751},{"$f":"CashFlow!AF30","v":12667.048052793751},{"$f":"CashFlow!AG30","v":9920.7468783225013},{"$f":"CashFlow!AH30","v":9920.7468783225013},{"$f":"CashFlow!AI30","v":9920.7468783225013},{"$f":"CashFlow!AJ30","v":9920.7468783225013},{"$f":"CashFlow!AK30","v":6940.2649835474995},{"$f":"CashFlow!AL30","v":6940.2649835474995},{"$f":"CashFlow!AM30","v":6940.2649835474995},{"$f":"CashFlow!AN30","v":6940.2649835474995},{"$f":"CashFlow!AO30","v":3619.1565865125003},{"$f":"CashFlow!AP30","v":3619.1565865125003},{"$f":"CashFlow!AQ30","v":3619.1565865125003},{"$f":"CashFlow!AR30","v":3619.1565865125003},{"$f":"CashFlow!AS30","v":0},{"$f":"CashFlow!AT30","v":0},{"$f":"CashFlow!AU30","v":0},{"$f":"CashFlow!AV30","v":0},{"$f":"CashFlow!AW30","v":0},{"$f":"CashFlow!AX30","v":0},{"$f":"CashFlow!AY30","v":0},{"$f":"CashFlow!AZ30","v":0},{"$f":"CashFlow!BA30","v":0},{"$f":"CashFlow!BB30","v":0},{"$f":"CashFlow!BC30","v":0},{"$f":"CashFlow!BD30","v":0},{"$f":"CashFlow!BE30","v":0},{"$f":"CashFlow!BF30","v":0},{"$f":"CashFlow!BG30","v":0},{"$f":"CashFlow!BH30","v":0},{"$f":"CashFlow!BI30","v":0},{"$f":"CashFlow!BJ30","v":0},{"$f":"CashFlow!BK30","v":0},{"$f":"CashFlow!BL30","v":0},{"$f":"CashFlow!BM30","v":0},{"$f":"CashFlow!BN30","v":0},{"$f":"CashFlow!BO30","v":0},{"$f":"CashFlow!BP30","v":0},{"$f":"CashFlow!BQ30","v":0},{"$f":"CashFlow!BR30","v":0},{"$f":"CashFlow!BS30","v":0},{"$f":"CashFlow!BT30","v":0},{"$f":"CashFlow!BU30","v":0},{"$f":"CashFlow!BV30","v":0},{"$f":"CashFlow!BW30","v":0},{"$f":"CashFlow!BX30","v":0},{"$f":"CashFlow!BY30","v":0},{"$f":"CashFlow!BZ30","v":0},{"$f":"CashFlow!CA30","v":0},{"$f":"CashFlow!CB30","v":0},{"$f":"CashFlow!CC30","v":0},{"$f":"CashFlow!CD30","v":0},{"$f":"CashFlow!CE30","v":0},{"$f":"CashFlow!CF30","v":0},{"$f":"CashFlow!CG30","v":0},{"$f":"CashFlow!CH30","v":0},{"$f":"CashFlow!CI30","v":0},{"$f":"CashFlow!CJ30","v":0},{"$f":"CashFlow!CK30","v":0},{"$f":"CashFlow!CL30","v":0},{"$f":"CashFlow!CM30","v":0},{"$f":"CashFlow!CN30","v":0},{"$f":"CashFlow!CO30","v":0},{"$f":"CashFlow!CP30","v":0},{"$f":"CashFlow!CQ30","v":0},{"$f":"CashFlow!CR30","v":0},{"$f":"CashFlow!CS30","v":0},{"$f":"CashFlow!CT30","v":0},{"$f":"CashFlow!CU30","v":0},{"$f":"CashFlow!CV30","v":0},{"$f":"CashFlow!CW30","v":0},{"$f":"CashFlow!CX30","v":0},{"$f":"CashFlow!CY30","v":0},{"$f":"CashFlow!CZ30","v":0},{"$f":"CashFlow!DA30","v":0},{"$f":"CashFlow!DB30","v":0},{"$f":"CashFlow!DC30","v":0},{"$f":"CashFlow!DD30","v":0},{"$f":"CashFlow!DE30","v":0},{"$f":"CashFlow!DF30","v":0},{"$f":"CashFlow!DG30","v":0},{"$f":"CashFlow!DH30","v":0},{"$f":"CashFlow!DI30","v":0},{"$f":"CashFlow!DJ30","v":0},{"$f":"CashFlow!DK30","v":0},{"$f":"CashFlow!DL30","v":0},{"$f":"CashFlow!DM30","v":0},{"$f":"CashFlow!DN30","v":0},{"$f":"CashFlow!DO30","v":0},{"$f":"CashFlow!DP30","v":0},{"$f":"CashFlow!DQ30","v":0},{"$f":"CashFlow!DR30","v":0},{"$f":"CashFlow!DS30","v":0},{"$f":"CashFlow!DT30","v":0},{"$f":"CashFlow!DU30","v":0},{"$f":"CashFlow!DV30","v":0},{"$f":"CashFlow!DW30","v":0},{"$f":"CashFlow!DX30","v":0},{"$f":"CashFlow!DY30","v":0},{"$f":"CashFlow!DZ30","v":0},{"$f":"CashFlow!EA30","v":0},{"$f":"CashFlow!EB30","v":0},{"$f":"CashFlow!EC30","v":0},{"$f":"CashFlow!ED30","v":0},{"$f":"CashFlow!EE30","v":0},{"$f":"CashFlow!EF30","v":0},{"$f":"CashFlow!EG30","v":0},{"$f":"CashFlow!EH30","v":0},{"$f":"CashFlow!EI30","v":0},{"$f":"CashFlow!EJ30","v":0},{"$f":"CashFlow!EK30","v":0},{"$f":"CashFlow!EL30","v":0},{"$f":"CashFlow!EM30","v":0},{"$f":"CashFlow!EN30","v":0},{"$f":"CashFlow!EO30","v":0},{"$f":"CashFlow!EP30","v":0},{"$f":"CashFlow!EQ30","v":0},{"$f":"CashFlow!ER30","v":0},{"$f":"CashFlow!ES30","v":0},{"$f":"CashFlow!ET30","v":0},{"$f":"CashFlow!EU30","v":0},{"$f":"CashFlow!EV30","v":0},{"$f":"CashFlow!EW30","v":0},{"$f":"CashFlow!EX30","v":0},{"$f":"CashFlow!EY30","v":0},{"$f":"CashFlow!EZ30","v":0},{"$f":"CashFlow!FA30","v":0},{"$f":"CashFlow!FB30","v":0},{"$f":"CashFlow!FC30","v":0},{"$f":"CashFlow!FD30","v":0},{"$f":"CashFlow!FE30","v":0},{"$f":"CashFlow!FF30","v":0}]
[null,{"$f":"Subs!B199","v":"Платежи концедента - субсидия на инвестиционные затраты"},null,null,null,null,null,"тыс. руб.",null,null,null,716507.84750390984,{"$f":"CashFlow!M31","v":0},{"$f":"CashFlow!N31","v":0},{"$f":"CashFlow!O31","v":0},{"$f":"CashFlow!P31","v":0},{"$f":"CashFlow!Q31","v":0},{"$f":"CashFlow!R31","v":0},{"$f":"CashFlow!S31","v":0},{"$f":"CashFlow!T31","v":0},{"$f":"CashFlow!U31","v":0},{"$f":"CashFlow!V31","v":0},{"$f":"CashFlow!W31","v":0},{"$f":"CashFlow!X31","v":0},{"$f":"CashFlow!Y31","v":29357.746663533751},{"$f":"CashFlow!Z31","v":29357.746663533751},{"$f":"CashFlow!AA31","v":29357.746663533751},{"$f":"CashFlow!AB31","v":29357.746663533751},{"$f":"CashFlow!AC31","v":32274.361089135004},{"$f":"CashFlow!AD31","v":32274.361089135004},{"$f":"CashFlow!AE31","v":32274.361089135004},{"$f":"CashFlow!AF31","v":32274.361089135004},{"$f":"CashFlow!AG31","v":35510.312860605001},{"$f":"CashFlow!AH31","v":35510.312860605001},{"$f":"CashFlow!AI31","v":35510.312860605001},{"$f":"CashFlow!AJ31","v":35510.312860605001},{"$f":"CashFlow!AK31","v":39044.312821552507},{"$f":"CashFlow!AL31","v":39044.312821552507},{"$f":"CashFlow!AM31","v":39044.312821552507},{"$f":"CashFlow!AN31","v":39044.312821552507},{"$f":"CashFlow!AO31","v":42940.228441151252},{"$f":"CashFlow!AP31","v":42940.228441151252},{"$f":"CashFlow!AQ31","v":42940.228441151252},{"$f":"CashFlow!AR31","v":42940.228441151252},{"$f":"CashFlow!AS31","v":0},{"$f":"CashFlow!AT31","v":0},{"$f":"CashFlow!AU31","v":0},{"$f":"CashFlow!AV31","v":0},{"$f":"CashFlow!AW31","v":0},{"$f":"CashFlow!AX31","v":0},{"$f":"CashFlow!AY31","v":0},{"$f":"CashFlow!AZ31","v":0},{"$f":"CashFlow!BA31","v":0},{"$f":"CashFlow!BB31","v":0},{"$f":"CashFlow!BC31","v":0},{"$f":"CashFlow!BD31","v":0},{"$f":"CashFlow!BE31","v":0},{"$f":"CashFlow!BF31","v":0},{"$f":"CashFlow!BG31","v":0},{"$f":"CashFlow!BH31","v":0},{"$f":"CashFlow!BI31","v":0},{"$f":"CashFlow!BJ31","v":0},{"$f":"CashFlow!BK31","v":0},{"$f":"CashFlow!BL31","v":0},{"$f":"CashFlow!BM31","v":0},{"$f":"CashFlow!BN31","v":0},{"$f":"CashFlow!BO31","v":0},{"$f":"CashFlow!BP31","v":0},{"$f":"CashFlow!BQ31","v":0},{"$f":"CashFlow!BR31","v":0},{"$f":"CashFlow!BS31","v":0},{"$f":"CashFlow!BT31","v":0},{"$f":"CashFlow!BU31","v":0},{"$f":"CashFlow!BV31","v":0},{"$f":"CashFlow!BW31","v":0},{"$f":"CashFlow!BX31","v":0},{"$f":"CashFlow!BY31","v":0},{"$f":"CashFlow!BZ31","v":0},{"$f":"CashFlow!CA31","v":0},{"$f":"CashFlow!CB31","v":0},{"$f":"CashFlow!CC31","v":0},{"$f":"CashFlow!CD31","v":0},{"$f":"CashFlow!CE31","v":0},{"$f":"CashFlow!CF31","v":0},{"$f":"CashFlow!CG31","v":0},{"$f":"CashFlow!CH31","v":0},{"$f":"CashFlow!CI31","v":0},{"$f":"CashFlow!CJ31","v":0},{"$f":"CashFlow!CK31","v":0},{"$f":"CashFlow!CL31","v":0},{"$f":"CashFlow!CM31","v":0},{"$f":"CashFlow!CN31","v":0},{"$f":"CashFlow!CO31","v":0},{"$f":"CashFlow!CP31","v":0},{"$f":"CashFlow!CQ31","v":0},{"$f":"CashFlow!CR31","v":0},{"$f":"CashFlow!CS31","v":0},{"$f":"CashFlow!CT31","v":0},{"$f":"CashFlow!CU31","v":0},{"$f":"CashFlow!CV31","v":0},{"$f":"CashFlow!CW31","v":0},{"$f":"CashFlow!CX31","v":0},{"$f":"CashFlow!CY31","v":0},{"$f":"CashFlow!CZ31","v":0},{"$f":"CashFlow!DA31","v":0},{"$f":"CashFlow!DB31","v":0},{"$f":"CashFlow!DC31","v":0},{"$f":"CashFlow!DD31","v":0},{"$f":"CashFlow!DE31","v":0},{"$f":"CashFlow!DF31","v":0},{"$f":"CashFlow!DG31","v":0},{"$f":"CashFlow!DH31","v":0},{"$f":"CashFlow!DI31","v":0},{"$f":"CashFlow!DJ31","v":0},{"$f":"CashFlow!DK31","v":0},{"$f":"CashFlow!DL31","v":0},{"$f":"CashFlow!DM31","v":0},{"$f":"CashFlow!DN31","v":0},{"$f":"CashFlow!DO31","v":0},{"$f":"CashFlow!DP31","v":0},{"$f":"CashFlow!DQ31","v":0},{"$f":"CashFlow!DR31","v":0},{"$f":"CashFlow!DS31","v":0},{"$f":"CashFlow!DT31","v":0},{"$f":"CashFlow!DU31","v":0},{"$f":"CashFlow!DV31","v":0},{"$f":"CashFlow!DW31","v":0},{"$f":"CashFlow!DX31","v":0},{"$f":"CashFlow!DY31","v":0},{"$f":"CashFlow!DZ31","v":0},{"$f":"CashFlow!EA31","v":0},{"$f":"CashFlow!EB31","v":0},{"$f":"CashFlow!EC31","v":0},{"$f":"CashFlow!ED31","v":0},{"$f":"CashFlow!EE31","v":0},{"$f":"CashFlow!EF31","v":0},{"$f":"CashFlow!EG31","v":0},{"$f":"CashFlow!EH31","v":0},{"$f":"CashFlow!EI31","v":0},{"$f":"CashFlow!EJ31","v":0},{"$f":"CashFlow!EK31","v":0},{"$f":"CashFlow!EL31","v":0},{"$f":"CashFlow!EM31","v":0},{"$f":"CashFlow!EN31","v":0},{"$f":"CashFlow!EO31","v":0},{"$f":"CashFlow!EP31","v":0},{"$f":"CashFlow!EQ31","v":0},{"$f":"CashFlow!ER31","v":0},{"$f":"CashFlow!ES31","v":0},{"$f":"CashFlow!ET31","v":0},{"$f":"CashFlow!EU31","v":0},{"$f":"CashFlow!EV31","v":0},{"$f":"CashFlow!EW31","v":0},{"$f":"CashFlow!EX31","v":0},{"$f":"CashFlow!EY31","v":0},{"$f":"CashFlow!EZ31","v":0},{"$f":"CashFlow!FA31","v":0},{"$f":"CashFlow!FB31","v":0},{"$f":"CashFlow!FC31","v":0},{"$f":"CashFlow!FD31","v":0},{"$f":"CashFlow!FE31","v":0},{"$f":"CashFlow!FF31","v":0}]
[null,{"$f":"Subs!B200","v":"Платежи концедента - субсидия на операционные затраты (на налог на прибыль)"},null,null,null,null,null,"тыс. руб.",null,null,null,83156.705761431193,{"$f":"CashFlow!M32","v":0},{"$f":"CashFlow!N32","v":0},{"$f":"CashFlow!O32","v":0},{"$f":"CashFlow!P32","v":0},{"$f":"CashFlow!Q32","v":0},{"$f":"CashFlow!R32","v":0},{"$f":"CashFlow!S32","v":0},{"$f":"CashFlow!T32","v":0},{"$f":"CashFlow!U32","v":0},{"$f":"CashFlow!V32","v":0},{"$f":"CashFlow!W32","v":0},{"$f":"CashFlow!X32","v":0},{"$f":"CashFlow!Y32","v":0},{"$f":"CashFlow!Z32","v":0},{"$f":"CashFlow!AA32","v":0},{"$f":"CashFlow!AB32","v":0},{"$f":"CashFlow!AC32","v":0},{"$f":"CashFlow!AD32","v":0},{"$f":"CashFlow!AE32","v":0},{"$f":"CashFlow!AF32","v":0},{"$f":"CashFlow!AG32","v":0},{"$f":"CashFlow!AH32","v":0},{"$f":"CashFlow!AI32","v":0},{"$f":"CashFlow!AJ32","v":0},{"$f":"CashFlow!AK32","v":0},{"$f":"CashFlow!AL32","v":0},{"$f":"CashFlow!AM32","v":0},{"$f":"CashFlow!AN32","v":0},{"$f":"CashFlow!AO32","v":0},{"$f":"CashFlow!AP32","v":0},{"$f":"CashFlow!AQ32","v":0},{"$f":"CashFlow!AR32","v":83156.705761431193},{"$f":"CashFlow!AS32","v":0},{"$f":"CashFlow!AT32","v":0},{"$f":"CashFlow!AU32","v":0},{"$f":"CashFlow!AV32","v":0},{"$f":"CashFlow!AW32","v":0},{"$f":"CashFlow!AX32","v":0},{"$f":"CashFlow!AY32","v":0},{"$f":"CashFlow!AZ32","v":0},{"$f":"CashFlow!BA32","v":0},{"$f":"CashFlow!BB32","v":0},{"$f":"CashFlow!BC32","v":0},{"$f":"CashFlow!BD32","v":0},{"$f":"CashFlow!BE32","v":0},{"$f":"CashFlow!BF32","v":0},{"$f":"CashFlow!BG32","v":0},{"$f":"CashFlow!BH32","v":0},{"$f":"CashFlow!BI32","v":0},{"$f":"CashFlow!BJ32","v":0},{"$f":"CashFlow!BK32","v":0},{"$f":"CashFlow!BL32","v":0},{"$f":"CashFlow!BM32","v":0},{"$f":"CashFlow!BN32","v":0},{"$f":"CashFlow!BO32","v":0},{"$f":"CashFlow!BP32","v":0},{"$f":"CashFlow!BQ32","v":0},{"$f":"CashFlow!BR32","v":0},{"$f":"CashFlow!BS32","v":0},{"$f":"CashFlow!BT32","v":0},{"$f":"CashFlow!BU32","v":0},{"$f":"CashFlow!BV32","v":0},{"$f":"CashFlow!BW32","v":0},{"$f":"CashFlow!BX32","v":0},{"$f":"CashFlow!BY32","v":0},{"$f":"CashFlow!BZ32","v":0},{"$f":"CashFlow!CA32","v":0},{"$f":"CashFlow!CB32","v":0},{"$f":"CashFlow!CC32","v":0},{"$f":"CashFlow!CD32","v":0},{"$f":"CashFlow!CE32","v":0},{"$f":"CashFlow!CF32","v":0},{"$f":"CashFlow!CG32","v":0},{"$f":"CashFlow!CH32","v":0},{"$f":"CashFlow!CI32","v":0},{"$f":"CashFlow!CJ32","v":0},{"$f":"CashFlow!CK32","v":0},{"$f":"CashFlow!CL32","v":0},{"$f":"CashFlow!CM32","v":0},{"$f":"CashFlow!CN32","v":0},{"$f":"CashFlow!CO32","v":0},{"$f":"CashFlow!CP32","v":0},{"$f":"CashFlow!CQ32","v":0},{"$f":"CashFlow!CR32","v":0},{"$f":"CashFlow!CS32","v":0},{"$f":"CashFlow!CT32","v":0},{"$f":"CashFlow!CU32","v":0},{"$f":"CashFlow!CV32","v":0},{"$f":"CashFlow!CW32","v":0},{"$f":"CashFlow!CX32","v":0},{"$f":"CashFlow!CY32","v":0},{"$f":"CashFlow!CZ32","v":0},{"$f":"CashFlow!DA32","v":0},{"$f":"CashFlow!DB32","v":0},{"$f":"CashFlow!DC32","v":0},{"$f":"CashFlow!DD32","v":0},{"$f":"CashFlow!DE32","v":0},{"$f":"CashFlow!DF32","v":0},{"$f":"CashFlow!DG32","v":0},{"$f":"CashFlow!DH32","v":0},{"$f":"CashFlow!DI32","v":0},{"$f":"CashFlow!DJ32","v":0},{"$f":"CashFlow!DK32","v":0},{"$f":"CashFlow!DL32","v":0},{"$f":"CashFlow!DM32","v":0},{"$f":"CashFlow!DN32","v":0},{"$f":"CashFlow!DO32","v":0},{"$f":"CashFlow!DP32","v":0},{"$f":"CashFlow!DQ32","v":0},{"$f":"CashFlow!DR32","v":0},{"$f":"CashFlow!DS32","v":0},{"$f":"CashFlow!DT32","v":0},{"$f":"CashFlow!DU32","v":0},{"$f":"CashFlow!DV32","v":0},{"$f":"CashFlow!DW32","v":0},{"$f":"CashFlow!DX32","v":0},{"$f":"CashFlow!DY32","v":0},{"$f":"CashFlow!DZ32","v":0},{"$f":"CashFlow!EA32","v":0},{"$f":"CashFlow!EB32","v":0},{"$f":"CashFlow!EC32","v":0},{"$f":"CashFlow!ED32","v":0},{"$f":"CashFlow!EE32","v":0},{"$f":"CashFlow!EF32","v":0},{"$f":"CashFlow!EG32","v":0},{"$f":"CashFlow!EH32","v":0},{"$f":"CashFlow!EI32","v":0},{"$f":"CashFlow!EJ32","v":0},{"$f":"CashFlow!EK32","v":0},{"$f":"CashFlow!EL32","v":0},{"$f":"CashFlow!EM32","v":0},{"$f":"CashFlow!EN32","v":0},{"$f":"CashFlow!EO32","v":0},{"$f":"CashFlow!EP32","v":0},{"$f":"CashFlow!EQ32","v":0},{"$f":"CashFlow!ER32","v":0},{"$f":"CashFlow!ES32","v":0},{"$f":"CashFlow!ET32","v":0},{"$f":"CashFlow!EU32","v":0},{"$f":"CashFlow!EV32","v":0},{"$f":"CashFlow!EW32","v":0},{"$f":"CashFlow!EX32","v":0},{"$f":"CashFlow!EY32","v":0},{"$f":"CashFlow!EZ32","v":0},{"$f":"CashFlow!FA32","v":0},{"$f":"CashFlow!FB32","v":0},{"$f":"CashFlow!FC32","v":0},{"$f":"CashFlow!FD32","v":0},{"$f":"CashFlow!FE32","v":0},{"$f":"CashFlow!FF32","v":0}]
[null,{"$f":"Subs!B201","v":"Платежи концедента - субсидия на операционные затраты (на эксплуатационные расходы)"},null,null,null,null,null,"тыс. руб.",null,null,null,22788.665534993073,{"$f":"CashFlow!M33","v":0},{"$f":"CashFlow!N33","v":0},{"$f":"CashFlow!O33","v":0},{"$f":"CashFlow!P33","v":0},{"$f":"CashFlow!Q33","v":0},{"$f":"CashFlow!R33","v":0},{"$f":"CashFlow!S33","v":0},{"$f":"CashFlow!T33","v":0},{"$f":"CashFlow!U33","v":0},{"$f":"CashFlow!V33","v":0},{"$f":"CashFlow!W33","v":0},{"$f":"CashFlow!X33","v":0},{"$f":"CashFlow!Y33","v":1037.2455050366643},{"$f":"CashFlow!Z33","v":1047.3772260299406},{"$f":"CashFlow!AA33","v":1057.6087789892035},{"$f":"CashFlow!AB33","v":1067.941147599402},{"$f":"CashFlow!AC33","v":1078.3753252381312},{"$f":"CashFlow!AD33","v":1088.912315071138},{"$f":"CashFlow!AE33","v":1099.5531301487722},{"$f":"CashFlow!AF33","v":1110.298793503378},{"$f":"CashFlow!AG33","v":1121.1503382476558},{"$f":"CashFlow!AH33","v":1132.1088076739829},{"$f":"CashFlow!AI33","v":1143.1752553547226},{"$f":"CashFlow!AJ33","v":1154.3507452435128},{"$f":"CashFlow!AK33","v":1165.6363517775617},{"$f":"CashFlow!AL33","v":1177.0331599809419},{"$f":"CashFlow!AM33","v":1188.5422655689113},{"$f":"CashFlow!AN33","v":1200.1647750532538},{"$f":"CashFlow!AO33","v":1211.9018058486645},{"$f":"CashFlow!AP33","v":1223.75448638018},{"$f":"CashFlow!AQ33","v":1235.7239561916681},{"$f":"CashFlow!AR33","v":1247.8113660553836},{"$f":"CashFlow!AS33","v":0},{"$f":"CashFlow!AT33","v":0},{"$f":"CashFlow!AU33","v":0},{"$f":"CashFlow!AV33","v":0},{"$f":"CashFlow!AW33","v":0},{"$f":"CashFlow!AX33","v":0},{"$f":"CashFlow!AY33","v":0},{"$f":"CashFlow!AZ33","v":0},{"$f":"CashFlow!BA33","v":0},{"$f":"CashFlow!BB33","v":0},{"$f":"CashFlow!BC33","v":0},{"$f":"CashFlow!BD33","v":0},{"$f":"CashFlow!BE33","v":0},{"$f":"CashFlow!BF33","v":0},{"$f":"CashFlow!BG33","v":0},{"$f":"CashFlow!BH33","v":0},{"$f":"CashFlow!BI33","v":0},{"$f":"CashFlow!BJ33","v":0},{"$f":"CashFlow!BK33","v":0},{"$f":"CashFlow!BL33","v":0},{"$f":"CashFlow!BM33","v":0},{"$f":"CashFlow!BN33","v":0},{"$f":"CashFlow!BO33","v":0},{"$f":"CashFlow!BP33","v":0},{"$f":"CashFlow!BQ33","v":0},{"$f":"CashFlow!BR33","v":0},{"$f":"CashFlow!BS33","v":0},{"$f":"CashFlow!BT33","v":0},{"$f":"CashFlow!BU33","v":0},{"$f":"CashFlow!BV33","v":0},{"$f":"CashFlow!BW33","v":0},{"$f":"CashFlow!BX33","v":0},{"$f":"CashFlow!BY33","v":0},{"$f":"CashFlow!BZ33","v":0},{"$f":"CashFlow!CA33","v":0},{"$f":"CashFlow!CB33","v":0},{"$f":"CashFlow!CC33","v":0},{"$f":"CashFlow!CD33","v":0},{"$f":"CashFlow!CE33","v":0},{"$f":"CashFlow!CF33","v":0},{"$f":"CashFlow!CG33","v":0},{"$f":"CashFlow!CH33","v":0},{"$f":"CashFlow!CI33","v":0},{"$f":"CashFlow!CJ33","v":0},{"$f":"CashFlow!CK33","v":0},{"$f":"CashFlow!CL33","v":0},{"$f":"CashFlow!CM33","v":0},{"$f":"CashFlow!CN33","v":0},{"$f":"CashFlow!CO33","v":0},{"$f":"CashFlow!CP33","v":0},{"$f":"CashFlow!CQ33","v":0},{"$f":"CashFlow!CR33","v":0},{"$f":"CashFlow!CS33","v":0},{"$f":"CashFlow!CT33","v":0},{"$f":"CashFlow!CU33","v":0},{"$f":"CashFlow!CV33","v":0},{"$f":"CashFlow!CW33","v":0},{"$f":"CashFlow!CX33","v":0},{"$f":"CashFlow!CY33","v":0},{"$f":"CashFlow!CZ33","v":0},{"$f":"CashFlow!DA33","v":0},{"$f":"CashFlow!DB33","v":0},{"$f":"CashFlow!DC33","v":0},{"$f":"CashFlow!DD33","v":0},{"$f":"CashFlow!DE33","v":0},{"$f":"CashFlow!DF33","v":0},{"$f":"CashFlow!DG33","v":0},{"$f":"CashFlow!DH33","v":0},{"$f":"CashFlow!DI33","v":0},{"$f":"CashFlow!DJ33","v":0},{"$f":"CashFlow!DK33","v":0},{"$f":"CashFlow!DL33","v":0},{"$f":"CashFlow!DM33","v":0},{"$f":"CashFlow!DN33","v":0},{"$f":"CashFlow!DO33","v":0},{"$f":"CashFlow!DP33","v":0},{"$f":"CashFlow!DQ33","v":0},{"$f":"CashFlow!DR33","v":0},{"$f":"CashFlow!DS33","v":0},{"$f":"CashFlow!DT33","v":0},{"$f":"CashFlow!DU33","v":0},{"$f":"CashFlow!DV33","v":0},{"$f":"CashFlow!DW33","v":0},{"$f":"CashFlow!DX33","v":0},{"$f":"CashFlow!DY33","v":0},{"$f":"CashFlow!DZ33","v":0},{"$f":"CashFlow!EA33","v":0},{"$f":"CashFlow!EB33","v":0},{"$f":"CashFlow!EC33","v":0},{"$f":"CashFlow!ED33","v":0},{"$f":"CashFlow!EE33","v":0},{"$f":"CashFlow!EF33","v":0},{"$f":"CashFlow!EG33","v":0},{"$f":"CashFlow!EH33","v":0},{"$f":"CashFlow!EI33","v":0},{"$f":"CashFlow!EJ33","v":0},{"$f":"CashFlow!EK33","v":0},{"$f":"CashFlow!EL33","v":0},{"$f":"CashFlow!EM33","v":0},{"$f":"CashFlow!EN33","v":0},{"$f":"CashFlow!EO33","v":0},{"$f":"CashFlow!EP33","v":0},{"$f":"CashFlow!EQ33","v":0},{"$f":"CashFlow!ER33","v":0},{"$f":"CashFlow!ES33","v":0},{"$f":"CashFlow!ET33","v":0},{"$f":"CashFlow!EU33","v":0},{"$f":"CashFlow!EV33","v":0},{"$f":"CashFlow!EW33","v":0},{"$f":"CashFlow!EX33","v":0},{"$f":"CashFlow!EY33","v":0},{"$f":"CashFlow!EZ33","v":0},{"$f":"CashFlow!FA33","v":0},{"$f":"CashFlow!FB33","v":0},{"$f":"CashFlow!FC33","v":0},{"$f":"CashFlow!FD33","v":0},{"$f":"CashFlow!FE33","v":0},{"$f":"CashFlow!FF33","v":0}]
[null,"Арендная плата",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M91:FF91)","v":64588.134324990067},{"$f":"CashFlow!M34","v":0},{"$f":"CashFlow!N34","v":0},{"$f":"CashFlow!O34","v":0},{"$f":"CashFlow!P34","v":0},{"$f":"CashFlow!Q34","v":0},{"$f":"CashFlow!R34","v":0},{"$f":"CashFlow!S34","v":0},{"$f":"CashFlow!T34","v":0},{"$f":"CashFlow!U34","v":0},{"$f":"CashFlow!V34","v":0},{"$f":"CashFlow!W34","v":0},{"$f":"CashFlow!X34","v":0},{"$f":"CashFlow!Y34","v":0},{"$f":"CashFlow!Z34","v":3696.2291906540054},{"$f":"CashFlow!AA34","v":3662.822123081015},{"$f":"CashFlow!AB34","v":3629.415055508025},{"$f":"CashFlow!AC34","v":3596.0079879350351},{"$f":"CashFlow!AD34","v":3562.6009203620447},{"$f":"CashFlow!AE34","v":3529.1938527890547},{"$f":"CashFlow!AF34","v":3495.7867852160643},{"$f":"CashFlow!AG34","v":3462.3797176430744},{"$f":"CashFlow!AH34","v":3428.972650070084},{"$f":"CashFlow!AI34","v":3395.5655824970941},{"$f":"CashFlow!AJ34","v":3362.1585149241041},{"$f":"CashFlow!AK34","v":3328.7514473511137},{"$f":"CashFlow!AL34","v":3297.9296746904552},{"$f":"CashFlow!AM34","v":3267.1079020297962},{"$f":"CashFlow!AN34","v":3236.2861293691376},{"$f":"CashFlow!AO34","v":3205.4643567084786},{"$f":"CashFlow!AP34","v":3174.64258404782},{"$f":"CashFlow!AQ34","v":3143.820811387161},{"$f":"CashFlow!AR34","v":3112.9990387265025},{"$f":"CashFlow!AS34","v":0},{"$f":"CashFlow!AT34","v":0},{"$f":"CashFlow!AU34","v":0},{"$f":"CashFlow!AV34","v":0},{"$f":"CashFlow!AW34","v":0},{"$f":"CashFlow!AX34","v":0},{"$f":"CashFlow!AY34","v":0},{"$f":"CashFlow!AZ34","v":0},{"$f":"CashFlow!BA34","v":0},{"$f":"CashFlow!BB34","v":0},{"$f":"CashFlow!BC34","v":0},{"$f":"CashFlow!BD34","v":0},{"$f":"CashFlow!BE34","v":0},{"$f":"CashFlow!BF34","v":0},{"$f":"CashFlow!BG34","v":0},{"$f":"CashFlow!BH34","v":0},{"$f":"CashFlow!BI34","v":0},{"$f":"CashFlow!BJ34","v":0},{"$f":"CashFlow!BK34","v":0},{"$f":"CashFlow!BL34","v":0},{"$f":"CashFlow!BM34","v":0},{"$f":"CashFlow!BN34","v":0},{"$f":"CashFlow!BO34","v":0},{"$f":"CashFlow!BP34","v":0},{"$f":"CashFlow!BQ34","v":0},{"$f":"CashFlow!BR34","v":0},{"$f":"CashFlow!BS34","v":0},{"$f":"CashFlow!BT34","v":0},{"$f":"CashFlow!BU34","v":0},{"$f":"CashFlow!BV34","v":0},{"$f":"CashFlow!BW34","v":0},{"$f":"CashFlow!BX34","v":0},{"$f":"CashFlow!BY34","v":0},{"$f":"CashFlow!BZ34","v":0},{"$f":"CashFlow!CA34","v":0},{"$f":"CashFlow!CB34","v":0},{"$f":"CashFlow!CC34","v":0},{"$f":"CashFlow!CD34","v":0},{"$f":"CashFlow!CE34","v":0},{"$f":"CashFlow!CF34","v":0},{"$f":"CashFlow!CG34","v":0},{"$f":"CashFlow!CH34","v":0},{"$f":"CashFlow!CI34","v":0},{"$f":"CashFlow!CJ34","v":0},{"$f":"CashFlow!CK34","v":0},{"$f":"CashFlow!CL34","v":0},{"$f":"CashFlow!CM34","v":0},{"$f":"CashFlow!CN34","v":0},{"$f":"CashFlow!CO34","v":0},{"$f":"CashFlow!CP34","v":0},{"$f":"CashFlow!CQ34","v":0},{"$f":"CashFlow!CR34","v":0},{"$f":"CashFlow!CS34","v":0},{"$f":"CashFlow!CT34","v":0},{"$f":"CashFlow!CU34","v":0},{"$f":"CashFlow!CV34","v":0},{"$f":"CashFlow!CW34","v":0},{"$f":"CashFlow!CX34","v":0},{"$f":"CashFlow!CY34","v":0},{"$f":"CashFlow!CZ34","v":0},{"$f":"CashFlow!DA34","v":0},{"$f":"CashFlow!DB34","v":0},{"$f":"CashFlow!DC34","v":0},{"$f":"CashFlow!DD34","v":0},{"$f":"CashFlow!DE34","v":0},{"$f":"CashFlow!DF34","v":0},{"$f":"CashFlow!DG34","v":0},{"$f":"CashFlow!DH34","v":0},{"$f":"CashFlow!DI34","v":0},{"$f":"CashFlow!DJ34","v":0},{"$f":"CashFlow!DK34","v":0},{"$f":"CashFlow!DL34","v":0},{"$f":"CashFlow!DM34","v":0},{"$f":"CashFlow!DN34","v":0},{"$f":"CashFlow!DO34","v":0},{"$f":"CashFlow!DP34","v":0},{"$f":"CashFlow!DQ34","v":0},{"$f":"CashFlow!DR34","v":0},{"$f":"CashFlow!DS34","v":0},{"$f":"CashFlow!DT34","v":0},{"$f":"CashFlow!DU34","v":0},{"$f":"CashFlow!DV34","v":0},{"$f":"CashFlow!DW34","v":0},{"$f":"CashFlow!DX34","v":0},{"$f":"CashFlow!DY34","v":0},{"$f":"CashFlow!DZ34","v":0},{"$f":"CashFlow!EA34","v":0},{"$f":"CashFlow!EB34","v":0},{"$f":"CashFlow!EC34","v":0},{"$f":"CashFlow!ED34","v":0},{"$f":"CashFlow!EE34","v":0},{"$f":"CashFlow!EF34","v":0},{"$f":"CashFlow!EG34","v":0},{"$f":"CashFlow!EH34","v":0},{"$f":"CashFlow!EI34","v":0},{"$f":"CashFlow!EJ34","v":0},{"$f":"CashFlow!EK34","v":0},{"$f":"CashFlow!EL34","v":0},{"$f":"CashFlow!EM34","v":0},{"$f":"CashFlow!EN34","v":0},{"$f":"CashFlow!EO34","v":0},{"$f":"CashFlow!EP34","v":0},{"$f":"CashFlow!EQ34","v":0},{"$f":"CashFlow!ER34","v":0},{"$f":"CashFlow!ES34","v":0},{"$f":"CashFlow!ET34","v":0},{"$f":"CashFlow!EU34","v":0},{"$f":"CashFlow!EV34","v":0},{"$f":"CashFlow!EW34","v":0},{"$f":"CashFlow!EX34","v":0},{"$f":"CashFlow!EY34","v":0},{"$f":"CashFlow!EZ34","v":0},{"$f":"CashFlow!FA34","v":0},{"$f":"CashFlow!FB34","v":0},{"$f":"CashFlow!FC34","v":0},{"$f":"CashFlow!FD34","v":0},{"$f":"CashFlow!FE34","v":0},{"$f":"CashFlow!FF34","v":0}]
[null,"Коммерческая выручка",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M92:FF92)","v":0},{"$f":"CashFlow!M35","v":0},{"$f":"CashFlow!N35","v":0},{"$f":"CashFlow!O35","v":0},{"$f":"CashFlow!P35","v":0},{"$f":"CashFlow!Q35","v":0},{"$f":"CashFlow!R35","v":0},{"$f":"CashFlow!S35","v":0},{"$f":"CashFlow!T35","v":0},{"$f":"CashFlow!U35","v":0},{"$f":"CashFlow!V35","v":0},{"$f":"CashFlow!W35","v":0},{"$f":"CashFlow!X35","v":0},{"$f":"CashFlow!Y35","v":0},{"$f":"CashFlow!Z35","v":0},{"$f":"CashFlow!AA35","v":0},{"$f":"CashFlow!AB35","v":0},{"$f":"CashFlow!AC35","v":0},{"$f":"CashFlow!AD35","v":0},{"$f":"CashFlow!AE35","v":0},{"$f":"CashFlow!AF35","v":0},{"$f":"CashFlow!AG35","v":0},{"$f":"CashFlow!AH35","v":0},{"$f":"CashFlow!AI35","v":0},{"$f":"CashFlow!AJ35","v":0},{"$f":"CashFlow!AK35","v":0},{"$f":"CashFlow!AL35","v":0},{"$f":"CashFlow!AM35","v":0},{"$f":"CashFlow!AN35","v":0},{"$f":"CashFlow!AO35","v":0},{"$f":"CashFlow!AP35","v":0},{"$f":"CashFlow!AQ35","v":0},{"$f":"CashFlow!AR35","v":0},{"$f":"CashFlow!AS35","v":0},{"$f":"CashFlow!AT35","v":0},{"$f":"CashFlow!AU35","v":0},{"$f":"CashFlow!AV35","v":0},{"$f":"CashFlow!AW35","v":0},{"$f":"CashFlow!AX35","v":0},{"$f":"CashFlow!AY35","v":0},{"$f":"CashFlow!AZ35","v":0},{"$f":"CashFlow!BA35","v":0},{"$f":"CashFlow!BB35","v":0},{"$f":"CashFlow!BC35","v":0},{"$f":"CashFlow!BD35","v":0},{"$f":"CashFlow!BE35","v":0},{"$f":"CashFlow!BF35","v":0},{"$f":"CashFlow!BG35","v":0},{"$f":"CashFlow!BH35","v":0},{"$f":"CashFlow!BI35","v":0},{"$f":"CashFlow!BJ35","v":0},{"$f":"CashFlow!BK35","v":0},{"$f":"CashFlow!BL35","v":0},{"$f":"CashFlow!BM35","v":0},{"$f":"CashFlow!BN35","v":0},{"$f":"CashFlow!BO35","v":0},{"$f":"CashFlow!BP35","v":0},{"$f":"CashFlow!BQ35","v":0},{"$f":"CashFlow!BR35","v":0},{"$f":"CashFlow!BS35","v":0},{"$f":"CashFlow!BT35","v":0},{"$f":"CashFlow!BU35","v":0},{"$f":"CashFlow!BV35","v":0},{"$f":"CashFlow!BW35","v":0},{"$f":"CashFlow!BX35","v":0},{"$f":"CashFlow!BY35","v":0},{"$f":"CashFlow!BZ35","v":0},{"$f":"CashFlow!CA35","v":0},{"$f":"CashFlow!CB35","v":0},{"$f":"CashFlow!CC35","v":0},{"$f":"CashFlow!CD35","v":0},{"$f":"CashFlow!CE35","v":0},{"$f":"CashFlow!CF35","v":0},{"$f":"CashFlow!CG35","v":0},{"$f":"CashFlow!CH35","v":0},{"$f":"CashFlow!CI35","v":0},{"$f":"CashFlow!CJ35","v":0},{"$f":"CashFlow!CK35","v":0},{"$f":"CashFlow!CL35","v":0},{"$f":"CashFlow!CM35","v":0},{"$f":"CashFlow!CN35","v":0},{"$f":"CashFlow!CO35","v":0},{"$f":"CashFlow!CP35","v":0},{"$f":"CashFlow!CQ35","v":0},{"$f":"CashFlow!CR35","v":0},{"$f":"CashFlow!CS35","v":0},{"$f":"CashFlow!CT35","v":0},{"$f":"CashFlow!CU35","v":0},{"$f":"CashFlow!CV35","v":0},{"$f":"CashFlow!CW35","v":0},{"$f":"CashFlow!CX35","v":0},{"$f":"CashFlow!CY35","v":0},{"$f":"CashFlow!CZ35","v":0},{"$f":"CashFlow!DA35","v":0},{"$f":"CashFlow!DB35","v":0},{"$f":"CashFlow!DC35","v":0},{"$f":"CashFlow!DD35","v":0},{"$f":"CashFlow!DE35","v":0},{"$f":"CashFlow!DF35","v":0},{"$f":"CashFlow!DG35","v":0},{"$f":"CashFlow!DH35","v":0},{"$f":"CashFlow!DI35","v":0},{"$f":"CashFlow!DJ35","v":0},{"$f":"CashFlow!DK35","v":0},{"$f":"CashFlow!DL35","v":0},{"$f":"CashFlow!DM35","v":0},{"$f":"CashFlow!DN35","v":0},{"$f":"CashFlow!DO35","v":0},{"$f":"CashFlow!DP35","v":0},{"$f":"CashFlow!DQ35","v":0},{"$f":"CashFlow!DR35","v":0},{"$f":"CashFlow!DS35","v":0},{"$f":"CashFlow!DT35","v":0},{"$f":"CashFlow!DU35","v":0},{"$f":"CashFlow!DV35","v":0},{"$f":"CashFlow!DW35","v":0},{"$f":"CashFlow!DX35","v":0},{"$f":"CashFlow!DY35","v":0},{"$f":"CashFlow!DZ35","v":0},{"$f":"CashFlow!EA35","v":0},{"$f":"CashFlow!EB35","v":0},{"$f":"CashFlow!EC35","v":0},{"$f":"CashFlow!ED35","v":0},{"$f":"CashFlow!EE35","v":0},{"$f":"CashFlow!EF35","v":0},{"$f":"CashFlow!EG35","v":0},{"$f":"CashFlow!EH35","v":0},{"$f":"CashFlow!EI35","v":0},{"$f":"CashFlow!EJ35","v":0},{"$f":"CashFlow!EK35","v":0},{"$f":"CashFlow!EL35","v":0},{"$f":"CashFlow!EM35","v":0},{"$f":"CashFlow!EN35","v":0},{"$f":"CashFlow!EO35","v":0},{"$f":"CashFlow!EP35","v":0},{"$f":"CashFlow!EQ35","v":0},{"$f":"CashFlow!ER35","v":0},{"$f":"CashFlow!ES35","v":0},{"$f":"CashFlow!ET35","v":0},{"$f":"CashFlow!EU35","v":0},{"$f":"CashFlow!EV35","v":0},{"$f":"CashFlow!EW35","v":0},{"$f":"CashFlow!EX35","v":0},{"$f":"CashFlow!EY35","v":0},{"$f":"CashFlow!EZ35","v":0},{"$f":"CashFlow!FA35","v":0},{"$f":"CashFlow!FB35","v":0},{"$f":"CashFlow!FC35","v":0},{"$f":"CashFlow!FD35","v":0},{"$f":"CashFlow!FE35","v":0},{"$f":"CashFlow!FF35","v":0}]
[null,"Снижение резервного счета DSRA",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M93:FF93)","v":13927.511331869286},{"$f":"MAX(CashFlow!M42,0)","v":0},{"$f":"MAX(CashFlow!N42,0)","v":0},{"$f":"MAX(CashFlow!O42,0)","v":0},{"$f":"MAX(CashFlow!P42,0)","v":0},{"$f":"MAX(CashFlow!Q42,0)","v":0},{"$f":"MAX(CashFlow!R42,0)","v":0},{"$f":"MAX(CashFlow!S42,0)","v":0},{"$f":"MAX(CashFlow!T42,0)","v":0},{"$f":"MAX(CashFlow!U42,0)","v":0},{"$f":"MAX(CashFlow!V42,0)","v":0},{"$f":"MAX(CashFlow!W42,0)","v":0},{"$f":"MAX(CashFlow!X42,0)","v":0},{"$f":"MAX(CashFlow!Y42,0)","v":320.91865171699828},{"$f":"MAX(CashFlow!Z42,0)","v":3251.2143614058878},{"$f":"MAX(CashFlow!AA42,0)","v":854.93612462837882},{"$f":"MAX(CashFlow!AB42,0)","v":547.64080804929836},{"$f":"MAX(CashFlow!AC42,0)","v":575.15287361772971},{"$f":"MAX(CashFlow!AD42,0)","v":693.9068478932295},{"$f":"MAX(CashFlow!AE42,0)","v":810.36564082877612},{"$f":"MAX(CashFlow!AF42,0)","v":726.28726278285103},{"$f":"MAX(CashFlow!AG42,0)","v":682.7297170914635},{"$f":"MAX(CashFlow!AH42,0)","v":773.077924328054},{"$f":"MAX(CashFlow!AI42,0)","v":870.89241562115421},{"$f":"MAX(CashFlow!AJ42,0)","v":769.09971090330919},{"$f":"MAX(CashFlow!AK42,0)","v":806.25628781285468},{"$f":"MAX(CashFlow!AL42,0)","v":865.57958824181014},{"$f":"MAX(CashFlow!AM42,0)","v":900.9850159043724},{"$f":"MAX(CashFlow!AN42,0)","v":478.46810104311794},{"$f":"MAX(CashFlow!AO42,0)","v":0},{"$f":"MAX(CashFlow!AP42,0)","v":0},{"$f":"MAX(CashFlow!AQ42,0)","v":0},{"$f":"MAX(CashFlow!AR42,0)","v":0},{"$f":"MAX(CashFlow!AS42,0)","v":0},{"$f":"MAX(CashFlow!AT42,0)","v":0},{"$f":"MAX(CashFlow!AU42,0)","v":0},{"$f":"MAX(CashFlow!AV42,0)","v":0},{"$f":"MAX(CashFlow!AW42,0)","v":0},{"$f":"MAX(CashFlow!AX42,0)","v":0},{"$f":"MAX(CashFlow!AY42,0)","v":0},{"$f":"MAX(CashFlow!AZ42,0)","v":0},{"$f":"MAX(CashFlow!BA42,0)","v":0},{"$f":"MAX(CashFlow!BB42,0)","v":0},{"$f":"MAX(CashFlow!BC42,0)","v":0},{"$f":"MAX(CashFlow!BD42,0)","v":0},{"$f":"MAX(CashFlow!BE42,0)","v":0},{"$f":"MAX(CashFlow!BF42,0)","v":0},{"$f":"MAX(CashFlow!BG42,0)","v":0},{"$f":"MAX(CashFlow!BH42,0)","v":0},{"$f":"MAX(CashFlow!BI42,0)","v":0},{"$f":"MAX(CashFlow!BJ42,0)","v":0},{"$f":"MAX(CashFlow!BK42,0)","v":0},{"$f":"MAX(CashFlow!BL42,0)","v":0},{"$f":"MAX(CashFlow!BM42,0)","v":0},{"$f":"MAX(CashFlow!BN42,0)","v":0},{"$f":"MAX(CashFlow!BO42,0)","v":0},{"$f":"MAX(CashFlow!BP42,0)","v":0},{"$f":"MAX(CashFlow!BQ42,0)","v":0},{"$f":"MAX(CashFlow!BR42,0)","v":0},{"$f":"MAX(CashFlow!BS42,0)","v":0},{"$f":"MAX(CashFlow!BT42,0)","v":0},{"$f":"MAX(CashFlow!BU42,0)","v":0},{"$f":"MAX(CashFlow!BV42,0)","v":0},{"$f":"MAX(CashFlow!BW42,0)","v":0},{"$f":"MAX(CashFlow!BX42,0)","v":0},{"$f":"MAX(CashFlow!BY42,0)","v":0},{"$f":"MAX(CashFlow!BZ42,0)","v":0},{"$f":"MAX(CashFlow!CA42,0)","v":0},{"$f":"MAX(CashFlow!CB42,0)","v":0},{"$f":"MAX(CashFlow!CC42,0)","v":0},{"$f":"MAX(CashFlow!CD42,0)","v":0},{"$f":"MAX(CashFlow!CE42,0)","v":0},{"$f":"MAX(CashFlow!CF42,0)","v":0},{"$f":"MAX(CashFlow!CG42,0)","v":0},{"$f":"MAX(CashFlow!CH42,0)","v":0},{"$f":"MAX(CashFlow!CI42,0)","v":0},{"$f":"MAX(CashFlow!CJ42,0)","v":0},{"$f":"MAX(CashFlow!CK42,0)","v":0},{"$f":"MAX(CashFlow!CL42,0)","v":0},{"$f":"MAX(CashFlow!CM42,0)","v":0},{"$f":"MAX(CashFlow!CN42,0)","v":0},{"$f":"MAX(CashFlow!CO42,0)","v":0},{"$f":"MAX(CashFlow!CP42,0)","v":0},{"$f":"MAX(CashFlow!CQ42,0)","v":0},{"$f":"MAX(CashFlow!CR42,0)","v":0},{"$f":"MAX(CashFlow!CS42,0)","v":0},{"$f":"MAX(CashFlow!CT42,0)","v":0},{"$f":"MAX(CashFlow!CU42,0)","v":0},{"$f":"MAX(CashFlow!CV42,0)","v":0},{"$f":"MAX(CashFlow!CW42,0)","v":0},{"$f":"MAX(CashFlow!CX42,0)","v":0},{"$f":"MAX(CashFlow!CY42,0)","v":0},{"$f":"MAX(CashFlow!CZ42,0)","v":0},{"$f":"MAX(CashFlow!DA42,0)","v":0},{"$f":"MAX(CashFlow!DB42,0)","v":0},{"$f":"MAX(CashFlow!DC42,0)","v":0},{"$f":"MAX(CashFlow!DD42,0)","v":0},{"$f":"MAX(CashFlow!DE42,0)","v":0},{"$f":"MAX(CashFlow!DF42,0)","v":0},{"$f":"MAX(CashFlow!DG42,0)","v":0},{"$f":"MAX(CashFlow!DH42,0)","v":0},{"$f":"MAX(CashFlow!DI42,0)","v":0},{"$f":"MAX(CashFlow!DJ42,0)","v":0},{"$f":"MAX(CashFlow!DK42,0)","v":0},{"$f":"MAX(CashFlow!DL42,0)","v":0},{"$f":"MAX(CashFlow!DM42,0)","v":0},{"$f":"MAX(CashFlow!DN42,0)","v":0},{"$f":"MAX(CashFlow!DO42,0)","v":0},{"$f":"MAX(CashFlow!DP42,0)","v":0},{"$f":"MAX(CashFlow!DQ42,0)","v":0},{"$f":"MAX(CashFlow!DR42,0)","v":0},{"$f":"MAX(CashFlow!DS42,0)","v":0},{"$f":"MAX(CashFlow!DT42,0)","v":0},{"$f":"MAX(CashFlow!DU42,0)","v":0},{"$f":"MAX(CashFlow!DV42,0)","v":0},{"$f":"MAX(CashFlow!DW42,0)","v":0},{"$f":"MAX(CashFlow!DX42,0)","v":0},{"$f":"MAX(CashFlow!DY42,0)","v":0},{"$f":"MAX(CashFlow!DZ42,0)","v":0},{"$f":"MAX(CashFlow!EA42,0)","v":0},{"$f":"MAX(CashFlow!EB42,0)","v":0},{"$f":"MAX(CashFlow!EC42,0)","v":0},{"$f":"MAX(CashFlow!ED42,0)","v":0},{"$f":"MAX(CashFlow!EE42,0)","v":0},{"$f":"MAX(CashFlow!EF42,0)","v":0},{"$f":"MAX(CashFlow!EG42,0)","v":0},{"$f":"MAX(CashFlow!EH42,0)","v":0},{"$f":"MAX(CashFlow!EI42,0)","v":0},{"$f":"MAX(CashFlow!EJ42,0)","v":0},{"$f":"MAX(CashFlow!EK42,0)","v":0},{"$f":"MAX(CashFlow!EL42,0)","v":0},{"$f":"MAX(CashFlow!EM42,0)","v":0},{"$f":"MAX(CashFlow!EN42,0)","v":0},{"$f":"MAX(CashFlow!EO42,0)","v":0},{"$f":"MAX(CashFlow!EP42,0)","v":0},{"$f":"MAX(CashFlow!EQ42,0)","v":0},{"$f":"MAX(CashFlow!ER42,0)","v":0},{"$f":"MAX(CashFlow!ES42,0)","v":0},{"$f":"MAX(CashFlow!ET42,0)","v":0},{"$f":"MAX(CashFlow!EU42,0)","v":0},{"$f":"MAX(CashFlow!EV42,0)","v":0},{"$f":"MAX(CashFlow!EW42,0)","v":0},{"$f":"MAX(CashFlow!EX42,0)","v":0},{"$f":"MAX(CashFlow!EY42,0)","v":0},{"$f":"MAX(CashFlow!EZ42,0)","v":0},{"$f":"MAX(CashFlow!FA42,0)","v":0},{"$f":"MAX(CashFlow!FB42,0)","v":0},{"$f":"MAX(CashFlow!FC42,0)","v":0},{"$f":"MAX(CashFlow!FD42,0)","v":0},{"$f":"MAX(CashFlow!FE42,0)","v":0},{"$f":"MAX(CashFlow!FF42,0)","v":0}]
[null,"Снижение резервного счета",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M94:FF94)","v":0},{"$f":"MAX(CashFlow!M43,0)","v":0},{"$f":"MAX(CashFlow!N43,0)","v":0},{"$f":"MAX(CashFlow!O43,0)","v":0},{"$f":"MAX(CashFlow!P43,0)","v":0},{"$f":"MAX(CashFlow!Q43,0)","v":0},{"$f":"MAX(CashFlow!R43,0)","v":0},{"$f":"MAX(CashFlow!S43,0)","v":0},{"$f":"MAX(CashFlow!T43,0)","v":0},{"$f":"MAX(CashFlow!U43,0)","v":0},{"$f":"MAX(CashFlow!V43,0)","v":0},{"$f":"MAX(CashFlow!W43,0)","v":0},{"$f":"MAX(CashFlow!X43,0)","v":0},{"$f":"MAX(CashFlow!Y43,0)","v":0},{"$f":"MAX(CashFlow!Z43,0)","v":0},{"$f":"MAX(CashFlow!AA43,0)","v":0},{"$f":"MAX(CashFlow!AB43,0)","v":0},{"$f":"MAX(CashFlow!AC43,0)","v":0},{"$f":"MAX(CashFlow!AD43,0)","v":0},{"$f":"MAX(CashFlow!AE43,0)","v":0},{"$f":"MAX(CashFlow!AF43,0)","v":0},{"$f":"MAX(CashFlow!AG43,0)","v":0},{"$f":"MAX(CashFlow!AH43,0)","v":0},{"$f":"MAX(CashFlow!AI43,0)","v":0},{"$f":"MAX(CashFlow!AJ43,0)","v":0},{"$f":"MAX(CashFlow!AK43,0)","v":0},{"$f":"MAX(CashFlow!AL43,0)","v":0},{"$f":"MAX(CashFlow!AM43,0)","v":0},{"$f":"MAX(CashFlow!AN43,0)","v":0},{"$f":"MAX(CashFlow!AO43,0)","v":0},{"$f":"MAX(CashFlow!AP43,0)","v":0},{"$f":"MAX(CashFlow!AQ43,0)","v":0},{"$f":"MAX(CashFlow!AR43,0)","v":0},{"$f":"MAX(CashFlow!AS43,0)","v":0},{"$f":"MAX(CashFlow!AT43,0)","v":0},{"$f":"MAX(CashFlow!AU43,0)","v":0},{"$f":"MAX(CashFlow!AV43,0)","v":0},{"$f":"MAX(CashFlow!AW43,0)","v":0},{"$f":"MAX(CashFlow!AX43,0)","v":0},{"$f":"MAX(CashFlow!AY43,0)","v":0},{"$f":"MAX(CashFlow!AZ43,0)","v":0},{"$f":"MAX(CashFlow!BA43,0)","v":0},{"$f":"MAX(CashFlow!BB43,0)","v":0},{"$f":"MAX(CashFlow!BC43,0)","v":0},{"$f":"MAX(CashFlow!BD43,0)","v":0},{"$f":"MAX(CashFlow!BE43,0)","v":0},{"$f":"MAX(CashFlow!BF43,0)","v":0},{"$f":"MAX(CashFlow!BG43,0)","v":0},{"$f":"MAX(CashFlow!BH43,0)","v":0},{"$f":"MAX(CashFlow!BI43,0)","v":0},{"$f":"MAX(CashFlow!BJ43,0)","v":0},{"$f":"MAX(CashFlow!BK43,0)","v":0},{"$f":"MAX(CashFlow!BL43,0)","v":0},{"$f":"MAX(CashFlow!BM43,0)","v":0},{"$f":"MAX(CashFlow!BN43,0)","v":0},{"$f":"MAX(CashFlow!BO43,0)","v":0},{"$f":"MAX(CashFlow!BP43,0)","v":0},{"$f":"MAX(CashFlow!BQ43,0)","v":0},{"$f":"MAX(CashFlow!BR43,0)","v":0},{"$f":"MAX(CashFlow!BS43,0)","v":0},{"$f":"MAX(CashFlow!BT43,0)","v":0},{"$f":"MAX(CashFlow!BU43,0)","v":0},{"$f":"MAX(CashFlow!BV43,0)","v":0},{"$f":"MAX(CashFlow!BW43,0)","v":0},{"$f":"MAX(CashFlow!BX43,0)","v":0},{"$f":"MAX(CashFlow!BY43,0)","v":0},{"$f":"MAX(CashFlow!BZ43,0)","v":0},{"$f":"MAX(CashFlow!CA43,0)","v":0},{"$f":"MAX(CashFlow!CB43,0)","v":0},{"$f":"MAX(CashFlow!CC43,0)","v":0},{"$f":"MAX(CashFlow!CD43,0)","v":0},{"$f":"MAX(CashFlow!CE43,0)","v":0},{"$f":"MAX(CashFlow!CF43,0)","v":0},{"$f":"MAX(CashFlow!CG43,0)","v":0},{"$f":"MAX(CashFlow!CH43,0)","v":0},{"$f":"MAX(CashFlow!CI43,0)","v":0},{"$f":"MAX(CashFlow!CJ43,0)","v":0},{"$f":"MAX(CashFlow!CK43,0)","v":0},{"$f":"MAX(CashFlow!CL43,0)","v":0},{"$f":"MAX(CashFlow!CM43,0)","v":0},{"$f":"MAX(CashFlow!CN43,0)","v":0},{"$f":"MAX(CashFlow!CO43,0)","v":0},{"$f":"MAX(CashFlow!CP43,0)","v":0},{"$f":"MAX(CashFlow!CQ43,0)","v":0},{"$f":"MAX(CashFlow!CR43,0)","v":0},{"$f":"MAX(CashFlow!CS43,0)","v":0},{"$f":"MAX(CashFlow!CT43,0)","v":0},{"$f":"MAX(CashFlow!CU43,0)","v":0},{"$f":"MAX(CashFlow!CV43,0)","v":0},{"$f":"MAX(CashFlow!CW43,0)","v":0},{"$f":"MAX(CashFlow!CX43,0)","v":0},{"$f":"MAX(CashFlow!CY43,0)","v":0},{"$f":"MAX(CashFlow!CZ43,0)","v":0},{"$f":"MAX(CashFlow!DA43,0)","v":0},{"$f":"MAX(CashFlow!DB43,0)","v":0},{"$f":"MAX(CashFlow!DC43,0)","v":0},{"$f":"MAX(CashFlow!DD43,0)","v":0},{"$f":"MAX(CashFlow!DE43,0)","v":0},{"$f":"MAX(CashFlow!DF43,0)","v":0},{"$f":"MAX(CashFlow!DG43,0)","v":0},{"$f":"MAX(CashFlow!DH43,0)","v":0},{"$f":"MAX(CashFlow!DI43,0)","v":0},{"$f":"MAX(CashFlow!DJ43,0)","v":0},{"$f":"MAX(CashFlow!DK43,0)","v":0},{"$f":"MAX(CashFlow!DL43,0)","v":0},{"$f":"MAX(CashFlow!DM43,0)","v":0},{"$f":"MAX(CashFlow!DN43,0)","v":0},{"$f":"MAX(CashFlow!DO43,0)","v":0},{"$f":"MAX(CashFlow!DP43,0)","v":0},{"$f":"MAX(CashFlow!DQ43,0)","v":0},{"$f":"MAX(CashFlow!DR43,0)","v":0},{"$f":"MAX(CashFlow!DS43,0)","v":0},{"$f":"MAX(CashFlow!DT43,0)","v":0},{"$f":"MAX(CashFlow!DU43,0)","v":0},{"$f":"MAX(CashFlow!DV43,0)","v":0},{"$f":"MAX(CashFlow!DW43,0)","v":0},{"$f":"MAX(CashFlow!DX43,0)","v":0},{"$f":"MAX(CashFlow!DY43,0)","v":0},{"$f":"MAX(CashFlow!DZ43,0)","v":0},{"$f":"MAX(CashFlow!EA43,0)","v":0},{"$f":"MAX(CashFlow!EB43,0)","v":0},{"$f":"MAX(CashFlow!EC43,0)","v":0},{"$f":"MAX(CashFlow!ED43,0)","v":0},{"$f":"MAX(CashFlow!EE43,0)","v":0},{"$f":"MAX(CashFlow!EF43,0)","v":0},{"$f":"MAX(CashFlow!EG43,0)","v":0},{"$f":"MAX(CashFlow!EH43,0)","v":0},{"$f":"MAX(CashFlow!EI43,0)","v":0},{"$f":"MAX(CashFlow!EJ43,0)","v":0},{"$f":"MAX(CashFlow!EK43,0)","v":0},{"$f":"MAX(CashFlow!EL43,0)","v":0},{"$f":"MAX(CashFlow!EM43,0)","v":0},{"$f":"MAX(CashFlow!EN43,0)","v":0},{"$f":"MAX(CashFlow!EO43,0)","v":0},{"$f":"MAX(CashFlow!EP43,0)","v":0},{"$f":"MAX(CashFlow!EQ43,0)","v":0},{"$f":"MAX(CashFlow!ER43,0)","v":0},{"$f":"MAX(CashFlow!ES43,0)","v":0},{"$f":"MAX(CashFlow!ET43,0)","v":0},{"$f":"MAX(CashFlow!EU43,0)","v":0},{"$f":"MAX(CashFlow!EV43,0)","v":0},{"$f":"MAX(CashFlow!EW43,0)","v":0},{"$f":"MAX(CashFlow!EX43,0)","v":0},{"$f":"MAX(CashFlow!EY43,0)","v":0},{"$f":"MAX(CashFlow!EZ43,0)","v":0},{"$f":"MAX(CashFlow!FA43,0)","v":0},{"$f":"MAX(CashFlow!FB43,0)","v":0},{"$f":"MAX(CashFlow!FC43,0)","v":0},{"$f":"MAX(CashFlow!FD43,0)","v":0},{"$f":"MAX(CashFlow!FE43,0)","v":0},{"$f":"MAX(CashFlow!FF43,0)","v":0}]
[null,"Проценты по DSRA",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"CashFlow!M36","v":0},{"$f":"CashFlow!N36","v":0},{"$f":"CashFlow!O36","v":0},{"$f":"CashFlow!P36","v":0},{"$f":"CashFlow!Q36","v":0},{"$f":"CashFlow!R36","v":0},{"$f":"CashFlow!S36","v":0},{"$f":"CashFlow!T36","v":0},{"$f":"CashFlow!U36","v":0},{"$f":"CashFlow!V36","v":0},{"$f":"CashFlow!W36","v":0},{"$f":"CashFlow!X36","v":0},{"$f":"CashFlow!Y36","v":0},{"$f":"CashFlow!Z36","v":0},{"$f":"CashFlow!AA36","v":0},{"$f":"CashFlow!AB36","v":0},{"$f":"CashFlow!AC36","v":0},{"$f":"CashFlow!AD36","v":0},{"$f":"CashFlow!AE36","v":0},{"$f":"CashFlow!AF36","v":0},{"$f":"CashFlow!AG36","v":0},{"$f":"CashFlow!AH36","v":0},{"$f":"CashFlow!AI36","v":0},{"$f":"CashFlow!AJ36","v":0},{"$f":"CashFlow!AK36","v":0},{"$f":"CashFlow!AL36","v":0},{"$f":"CashFlow!AM36","v":0},{"$f":"CashFlow!AN36","v":0},{"$f":"CashFlow!AO36","v":0},{"$f":"CashFlow!AP36","v":0},{"$f":"CashFlow!AQ36","v":0},{"$f":"CashFlow!AR36","v":0},{"$f":"CashFlow!AS36","v":0},{"$f":"CashFlow!AT36","v":0},{"$f":"CashFlow!AU36","v":0},{"$f":"CashFlow!AV36","v":0},{"$f":"CashFlow!AW36","v":0},{"$f":"CashFlow!AX36","v":0},{"$f":"CashFlow!AY36","v":0},{"$f":"CashFlow!AZ36","v":0},{"$f":"CashFlow!BA36","v":0},{"$f":"CashFlow!BB36","v":0},{"$f":"CashFlow!BC36","v":0},{"$f":"CashFlow!BD36","v":0},{"$f":"CashFlow!BE36","v":0},{"$f":"CashFlow!BF36","v":0},{"$f":"CashFlow!BG36","v":0},{"$f":"CashFlow!BH36","v":0},{"$f":"CashFlow!BI36","v":0},{"$f":"CashFlow!BJ36","v":0},{"$f":"CashFlow!BK36","v":0},{"$f":"CashFlow!BL36","v":0},{"$f":"CashFlow!BM36","v":0},{"$f":"CashFlow!BN36","v":0},{"$f":"CashFlow!BO36","v":0},{"$f":"CashFlow!BP36","v":0},{"$f":"CashFlow!BQ36","v":0},{"$f":"CashFlow!BR36","v":0},{"$f":"CashFlow!BS36","v":0},{"$f":"CashFlow!BT36","v":0},{"$f":"CashFlow!BU36","v":0},{"$f":"CashFlow!BV36","v":0},{"$f":"CashFlow!BW36","v":0},{"$f":"CashFlow!BX36","v":0},{"$f":"CashFlow!BY36","v":0},{"$f":"CashFlow!BZ36","v":0},{"$f":"CashFlow!CA36","v":0},{"$f":"CashFlow!CB36","v":0},{"$f":"CashFlow!CC36","v":0},{"$f":"CashFlow!CD36","v":0},{"$f":"CashFlow!CE36","v":0},{"$f":"CashFlow!CF36","v":0},{"$f":"CashFlow!CG36","v":0},{"$f":"CashFlow!CH36","v":0},{"$f":"CashFlow!CI36","v":0},{"$f":"CashFlow!CJ36","v":0},{"$f":"CashFlow!CK36","v":0},{"$f":"CashFlow!CL36","v":0},{"$f":"CashFlow!CM36","v":0},{"$f":"CashFlow!CN36","v":0},{"$f":"CashFlow!CO36","v":0},{"$f":"CashFlow!CP36","v":0},{"$f":"CashFlow!CQ36","v":0},{"$f":"CashFlow!CR36","v":0},{"$f":"CashFlow!CS36","v":0},{"$f":"CashFlow!CT36","v":0},{"$f":"CashFlow!CU36","v":0},{"$f":"CashFlow!CV36","v":0},{"$f":"CashFlow!CW36","v":0},{"$f":"CashFlow!CX36","v":0},{"$f":"CashFlow!CY36","v":0},{"$f":"CashFlow!CZ36","v":0},{"$f":"CashFlow!DA36","v":0},{"$f":"CashFlow!DB36","v":0},{"$f":"CashFlow!DC36","v":0},{"$f":"CashFlow!DD36","v":0},{"$f":"CashFlow!DE36","v":0},{"$f":"CashFlow!DF36","v":0},{"$f":"CashFlow!DG36","v":0},{"$f":"CashFlow!DH36","v":0},{"$f":"CashFlow!DI36","v":0},{"$f":"CashFlow!DJ36","v":0},{"$f":"CashFlow!DK36","v":0},{"$f":"CashFlow!DL36","v":0},{"$f":"CashFlow!DM36","v":0},{"$f":"CashFlow!DN36","v":0},{"$f":"CashFlow!DO36","v":0},{"$f":"CashFlow!DP36","v":0},{"$f":"CashFlow!DQ36","v":0},{"$f":"CashFlow!DR36","v":0},{"$f":"CashFlow!DS36","v":0},{"$f":"CashFlow!DT36","v":0},{"$f":"CashFlow!DU36","v":0},{"$f":"CashFlow!DV36","v":0},{"$f":"CashFlow!DW36","v":0},{"$f":"CashFlow!DX36","v":0},{"$f":"CashFlow!DY36","v":0},{"$f":"CashFlow!DZ36","v":0},{"$f":"CashFlow!EA36","v":0},{"$f":"CashFlow!EB36","v":0},{"$f":"CashFlow!EC36","v":0},{"$f":"CashFlow!ED36","v":0},{"$f":"CashFlow!EE36","v":0},{"$f":"CashFlow!EF36","v":0},{"$f":"CashFlow!EG36","v":0},{"$f":"CashFlow!EH36","v":0},{"$f":"CashFlow!EI36","v":0},{"$f":"CashFlow!EJ36","v":0},{"$f":"CashFlow!EK36","v":0},{"$f":"CashFlow!EL36","v":0},{"$f":"CashFlow!EM36","v":0},{"$f":"CashFlow!EN36","v":0},{"$f":"CashFlow!EO36","v":0},{"$f":"CashFlow!EP36","v":0},{"$f":"CashFlow!EQ36","v":0},{"$f":"CashFlow!ER36","v":0},{"$f":"CashFlow!ES36","v":0},{"$f":"CashFlow!ET36","v":0},{"$f":"CashFlow!EU36","v":0},{"$f":"CashFlow!EV36","v":0},{"$f":"CashFlow!EW36","v":0},{"$f":"CashFlow!EX36","v":0},{"$f":"CashFlow!EY36","v":0},{"$f":"CashFlow!EZ36","v":0},{"$f":"CashFlow!FA36","v":0},{"$f":"CashFlow!FB36","v":0},{"$f":"CashFlow!FC36","v":0},{"$f":"CashFlow!FD36","v":0},{"$f":"CashFlow!FE36","v":0},{"$f":"CashFlow!FF36","v":0}]
[null,"Снижение оборотного капитала",null,null,null,null,null,"тыс. руб.",null,null,null,8948.2929097020806,{"$f":"MAX(CashFlow!M44,0)","v":0},{"$f":"MAX(CashFlow!N44,0)","v":0},{"$f":"MAX(CashFlow!O44,0)","v":0},{"$f":"MAX(CashFlow!P44,0)","v":0},{"$f":"MAX(CashFlow!Q44,0)","v":0},{"$f":"MAX(CashFlow!R44,0)","v":0},{"$f":"MAX(CashFlow!S44,0)","v":0},{"$f":"MAX(CashFlow!T44,0)","v":0},{"$f":"MAX(CashFlow!U44,0)","v":0},{"$f":"MAX(CashFlow!V44,0)","v":0},{"$f":"MAX(CashFlow!W44,0)","v":0},{"$f":"MAX(CashFlow!X44,0)","v":0},{"$f":"MAX(CashFlow!Y44,0)","v":0},{"$f":"MAX(CashFlow!Z44,0)","v":0},{"$f":"MAX(CashFlow!AA44,0)","v":11.135689190996345},{"$f":"MAX(CashFlow!AB44,0)","v":11.135689190994526},{"$f":"MAX(CashFlow!AC44,0)","v":0},{"$f":"MAX(CashFlow!AD44,0)","v":11.135689190996345},{"$f":"MAX(CashFlow!AE44,0)","v":11.135689190998164},{"$f":"MAX(CashFlow!AF44,0)","v":11.135689190996345},{"$f":"MAX(CashFlow!AG44,0)","v":0},{"$f":"MAX(CashFlow!AH44,0)","v":11.135689190996345},{"$f":"MAX(CashFlow!AI44,0)","v":11.135689190998164},{"$f":"MAX(CashFlow!AJ44,0)","v":11.135689190994526},{"$f":"MAX(CashFlow!AK44,0)","v":0},{"$f":"MAX(CashFlow!AL44,0)","v":10.273924220220579},{"$f":"MAX(CashFlow!AM44,0)","v":10.27392422021876},{"$f":"MAX(CashFlow!AN44,0)","v":10.27392422021876},{"$f":"MAX(CashFlow!AO44,0)","v":0},{"$f":"MAX(CashFlow!AP44,0)","v":10.273924220220579},{"$f":"MAX(CashFlow!AQ44,0)","v":10.27392422021876},{"$f":"MAX(CashFlow!AR44,0)","v":8807.8377750730124},{"$f":"MAX(CashFlow!AS44,0)","v":0},{"$f":"MAX(CashFlow!AT44,0)","v":0},{"$f":"MAX(CashFlow!AU44,0)","v":0},{"$f":"MAX(CashFlow!AV44,0)","v":0},{"$f":"MAX(CashFlow!AW44,0)","v":0},{"$f":"MAX(CashFlow!AX44,0)","v":0},{"$f":"MAX(CashFlow!AY44,0)","v":0},{"$f":"MAX(CashFlow!AZ44,0)","v":0},{"$f":"MAX(CashFlow!BA44,0)","v":0},{"$f":"MAX(CashFlow!BB44,0)","v":0},{"$f":"MAX(CashFlow!BC44,0)","v":0},{"$f":"MAX(CashFlow!BD44,0)","v":0},{"$f":"MAX(CashFlow!BE44,0)","v":0},{"$f":"MAX(CashFlow!BF44,0)","v":0},{"$f":"MAX(CashFlow!BG44,0)","v":0},{"$f":"MAX(CashFlow!BH44,0)","v":0},{"$f":"MAX(CashFlow!BI44,0)","v":0},{"$f":"MAX(CashFlow!BJ44,0)","v":0},{"$f":"MAX(CashFlow!BK44,0)","v":0},{"$f":"MAX(CashFlow!BL44,0)","v":0},{"$f":"MAX(CashFlow!BM44,0)","v":0},{"$f":"MAX(CashFlow!BN44,0)","v":0},{"$f":"MAX(CashFlow!BO44,0)","v":0},{"$f":"MAX(CashFlow!BP44,0)","v":0},{"$f":"MAX(CashFlow!BQ44,0)","v":0},{"$f":"MAX(CashFlow!BR44,0)","v":0},{"$f":"MAX(CashFlow!BS44,0)","v":0},{"$f":"MAX(CashFlow!BT44,0)","v":0},{"$f":"MAX(CashFlow!BU44,0)","v":0},{"$f":"MAX(CashFlow!BV44,0)","v":0},{"$f":"MAX(CashFlow!BW44,0)","v":0},{"$f":"MAX(CashFlow!BX44,0)","v":0},{"$f":"MAX(CashFlow!BY44,0)","v":0},{"$f":"MAX(CashFlow!BZ44,0)","v":0},{"$f":"MAX(CashFlow!CA44,0)","v":0},{"$f":"MAX(CashFlow!CB44,0)","v":0},{"$f":"MAX(CashFlow!CC44,0)","v":0},{"$f":"MAX(CashFlow!CD44,0)","v":0},{"$f":"MAX(CashFlow!CE44,0)","v":0},{"$f":"MAX(CashFlow!CF44,0)","v":0},{"$f":"MAX(CashFlow!CG44,0)","v":0},{"$f":"MAX(CashFlow!CH44,0)","v":0},{"$f":"MAX(CashFlow!CI44,0)","v":0},{"$f":"MAX(CashFlow!CJ44,0)","v":0},{"$f":"MAX(CashFlow!CK44,0)","v":0},{"$f":"MAX(CashFlow!CL44,0)","v":0},{"$f":"MAX(CashFlow!CM44,0)","v":0},{"$f":"MAX(CashFlow!CN44,0)","v":0},{"$f":"MAX(CashFlow!CO44,0)","v":0},{"$f":"MAX(CashFlow!CP44,0)","v":0},{"$f":"MAX(CashFlow!CQ44,0)","v":0},{"$f":"MAX(CashFlow!CR44,0)","v":0},{"$f":"MAX(CashFlow!CS44,0)","v":0},{"$f":"MAX(CashFlow!CT44,0)","v":0},{"$f":"MAX(CashFlow!CU44,0)","v":0},{"$f":"MAX(CashFlow!CV44,0)","v":0},{"$f":"MAX(CashFlow!CW44,0)","v":0},{"$f":"MAX(CashFlow!CX44,0)","v":0},{"$f":"MAX(CashFlow!CY44,0)","v":0},{"$f":"MAX(CashFlow!CZ44,0)","v":0},{"$f":"MAX(CashFlow!DA44,0)","v":0},{"$f":"MAX(CashFlow!DB44,0)","v":0},{"$f":"MAX(CashFlow!DC44,0)","v":0},{"$f":"MAX(CashFlow!DD44,0)","v":0},{"$f":"MAX(CashFlow!DE44,0)","v":0},{"$f":"MAX(CashFlow!DF44,0)","v":0},{"$f":"MAX(CashFlow!DG44,0)","v":0},{"$f":"MAX(CashFlow!DH44,0)","v":0},{"$f":"MAX(CashFlow!DI44,0)","v":0},{"$f":"MAX(CashFlow!DJ44,0)","v":0},{"$f":"MAX(CashFlow!DK44,0)","v":0},{"$f":"MAX(CashFlow!DL44,0)","v":0},{"$f":"MAX(CashFlow!DM44,0)","v":0},{"$f":"MAX(CashFlow!DN44,0)","v":0},{"$f":"MAX(CashFlow!DO44,0)","v":0},{"$f":"MAX(CashFlow!DP44,0)","v":0},{"$f":"MAX(CashFlow!DQ44,0)","v":0},{"$f":"MAX(CashFlow!DR44,0)","v":0},{"$f":"MAX(CashFlow!DS44,0)","v":0},{"$f":"MAX(CashFlow!DT44,0)","v":0},{"$f":"MAX(CashFlow!DU44,0)","v":0},{"$f":"MAX(CashFlow!DV44,0)","v":0},{"$f":"MAX(CashFlow!DW44,0)","v":0},{"$f":"MAX(CashFlow!DX44,0)","v":0},{"$f":"MAX(CashFlow!DY44,0)","v":0},{"$f":"MAX(CashFlow!DZ44,0)","v":0},{"$f":"MAX(CashFlow!EA44,0)","v":0},{"$f":"MAX(CashFlow!EB44,0)","v":0},{"$f":"MAX(CashFlow!EC44,0)","v":0},{"$f":"MAX(CashFlow!ED44,0)","v":0},{"$f":"MAX(CashFlow!EE44,0)","v":0},{"$f":"MAX(CashFlow!EF44,0)","v":0},{"$f":"MAX(CashFlow!EG44,0)","v":0},{"$f":"MAX(CashFlow!EH44,0)","v":0},{"$f":"MAX(CashFlow!EI44,0)","v":0},{"$f":"MAX(CashFlow!EJ44,0)","v":0},{"$f":"MAX(CashFlow!EK44,0)","v":0},{"$f":"MAX(CashFlow!EL44,0)","v":0},{"$f":"MAX(CashFlow!EM44,0)","v":0},{"$f":"MAX(CashFlow!EN44,0)","v":0},{"$f":"MAX(CashFlow!EO44,0)","v":0},{"$f":"MAX(CashFlow!EP44,0)","v":0},{"$f":"MAX(CashFlow!EQ44,0)","v":0},{"$f":"MAX(CashFlow!ER44,0)","v":0},{"$f":"MAX(CashFlow!ES44,0)","v":0},{"$f":"MAX(CashFlow!ET44,0)","v":0},{"$f":"MAX(CashFlow!EU44,0)","v":0},{"$f":"MAX(CashFlow!EV44,0)","v":0},{"$f":"MAX(CashFlow!EW44,0)","v":0},{"$f":"MAX(CashFlow!EX44,0)","v":0},{"$f":"MAX(CashFlow!EY44,0)","v":0},{"$f":"MAX(CashFlow!EZ44,0)","v":0},{"$f":"MAX(CashFlow!FA44,0)","v":0},{"$f":"MAX(CashFlow!FB44,0)","v":0},{"$f":"MAX(CashFlow!FC44,0)","v":0},{"$f":"MAX(CashFlow!FD44,0)","v":0},{"$f":"MAX(CashFlow!FE44,0)","v":0},{"$f":"MAX(CashFlow!FF44,0)","v":0}]
[]
[null,"Отток денежных средств",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M98:FF98)","v":-311262.11393179354},{"$f":"SUM(M99:M106)","v":0},{"$f":"SUM(N99:N106)","v":0},0,0,-391.43306392485874,-1168.1084710977598,-1641.2617575686886,{"$f":"SUM(T99:T106)","v":-1581.9052873078167},-2773.7849638405492,-4601.0996319774158,-3671.6874467140783,-1623.873492251978,-8625.8425654948587,-5975.6828135686137,-9789.656809157379,-9768.3041716296211,-10296.549073747068,-10212.058802800873,-10191.066019485123,-10170.195559159172,-10759.246666008301,-10668.151735790565,-10647.655523845104,-10627.286527809038,-11277.163316521441,-11178.520498260306,-11161.126015452277,-11143.86383719002,-11861.581816597536,-11759.060891683241,-19970.462445687492,-87725.484727222312,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,{"$f":"SUM(CF99:CF106)","v":-3.5522620461574973E-13},-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,{"$f":"SUM(ER99:ER106)","v":-3.5522620461574973E-13},-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13]
[null,"Операционные затраты - отнесенные на расходы",null,null,null,null,null,"тыс. руб.",null,null,null,-26314.308317806932,{"$f":"CashFlow!M37","v":0},{"$f":"CashFlow!N37","v":0},{"$f":"CashFlow!O37","v":0},{"$f":"CashFlow!P37","v":0},{"$f":"CashFlow!Q37","v":-391.43306392485874},{"$f":"CashFlow!R37","v":-403.32761566643717},{"$f":"CashFlow!S37","v":-418.58948389444902},{"$f":"CashFlow!T37","v":-433.72337137162998},{"$f":"CashFlow!U37","v":-442.871201233119},{"$f":"CashFlow!V37","v":-460.77989077394528},{"$f":"CashFlow!W37","v":-477.08301400036481},{"$f":"CashFlow!X37","v":-497.83514194905729},{"$f":"CashFlow!Y37","v":-1037.2455050366643},{"$f":"CashFlow!Z37","v":-1047.3772260299404},{"$f":"CashFlow!AA37","v":-1057.608778989204},{"$f":"CashFlow!AB37","v":-1067.9411475994025},{"$f":"CashFlow!AC37","v":-1078.3753252381309},{"$f":"CashFlow!AD37","v":-1088.912315071138},{"$f":"CashFlow!AE37","v":-1099.553130148772},{"$f":"CashFlow!AF37","v":-1110.2987935033782},{"$f":"CashFlow!AG37","v":-1121.1503382476558},{"$f":"CashFlow!AH37","v":-1132.1088076739832},{"$f":"CashFlow!AI37","v":-1143.1752553547226},{"$f":"CashFlow!AJ37","v":-1154.3507452435131},{"$f":"CashFlow!AK37","v":-1165.6363517775619},{"$f":"CashFlow!AL37","v":-1177.0331599809422},{"$f":"CashFlow!AM37","v":-1188.5422655689113},{"$f":"CashFlow!AN37","v":-1200.1647750532536},{"$f":"CashFlow!AO37","v":-1211.9018058486645},{"$f":"CashFlow!AP37","v":-1223.75448638018},{"$f":"CashFlow!AQ37","v":-1235.7239561916676},{"$f":"CashFlow!AR37","v":-1247.8113660553838},{"$f":"CashFlow!AS37","v":0},{"$f":"CashFlow!AT37","v":0},{"$f":"CashFlow!AU37","v":0},{"$f":"CashFlow!AV37","v":0},{"$f":"CashFlow!AW37","v":0},{"$f":"CashFlow!AX37","v":0},{"$f":"CashFlow!AY37","v":0},{"$f":"CashFlow!AZ37","v":0},{"$f":"CashFlow!BA37","v":0},{"$f":"CashFlow!BB37","v":0},{"$f":"CashFlow!BC37","v":0},{"$f":"CashFlow!BD37","v":0},{"$f":"CashFlow!BE37","v":0},{"$f":"CashFlow!BF37","v":0},{"$f":"CashFlow!BG37","v":0},{"$f":"CashFlow!BH37","v":0},{"$f":"CashFlow!BI37","v":0},{"$f":"CashFlow!BJ37","v":0},{"$f":"CashFlow!BK37","v":0},{"$f":"CashFlow!BL37","v":0},{"$f":"CashFlow!BM37","v":0},{"$f":"CashFlow!BN37","v":0},{"$f":"CashFlow!BO37","v":0},{"$f":"CashFlow!BP37","v":0},{"$f":"CashFlow!BQ37","v":0},{"$f":"CashFlow!BR37","v":0},{"$f":"CashFlow!BS37","v":0},{"$f":"CashFlow!BT37","v":0},{"$f":"CashFlow!BU37","v":0},{"$f":"CashFlow!BV37","v":0},{"$f":"CashFlow!BW37","v":0},{"$f":"CashFlow!BX37","v":0},{"$f":"CashFlow!BY37","v":0},{"$f":"CashFlow!BZ37","v":0},{"$f":"CashFlow!CA37","v":0},{"$f":"CashFlow!CB37","v":0},{"$f":"CashFlow!CC37","v":0},{"$f":"CashFlow!CD37","v":0},{"$f":"CashFlow!CE37","v":0},{"$f":"CashFlow!CF37","v":0},{"$f":"CashFlow!CG37","v":0},{"$f":"CashFlow!CH37","v":0},{"$f":"CashFlow!CI37","v":0},{"$f":"CashFlow!CJ37","v":0},{"$f":"CashFlow!CK37","v":0},{"$f":"CashFlow!CL37","v":0},{"$f":"CashFlow!CM37","v":0},{"$f":"CashFlow!CN37","v":0},{"$f":"CashFlow!CO37","v":0},{"$f":"CashFlow!CP37","v":0},{"$f":"CashFlow!CQ37","v":0},{"$f":"CashFlow!CR37","v":0},{"$f":"CashFlow!CS37","v":0},{"$f":"CashFlow!CT37","v":0},{"$f":"CashFlow!CU37","v":0},{"$f":"CashFlow!CV37","v":0},{"$f":"CashFlow!CW37","v":0},{"$f":"CashFlow!CX37","v":0},{"$f":"CashFlow!CY37","v":0},{"$f":"CashFlow!CZ37","v":0},{"$f":"CashFlow!DA37","v":0},{"$f":"CashFlow!DB37","v":0},{"$f":"CashFlow!DC37","v":0},{"$f":"CashFlow!DD37","v":0},{"$f":"CashFlow!DE37","v":0},{"$f":"CashFlow!DF37","v":0},{"$f":"CashFlow!DG37","v":0},{"$f":"CashFlow!DH37","v":0},{"$f":"CashFlow!DI37","v":0},{"$f":"CashFlow!DJ37","v":0},{"$f":"CashFlow!DK37","v":0},{"$f":"CashFlow!DL37","v":0},{"$f":"CashFlow!DM37","v":0},{"$f":"CashFlow!DN37","v":0},{"$f":"CashFlow!DO37","v":0},{"$f":"CashFlow!DP37","v":0},{"$f":"CashFlow!DQ37","v":0},{"$f":"CashFlow!DR37","v":0},{"$f":"CashFlow!DS37","v":0},{"$f":"CashFlow!DT37","v":0},{"$f":"CashFlow!DU37","v":0},{"$f":"CashFlow!DV37","v":0},{"$f":"CashFlow!DW37","v":0},{"$f":"CashFlow!DX37","v":0},{"$f":"CashFlow!DY37","v":0},{"$f":"CashFlow!DZ37","v":0},{"$f":"CashFlow!EA37","v":0},{"$f":"CashFlow!EB37","v":0},{"$f":"CashFlow!EC37","v":0},{"$f":"CashFlow!ED37","v":0},{"$f":"CashFlow!EE37","v":0},{"$f":"CashFlow!EF37","v":0},{"$f":"CashFlow!EG37","v":0},{"$f":"CashFlow!EH37","v":0},{"$f":"CashFlow!EI37","v":0},{"$f":"CashFlow!EJ37","v":0},{"$f":"CashFlow!EK37","v":0},{"$f":"CashFlow!EL37","v":0},{"$f":"CashFlow!EM37","v":0},{"$f":"CashFlow!EN37","v":0},{"$f":"CashFlow!EO37","v":0},{"$f":"CashFlow!EP37","v":0},{"$f":"CashFlow!EQ37","v":0},{"$f":"CashFlow!ER37","v":0},{"$f":"CashFlow!ES37","v":0},{"$f":"CashFlow!ET37","v":0},{"$f":"CashFlow!EU37","v":0},{"$f":"CashFlow!EV37","v":0},{"$f":"CashFlow!EW37","v":0},{"$f":"CashFlow!EX37","v":0},{"$f":"CashFlow!EY37","v":0},{"$f":"CashFlow!EZ37","v":0},{"$f":"CashFlow!FA37","v":0},{"$f":"CashFlow!FB37","v":0},{"$f":"CashFlow!FC37","v":0},{"$f":"CashFlow!FD37","v":0},{"$f":"CashFlow!FE37","v":0},{"$f":"CashFlow!FF37","v":0}]
[null,"Концессионная плата",null,null,null,null,null,"тыс. руб.",null,null,null,-110703.6132345001,{"$f":"-Oper!M213","v":0},{"$f":"-Oper!N213","v":0},{"$f":"-Oper!O213","v":0},{"$f":"-Oper!P213","v":0},{"$f":"-Oper!Q213","v":0},{"$f":"-Oper!R213","v":0},{"$f":"-Oper!S213","v":0},{"$f":"-Oper!T213","v":0},{"$f":"-Oper!U213","v":0},{"$f":"-Oper!V213","v":0},{"$f":"-Oper!W213","v":0},{"$f":"-Oper!X213","v":0},{"$f":"-Oper!Y213","v":0},{"$f":"-Oper!Z213","v":0},{"$f":"-Oper!AA213","v":-4892.9577772556258},{"$f":"-Oper!AB213","v":-4892.9577772556258},{"$f":"-Oper!AC213","v":-5379.0601815225009},{"$f":"-Oper!AD213","v":-5379.0601815225009},{"$f":"-Oper!AE213","v":-5379.0601815225009},{"$f":"-Oper!AF213","v":-5379.0601815225009},{"$f":"-Oper!AG213","v":-5918.3854767675011},{"$f":"-Oper!AH213","v":-5918.3854767675011},{"$f":"-Oper!AI213","v":-5918.3854767675011},{"$f":"-Oper!AJ213","v":-5918.3854767675011},{"$f":"-Oper!AK213","v":-6507.3854702587514},{"$f":"-Oper!AL213","v":-6507.3854702587514},{"$f":"-Oper!AM213","v":-6507.3854702587514},{"$f":"-Oper!AN213","v":-6507.3854702587514},{"$f":"-Oper!AO213","v":-7156.7047401918762},{"$f":"-Oper!AP213","v":-7156.7047401918762},{"$f":"-Oper!AQ213","v":-15384.96368541005},{"$f":"-Oper!AR213","v":0},{"$f":"-Oper!AS213","v":0},{"$f":"-Oper!AT213","v":0},{"$f":"-Oper!AU213","v":0},{"$f":"-Oper!AV213","v":0},{"$f":"-Oper!AW213","v":0},{"$f":"-Oper!AX213","v":0},{"$f":"-Oper!AY213","v":0},{"$f":"-Oper!AZ213","v":0},{"$f":"-Oper!BA213","v":0},{"$f":"-Oper!BB213","v":0},{"$f":"-Oper!BC213","v":0},{"$f":"-Oper!BD213","v":0},{"$f":"-Oper!BE213","v":0},{"$f":"-Oper!BF213","v":0},{"$f":"-Oper!BG213","v":0},{"$f":"-Oper!BH213","v":0},{"$f":"-Oper!BI213","v":0},{"$f":"-Oper!BJ213","v":0},{"$f":"-Oper!BK213","v":0},{"$f":"-Oper!BL213","v":0},{"$f":"-Oper!BM213","v":0},{"$f":"-Oper!BN213","v":0},{"$f":"-Oper!BO213","v":0},{"$f":"-Oper!BP213","v":0},{"$f":"-Oper!BQ213","v":0},{"$f":"-Oper!BR213","v":0},{"$f":"-Oper!BS213","v":0},{"$f":"-Oper!BT213","v":0},{"$f":"-Oper!BU213","v":0},{"$f":"-Oper!BV213","v":0},{"$f":"-Oper!BW213","v":0},{"$f":"-Oper!BX213","v":0},{"$f":"-Oper!BY213","v":0},{"$f":"-Oper!BZ213","v":0},{"$f":"-Oper!CA213","v":0},{"$f":"-Oper!CB213","v":0},{"$f":"-Oper!CC213","v":0},{"$f":"-Oper!CD213","v":0},{"$f":"-Oper!CE213","v":0},{"$f":"-Oper!CF213","v":0},{"$f":"-Oper!CG213","v":0},{"$f":"-Oper!CH213","v":0},{"$f":"-Oper!CI213","v":0},{"$f":"-Oper!CJ213","v":0},{"$f":"-Oper!CK213","v":0},{"$f":"-Oper!CL213","v":0},{"$f":"-Oper!CM213","v":0},{"$f":"-Oper!CN213","v":0},{"$f":"-Oper!CO213","v":0},{"$f":"-Oper!CP213","v":0},{"$f":"-Oper!CQ213","v":0},{"$f":"-Oper!CR213","v":0},{"$f":"-Oper!CS213","v":0},{"$f":"-Oper!CT213","v":0},{"$f":"-Oper!CU213","v":0},{"$f":"-Oper!CV213","v":0},{"$f":"-Oper!CW213","v":0},{"$f":"-Oper!CX213","v":0},{"$f":"-Oper!CY213","v":0},{"$f":"-Oper!CZ213","v":0},{"$f":"-Oper!DA213","v":0},{"$f":"-Oper!DB213","v":0},{"$f":"-Oper!DC213","v":0},{"$f":"-Oper!DD213","v":0},{"$f":"-Oper!DE213","v":0},{"$f":"-Oper!DF213","v":0},{"$f":"-Oper!DG213","v":0},{"$f":"-Oper!DH213","v":0},{"$f":"-Oper!DI213","v":0},{"$f":"-Oper!DJ213","v":0},{"$f":"-Oper!DK213","v":0},{"$f":"-Oper!DL213","v":0},{"$f":"-Oper!DM213","v":0},{"$f":"-Oper!DN213","v":0},{"$f":"-Oper!DO213","v":0},{"$f":"-Oper!DP213","v":0},{"$f":"-Oper!DQ213","v":0},{"$f":"-Oper!DR213","v":0},{"$f":"-Oper!DS213","v":0},{"$f":"-Oper!DT213","v":0},{"$f":"-Oper!DU213","v":0},{"$f":"-Oper!DV213","v":0},{"$f":"-Oper!DW213","v":0},{"$f":"-Oper!DX213","v":0},{"$f":"-Oper!DY213","v":0},{"$f":"-Oper!DZ213","v":0},{"$f":"-Oper!EA213","v":0},{"$f":"-Oper!EB213","v":0},{"$f":"-Oper!EC213","v":0},{"$f":"-Oper!ED213","v":0},{"$f":"-Oper!EE213","v":0},{"$f":"-Oper!EF213","v":0},{"$f":"-Oper!EG213","v":0},{"$f":"-Oper!EH213","v":0},{"$f":"-Oper!EI213","v":0},{"$f":"-Oper!EJ213","v":0},{"$f":"-Oper!EK213","v":0},{"$f":"-Oper!EL213","v":0},{"$f":"-Oper!EM213","v":0},{"$f":"-Oper!EN213","v":0},{"$f":"-Oper!EO213","v":0},{"$f":"-Oper!EP213","v":0},{"$f":"-Oper!EQ213","v":0},{"$f":"-Oper!ER213","v":0},{"$f":"-Oper!ES213","v":0},{"$f":"-Oper!ET213","v":0},{"$f":"-Oper!EU213","v":0},{"$f":"-Oper!EV213","v":0},{"$f":"-Oper!EW213","v":0},{"$f":"-Oper!EX213","v":0},{"$f":"-Oper!EY213","v":0},{"$f":"-Oper!EZ213","v":0},{"$f":"-Oper!FA213","v":0},{"$f":"-Oper!FB213","v":0},{"$f":"-Oper!FC213","v":0},{"$f":"-Oper!FD213","v":0},{"$f":"-Oper!FE213","v":0},{"$f":"-Oper!FF213","v":0}]
[null,"Чистая уплата НДС (кроме НДС в капитальных затратах)",null,null,null,null,null,"тыс. руб.",null,null,null,-3623.5480514938545,{"$f":"CashFlow!M39","v":0},{"$f":"CashFlow!N39","v":0},{"$f":"CashFlow!O39","v":0},{"$f":"CashFlow!P39","v":0},{"$f":"CashFlow!Q39","v":0},{"$f":"CashFlow!R39","v":0},{"$f":"CashFlow!S39","v":0},{"$f":"CashFlow!T39","v":0},{"$f":"CashFlow!U39","v":0},{"$f":"CashFlow!V39","v":0},{"$f":"CashFlow!W39","v":0},{"$f":"CashFlow!X39","v":0},{"$f":"CashFlow!Y39","v":-172.87425083944407},{"$f":"CashFlow!Z39","v":0},{"$f":"CashFlow!AA39","v":-176.26812983153394},{"$f":"CashFlow!AB39","v":-177.99019126656702},{"$f":"CashFlow!AC39","v":-179.72922087302186},{"$f":"CashFlow!AD39","v":-181.48538584518968},{"$f":"CashFlow!AE39","v":-183.25885502479537},{"$f":"CashFlow!AF39","v":-185.04979891722968},{"$f":"CashFlow!AG39","v":-186.85838970794265},{"$f":"CashFlow!AH39","v":-188.68480127899716},{"$f":"CashFlow!AI39","v":-190.5292092257871},{"$f":"CashFlow!AJ39","v":-192.39179087391881},{"$f":"CashFlow!AK39","v":-194.27272529626032},{"$f":"CashFlow!AL39","v":-196.17219333015703},{"$f":"CashFlow!AM39","v":-198.09037759481856},{"$f":"CashFlow!AN39","v":-200.02746250887566},{"$f":"CashFlow!AO39","v":-201.98363430811077},{"$f":"CashFlow!AP39","v":-203.95908106336333},{"$f":"CashFlow!AQ39","v":-205.95399269861139},{"$f":"CashFlow!AR39","v":-207.9685610092306},{"$f":"CashFlow!AS39","v":0},{"$f":"CashFlow!AT39","v":0},{"$f":"CashFlow!AU39","v":0},{"$f":"CashFlow!AV39","v":0},{"$f":"CashFlow!AW39","v":0},{"$f":"CashFlow!AX39","v":0},{"$f":"CashFlow!AY39","v":0},{"$f":"CashFlow!AZ39","v":0},{"$f":"CashFlow!BA39","v":0},{"$f":"CashFlow!BB39","v":0},{"$f":"CashFlow!BC39","v":0},{"$f":"CashFlow!BD39","v":0},{"$f":"CashFlow!BE39","v":0},{"$f":"CashFlow!BF39","v":0},{"$f":"CashFlow!BG39","v":0},{"$f":"CashFlow!BH39","v":0},{"$f":"CashFlow!BI39","v":0},{"$f":"CashFlow!BJ39","v":0},{"$f":"CashFlow!BK39","v":0},{"$f":"CashFlow!BL39","v":0},{"$f":"CashFlow!BM39","v":0},{"$f":"CashFlow!BN39","v":0},{"$f":"CashFlow!BO39","v":0},{"$f":"CashFlow!BP39","v":0},{"$f":"CashFlow!BQ39","v":0},{"$f":"CashFlow!BR39","v":0},{"$f":"CashFlow!BS39","v":0},{"$f":"CashFlow!BT39","v":0},{"$f":"CashFlow!BU39","v":0},{"$f":"CashFlow!BV39","v":0},{"$f":"CashFlow!BW39","v":0},{"$f":"CashFlow!BX39","v":0},{"$f":"CashFlow!BY39","v":0},{"$f":"CashFlow!BZ39","v":0},{"$f":"CashFlow!CA39","v":0},{"$f":"CashFlow!CB39","v":0},{"$f":"CashFlow!CC39","v":0},{"$f":"CashFlow!CD39","v":0},{"$f":"CashFlow!CE39","v":0},{"$f":"CashFlow!CF39","v":0},{"$f":"CashFlow!CG39","v":0},{"$f":"CashFlow!CH39","v":0},{"$f":"CashFlow!CI39","v":0},{"$f":"CashFlow!CJ39","v":0},{"$f":"CashFlow!CK39","v":0},{"$f":"CashFlow!CL39","v":0},{"$f":"CashFlow!CM39","v":0},{"$f":"CashFlow!CN39","v":0},{"$f":"CashFlow!CO39","v":0},{"$f":"CashFlow!CP39","v":0},{"$f":"CashFlow!CQ39","v":0},{"$f":"CashFlow!CR39","v":0},{"$f":"CashFlow!CS39","v":0},{"$f":"CashFlow!CT39","v":0},{"$f":"CashFlow!CU39","v":0},{"$f":"CashFlow!CV39","v":0},{"$f":"CashFlow!CW39","v":0},{"$f":"CashFlow!CX39","v":0},{"$f":"CashFlow!CY39","v":0},{"$f":"CashFlow!CZ39","v":0},{"$f":"CashFlow!DA39","v":0},{"$f":"CashFlow!DB39","v":0},{"$f":"CashFlow!DC39","v":0},{"$f":"CashFlow!DD39","v":0},{"$f":"CashFlow!DE39","v":0},{"$f":"CashFlow!DF39","v":0},{"$f":"CashFlow!DG39","v":0},{"$f":"CashFlow!DH39","v":0},{"$f":"CashFlow!DI39","v":0},{"$f":"CashFlow!DJ39","v":0},{"$f":"CashFlow!DK39","v":0},{"$f":"CashFlow!DL39","v":0},{"$f":"CashFlow!DM39","v":0},{"$f":"CashFlow!DN39","v":0},{"$f":"CashFlow!DO39","v":0},{"$f":"CashFlow!DP39","v":0},{"$f":"CashFlow!DQ39","v":0},{"$f":"CashFlow!DR39","v":0},{"$f":"CashFlow!DS39","v":0},{"$f":"CashFlow!DT39","v":0},{"$f":"CashFlow!DU39","v":0},{"$f":"CashFlow!DV39","v":0},{"$f":"CashFlow!DW39","v":0},{"$f":"CashFlow!DX39","v":0},{"$f":"CashFlow!DY39","v":0},{"$f":"CashFlow!DZ39","v":0},{"$f":"CashFlow!EA39","v":0},{"$f":"CashFlow!EB39","v":0},{"$f":"CashFlow!EC39","v":0},{"$f":"CashFlow!ED39","v":0},{"$f":"CashFlow!EE39","v":0},{"$f":"CashFlow!EF39","v":0},{"$f":"CashFlow!EG39","v":0},{"$f":"CashFlow!EH39","v":0},{"$f":"CashFlow!EI39","v":0},{"$f":"CashFlow!EJ39","v":0},{"$f":"CashFlow!EK39","v":0},{"$f":"CashFlow!EL39","v":0},{"$f":"CashFlow!EM39","v":0},{"$f":"CashFlow!EN39","v":0},{"$f":"CashFlow!EO39","v":0},{"$f":"CashFlow!EP39","v":0},{"$f":"CashFlow!EQ39","v":0},{"$f":"CashFlow!ER39","v":0},{"$f":"CashFlow!ES39","v":0},{"$f":"CashFlow!ET39","v":0},{"$f":"CashFlow!EU39","v":0},{"$f":"CashFlow!EV39","v":0},{"$f":"CashFlow!EW39","v":0},{"$f":"CashFlow!EX39","v":0},{"$f":"CashFlow!EY39","v":0},{"$f":"CashFlow!EZ39","v":0},{"$f":"CashFlow!FA39","v":0},{"$f":"CashFlow!FB39","v":0},{"$f":"CashFlow!FC39","v":0},{"$f":"CashFlow!FD39","v":0},{"$f":"CashFlow!FE39","v":0},{"$f":"CashFlow!FF39","v":0}]
[null,"Налог на имущество",null,null,null,null,null,"тыс. руб.",null,null,null,-64588.134324990067,{"$f":"CashFlow!M40","v":0},{"$f":"CashFlow!N40","v":0},{"$f":"CashFlow!O40","v":0},{"$f":"CashFlow!P40","v":0},{"$f":"CashFlow!Q40","v":0},{"$f":"CashFlow!R40","v":0},{"$f":"CashFlow!S40","v":0},{"$f":"CashFlow!T40","v":0},{"$f":"CashFlow!U40","v":0},{"$f":"CashFlow!V40","v":0},{"$f":"CashFlow!W40","v":0},{"$f":"CashFlow!X40","v":0},{"$f":"CashFlow!Y40","v":0},{"$f":"CashFlow!Z40","v":-3696.2291906540054},{"$f":"CashFlow!AA40","v":-3662.822123081015},{"$f":"CashFlow!AB40","v":-3629.415055508025},{"$f":"CashFlow!AC40","v":-3596.0079879350351},{"$f":"CashFlow!AD40","v":-3562.6009203620447},{"$f":"CashFlow!AE40","v":-3529.1938527890547},{"$f":"CashFlow!AF40","v":-3495.7867852160643},{"$f":"CashFlow!AG40","v":-3462.3797176430744},{"$f":"CashFlow!AH40","v":-3428.972650070084},{"$f":"CashFlow!AI40","v":-3395.5655824970941},{"$f":"CashFlow!AJ40","v":-3362.1585149241041},{"$f":"CashFlow!AK40","v":-3328.7514473511137},{"$f":"CashFlow!AL40","v":-3297.9296746904552},{"$f":"CashFlow!AM40","v":-3267.1079020297962},{"$f":"CashFlow!AN40","v":-3236.2861293691376},{"$f":"CashFlow!AO40","v":-3205.4643567084786},{"$f":"CashFlow!AP40","v":-3174.64258404782},{"$f":"CashFlow!AQ40","v":-3143.820811387161},{"$f":"CashFlow!AR40","v":-3112.9990387265025},{"$f":"CashFlow!AS40","v":0},{"$f":"CashFlow!AT40","v":0},{"$f":"CashFlow!AU40","v":0},{"$f":"CashFlow!AV40","v":0},{"$f":"CashFlow!AW40","v":0},{"$f":"CashFlow!AX40","v":0},{"$f":"CashFlow!AY40","v":0},{"$f":"CashFlow!AZ40","v":0},{"$f":"CashFlow!BA40","v":0},{"$f":"CashFlow!BB40","v":0},{"$f":"CashFlow!BC40","v":0},{"$f":"CashFlow!BD40","v":0},{"$f":"CashFlow!BE40","v":0},{"$f":"CashFlow!BF40","v":0},{"$f":"CashFlow!BG40","v":0},{"$f":"CashFlow!BH40","v":0},{"$f":"CashFlow!BI40","v":0},{"$f":"CashFlow!BJ40","v":0},{"$f":"CashFlow!BK40","v":0},{"$f":"CashFlow!BL40","v":0},{"$f":"CashFlow!BM40","v":0},{"$f":"CashFlow!BN40","v":0},{"$f":"CashFlow!BO40","v":0},{"$f":"CashFlow!BP40","v":0},{"$f":"CashFlow!BQ40","v":0},{"$f":"CashFlow!BR40","v":0},{"$f":"CashFlow!BS40","v":0},{"$f":"CashFlow!BT40","v":0},{"$f":"CashFlow!BU40","v":0},{"$f":"CashFlow!BV40","v":0},{"$f":"CashFlow!BW40","v":0},{"$f":"CashFlow!BX40","v":0},{"$f":"CashFlow!BY40","v":0},{"$f":"CashFlow!BZ40","v":0},{"$f":"CashFlow!CA40","v":0},{"$f":"CashFlow!CB40","v":0},{"$f":"CashFlow!CC40","v":0},{"$f":"CashFlow!CD40","v":0},{"$f":"CashFlow!CE40","v":0},{"$f":"CashFlow!CF40","v":0},{"$f":"CashFlow!CG40","v":0},{"$f":"CashFlow!CH40","v":0},{"$f":"CashFlow!CI40","v":0},{"$f":"CashFlow!CJ40","v":0},{"$f":"CashFlow!CK40","v":0},{"$f":"CashFlow!CL40","v":0},{"$f":"CashFlow!CM40","v":0},{"$f":"CashFlow!CN40","v":0},{"$f":"CashFlow!CO40","v":0},{"$f":"CashFlow!CP40","v":0},{"$f":"CashFlow!CQ40","v":0},{"$f":"CashFlow!CR40","v":0},{"$f":"CashFlow!CS40","v":0},{"$f":"CashFlow!CT40","v":0},{"$f":"CashFlow!CU40","v":0},{"$f":"CashFlow!CV40","v":0},{"$f":"CashFlow!CW40","v":0},{"$f":"CashFlow!CX40","v":0},{"$f":"CashFlow!CY40","v":0},{"$f":"CashFlow!CZ40","v":0},{"$f":"CashFlow!DA40","v":0},{"$f":"CashFlow!DB40","v":0},{"$f":"CashFlow!DC40","v":0},{"$f":"CashFlow!DD40","v":0},{"$f":"CashFlow!DE40","v":0},{"$f":"CashFlow!DF40","v":0},{"$f":"CashFlow!DG40","v":0},{"$f":"CashFlow!DH40","v":0},{"$f":"CashFlow!DI40","v":0},{"$f":"CashFlow!DJ40","v":0},{"$f":"CashFlow!DK40","v":0},{"$f":"CashFlow!DL40","v":0},{"$f":"CashFlow!DM40","v":0},{"$f":"CashFlow!DN40","v":0},{"$f":"CashFlow!DO40","v":0},{"$f":"CashFlow!DP40","v":0},{"$f":"CashFlow!DQ40","v":0},{"$f":"CashFlow!DR40","v":0},{"$f":"CashFlow!DS40","v":0},{"$f":"CashFlow!DT40","v":0},{"$f":"CashFlow!DU40","v":0},{"$f":"CashFlow!DV40","v":0},{"$f":"CashFlow!DW40","v":0},{"$f":"CashFlow!DX40","v":0},{"$f":"CashFlow!DY40","v":0},{"$f":"CashFlow!DZ40","v":0},{"$f":"CashFlow!EA40","v":0},{"$f":"CashFlow!EB40","v":0},{"$f":"CashFlow!EC40","v":0},{"$f":"CashFlow!ED40","v":0},{"$f":"CashFlow!EE40","v":0},{"$f":"CashFlow!EF40","v":0},{"$f":"CashFlow!EG40","v":0},{"$f":"CashFlow!EH40","v":0},{"$f":"CashFlow!EI40","v":0},{"$f":"CashFlow!EJ40","v":0},{"$f":"CashFlow!EK40","v":0},{"$f":"CashFlow!EL40","v":0},{"$f":"CashFlow!EM40","v":0},{"$f":"CashFlow!EN40","v":0},{"$f":"CashFlow!EO40","v":0},{"$f":"CashFlow!EP40","v":0},{"$f":"CashFlow!EQ40","v":0},{"$f":"CashFlow!ER40","v":0},{"$f":"CashFlow!ES40","v":0},{"$f":"CashFlow!ET40","v":0},{"$f":"CashFlow!EU40","v":0},{"$f":"CashFlow!EV40","v":0},{"$f":"CashFlow!EW40","v":0},{"$f":"CashFlow!EX40","v":0},{"$f":"CashFlow!EY40","v":0},{"$f":"CashFlow!EZ40","v":0},{"$f":"CashFlow!FA40","v":0},{"$f":"CashFlow!FB40","v":0},{"$f":"CashFlow!FC40","v":0},{"$f":"CashFlow!FD40","v":0},{"$f":"CashFlow!FE40","v":0},{"$f":"CashFlow!FF40","v":0}]
[null,"Налог на прибыль",null,null,null,null,null,"тыс. руб.",null,null,null,-83156.705761431193,{"$f":"CashFlow!M41","v":0},{"$f":"CashFlow!N41","v":0},{"$f":"CashFlow!O41","v":0},{"$f":"CashFlow!P41","v":0},{"$f":"CashFlow!Q41","v":0},{"$f":"CashFlow!R41","v":0},{"$f":"CashFlow!S41","v":0},{"$f":"CashFlow!T41","v":0},{"$f":"CashFlow!U41","v":0},{"$f":"CashFlow!V41","v":0},{"$f":"CashFlow!W41","v":0},{"$f":"CashFlow!X41","v":0},{"$f":"CashFlow!Y41","v":0},{"$f":"CashFlow!Z41","v":0},{"$f":"CashFlow!AA41","v":0},{"$f":"CashFlow!AB41","v":0},{"$f":"CashFlow!AC41","v":0},{"$f":"CashFlow!AD41","v":0},{"$f":"CashFlow!AE41","v":0},{"$f":"CashFlow!AF41","v":0},{"$f":"CashFlow!AG41","v":0},{"$f":"CashFlow!AH41","v":0},{"$f":"CashFlow!AI41","v":0},{"$f":"CashFlow!AJ41","v":0},{"$f":"CashFlow!AK41","v":0},{"$f":"CashFlow!AL41","v":0},{"$f":"CashFlow!AM41","v":0},{"$f":"CashFlow!AN41","v":0},{"$f":"CashFlow!AO41","v":0},{"$f":"CashFlow!AP41","v":0},{"$f":"CashFlow!AQ41","v":0},{"$f":"CashFlow!AR41","v":-83156.705761431193},{"$f":"CashFlow!AS41","v":-3.5917316244481365E-13},{"$f":"CashFlow!AT41","v":-3.6312012027387746E-13},{"$f":"CashFlow!AU41","v":-3.6312012027387746E-13},{"$f":"CashFlow!AV41","v":-3.581918150064398E-13},{"$f":"CashFlow!AW41","v":-3.581918150064398E-13},{"$f":"CashFlow!AX41","v":-3.6212798879771935E-13},{"$f":"CashFlow!AY41","v":-3.6212798879771935E-13},{"$f":"CashFlow!AZ41","v":-3.5522620461574973E-13},{"$f":"CashFlow!BA41","v":-3.5917316244481365E-13},{"$f":"CashFlow!BB41","v":-3.6312012027387746E-13},{"$f":"CashFlow!BC41","v":-3.6312012027387746E-13},{"$f":"CashFlow!BD41","v":-3.5522620461574973E-13},{"$f":"CashFlow!BE41","v":-3.5917316244481365E-13},{"$f":"CashFlow!BF41","v":-3.6312012027387746E-13},{"$f":"CashFlow!BG41","v":-3.6312012027387746E-13},{"$f":"CashFlow!BH41","v":-3.5522620461574973E-13},{"$f":"CashFlow!BI41","v":-3.5917316244481365E-13},{"$f":"CashFlow!BJ41","v":-3.6312012027387746E-13},{"$f":"CashFlow!BK41","v":-3.6312012027387746E-13},{"$f":"CashFlow!BL41","v":-3.581918150064398E-13},{"$f":"CashFlow!BM41","v":-3.581918150064398E-13},{"$f":"CashFlow!BN41","v":-3.6212798879771935E-13},{"$f":"CashFlow!BO41","v":-3.6212798879771935E-13},{"$f":"CashFlow!BP41","v":-3.5522620461574973E-13},{"$f":"CashFlow!BQ41","v":-3.5917316244481365E-13},{"$f":"CashFlow!BR41","v":-3.6312012027387746E-13},{"$f":"CashFlow!BS41","v":-3.6312012027387746E-13},{"$f":"CashFlow!BT41","v":-3.5522620461574973E-13},{"$f":"CashFlow!BU41","v":-3.5917316244481365E-13},{"$f":"CashFlow!BV41","v":-3.6312012027387746E-13},{"$f":"CashFlow!BW41","v":-3.6312012027387746E-13},{"$f":"CashFlow!BX41","v":-3.5522620461574973E-13},{"$f":"CashFlow!BY41","v":-3.5917316244481365E-13},{"$f":"CashFlow!BZ41","v":-3.6312012027387746E-13},{"$f":"CashFlow!CA41","v":-3.6312012027387746E-13},{"$f":"CashFlow!CB41","v":-3.581918150064398E-13},{"$f":"CashFlow!CC41","v":-3.581918150064398E-13},{"$f":"CashFlow!CD41","v":-3.6212798879771935E-13},{"$f":"CashFlow!CE41","v":-3.6212798879771935E-13},{"$f":"CashFlow!CF41","v":-3.5522620461574973E-13},{"$f":"CashFlow!CG41","v":-3.5917316244481365E-13},{"$f":"CashFlow!CH41","v":-3.6312012027387746E-13},{"$f":"CashFlow!CI41","v":-3.6312012027387746E-13},{"$f":"CashFlow!CJ41","v":-3.5522620461574973E-13},{"$f":"CashFlow!CK41","v":-3.5917316244481365E-13},{"$f":"CashFlow!CL41","v":-3.6312012027387746E-13},{"$f":"CashFlow!CM41","v":-3.6312012027387746E-13},{"$f":"CashFlow!CN41","v":-3.5522620461574973E-13},{"$f":"CashFlow!CO41","v":-3.5917316244481365E-13},{"$f":"CashFlow!CP41","v":-3.6312012027387746E-13},{"$f":"CashFlow!CQ41","v":-3.6312012027387746E-13},{"$f":"CashFlow!CR41","v":-3.581918150064398E-13},{"$f":"CashFlow!CS41","v":-3.581918150064398E-13},{"$f":"CashFlow!CT41","v":-3.6212798879771935E-13},{"$f":"CashFlow!CU41","v":-3.6212798879771935E-13},{"$f":"CashFlow!CV41","v":-3.5522620461574973E-13},{"$f":"CashFlow!CW41","v":-3.5917316244481365E-13},{"$f":"CashFlow!CX41","v":-3.6312012027387746E-13},{"$f":"CashFlow!CY41","v":-3.6312012027387746E-13},{"$f":"CashFlow!CZ41","v":-3.5522620461574973E-13},{"$f":"CashFlow!DA41","v":-3.5917316244481365E-13},{"$f":"CashFlow!DB41","v":-3.6312012027387746E-13},{"$f":"CashFlow!DC41","v":-3.6312012027387746E-13},{"$f":"CashFlow!DD41","v":-3.5522620461574973E-13},{"$f":"CashFlow!DE41","v":-3.5917316244481365E-13},{"$f":"CashFlow!DF41","v":-3.6312012027387746E-13},{"$f":"CashFlow!DG41","v":-3.6312012027387746E-13},{"$f":"CashFlow!DH41","v":-3.581918150064398E-13},{"$f":"CashFlow!DI41","v":-3.581918150064398E-13},{"$f":"CashFlow!DJ41","v":-3.6212798879771935E-13},{"$f":"CashFlow!DK41","v":-3.6212798879771935E-13},{"$f":"CashFlow!DL41","v":-3.5522620461574973E-13},{"$f":"CashFlow!DM41","v":-3.5917316244481365E-13},{"$f":"CashFlow!DN41","v":-3.6312012027387746E-13},{"$f":"CashFlow!DO41","v":-3.6312012027387746E-13},{"$f":"CashFlow!DP41","v":-3.5522620461574973E-13},{"$f":"CashFlow!DQ41","v":-3.5917316244481365E-13},{"$f":"CashFlow!DR41","v":-3.6312012027387746E-13},{"$f":"CashFlow!DS41","v":-3.6312012027387746E-13},{"$f":"CashFlow!DT41","v":-3.5522620461574973E-13},{"$f":"CashFlow!DU41","v":-3.5917316244481365E-13},{"$f":"CashFlow!DV41","v":-3.6312012027387746E-13},{"$f":"CashFlow!DW41","v":-3.6312012027387746E-13},{"$f":"CashFlow!DX41","v":-3.581918150064398E-13},{"$f":"CashFlow!DY41","v":-3.581918150064398E-13},{"$f":"CashFlow!DZ41","v":-3.6212798879771935E-13},{"$f":"CashFlow!EA41","v":-3.6212798879771935E-13},{"$f":"CashFlow!EB41","v":-3.5522620461574973E-13},{"$f":"CashFlow!EC41","v":-3.5917316244481365E-13},{"$f":"CashFlow!ED41","v":-3.6312012027387746E-13},{"$f":"CashFlow!EE41","v":-3.6312012027387746E-13},{"$f":"CashFlow!EF41","v":-3.5522620461574973E-13},{"$f":"CashFlow!EG41","v":-3.5917316244481365E-13},{"$f":"CashFlow!EH41","v":-3.6312012027387746E-13},{"$f":"CashFlow!EI41","v":-3.6312012027387746E-13},{"$f":"CashFlow!EJ41","v":-3.5522620461574973E-13},{"$f":"CashFlow!EK41","v":-3.5917316244481365E-13},{"$f":"CashFlow!EL41","v":-3.6312012027387746E-13},{"$f":"CashFlow!EM41","v":-3.6312012027387746E-13},{"$f":"CashFlow!EN41","v":-3.581918150064398E-13},{"$f":"CashFlow!EO41","v":-3.581918150064398E-13},{"$f":"CashFlow!EP41","v":-3.6212798879771935E-13},{"$f":"CashFlow!EQ41","v":-3.6212798879771935E-13},{"$f":"CashFlow!ER41","v":-3.5522620461574973E-13},{"$f":"CashFlow!ES41","v":-3.5917316244481365E-13},{"$f":"CashFlow!ET41","v":-3.6312012027387746E-13},{"$f":"CashFlow!EU41","v":-3.6312012027387746E-13},{"$f":"CashFlow!EV41","v":-3.5522620461574973E-13},{"$f":"CashFlow!EW41","v":-3.5917316244481365E-13},{"$f":"CashFlow!EX41","v":-3.6312012027387746E-13},{"$f":"CashFlow!EY41","v":-3.6312012027387746E-13},{"$f":"CashFlow!EZ41","v":-3.5522620461574973E-13},{"$f":"CashFlow!FA41","v":-3.5917316244481365E-13},{"$f":"CashFlow!FB41","v":-3.6312012027387746E-13},{"$f":"CashFlow!FC41","v":-3.6312012027387746E-13},{"$f":"CashFlow!FD41","v":-3.581918150064398E-13},{"$f":"CashFlow!FE41","v":-3.581918150064398E-13},{"$f":"CashFlow!FF41","v":-3.6212798879771935E-13}]
[null,"Формирование (увеличение) DSRA",null,null,null,null,null,"тыс. руб.",null,null,null,-13927.511331869286,{"$f":"MIN(CashFlow!M42,0)","v":0},{"$f":"MIN(CashFlow!N42,0)","v":0},{"$f":"MIN(CashFlow!O42,0)","v":0},{"$f":"MIN(CashFlow!P42,0)","v":0},{"$f":"MIN(CashFlow!Q42,0)","v":0},{"$f":"MIN(CashFlow!R42,0)","v":-764.78085543132272},{"$f":"MIN(CashFlow!S42,0)","v":-1222.6722736742395},{"$f":"MIN(CashFlow!T42,0)","v":-1148.1819159361867},{"$f":"MIN(CashFlow!U42,0)","v":-2330.9137626074303},{"$f":"MIN(CashFlow!V42,0)","v":-4140.3197412034706},{"$f":"MIN(CashFlow!W42,0)","v":-3194.6044327137133},{"$f":"MIN(CashFlow!X42,0)","v":-1126.0383503029207},{"$f":"MIN(CashFlow!Y42,0)","v":0},{"$f":"MIN(CashFlow!Z42,0)","v":0},{"$f":"MIN(CashFlow!AA42,0)","v":0},{"$f":"MIN(CashFlow!AB42,0)","v":0},{"$f":"MIN(CashFlow!AC42,0)","v":0},{"$f":"MIN(CashFlow!AD42,0)","v":0},{"$f":"MIN(CashFlow!AE42,0)","v":0},{"$f":"MIN(CashFlow!AF42,0)","v":0},{"$f":"MIN(CashFlow!AG42,0)","v":0},{"$f":"MIN(CashFlow!AH42,0)","v":0},{"$f":"MIN(CashFlow!AI42,0)","v":0},{"$f":"MIN(CashFlow!AJ42,0)","v":0},{"$f":"MIN(CashFlow!AK42,0)","v":0},{"$f":"MIN(CashFlow!AL42,0)","v":0},{"$f":"MIN(CashFlow!AM42,0)","v":0},{"$f":"MIN(CashFlow!AN42,0)","v":0},{"$f":"MIN(CashFlow!AO42,0)","v":-1.8189894035458565E-12},{"$f":"MIN(CashFlow!AP42,0)","v":0},{"$f":"MIN(CashFlow!AQ42,0)","v":0},{"$f":"MIN(CashFlow!AR42,0)","v":0},{"$f":"MIN(CashFlow!AS42,0)","v":0},{"$f":"MIN(CashFlow!AT42,0)","v":0},{"$f":"MIN(CashFlow!AU42,0)","v":0},{"$f":"MIN(CashFlow!AV42,0)","v":0},{"$f":"MIN(CashFlow!AW42,0)","v":0},{"$f":"MIN(CashFlow!AX42,0)","v":0},{"$f":"MIN(CashFlow!AY42,0)","v":0},{"$f":"MIN(CashFlow!AZ42,0)","v":0},{"$f":"MIN(CashFlow!BA42,0)","v":0},{"$f":"MIN(CashFlow!BB42,0)","v":0},{"$f":"MIN(CashFlow!BC42,0)","v":0},{"$f":"MIN(CashFlow!BD42,0)","v":0},{"$f":"MIN(CashFlow!BE42,0)","v":0},{"$f":"MIN(CashFlow!BF42,0)","v":0},{"$f":"MIN(CashFlow!BG42,0)","v":0},{"$f":"MIN(CashFlow!BH42,0)","v":0},{"$f":"MIN(CashFlow!BI42,0)","v":0},{"$f":"MIN(CashFlow!BJ42,0)","v":0},{"$f":"MIN(CashFlow!BK42,0)","v":0},{"$f":"MIN(CashFlow!BL42,0)","v":0},{"$f":"MIN(CashFlow!BM42,0)","v":0},{"$f":"MIN(CashFlow!BN42,0)","v":0},{"$f":"MIN(CashFlow!BO42,0)","v":0},{"$f":"MIN(CashFlow!BP42,0)","v":0},{"$f":"MIN(CashFlow!BQ42,0)","v":0},{"$f":"MIN(CashFlow!BR42,0)","v":0},{"$f":"MIN(CashFlow!BS42,0)","v":0},{"$f":"MIN(CashFlow!BT42,0)","v":0},{"$f":"MIN(CashFlow!BU42,0)","v":0},{"$f":"MIN(CashFlow!BV42,0)","v":0},{"$f":"MIN(CashFlow!BW42,0)","v":0},{"$f":"MIN(CashFlow!BX42,0)","v":0},{"$f":"MIN(CashFlow!BY42,0)","v":0},{"$f":"MIN(CashFlow!BZ42,0)","v":0},{"$f":"MIN(CashFlow!CA42,0)","v":0},{"$f":"MIN(CashFlow!CB42,0)","v":0},{"$f":"MIN(CashFlow!CC42,0)","v":0},{"$f":"MIN(CashFlow!CD42,0)","v":0},{"$f":"MIN(CashFlow!CE42,0)","v":0},{"$f":"MIN(CashFlow!CF42,0)","v":0},{"$f":"MIN(CashFlow!CG42,0)","v":0},{"$f":"MIN(CashFlow!CH42,0)","v":0},{"$f":"MIN(CashFlow!CI42,0)","v":0},{"$f":"MIN(CashFlow!CJ42,0)","v":0},{"$f":"MIN(CashFlow!CK42,0)","v":0},{"$f":"MIN(CashFlow!CL42,0)","v":0},{"$f":"MIN(CashFlow!CM42,0)","v":0},{"$f":"MIN(CashFlow!CN42,0)","v":0},{"$f":"MIN(CashFlow!CO42,0)","v":0},{"$f":"MIN(CashFlow!CP42,0)","v":0},{"$f":"MIN(CashFlow!CQ42,0)","v":0},{"$f":"MIN(CashFlow!CR42,0)","v":0},{"$f":"MIN(CashFlow!CS42,0)","v":0},{"$f":"MIN(CashFlow!CT42,0)","v":0},{"$f":"MIN(CashFlow!CU42,0)","v":0},{"$f":"MIN(CashFlow!CV42,0)","v":0},{"$f":"MIN(CashFlow!CW42,0)","v":0},{"$f":"MIN(CashFlow!CX42,0)","v":0},{"$f":"MIN(CashFlow!CY42,0)","v":0},{"$f":"MIN(CashFlow!CZ42,0)","v":0},{"$f":"MIN(CashFlow!DA42,0)","v":0},{"$f":"MIN(CashFlow!DB42,0)","v":0},{"$f":"MIN(CashFlow!DC42,0)","v":0},{"$f":"MIN(CashFlow!DD42,0)","v":0},{"$f":"MIN(CashFlow!DE42,0)","v":0},{"$f":"MIN(CashFlow!DF42,0)","v":0},{"$f":"MIN(CashFlow!DG42,0)","v":0},{"$f":"MIN(CashFlow!DH42,0)","v":0},{"$f":"MIN(CashFlow!DI42,0)","v":0},{"$f":"MIN(CashFlow!DJ42,0)","v":0},{"$f":"MIN(CashFlow!DK42,0)","v":0},{"$f":"MIN(CashFlow!DL42,0)","v":0},{"$f":"MIN(CashFlow!DM42,0)","v":0},{"$f":"MIN(CashFlow!DN42,0)","v":0},{"$f":"MIN(CashFlow!DO42,0)","v":0},{"$f":"MIN(CashFlow!DP42,0)","v":0},{"$f":"MIN(CashFlow!DQ42,0)","v":0},{"$f":"MIN(CashFlow!DR42,0)","v":0},{"$f":"MIN(CashFlow!DS42,0)","v":0},{"$f":"MIN(CashFlow!DT42,0)","v":0},{"$f":"MIN(CashFlow!DU42,0)","v":0},{"$f":"MIN(CashFlow!DV42,0)","v":0},{"$f":"MIN(CashFlow!DW42,0)","v":0},{"$f":"MIN(CashFlow!DX42,0)","v":0},{"$f":"MIN(CashFlow!DY42,0)","v":0},{"$f":"MIN(CashFlow!DZ42,0)","v":0},{"$f":"MIN(CashFlow!EA42,0)","v":0},{"$f":"MIN(CashFlow!EB42,0)","v":0},{"$f":"MIN(CashFlow!EC42,0)","v":0},{"$f":"MIN(CashFlow!ED42,0)","v":0},{"$f":"MIN(CashFlow!EE42,0)","v":0},{"$f":"MIN(CashFlow!EF42,0)","v":0},{"$f":"MIN(CashFlow!EG42,0)","v":0},{"$f":"MIN(CashFlow!EH42,0)","v":0},{"$f":"MIN(CashFlow!EI42,0)","v":0},{"$f":"MIN(CashFlow!EJ42,0)","v":0},{"$f":"MIN(CashFlow!EK42,0)","v":0},{"$f":"MIN(CashFlow!EL42,0)","v":0},{"$f":"MIN(CashFlow!EM42,0)","v":0},{"$f":"MIN(CashFlow!EN42,0)","v":0},{"$f":"MIN(CashFlow!EO42,0)","v":0},{"$f":"MIN(CashFlow!EP42,0)","v":0},{"$f":"MIN(CashFlow!EQ42,0)","v":0},{"$f":"MIN(CashFlow!ER42,0)","v":0},{"$f":"MIN(CashFlow!ES42,0)","v":0},{"$f":"MIN(CashFlow!ET42,0)","v":0},{"$f":"MIN(CashFlow!EU42,0)","v":0},{"$f":"MIN(CashFlow!EV42,0)","v":0},{"$f":"MIN(CashFlow!EW42,0)","v":0},{"$f":"MIN(CashFlow!EX42,0)","v":0},{"$f":"MIN(CashFlow!EY42,0)","v":0},{"$f":"MIN(CashFlow!EZ42,0)","v":0},{"$f":"MIN(CashFlow!FA42,0)","v":0},{"$f":"MIN(CashFlow!FB42,0)","v":0},{"$f":"MIN(CashFlow!FC42,0)","v":0},{"$f":"MIN(CashFlow!FD42,0)","v":0},{"$f":"MIN(CashFlow!FE42,0)","v":0},{"$f":"MIN(CashFlow!FF42,0)","v":0}]
[null,"Формирование (увеличение) резервного счета",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M105:FF105)","v":0},{"$f":"MIN(CashFlow!M43,0)","v":0},{"$f":"MIN(CashFlow!N43,0)","v":0},{"$f":"MIN(CashFlow!O43,0)","v":0},{"$f":"MIN(CashFlow!P43,0)","v":0},{"$f":"MIN(CashFlow!Q43,0)","v":0},{"$f":"MIN(CashFlow!R43,0)","v":0},{"$f":"MIN(CashFlow!S43,0)","v":0},{"$f":"MIN(CashFlow!T43,0)","v":0},{"$f":"MIN(CashFlow!U43,0)","v":0},{"$f":"MIN(CashFlow!V43,0)","v":0},{"$f":"MIN(CashFlow!W43,0)","v":0},{"$f":"MIN(CashFlow!X43,0)","v":0},{"$f":"MIN(CashFlow!Y43,0)","v":0},{"$f":"MIN(CashFlow!Z43,0)","v":0},{"$f":"MIN(CashFlow!AA43,0)","v":0},{"$f":"MIN(CashFlow!AB43,0)","v":0},{"$f":"MIN(CashFlow!AC43,0)","v":0},{"$f":"MIN(CashFlow!AD43,0)","v":0},{"$f":"MIN(CashFlow!AE43,0)","v":0},{"$f":"MIN(CashFlow!AF43,0)","v":0},{"$f":"MIN(CashFlow!AG43,0)","v":0},{"$f":"MIN(CashFlow!AH43,0)","v":0},{"$f":"MIN(CashFlow!AI43,0)","v":0},{"$f":"MIN(CashFlow!AJ43,0)","v":0},{"$f":"MIN(CashFlow!AK43,0)","v":0},{"$f":"MIN(CashFlow!AL43,0)","v":0},{"$f":"MIN(CashFlow!AM43,0)","v":0},{"$f":"MIN(CashFlow!AN43,0)","v":0},{"$f":"MIN(CashFlow!AO43,0)","v":0},{"$f":"MIN(CashFlow!AP43,0)","v":0},{"$f":"MIN(CashFlow!AQ43,0)","v":0},{"$f":"MIN(CashFlow!AR43,0)","v":0},{"$f":"MIN(CashFlow!AS43,0)","v":0},{"$f":"MIN(CashFlow!AT43,0)","v":0},{"$f":"MIN(CashFlow!AU43,0)","v":0},{"$f":"MIN(CashFlow!AV43,0)","v":0},{"$f":"MIN(CashFlow!AW43,0)","v":0},{"$f":"MIN(CashFlow!AX43,0)","v":0},{"$f":"MIN(CashFlow!AY43,0)","v":0},{"$f":"MIN(CashFlow!AZ43,0)","v":0},{"$f":"MIN(CashFlow!BA43,0)","v":0},{"$f":"MIN(CashFlow!BB43,0)","v":0},{"$f":"MIN(CashFlow!BC43,0)","v":0},{"$f":"MIN(CashFlow!BD43,0)","v":0},{"$f":"MIN(CashFlow!BE43,0)","v":0},{"$f":"MIN(CashFlow!BF43,0)","v":0},{"$f":"MIN(CashFlow!BG43,0)","v":0},{"$f":"MIN(CashFlow!BH43,0)","v":0},{"$f":"MIN(CashFlow!BI43,0)","v":0},{"$f":"MIN(CashFlow!BJ43,0)","v":0},{"$f":"MIN(CashFlow!BK43,0)","v":0},{"$f":"MIN(CashFlow!BL43,0)","v":0},{"$f":"MIN(CashFlow!BM43,0)","v":0},{"$f":"MIN(CashFlow!BN43,0)","v":0},{"$f":"MIN(CashFlow!BO43,0)","v":0},{"$f":"MIN(CashFlow!BP43,0)","v":0},{"$f":"MIN(CashFlow!BQ43,0)","v":0},{"$f":"MIN(CashFlow!BR43,0)","v":0},{"$f":"MIN(CashFlow!BS43,0)","v":0},{"$f":"MIN(CashFlow!BT43,0)","v":0},{"$f":"MIN(CashFlow!BU43,0)","v":0},{"$f":"MIN(CashFlow!BV43,0)","v":0},{"$f":"MIN(CashFlow!BW43,0)","v":0},{"$f":"MIN(CashFlow!BX43,0)","v":0},{"$f":"MIN(CashFlow!BY43,0)","v":0},{"$f":"MIN(CashFlow!BZ43,0)","v":0},{"$f":"MIN(CashFlow!CA43,0)","v":0},{"$f":"MIN(CashFlow!CB43,0)","v":0},{"$f":"MIN(CashFlow!CC43,0)","v":0},{"$f":"MIN(CashFlow!CD43,0)","v":0},{"$f":"MIN(CashFlow!CE43,0)","v":0},{"$f":"MIN(CashFlow!CF43,0)","v":0},{"$f":"MIN(CashFlow!CG43,0)","v":0},{"$f":"MIN(CashFlow!CH43,0)","v":0},{"$f":"MIN(CashFlow!CI43,0)","v":0},{"$f":"MIN(CashFlow!CJ43,0)","v":0},{"$f":"MIN(CashFlow!CK43,0)","v":0},{"$f":"MIN(CashFlow!CL43,0)","v":0},{"$f":"MIN(CashFlow!CM43,0)","v":0},{"$f":"MIN(CashFlow!CN43,0)","v":0},{"$f":"MIN(CashFlow!CO43,0)","v":0},{"$f":"MIN(CashFlow!CP43,0)","v":0},{"$f":"MIN(CashFlow!CQ43,0)","v":0},{"$f":"MIN(CashFlow!CR43,0)","v":0},{"$f":"MIN(CashFlow!CS43,0)","v":0},{"$f":"MIN(CashFlow!CT43,0)","v":0},{"$f":"MIN(CashFlow!CU43,0)","v":0},{"$f":"MIN(CashFlow!CV43,0)","v":0},{"$f":"MIN(CashFlow!CW43,0)","v":0},{"$f":"MIN(CashFlow!CX43,0)","v":0},{"$f":"MIN(CashFlow!CY43,0)","v":0},{"$f":"MIN(CashFlow!CZ43,0)","v":0},{"$f":"MIN(CashFlow!DA43,0)","v":0},{"$f":"MIN(CashFlow!DB43,0)","v":0},{"$f":"MIN(CashFlow!DC43,0)","v":0},{"$f":"MIN(CashFlow!DD43,0)","v":0},{"$f":"MIN(CashFlow!DE43,0)","v":0},{"$f":"MIN(CashFlow!DF43,0)","v":0},{"$f":"MIN(CashFlow!DG43,0)","v":0},{"$f":"MIN(CashFlow!DH43,0)","v":0},{"$f":"MIN(CashFlow!DI43,0)","v":0},{"$f":"MIN(CashFlow!DJ43,0)","v":0},{"$f":"MIN(CashFlow!DK43,0)","v":0},{"$f":"MIN(CashFlow!DL43,0)","v":0},{"$f":"MIN(CashFlow!DM43,0)","v":0},{"$f":"MIN(CashFlow!DN43,0)","v":0},{"$f":"MIN(CashFlow!DO43,0)","v":0},{"$f":"MIN(CashFlow!DP43,0)","v":0},{"$f":"MIN(CashFlow!DQ43,0)","v":0},{"$f":"MIN(CashFlow!DR43,0)","v":0},{"$f":"MIN(CashFlow!DS43,0)","v":0},{"$f":"MIN(CashFlow!DT43,0)","v":0},{"$f":"MIN(CashFlow!DU43,0)","v":0},{"$f":"MIN(CashFlow!DV43,0)","v":0},{"$f":"MIN(CashFlow!DW43,0)","v":0},{"$f":"MIN(CashFlow!DX43,0)","v":0},{"$f":"MIN(CashFlow!DY43,0)","v":0},{"$f":"MIN(CashFlow!DZ43,0)","v":0},{"$f":"MIN(CashFlow!EA43,0)","v":0},{"$f":"MIN(CashFlow!EB43,0)","v":0},{"$f":"MIN(CashFlow!EC43,0)","v":0},{"$f":"MIN(CashFlow!ED43,0)","v":0},{"$f":"MIN(CashFlow!EE43,0)","v":0},{"$f":"MIN(CashFlow!EF43,0)","v":0},{"$f":"MIN(CashFlow!EG43,0)","v":0},{"$f":"MIN(CashFlow!EH43,0)","v":0},{"$f":"MIN(CashFlow!EI43,0)","v":0},{"$f":"MIN(CashFlow!EJ43,0)","v":0},{"$f":"MIN(CashFlow!EK43,0)","v":0},{"$f":"MIN(CashFlow!EL43,0)","v":0},{"$f":"MIN(CashFlow!EM43,0)","v":0},{"$f":"MIN(CashFlow!EN43,0)","v":0},{"$f":"MIN(CashFlow!EO43,0)","v":0},{"$f":"MIN(CashFlow!EP43,0)","v":0},{"$f":"MIN(CashFlow!EQ43,0)","v":0},{"$f":"MIN(CashFlow!ER43,0)","v":0},{"$f":"MIN(CashFlow!ES43,0)","v":0},{"$f":"MIN(CashFlow!ET43,0)","v":0},{"$f":"MIN(CashFlow!EU43,0)","v":0},{"$f":"MIN(CashFlow!EV43,0)","v":0},{"$f":"MIN(CashFlow!EW43,0)","v":0},{"$f":"MIN(CashFlow!EX43,0)","v":0},{"$f":"MIN(CashFlow!EY43,0)","v":0},{"$f":"MIN(CashFlow!EZ43,0)","v":0},{"$f":"MIN(CashFlow!FA43,0)","v":0},{"$f":"MIN(CashFlow!FB43,0)","v":0},{"$f":"MIN(CashFlow!FC43,0)","v":0},{"$f":"MIN(CashFlow!FD43,0)","v":0},{"$f":"MIN(CashFlow!FE43,0)","v":0},{"$f":"MIN(CashFlow!FF43,0)","v":0}]
[null,"Увеличение оборотного капитала",null,null,null,null,null,"тыс. руб.",null,null,null,-8948.2929097020806,{"$f":"MIN(CashFlow!M44,0)","v":0},{"$f":"MIN(CashFlow!N44,0)","v":0},{"$f":"MIN(CashFlow!O44,0)","v":0},{"$f":"MIN(CashFlow!P44,0)","v":0},{"$f":"MIN(CashFlow!Q44,0)","v":0},{"$f":"MIN(CashFlow!R44,0)","v":0},{"$f":"MIN(CashFlow!S44,0)","v":0},{"$f":"MIN(CashFlow!T44,0)","v":0},{"$f":"MIN(CashFlow!U44,0)","v":0},{"$f":"MIN(CashFlow!V44,0)","v":0},{"$f":"MIN(CashFlow!W44,0)","v":0},{"$f":"MIN(CashFlow!X44,0)","v":0},{"$f":"MIN(CashFlow!Y44,0)","v":-7415.72280961875},{"$f":"MIN(CashFlow!Z44,0)","v":-1232.0763968846677},{"$f":"MIN(CashFlow!AA44,0)","v":0},{"$f":"MIN(CashFlow!AB44,0)","v":0},{"$f":"MIN(CashFlow!AC44,0)","v":-63.376358178378723},{"$f":"MIN(CashFlow!AD44,0)","v":0},{"$f":"MIN(CashFlow!AE44,0)","v":0},{"$f":"MIN(CashFlow!AF44,0)","v":0},{"$f":"MIN(CashFlow!AG44,0)","v":-70.47274364212717},{"$f":"MIN(CashFlow!AH44,0)","v":0},{"$f":"MIN(CashFlow!AI44,0)","v":0},{"$f":"MIN(CashFlow!AJ44,0)","v":0},{"$f":"MIN(CashFlow!AK44,0)","v":-81.117321837753479},{"$f":"MIN(CashFlow!AL44,0)","v":0},{"$f":"MIN(CashFlow!AM44,0)","v":0},{"$f":"MIN(CashFlow!AN44,0)","v":0},{"$f":"MIN(CashFlow!AO44,0)","v":-85.52727954040347},{"$f":"MIN(CashFlow!AP44,0)","v":0},{"$f":"MIN(CashFlow!AQ44,0)","v":0},{"$f":"MIN(CashFlow!AR44,0)","v":0},{"$f":"MIN(CashFlow!AS44,0)","v":0},{"$f":"MIN(CashFlow!AT44,0)","v":0},{"$f":"MIN(CashFlow!AU44,0)","v":0},{"$f":"MIN(CashFlow!AV44,0)","v":0},{"$f":"MIN(CashFlow!AW44,0)","v":0},{"$f":"MIN(CashFlow!AX44,0)","v":0},{"$f":"MIN(CashFlow!AY44,0)","v":0},{"$f":"MIN(CashFlow!AZ44,0)","v":0},{"$f":"MIN(CashFlow!BA44,0)","v":0},{"$f":"MIN(CashFlow!BB44,0)","v":0},{"$f":"MIN(CashFlow!BC44,0)","v":0},{"$f":"MIN(CashFlow!BD44,0)","v":0},{"$f":"MIN(CashFlow!BE44,0)","v":0},{"$f":"MIN(CashFlow!BF44,0)","v":0},{"$f":"MIN(CashFlow!BG44,0)","v":0},{"$f":"MIN(CashFlow!BH44,0)","v":0},{"$f":"MIN(CashFlow!BI44,0)","v":0},{"$f":"MIN(CashFlow!BJ44,0)","v":0},{"$f":"MIN(CashFlow!BK44,0)","v":0},{"$f":"MIN(CashFlow!BL44,0)","v":0},{"$f":"MIN(CashFlow!BM44,0)","v":0},{"$f":"MIN(CashFlow!BN44,0)","v":0},{"$f":"MIN(CashFlow!BO44,0)","v":0},{"$f":"MIN(CashFlow!BP44,0)","v":0},{"$f":"MIN(CashFlow!BQ44,0)","v":0},{"$f":"MIN(CashFlow!BR44,0)","v":0},{"$f":"MIN(CashFlow!BS44,0)","v":0},{"$f":"MIN(CashFlow!BT44,0)","v":0},{"$f":"MIN(CashFlow!BU44,0)","v":0},{"$f":"MIN(CashFlow!BV44,0)","v":0},{"$f":"MIN(CashFlow!BW44,0)","v":0},{"$f":"MIN(CashFlow!BX44,0)","v":0},{"$f":"MIN(CashFlow!BY44,0)","v":0},{"$f":"MIN(CashFlow!BZ44,0)","v":0},{"$f":"MIN(CashFlow!CA44,0)","v":0},{"$f":"MIN(CashFlow!CB44,0)","v":0},{"$f":"MIN(CashFlow!CC44,0)","v":0},{"$f":"MIN(CashFlow!CD44,0)","v":0},{"$f":"MIN(CashFlow!CE44,0)","v":0},{"$f":"MIN(CashFlow!CF44,0)","v":0},{"$f":"MIN(CashFlow!CG44,0)","v":0},{"$f":"MIN(CashFlow!CH44,0)","v":0},{"$f":"MIN(CashFlow!CI44,0)","v":0},{"$f":"MIN(CashFlow!CJ44,0)","v":0},{"$f":"MIN(CashFlow!CK44,0)","v":0},{"$f":"MIN(CashFlow!CL44,0)","v":0},{"$f":"MIN(CashFlow!CM44,0)","v":0},{"$f":"MIN(CashFlow!CN44,0)","v":0},{"$f":"MIN(CashFlow!CO44,0)","v":0},{"$f":"MIN(CashFlow!CP44,0)","v":0},{"$f":"MIN(CashFlow!CQ44,0)","v":0},{"$f":"MIN(CashFlow!CR44,0)","v":0},{"$f":"MIN(CashFlow!CS44,0)","v":0},{"$f":"MIN(CashFlow!CT44,0)","v":0},{"$f":"MIN(CashFlow!CU44,0)","v":0},{"$f":"MIN(CashFlow!CV44,0)","v":0},{"$f":"MIN(CashFlow!CW44,0)","v":0},{"$f":"MIN(CashFlow!CX44,0)","v":0},{"$f":"MIN(CashFlow!CY44,0)","v":0},{"$f":"MIN(CashFlow!CZ44,0)","v":0},{"$f":"MIN(CashFlow!DA44,0)","v":0},{"$f":"MIN(CashFlow!DB44,0)","v":0},{"$f":"MIN(CashFlow!DC44,0)","v":0},{"$f":"MIN(CashFlow!DD44,0)","v":0},{"$f":"MIN(CashFlow!DE44,0)","v":0},{"$f":"MIN(CashFlow!DF44,0)","v":0},{"$f":"MIN(CashFlow!DG44,0)","v":0},{"$f":"MIN(CashFlow!DH44,0)","v":0},{"$f":"MIN(CashFlow!DI44,0)","v":0},{"$f":"MIN(CashFlow!DJ44,0)","v":0},{"$f":"MIN(CashFlow!DK44,0)","v":0},{"$f":"MIN(CashFlow!DL44,0)","v":0},{"$f":"MIN(CashFlow!DM44,0)","v":0},{"$f":"MIN(CashFlow!DN44,0)","v":0},{"$f":"MIN(CashFlow!DO44,0)","v":0},{"$f":"MIN(CashFlow!DP44,0)","v":0},{"$f":"MIN(CashFlow!DQ44,0)","v":0},{"$f":"MIN(CashFlow!DR44,0)","v":0},{"$f":"MIN(CashFlow!DS44,0)","v":0},{"$f":"MIN(CashFlow!DT44,0)","v":0},{"$f":"MIN(CashFlow!DU44,0)","v":0},{"$f":"MIN(CashFlow!DV44,0)","v":0},{"$f":"MIN(CashFlow!DW44,0)","v":0},{"$f":"MIN(CashFlow!DX44,0)","v":0},{"$f":"MIN(CashFlow!DY44,0)","v":0},{"$f":"MIN(CashFlow!DZ44,0)","v":0},{"$f":"MIN(CashFlow!EA44,0)","v":0},{"$f":"MIN(CashFlow!EB44,0)","v":0},{"$f":"MIN(CashFlow!EC44,0)","v":0},{"$f":"MIN(CashFlow!ED44,0)","v":0},{"$f":"MIN(CashFlow!EE44,0)","v":0},{"$f":"MIN(CashFlow!EF44,0)","v":0},{"$f":"MIN(CashFlow!EG44,0)","v":0},{"$f":"MIN(CashFlow!EH44,0)","v":0},{"$f":"MIN(CashFlow!EI44,0)","v":0},{"$f":"MIN(CashFlow!EJ44,0)","v":0},{"$f":"MIN(CashFlow!EK44,0)","v":0},{"$f":"MIN(CashFlow!EL44,0)","v":0},{"$f":"MIN(CashFlow!EM44,0)","v":0},{"$f":"MIN(CashFlow!EN44,0)","v":0},{"$f":"MIN(CashFlow!EO44,0)","v":0},{"$f":"MIN(CashFlow!EP44,0)","v":0},{"$f":"MIN(CashFlow!EQ44,0)","v":0},{"$f":"MIN(CashFlow!ER44,0)","v":0},{"$f":"MIN(CashFlow!ES44,0)","v":0},{"$f":"MIN(CashFlow!ET44,0)","v":0},{"$f":"MIN(CashFlow!EU44,0)","v":0},{"$f":"MIN(CashFlow!EV44,0)","v":0},{"$f":"MIN(CashFlow!EW44,0)","v":0},{"$f":"MIN(CashFlow!EX44,0)","v":0},{"$f":"MIN(CashFlow!EY44,0)","v":0},{"$f":"MIN(CashFlow!EZ44,0)","v":0},{"$f":"MIN(CashFlow!FA44,0)","v":0},{"$f":"MIN(CashFlow!FB44,0)","v":0},{"$f":"MIN(CashFlow!FC44,0)","v":0},{"$f":"MIN(CashFlow!FD44,0)","v":0},{"$f":"MIN(CashFlow!FE44,0)","v":0},{"$f":"MIN(CashFlow!FF44,0)","v":0}]
[]
[null,"Сальдо операционного денежного потока",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M108:FF108)","v":791790.27021652239},{"$f":"M86+M98","v":0},0,0,0,-391.43306392485874,-1168.1084710977598,-1641.2617575686886,-1581.9052873078167,-2773.7849638405492,-4601.0996319774158,-3671.6874467140783,-1623.873492251978,37226.658448971306,46513.474822233715,40291.182764444718,39982.165386430606,39894.396254972584,40085.906111645294,40200.591435401235,40114.722113462878,39938.072845901399,40108.203074400066,40204.173157746372,40100.517871380398,40008.058575520088,40156.873653973133,40190.360897371036,39765.90689759572,39115.169373623357,39208.995130628733,30978.7412737753,55159.25424172754,{"$f":"AS86+AS98","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"BY86+BY98","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"DE86+DE98","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"EK86+EK98","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13]
[]
[null,"ИНВЕСТЦИОННЫЙ ДЕНЕЖНЫЙ ПОТОК"]
[]
[null,"Приток денежных средств",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M112:FF112)","v":297873.62660649506},{"$f":"SUM(M113:M114)","v":0},{"$f":"SUM(N113:N114)","v":0},{"$f":"SUM(O113:O114)","v":0},0,20025,73647.288121500009,0,0,93672.288121500009,0,0,0,0,110529.05036349504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ113:BZ114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL113:EL114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Капитальный грант",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M113:FF113)","v":187344.57624300002},{"$f":"CashFlow!M50","v":0},{"$f":"CashFlow!N50","v":0},{"$f":"CashFlow!O50","v":0},{"$f":"CashFlow!P50","v":0},{"$f":"CashFlow!Q50","v":20025},{"$f":"CashFlow!R50","v":73647.288121500009},{"$f":"CashFlow!S50","v":0},{"$f":"CashFlow!T50","v":0},{"$f":"CashFlow!U50","v":93672.288121500009},{"$f":"CashFlow!V50","v":0},{"$f":"CashFlow!W50","v":0},{"$f":"CashFlow!X50","v":0},{"$f":"CashFlow!Y50","v":0},{"$f":"CashFlow!Z50","v":0},{"$f":"CashFlow!AA50","v":0},{"$f":"CashFlow!AB50","v":0},{"$f":"CashFlow!AC50","v":0},{"$f":"CashFlow!AD50","v":0},{"$f":"CashFlow!AE50","v":0},{"$f":"CashFlow!AF50","v":0},{"$f":"CashFlow!AG50","v":0},{"$f":"CashFlow!AH50","v":0},{"$f":"CashFlow!AI50","v":0},{"$f":"CashFlow!AJ50","v":0},{"$f":"CashFlow!AK50","v":0},{"$f":"CashFlow!AL50","v":0},{"$f":"CashFlow!AM50","v":0},{"$f":"CashFlow!AN50","v":0},{"$f":"CashFlow!AO50","v":0},{"$f":"CashFlow!AP50","v":0},{"$f":"CashFlow!AQ50","v":0},{"$f":"CashFlow!AR50","v":0},{"$f":"CashFlow!AS50","v":0},{"$f":"CashFlow!AT50","v":0},{"$f":"CashFlow!AU50","v":0},{"$f":"CashFlow!AV50","v":0},{"$f":"CashFlow!AW50","v":0},{"$f":"CashFlow!AX50","v":0},{"$f":"CashFlow!AY50","v":0},{"$f":"CashFlow!AZ50","v":0},{"$f":"CashFlow!BA50","v":0},{"$f":"CashFlow!BB50","v":0},{"$f":"CashFlow!BC50","v":0},{"$f":"CashFlow!BD50","v":0},{"$f":"CashFlow!BE50","v":0},{"$f":"CashFlow!BF50","v":0},{"$f":"CashFlow!BG50","v":0},{"$f":"CashFlow!BH50","v":0},{"$f":"CashFlow!BI50","v":0},{"$f":"CashFlow!BJ50","v":0},{"$f":"CashFlow!BK50","v":0},{"$f":"CashFlow!BL50","v":0},{"$f":"CashFlow!BM50","v":0},{"$f":"CashFlow!BN50","v":0},{"$f":"CashFlow!BO50","v":0},{"$f":"CashFlow!BP50","v":0},{"$f":"CashFlow!BQ50","v":0},{"$f":"CashFlow!BR50","v":0},{"$f":"CashFlow!BS50","v":0},{"$f":"CashFlow!BT50","v":0},{"$f":"CashFlow!BU50","v":0},{"$f":"CashFlow!BV50","v":0},{"$f":"CashFlow!BW50","v":0},{"$f":"CashFlow!BX50","v":0},{"$f":"CashFlow!BY50","v":0},{"$f":"CashFlow!BZ50","v":0},{"$f":"CashFlow!CA50","v":0},{"$f":"CashFlow!CB50","v":0},{"$f":"CashFlow!CC50","v":0},{"$f":"CashFlow!CD50","v":0},{"$f":"CashFlow!CE50","v":0},{"$f":"CashFlow!CF50","v":0},{"$f":"CashFlow!CG50","v":0},{"$f":"CashFlow!CH50","v":0},{"$f":"CashFlow!CI50","v":0},{"$f":"CashFlow!CJ50","v":0},{"$f":"CashFlow!CK50","v":0},{"$f":"CashFlow!CL50","v":0},{"$f":"CashFlow!CM50","v":0},{"$f":"CashFlow!CN50","v":0},{"$f":"CashFlow!CO50","v":0},{"$f":"CashFlow!CP50","v":0},{"$f":"CashFlow!CQ50","v":0},{"$f":"CashFlow!CR50","v":0},{"$f":"CashFlow!CS50","v":0},{"$f":"CashFlow!CT50","v":0},{"$f":"CashFlow!CU50","v":0},{"$f":"CashFlow!CV50","v":0},{"$f":"CashFlow!CW50","v":0},{"$f":"CashFlow!CX50","v":0},{"$f":"CashFlow!CY50","v":0},{"$f":"CashFlow!CZ50","v":0},{"$f":"CashFlow!DA50","v":0},{"$f":"CashFlow!DB50","v":0},{"$f":"CashFlow!DC50","v":0},{"$f":"CashFlow!DD50","v":0},{"$f":"CashFlow!DE50","v":0},{"$f":"CashFlow!DF50","v":0},{"$f":"CashFlow!DG50","v":0},{"$f":"CashFlow!DH50","v":0},{"$f":"CashFlow!DI50","v":0},{"$f":"CashFlow!DJ50","v":0},{"$f":"CashFlow!DK50","v":0},{"$f":"CashFlow!DL50","v":0},{"$f":"CashFlow!DM50","v":0},{"$f":"CashFlow!DN50","v":0},{"$f":"CashFlow!DO50","v":0},{"$f":"CashFlow!DP50","v":0},{"$f":"CashFlow!DQ50","v":0},{"$f":"CashFlow!DR50","v":0},{"$f":"CashFlow!DS50","v":0},{"$f":"CashFlow!DT50","v":0},{"$f":"CashFlow!DU50","v":0},{"$f":"CashFlow!DV50","v":0},{"$f":"CashFlow!DW50","v":0},{"$f":"CashFlow!DX50","v":0},{"$f":"CashFlow!DY50","v":0},{"$f":"CashFlow!DZ50","v":0},{"$f":"CashFlow!EA50","v":0},{"$f":"CashFlow!EB50","v":0},{"$f":"CashFlow!EC50","v":0},{"$f":"CashFlow!ED50","v":0},{"$f":"CashFlow!EE50","v":0},{"$f":"CashFlow!EF50","v":0},{"$f":"CashFlow!EG50","v":0},{"$f":"CashFlow!EH50","v":0},{"$f":"CashFlow!EI50","v":0},{"$f":"CashFlow!EJ50","v":0},{"$f":"CashFlow!EK50","v":0},{"$f":"CashFlow!EL50","v":0},{"$f":"CashFlow!EM50","v":0},{"$f":"CashFlow!EN50","v":0},{"$f":"CashFlow!EO50","v":0},{"$f":"CashFlow!EP50","v":0},{"$f":"CashFlow!EQ50","v":0},{"$f":"CashFlow!ER50","v":0},{"$f":"CashFlow!ES50","v":0},{"$f":"CashFlow!ET50","v":0},{"$f":"CashFlow!EU50","v":0},{"$f":"CashFlow!EV50","v":0},{"$f":"CashFlow!EW50","v":0},{"$f":"CashFlow!EX50","v":0},{"$f":"CashFlow!EY50","v":0},{"$f":"CashFlow!EZ50","v":0},{"$f":"CashFlow!FA50","v":0},{"$f":"CashFlow!FB50","v":0},{"$f":"CashFlow!FC50","v":0},{"$f":"CashFlow!FD50","v":0},{"$f":"CashFlow!FE50","v":0},{"$f":"CashFlow!FF50","v":0}]
[null,"Чистое возмещение НДС",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M114:FF114)","v":110529.05036349504},{"$f":"CashFlow!M51","v":0},{"$f":"CashFlow!N51","v":0},{"$f":"CashFlow!O51","v":0},{"$f":"CashFlow!P51","v":0},{"$f":"CashFlow!Q51","v":0},{"$f":"CashFlow!R51","v":0},{"$f":"CashFlow!S51","v":0},{"$f":"CashFlow!T51","v":0},{"$f":"CashFlow!U51","v":0},{"$f":"CashFlow!V51","v":0},{"$f":"CashFlow!W51","v":0},{"$f":"CashFlow!X51","v":0},{"$f":"CashFlow!Y51","v":0},{"$f":"CashFlow!Z51","v":110529.05036349504},{"$f":"CashFlow!AA51","v":0},{"$f":"CashFlow!AB51","v":0},{"$f":"CashFlow!AC51","v":0},{"$f":"CashFlow!AD51","v":0},{"$f":"CashFlow!AE51","v":0},{"$f":"CashFlow!AF51","v":0},{"$f":"CashFlow!AG51","v":0},{"$f":"CashFlow!AH51","v":0},{"$f":"CashFlow!AI51","v":0},{"$f":"CashFlow!AJ51","v":0},{"$f":"CashFlow!AK51","v":0},{"$f":"CashFlow!AL51","v":0},{"$f":"CashFlow!AM51","v":0},{"$f":"CashFlow!AN51","v":0},{"$f":"CashFlow!AO51","v":0},{"$f":"CashFlow!AP51","v":0},{"$f":"CashFlow!AQ51","v":0},{"$f":"CashFlow!AR51","v":0},{"$f":"CashFlow!AS51","v":0},{"$f":"CashFlow!AT51","v":0},{"$f":"CashFlow!AU51","v":0},{"$f":"CashFlow!AV51","v":0},{"$f":"CashFlow!AW51","v":0},{"$f":"CashFlow!AX51","v":0},{"$f":"CashFlow!AY51","v":0},{"$f":"CashFlow!AZ51","v":0},{"$f":"CashFlow!BA51","v":0},{"$f":"CashFlow!BB51","v":0},{"$f":"CashFlow!BC51","v":0},{"$f":"CashFlow!BD51","v":0},{"$f":"CashFlow!BE51","v":0},{"$f":"CashFlow!BF51","v":0},{"$f":"CashFlow!BG51","v":0},{"$f":"CashFlow!BH51","v":0},{"$f":"CashFlow!BI51","v":0},{"$f":"CashFlow!BJ51","v":0},{"$f":"CashFlow!BK51","v":0},{"$f":"CashFlow!BL51","v":0},{"$f":"CashFlow!BM51","v":0},{"$f":"CashFlow!BN51","v":0},{"$f":"CashFlow!BO51","v":0},{"$f":"CashFlow!BP51","v":0},{"$f":"CashFlow!BQ51","v":0},{"$f":"CashFlow!BR51","v":0},{"$f":"CashFlow!BS51","v":0},{"$f":"CashFlow!BT51","v":0},{"$f":"CashFlow!BU51","v":0},{"$f":"CashFlow!BV51","v":0},{"$f":"CashFlow!BW51","v":0},{"$f":"CashFlow!BX51","v":0},{"$f":"CashFlow!BY51","v":0},{"$f":"CashFlow!BZ51","v":0},{"$f":"CashFlow!CA51","v":0},{"$f":"CashFlow!CB51","v":0},{"$f":"CashFlow!CC51","v":0},{"$f":"CashFlow!CD51","v":0},{"$f":"CashFlow!CE51","v":0},{"$f":"CashFlow!CF51","v":0},{"$f":"CashFlow!CG51","v":0},{"$f":"CashFlow!CH51","v":0},{"$f":"CashFlow!CI51","v":0},{"$f":"CashFlow!CJ51","v":0},{"$f":"CashFlow!CK51","v":0},{"$f":"CashFlow!CL51","v":0},{"$f":"CashFlow!CM51","v":0},{"$f":"CashFlow!CN51","v":0},{"$f":"CashFlow!CO51","v":0},{"$f":"CashFlow!CP51","v":0},{"$f":"CashFlow!CQ51","v":0},{"$f":"CashFlow!CR51","v":0},{"$f":"CashFlow!CS51","v":0},{"$f":"CashFlow!CT51","v":0},{"$f":"CashFlow!CU51","v":0},{"$f":"CashFlow!CV51","v":0},{"$f":"CashFlow!CW51","v":0},{"$f":"CashFlow!CX51","v":0},{"$f":"CashFlow!CY51","v":0},{"$f":"CashFlow!CZ51","v":0},{"$f":"CashFlow!DA51","v":0},{"$f":"CashFlow!DB51","v":0},{"$f":"CashFlow!DC51","v":0},{"$f":"CashFlow!DD51","v":0},{"$f":"CashFlow!DE51","v":0},{"$f":"CashFlow!DF51","v":0},{"$f":"CashFlow!DG51","v":0},{"$f":"CashFlow!DH51","v":0},{"$f":"CashFlow!DI51","v":0},{"$f":"CashFlow!DJ51","v":0},{"$f":"CashFlow!DK51","v":0},{"$f":"CashFlow!DL51","v":0},{"$f":"CashFlow!DM51","v":0},{"$f":"CashFlow!DN51","v":0},{"$f":"CashFlow!DO51","v":0},{"$f":"CashFlow!DP51","v":0},{"$f":"CashFlow!DQ51","v":0},{"$f":"CashFlow!DR51","v":0},{"$f":"CashFlow!DS51","v":0},{"$f":"CashFlow!DT51","v":0},{"$f":"CashFlow!DU51","v":0},{"$f":"CashFlow!DV51","v":0},{"$f":"CashFlow!DW51","v":0},{"$f":"CashFlow!DX51","v":0},{"$f":"CashFlow!DY51","v":0},{"$f":"CashFlow!DZ51","v":0},{"$f":"CashFlow!EA51","v":0},{"$f":"CashFlow!EB51","v":0},{"$f":"CashFlow!EC51","v":0},{"$f":"CashFlow!ED51","v":0},{"$f":"CashFlow!EE51","v":0},{"$f":"CashFlow!EF51","v":0},{"$f":"CashFlow!EG51","v":0},{"$f":"CashFlow!EH51","v":0},{"$f":"CashFlow!EI51","v":0},{"$f":"CashFlow!EJ51","v":0},{"$f":"CashFlow!EK51","v":0},{"$f":"CashFlow!EL51","v":0},{"$f":"CashFlow!EM51","v":0},{"$f":"CashFlow!EN51","v":0},{"$f":"CashFlow!EO51","v":0},{"$f":"CashFlow!EP51","v":0},{"$f":"CashFlow!EQ51","v":0},{"$f":"CashFlow!ER51","v":0},{"$f":"CashFlow!ES51","v":0},{"$f":"CashFlow!ET51","v":0},{"$f":"CashFlow!EU51","v":0},{"$f":"CashFlow!EV51","v":0},{"$f":"CashFlow!EW51","v":0},{"$f":"CashFlow!EX51","v":0},{"$f":"CashFlow!EY51","v":0},{"$f":"CashFlow!EZ51","v":0},{"$f":"CashFlow!FA51","v":0},{"$f":"CashFlow!FB51","v":0},{"$f":"CashFlow!FC51","v":0},{"$f":"CashFlow!FD51","v":0},{"$f":"CashFlow!FE51","v":0},{"$f":"CashFlow!FF51","v":0}]
[]
[null,"Отток денежных средств",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M116:FF116)","v":-852007.03877782507},{"$f":"SUM(M117:M119)","v":-5006.25},-5006.25,-5006.25,-5006.25,-70197.322449367435,-109432.25578101486,-108464.2886757933,-35479.568942087375,-139439.23604288336,-118982.86455253404,-178738.70051487887,-71247.801819265776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS117:AS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY117:BY119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE117:DE119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK117:EK119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Капитальные затраты инвестционной фазы",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M117:FF117)","v":-710079.32950282504},{"$f":"CashFlow!M48","v":-4172.916666666667},{"$f":"CashFlow!N48","v":-4172.916666666667},{"$f":"CashFlow!O48","v":-4172.916666666667},{"$f":"CashFlow!P48","v":-4172.916666666667},{"$f":"CashFlow!Q48","v":-58506.430856302555},{"$f":"CashFlow!R48","v":-91202.208632675407},{"$f":"CashFlow!S48","v":-90395.5693783241},{"$f":"CashFlow!T48","v":-29574.969600235832},{"$f":"CashFlow!U48","v":-116208.02551756582},{"$f":"CashFlow!V48","v":-99161.049275608049},{"$f":"CashFlow!W48","v":-148957.57924422875},{"$f":"CashFlow!X48","v":-59381.830331217832},{"$f":"CashFlow!Y48","v":0},{"$f":"CashFlow!Z48","v":0},{"$f":"CashFlow!AA48","v":0},{"$f":"CashFlow!AB48","v":0},{"$f":"CashFlow!AC48","v":0},{"$f":"CashFlow!AD48","v":0},{"$f":"CashFlow!AE48","v":0},{"$f":"CashFlow!AF48","v":0},{"$f":"CashFlow!AG48","v":0},{"$f":"CashFlow!AH48","v":0},{"$f":"CashFlow!AI48","v":0},{"$f":"CashFlow!AJ48","v":0},{"$f":"CashFlow!AK48","v":0},{"$f":"CashFlow!AL48","v":0},{"$f":"CashFlow!AM48","v":0},{"$f":"CashFlow!AN48","v":0},{"$f":"CashFlow!AO48","v":0},{"$f":"CashFlow!AP48","v":0},{"$f":"CashFlow!AQ48","v":0},{"$f":"CashFlow!AR48","v":0},{"$f":"CashFlow!AS48","v":0},{"$f":"CashFlow!AT48","v":0},{"$f":"CashFlow!AU48","v":0},{"$f":"CashFlow!AV48","v":0},{"$f":"CashFlow!AW48","v":0},{"$f":"CashFlow!AX48","v":0},{"$f":"CashFlow!AY48","v":0},{"$f":"CashFlow!AZ48","v":0},{"$f":"CashFlow!BA48","v":0},{"$f":"CashFlow!BB48","v":0},{"$f":"CashFlow!BC48","v":0},{"$f":"CashFlow!BD48","v":0},{"$f":"CashFlow!BE48","v":0},{"$f":"CashFlow!BF48","v":0},{"$f":"CashFlow!BG48","v":0},{"$f":"CashFlow!BH48","v":0},{"$f":"CashFlow!BI48","v":0},{"$f":"CashFlow!BJ48","v":0},{"$f":"CashFlow!BK48","v":0},{"$f":"CashFlow!BL48","v":0},{"$f":"CashFlow!BM48","v":0},{"$f":"CashFlow!BN48","v":0},{"$f":"CashFlow!BO48","v":0},{"$f":"CashFlow!BP48","v":0},{"$f":"CashFlow!BQ48","v":0},{"$f":"CashFlow!BR48","v":0},{"$f":"CashFlow!BS48","v":0},{"$f":"CashFlow!BT48","v":0},{"$f":"CashFlow!BU48","v":0},{"$f":"CashFlow!BV48","v":0},{"$f":"CashFlow!BW48","v":0},{"$f":"CashFlow!BX48","v":0},{"$f":"CashFlow!BY48","v":0},{"$f":"CashFlow!BZ48","v":0},{"$f":"CashFlow!CA48","v":0},{"$f":"CashFlow!CB48","v":0},{"$f":"CashFlow!CC48","v":0},{"$f":"CashFlow!CD48","v":0},{"$f":"CashFlow!CE48","v":0},{"$f":"CashFlow!CF48","v":0},{"$f":"CashFlow!CG48","v":0},{"$f":"CashFlow!CH48","v":0},{"$f":"CashFlow!CI48","v":0},{"$f":"CashFlow!CJ48","v":0},{"$f":"CashFlow!CK48","v":0},{"$f":"CashFlow!CL48","v":0},{"$f":"CashFlow!CM48","v":0},{"$f":"CashFlow!CN48","v":0},{"$f":"CashFlow!CO48","v":0},{"$f":"CashFlow!CP48","v":0},{"$f":"CashFlow!CQ48","v":0},{"$f":"CashFlow!CR48","v":0},{"$f":"CashFlow!CS48","v":0},{"$f":"CashFlow!CT48","v":0},{"$f":"CashFlow!CU48","v":0},{"$f":"CashFlow!CV48","v":0},{"$f":"CashFlow!CW48","v":0},{"$f":"CashFlow!CX48","v":0},{"$f":"CashFlow!CY48","v":0},{"$f":"CashFlow!CZ48","v":0},{"$f":"CashFlow!DA48","v":0},{"$f":"CashFlow!DB48","v":0},{"$f":"CashFlow!DC48","v":0},{"$f":"CashFlow!DD48","v":0},{"$f":"CashFlow!DE48","v":0},{"$f":"CashFlow!DF48","v":0},{"$f":"CashFlow!DG48","v":0},{"$f":"CashFlow!DH48","v":0},{"$f":"CashFlow!DI48","v":0},{"$f":"CashFlow!DJ48","v":0},{"$f":"CashFlow!DK48","v":0},{"$f":"CashFlow!DL48","v":0},{"$f":"CashFlow!DM48","v":0},{"$f":"CashFlow!DN48","v":0},{"$f":"CashFlow!DO48","v":0},{"$f":"CashFlow!DP48","v":0},{"$f":"CashFlow!DQ48","v":0},{"$f":"CashFlow!DR48","v":0},{"$f":"CashFlow!DS48","v":0},{"$f":"CashFlow!DT48","v":0},{"$f":"CashFlow!DU48","v":0},{"$f":"CashFlow!DV48","v":0},{"$f":"CashFlow!DW48","v":0},{"$f":"CashFlow!DX48","v":0},{"$f":"CashFlow!DY48","v":0},{"$f":"CashFlow!DZ48","v":0},{"$f":"CashFlow!EA48","v":0},{"$f":"CashFlow!EB48","v":0},{"$f":"CashFlow!EC48","v":0},{"$f":"CashFlow!ED48","v":0},{"$f":"CashFlow!EE48","v":0},{"$f":"CashFlow!EF48","v":0},{"$f":"CashFlow!EG48","v":0},{"$f":"CashFlow!EH48","v":0},{"$f":"CashFlow!EI48","v":0},{"$f":"CashFlow!EJ48","v":0},{"$f":"CashFlow!EK48","v":0},{"$f":"CashFlow!EL48","v":0},{"$f":"CashFlow!EM48","v":0},{"$f":"CashFlow!EN48","v":0},{"$f":"CashFlow!EO48","v":0},{"$f":"CashFlow!EP48","v":0},{"$f":"CashFlow!EQ48","v":0},{"$f":"CashFlow!ER48","v":0},{"$f":"CashFlow!ES48","v":0},{"$f":"CashFlow!ET48","v":0},{"$f":"CashFlow!EU48","v":0},{"$f":"CashFlow!EV48","v":0},{"$f":"CashFlow!EW48","v":0},{"$f":"CashFlow!EX48","v":0},{"$f":"CashFlow!EY48","v":0},{"$f":"CashFlow!EZ48","v":0},{"$f":"CashFlow!FA48","v":0},{"$f":"CashFlow!FB48","v":0},{"$f":"CashFlow!FC48","v":0},{"$f":"CashFlow!FD48","v":0},{"$f":"CashFlow!FE48","v":0},{"$f":"CashFlow!FF48","v":0}]
[null,"Операционные затраты - капитализированные",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M118:FF118)","v":0},{"$f":"CashFlow!M52","v":0},{"$f":"CashFlow!N52","v":0},{"$f":"CashFlow!O52","v":0},{"$f":"CashFlow!P52","v":0},{"$f":"CashFlow!Q52","v":0},{"$f":"CashFlow!R52","v":0},{"$f":"CashFlow!S52","v":0},{"$f":"CashFlow!T52","v":0},{"$f":"CashFlow!U52","v":0},{"$f":"CashFlow!V52","v":0},{"$f":"CashFlow!W52","v":0},{"$f":"CashFlow!X52","v":0},{"$f":"CashFlow!Y52","v":0},{"$f":"CashFlow!Z52","v":0},{"$f":"CashFlow!AA52","v":0},{"$f":"CashFlow!AB52","v":0},{"$f":"CashFlow!AC52","v":0},{"$f":"CashFlow!AD52","v":0},{"$f":"CashFlow!AE52","v":0},{"$f":"CashFlow!AF52","v":0},{"$f":"CashFlow!AG52","v":0},{"$f":"CashFlow!AH52","v":0},{"$f":"CashFlow!AI52","v":0},{"$f":"CashFlow!AJ52","v":0},{"$f":"CashFlow!AK52","v":0},{"$f":"CashFlow!AL52","v":0},{"$f":"CashFlow!AM52","v":0},{"$f":"CashFlow!AN52","v":0},{"$f":"CashFlow!AO52","v":0},{"$f":"CashFlow!AP52","v":0},{"$f":"CashFlow!AQ52","v":0},{"$f":"CashFlow!AR52","v":0},{"$f":"CashFlow!AS52","v":0},{"$f":"CashFlow!AT52","v":0},{"$f":"CashFlow!AU52","v":0},{"$f":"CashFlow!AV52","v":0},{"$f":"CashFlow!AW52","v":0},{"$f":"CashFlow!AX52","v":0},{"$f":"CashFlow!AY52","v":0},{"$f":"CashFlow!AZ52","v":0},{"$f":"CashFlow!BA52","v":0},{"$f":"CashFlow!BB52","v":0},{"$f":"CashFlow!BC52","v":0},{"$f":"CashFlow!BD52","v":0},{"$f":"CashFlow!BE52","v":0},{"$f":"CashFlow!BF52","v":0},{"$f":"CashFlow!BG52","v":0},{"$f":"CashFlow!BH52","v":0},{"$f":"CashFlow!BI52","v":0},{"$f":"CashFlow!BJ52","v":0},{"$f":"CashFlow!BK52","v":0},{"$f":"CashFlow!BL52","v":0},{"$f":"CashFlow!BM52","v":0},{"$f":"CashFlow!BN52","v":0},{"$f":"CashFlow!BO52","v":0},{"$f":"CashFlow!BP52","v":0},{"$f":"CashFlow!BQ52","v":0},{"$f":"CashFlow!BR52","v":0},{"$f":"CashFlow!BS52","v":0},{"$f":"CashFlow!BT52","v":0},{"$f":"CashFlow!BU52","v":0},{"$f":"CashFlow!BV52","v":0},{"$f":"CashFlow!BW52","v":0},{"$f":"CashFlow!BX52","v":0},{"$f":"CashFlow!BY52","v":0},{"$f":"CashFlow!BZ52","v":0},{"$f":"CashFlow!CA52","v":0},{"$f":"CashFlow!CB52","v":0},{"$f":"CashFlow!CC52","v":0},{"$f":"CashFlow!CD52","v":0},{"$f":"CashFlow!CE52","v":0},{"$f":"CashFlow!CF52","v":0},{"$f":"CashFlow!CG52","v":0},{"$f":"CashFlow!CH52","v":0},{"$f":"CashFlow!CI52","v":0},{"$f":"CashFlow!CJ52","v":0},{"$f":"CashFlow!CK52","v":0},{"$f":"CashFlow!CL52","v":0},{"$f":"CashFlow!CM52","v":0},{"$f":"CashFlow!CN52","v":0},{"$f":"CashFlow!CO52","v":0},{"$f":"CashFlow!CP52","v":0},{"$f":"CashFlow!CQ52","v":0},{"$f":"CashFlow!CR52","v":0},{"$f":"CashFlow!CS52","v":0},{"$f":"CashFlow!CT52","v":0},{"$f":"CashFlow!CU52","v":0},{"$f":"CashFlow!CV52","v":0},{"$f":"CashFlow!CW52","v":0},{"$f":"CashFlow!CX52","v":0},{"$f":"CashFlow!CY52","v":0},{"$f":"CashFlow!CZ52","v":0},{"$f":"CashFlow!DA52","v":0},{"$f":"CashFlow!DB52","v":0},{"$f":"CashFlow!DC52","v":0},{"$f":"CashFlow!DD52","v":0},{"$f":"CashFlow!DE52","v":0},{"$f":"CashFlow!DF52","v":0},{"$f":"CashFlow!DG52","v":0},{"$f":"CashFlow!DH52","v":0},{"$f":"CashFlow!DI52","v":0},{"$f":"CashFlow!DJ52","v":0},{"$f":"CashFlow!DK52","v":0},{"$f":"CashFlow!DL52","v":0},{"$f":"CashFlow!DM52","v":0},{"$f":"CashFlow!DN52","v":0},{"$f":"CashFlow!DO52","v":0},{"$f":"CashFlow!DP52","v":0},{"$f":"CashFlow!DQ52","v":0},{"$f":"CashFlow!DR52","v":0},{"$f":"CashFlow!DS52","v":0},{"$f":"CashFlow!DT52","v":0},{"$f":"CashFlow!DU52","v":0},{"$f":"CashFlow!DV52","v":0},{"$f":"CashFlow!DW52","v":0},{"$f":"CashFlow!DX52","v":0},{"$f":"CashFlow!DY52","v":0},{"$f":"CashFlow!DZ52","v":0},{"$f":"CashFlow!EA52","v":0},{"$f":"CashFlow!EB52","v":0},{"$f":"CashFlow!EC52","v":0},{"$f":"CashFlow!ED52","v":0},{"$f":"CashFlow!EE52","v":0},{"$f":"CashFlow!EF52","v":0},{"$f":"CashFlow!EG52","v":0},{"$f":"CashFlow!EH52","v":0},{"$f":"CashFlow!EI52","v":0},{"$f":"CashFlow!EJ52","v":0},{"$f":"CashFlow!EK52","v":0},{"$f":"CashFlow!EL52","v":0},{"$f":"CashFlow!EM52","v":0},{"$f":"CashFlow!EN52","v":0},{"$f":"CashFlow!EO52","v":0},{"$f":"CashFlow!EP52","v":0},{"$f":"CashFlow!EQ52","v":0},{"$f":"CashFlow!ER52","v":0},{"$f":"CashFlow!ES52","v":0},{"$f":"CashFlow!ET52","v":0},{"$f":"CashFlow!EU52","v":0},{"$f":"CashFlow!EV52","v":0},{"$f":"CashFlow!EW52","v":0},{"$f":"CashFlow!EX52","v":0},{"$f":"CashFlow!EY52","v":0},{"$f":"CashFlow!EZ52","v":0},{"$f":"CashFlow!FA52","v":0},{"$f":"CashFlow!FB52","v":0},{"$f":"CashFlow!FC52","v":0},{"$f":"CashFlow!FD52","v":0},{"$f":"CashFlow!FE52","v":0},{"$f":"CashFlow!FF52","v":0}]
[null,"НДС в составе капитальных затрат",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M119:FF119)","v":-141927.709275},{"$f":"CashFlow!M49","v":-833.33333333333348},{"$f":"CashFlow!N49","v":-833.33333333333348},{"$f":"CashFlow!O49","v":-833.33333333333348},{"$f":"CashFlow!P49","v":-833.33333333333348},{"$f":"CashFlow!Q49","v":-11690.891593064887},{"$f":"CashFlow!R49","v":-18230.047148339458},{"$f":"CashFlow!S49","v":-18068.719297469197},{"$f":"CashFlow!T49","v":-5904.5993418515418},{"$f":"CashFlow!U49","v":-23231.21052531754},{"$f":"CashFlow!V49","v":-19821.815276925987},{"$f":"CashFlow!W49","v":-29781.121270650125},{"$f":"CashFlow!X49","v":-11865.971488047942},{"$f":"CashFlow!Y49","v":0},{"$f":"CashFlow!Z49","v":0},{"$f":"CashFlow!AA49","v":0},{"$f":"CashFlow!AB49","v":0},{"$f":"CashFlow!AC49","v":0},{"$f":"CashFlow!AD49","v":0},{"$f":"CashFlow!AE49","v":0},{"$f":"CashFlow!AF49","v":0},{"$f":"CashFlow!AG49","v":0},{"$f":"CashFlow!AH49","v":0},{"$f":"CashFlow!AI49","v":0},{"$f":"CashFlow!AJ49","v":0},{"$f":"CashFlow!AK49","v":0},{"$f":"CashFlow!AL49","v":0},{"$f":"CashFlow!AM49","v":0},{"$f":"CashFlow!AN49","v":0},{"$f":"CashFlow!AO49","v":0},{"$f":"CashFlow!AP49","v":0},{"$f":"CashFlow!AQ49","v":0},{"$f":"CashFlow!AR49","v":0},{"$f":"CashFlow!AS49","v":0},{"$f":"CashFlow!AT49","v":0},{"$f":"CashFlow!AU49","v":0},{"$f":"CashFlow!AV49","v":0},{"$f":"CashFlow!AW49","v":0},{"$f":"CashFlow!AX49","v":0},{"$f":"CashFlow!AY49","v":0},{"$f":"CashFlow!AZ49","v":0},{"$f":"CashFlow!BA49","v":0},{"$f":"CashFlow!BB49","v":0},{"$f":"CashFlow!BC49","v":0},{"$f":"CashFlow!BD49","v":0},{"$f":"CashFlow!BE49","v":0},{"$f":"CashFlow!BF49","v":0},{"$f":"CashFlow!BG49","v":0},{"$f":"CashFlow!BH49","v":0},{"$f":"CashFlow!BI49","v":0},{"$f":"CashFlow!BJ49","v":0},{"$f":"CashFlow!BK49","v":0},{"$f":"CashFlow!BL49","v":0},{"$f":"CashFlow!BM49","v":0},{"$f":"CashFlow!BN49","v":0},{"$f":"CashFlow!BO49","v":0},{"$f":"CashFlow!BP49","v":0},{"$f":"CashFlow!BQ49","v":0},{"$f":"CashFlow!BR49","v":0},{"$f":"CashFlow!BS49","v":0},{"$f":"CashFlow!BT49","v":0},{"$f":"CashFlow!BU49","v":0},{"$f":"CashFlow!BV49","v":0},{"$f":"CashFlow!BW49","v":0},{"$f":"CashFlow!BX49","v":0},{"$f":"CashFlow!BY49","v":0},{"$f":"CashFlow!BZ49","v":0},{"$f":"CashFlow!CA49","v":0},{"$f":"CashFlow!CB49","v":0},{"$f":"CashFlow!CC49","v":0},{"$f":"CashFlow!CD49","v":0},{"$f":"CashFlow!CE49","v":0},{"$f":"CashFlow!CF49","v":0},{"$f":"CashFlow!CG49","v":0},{"$f":"CashFlow!CH49","v":0},{"$f":"CashFlow!CI49","v":0},{"$f":"CashFlow!CJ49","v":0},{"$f":"CashFlow!CK49","v":0},{"$f":"CashFlow!CL49","v":0},{"$f":"CashFlow!CM49","v":0},{"$f":"CashFlow!CN49","v":0},{"$f":"CashFlow!CO49","v":0},{"$f":"CashFlow!CP49","v":0},{"$f":"CashFlow!CQ49","v":0},{"$f":"CashFlow!CR49","v":0},{"$f":"CashFlow!CS49","v":0},{"$f":"CashFlow!CT49","v":0},{"$f":"CashFlow!CU49","v":0},{"$f":"CashFlow!CV49","v":0},{"$f":"CashFlow!CW49","v":0},{"$f":"CashFlow!CX49","v":0},{"$f":"CashFlow!CY49","v":0},{"$f":"CashFlow!CZ49","v":0},{"$f":"CashFlow!DA49","v":0},{"$f":"CashFlow!DB49","v":0},{"$f":"CashFlow!DC49","v":0},{"$f":"CashFlow!DD49","v":0},{"$f":"CashFlow!DE49","v":0},{"$f":"CashFlow!DF49","v":0},{"$f":"CashFlow!DG49","v":0},{"$f":"CashFlow!DH49","v":0},{"$f":"CashFlow!DI49","v":0},{"$f":"CashFlow!DJ49","v":0},{"$f":"CashFlow!DK49","v":0},{"$f":"CashFlow!DL49","v":0},{"$f":"CashFlow!DM49","v":0},{"$f":"CashFlow!DN49","v":0},{"$f":"CashFlow!DO49","v":0},{"$f":"CashFlow!DP49","v":0},{"$f":"CashFlow!DQ49","v":0},{"$f":"CashFlow!DR49","v":0},{"$f":"CashFlow!DS49","v":0},{"$f":"CashFlow!DT49","v":0},{"$f":"CashFlow!DU49","v":0},{"$f":"CashFlow!DV49","v":0},{"$f":"CashFlow!DW49","v":0},{"$f":"CashFlow!DX49","v":0},{"$f":"CashFlow!DY49","v":0},{"$f":"CashFlow!DZ49","v":0},{"$f":"CashFlow!EA49","v":0},{"$f":"CashFlow!EB49","v":0},{"$f":"CashFlow!EC49","v":0},{"$f":"CashFlow!ED49","v":0},{"$f":"CashFlow!EE49","v":0},{"$f":"CashFlow!EF49","v":0},{"$f":"CashFlow!EG49","v":0},{"$f":"CashFlow!EH49","v":0},{"$f":"CashFlow!EI49","v":0},{"$f":"CashFlow!EJ49","v":0},{"$f":"CashFlow!EK49","v":0},{"$f":"CashFlow!EL49","v":0},{"$f":"CashFlow!EM49","v":0},{"$f":"CashFlow!EN49","v":0},{"$f":"CashFlow!EO49","v":0},{"$f":"CashFlow!EP49","v":0},{"$f":"CashFlow!EQ49","v":0},{"$f":"CashFlow!ER49","v":0},{"$f":"CashFlow!ES49","v":0},{"$f":"CashFlow!ET49","v":0},{"$f":"CashFlow!EU49","v":0},{"$f":"CashFlow!EV49","v":0},{"$f":"CashFlow!EW49","v":0},{"$f":"CashFlow!EX49","v":0},{"$f":"CashFlow!EY49","v":0},{"$f":"CashFlow!EZ49","v":0},{"$f":"CashFlow!FA49","v":0},{"$f":"CashFlow!FB49","v":0},{"$f":"CashFlow!FC49","v":0},{"$f":"CashFlow!FD49","v":0},{"$f":"CashFlow!FE49","v":0},{"$f":"CashFlow!FF49","v":0}]
[]
[null,"Сальдо инвестиционого денежного потока",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M121:FF121)","v":-554133.41217132995},{"$f":"M112+M116","v":-5006.25},-5006.25,-5006.25,-5006.25,-50172.322449367435,-35784.967659514848,-108464.2886757933,-35479.568942087375,-45766.947921383355,-118982.86455253404,-178738.70051487887,-71247.801819265776,0,110529.05036349504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS112+AS116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY112+BY116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE112+DE116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK112+EK116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ФИНАНСОВЫЙ ДЕНЕЖНЫЙ ПОТОК"]
[]
[null,"Приток денежных средств",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M125:FF125)","v":725494.73787785729},{"$f":"SUM(M126:M128)","v":10084.713166482776},5006.25,5006.25,5006.25,50563.755513292301,36953.076130612608,112077.35933117318,40120.473579814963,52657.447574942795,129833.60498323059,192423.95579776977,85761.60180053825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS126:AS128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY126:BY128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE126:DE128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK126:EK128)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Привлечение старшего долга",null,null,null,null,null,"тыс. руб.",null,null,null,507846.31651450001,{"$f":"CashFlow!M58","v":0},{"$f":"CashFlow!N58","v":0},{"$f":"CashFlow!O58","v":0},{"$f":"CashFlow!P58","v":0},{"$f":"CashFlow!Q58","v":0},{"$f":"CashFlow!R58","v":0},{"$f":"CashFlow!S58","v":55318.140145022538},{"$f":"CashFlow!T58","v":35913.292313458995},{"$f":"CashFlow!U58","v":46209.819122616471},{"$f":"CashFlow!V58","v":119443.64444330797},{"$f":"CashFlow!W58","v":179215.7835288792},{"$f":"CashFlow!X58","v":71745.636961214826},{"$f":"CashFlow!Y58","v":0},{"$f":"CashFlow!Z58","v":0},{"$f":"CashFlow!AA58","v":0},{"$f":"CashFlow!AB58","v":0},{"$f":"CashFlow!AC58","v":0},{"$f":"CashFlow!AD58","v":0},{"$f":"CashFlow!AE58","v":0},{"$f":"CashFlow!AF58","v":0},{"$f":"CashFlow!AG58","v":0},{"$f":"CashFlow!AH58","v":0},{"$f":"CashFlow!AI58","v":0},{"$f":"CashFlow!AJ58","v":0},{"$f":"CashFlow!AK58","v":0},{"$f":"CashFlow!AL58","v":0},{"$f":"CashFlow!AM58","v":0},{"$f":"CashFlow!AN58","v":0},{"$f":"CashFlow!AO58","v":0},{"$f":"CashFlow!AP58","v":0},{"$f":"CashFlow!AQ58","v":0},{"$f":"CashFlow!AR58","v":0},{"$f":"CashFlow!AS58","v":0},{"$f":"CashFlow!AT58","v":0},{"$f":"CashFlow!AU58","v":0},{"$f":"CashFlow!AV58","v":0},{"$f":"CashFlow!AW58","v":0},{"$f":"CashFlow!AX58","v":0},{"$f":"CashFlow!AY58","v":0},{"$f":"CashFlow!AZ58","v":0},{"$f":"CashFlow!BA58","v":0},{"$f":"CashFlow!BB58","v":0},{"$f":"CashFlow!BC58","v":0},{"$f":"CashFlow!BD58","v":0},{"$f":"CashFlow!BE58","v":0},{"$f":"CashFlow!BF58","v":0},{"$f":"CashFlow!BG58","v":0},{"$f":"CashFlow!BH58","v":0},{"$f":"CashFlow!BI58","v":0},{"$f":"CashFlow!BJ58","v":0},{"$f":"CashFlow!BK58","v":0},{"$f":"CashFlow!BL58","v":0},{"$f":"CashFlow!BM58","v":0},{"$f":"CashFlow!BN58","v":0},{"$f":"CashFlow!BO58","v":0},{"$f":"CashFlow!BP58","v":0},{"$f":"CashFlow!BQ58","v":0},{"$f":"CashFlow!BR58","v":0},{"$f":"CashFlow!BS58","v":0},{"$f":"CashFlow!BT58","v":0},{"$f":"CashFlow!BU58","v":0},{"$f":"CashFlow!BV58","v":0},{"$f":"CashFlow!BW58","v":0},{"$f":"CashFlow!BX58","v":0},{"$f":"CashFlow!BY58","v":0},{"$f":"CashFlow!BZ58","v":0},{"$f":"CashFlow!CA58","v":0},{"$f":"CashFlow!CB58","v":0},{"$f":"CashFlow!CC58","v":0},{"$f":"CashFlow!CD58","v":0},{"$f":"CashFlow!CE58","v":0},{"$f":"CashFlow!CF58","v":0},{"$f":"CashFlow!CG58","v":0},{"$f":"CashFlow!CH58","v":0},{"$f":"CashFlow!CI58","v":0},{"$f":"CashFlow!CJ58","v":0},{"$f":"CashFlow!CK58","v":0},{"$f":"CashFlow!CL58","v":0},{"$f":"CashFlow!CM58","v":0},{"$f":"CashFlow!CN58","v":0},{"$f":"CashFlow!CO58","v":0},{"$f":"CashFlow!CP58","v":0},{"$f":"CashFlow!CQ58","v":0},{"$f":"CashFlow!CR58","v":0},{"$f":"CashFlow!CS58","v":0},{"$f":"CashFlow!CT58","v":0},{"$f":"CashFlow!CU58","v":0},{"$f":"CashFlow!CV58","v":0},{"$f":"CashFlow!CW58","v":0},{"$f":"CashFlow!CX58","v":0},{"$f":"CashFlow!CY58","v":0},{"$f":"CashFlow!CZ58","v":0},{"$f":"CashFlow!DA58","v":0},{"$f":"CashFlow!DB58","v":0},{"$f":"CashFlow!DC58","v":0},{"$f":"CashFlow!DD58","v":0},{"$f":"CashFlow!DE58","v":0},{"$f":"CashFlow!DF58","v":0},{"$f":"CashFlow!DG58","v":0},{"$f":"CashFlow!DH58","v":0},{"$f":"CashFlow!DI58","v":0},{"$f":"CashFlow!DJ58","v":0},{"$f":"CashFlow!DK58","v":0},{"$f":"CashFlow!DL58","v":0},{"$f":"CashFlow!DM58","v":0},{"$f":"CashFlow!DN58","v":0},{"$f":"CashFlow!DO58","v":0},{"$f":"CashFlow!DP58","v":0},{"$f":"CashFlow!DQ58","v":0},{"$f":"CashFlow!DR58","v":0},{"$f":"CashFlow!DS58","v":0},{"$f":"CashFlow!DT58","v":0},{"$f":"CashFlow!DU58","v":0},{"$f":"CashFlow!DV58","v":0},{"$f":"CashFlow!DW58","v":0},{"$f":"CashFlow!DX58","v":0},{"$f":"CashFlow!DY58","v":0},{"$f":"CashFlow!DZ58","v":0},{"$f":"CashFlow!EA58","v":0},{"$f":"CashFlow!EB58","v":0},{"$f":"CashFlow!EC58","v":0},{"$f":"CashFlow!ED58","v":0},{"$f":"CashFlow!EE58","v":0},{"$f":"CashFlow!EF58","v":0},{"$f":"CashFlow!EG58","v":0},{"$f":"CashFlow!EH58","v":0},{"$f":"CashFlow!EI58","v":0},{"$f":"CashFlow!EJ58","v":0},{"$f":"CashFlow!EK58","v":0},{"$f":"CashFlow!EL58","v":0},{"$f":"CashFlow!EM58","v":0},{"$f":"CashFlow!EN58","v":0},{"$f":"CashFlow!EO58","v":0},{"$f":"CashFlow!EP58","v":0},{"$f":"CashFlow!EQ58","v":0},{"$f":"CashFlow!ER58","v":0},{"$f":"CashFlow!ES58","v":0},{"$f":"CashFlow!ET58","v":0},{"$f":"CashFlow!EU58","v":0},{"$f":"CashFlow!EV58","v":0},{"$f":"CashFlow!EW58","v":0},{"$f":"CashFlow!EX58","v":0},{"$f":"CashFlow!EY58","v":0},{"$f":"CashFlow!EZ58","v":0},{"$f":"CashFlow!FA58","v":0},{"$f":"CashFlow!FB58","v":0},{"$f":"CashFlow!FC58","v":0},{"$f":"CashFlow!FD58","v":0},{"$f":"CashFlow!FE58","v":0},{"$f":"CashFlow!FF58","v":0}]
[null,"Привлечение акционерного займа",null,null,null,null,null,"тыс. руб.",null,null,null,217648.42136335722,{"$f":"CashFlow!M59","v":10084.713166482776},{"$f":"CashFlow!N59","v":5006.25},{"$f":"CashFlow!O59","v":5006.25},{"$f":"CashFlow!P59","v":5006.25},{"$f":"CashFlow!Q59","v":50563.755513292301},{"$f":"CashFlow!R59","v":36953.076130612608},{"$f":"CashFlow!S59","v":56759.219186150644},{"$f":"CashFlow!T59","v":4207.1812663559649},{"$f":"CashFlow!U59","v":6447.6284523263257},{"$f":"CashFlow!V59","v":10389.96053992262},{"$f":"CashFlow!W59","v":13208.172268890572},{"$f":"CashFlow!X59","v":14015.964839323424},{"$f":"CashFlow!Y59","v":0},{"$f":"CashFlow!Z59","v":0},{"$f":"CashFlow!AA59","v":0},{"$f":"CashFlow!AB59","v":0},{"$f":"CashFlow!AC59","v":0},{"$f":"CashFlow!AD59","v":0},{"$f":"CashFlow!AE59","v":0},{"$f":"CashFlow!AF59","v":0},{"$f":"CashFlow!AG59","v":0},{"$f":"CashFlow!AH59","v":0},{"$f":"CashFlow!AI59","v":0},{"$f":"CashFlow!AJ59","v":0},{"$f":"CashFlow!AK59","v":0},{"$f":"CashFlow!AL59","v":0},{"$f":"CashFlow!AM59","v":0},{"$f":"CashFlow!AN59","v":0},{"$f":"CashFlow!AO59","v":0},{"$f":"CashFlow!AP59","v":0},{"$f":"CashFlow!AQ59","v":0},{"$f":"CashFlow!AR59","v":0},{"$f":"CashFlow!AS59","v":0},{"$f":"CashFlow!AT59","v":0},{"$f":"CashFlow!AU59","v":0},{"$f":"CashFlow!AV59","v":0},{"$f":"CashFlow!AW59","v":0},{"$f":"CashFlow!AX59","v":0},{"$f":"CashFlow!AY59","v":0},{"$f":"CashFlow!AZ59","v":0},{"$f":"CashFlow!BA59","v":0},{"$f":"CashFlow!BB59","v":0},{"$f":"CashFlow!BC59","v":0},{"$f":"CashFlow!BD59","v":0},{"$f":"CashFlow!BE59","v":0},{"$f":"CashFlow!BF59","v":0},{"$f":"CashFlow!BG59","v":0},{"$f":"CashFlow!BH59","v":0},{"$f":"CashFlow!BI59","v":0},{"$f":"CashFlow!BJ59","v":0},{"$f":"CashFlow!BK59","v":0},{"$f":"CashFlow!BL59","v":0},{"$f":"CashFlow!BM59","v":0},{"$f":"CashFlow!BN59","v":0},{"$f":"CashFlow!BO59","v":0},{"$f":"CashFlow!BP59","v":0},{"$f":"CashFlow!BQ59","v":0},{"$f":"CashFlow!BR59","v":0},{"$f":"CashFlow!BS59","v":0},{"$f":"CashFlow!BT59","v":0},{"$f":"CashFlow!BU59","v":0},{"$f":"CashFlow!BV59","v":0},{"$f":"CashFlow!BW59","v":0},{"$f":"CashFlow!BX59","v":0},{"$f":"CashFlow!BY59","v":0},{"$f":"CashFlow!BZ59","v":0},{"$f":"CashFlow!CA59","v":0},{"$f":"CashFlow!CB59","v":0},{"$f":"CashFlow!CC59","v":0},{"$f":"CashFlow!CD59","v":0},{"$f":"CashFlow!CE59","v":0},{"$f":"CashFlow!CF59","v":0},{"$f":"CashFlow!CG59","v":0},{"$f":"CashFlow!CH59","v":0},{"$f":"CashFlow!CI59","v":0},{"$f":"CashFlow!CJ59","v":0},{"$f":"CashFlow!CK59","v":0},{"$f":"CashFlow!CL59","v":0},{"$f":"CashFlow!CM59","v":0},{"$f":"CashFlow!CN59","v":0},{"$f":"CashFlow!CO59","v":0},{"$f":"CashFlow!CP59","v":0},{"$f":"CashFlow!CQ59","v":0},{"$f":"CashFlow!CR59","v":0},{"$f":"CashFlow!CS59","v":0},{"$f":"CashFlow!CT59","v":0},{"$f":"CashFlow!CU59","v":0},{"$f":"CashFlow!CV59","v":0},{"$f":"CashFlow!CW59","v":0},{"$f":"CashFlow!CX59","v":0},{"$f":"CashFlow!CY59","v":0},{"$f":"CashFlow!CZ59","v":0},{"$f":"CashFlow!DA59","v":0},{"$f":"CashFlow!DB59","v":0},{"$f":"CashFlow!DC59","v":0},{"$f":"CashFlow!DD59","v":0},{"$f":"CashFlow!DE59","v":0},{"$f":"CashFlow!DF59","v":0},{"$f":"CashFlow!DG59","v":0},{"$f":"CashFlow!DH59","v":0},{"$f":"CashFlow!DI59","v":0},{"$f":"CashFlow!DJ59","v":0},{"$f":"CashFlow!DK59","v":0},{"$f":"CashFlow!DL59","v":0},{"$f":"CashFlow!DM59","v":0},{"$f":"CashFlow!DN59","v":0},{"$f":"CashFlow!DO59","v":0},{"$f":"CashFlow!DP59","v":0},{"$f":"CashFlow!DQ59","v":0},{"$f":"CashFlow!DR59","v":0},{"$f":"CashFlow!DS59","v":0},{"$f":"CashFlow!DT59","v":0},{"$f":"CashFlow!DU59","v":0},{"$f":"CashFlow!DV59","v":0},{"$f":"CashFlow!DW59","v":0},{"$f":"CashFlow!DX59","v":0},{"$f":"CashFlow!DY59","v":0},{"$f":"CashFlow!DZ59","v":0},{"$f":"CashFlow!EA59","v":0},{"$f":"CashFlow!EB59","v":0},{"$f":"CashFlow!EC59","v":0},{"$f":"CashFlow!ED59","v":0},{"$f":"CashFlow!EE59","v":0},{"$f":"CashFlow!EF59","v":0},{"$f":"CashFlow!EG59","v":0},{"$f":"CashFlow!EH59","v":0},{"$f":"CashFlow!EI59","v":0},{"$f":"CashFlow!EJ59","v":0},{"$f":"CashFlow!EK59","v":0},{"$f":"CashFlow!EL59","v":0},{"$f":"CashFlow!EM59","v":0},{"$f":"CashFlow!EN59","v":0},{"$f":"CashFlow!EO59","v":0},{"$f":"CashFlow!EP59","v":0},{"$f":"CashFlow!EQ59","v":0},{"$f":"CashFlow!ER59","v":0},{"$f":"CashFlow!ES59","v":0},{"$f":"CashFlow!ET59","v":0},{"$f":"CashFlow!EU59","v":0},{"$f":"CashFlow!EV59","v":0},{"$f":"CashFlow!EW59","v":0},{"$f":"CashFlow!EX59","v":0},{"$f":"CashFlow!EY59","v":0},{"$f":"CashFlow!EZ59","v":0},{"$f":"CashFlow!FA59","v":0},{"$f":"CashFlow!FB59","v":0},{"$f":"CashFlow!FC59","v":0},{"$f":"CashFlow!FD59","v":0},{"$f":"CashFlow!FE59","v":0},{"$f":"CashFlow!FF59","v":0}]
[null,"Вклад в уставный капитал",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"CashFlow!M60","v":0},{"$f":"CashFlow!N60","v":0},{"$f":"CashFlow!O60","v":0},{"$f":"CashFlow!P60","v":0},{"$f":"CashFlow!Q60","v":0},{"$f":"CashFlow!R60","v":0},{"$f":"CashFlow!S60","v":0},{"$f":"CashFlow!T60","v":0},{"$f":"CashFlow!U60","v":0},{"$f":"CashFlow!V60","v":0},{"$f":"CashFlow!W60","v":0},{"$f":"CashFlow!X60","v":0},{"$f":"CashFlow!Y60","v":0},{"$f":"CashFlow!Z60","v":0},{"$f":"CashFlow!AA60","v":0},{"$f":"CashFlow!AB60","v":0},{"$f":"CashFlow!AC60","v":0},{"$f":"CashFlow!AD60","v":0},{"$f":"CashFlow!AE60","v":0},{"$f":"CashFlow!AF60","v":0},{"$f":"CashFlow!AG60","v":0},{"$f":"CashFlow!AH60","v":0},{"$f":"CashFlow!AI60","v":0},{"$f":"CashFlow!AJ60","v":0},{"$f":"CashFlow!AK60","v":0},{"$f":"CashFlow!AL60","v":0},{"$f":"CashFlow!AM60","v":0},{"$f":"CashFlow!AN60","v":0},{"$f":"CashFlow!AO60","v":0},{"$f":"CashFlow!AP60","v":0},{"$f":"CashFlow!AQ60","v":0},{"$f":"CashFlow!AR60","v":0},{"$f":"CashFlow!AS60","v":0},{"$f":"CashFlow!AT60","v":0},{"$f":"CashFlow!AU60","v":0},{"$f":"CashFlow!AV60","v":0},{"$f":"CashFlow!AW60","v":0},{"$f":"CashFlow!AX60","v":0},{"$f":"CashFlow!AY60","v":0},{"$f":"CashFlow!AZ60","v":0},{"$f":"CashFlow!BA60","v":0},{"$f":"CashFlow!BB60","v":0},{"$f":"CashFlow!BC60","v":0},{"$f":"CashFlow!BD60","v":0},{"$f":"CashFlow!BE60","v":0},{"$f":"CashFlow!BF60","v":0},{"$f":"CashFlow!BG60","v":0},{"$f":"CashFlow!BH60","v":0},{"$f":"CashFlow!BI60","v":0},{"$f":"CashFlow!BJ60","v":0},{"$f":"CashFlow!BK60","v":0},{"$f":"CashFlow!BL60","v":0},{"$f":"CashFlow!BM60","v":0},{"$f":"CashFlow!BN60","v":0},{"$f":"CashFlow!BO60","v":0},{"$f":"CashFlow!BP60","v":0},{"$f":"CashFlow!BQ60","v":0},{"$f":"CashFlow!BR60","v":0},{"$f":"CashFlow!BS60","v":0},{"$f":"CashFlow!BT60","v":0},{"$f":"CashFlow!BU60","v":0},{"$f":"CashFlow!BV60","v":0},{"$f":"CashFlow!BW60","v":0},{"$f":"CashFlow!BX60","v":0},{"$f":"CashFlow!BY60","v":0},{"$f":"CashFlow!BZ60","v":0},{"$f":"CashFlow!CA60","v":0},{"$f":"CashFlow!CB60","v":0},{"$f":"CashFlow!CC60","v":0},{"$f":"CashFlow!CD60","v":0},{"$f":"CashFlow!CE60","v":0},{"$f":"CashFlow!CF60","v":0},{"$f":"CashFlow!CG60","v":0},{"$f":"CashFlow!CH60","v":0},{"$f":"CashFlow!CI60","v":0},{"$f":"CashFlow!CJ60","v":0},{"$f":"CashFlow!CK60","v":0},{"$f":"CashFlow!CL60","v":0},{"$f":"CashFlow!CM60","v":0},{"$f":"CashFlow!CN60","v":0},{"$f":"CashFlow!CO60","v":0},{"$f":"CashFlow!CP60","v":0},{"$f":"CashFlow!CQ60","v":0},{"$f":"CashFlow!CR60","v":0},{"$f":"CashFlow!CS60","v":0},{"$f":"CashFlow!CT60","v":0},{"$f":"CashFlow!CU60","v":0},{"$f":"CashFlow!CV60","v":0},{"$f":"CashFlow!CW60","v":0},{"$f":"CashFlow!CX60","v":0},{"$f":"CashFlow!CY60","v":0},{"$f":"CashFlow!CZ60","v":0},{"$f":"CashFlow!DA60","v":0},{"$f":"CashFlow!DB60","v":0},{"$f":"CashFlow!DC60","v":0},{"$f":"CashFlow!DD60","v":0},{"$f":"CashFlow!DE60","v":0},{"$f":"CashFlow!DF60","v":0},{"$f":"CashFlow!DG60","v":0},{"$f":"CashFlow!DH60","v":0},{"$f":"CashFlow!DI60","v":0},{"$f":"CashFlow!DJ60","v":0},{"$f":"CashFlow!DK60","v":0},{"$f":"CashFlow!DL60","v":0},{"$f":"CashFlow!DM60","v":0},{"$f":"CashFlow!DN60","v":0},{"$f":"CashFlow!DO60","v":0},{"$f":"CashFlow!DP60","v":0},{"$f":"CashFlow!DQ60","v":0},{"$f":"CashFlow!DR60","v":0},{"$f":"CashFlow!DS60","v":0},{"$f":"CashFlow!DT60","v":0},{"$f":"CashFlow!DU60","v":0},{"$f":"CashFlow!DV60","v":0},{"$f":"CashFlow!DW60","v":0},{"$f":"CashFlow!DX60","v":0},{"$f":"CashFlow!DY60","v":0},{"$f":"CashFlow!DZ60","v":0},{"$f":"CashFlow!EA60","v":0},{"$f":"CashFlow!EB60","v":0},{"$f":"CashFlow!EC60","v":0},{"$f":"CashFlow!ED60","v":0},{"$f":"CashFlow!EE60","v":0},{"$f":"CashFlow!EF60","v":0},{"$f":"CashFlow!EG60","v":0},{"$f":"CashFlow!EH60","v":0},{"$f":"CashFlow!EI60","v":0},{"$f":"CashFlow!EJ60","v":0},{"$f":"CashFlow!EK60","v":0},{"$f":"CashFlow!EL60","v":0},{"$f":"CashFlow!EM60","v":0},{"$f":"CashFlow!EN60","v":0},{"$f":"CashFlow!EO60","v":0},{"$f":"CashFlow!EP60","v":0},{"$f":"CashFlow!EQ60","v":0},{"$f":"CashFlow!ER60","v":0},{"$f":"CashFlow!ES60","v":0},{"$f":"CashFlow!ET60","v":0},{"$f":"CashFlow!EU60","v":0},{"$f":"CashFlow!EV60","v":0},{"$f":"CashFlow!EW60","v":0},{"$f":"CashFlow!EX60","v":0},{"$f":"CashFlow!EY60","v":0},{"$f":"CashFlow!EZ60","v":0},{"$f":"CashFlow!FA60","v":0},{"$f":"CashFlow!FB60","v":0},{"$f":"CashFlow!FC60","v":0},{"$f":"CashFlow!FD60","v":0},{"$f":"CashFlow!FE60","v":0},{"$f":"CashFlow!FF60","v":0}]
[]
[null,"Отток денежных средств",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M130:FF130)","v":-962009.08588762628},{"$f":"SUM(M131:M135)+M136","v":-5078.4631664827766},0,0,0,0,0,-1971.8088978111928,-3058.9993504197741,-4116.714689718895,-6249.640798719146,-10013.567836176846,-12889.9264890205,-37226.658448971313,-157042.52518572877,-40291.182764444704,-39982.165386430599,-39894.396254972584,-40085.906111645294,-40200.591435401235,-40114.722113462863,-39938.072845901392,-40108.203074400059,-40204.173157746365,-40100.517871380398,-40008.058575520103,-40156.873653973133,-40190.360897371036,-39765.90689759572,-39115.169373623365,-39208.99513062874,-30978.741273775311,-54016.744206304276,{"$f":"SUM(AS131:AS135)+AS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY131:BY135)+BY136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE131:DE135)+DE136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK131:EK135)+EK136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Погашение процентов по старшему долгу",null,null,null,null,null,"тыс. руб.",null,null,null,-140317.60988276909,{"$f":"CashFlow!M61","v":0},{"$f":"CashFlow!N61","v":0},{"$f":"CashFlow!O61","v":0},{"$f":"CashFlow!P61","v":0},{"$f":"CashFlow!Q61","v":0},{"$f":"CashFlow!R61","v":0},{"$f":"CashFlow!S61","v":-764.78084647740229},{"$f":"CashFlow!T61","v":-1987.4531115390257},{"$f":"CashFlow!U61","v":-3135.6350272800287},{"$f":"CashFlow!V61","v":-5466.5487896922741},{"$f":"CashFlow!W61","v":-9606.8685308957447},{"$f":"CashFlow!X61","v":-12801.472963999824},{"$f":"CashFlow!Y61","v":-13927.511314107562},{"$f":"CashFlow!Z61","v":-13606.592656946881},{"$f":"CashFlow!AA61","v":-10355.378289202055},{"$f":"CashFlow!AB61","v":-9500.4421583368912},{"$f":"CashFlow!AC61","v":-8952.8013404128924},{"$f":"CashFlow!AD61","v":-8377.6484542721519},{"$f":"CashFlow!AE61","v":-7683.7415920531394},{"$f":"CashFlow!AF61","v":-6873.3759360640452},{"$f":"CashFlow!AG61","v":-6147.0886531497472},{"$f":"CashFlow!AH61","v":-5464.3589092307275},{"$f":"CashFlow!AI61","v":-4691.2809548748874},{"$f":"CashFlow!AJ61","v":-3820.3885100208126},{"$f":"CashFlow!AK61","v":-3051.2887969632297},{"$f":"CashFlow!AL61","v":-2245.0324630885993},{"$f":"CashFlow!AM61","v":-1379.452823817461},{"$f":"CashFlow!AN61","v":-478.46776034370583},{"$f":"CashFlow!AO61","v":0},{"$f":"CashFlow!AP61","v":0},{"$f":"CashFlow!AQ61","v":0},{"$f":"CashFlow!AR61","v":0},{"$f":"CashFlow!AS61","v":0},{"$f":"CashFlow!AT61","v":0},{"$f":"CashFlow!AU61","v":0},{"$f":"CashFlow!AV61","v":0},{"$f":"CashFlow!AW61","v":0},{"$f":"CashFlow!AX61","v":0},{"$f":"CashFlow!AY61","v":0},{"$f":"CashFlow!AZ61","v":0},{"$f":"CashFlow!BA61","v":0},{"$f":"CashFlow!BB61","v":0},{"$f":"CashFlow!BC61","v":0},{"$f":"CashFlow!BD61","v":0},{"$f":"CashFlow!BE61","v":0},{"$f":"CashFlow!BF61","v":0},{"$f":"CashFlow!BG61","v":0},{"$f":"CashFlow!BH61","v":0},{"$f":"CashFlow!BI61","v":0},{"$f":"CashFlow!BJ61","v":0},{"$f":"CashFlow!BK61","v":0},{"$f":"CashFlow!BL61","v":0},{"$f":"CashFlow!BM61","v":0},{"$f":"CashFlow!BN61","v":0},{"$f":"CashFlow!BO61","v":0},{"$f":"CashFlow!BP61","v":0},{"$f":"CashFlow!BQ61","v":0},{"$f":"CashFlow!BR61","v":0},{"$f":"CashFlow!BS61","v":0},{"$f":"CashFlow!BT61","v":0},{"$f":"CashFlow!BU61","v":0},{"$f":"CashFlow!BV61","v":0},{"$f":"CashFlow!BW61","v":0},{"$f":"CashFlow!BX61","v":0},{"$f":"CashFlow!BY61","v":0},{"$f":"CashFlow!BZ61","v":0},{"$f":"CashFlow!CA61","v":0},{"$f":"CashFlow!CB61","v":0},{"$f":"CashFlow!CC61","v":0},{"$f":"CashFlow!CD61","v":0},{"$f":"CashFlow!CE61","v":0},{"$f":"CashFlow!CF61","v":0},{"$f":"CashFlow!CG61","v":0},{"$f":"CashFlow!CH61","v":0},{"$f":"CashFlow!CI61","v":0},{"$f":"CashFlow!CJ61","v":0},{"$f":"CashFlow!CK61","v":0},{"$f":"CashFlow!CL61","v":0},{"$f":"CashFlow!CM61","v":0},{"$f":"CashFlow!CN61","v":0},{"$f":"CashFlow!CO61","v":0},{"$f":"CashFlow!CP61","v":0},{"$f":"CashFlow!CQ61","v":0},{"$f":"CashFlow!CR61","v":0},{"$f":"CashFlow!CS61","v":0},{"$f":"CashFlow!CT61","v":0},{"$f":"CashFlow!CU61","v":0},{"$f":"CashFlow!CV61","v":0},{"$f":"CashFlow!CW61","v":0},{"$f":"CashFlow!CX61","v":0},{"$f":"CashFlow!CY61","v":0},{"$f":"CashFlow!CZ61","v":0},{"$f":"CashFlow!DA61","v":0},{"$f":"CashFlow!DB61","v":0},{"$f":"CashFlow!DC61","v":0},{"$f":"CashFlow!DD61","v":0},{"$f":"CashFlow!DE61","v":0},{"$f":"CashFlow!DF61","v":0},{"$f":"CashFlow!DG61","v":0},{"$f":"CashFlow!DH61","v":0},{"$f":"CashFlow!DI61","v":0},{"$f":"CashFlow!DJ61","v":0},{"$f":"CashFlow!DK61","v":0},{"$f":"CashFlow!DL61","v":0},{"$f":"CashFlow!DM61","v":0},{"$f":"CashFlow!DN61","v":0},{"$f":"CashFlow!DO61","v":0},{"$f":"CashFlow!DP61","v":0},{"$f":"CashFlow!DQ61","v":0},{"$f":"CashFlow!DR61","v":0},{"$f":"CashFlow!DS61","v":0},{"$f":"CashFlow!DT61","v":0},{"$f":"CashFlow!DU61","v":0},{"$f":"CashFlow!DV61","v":0},{"$f":"CashFlow!DW61","v":0},{"$f":"CashFlow!DX61","v":0},{"$f":"CashFlow!DY61","v":0},{"$f":"CashFlow!DZ61","v":0},{"$f":"CashFlow!EA61","v":0},{"$f":"CashFlow!EB61","v":0},{"$f":"CashFlow!EC61","v":0},{"$f":"CashFlow!ED61","v":0},{"$f":"CashFlow!EE61","v":0},{"$f":"CashFlow!EF61","v":0},{"$f":"CashFlow!EG61","v":0},{"$f":"CashFlow!EH61","v":0},{"$f":"CashFlow!EI61","v":0},{"$f":"CashFlow!EJ61","v":0},{"$f":"CashFlow!EK61","v":0},{"$f":"CashFlow!EL61","v":0},{"$f":"CashFlow!EM61","v":0},{"$f":"CashFlow!EN61","v":0},{"$f":"CashFlow!EO61","v":0},{"$f":"CashFlow!EP61","v":0},{"$f":"CashFlow!EQ61","v":0},{"$f":"CashFlow!ER61","v":0},{"$f":"CashFlow!ES61","v":0},{"$f":"CashFlow!ET61","v":0},{"$f":"CashFlow!EU61","v":0},{"$f":"CashFlow!EV61","v":0},{"$f":"CashFlow!EW61","v":0},{"$f":"CashFlow!EX61","v":0},{"$f":"CashFlow!EY61","v":0},{"$f":"CashFlow!EZ61","v":0},{"$f":"CashFlow!FA61","v":0},{"$f":"CashFlow!FB61","v":0},{"$f":"CashFlow!FC61","v":0},{"$f":"CashFlow!FD61","v":0},{"$f":"CashFlow!FE61","v":0},{"$f":"CashFlow!FF61","v":0}]
[null,"Погашение старшего долга",null,null,null,null,null,"тыс. руб.",null,null,null,-507846.31651450001,{"$f":"CashFlow!M62","v":0},{"$f":"CashFlow!N62","v":0},{"$f":"CashFlow!O62","v":0},{"$f":"CashFlow!P62","v":0},{"$f":"CashFlow!Q62","v":0},{"$f":"CashFlow!R62","v":0},{"$f":"CashFlow!S62","v":0},{"$f":"CashFlow!T62","v":0},{"$f":"CashFlow!U62","v":0},{"$f":"CashFlow!V62","v":0},{"$f":"CashFlow!W62","v":0},{"$f":"CashFlow!X62","v":0},{"$f":"CashFlow!Y62","v":-17094.704060035197},{"$f":"CashFlow!Z62","v":-117262.17833116042},{"$f":"CashFlow!AA62","v":-23220.607347835205},{"$f":"CashFlow!AB62","v":-23818.028997021946},{"$f":"CashFlow!AC62","v":-24292.528872064264},{"$f":"CashFlow!AD62","v":-25027.27330543226},{"$f":"CashFlow!AE62","v":-25816.751270781224},{"$f":"CashFlow!AF62","v":-26555.559158488344},{"$f":"CashFlow!AG62","v":-27134.638718434748},{"$f":"CashFlow!AH62","v":-27959.143652769326},{"$f":"CashFlow!AI62","v":-28812.196676580421},{"$f":"CashFlow!AJ62","v":-29591.927383837501},{"$f":"CashFlow!AK62","v":-30288.760015970191},{"$f":"CashFlow!AL62","v":-31219.028915222345},{"$f":"CashFlow!AM62","v":-32112.514590658408},{"$f":"CashFlow!AN62","v":-17640.475218208216},{"$f":"CashFlow!AO62","v":0},{"$f":"CashFlow!AP62","v":0},{"$f":"CashFlow!AQ62","v":0},{"$f":"CashFlow!AR62","v":0},{"$f":"CashFlow!AS62","v":0},{"$f":"CashFlow!AT62","v":0},{"$f":"CashFlow!AU62","v":0},{"$f":"CashFlow!AV62","v":0},{"$f":"CashFlow!AW62","v":0},{"$f":"CashFlow!AX62","v":0},{"$f":"CashFlow!AY62","v":0},{"$f":"CashFlow!AZ62","v":0},{"$f":"CashFlow!BA62","v":0},{"$f":"CashFlow!BB62","v":0},{"$f":"CashFlow!BC62","v":0},{"$f":"CashFlow!BD62","v":0},{"$f":"CashFlow!BE62","v":0},{"$f":"CashFlow!BF62","v":0},{"$f":"CashFlow!BG62","v":0},{"$f":"CashFlow!BH62","v":0},{"$f":"CashFlow!BI62","v":0},{"$f":"CashFlow!BJ62","v":0},{"$f":"CashFlow!BK62","v":0},{"$f":"CashFlow!BL62","v":0},{"$f":"CashFlow!BM62","v":0},{"$f":"CashFlow!BN62","v":0},{"$f":"CashFlow!BO62","v":0},{"$f":"CashFlow!BP62","v":0},{"$f":"CashFlow!BQ62","v":0},{"$f":"CashFlow!BR62","v":0},{"$f":"CashFlow!BS62","v":0},{"$f":"CashFlow!BT62","v":0},{"$f":"CashFlow!BU62","v":0},{"$f":"CashFlow!BV62","v":0},{"$f":"CashFlow!BW62","v":0},{"$f":"CashFlow!BX62","v":0},{"$f":"CashFlow!BY62","v":0},{"$f":"CashFlow!BZ62","v":0},{"$f":"CashFlow!CA62","v":0},{"$f":"CashFlow!CB62","v":0},{"$f":"CashFlow!CC62","v":0},{"$f":"CashFlow!CD62","v":0},{"$f":"CashFlow!CE62","v":0},{"$f":"CashFlow!CF62","v":0},{"$f":"CashFlow!CG62","v":0},{"$f":"CashFlow!CH62","v":0},{"$f":"CashFlow!CI62","v":0},{"$f":"CashFlow!CJ62","v":0},{"$f":"CashFlow!CK62","v":0},{"$f":"CashFlow!CL62","v":0},{"$f":"CashFlow!CM62","v":0},{"$f":"CashFlow!CN62","v":0},{"$f":"CashFlow!CO62","v":0},{"$f":"CashFlow!CP62","v":0},{"$f":"CashFlow!CQ62","v":0},{"$f":"CashFlow!CR62","v":0},{"$f":"CashFlow!CS62","v":0},{"$f":"CashFlow!CT62","v":0},{"$f":"CashFlow!CU62","v":0},{"$f":"CashFlow!CV62","v":0},{"$f":"CashFlow!CW62","v":0},{"$f":"CashFlow!CX62","v":0},{"$f":"CashFlow!CY62","v":0},{"$f":"CashFlow!CZ62","v":0},{"$f":"CashFlow!DA62","v":0},{"$f":"CashFlow!DB62","v":0},{"$f":"CashFlow!DC62","v":0},{"$f":"CashFlow!DD62","v":0},{"$f":"CashFlow!DE62","v":0},{"$f":"CashFlow!DF62","v":0},{"$f":"CashFlow!DG62","v":0},{"$f":"CashFlow!DH62","v":0},{"$f":"CashFlow!DI62","v":0},{"$f":"CashFlow!DJ62","v":0},{"$f":"CashFlow!DK62","v":0},{"$f":"CashFlow!DL62","v":0},{"$f":"CashFlow!DM62","v":0},{"$f":"CashFlow!DN62","v":0},{"$f":"CashFlow!DO62","v":0},{"$f":"CashFlow!DP62","v":0},{"$f":"CashFlow!DQ62","v":0},{"$f":"CashFlow!DR62","v":0},{"$f":"CashFlow!DS62","v":0},{"$f":"CashFlow!DT62","v":0},{"$f":"CashFlow!DU62","v":0},{"$f":"CashFlow!DV62","v":0},{"$f":"CashFlow!DW62","v":0},{"$f":"CashFlow!DX62","v":0},{"$f":"CashFlow!DY62","v":0},{"$f":"CashFlow!DZ62","v":0},{"$f":"CashFlow!EA62","v":0},{"$f":"CashFlow!EB62","v":0},{"$f":"CashFlow!EC62","v":0},{"$f":"CashFlow!ED62","v":0},{"$f":"CashFlow!EE62","v":0},{"$f":"CashFlow!EF62","v":0},{"$f":"CashFlow!EG62","v":0},{"$f":"CashFlow!EH62","v":0},{"$f":"CashFlow!EI62","v":0},{"$f":"CashFlow!EJ62","v":0},{"$f":"CashFlow!EK62","v":0},{"$f":"CashFlow!EL62","v":0},{"$f":"CashFlow!EM62","v":0},{"$f":"CashFlow!EN62","v":0},{"$f":"CashFlow!EO62","v":0},{"$f":"CashFlow!EP62","v":0},{"$f":"CashFlow!EQ62","v":0},{"$f":"CashFlow!ER62","v":0},{"$f":"CashFlow!ES62","v":0},{"$f":"CashFlow!ET62","v":0},{"$f":"CashFlow!EU62","v":0},{"$f":"CashFlow!EV62","v":0},{"$f":"CashFlow!EW62","v":0},{"$f":"CashFlow!EX62","v":0},{"$f":"CashFlow!EY62","v":0},{"$f":"CashFlow!EZ62","v":0},{"$f":"CashFlow!FA62","v":0},{"$f":"CashFlow!FB62","v":0},{"$f":"CashFlow!FC62","v":0},{"$f":"CashFlow!FD62","v":0},{"$f":"CashFlow!FE62","v":0},{"$f":"CashFlow!FF62","v":0}]
[null,"Комиссии по старшему долгу",null,null,null,null,null,"тыс. руб.",null,null,null,-9616.3619584648295,{"$f":"CashFlow!M56","v":-5078.4631664827766},{"$f":"CashFlow!N56","v":0},{"$f":"CashFlow!O56","v":0},{"$f":"CashFlow!P56","v":0},{"$f":"CashFlow!Q56","v":0},{"$f":"CashFlow!R56","v":0},{"$f":"CashFlow!S56","v":-1207.0280513337905},{"$f":"CashFlow!T56","v":-1071.5462388807484},{"$f":"CashFlow!U56","v":-981.07966243886654},{"$f":"CashFlow!V56","v":-783.09200902687166},{"$f":"CashFlow!W56","v":-406.69930528110154},{"$f":"CashFlow!X56","v":-88.453525020675812},{"$f":"CashFlow!Y56","v":0},{"$f":"CashFlow!Z56","v":0},{"$f":"CashFlow!AA56","v":0},{"$f":"CashFlow!AB56","v":0},{"$f":"CashFlow!AC56","v":0},{"$f":"CashFlow!AD56","v":0},{"$f":"CashFlow!AE56","v":0},{"$f":"CashFlow!AF56","v":0},{"$f":"CashFlow!AG56","v":0},{"$f":"CashFlow!AH56","v":0},{"$f":"CashFlow!AI56","v":0},{"$f":"CashFlow!AJ56","v":0},{"$f":"CashFlow!AK56","v":0},{"$f":"CashFlow!AL56","v":0},{"$f":"CashFlow!AM56","v":0},{"$f":"CashFlow!AN56","v":0},{"$f":"CashFlow!AO56","v":0},{"$f":"CashFlow!AP56","v":0},{"$f":"CashFlow!AQ56","v":0},{"$f":"CashFlow!AR56","v":0},{"$f":"CashFlow!AS56","v":0},{"$f":"CashFlow!AT56","v":0},{"$f":"CashFlow!AU56","v":0},{"$f":"CashFlow!AV56","v":0},{"$f":"CashFlow!AW56","v":0},{"$f":"CashFlow!AX56","v":0},{"$f":"CashFlow!AY56","v":0},{"$f":"CashFlow!AZ56","v":0},{"$f":"CashFlow!BA56","v":0},{"$f":"CashFlow!BB56","v":0},{"$f":"CashFlow!BC56","v":0},{"$f":"CashFlow!BD56","v":0},{"$f":"CashFlow!BE56","v":0},{"$f":"CashFlow!BF56","v":0},{"$f":"CashFlow!BG56","v":0},{"$f":"CashFlow!BH56","v":0},{"$f":"CashFlow!BI56","v":0},{"$f":"CashFlow!BJ56","v":0},{"$f":"CashFlow!BK56","v":0},{"$f":"CashFlow!BL56","v":0},{"$f":"CashFlow!BM56","v":0},{"$f":"CashFlow!BN56","v":0},{"$f":"CashFlow!BO56","v":0},{"$f":"CashFlow!BP56","v":0},{"$f":"CashFlow!BQ56","v":0},{"$f":"CashFlow!BR56","v":0},{"$f":"CashFlow!BS56","v":0},{"$f":"CashFlow!BT56","v":0},{"$f":"CashFlow!BU56","v":0},{"$f":"CashFlow!BV56","v":0},{"$f":"CashFlow!BW56","v":0},{"$f":"CashFlow!BX56","v":0},{"$f":"CashFlow!BY56","v":0},{"$f":"CashFlow!BZ56","v":0},{"$f":"CashFlow!CA56","v":0},{"$f":"CashFlow!CB56","v":0},{"$f":"CashFlow!CC56","v":0},{"$f":"CashFlow!CD56","v":0},{"$f":"CashFlow!CE56","v":0},{"$f":"CashFlow!CF56","v":0},{"$f":"CashFlow!CG56","v":0},{"$f":"CashFlow!CH56","v":0},{"$f":"CashFlow!CI56","v":0},{"$f":"CashFlow!CJ56","v":0},{"$f":"CashFlow!CK56","v":0},{"$f":"CashFlow!CL56","v":0},{"$f":"CashFlow!CM56","v":0},{"$f":"CashFlow!CN56","v":0},{"$f":"CashFlow!CO56","v":0},{"$f":"CashFlow!CP56","v":0},{"$f":"CashFlow!CQ56","v":0},{"$f":"CashFlow!CR56","v":0},{"$f":"CashFlow!CS56","v":0},{"$f":"CashFlow!CT56","v":0},{"$f":"CashFlow!CU56","v":0},{"$f":"CashFlow!CV56","v":0},{"$f":"CashFlow!CW56","v":0},{"$f":"CashFlow!CX56","v":0},{"$f":"CashFlow!CY56","v":0},{"$f":"CashFlow!CZ56","v":0},{"$f":"CashFlow!DA56","v":0},{"$f":"CashFlow!DB56","v":0},{"$f":"CashFlow!DC56","v":0},{"$f":"CashFlow!DD56","v":0},{"$f":"CashFlow!DE56","v":0},{"$f":"CashFlow!DF56","v":0},{"$f":"CashFlow!DG56","v":0},{"$f":"CashFlow!DH56","v":0},{"$f":"CashFlow!DI56","v":0},{"$f":"CashFlow!DJ56","v":0},{"$f":"CashFlow!DK56","v":0},{"$f":"CashFlow!DL56","v":0},{"$f":"CashFlow!DM56","v":0},{"$f":"CashFlow!DN56","v":0},{"$f":"CashFlow!DO56","v":0},{"$f":"CashFlow!DP56","v":0},{"$f":"CashFlow!DQ56","v":0},{"$f":"CashFlow!DR56","v":0},{"$f":"CashFlow!DS56","v":0},{"$f":"CashFlow!DT56","v":0},{"$f":"CashFlow!DU56","v":0},{"$f":"CashFlow!DV56","v":0},{"$f":"CashFlow!DW56","v":0},{"$f":"CashFlow!DX56","v":0},{"$f":"CashFlow!DY56","v":0},{"$f":"CashFlow!DZ56","v":0},{"$f":"CashFlow!EA56","v":0},{"$f":"CashFlow!EB56","v":0},{"$f":"CashFlow!EC56","v":0},{"$f":"CashFlow!ED56","v":0},{"$f":"CashFlow!EE56","v":0},{"$f":"CashFlow!EF56","v":0},{"$f":"CashFlow!EG56","v":0},{"$f":"CashFlow!EH56","v":0},{"$f":"CashFlow!EI56","v":0},{"$f":"CashFlow!EJ56","v":0},{"$f":"CashFlow!EK56","v":0},{"$f":"CashFlow!EL56","v":0},{"$f":"CashFlow!EM56","v":0},{"$f":"CashFlow!EN56","v":0},{"$f":"CashFlow!EO56","v":0},{"$f":"CashFlow!EP56","v":0},{"$f":"CashFlow!EQ56","v":0},{"$f":"CashFlow!ER56","v":0},{"$f":"CashFlow!ES56","v":0},{"$f":"CashFlow!ET56","v":0},{"$f":"CashFlow!EU56","v":0},{"$f":"CashFlow!EV56","v":0},{"$f":"CashFlow!EW56","v":0},{"$f":"CashFlow!EX56","v":0},{"$f":"CashFlow!EY56","v":0},{"$f":"CashFlow!EZ56","v":0},{"$f":"CashFlow!FA56","v":0},{"$f":"CashFlow!FB56","v":0},{"$f":"CashFlow!FC56","v":0},{"$f":"CashFlow!FD56","v":0},{"$f":"CashFlow!FE56","v":0},{"$f":"CashFlow!FF56","v":0}]
[null,"Погашение процентов по акционерному займу",null,null,null,null,null,"тыс. руб.",null,null,null,-86580.376168535207,{"$f":"CashFlow!M64","v":0},{"$f":"CashFlow!N64","v":0},{"$f":"CashFlow!O64","v":0},{"$f":"CashFlow!P64","v":0},{"$f":"CashFlow!Q64","v":0},{"$f":"CashFlow!R64","v":0},{"$f":"CashFlow!S64","v":0},{"$f":"CashFlow!T64","v":0},{"$f":"CashFlow!U64","v":0},{"$f":"CashFlow!V64","v":0},{"$f":"CashFlow!W64","v":0},{"$f":"CashFlow!X64","v":0},{"$f":"CashFlow!Y64","v":-1209.0788800711889},{"$f":"CashFlow!Z64","v":-1529.9975372318695},{"$f":"CashFlow!AA64","v":-4781.2119049766952},{"$f":"CashFlow!AB64","v":-5636.1480358418594},{"$f":"CashFlow!AC64","v":-3714.2467123808583},{"$f":"CashFlow!AD64","v":-4289.3995985215988},{"$f":"CashFlow!AE64","v":-4983.3064607406113},{"$f":"CashFlow!AF64","v":-5793.6721167297055},{"$f":"CashFlow!AG64","v":-3773.6582251727541},{"$f":"CashFlow!AH64","v":-4456.3879690917738},{"$f":"CashFlow!AI64","v":-5229.4659234476139},{"$f":"CashFlow!AJ64","v":-6100.3583683016886},{"$f":"CashFlow!AK64","v":-3888.9761865842697},{"$f":"CashFlow!AL64","v":-4695.2325204588997},{"$f":"CashFlow!AM64","v":-5560.8121597300387},{"$f":"CashFlow!AN64","v":-6461.7972232037937},{"$f":"CashFlow!AO64","v":-3619.1565865125003},{"$f":"CashFlow!AP64","v":-3619.1565865125003},{"$f":"CashFlow!AQ64","v":-3619.1565865125003},{"$f":"CashFlow!AR64","v":-3619.1565865125003},{"$f":"CashFlow!AS64","v":0},{"$f":"CashFlow!AT64","v":0},{"$f":"CashFlow!AU64","v":0},{"$f":"CashFlow!AV64","v":0},{"$f":"CashFlow!AW64","v":0},{"$f":"CashFlow!AX64","v":0},{"$f":"CashFlow!AY64","v":0},{"$f":"CashFlow!AZ64","v":0},{"$f":"CashFlow!BA64","v":0},{"$f":"CashFlow!BB64","v":0},{"$f":"CashFlow!BC64","v":0},{"$f":"CashFlow!BD64","v":0},{"$f":"CashFlow!BE64","v":0},{"$f":"CashFlow!BF64","v":0},{"$f":"CashFlow!BG64","v":0},{"$f":"CashFlow!BH64","v":0},{"$f":"CashFlow!BI64","v":0},{"$f":"CashFlow!BJ64","v":0},{"$f":"CashFlow!BK64","v":0},{"$f":"CashFlow!BL64","v":0},{"$f":"CashFlow!BM64","v":0},{"$f":"CashFlow!BN64","v":0},{"$f":"CashFlow!BO64","v":0},{"$f":"CashFlow!BP64","v":0},{"$f":"CashFlow!BQ64","v":0},{"$f":"CashFlow!BR64","v":0},{"$f":"CashFlow!BS64","v":0},{"$f":"CashFlow!BT64","v":0},{"$f":"CashFlow!BU64","v":0},{"$f":"CashFlow!BV64","v":0},{"$f":"CashFlow!BW64","v":0},{"$f":"CashFlow!BX64","v":0},{"$f":"CashFlow!BY64","v":0},{"$f":"CashFlow!BZ64","v":0},{"$f":"CashFlow!CA64","v":0},{"$f":"CashFlow!CB64","v":0},{"$f":"CashFlow!CC64","v":0},{"$f":"CashFlow!CD64","v":0},{"$f":"CashFlow!CE64","v":0},{"$f":"CashFlow!CF64","v":0},{"$f":"CashFlow!CG64","v":0},{"$f":"CashFlow!CH64","v":0},{"$f":"CashFlow!CI64","v":0},{"$f":"CashFlow!CJ64","v":0},{"$f":"CashFlow!CK64","v":0},{"$f":"CashFlow!CL64","v":0},{"$f":"CashFlow!CM64","v":0},{"$f":"CashFlow!CN64","v":0},{"$f":"CashFlow!CO64","v":0},{"$f":"CashFlow!CP64","v":0},{"$f":"CashFlow!CQ64","v":0},{"$f":"CashFlow!CR64","v":0},{"$f":"CashFlow!CS64","v":0},{"$f":"CashFlow!CT64","v":0},{"$f":"CashFlow!CU64","v":0},{"$f":"CashFlow!CV64","v":0},{"$f":"CashFlow!CW64","v":0},{"$f":"CashFlow!CX64","v":0},{"$f":"CashFlow!CY64","v":0},{"$f":"CashFlow!CZ64","v":0},{"$f":"CashFlow!DA64","v":0},{"$f":"CashFlow!DB64","v":0},{"$f":"CashFlow!DC64","v":0},{"$f":"CashFlow!DD64","v":0},{"$f":"CashFlow!DE64","v":0},{"$f":"CashFlow!DF64","v":0},{"$f":"CashFlow!DG64","v":0},{"$f":"CashFlow!DH64","v":0},{"$f":"CashFlow!DI64","v":0},{"$f":"CashFlow!DJ64","v":0},{"$f":"CashFlow!DK64","v":0},{"$f":"CashFlow!DL64","v":0},{"$f":"CashFlow!DM64","v":0},{"$f":"CashFlow!DN64","v":0},{"$f":"CashFlow!DO64","v":0},{"$f":"CashFlow!DP64","v":0},{"$f":"CashFlow!DQ64","v":0},{"$f":"CashFlow!DR64","v":0},{"$f":"CashFlow!DS64","v":0},{"$f":"CashFlow!DT64","v":0},{"$f":"CashFlow!DU64","v":0},{"$f":"CashFlow!DV64","v":0},{"$f":"CashFlow!DW64","v":0},{"$f":"CashFlow!DX64","v":0},{"$f":"CashFlow!DY64","v":0},{"$f":"CashFlow!DZ64","v":0},{"$f":"CashFlow!EA64","v":0},{"$f":"CashFlow!EB64","v":0},{"$f":"CashFlow!EC64","v":0},{"$f":"CashFlow!ED64","v":0},{"$f":"CashFlow!EE64","v":0},{"$f":"CashFlow!EF64","v":0},{"$f":"CashFlow!EG64","v":0},{"$f":"CashFlow!EH64","v":0},{"$f":"CashFlow!EI64","v":0},{"$f":"CashFlow!EJ64","v":0},{"$f":"CashFlow!EK64","v":0},{"$f":"CashFlow!EL64","v":0},{"$f":"CashFlow!EM64","v":0},{"$f":"CashFlow!EN64","v":0},{"$f":"CashFlow!EO64","v":0},{"$f":"CashFlow!EP64","v":0},{"$f":"CashFlow!EQ64","v":0},{"$f":"CashFlow!ER64","v":0},{"$f":"CashFlow!ES64","v":0},{"$f":"CashFlow!ET64","v":0},{"$f":"CashFlow!EU64","v":0},{"$f":"CashFlow!EV64","v":0},{"$f":"CashFlow!EW64","v":0},{"$f":"CashFlow!EX64","v":0},{"$f":"CashFlow!EY64","v":0},{"$f":"CashFlow!EZ64","v":0},{"$f":"CashFlow!FA64","v":0},{"$f":"CashFlow!FB64","v":0},{"$f":"CashFlow!FC64","v":0},{"$f":"CashFlow!FD64","v":0},{"$f":"CashFlow!FE64","v":0},{"$f":"CashFlow!FF64","v":0}]
[null,"Погашение акционерного займа",null,null,null,null,null,"тыс. руб.",null,null,null,-217648.42136335719,{"$f":"CashFlow!M65","v":0},{"$f":"CashFlow!N65","v":0},{"$f":"CashFlow!O65","v":0},{"$f":"CashFlow!P65","v":0},{"$f":"CashFlow!Q65","v":0},{"$f":"CashFlow!R65","v":0},{"$f":"CashFlow!S65","v":0},{"$f":"CashFlow!T65","v":0},{"$f":"CashFlow!U65","v":0},{"$f":"CashFlow!V65","v":0},{"$f":"CashFlow!W65","v":0},{"$f":"CashFlow!X65","v":0},{"$f":"CashFlow!Y65","v":-4995.3641947573633},{"$f":"CashFlow!Z65","v":-24643.756660389587},{"$f":"CashFlow!AA65","v":-1933.9852224307579},{"$f":"CashFlow!AB65","v":-1027.5461952299047},{"$f":"CashFlow!AC65","v":-2934.8193301145675},{"$f":"CashFlow!AD65","v":-2391.5847534192835},{"$f":"CashFlow!AE65","v":-1716.7921118262611},{"$f":"CashFlow!AF65","v":-892.11490218076688},{"$f":"CashFlow!AG65","v":-2882.6872491441445},{"$f":"CashFlow!AH65","v":-2228.3125433082287},{"$f":"CashFlow!AI65","v":-1471.2296028434457},{"$f":"CashFlow!AJ65","v":-587.84360922039468},{"$f":"CashFlow!AK65","v":-2779.0335760024141},{"$f":"CashFlow!AL65","v":-1997.5797552032855},{"$f":"CashFlow!AM65","v":-1137.5813231651291},{"$f":"CashFlow!AN65","v":-15185.166695840002},{"$f":"CashFlow!AO65","v":-35496.012787110863},{"$f":"CashFlow!AP65","v":-35589.838544116239},{"$f":"CashFlow!AQ65","v":-27359.58468726281},{"$f":"CashFlow!AR65","v":-50397.587619791775},{"$f":"CashFlow!AS65","v":0},{"$f":"CashFlow!AT65","v":0},{"$f":"CashFlow!AU65","v":0},{"$f":"CashFlow!AV65","v":0},{"$f":"CashFlow!AW65","v":0},{"$f":"CashFlow!AX65","v":0},{"$f":"CashFlow!AY65","v":0},{"$f":"CashFlow!AZ65","v":0},{"$f":"CashFlow!BA65","v":0},{"$f":"CashFlow!BB65","v":0},{"$f":"CashFlow!BC65","v":0},{"$f":"CashFlow!BD65","v":0},{"$f":"CashFlow!BE65","v":0},{"$f":"CashFlow!BF65","v":0},{"$f":"CashFlow!BG65","v":0},{"$f":"CashFlow!BH65","v":0},{"$f":"CashFlow!BI65","v":0},{"$f":"CashFlow!BJ65","v":0},{"$f":"CashFlow!BK65","v":0},{"$f":"CashFlow!BL65","v":0},{"$f":"CashFlow!BM65","v":0},{"$f":"CashFlow!BN65","v":0},{"$f":"CashFlow!BO65","v":0},{"$f":"CashFlow!BP65","v":0},{"$f":"CashFlow!BQ65","v":0},{"$f":"CashFlow!BR65","v":0},{"$f":"CashFlow!BS65","v":0},{"$f":"CashFlow!BT65","v":0},{"$f":"CashFlow!BU65","v":0},{"$f":"CashFlow!BV65","v":0},{"$f":"CashFlow!BW65","v":0},{"$f":"CashFlow!BX65","v":0},{"$f":"CashFlow!BY65","v":0},{"$f":"CashFlow!BZ65","v":0},{"$f":"CashFlow!CA65","v":0},{"$f":"CashFlow!CB65","v":0},{"$f":"CashFlow!CC65","v":0},{"$f":"CashFlow!CD65","v":0},{"$f":"CashFlow!CE65","v":0},{"$f":"CashFlow!CF65","v":0},{"$f":"CashFlow!CG65","v":0},{"$f":"CashFlow!CH65","v":0},{"$f":"CashFlow!CI65","v":0},{"$f":"CashFlow!CJ65","v":0},{"$f":"CashFlow!CK65","v":0},{"$f":"CashFlow!CL65","v":0},{"$f":"CashFlow!CM65","v":0},{"$f":"CashFlow!CN65","v":0},{"$f":"CashFlow!CO65","v":0},{"$f":"CashFlow!CP65","v":0},{"$f":"CashFlow!CQ65","v":0},{"$f":"CashFlow!CR65","v":0},{"$f":"CashFlow!CS65","v":0},{"$f":"CashFlow!CT65","v":0},{"$f":"CashFlow!CU65","v":0},{"$f":"CashFlow!CV65","v":0},{"$f":"CashFlow!CW65","v":0},{"$f":"CashFlow!CX65","v":0},{"$f":"CashFlow!CY65","v":0},{"$f":"CashFlow!CZ65","v":0},{"$f":"CashFlow!DA65","v":0},{"$f":"CashFlow!DB65","v":0},{"$f":"CashFlow!DC65","v":0},{"$f":"CashFlow!DD65","v":0},{"$f":"CashFlow!DE65","v":0},{"$f":"CashFlow!DF65","v":0},{"$f":"CashFlow!DG65","v":0},{"$f":"CashFlow!DH65","v":0},{"$f":"CashFlow!DI65","v":0},{"$f":"CashFlow!DJ65","v":0},{"$f":"CashFlow!DK65","v":0},{"$f":"CashFlow!DL65","v":0},{"$f":"CashFlow!DM65","v":0},{"$f":"CashFlow!DN65","v":0},{"$f":"CashFlow!DO65","v":0},{"$f":"CashFlow!DP65","v":0},{"$f":"CashFlow!DQ65","v":0},{"$f":"CashFlow!DR65","v":0},{"$f":"CashFlow!DS65","v":0},{"$f":"CashFlow!DT65","v":0},{"$f":"CashFlow!DU65","v":0},{"$f":"CashFlow!DV65","v":0},{"$f":"CashFlow!DW65","v":0},{"$f":"CashFlow!DX65","v":0},{"$f":"CashFlow!DY65","v":0},{"$f":"CashFlow!DZ65","v":0},{"$f":"CashFlow!EA65","v":0},{"$f":"CashFlow!EB65","v":0},{"$f":"CashFlow!EC65","v":0},{"$f":"CashFlow!ED65","v":0},{"$f":"CashFlow!EE65","v":0},{"$f":"CashFlow!EF65","v":0},{"$f":"CashFlow!EG65","v":0},{"$f":"CashFlow!EH65","v":0},{"$f":"CashFlow!EI65","v":0},{"$f":"CashFlow!EJ65","v":0},{"$f":"CashFlow!EK65","v":0},{"$f":"CashFlow!EL65","v":0},{"$f":"CashFlow!EM65","v":0},{"$f":"CashFlow!EN65","v":0},{"$f":"CashFlow!EO65","v":0},{"$f":"CashFlow!EP65","v":0},{"$f":"CashFlow!EQ65","v":0},{"$f":"CashFlow!ER65","v":0},{"$f":"CashFlow!ES65","v":0},{"$f":"CashFlow!ET65","v":0},{"$f":"CashFlow!EU65","v":0},{"$f":"CashFlow!EV65","v":0},{"$f":"CashFlow!EW65","v":0},{"$f":"CashFlow!EX65","v":0},{"$f":"CashFlow!EY65","v":0},{"$f":"CashFlow!EZ65","v":0},{"$f":"CashFlow!FA65","v":0},{"$f":"CashFlow!FB65","v":0},{"$f":"CashFlow!FC65","v":0},{"$f":"CashFlow!FD65","v":0},{"$f":"CashFlow!FE65","v":0},{"$f":"CashFlow!FF65","v":0}]
[null,"Выплата дивидендов",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"CashFlow!M67","v":0},{"$f":"CashFlow!N67","v":0},{"$f":"CashFlow!O67","v":0},{"$f":"CashFlow!P67","v":0},{"$f":"CashFlow!Q67","v":0},{"$f":"CashFlow!R67","v":0},{"$f":"CashFlow!S67","v":0},{"$f":"CashFlow!T67","v":0},{"$f":"CashFlow!U67","v":0},{"$f":"CashFlow!V67","v":0},{"$f":"CashFlow!W67","v":0},{"$f":"CashFlow!X67","v":0},{"$f":"CashFlow!Y67","v":0},{"$f":"CashFlow!Z67","v":0},{"$f":"CashFlow!AA67","v":0},{"$f":"CashFlow!AB67","v":0},{"$f":"CashFlow!AC67","v":0},{"$f":"CashFlow!AD67","v":0},{"$f":"CashFlow!AE67","v":0},{"$f":"CashFlow!AF67","v":0},{"$f":"CashFlow!AG67","v":0},{"$f":"CashFlow!AH67","v":0},{"$f":"CashFlow!AI67","v":0},{"$f":"CashFlow!AJ67","v":0},{"$f":"CashFlow!AK67","v":0},{"$f":"CashFlow!AL67","v":0},{"$f":"CashFlow!AM67","v":0},{"$f":"CashFlow!AN67","v":0},{"$f":"CashFlow!AO67","v":0},{"$f":"CashFlow!AP67","v":0},{"$f":"CashFlow!AQ67","v":0},{"$f":"CashFlow!AR67","v":0},{"$f":"CashFlow!AS67","v":0},{"$f":"CashFlow!AT67","v":0},{"$f":"CashFlow!AU67","v":0},{"$f":"CashFlow!AV67","v":0},{"$f":"CashFlow!AW67","v":0},{"$f":"CashFlow!AX67","v":0},{"$f":"CashFlow!AY67","v":0},{"$f":"CashFlow!AZ67","v":0},{"$f":"CashFlow!BA67","v":0},{"$f":"CashFlow!BB67","v":0},{"$f":"CashFlow!BC67","v":0},{"$f":"CashFlow!BD67","v":0},{"$f":"CashFlow!BE67","v":0},{"$f":"CashFlow!BF67","v":0},{"$f":"CashFlow!BG67","v":0},{"$f":"CashFlow!BH67","v":0},{"$f":"CashFlow!BI67","v":0},{"$f":"CashFlow!BJ67","v":0},{"$f":"CashFlow!BK67","v":0},{"$f":"CashFlow!BL67","v":0},{"$f":"CashFlow!BM67","v":0},{"$f":"CashFlow!BN67","v":0},{"$f":"CashFlow!BO67","v":0},{"$f":"CashFlow!BP67","v":0},{"$f":"CashFlow!BQ67","v":0},{"$f":"CashFlow!BR67","v":0},{"$f":"CashFlow!BS67","v":0},{"$f":"CashFlow!BT67","v":0},{"$f":"CashFlow!BU67","v":0},{"$f":"CashFlow!BV67","v":0},{"$f":"CashFlow!BW67","v":0},{"$f":"CashFlow!BX67","v":0},{"$f":"CashFlow!BY67","v":0},{"$f":"CashFlow!BZ67","v":0},{"$f":"CashFlow!CA67","v":0},{"$f":"CashFlow!CB67","v":0},{"$f":"CashFlow!CC67","v":0},{"$f":"CashFlow!CD67","v":0},{"$f":"CashFlow!CE67","v":0},{"$f":"CashFlow!CF67","v":0},{"$f":"CashFlow!CG67","v":0},{"$f":"CashFlow!CH67","v":0},{"$f":"CashFlow!CI67","v":0},{"$f":"CashFlow!CJ67","v":0},{"$f":"CashFlow!CK67","v":0},{"$f":"CashFlow!CL67","v":0},{"$f":"CashFlow!CM67","v":0},{"$f":"CashFlow!CN67","v":0},{"$f":"CashFlow!CO67","v":0},{"$f":"CashFlow!CP67","v":0},{"$f":"CashFlow!CQ67","v":0},{"$f":"CashFlow!CR67","v":0},{"$f":"CashFlow!CS67","v":0},{"$f":"CashFlow!CT67","v":0},{"$f":"CashFlow!CU67","v":0},{"$f":"CashFlow!CV67","v":0},{"$f":"CashFlow!CW67","v":0},{"$f":"CashFlow!CX67","v":0},{"$f":"CashFlow!CY67","v":0},{"$f":"CashFlow!CZ67","v":0},{"$f":"CashFlow!DA67","v":0},{"$f":"CashFlow!DB67","v":0},{"$f":"CashFlow!DC67","v":0},{"$f":"CashFlow!DD67","v":0},{"$f":"CashFlow!DE67","v":0},{"$f":"CashFlow!DF67","v":0},{"$f":"CashFlow!DG67","v":0},{"$f":"CashFlow!DH67","v":0},{"$f":"CashFlow!DI67","v":0},{"$f":"CashFlow!DJ67","v":0},{"$f":"CashFlow!DK67","v":0},{"$f":"CashFlow!DL67","v":0},{"$f":"CashFlow!DM67","v":0},{"$f":"CashFlow!DN67","v":0},{"$f":"CashFlow!DO67","v":0},{"$f":"CashFlow!DP67","v":0},{"$f":"CashFlow!DQ67","v":0},{"$f":"CashFlow!DR67","v":0},{"$f":"CashFlow!DS67","v":0},{"$f":"CashFlow!DT67","v":0},{"$f":"CashFlow!DU67","v":0},{"$f":"CashFlow!DV67","v":0},{"$f":"CashFlow!DW67","v":0},{"$f":"CashFlow!DX67","v":0},{"$f":"CashFlow!DY67","v":0},{"$f":"CashFlow!DZ67","v":0},{"$f":"CashFlow!EA67","v":0},{"$f":"CashFlow!EB67","v":0},{"$f":"CashFlow!EC67","v":0},{"$f":"CashFlow!ED67","v":0},{"$f":"CashFlow!EE67","v":0},{"$f":"CashFlow!EF67","v":0},{"$f":"CashFlow!EG67","v":0},{"$f":"CashFlow!EH67","v":0},{"$f":"CashFlow!EI67","v":0},{"$f":"CashFlow!EJ67","v":0},{"$f":"CashFlow!EK67","v":0},{"$f":"CashFlow!EL67","v":0},{"$f":"CashFlow!EM67","v":0},{"$f":"CashFlow!EN67","v":0},{"$f":"CashFlow!EO67","v":0},{"$f":"CashFlow!EP67","v":0},{"$f":"CashFlow!EQ67","v":0},{"$f":"CashFlow!ER67","v":0},{"$f":"CashFlow!ES67","v":0},{"$f":"CashFlow!ET67","v":0},{"$f":"CashFlow!EU67","v":0},{"$f":"CashFlow!EV67","v":0},{"$f":"CashFlow!EW67","v":0},{"$f":"CashFlow!EX67","v":0},{"$f":"CashFlow!EY67","v":0},{"$f":"CashFlow!EZ67","v":0},{"$f":"CashFlow!FA67","v":0},{"$f":"CashFlow!FB67","v":0},{"$f":"CashFlow!FC67","v":0},{"$f":"CashFlow!FD67","v":0},{"$f":"CashFlow!FE67","v":0},{"$f":"CashFlow!FF67","v":0}]
[]
[null,"Сальдо финансового денежного потока",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M138:FF138)","v":-236514.34800976916},{"$f":"M125+M130","v":5006.2499999999991},5006.25,5006.25,5006.25,50563.755513292301,36953.076130612608,110105.55043336199,37061.474229395186,48540.732885223901,123583.96418451144,182410.38796159293,72871.675311517756,-37226.658448971313,-157042.52518572877,-40291.182764444704,-39982.165386430599,-39894.396254972584,-40085.906111645294,-40200.591435401235,-40114.722113462863,-39938.072845901392,-40108.203074400059,-40204.173157746365,-40100.517871380398,-40008.058575520103,-40156.873653973133,-40190.360897371036,-39765.90689759572,-39115.169373623365,-39208.99513062874,-30978.741273775311,-54016.744206304276,{"$f":"AS125+AS130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY125+BY130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE125+DE130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK125+EK130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Итоговое сальдо денежных потоков",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M140:FF140)","v":1142.51003542321},{"$f":"M108+M121+M138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1142.5100354232636,{"$f":"AS108+AS121+AS138","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"BY108+BY121+BY138","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"DE108+DE121+DE138","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"EK108+EK121+EK138","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13]
[]
[null,"Баланс денежных средств на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"(M82+M140)*(M$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1142.5100354232636,{"$f":"(AS82+AS140)*(AS$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY82+BY140)*(BY$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DE82+DE140)*(DE$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK82+EK140)*(EK$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"FinStat_Y","index":5,"n_rows":139,"n_cols":162,"rows_kept":139,"cut":false,"hidden":false,"merged":[]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Годовая прогнозная финансовая отчетность",null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[null,"ВРЕМЕННЫЕ ПРЕДПОСЫЛКИ"]
[]
[]
[null,"Начало периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M9","v":"2019-04-01"},{"$f":"M10+1","v":"2020-04-01"},{"$f":"N10+1","v":"2021-04-01"},"2022-04-01","2023-04-01","2024-04-01","2025-04-01","2026-04-01","2027-04-01","2028-04-01","2029-04-01","2030-04-01","2031-04-01","2032-04-01","2033-04-01","2034-04-01","2035-04-01","2036-04-01","2037-04-01","2038-04-01","2039-04-01","2040-04-01","2041-04-01","2042-04-01","2043-04-01","2044-04-01","2045-04-01","2046-04-01","2047-04-01","2048-04-01","2049-04-01","2050-04-01","2051-04-01","2052-04-01","2053-04-01","2054-04-01","2055-04-01","2056-04-01","2057-04-01","2058-04-01","2059-04-01","2060-04-01","2061-04-01","2062-04-01","2063-04-01","2064-04-01","2065-04-01","2066-04-01","2067-04-01","2068-04-01","2069-04-01","2070-04-01","2071-04-01","2072-04-01","2073-04-01","2074-04-01","2075-04-01","2076-04-01","2077-04-01","2078-04-01","2079-04-01","2080-04-01","2081-04-01","2082-04-01","2083-04-01","2084-04-01",{"$f":"BZ10+1","v":"2085-04-01"},"2086-04-01","2087-04-01","2088-04-01","2089-04-01","2090-04-01","2091-04-01","2092-04-01","2093-04-01","2094-04-01","2095-04-01","2096-04-01","2097-04-01","2098-04-01","2099-04-01","2100-04-01","2101-04-01","2102-04-01","2103-04-01","2104-04-01","2105-04-01","2106-04-01","2107-04-01","2108-04-01","2109-04-01","2110-04-01","2111-04-01","2112-04-01","2113-04-01","2114-04-01","2115-04-01","2116-04-01","2117-04-01","2118-04-01","2119-04-01","2120-04-01","2121-04-01","2122-04-01","2123-04-01","2124-04-01","2125-04-01","2126-04-01","2127-04-01","2128-04-01","2129-04-01","2130-04-01","2131-04-01","2132-04-01","2133-04-01","2134-04-01","2135-04-01","2136-04-01","2137-04-01","2138-04-01","2139-04-01","2140-04-01","2141-04-01","2142-04-01","2143-04-01","2144-04-01","2145-04-01","2146-04-01","2147-04-01","2148-04-01",{"$f":"EL10+1","v":"2149-04-01"},"2150-04-01","2151-04-01","2152-04-01","2153-04-01","2154-04-01","2155-04-01","2156-04-01","2157-04-01","2158-04-01","2159-04-01","2160-04-01","2161-04-01","2162-04-01","2163-04-01","2164-04-01","2165-04-01","2166-04-01","2167-04-01","2168-04-01"]
[null,"Конец периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"EOMONTH(M9,month_in_year-1)","v":"2020-03-31"},"2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31","2050-03-31","2051-03-31",{"$f":"EOMONTH(AS9,month_in_year-1)","v":"2052-03-31"},"2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31","2061-03-31","2062-03-31","2063-03-31","2064-03-31","2065-03-31","2066-03-31","2067-03-31","2068-03-31","2069-03-31","2070-03-31","2071-03-31","2072-03-31","2073-03-31","2074-03-31","2075-03-31","2076-03-31","2077-03-31","2078-03-31","2079-03-31","2080-03-31","2081-03-31","2082-03-31","2083-03-31",{"$f":"EOMONTH(BY9,month_in_year-1)","v":"2084-03-31"},"2085-03-31","2086-03-31","2087-03-31","2088-03-31","2089-03-31","2090-03-31","2091-03-31","2092-03-31","2093-03-31","2094-03-31","2095-03-31","2096-03-31","2097-03-31","2098-03-31","2099-03-31","2100-03-31","2101-03-31","2102-03-31","2103-03-31","2104-03-31","2105-03-31","2106-03-31","2107-03-31","2108-03-31","2109-03-31","2110-03-31","2111-03-31","2112-03-31","2113-03-31","2114-03-31","2115-03-31",{"$f":"EOMONTH(DE9,month_in_year-1)","v":"2116-03-31"},"2117-03-31","2118-03-31","2119-03-31","2120-03-31","2121-03-31","2122-03-31","2123-03-31","2124-03-31","2125-03-31","2126-03-31","2127-03-31","2128-03-31","2129-03-31","2130-03-31","2131-03-31","2132-03-31","2133-03-31","2134-03-31","2135-03-31","2136-03-31","2137-03-31","2138-03-31","2139-03-31","2140-03-31","2141-03-31","2142-03-31","2143-03-31","2144-03-31","2145-03-31","2146-03-31","2147-03-31",{"$f":"EOMONTH(EK9,month_in_year-1)","v":"2148-03-31"},"2149-03-31","2150-03-31","2151-03-31","2152-03-31","2153-03-31","2154-03-31","2155-03-31","2156-03-31","2157-03-31","2158-03-31","2159-03-31","2160-03-31","2161-03-31","2162-03-31","2163-03-31","2164-03-31","2165-03-31","2166-03-31","2167-03-31","2168-03-31","2169-03-31"]
[]
[]
[]
[]
[]
[]
[null,"Статус проекта",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(M21,FinStat!$M$21:$FF$21))","v":"Проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(N21,FinStat!$M$21:$FF$21))","v":"Строит"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(O21,FinStat!$M$21:$FF$21))","v":"Строит"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(P21,FinStat!$M$21:$FF$21))","v":"Опер"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(Q21,FinStat!$M$21:$FF$21))","v":"Опер"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(R21,FinStat!$M$21:$FF$21))","v":"Опер"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(S21,FinStat!$M$21:$FF$21))","v":"Опер"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(T21,FinStat!$M$21:$FF$21))","v":"Опер"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(U21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(V21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(W21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(X21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(Y21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(Z21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AA21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AB21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AC21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AD21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AE21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AF21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AG21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AH21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AI21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AJ21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AK21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AL21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AM21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AN21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AO21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AP21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AQ21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AR21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AS21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AT21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AU21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AV21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AW21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AX21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AY21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(AZ21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BA21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BB21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BC21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BD21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BE21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BF21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BG21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BH21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BI21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BJ21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BK21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BL21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BM21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BN21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BO21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BP21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BQ21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BR21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BS21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BT21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BU21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BV21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BW21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BX21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BY21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(BZ21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CA21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CB21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CC21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CD21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CE21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CF21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CG21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CH21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CI21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CJ21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CK21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CL21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CM21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CN21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CO21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CP21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CQ21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CR21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CS21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CT21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CU21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CV21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CW21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CX21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CY21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(CZ21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DA21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DB21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DC21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DD21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DE21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DF21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DG21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DH21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DI21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DJ21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DK21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DL21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DM21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DN21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DO21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DP21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DQ21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DR21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DS21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DT21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DU21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DV21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DW21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DX21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DY21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(DZ21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EA21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EB21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EC21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(ED21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EE21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EF21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EG21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EH21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EI21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EJ21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EK21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EL21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EM21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EN21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EO21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EP21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EQ21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(ER21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(ES21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(ET21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EU21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EV21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EW21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EX21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EY21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(EZ21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(FA21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(FB21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(FC21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(FD21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(FE21,FinStat!$M$21:$FF$21))","v":"П/проект"},{"$f":"INDEX(FinStat!$M$17:$FF$17,,MATCH(FF21,FinStat!$M$21:$FF$21))","v":"П/проект"}]
[]
[]
[]
[null,"Год",null,null,null,null,null,"год",null,null,null,null,{"$f":"YEAR(M9)","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"YEAR(AS9)","v":2051},2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"YEAR(BY9)","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,{"$f":"YEAR(DE9)","v":2115},2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142,2143,2144,2145,2146,{"$f":"YEAR(EK9)","v":2147},2148,2149,2150,2151,2152,2153,2154,2155,2156,2157,2158,2159,2160,2161,2162,2163,2164,2165,2166,2167,2168]
[]
[]
[]
[]
[]
[null,{"$f":"IF(FinStat!B27=\"\",\"\",FinStat!B27)","v":"БАЛАНС"},{"$f":"IF(FinStat!C27=\"\",\"\",FinStat!C27)","v":""},{"$f":"IF(FinStat!D27=\"\",\"\",FinStat!D27)","v":""},{"$f":"IF(FinStat!E27=\"\",\"\",FinStat!E27)","v":""},{"$f":"IF(FinStat!F27=\"\",\"\",FinStat!F27)","v":""},{"$f":"IF(FinStat!G27=\"\",\"\",FinStat!G27)","v":""},{"$f":"IF(FinStat!H27=\"\",\"\",FinStat!H27)","v":""},{"$f":"IF(FinStat!I27=\"\",\"\",FinStat!I27)","v":""},{"$f":"IF(FinStat!J27=\"\",\"\",FinStat!J27)","v":""},{"$f":"IF(FinStat!K27=\"\",\"\",FinStat!K27)","v":""},{"$f":"IF(FinStat!L27=\"\",\"\",FinStat!L27)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AA$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AB$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AC$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AD$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AE$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AF$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AG$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AH$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AI$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AJ$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AK$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AL$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AM$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AN$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AO$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AP$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AQ$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AR$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AS$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AT$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AU$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AV$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AW$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AX$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AY$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AZ$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BA$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BB$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BC$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BD$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BE$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BF$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BG$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BH$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BI$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BJ$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BK$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BL$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BM$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BN$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BO$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BP$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BQ$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BR$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BS$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BT$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BU$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BV$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BW$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BX$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BY$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BZ$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CA$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CB$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CC$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CD$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CE$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CF$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CG$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CH$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CI$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CJ$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CK$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CL$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CM$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CN$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CO$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CP$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CQ$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CR$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CS$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CT$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CU$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CV$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CW$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CX$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CY$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CZ$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DA$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DB$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DC$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DD$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DE$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DF$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DG$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DH$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DI$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DJ$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DK$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DL$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DM$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DN$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DO$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DP$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DQ$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DR$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DS$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DT$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DU$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DV$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DW$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DX$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DY$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DZ$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EA$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EB$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EC$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ED$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EE$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EF$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EG$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EH$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EI$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EJ$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EK$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EL$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EM$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EN$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EO$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EP$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EQ$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ER$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ES$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ET$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EU$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EV$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EW$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EX$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EY$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EZ$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FA$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FB$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FC$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FD$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FE$21,FinStat!$M27:$FF27),VSN_log))","v":""},{"$f":"IF($H27=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FF$21,FinStat!$M27:$FF27),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B28=\"\",\"\",FinStat!B28)","v":""},{"$f":"IF(FinStat!C28=\"\",\"\",FinStat!C28)","v":""},{"$f":"IF(FinStat!D28=\"\",\"\",FinStat!D28)","v":""},{"$f":"IF(FinStat!E28=\"\",\"\",FinStat!E28)","v":""},{"$f":"IF(FinStat!F28=\"\",\"\",FinStat!F28)","v":""},{"$f":"IF(FinStat!G28=\"\",\"\",FinStat!G28)","v":""},{"$f":"IF(FinStat!H28=\"\",\"\",FinStat!H28)","v":""},{"$f":"IF(FinStat!I28=\"\",\"\",FinStat!I28)","v":""},{"$f":"IF(FinStat!J28=\"\",\"\",FinStat!J28)","v":""},{"$f":"IF(FinStat!K28=\"\",\"\",FinStat!K28)","v":""},{"$f":"IF(FinStat!L28=\"\",\"\",FinStat!L28)","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,M$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,N$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,O$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,P$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,Q$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,R$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,S$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,T$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,U$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,V$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,W$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,X$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,Y$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,Z$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AA$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AB$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AC$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AD$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AE$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AF$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AG$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AH$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AI$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AJ$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AK$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AL$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AM$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AN$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AO$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AP$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AQ$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AR$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AS$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AT$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AU$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AV$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AW$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AX$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AY$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AZ$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BA$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BB$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BC$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BD$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BE$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BF$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BG$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BH$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BI$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BJ$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BK$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BL$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BM$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BN$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BO$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BP$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BQ$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BR$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BS$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BT$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BU$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BV$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BW$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BX$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BY$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BZ$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CA$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CB$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CC$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CD$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CE$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CF$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CG$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CH$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CI$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CJ$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CK$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CL$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CM$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CN$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CO$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CP$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CQ$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CR$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CS$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CT$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CU$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CV$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CW$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CX$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CY$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CZ$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DA$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DB$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DC$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DD$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DE$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DF$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DG$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DH$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DI$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DJ$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DK$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DL$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DM$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DN$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DO$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DP$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DQ$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DR$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DS$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DT$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DU$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DV$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DW$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DX$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DY$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DZ$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EA$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EB$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EC$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ED$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EE$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EF$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EG$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EH$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EI$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EJ$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EK$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EL$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EM$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EN$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EO$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EP$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EQ$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ER$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ES$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ET$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EU$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EV$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EW$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EX$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EY$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EZ$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FA$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FB$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FC$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FD$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FE$21,FinStat!$M28:$FF28),VSN_log))","v":""},{"$f":"IF($H28=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FF$21,FinStat!$M28:$FF28),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B29=\"\",\"\",FinStat!B29)","v":"АКТИВЫ"},{"$f":"IF(FinStat!C29=\"\",\"\",FinStat!C29)","v":""},{"$f":"IF(FinStat!D29=\"\",\"\",FinStat!D29)","v":""},{"$f":"IF(FinStat!E29=\"\",\"\",FinStat!E29)","v":""},{"$f":"IF(FinStat!F29=\"\",\"\",FinStat!F29)","v":""},{"$f":"IF(FinStat!G29=\"\",\"\",FinStat!G29)","v":""},{"$f":"IF(FinStat!H29=\"\",\"\",FinStat!H29)","v":"тыс. руб."},{"$f":"IF(FinStat!I29=\"\",\"\",FinStat!I29)","v":""},null,{"$f":"IF(FinStat!K29=\"\",\"\",FinStat!K29)","v":""},{"$f":"IF(FinStat!L29=\"\",\"\",FinStat!L29)","v":""},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":15018.75},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":310106.32},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":793560.71},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":709431.11600000004},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":682544.96100000001},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":655240.26100000006},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":629069.44700000004},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":606237.71299999999},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H29=\"\",\"\",ROUND(SUMIFS(FinStat!$M29:$FF29,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B30=\"\",\"\",FinStat!B30)","v":"Внеоборотные активы"},{"$f":"IF(FinStat!C30=\"\",\"\",FinStat!C30)","v":""},{"$f":"IF(FinStat!D30=\"\",\"\",FinStat!D30)","v":""},{"$f":"IF(FinStat!E30=\"\",\"\",FinStat!E30)","v":""},{"$f":"IF(FinStat!F30=\"\",\"\",FinStat!F30)","v":""},{"$f":"IF(FinStat!G30=\"\",\"\",FinStat!G30)","v":""},{"$f":"IF(FinStat!H30=\"\",\"\",FinStat!H30)","v":"тыс. руб."},{"$f":"IF(FinStat!I30=\"\",\"\",FinStat!I30)","v":""},{"$f":"IF(FinStat!J30=\"\",\"\",FinStat!J30)","v":""},{"$f":"IF(FinStat!K30=\"\",\"\",FinStat!K30)","v":""},{"$f":"IF(FinStat!L30=\"\",\"\",FinStat!L30)","v":""},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":12518.75},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":256795.87599999999},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":650697.49899999995},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":659893.64599999995},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":635597.59699999995},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":611301.54799999995},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":588415.66},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":565999.82499999995},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H30=\"\",\"\",ROUND(SUMIFS(FinStat!$M30:$FF30,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B31=\"\",\"\",FinStat!B31)","v":"Основные средства"},{"$f":"IF(FinStat!C31=\"\",\"\",FinStat!C31)","v":""},{"$f":"IF(FinStat!D31=\"\",\"\",FinStat!D31)","v":""},{"$f":"IF(FinStat!E31=\"\",\"\",FinStat!E31)","v":""},{"$f":"IF(FinStat!F31=\"\",\"\",FinStat!F31)","v":""},{"$f":"IF(FinStat!G31=\"\",\"\",FinStat!G31)","v":""},{"$f":"IF(FinStat!H31=\"\",\"\",FinStat!H31)","v":"тыс. руб."},{"$f":"IF(FinStat!I31=\"\",\"\",FinStat!I31)","v":""},{"$f":"IF(FinStat!J31=\"\",\"\",FinStat!J31)","v":""},{"$f":"IF(FinStat!K31=\"\",\"\",FinStat!K31)","v":""},{"$f":"IF(FinStat!L31=\"\",\"\",FinStat!L31)","v":""},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":659893.64599999995},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":635597.59699999995},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":611301.54799999995},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":588415.66},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":565999.82499999995},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H31=\"\",\"\",ROUND(SUMIFS(FinStat!$M31:$FF31,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B32=\"\",\"\",FinStat!B32)","v":"Незавершенное строительство"},{"$f":"IF(FinStat!C32=\"\",\"\",FinStat!C32)","v":""},{"$f":"IF(FinStat!D32=\"\",\"\",FinStat!D32)","v":""},{"$f":"IF(FinStat!E32=\"\",\"\",FinStat!E32)","v":""},{"$f":"IF(FinStat!F32=\"\",\"\",FinStat!F32)","v":""},{"$f":"IF(FinStat!G32=\"\",\"\",FinStat!G32)","v":""},{"$f":"IF(FinStat!H32=\"\",\"\",FinStat!H32)","v":"тыс. руб."},{"$f":"IF(FinStat!I32=\"\",\"\",FinStat!I32)","v":""},{"$f":"IF(FinStat!J32=\"\",\"\",FinStat!J32)","v":""},{"$f":"IF(FinStat!K32=\"\",\"\",FinStat!K32)","v":""},{"$f":"IF(FinStat!L32=\"\",\"\",FinStat!L32)","v":""},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":12518.75},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":256795.87599999999},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":650697.49899999995},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H32=\"\",\"\",ROUND(SUMIFS(FinStat!$M32:$FF32,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B33=\"\",\"\",FinStat!B33)","v":"Оборотные активы"},{"$f":"IF(FinStat!C33=\"\",\"\",FinStat!C33)","v":""},{"$f":"IF(FinStat!D33=\"\",\"\",FinStat!D33)","v":""},{"$f":"IF(FinStat!E33=\"\",\"\",FinStat!E33)","v":""},{"$f":"IF(FinStat!F33=\"\",\"\",FinStat!F33)","v":""},{"$f":"IF(FinStat!G33=\"\",\"\",FinStat!G33)","v":""},{"$f":"IF(FinStat!H33=\"\",\"\",FinStat!H33)","v":"тыс. руб."},{"$f":"IF(FinStat!I33=\"\",\"\",FinStat!I33)","v":""},{"$f":"IF(FinStat!J33=\"\",\"\",FinStat!J33)","v":""},{"$f":"IF(FinStat!K33=\"\",\"\",FinStat!K33)","v":""},{"$f":"IF(FinStat!L33=\"\",\"\",FinStat!L33)","v":""},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":2500},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":53310.445},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":142863.21100000001},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":49537.47},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":46947.364000000001},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":43938.712},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":40653.786999999997},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":40237.887999999999},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H33=\"\",\"\",ROUND(SUMIFS(FinStat!$M33:$FF33,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B34=\"\",\"\",FinStat!B34)","v":"НДС по приобретенным ценностям"},{"$f":"IF(FinStat!C34=\"\",\"\",FinStat!C34)","v":""},{"$f":"IF(FinStat!D34=\"\",\"\",FinStat!D34)","v":""},{"$f":"IF(FinStat!E34=\"\",\"\",FinStat!E34)","v":""},{"$f":"IF(FinStat!F34=\"\",\"\",FinStat!F34)","v":""},{"$f":"IF(FinStat!G34=\"\",\"\",FinStat!G34)","v":""},{"$f":"IF(FinStat!H34=\"\",\"\",FinStat!H34)","v":"тыс. руб."},{"$f":"IF(FinStat!I34=\"\",\"\",FinStat!I34)","v":""},{"$f":"IF(FinStat!J34=\"\",\"\",FinStat!J34)","v":""},{"$f":"IF(FinStat!K34=\"\",\"\",FinStat!K34)","v":""},{"$f":"IF(FinStat!L34=\"\",\"\",FinStat!L34)","v":""},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":2500},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":51322.991000000002},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":130061.738},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":31224.096000000001},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":31224.096000000001},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":31224.096000000001},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":31224.096000000001},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":31224.096000000001},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H34=\"\",\"\",ROUND(SUMIFS(FinStat!$M34:$FF34,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B35=\"\",\"\",FinStat!B35)","v":"Дебиторская задолженность"},{"$f":"IF(FinStat!C35=\"\",\"\",FinStat!C35)","v":""},{"$f":"IF(FinStat!D35=\"\",\"\",FinStat!D35)","v":""},{"$f":"IF(FinStat!E35=\"\",\"\",FinStat!E35)","v":""},{"$f":"IF(FinStat!F35=\"\",\"\",FinStat!F35)","v":""},{"$f":"IF(FinStat!G35=\"\",\"\",FinStat!G35)","v":""},{"$f":"IF(FinStat!H35=\"\",\"\",FinStat!H35)","v":"тыс. руб."},{"$f":"IF(FinStat!I35=\"\",\"\",FinStat!I35)","v":""},{"$f":"IF(FinStat!J35=\"\",\"\",FinStat!J35)","v":""},{"$f":"IF(FinStat!K35=\"\",\"\",FinStat!K35)","v":""},{"$f":"IF(FinStat!L35=\"\",\"\",FinStat!L35)","v":""},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":8812.9320000000007},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":8849.8919999999998},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":8894.2279999999992},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":8951.223},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":9013.7919999999995},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H35=\"\",\"\",ROUND(SUMIFS(FinStat!$M35:$FF35,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B36=\"\",\"\",FinStat!B36)","v":"Денежные средства"},{"$f":"IF(FinStat!C36=\"\",\"\",FinStat!C36)","v":""},{"$f":"IF(FinStat!D36=\"\",\"\",FinStat!D36)","v":""},{"$f":"IF(FinStat!E36=\"\",\"\",FinStat!E36)","v":""},{"$f":"IF(FinStat!F36=\"\",\"\",FinStat!F36)","v":""},{"$f":"IF(FinStat!G36=\"\",\"\",FinStat!G36)","v":""},{"$f":"IF(FinStat!H36=\"\",\"\",FinStat!H36)","v":"тыс. руб."},{"$f":"IF(FinStat!I36=\"\",\"\",FinStat!I36)","v":""},{"$f":"IF(FinStat!J36=\"\",\"\",FinStat!J36)","v":""},{"$f":"IF(FinStat!K36=\"\",\"\",FinStat!K36)","v":""},{"$f":"IF(FinStat!L36=\"\",\"\",FinStat!L36)","v":""},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H36=\"\",\"\",ROUND(SUMIFS(FinStat!$M36:$FF36,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B37=\"\",\"\",FinStat!B37)","v":"Резервный счет по кредиту (DSRA)"},{"$f":"IF(FinStat!C37=\"\",\"\",FinStat!C37)","v":""},{"$f":"IF(FinStat!D37=\"\",\"\",FinStat!D37)","v":""},{"$f":"IF(FinStat!E37=\"\",\"\",FinStat!E37)","v":""},{"$f":"IF(FinStat!F37=\"\",\"\",FinStat!F37)","v":""},{"$f":"IF(FinStat!G37=\"\",\"\",FinStat!G37)","v":""},{"$f":"IF(FinStat!H37=\"\",\"\",FinStat!H37)","v":"тыс. руб."},{"$f":"IF(FinStat!I37=\"\",\"\",FinStat!I37)","v":""},{"$f":"IF(FinStat!J37=\"\",\"\",FinStat!J37)","v":""},{"$f":"IF(FinStat!K37=\"\",\"\",FinStat!K37)","v":""},{"$f":"IF(FinStat!L37=\"\",\"\",FinStat!L37)","v":""},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":1987.453},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":12801.473},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":9500.4419999999991},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":6873.3760000000002},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":3820.3890000000001},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":478.46800000000002},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H37=\"\",\"\",ROUND(SUMIFS(FinStat!$M37:$FF37,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B38=\"\",\"\",FinStat!B38)","v":"Резервный счет"},{"$f":"IF(FinStat!C38=\"\",\"\",FinStat!C38)","v":""},{"$f":"IF(FinStat!D38=\"\",\"\",FinStat!D38)","v":""},{"$f":"IF(FinStat!E38=\"\",\"\",FinStat!E38)","v":""},{"$f":"IF(FinStat!F38=\"\",\"\",FinStat!F38)","v":""},{"$f":"IF(FinStat!G38=\"\",\"\",FinStat!G38)","v":""},{"$f":"IF(FinStat!H38=\"\",\"\",FinStat!H38)","v":"тыс. руб."},{"$f":"IF(FinStat!I38=\"\",\"\",FinStat!I38)","v":""},{"$f":"IF(FinStat!J38=\"\",\"\",FinStat!J38)","v":""},{"$f":"IF(FinStat!K38=\"\",\"\",FinStat!K38)","v":""},{"$f":"IF(FinStat!L38=\"\",\"\",FinStat!L38)","v":""},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H38=\"\",\"\",ROUND(SUMIFS(FinStat!$M38:$FF38,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B39=\"\",\"\",FinStat!B39)","v":""},{"$f":"IF(FinStat!C39=\"\",\"\",FinStat!C39)","v":""},{"$f":"IF(FinStat!D39=\"\",\"\",FinStat!D39)","v":""},{"$f":"IF(FinStat!E39=\"\",\"\",FinStat!E39)","v":""},{"$f":"IF(FinStat!F39=\"\",\"\",FinStat!F39)","v":""},{"$f":"IF(FinStat!G39=\"\",\"\",FinStat!G39)","v":""},{"$f":"IF(FinStat!H39=\"\",\"\",FinStat!H39)","v":""},{"$f":"IF(FinStat!I39=\"\",\"\",FinStat!I39)","v":""},{"$f":"IF(FinStat!J39=\"\",\"\",FinStat!J39)","v":""},{"$f":"IF(FinStat!K39=\"\",\"\",FinStat!K39)","v":""},{"$f":"IF(FinStat!L39=\"\",\"\",FinStat!L39)","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""},{"$f":"IF($H39=\"\",\"\",ROUND(SUMIFS(FinStat!$M39:$FF39,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B40=\"\",\"\",FinStat!B40)","v":"ПАССИВЫ"},{"$f":"IF(FinStat!C40=\"\",\"\",FinStat!C40)","v":""},{"$f":"IF(FinStat!D40=\"\",\"\",FinStat!D40)","v":""},{"$f":"IF(FinStat!E40=\"\",\"\",FinStat!E40)","v":""},{"$f":"IF(FinStat!F40=\"\",\"\",FinStat!F40)","v":""},{"$f":"IF(FinStat!G40=\"\",\"\",FinStat!G40)","v":""},{"$f":"IF(FinStat!H40=\"\",\"\",FinStat!H40)","v":"тыс. руб."},{"$f":"IF(FinStat!I40=\"\",\"\",FinStat!I40)","v":""},{"$f":"IF(FinStat!J40=\"\",\"\",FinStat!J40)","v":""},{"$f":"IF(FinStat!K40=\"\",\"\",FinStat!K40)","v":""},{"$f":"IF(FinStat!L40=\"\",\"\",FinStat!L40)","v":""},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":15018.75},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":310106.32},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":793560.71},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":709431.11600000004},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":682544.96100000001},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":655240.26100000006},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":629069.44700000004},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":606237.71299999999},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H40=\"\",\"\",ROUND(SUMIFS(FinStat!$M40:$FF40,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B41=\"\",\"\",FinStat!B41)","v":"Капитал и резервы"},{"$f":"IF(FinStat!C41=\"\",\"\",FinStat!C41)","v":""},{"$f":"IF(FinStat!D41=\"\",\"\",FinStat!D41)","v":""},{"$f":"IF(FinStat!E41=\"\",\"\",FinStat!E41)","v":""},{"$f":"IF(FinStat!F41=\"\",\"\",FinStat!F41)","v":""},{"$f":"IF(FinStat!G41=\"\",\"\",FinStat!G41)","v":""},{"$f":"IF(FinStat!H41=\"\",\"\",FinStat!H41)","v":"тыс. руб."},{"$f":"IF(FinStat!I41=\"\",\"\",FinStat!I41)","v":""},{"$f":"IF(FinStat!J41=\"\",\"\",FinStat!J41)","v":""},{"$f":"IF(FinStat!K41=\"\",\"\",FinStat!K41)","v":""},{"$f":"IF(FinStat!L41=\"\",\"\",FinStat!L41)","v":""},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":-5927.8509999999997},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":-16543.145},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":-59412.811999999998},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":-70939.259000000005},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":-63900.338000000003},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":-54833.101999999999},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":-43390.387999999999},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":-36960.288999999997},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H41=\"\",\"\",ROUND(SUMIFS(FinStat!$M41:$FF41,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B42=\"\",\"\",FinStat!B42)","v":"Уставный капитал"},{"$f":"IF(FinStat!C42=\"\",\"\",FinStat!C42)","v":""},{"$f":"IF(FinStat!D42=\"\",\"\",FinStat!D42)","v":""},{"$f":"IF(FinStat!E42=\"\",\"\",FinStat!E42)","v":""},{"$f":"IF(FinStat!F42=\"\",\"\",FinStat!F42)","v":""},{"$f":"IF(FinStat!G42=\"\",\"\",FinStat!G42)","v":""},{"$f":"IF(FinStat!H42=\"\",\"\",FinStat!H42)","v":"тыс. руб."},{"$f":"IF(FinStat!I42=\"\",\"\",FinStat!I42)","v":""},{"$f":"IF(FinStat!J42=\"\",\"\",FinStat!J42)","v":""},{"$f":"IF(FinStat!K42=\"\",\"\",FinStat!K42)","v":""},null,{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H42=\"\",\"\",ROUND(SUMIFS(FinStat!$M42:$FF42,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B43=\"\",\"\",FinStat!B43)","v":"Нераспределенная прибыль (непокрытый убыток)"},{"$f":"IF(FinStat!C43=\"\",\"\",FinStat!C43)","v":""},{"$f":"IF(FinStat!D43=\"\",\"\",FinStat!D43)","v":""},{"$f":"IF(FinStat!E43=\"\",\"\",FinStat!E43)","v":""},{"$f":"IF(FinStat!F43=\"\",\"\",FinStat!F43)","v":""},{"$f":"IF(FinStat!G43=\"\",\"\",FinStat!G43)","v":""},{"$f":"IF(FinStat!H43=\"\",\"\",FinStat!H43)","v":"тыс. руб."},{"$f":"IF(FinStat!I43=\"\",\"\",FinStat!I43)","v":""},{"$f":"IF(FinStat!J43=\"\",\"\",FinStat!J43)","v":""},{"$f":"IF(FinStat!K43=\"\",\"\",FinStat!K43)","v":""},null,{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":-5927.8509999999997},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":-16543.145},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":-59412.811999999998},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":-70939.259000000005},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":-63900.338000000003},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":-54833.101999999999},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":-43390.387999999999},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":-36960.288999999997},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H43=\"\",\"\",ROUND(SUMIFS(FinStat!$M43:$FF43,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B44=\"\",\"\",FinStat!B44)","v":"Долгосрочные обязательства"},{"$f":"IF(FinStat!C44=\"\",\"\",FinStat!C44)","v":""},{"$f":"IF(FinStat!D44=\"\",\"\",FinStat!D44)","v":""},{"$f":"IF(FinStat!E44=\"\",\"\",FinStat!E44)","v":""},{"$f":"IF(FinStat!F44=\"\",\"\",FinStat!F44)","v":""},{"$f":"IF(FinStat!G44=\"\",\"\",FinStat!G44)","v":""},{"$f":"IF(FinStat!H44=\"\",\"\",FinStat!H44)","v":"тыс. руб."},{"$f":"IF(FinStat!I44=\"\",\"\",FinStat!I44)","v":""},{"$f":"IF(FinStat!J44=\"\",\"\",FinStat!J44)","v":""},{"$f":"IF(FinStat!K44=\"\",\"\",FinStat!K44)","v":""},{"$f":"IF(FinStat!L44=\"\",\"\",FinStat!L44)","v":""},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":20097.213},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":318369.94199999998},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":827077.71200000006},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":742210.18700000003},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":709324.22100000002},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":675376.22199999995},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":641855.174},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":619122.06499999994},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H44=\"\",\"\",ROUND(SUMIFS(FinStat!$M44:$FF44,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B45=\"\",\"\",FinStat!B45)","v":"Заемные средства"},{"$f":"IF(FinStat!C45=\"\",\"\",FinStat!C45)","v":""},{"$f":"IF(FinStat!D45=\"\",\"\",FinStat!D45)","v":""},{"$f":"IF(FinStat!E45=\"\",\"\",FinStat!E45)","v":""},{"$f":"IF(FinStat!F45=\"\",\"\",FinStat!F45)","v":""},{"$f":"IF(FinStat!G45=\"\",\"\",FinStat!G45)","v":""},{"$f":"IF(FinStat!H45=\"\",\"\",FinStat!H45)","v":"тыс. руб."},{"$f":"IF(FinStat!I45=\"\",\"\",FinStat!I45)","v":""},{"$f":"IF(FinStat!J45=\"\",\"\",FinStat!J45)","v":""},{"$f":"IF(FinStat!K45=\"\",\"\",FinStat!K45)","v":""},{"$f":"IF(FinStat!L45=\"\",\"\",FinStat!L45)","v":""},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":55318.14},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":436100.68},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":350268.82699999999},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":251314.24400000001},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":140852.70600000001},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":17640.474999999999},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H45=\"\",\"\",ROUND(SUMIFS(FinStat!$M45:$FF45,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B46=\"\",\"\",FinStat!B46)","v":"Акционерный заем"},{"$f":"IF(FinStat!C46=\"\",\"\",FinStat!C46)","v":""},{"$f":"IF(FinStat!D46=\"\",\"\",FinStat!D46)","v":""},{"$f":"IF(FinStat!E46=\"\",\"\",FinStat!E46)","v":""},{"$f":"IF(FinStat!F46=\"\",\"\",FinStat!F46)","v":""},{"$f":"IF(FinStat!G46=\"\",\"\",FinStat!G46)","v":""},{"$f":"IF(FinStat!H46=\"\",\"\",FinStat!H46)","v":"тыс. руб."},{"$f":"IF(FinStat!I46=\"\",\"\",FinStat!I46)","v":""},{"$f":"IF(FinStat!J46=\"\",\"\",FinStat!J46)","v":""},{"$f":"IF(FinStat!K46=\"\",\"\",FinStat!K46)","v":""},{"$f":"IF(FinStat!L46=\"\",\"\",FinStat!L46)","v":""},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":20097.213},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":169379.514},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":203632.45699999999},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":186075.315},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":178004.573},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":170530.22899999999},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":164028.19},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":50397.588000000003},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H46=\"\",\"\",ROUND(SUMIFS(FinStat!$M46:$FF46,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B47=\"\",\"\",FinStat!B47)","v":"Целевое финансирование: субсидия на капитальные затраты и инвест. платеж"},null,null,null,null,null,{"$f":"IF(FinStat!H47=\"\",\"\",FinStat!H47)","v":"тыс. руб."},null,null,null,null,{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":93672.288},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":187344.576},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":205866.04500000001},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":280005.40399999998},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":363993.28700000001},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":460186.50799999997},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":568724.478},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H47=\"\",\"\",ROUND(SUMIFS(FinStat!$M47:$FF47,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B48=\"\",\"\",FinStat!B48)","v":"Краткосрочные обязательства"},{"$f":"IF(FinStat!C48=\"\",\"\",FinStat!C48)","v":""},{"$f":"IF(FinStat!D48=\"\",\"\",FinStat!D48)","v":""},{"$f":"IF(FinStat!E48=\"\",\"\",FinStat!E48)","v":""},{"$f":"IF(FinStat!F48=\"\",\"\",FinStat!F48)","v":""},{"$f":"IF(FinStat!G48=\"\",\"\",FinStat!G48)","v":""},{"$f":"IF(FinStat!H48=\"\",\"\",FinStat!H48)","v":"тыс. руб."},{"$f":"IF(FinStat!I48=\"\",\"\",FinStat!I48)","v":""},{"$f":"IF(FinStat!J48=\"\",\"\",FinStat!J48)","v":""},{"$f":"IF(FinStat!K48=\"\",\"\",FinStat!K48)","v":""},{"$f":"IF(FinStat!L48=\"\",\"\",FinStat!L48)","v":""},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":849.38699999999994},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":8279.5229999999992},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":25895.809000000001},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":38160.188999999998},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":37121.078000000001},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":34697.141000000003},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":30604.661},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":24075.937000000002},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H48=\"\",\"\",ROUND(SUMIFS(FinStat!$M48:$FF48,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B49=\"\",\"\",FinStat!B49)","v":"Кредиторская задолженность"},{"$f":"IF(FinStat!C49=\"\",\"\",FinStat!C49)","v":""},{"$f":"IF(FinStat!D49=\"\",\"\",FinStat!D49)","v":""},{"$f":"IF(FinStat!E49=\"\",\"\",FinStat!E49)","v":""},{"$f":"IF(FinStat!F49=\"\",\"\",FinStat!F49)","v":""},{"$f":"IF(FinStat!G49=\"\",\"\",FinStat!G49)","v":""},{"$f":"IF(FinStat!H49=\"\",\"\",FinStat!H49)","v":"тыс. руб."},{"$f":"IF(FinStat!I49=\"\",\"\",FinStat!I49)","v":""},{"$f":"IF(FinStat!J49=\"\",\"\",FinStat!J49)","v":""},{"$f":"IF(FinStat!K49=\"\",\"\",FinStat!K49)","v":""},{"$f":"IF(FinStat!L49=\"\",\"\",FinStat!L49)","v":""},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":176.268},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":183.25899999999999},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":190.529},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":198.09},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":205.95400000000001},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H49=\"\",\"\",ROUND(SUMIFS(FinStat!$M49:$FF49,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B50=\"\",\"\",FinStat!B50)","v":"Проценты по акционерному займу"},{"$f":"IF(FinStat!C50=\"\",\"\",FinStat!C50)","v":""},{"$f":"IF(FinStat!D50=\"\",\"\",FinStat!D50)","v":""},{"$f":"IF(FinStat!E50=\"\",\"\",FinStat!E50)","v":""},{"$f":"IF(FinStat!F50=\"\",\"\",FinStat!F50)","v":""},{"$f":"IF(FinStat!G50=\"\",\"\",FinStat!G50)","v":""},{"$f":"IF(FinStat!H50=\"\",\"\",FinStat!H50)","v":"тыс. руб."},{"$f":"IF(FinStat!I50=\"\",\"\",FinStat!I50)","v":""},{"$f":"IF(FinStat!J50=\"\",\"\",FinStat!J50)","v":""},{"$f":"IF(FinStat!K50=\"\",\"\",FinStat!K50)","v":""},{"$f":"IF(FinStat!L50=\"\",\"\",FinStat!L50)","v":""},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,M$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":849.38699999999994},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,N$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":8279.5229999999992},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,O$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":25895.809000000001},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,P$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":37983.921000000002},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,Q$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":36937.819000000003},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,R$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":34506.612000000001},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,S$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":30406.57},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,T$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":23869.983},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,U$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,V$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,W$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,X$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,Y$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,Z$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,AZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,BZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,CZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DR$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DS$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DT$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,DZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,ED$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EG$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EH$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EI$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EJ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EK$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EL$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EM$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EN$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EO$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EP$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EQ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,ER$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,ES$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,ET$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EU$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EV$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EW$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EX$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EY$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,EZ$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,FA$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,FB$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,FC$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,FD$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,FE$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0},{"$f":"IF($H50=\"\",\"\",ROUND(SUMIFS(FinStat!$M50:$FF50,FinStat!$M$21:$FF$21,FF$21,FinStat!$M$23:$FF$23,periods_in_year),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B51=\"\",\"\",FinStat!B51)","v":""},{"$f":"IF(FinStat!C51=\"\",\"\",FinStat!C51)","v":""},{"$f":"IF(FinStat!D51=\"\",\"\",FinStat!D51)","v":""},{"$f":"IF(FinStat!E51=\"\",\"\",FinStat!E51)","v":""},{"$f":"IF(FinStat!F51=\"\",\"\",FinStat!F51)","v":""},{"$f":"IF(FinStat!G51=\"\",\"\",FinStat!G51)","v":""},{"$f":"IF(FinStat!H51=\"\",\"\",FinStat!H51)","v":""},{"$f":"IF(FinStat!I51=\"\",\"\",FinStat!I51)","v":""},{"$f":"IF(FinStat!J51=\"\",\"\",FinStat!J51)","v":""},{"$f":"IF(FinStat!K51=\"\",\"\",FinStat!K51)","v":""},{"$f":"IF(FinStat!L51=\"\",\"\",FinStat!L51)","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,M$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,N$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,O$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,P$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,Q$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,R$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,S$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,T$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,U$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,V$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,W$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,X$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,Y$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,Z$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AA$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AB$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AC$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AD$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AE$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AF$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AG$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AH$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AI$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AJ$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AK$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AL$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AM$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AN$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AO$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AP$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AQ$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AR$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AS$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AT$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AU$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AV$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AW$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AX$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AY$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AZ$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BA$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BB$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BC$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BD$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BE$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BF$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BG$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BH$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BI$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BJ$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BK$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BL$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BM$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BN$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BO$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BP$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BQ$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BR$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BS$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BT$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BU$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BV$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BW$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BX$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BY$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BZ$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CA$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CB$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CC$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CD$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CE$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CF$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CG$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CH$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CI$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CJ$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CK$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CL$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CM$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CN$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CO$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CP$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CQ$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CR$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CS$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CT$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CU$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CV$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CW$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CX$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CY$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CZ$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DA$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DB$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DC$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DD$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DE$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DF$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DG$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DH$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DI$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DJ$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DK$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DL$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DM$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DN$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DO$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DP$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DQ$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DR$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DS$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DT$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DU$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DV$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DW$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DX$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DY$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DZ$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EA$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EB$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EC$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ED$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EE$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EF$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EG$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EH$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EI$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EJ$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EK$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EL$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EM$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EN$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EO$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EP$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EQ$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ER$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ES$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ET$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EU$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EV$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EW$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EX$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EY$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EZ$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FA$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FB$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FC$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FD$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FE$21,FinStat!$M52:$FF52),VSN_log))","v":""},{"$f":"IF($H51=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FF$21,FinStat!$M52:$FF52),VSN_log))","v":""}]
[]
[null,{"$f":"IF(FinStat!B53=\"\",\"\",FinStat!B53)","v":""},{"$f":"IF(FinStat!C53=\"\",\"\",FinStat!C53)","v":""},{"$f":"IF(FinStat!D53=\"\",\"\",FinStat!D53)","v":""},{"$f":"IF(FinStat!E53=\"\",\"\",FinStat!E53)","v":""},{"$f":"IF(FinStat!F53=\"\",\"\",FinStat!F53)","v":""},{"$f":"IF(FinStat!G53=\"\",\"\",FinStat!G53)","v":""},{"$f":"IF(FinStat!H53=\"\",\"\",FinStat!H53)","v":""},{"$f":"IF(FinStat!I53=\"\",\"\",FinStat!I53)","v":""},{"$f":"IF(FinStat!J53=\"\",\"\",FinStat!J53)","v":""},{"$f":"IF(FinStat!K53=\"\",\"\",FinStat!K53)","v":""},{"$f":"IF(FinStat!L53=\"\",\"\",FinStat!L53)","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,M$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,N$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,O$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,P$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,Q$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,R$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,S$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,T$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,U$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,V$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,W$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,X$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,Y$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,Z$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AA$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AB$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AC$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AD$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AE$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AF$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AG$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AH$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AI$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AJ$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AK$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AL$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AM$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AN$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AO$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AP$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AQ$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AR$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AS$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AT$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AU$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AV$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AW$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AX$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AY$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AZ$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BA$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BB$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BC$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BD$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BE$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BF$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BG$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BH$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BI$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BJ$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BK$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BL$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BM$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BN$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BO$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BP$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BQ$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BR$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BS$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BT$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BU$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BV$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BW$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BX$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BY$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BZ$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CA$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CB$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CC$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CD$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CE$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CF$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CG$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CH$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CI$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CJ$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CK$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CL$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CM$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CN$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CO$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CP$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CQ$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CR$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CS$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CT$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CU$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CV$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CW$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CX$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CY$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CZ$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DA$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DB$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DC$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DD$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DE$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DF$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DG$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DH$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DI$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DJ$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DK$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DL$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DM$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DN$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DO$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DP$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DQ$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DR$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DS$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DT$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DU$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DV$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DW$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DX$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DY$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DZ$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EA$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EB$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EC$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ED$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EE$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EF$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EG$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EH$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EI$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EJ$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EK$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EL$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EM$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EN$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EO$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EP$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EQ$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ER$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ES$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ET$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EU$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EV$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EW$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EX$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EY$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EZ$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FA$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FB$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FC$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FD$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FE$21,FinStat!$M55:$FF55),VSN_log))","v":""},{"$f":"IF($H53=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FF$21,FinStat!$M55:$FF55),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B54=\"\",\"\",FinStat!B54)","v":"Вспомогательная строка: D/(D+E)"},{"$f":"IF(FinStat!C54=\"\",\"\",FinStat!C54)","v":""},{"$f":"IF(FinStat!D54=\"\",\"\",FinStat!D54)","v":""},{"$f":"IF(FinStat!E54=\"\",\"\",FinStat!E54)","v":""},{"$f":"IF(FinStat!F54=\"\",\"\",FinStat!F54)","v":""},{"$f":"IF(FinStat!G54=\"\",\"\",FinStat!G54)","v":""},{"$f":"IF(FinStat!H54=\"\",\"\",FinStat!H54)","v":"коэф"},{"$f":"IF(FinStat!I54=\"\",\"\",FinStat!I54)","v":""},{"$f":"IF(FinStat!J54=\"\",\"\",FinStat!J54)","v":""},{"$f":"IF(FinStat!K54=\"\",\"\",FinStat!K54)","v":""},{"$f":"IF(FinStat!L54=\"\",\"\",FinStat!L54)","v":""},{"$f":"IFERROR(M45/(M45+M46+M42),0)","v":0},{"$f":"IFERROR(N45/(N45+N46+N42),0)","v":0.2461892192252261},0.68169155977299334,0.65306731177088162,0.58537905642277022,0.45234561746294799,9.7102463982987913E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AS45/(AS45+AS46+AS42),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BY45/(BY45+BY46+BY42),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(DE45/(DE45+DE46+DE42),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EK45/(EK45+EK46+EK42),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(FinStat!B55=\"\",\"\",FinStat!B55)","v":""},{"$f":"IF(FinStat!C55=\"\",\"\",FinStat!C55)","v":""},{"$f":"IF(FinStat!D55=\"\",\"\",FinStat!D55)","v":""},{"$f":"IF(FinStat!E55=\"\",\"\",FinStat!E55)","v":""},{"$f":"IF(FinStat!F55=\"\",\"\",FinStat!F55)","v":""},{"$f":"IF(FinStat!G55=\"\",\"\",FinStat!G55)","v":""},{"$f":"IF(FinStat!H55=\"\",\"\",FinStat!H55)","v":""},{"$f":"IF(FinStat!I55=\"\",\"\",FinStat!I55)","v":""},{"$f":"IF(FinStat!J55=\"\",\"\",FinStat!J55)","v":""},{"$f":"IF(FinStat!K55=\"\",\"\",FinStat!K55)","v":""},{"$f":"IF(FinStat!L55=\"\",\"\",FinStat!L55)","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,M$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,N$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,O$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,P$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,Q$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,R$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,S$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,T$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,U$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,V$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,W$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,X$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,Y$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,Z$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AA$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AB$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AC$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AD$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AE$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AF$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AG$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AH$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AI$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AJ$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AK$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AL$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AM$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AN$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AO$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AP$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AQ$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AR$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AS$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AT$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AU$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AV$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AW$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AX$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AY$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AZ$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BA$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BB$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BC$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BD$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BE$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BF$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BG$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BH$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BI$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BJ$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BK$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BL$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BM$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BN$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BO$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BP$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BQ$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BR$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BS$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BT$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BU$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BV$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BW$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BX$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BY$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BZ$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CA$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CB$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CC$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CD$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CE$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CF$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CG$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CH$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CI$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CJ$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CK$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CL$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CM$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CN$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CO$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CP$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CQ$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CR$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CS$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CT$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CU$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CV$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CW$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CX$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CY$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CZ$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DA$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DB$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DC$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DD$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DE$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DF$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DG$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DH$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DI$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DJ$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DK$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DL$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DM$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DN$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DO$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DP$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DQ$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DR$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DS$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DT$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DU$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DV$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DW$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DX$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DY$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DZ$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EA$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EB$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EC$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ED$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EE$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EF$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EG$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EH$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EI$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EJ$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EK$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EL$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EM$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EN$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EO$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EP$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EQ$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ER$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ES$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ET$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EU$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EV$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EW$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EX$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EY$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EZ$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FA$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FB$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FC$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FD$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FE$21,FinStat!$M57:$FF57),VSN_log))","v":""},{"$f":"IF($H55=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FF$21,FinStat!$M57:$FF57),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B56=\"\",\"\",FinStat!B56)","v":"ОТЧЕТ О ФИНАНСОВЫХ РЕЗУЛЬТАТАХ"},{"$f":"IF(FinStat!C56=\"\",\"\",FinStat!C56)","v":""},{"$f":"IF(FinStat!D56=\"\",\"\",FinStat!D56)","v":""},{"$f":"IF(FinStat!E56=\"\",\"\",FinStat!E56)","v":""},{"$f":"IF(FinStat!F56=\"\",\"\",FinStat!F56)","v":""},{"$f":"IF(FinStat!G56=\"\",\"\",FinStat!G56)","v":""},{"$f":"IF(FinStat!H56=\"\",\"\",FinStat!H56)","v":""},{"$f":"IF(FinStat!I56=\"\",\"\",FinStat!I56)","v":""},{"$f":"IF(FinStat!J56=\"\",\"\",FinStat!J56)","v":""},{"$f":"IF(FinStat!K56=\"\",\"\",FinStat!K56)","v":""},{"$f":"IF(FinStat!L56=\"\",\"\",FinStat!L56)","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,M$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,N$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,O$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,P$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,Q$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,R$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,S$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,T$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,U$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,V$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,W$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,X$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,Y$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,Z$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AA$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AB$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AC$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AD$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AE$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AF$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AG$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AH$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AI$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AJ$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AK$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AL$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AM$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AN$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AO$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AP$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AQ$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AR$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AS$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AT$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AU$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AV$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AW$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AX$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AY$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AZ$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BA$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BB$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BC$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BD$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BE$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BF$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BG$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BH$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BI$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BJ$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BK$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BL$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BM$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BN$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BO$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BP$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BQ$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BR$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BS$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BT$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BU$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BV$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BW$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BX$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BY$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BZ$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CA$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CB$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CC$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CD$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CE$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CF$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CG$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CH$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CI$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CJ$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CK$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CL$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CM$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CN$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CO$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CP$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CQ$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CR$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CS$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CT$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CU$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CV$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CW$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CX$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CY$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CZ$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DA$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DB$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DC$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DD$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DE$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DF$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DG$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DH$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DI$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DJ$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DK$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DL$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DM$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DN$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DO$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DP$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DQ$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DR$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DS$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DT$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DU$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DV$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DW$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DX$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DY$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DZ$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EA$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EB$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EC$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ED$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EE$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EF$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EG$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EH$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EI$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EJ$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EK$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EL$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EM$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EN$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EO$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EP$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EQ$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ER$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ES$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ET$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EU$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EV$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EW$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EX$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EY$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EZ$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FA$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FB$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FC$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FD$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FE$21,FinStat!$M58:$FF58),VSN_log))","v":""},{"$f":"IF($H56=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FF$21,FinStat!$M58:$FF58),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B57=\"\",\"\",FinStat!B57)","v":""},{"$f":"IF(FinStat!C57=\"\",\"\",FinStat!C57)","v":""},{"$f":"IF(FinStat!D57=\"\",\"\",FinStat!D57)","v":""},{"$f":"IF(FinStat!E57=\"\",\"\",FinStat!E57)","v":""},{"$f":"IF(FinStat!F57=\"\",\"\",FinStat!F57)","v":""},{"$f":"IF(FinStat!G57=\"\",\"\",FinStat!G57)","v":""},{"$f":"IF(FinStat!H57=\"\",\"\",FinStat!H57)","v":""},{"$f":"IF(FinStat!I57=\"\",\"\",FinStat!I57)","v":""},{"$f":"IF(FinStat!J57=\"\",\"\",FinStat!J57)","v":""},{"$f":"IF(FinStat!K57=\"\",\"\",FinStat!K57)","v":""},{"$f":"IF(FinStat!L57=\"\",\"\",FinStat!L57)","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,M$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,N$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,O$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,P$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,Q$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,R$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,S$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,T$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,U$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,V$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,W$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,X$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,Y$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,Z$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AA$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AB$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AC$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AD$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AE$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AF$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AG$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AH$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AI$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AJ$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AK$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AL$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AM$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AN$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AO$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AP$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AQ$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AR$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AS$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AT$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AU$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AV$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AW$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AX$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AY$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,AZ$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BA$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BB$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BC$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BD$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BE$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BF$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BG$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BH$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BI$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BJ$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BK$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BL$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BM$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BN$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BO$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BP$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BQ$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BR$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BS$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BT$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BU$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BV$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BW$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BX$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BY$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,BZ$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CA$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CB$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CC$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CD$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CE$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CF$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CG$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CH$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CI$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CJ$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CK$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CL$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CM$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CN$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CO$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CP$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CQ$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CR$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CS$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CT$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CU$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CV$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CW$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CX$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CY$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,CZ$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DA$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DB$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DC$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DD$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DE$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DF$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DG$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DH$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DI$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DJ$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DK$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DL$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DM$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DN$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DO$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DP$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DQ$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DR$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DS$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DT$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DU$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DV$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DW$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DX$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DY$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,DZ$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EA$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EB$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EC$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ED$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EE$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EF$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EG$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EH$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EI$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EJ$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EK$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EL$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EM$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EN$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EO$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EP$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EQ$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ER$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ES$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,ET$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EU$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EV$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EW$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EX$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EY$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,EZ$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FA$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FB$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FC$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FD$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FE$21,FinStat!#REF!),VSN_log))","v":""},{"$f":"IF($H57=\"\",\"\",ROUND(SUMIF(FinStat!$M$21:$FF$21,FF$21,FinStat!#REF!),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B58=\"\",\"\",FinStat!B58)","v":"Платежи Концедента"},{"$f":"IF(FinStat!C58=\"\",\"\",FinStat!C58)","v":""},{"$f":"IF(FinStat!D58=\"\",\"\",FinStat!D58)","v":""},{"$f":"IF(FinStat!E58=\"\",\"\",FinStat!E58)","v":""},{"$f":"IF(FinStat!F58=\"\",\"\",FinStat!F58)","v":""},{"$f":"IF(FinStat!G58=\"\",\"\",FinStat!G58)","v":""},{"$f":"IF(FinStat!H58=\"\",\"\",FinStat!H58)","v":"тыс. руб."},{"$f":"IF(FinStat!I58=\"\",\"\",FinStat!I58)","v":""},{"$f":"IF(FinStat!J58=\"\",\"\",FinStat!J58)","v":""},{"$f":"IF(FinStat!K58=\"\",\"\",FinStat!K58)","v":""},{"$f":"IF(FinStat!L58=\"\",\"\",FinStat!L58)","v":452832.66333459155},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":67394.384999999995},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":84495.474000000002},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":76706.267000000007},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":68210.319000000003},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":58768.548999999999},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":97257.668000000005},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H58=\"\",\"\",ROUND(SUMIFS(FinStat!$M58:$FF58,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B59=\"\",\"\",FinStat!B59)","v":"Арендная плата"},{"$f":"IF(FinStat!C59=\"\",\"\",FinStat!C59)","v":""},{"$f":"IF(FinStat!D59=\"\",\"\",FinStat!D59)","v":""},{"$f":"IF(FinStat!E59=\"\",\"\",FinStat!E59)","v":""},{"$f":"IF(FinStat!F59=\"\",\"\",FinStat!F59)","v":""},{"$f":"IF(FinStat!G59=\"\",\"\",FinStat!G59)","v":""},{"$f":"IF(FinStat!H59=\"\",\"\",FinStat!H59)","v":"тыс. руб."},{"$f":"IF(FinStat!I59=\"\",\"\",FinStat!I59)","v":""},{"$f":"IF(FinStat!J59=\"\",\"\",FinStat!J59)","v":""},{"$f":"IF(FinStat!K59=\"\",\"\",FinStat!K59)","v":""},{"$f":"IF(FinStat!L59=\"\",\"\",FinStat!L59)","v":64588.134324990067},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":7359.0510000000004},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":14317.218000000001},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":13782.705},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":13255.948},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":12760.214},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":3112.9989999999998},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H59=\"\",\"\",ROUND(SUMIFS(FinStat!$M59:$FF59,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B60=\"\",\"\",FinStat!B60)","v":"Коммерческая выручка"},{"$f":"IF(FinStat!C60=\"\",\"\",FinStat!C60)","v":""},{"$f":"IF(FinStat!D60=\"\",\"\",FinStat!D60)","v":""},{"$f":"IF(FinStat!E60=\"\",\"\",FinStat!E60)","v":""},{"$f":"IF(FinStat!F60=\"\",\"\",FinStat!F60)","v":""},{"$f":"IF(FinStat!G60=\"\",\"\",FinStat!G60)","v":""},{"$f":"IF(FinStat!H60=\"\",\"\",FinStat!H60)","v":"тыс. руб."},{"$f":"IF(FinStat!I60=\"\",\"\",FinStat!I60)","v":""},{"$f":"IF(FinStat!J60=\"\",\"\",FinStat!J60)","v":""},{"$f":"IF(FinStat!K60=\"\",\"\",FinStat!K60)","v":""},{"$f":"IF(FinStat!L60=\"\",\"\",FinStat!L60)","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H60=\"\",\"\",ROUND(SUMIFS(FinStat!$M60:$FF60,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B61=\"\",\"\",FinStat!B61)","v":"Валовая выручка"},{"$f":"IF(FinStat!C61=\"\",\"\",FinStat!C61)","v":""},{"$f":"IF(FinStat!D61=\"\",\"\",FinStat!D61)","v":""},{"$f":"IF(FinStat!E61=\"\",\"\",FinStat!E61)","v":""},{"$f":"IF(FinStat!F61=\"\",\"\",FinStat!F61)","v":""},{"$f":"IF(FinStat!G61=\"\",\"\",FinStat!G61)","v":""},{"$f":"IF(FinStat!H61=\"\",\"\",FinStat!H61)","v":"тыс. руб."},{"$f":"IF(FinStat!I61=\"\",\"\",FinStat!I61)","v":""},{"$f":"IF(FinStat!J61=\"\",\"\",FinStat!J61)","v":""},{"$f":"IF(FinStat!K61=\"\",\"\",FinStat!K61)","v":""},{"$f":"IF(FinStat!L61=\"\",\"\",FinStat!L61)","v":517420.79765958153},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":74753.437000000005},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":98812.691999999995},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":90488.971999999994},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":81466.267000000007},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":71528.763000000006},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":100370.667},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H61=\"\",\"\",ROUND(SUMIFS(FinStat!$M61:$FF61,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B62=\"\",\"\",FinStat!B62)","v":"(-) Операционные расходы"},{"$f":"IF(FinStat!C62=\"\",\"\",FinStat!C62)","v":""},{"$f":"IF(FinStat!D62=\"\",\"\",FinStat!D62)","v":""},{"$f":"IF(FinStat!E62=\"\",\"\",FinStat!E62)","v":""},{"$f":"IF(FinStat!F62=\"\",\"\",FinStat!F62)","v":""},{"$f":"IF(FinStat!G62=\"\",\"\",FinStat!G62)","v":""},{"$f":"IF(FinStat!H62=\"\",\"\",FinStat!H62)","v":"тыс. руб."},{"$f":"IF(FinStat!I62=\"\",\"\",FinStat!I62)","v":""},{"$f":"IF(FinStat!J62=\"\",\"\",FinStat!J62)","v":""},{"$f":"IF(FinStat!K62=\"\",\"\",FinStat!K62)","v":""},{"$f":"IF(FinStat!L62=\"\",\"\",FinStat!L62)","v":-26314.308317806932},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-1213.3499999999999},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-1814.4570000000001},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-3640.067},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":-4334.7820000000002},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":-4506.7330000000002},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":-4685.5630000000001},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":-4871.5450000000001},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":-1247.8109999999999},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H62=\"\",\"\",ROUND(SUMIFS(FinStat!$M62:$FF62,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B63=\"\",\"\",FinStat!B63)","v":"EBITDA"},{"$f":"IF(FinStat!C63=\"\",\"\",FinStat!C63)","v":""},{"$f":"IF(FinStat!D63=\"\",\"\",FinStat!D63)","v":""},{"$f":"IF(FinStat!E63=\"\",\"\",FinStat!E63)","v":""},{"$f":"IF(FinStat!F63=\"\",\"\",FinStat!F63)","v":""},{"$f":"IF(FinStat!G63=\"\",\"\",FinStat!G63)","v":""},{"$f":"IF(FinStat!H63=\"\",\"\",FinStat!H63)","v":"тыс. руб."},{"$f":"IF(FinStat!I63=\"\",\"\",FinStat!I63)","v":""},{"$f":"IF(FinStat!J63=\"\",\"\",FinStat!J63)","v":""},{"$f":"IF(FinStat!K63=\"\",\"\",FinStat!K63)","v":""},{"$f":"IF(FinStat!L63=\"\",\"\",FinStat!L63)","v":491106.48934177472},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-1213.3499999999999},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-1814.4570000000001},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":71113.37},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":94477.91},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":85982.239000000001},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":76780.703999999998},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":66657.217999999993},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":99122.856},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H63=\"\",\"\",ROUND(SUMIFS(FinStat!$M63:$FF63,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B64=\"\",\"\",FinStat!B64)","v":"(-) Амортизация"},{"$f":"IF(FinStat!C64=\"\",\"\",FinStat!C64)","v":""},{"$f":"IF(FinStat!D64=\"\",\"\",FinStat!D64)","v":""},{"$f":"IF(FinStat!E64=\"\",\"\",FinStat!E64)","v":""},{"$f":"IF(FinStat!F64=\"\",\"\",FinStat!F64)","v":""},{"$f":"IF(FinStat!G64=\"\",\"\",FinStat!G64)","v":""},{"$f":"IF(FinStat!H64=\"\",\"\",FinStat!H64)","v":"тыс. руб."},{"$f":"IF(FinStat!I64=\"\",\"\",FinStat!I64)","v":""},{"$f":"IF(FinStat!J64=\"\",\"\",FinStat!J64)","v":""},{"$f":"IF(FinStat!K64=\"\",\"\",FinStat!K64)","v":""},{"$f":"IF(FinStat!L64=\"\",\"\",FinStat!L64)","v":-149683.46294539809},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-50185.682999999997},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":-24296.048999999999},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":-24296.048999999999},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":-22885.887999999999},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":-22415.834999999999},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":-5603.9589999999998},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H64=\"\",\"\",ROUND(SUMIFS(FinStat!$M64:$FF64,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B65=\"\",\"\",FinStat!B65)","v":"EBIT"},{"$f":"IF(FinStat!C65=\"\",\"\",FinStat!C65)","v":""},{"$f":"IF(FinStat!D65=\"\",\"\",FinStat!D65)","v":""},{"$f":"IF(FinStat!E65=\"\",\"\",FinStat!E65)","v":""},{"$f":"IF(FinStat!F65=\"\",\"\",FinStat!F65)","v":""},{"$f":"IF(FinStat!G65=\"\",\"\",FinStat!G65)","v":""},{"$f":"IF(FinStat!H65=\"\",\"\",FinStat!H65)","v":"тыс. руб."},{"$f":"IF(FinStat!I65=\"\",\"\",FinStat!I65)","v":""},{"$f":"IF(FinStat!J65=\"\",\"\",FinStat!J65)","v":""},{"$f":"IF(FinStat!K65=\"\",\"\",FinStat!K65)","v":""},{"$f":"IF(FinStat!L65=\"\",\"\",FinStat!L65)","v":341423.02639637655},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-1213.3499999999999},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-1814.4570000000001},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":20927.687000000002},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":70181.861000000004},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":61686.19},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":53894.815999999999},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":44241.383999999998},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":93518.896999999997},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H65=\"\",\"\",ROUND(SUMIFS(FinStat!$M65:$FF65,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B66=\"\",\"\",FinStat!B66)","v":"(-) Проценты и комиссии по кредитной линии, относимые на расходы"},{"$f":"IF(FinStat!C66=\"\",\"\",FinStat!C66)","v":""},{"$f":"IF(FinStat!D66=\"\",\"\",FinStat!D66)","v":""},{"$f":"IF(FinStat!E66=\"\",\"\",FinStat!E66)","v":""},{"$f":"IF(FinStat!F66=\"\",\"\",FinStat!F66)","v":""},{"$f":"IF(FinStat!G66=\"\",\"\",FinStat!G66)","v":""},{"$f":"IF(FinStat!H66=\"\",\"\",FinStat!H66)","v":"тыс. руб."},{"$f":"IF(FinStat!I66=\"\",\"\",FinStat!I66)","v":""},{"$f":"IF(FinStat!J66=\"\",\"\",FinStat!J66)","v":""},{"$f":"IF(FinStat!K66=\"\",\"\",FinStat!K66)","v":""},{"$f":"IF(FinStat!L66=\"\",\"\",FinStat!L66)","v":-149933.97184123393},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":-5078.4629999999997},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-1971.809},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-23438.922999999999},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-50779.409},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":-34514.633999999998},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":-23176.103999999999},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":-10496.163},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":-478.46800000000002},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H66=\"\",\"\",ROUND(SUMIFS(FinStat!$M66:$FF66,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B67=\"\",\"\",FinStat!B67)","v":"(-) Проценты к уплате по акционерным займам, относимые на расходы"},{"$f":"IF(FinStat!C67=\"\",\"\",FinStat!C67)","v":""},{"$f":"IF(FinStat!D67=\"\",\"\",FinStat!D67)","v":""},{"$f":"IF(FinStat!E67=\"\",\"\",FinStat!E67)","v":""},{"$f":"IF(FinStat!F67=\"\",\"\",FinStat!F67)","v":""},{"$f":"IF(FinStat!G67=\"\",\"\",FinStat!G67)","v":""},{"$f":"IF(FinStat!H67=\"\",\"\",FinStat!H67)","v":"тыс. руб."},{"$f":"IF(FinStat!I67=\"\",\"\",FinStat!I67)","v":""},{"$f":"IF(FinStat!J67=\"\",\"\",FinStat!J67)","v":""},{"$f":"IF(FinStat!K67=\"\",\"\",FinStat!K67)","v":""},{"$f":"IF(FinStat!L67=\"\",\"\",FinStat!L67)","v":-107438.83818210366},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":-849.38699999999994},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-7430.1350000000002},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-17616.287},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-19608.400000000001},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":-17576.999},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":-16821.976999999999},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":-16145.338},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":-10782.68},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":-607.63599999999997},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H67=\"\",\"\",ROUND(SUMIFS(FinStat!$M67:$FF67,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B68=\"\",\"\",FinStat!B68)","v":"(+) Прочие доходы: проценты по DSRA"},{"$f":"IF(FinStat!C68=\"\",\"\",FinStat!C68)","v":""},{"$f":"IF(FinStat!D68=\"\",\"\",FinStat!D68)","v":""},{"$f":"IF(FinStat!E68=\"\",\"\",FinStat!E68)","v":""},{"$f":"IF(FinStat!F68=\"\",\"\",FinStat!F68)","v":""},{"$f":"IF(FinStat!G68=\"\",\"\",FinStat!G68)","v":""},{"$f":"IF(FinStat!H68=\"\",\"\",FinStat!H68)","v":"тыс. руб."},{"$f":"IF(FinStat!I68=\"\",\"\",FinStat!I68)","v":""},{"$f":"IF(FinStat!J68=\"\",\"\",FinStat!J68)","v":""},{"$f":"IF(FinStat!K68=\"\",\"\",FinStat!K68)","v":""},{"$f":"IF(FinStat!L68=\"\",\"\",FinStat!L68)","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H68=\"\",\"\",ROUND(SUMIFS(FinStat!$M68:$FF68,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B69=\"\",\"\",FinStat!B69)","v":"(+) Прочие доходы: доходы будущих периодов"},{"$f":"IF(FinStat!C69=\"\",\"\",FinStat!C69)","v":""},{"$f":"IF(FinStat!D69=\"\",\"\",FinStat!D69)","v":""},{"$f":"IF(FinStat!E69=\"\",\"\",FinStat!E69)","v":""},{"$f":"IF(FinStat!F69=\"\",\"\",FinStat!F69)","v":""},{"$f":"IF(FinStat!G69=\"\",\"\",FinStat!G69)","v":""},{"$f":"IF(FinStat!H69=\"\",\"\",FinStat!H69)","v":"тыс. руб."},{"$f":"IF(FinStat!I69=\"\",\"\",FinStat!I69)","v":""},{"$f":"IF(FinStat!J69=\"\",\"\",FinStat!J69)","v":""},{"$f":"IF(FinStat!K69=\"\",\"\",FinStat!K69)","v":""},{"$f":"IF(FinStat!L69=\"\",\"\",FinStat!L69)","v":746302.24756766402},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":50185.682999999997},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":24296.048999999999},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":24296.048999999999},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":22885.887999999999},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":22415.834999999999},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":602222.74300000002},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H69=\"\",\"\",ROUND(SUMIFS(FinStat!$M69:$FF69,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B72=\"\",\"\",FinStat!B72)","v":"(-) Прочие расходы: налоги, кроме налога на прибыль"},null,null,null,null,null,{"$f":"IF(FinStat!H72=\"\",\"\",FinStat!H72)","v":"тыс. руб."},null,null,null,{"$f":"IF(FinStat!L72=\"\",\"\",FinStat!L72)","v":-64588.134324990067},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-7359.0510000000004},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":-14317.218000000001},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":-13782.705},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":-13255.948},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":-12760.214},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":-3112.9989999999998},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H70=\"\",\"\",ROUND(SUMIFS(FinStat!$M72:$FF72,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B73=\"\",\"\",FinStat!B73)","v":"Прибыль (убыток) до налогообложения"},{"$f":"IF(FinStat!C73=\"\",\"\",FinStat!C73)","v":""},{"$f":"IF(FinStat!D73=\"\",\"\",FinStat!D73)","v":""},{"$f":"IF(FinStat!E73=\"\",\"\",FinStat!E73)","v":""},{"$f":"IF(FinStat!F73=\"\",\"\",FinStat!F73)","v":""},{"$f":"IF(FinStat!G73=\"\",\"\",FinStat!G73)","v":""},{"$f":"IF(FinStat!H73=\"\",\"\",FinStat!H73)","v":"тыс. руб."},{"$f":"IF(FinStat!I73=\"\",\"\",FinStat!I73)","v":""},{"$f":"IF(FinStat!J73=\"\",\"\",FinStat!J73)","v":""},{"$f":"IF(FinStat!K73=\"\",\"\",FinStat!K73)","v":""},{"$f":"IF(FinStat!L73=\"\",\"\",FinStat!L73)","v":94664.849823786644},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":-5927.8509999999997},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-10615.294},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-42869.667000000001},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-11526.448},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":7038.9210000000003},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":9067.2360000000008},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":11442.715},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":6430.098},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":131625.139},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H71=\"\",\"\",ROUND(SUMIFS(FinStat!$M73:$FF73,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B74=\"\",\"\",FinStat!B74)","v":"(-) Налог на прибыль"},{"$f":"IF(FinStat!C74=\"\",\"\",FinStat!C74)","v":""},{"$f":"IF(FinStat!D74=\"\",\"\",FinStat!D74)","v":""},{"$f":"IF(FinStat!E74=\"\",\"\",FinStat!E74)","v":""},{"$f":"IF(FinStat!F74=\"\",\"\",FinStat!F74)","v":""},{"$f":"IF(FinStat!G74=\"\",\"\",FinStat!G74)","v":""},{"$f":"IF(FinStat!H74=\"\",\"\",FinStat!H74)","v":"тыс. руб."},{"$f":"IF(FinStat!I74=\"\",\"\",FinStat!I74)","v":""},{"$f":"IF(FinStat!J74=\"\",\"\",FinStat!J74)","v":""},{"$f":"IF(FinStat!K74=\"\",\"\",FinStat!K74)","v":""},{"$f":"IF(FinStat!L74=\"\",\"\",FinStat!L74)","v":-83156.705761431193},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":-83156.706000000006},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H72=\"\",\"\",ROUND(SUMIFS(FinStat!$M74:$FF74,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B75=\"\",\"\",FinStat!B75)","v":"Чистая прибыль"},{"$f":"IF(FinStat!C75=\"\",\"\",FinStat!C75)","v":""},{"$f":"IF(FinStat!D75=\"\",\"\",FinStat!D75)","v":""},{"$f":"IF(FinStat!E75=\"\",\"\",FinStat!E75)","v":""},{"$f":"IF(FinStat!F75=\"\",\"\",FinStat!F75)","v":""},{"$f":"IF(FinStat!G75=\"\",\"\",FinStat!G75)","v":""},{"$f":"IF(FinStat!H75=\"\",\"\",FinStat!H75)","v":"тыс. руб."},{"$f":"IF(FinStat!I75=\"\",\"\",FinStat!I75)","v":""},{"$f":"IF(FinStat!J75=\"\",\"\",FinStat!J75)","v":""},{"$f":"IF(FinStat!K75=\"\",\"\",FinStat!K75)","v":""},{"$f":"IF(FinStat!L75=\"\",\"\",FinStat!L75)","v":11508.144062355459},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":-5927.8509999999997},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-10615.294},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-42869.667000000001},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-11526.448},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":7038.9210000000003},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":9067.2360000000008},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":11442.715},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":6430.098},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":48468.432999999997},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H73=\"\",\"\",ROUND(SUMIFS(FinStat!$M75:$FF75,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B76=\"\",\"\",FinStat!B76)","v":"(-) Дивиденды"},{"$f":"IF(FinStat!C76=\"\",\"\",FinStat!C76)","v":""},{"$f":"IF(FinStat!D76=\"\",\"\",FinStat!D76)","v":""},{"$f":"IF(FinStat!E76=\"\",\"\",FinStat!E76)","v":""},{"$f":"IF(FinStat!F76=\"\",\"\",FinStat!F76)","v":""},{"$f":"IF(FinStat!G76=\"\",\"\",FinStat!G76)","v":""},{"$f":"IF(FinStat!H76=\"\",\"\",FinStat!H76)","v":"тыс. руб."},{"$f":"IF(FinStat!I76=\"\",\"\",FinStat!I76)","v":""},{"$f":"IF(FinStat!J76=\"\",\"\",FinStat!J76)","v":""},{"$f":"IF(FinStat!K76=\"\",\"\",FinStat!K76)","v":""},{"$f":"IF(FinStat!L76=\"\",\"\",FinStat!L76)","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H74=\"\",\"\",ROUND(SUMIFS(FinStat!$M76:$FF76,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B77=\"\",\"\",FinStat!B77)","v":"Нераспределенная прибыль"},{"$f":"IF(FinStat!C77=\"\",\"\",FinStat!C77)","v":""},{"$f":"IF(FinStat!D77=\"\",\"\",FinStat!D77)","v":""},{"$f":"IF(FinStat!E77=\"\",\"\",FinStat!E77)","v":""},{"$f":"IF(FinStat!F77=\"\",\"\",FinStat!F77)","v":""},{"$f":"IF(FinStat!G77=\"\",\"\",FinStat!G77)","v":""},{"$f":"IF(FinStat!H77=\"\",\"\",FinStat!H77)","v":"тыс. руб."},{"$f":"IF(FinStat!I77=\"\",\"\",FinStat!I77)","v":""},{"$f":"IF(FinStat!J77=\"\",\"\",FinStat!J77)","v":""},{"$f":"IF(FinStat!K77=\"\",\"\",FinStat!K77)","v":""},{"$f":"IF(FinStat!L77=\"\",\"\",FinStat!L77)","v":11508.144062355459},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":-5927.8509999999997},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-10615.294},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-42869.667000000001},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-11526.448},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":7038.9210000000003},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":9067.2360000000008},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":11442.715},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":6430.098},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":48468.432999999997},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H75=\"\",\"\",ROUND(SUMIFS(FinStat!$M77:$FF77,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B78=\"\",\"\",FinStat!B78)","v":""},{"$f":"IF(FinStat!C78=\"\",\"\",FinStat!C78)","v":""},{"$f":"IF(FinStat!D78=\"\",\"\",FinStat!D78)","v":""},{"$f":"IF(FinStat!E78=\"\",\"\",FinStat!E78)","v":""},{"$f":"IF(FinStat!F78=\"\",\"\",FinStat!F78)","v":""},{"$f":"IF(FinStat!G78=\"\",\"\",FinStat!G78)","v":""},{"$f":"IF(FinStat!H78=\"\",\"\",FinStat!H78)","v":""},{"$f":"IF(FinStat!I78=\"\",\"\",FinStat!I78)","v":""},{"$f":"IF(FinStat!J78=\"\",\"\",FinStat!J78)","v":""},{"$f":"IF(FinStat!K78=\"\",\"\",FinStat!K78)","v":""},{"$f":"IF(FinStat!L78=\"\",\"\",FinStat!L78)","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H76=\"\",\"\",ROUND(SUMIFS(FinStat!$M78:$FF78,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B79=\"\",\"\",FinStat!B79)","v":""},{"$f":"IF(FinStat!C79=\"\",\"\",FinStat!C79)","v":""},{"$f":"IF(FinStat!D79=\"\",\"\",FinStat!D79)","v":""},{"$f":"IF(FinStat!E79=\"\",\"\",FinStat!E79)","v":""},{"$f":"IF(FinStat!F79=\"\",\"\",FinStat!F79)","v":""},{"$f":"IF(FinStat!G79=\"\",\"\",FinStat!G79)","v":""},{"$f":"IF(FinStat!H79=\"\",\"\",FinStat!H79)","v":""},{"$f":"IF(FinStat!I79=\"\",\"\",FinStat!I79)","v":""},{"$f":"IF(FinStat!J79=\"\",\"\",FinStat!J79)","v":""},{"$f":"IF(FinStat!K79=\"\",\"\",FinStat!K79)","v":""},{"$f":"IF(FinStat!L79=\"\",\"\",FinStat!L79)","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H77=\"\",\"\",ROUND(SUMIFS(FinStat!$M79:$FF79,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B80=\"\",\"\",FinStat!B80)","v":"ОТЧЕТ О ДВИЖЕНИИ ДЕНЕЖНЫХ СРЕДСТВ"},{"$f":"IF(FinStat!C80=\"\",\"\",FinStat!C80)","v":""},{"$f":"IF(FinStat!D80=\"\",\"\",FinStat!D80)","v":""},{"$f":"IF(FinStat!E80=\"\",\"\",FinStat!E80)","v":""},{"$f":"IF(FinStat!F80=\"\",\"\",FinStat!F80)","v":""},{"$f":"IF(FinStat!G80=\"\",\"\",FinStat!G80)","v":""},{"$f":"IF(FinStat!H80=\"\",\"\",FinStat!H80)","v":""},{"$f":"IF(FinStat!I80=\"\",\"\",FinStat!I80)","v":""},{"$f":"IF(FinStat!J80=\"\",\"\",FinStat!J80)","v":""},{"$f":"IF(FinStat!K80=\"\",\"\",FinStat!K80)","v":""},{"$f":"IF(FinStat!L80=\"\",\"\",FinStat!L80)","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H78=\"\",\"\",ROUND(SUMIFS(FinStat!$M80:$FF80,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B81=\"\",\"\",FinStat!B81)","v":""},{"$f":"IF(FinStat!C81=\"\",\"\",FinStat!C81)","v":""},{"$f":"IF(FinStat!D81=\"\",\"\",FinStat!D81)","v":""},{"$f":"IF(FinStat!E81=\"\",\"\",FinStat!E81)","v":""},{"$f":"IF(FinStat!F81=\"\",\"\",FinStat!F81)","v":""},{"$f":"IF(FinStat!G81=\"\",\"\",FinStat!G81)","v":""},{"$f":"IF(FinStat!H81=\"\",\"\",FinStat!H81)","v":""},{"$f":"IF(FinStat!I81=\"\",\"\",FinStat!I81)","v":""},{"$f":"IF(FinStat!J81=\"\",\"\",FinStat!J81)","v":""},{"$f":"IF(FinStat!K81=\"\",\"\",FinStat!K81)","v":""},{"$f":"IF(FinStat!L81=\"\",\"\",FinStat!L81)","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H79=\"\",\"\",ROUND(SUMIFS(FinStat!$M81:$FF81,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B82=\"\",\"\",FinStat!B82)","v":"Баланс денежных средств на начало периода"},{"$f":"IF(FinStat!C82=\"\",\"\",FinStat!C82)","v":""},{"$f":"IF(FinStat!D82=\"\",\"\",FinStat!D82)","v":""},{"$f":"IF(FinStat!E82=\"\",\"\",FinStat!E82)","v":""},{"$f":"IF(FinStat!F82=\"\",\"\",FinStat!F82)","v":""},{"$f":"IF(FinStat!G82=\"\",\"\",FinStat!G82)","v":""},{"$f":"IF(FinStat!H82=\"\",\"\",FinStat!H82)","v":"тыс. руб."},{"$f":"IF(FinStat!I82=\"\",\"\",FinStat!I82)","v":""},{"$f":"IF(FinStat!J82=\"\",\"\",FinStat!J82)","v":""},{"$f":"IF(FinStat!K82=\"\",\"\",FinStat!K82)","v":""},{"$f":"IF(FinStat!L82=\"\",\"\",FinStat!L82)","v":""},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H80=\"\",\"\",ROUND(SUMIFS(FinStat!$M82:$FF82,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B83=\"\",\"\",FinStat!B83)","v":""},{"$f":"IF(FinStat!C83=\"\",\"\",FinStat!C83)","v":""},{"$f":"IF(FinStat!D83=\"\",\"\",FinStat!D83)","v":""},{"$f":"IF(FinStat!E83=\"\",\"\",FinStat!E83)","v":""},{"$f":"IF(FinStat!F83=\"\",\"\",FinStat!F83)","v":""},{"$f":"IF(FinStat!G83=\"\",\"\",FinStat!G83)","v":""},{"$f":"IF(FinStat!H83=\"\",\"\",FinStat!H83)","v":""},{"$f":"IF(FinStat!I83=\"\",\"\",FinStat!I83)","v":""},{"$f":"IF(FinStat!J83=\"\",\"\",FinStat!J83)","v":""},{"$f":"IF(FinStat!K83=\"\",\"\",FinStat!K83)","v":""},{"$f":"IF(FinStat!L83=\"\",\"\",FinStat!L83)","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H81=\"\",\"\",ROUND(SUMIFS(FinStat!$M83:$FF83,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B84=\"\",\"\",FinStat!B84)","v":"ОПЕРАЦИОННЫЙ ДЕНЕЖНЫЙ ПОТОК"},{"$f":"IF(FinStat!C84=\"\",\"\",FinStat!C84)","v":""},{"$f":"IF(FinStat!D84=\"\",\"\",FinStat!D84)","v":""},{"$f":"IF(FinStat!E84=\"\",\"\",FinStat!E84)","v":""},{"$f":"IF(FinStat!F84=\"\",\"\",FinStat!F84)","v":""},{"$f":"IF(FinStat!G84=\"\",\"\",FinStat!G84)","v":""},{"$f":"IF(FinStat!H84=\"\",\"\",FinStat!H84)","v":""},{"$f":"IF(FinStat!I84=\"\",\"\",FinStat!I84)","v":""},{"$f":"IF(FinStat!J84=\"\",\"\",FinStat!J84)","v":""},{"$f":"IF(FinStat!K84=\"\",\"\",FinStat!K84)","v":""},{"$f":"IF(FinStat!L84=\"\",\"\",FinStat!L84)","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H82=\"\",\"\",ROUND(SUMIFS(FinStat!$M84:$FF84,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B85=\"\",\"\",FinStat!B85)","v":""},{"$f":"IF(FinStat!C85=\"\",\"\",FinStat!C85)","v":""},{"$f":"IF(FinStat!D85=\"\",\"\",FinStat!D85)","v":""},{"$f":"IF(FinStat!E85=\"\",\"\",FinStat!E85)","v":""},{"$f":"IF(FinStat!F85=\"\",\"\",FinStat!F85)","v":""},{"$f":"IF(FinStat!G85=\"\",\"\",FinStat!G85)","v":""},{"$f":"IF(FinStat!H85=\"\",\"\",FinStat!H85)","v":""},{"$f":"IF(FinStat!I85=\"\",\"\",FinStat!I85)","v":""},{"$f":"IF(FinStat!J85=\"\",\"\",FinStat!J85)","v":""},{"$f":"IF(FinStat!K85=\"\",\"\",FinStat!K85)","v":""},{"$f":"IF(FinStat!L85=\"\",\"\",FinStat!L85)","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H83=\"\",\"\",ROUND(SUMIFS(FinStat!$M85:$FF85,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B86=\"\",\"\",FinStat!B86)","v":"Приток денежных средств"},{"$f":"IF(FinStat!C86=\"\",\"\",FinStat!C86)","v":""},{"$f":"IF(FinStat!D86=\"\",\"\",FinStat!D86)","v":""},{"$f":"IF(FinStat!E86=\"\",\"\",FinStat!E86)","v":""},{"$f":"IF(FinStat!F86=\"\",\"\",FinStat!F86)","v":""},{"$f":"IF(FinStat!G86=\"\",\"\",FinStat!G86)","v":""},{"$f":"IF(FinStat!H86=\"\",\"\",FinStat!H86)","v":"тыс. руб."},{"$f":"IF(FinStat!I86=\"\",\"\",FinStat!I86)","v":""},{"$f":"IF(FinStat!J86=\"\",\"\",FinStat!J86)","v":""},{"$f":"IF(FinStat!K86=\"\",\"\",FinStat!K86)","v":""},{"$f":"IF(FinStat!L86=\"\",\"\",FinStat!L86)","v":1103052.3841483158},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":148422.49799999999},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":200631.03700000001},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":202610.421},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":204699.90700000001},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":203803.78200000001},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":142884.739},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H84=\"\",\"\",ROUND(SUMIFS(FinStat!$M86:$FF86,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B87=\"\",\"\",FinStat!B87)","v":"Платежи концедента - субсидия на банковские проценты"},{"$f":"IF(FinStat!C87=\"\",\"\",FinStat!C87)","v":""},{"$f":"IF(FinStat!D87=\"\",\"\",FinStat!D87)","v":""},{"$f":"IF(FinStat!E87=\"\",\"\",FinStat!E87)","v":""},{"$f":"IF(FinStat!F87=\"\",\"\",FinStat!F87)","v":""},{"$f":"IF(FinStat!G87=\"\",\"\",FinStat!G87)","v":""},{"$f":"IF(FinStat!H87=\"\",\"\",FinStat!H87)","v":"тыс. руб."},{"$f":"IF(FinStat!I87=\"\",\"\",FinStat!I87)","v":""},{"$f":"IF(FinStat!J87=\"\",\"\",FinStat!J87)","v":""},{"$f":"IF(FinStat!K87=\"\",\"\",FinStat!K87)","v":""},{"$f":"IF(FinStat!L87=\"\",\"\",FinStat!L87)","v":193135.22678141997},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":45409.771000000001},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":53137.733999999997},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":42429.288999999997},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":30741.542000000001},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":17797.735000000001},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":3619.1570000000002},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H85=\"\",\"\",ROUND(SUMIFS(FinStat!$M87:$FF87,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B88=\"\",\"\",FinStat!B88)","v":"Платежи концедента - субсидия на инвестиционные затраты"},{"$f":"IF(FinStat!C88=\"\",\"\",FinStat!C88)","v":""},{"$f":"IF(FinStat!D88=\"\",\"\",FinStat!D88)","v":""},{"$f":"IF(FinStat!E88=\"\",\"\",FinStat!E88)","v":""},{"$f":"IF(FinStat!F88=\"\",\"\",FinStat!F88)","v":""},{"$f":"IF(FinStat!G88=\"\",\"\",FinStat!G88)","v":""},{"$f":"IF(FinStat!H88=\"\",\"\",FinStat!H88)","v":"тыс. руб."},{"$f":"IF(FinStat!I88=\"\",\"\",FinStat!I88)","v":""},{"$f":"IF(FinStat!J88=\"\",\"\",FinStat!J88)","v":""},{"$f":"IF(FinStat!K88=\"\",\"\",FinStat!K88)","v":""},{"$f":"IF(FinStat!L88=\"\",\"\",FinStat!L88)","v":716507.84750390984},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":88073.24},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":126180.83},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":138805.29999999999},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":152643.25099999999},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":167864.99799999999},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":42940.228000000003},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H86=\"\",\"\",ROUND(SUMIFS(FinStat!$M88:$FF88,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B89=\"\",\"\",FinStat!B89)","v":"Платежи концедента - субсидия на операционные затраты (на налог на прибыль)"},{"$f":"IF(FinStat!C89=\"\",\"\",FinStat!C89)","v":""},{"$f":"IF(FinStat!D89=\"\",\"\",FinStat!D89)","v":""},{"$f":"IF(FinStat!E89=\"\",\"\",FinStat!E89)","v":""},{"$f":"IF(FinStat!F89=\"\",\"\",FinStat!F89)","v":""},{"$f":"IF(FinStat!G89=\"\",\"\",FinStat!G89)","v":""},{"$f":"IF(FinStat!H89=\"\",\"\",FinStat!H89)","v":"тыс. руб."},{"$f":"IF(FinStat!I89=\"\",\"\",FinStat!I89)","v":""},{"$f":"IF(FinStat!J89=\"\",\"\",FinStat!J89)","v":""},{"$f":"IF(FinStat!K89=\"\",\"\",FinStat!K89)","v":""},{"$f":"IF(FinStat!L89=\"\",\"\",FinStat!L89)","v":83156.705761431193},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":83156.706000000006},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H87=\"\",\"\",ROUND(SUMIFS(FinStat!$M89:$FF89,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B90=\"\",\"\",FinStat!B90)","v":"Платежи концедента - субсидия на операционные затраты (на эксплуатационные расходы)"},null,null,null,null,null,{"$f":"IF(FinStat!H90=\"\",\"\",FinStat!H90)","v":"тыс. руб."},null,null,null,{"$f":"IF(FinStat!L90=\"\",\"\",FinStat!L90)","v":22788.665534993073},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":3142.232},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":4334.7820000000002},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":4506.7330000000002},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":4685.5630000000001},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":4871.5450000000001},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":1247.8109999999999},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H88=\"\",\"\",ROUND(SUMIFS(FinStat!$M90:$FF90,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B91=\"\",\"\",FinStat!B91)","v":"Арендная плата"},{"$f":"IF(FinStat!C91=\"\",\"\",FinStat!C91)","v":""},{"$f":"IF(FinStat!D91=\"\",\"\",FinStat!D91)","v":""},{"$f":"IF(FinStat!E91=\"\",\"\",FinStat!E91)","v":""},{"$f":"IF(FinStat!F91=\"\",\"\",FinStat!F91)","v":""},{"$f":"IF(FinStat!G91=\"\",\"\",FinStat!G91)","v":""},{"$f":"IF(FinStat!H91=\"\",\"\",FinStat!H91)","v":"тыс. руб."},{"$f":"IF(FinStat!I91=\"\",\"\",FinStat!I91)","v":""},{"$f":"IF(FinStat!J91=\"\",\"\",FinStat!J91)","v":""},{"$f":"IF(FinStat!K91=\"\",\"\",FinStat!K91)","v":""},{"$f":"IF(FinStat!L91=\"\",\"\",FinStat!L91)","v":64588.134324990067},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":7359.0510000000004},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":14317.218000000001},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":13782.705},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":13255.948},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":12760.214},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":3112.9989999999998},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H89=\"\",\"\",ROUND(SUMIFS(FinStat!$M91:$FF91,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B92=\"\",\"\",FinStat!B92)","v":"Коммерческая выручка"},{"$f":"IF(FinStat!C92=\"\",\"\",FinStat!C92)","v":""},{"$f":"IF(FinStat!D92=\"\",\"\",FinStat!D92)","v":""},{"$f":"IF(FinStat!E92=\"\",\"\",FinStat!E92)","v":""},{"$f":"IF(FinStat!F92=\"\",\"\",FinStat!F92)","v":""},{"$f":"IF(FinStat!G92=\"\",\"\",FinStat!G92)","v":""},{"$f":"IF(FinStat!H92=\"\",\"\",FinStat!H92)","v":"тыс. руб."},{"$f":"IF(FinStat!I92=\"\",\"\",FinStat!I92)","v":""},{"$f":"IF(FinStat!J92=\"\",\"\",FinStat!J92)","v":""},{"$f":"IF(FinStat!K92=\"\",\"\",FinStat!K92)","v":""},{"$f":"IF(FinStat!L92=\"\",\"\",FinStat!L92)","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H90=\"\",\"\",ROUND(SUMIFS(FinStat!$M92:$FF92,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B93=\"\",\"\",FinStat!B93)","v":"Снижение резервного счета DSRA"},null,null,null,null,null,{"$f":"IF(FinStat!H93=\"\",\"\",FinStat!H93)","v":"тыс. руб."},null,null,null,{"$f":"IF(FinStat!L93=\"\",\"\",FinStat!L93)","v":13927.511331869286},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":4427.0690000000004},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":2627.0659999999998},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":3052.9870000000001},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":3341.9209999999998},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":478.46800000000002},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H91=\"\",\"\",ROUND(SUMIFS(FinStat!$M93:$FF93,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B94=\"\",\"\",FinStat!B94)","v":"Снижение резервного счета"},null,null,null,null,null,{"$f":"IF(FinStat!H94=\"\",\"\",FinStat!H94)","v":"тыс. руб."},null,null,null,{"$f":"IF(FinStat!L94=\"\",\"\",FinStat!L94)","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H92=\"\",\"\",ROUND(SUMIFS(FinStat!$M94:$FF94,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B95=\"\",\"\",FinStat!B95)","v":"Проценты по DSRA"},{"$f":"IF(FinStat!C95=\"\",\"\",FinStat!C95)","v":""},{"$f":"IF(FinStat!D95=\"\",\"\",FinStat!D95)","v":""},{"$f":"IF(FinStat!E95=\"\",\"\",FinStat!E95)","v":""},{"$f":"IF(FinStat!F95=\"\",\"\",FinStat!F95)","v":""},{"$f":"IF(FinStat!G95=\"\",\"\",FinStat!G95)","v":""},{"$f":"IF(FinStat!H95=\"\",\"\",FinStat!H95)","v":"тыс. руб."},{"$f":"IF(FinStat!I95=\"\",\"\",FinStat!I95)","v":""},{"$f":"IF(FinStat!J95=\"\",\"\",FinStat!J95)","v":""},{"$f":"IF(FinStat!K95=\"\",\"\",FinStat!K95)","v":""},{"$f":"IF(FinStat!L95=\"\",\"\",FinStat!L95)","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H93=\"\",\"\",ROUND(SUMIFS(FinStat!$M95:$FF95,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B96=\"\",\"\",FinStat!B96)","v":"Снижение оборотного капитала"},{"$f":"IF(FinStat!C96=\"\",\"\",FinStat!C96)","v":""},{"$f":"IF(FinStat!D96=\"\",\"\",FinStat!D96)","v":""},{"$f":"IF(FinStat!E96=\"\",\"\",FinStat!E96)","v":""},{"$f":"IF(FinStat!F96=\"\",\"\",FinStat!F96)","v":""},{"$f":"IF(FinStat!G96=\"\",\"\",FinStat!G96)","v":""},{"$f":"IF(FinStat!H96=\"\",\"\",FinStat!H96)","v":"тыс. руб."},{"$f":"IF(FinStat!I96=\"\",\"\",FinStat!I96)","v":""},{"$f":"IF(FinStat!J96=\"\",\"\",FinStat!J96)","v":""},{"$f":"IF(FinStat!K96=\"\",\"\",FinStat!K96)","v":""},{"$f":"IF(FinStat!L96=\"\",\"\",FinStat!L96)","v":8948.2929097020806},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":11.135999999999999},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":33.406999999999996},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":33.406999999999996},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":31.684000000000001},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":30.821999999999999},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":8807.8379999999997},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H94=\"\",\"\",ROUND(SUMIFS(FinStat!$M96:$FF96,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B97=\"\",\"\",FinStat!B97)","v":""},{"$f":"IF(FinStat!C97=\"\",\"\",FinStat!C97)","v":""},{"$f":"IF(FinStat!D97=\"\",\"\",FinStat!D97)","v":""},{"$f":"IF(FinStat!E97=\"\",\"\",FinStat!E97)","v":""},{"$f":"IF(FinStat!F97=\"\",\"\",FinStat!F97)","v":""},{"$f":"IF(FinStat!G97=\"\",\"\",FinStat!G97)","v":""},{"$f":"IF(FinStat!H97=\"\",\"\",FinStat!H97)","v":""},{"$f":"IF(FinStat!I97=\"\",\"\",FinStat!I97)","v":""},{"$f":"IF(FinStat!J97=\"\",\"\",FinStat!J97)","v":""},{"$f":"IF(FinStat!K97=\"\",\"\",FinStat!K97)","v":""},{"$f":"IF(FinStat!L97=\"\",\"\",FinStat!L97)","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H95=\"\",\"\",ROUND(SUMIFS(FinStat!$M97:$FF97,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B98=\"\",\"\",FinStat!B98)","v":"Отток денежных средств"},{"$f":"IF(FinStat!C98=\"\",\"\",FinStat!C98)","v":""},{"$f":"IF(FinStat!D98=\"\",\"\",FinStat!D98)","v":""},{"$f":"IF(FinStat!E98=\"\",\"\",FinStat!E98)","v":""},{"$f":"IF(FinStat!F98=\"\",\"\",FinStat!F98)","v":""},{"$f":"IF(FinStat!G98=\"\",\"\",FinStat!G98)","v":""},{"$f":"IF(FinStat!H98=\"\",\"\",FinStat!H98)","v":"тыс. руб."},{"$f":"IF(FinStat!I98=\"\",\"\",FinStat!I98)","v":""},{"$f":"IF(FinStat!J98=\"\",\"\",FinStat!J98)","v":""},{"$f":"IF(FinStat!K98=\"\",\"\",FinStat!K98)","v":""},{"$f":"IF(FinStat!L98=\"\",\"\",FinStat!L98)","v":-311262.11393179354},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-3200.8029999999999},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-12628.477000000001},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-26015.056},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":-40467.978000000003},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":-42245.249000000003},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":-44244.095999999998},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":-54734.968999999997},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":-87725.485000000001},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H96=\"\",\"\",ROUND(SUMIFS(FinStat!$M98:$FF98,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B99=\"\",\"\",FinStat!B99)","v":"Операционные затраты - отнесенные на расходы"},{"$f":"IF(FinStat!C99=\"\",\"\",FinStat!C99)","v":""},{"$f":"IF(FinStat!D99=\"\",\"\",FinStat!D99)","v":""},{"$f":"IF(FinStat!E99=\"\",\"\",FinStat!E99)","v":""},{"$f":"IF(FinStat!F99=\"\",\"\",FinStat!F99)","v":""},{"$f":"IF(FinStat!G99=\"\",\"\",FinStat!G99)","v":""},{"$f":"IF(FinStat!H99=\"\",\"\",FinStat!H99)","v":"тыс. руб."},{"$f":"IF(FinStat!I99=\"\",\"\",FinStat!I99)","v":""},{"$f":"IF(FinStat!J99=\"\",\"\",FinStat!J99)","v":""},{"$f":"IF(FinStat!K99=\"\",\"\",FinStat!K99)","v":""},{"$f":"IF(FinStat!L99=\"\",\"\",FinStat!L99)","v":-26314.308317806932},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-1213.3499999999999},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-1814.4570000000001},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-3640.067},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":-4334.7820000000002},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":-4506.7330000000002},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":-4685.5630000000001},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":-4871.5450000000001},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":-1247.8109999999999},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H97=\"\",\"\",ROUND(SUMIFS(FinStat!$M99:$FF99,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B100=\"\",\"\",FinStat!B100)","v":"Концессионная плата"},null,null,null,null,null,{"$f":"IF(FinStat!H100=\"\",\"\",FinStat!H100)","v":"тыс. руб."},null,null,null,{"$f":"IF(FinStat!L100=\"\",\"\",FinStat!L100)","v":-110703.6132345001},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-4892.9579999999996},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":-21030.137999999999},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":-23134.217000000001},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":-25440.542000000001},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":-36205.758999999998},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H98=\"\",\"\",ROUND(SUMIFS(FinStat!$M100:$FF100,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B101=\"\",\"\",FinStat!B101)","v":"Чистая уплата НДС (кроме НДС в капитальных затратах)"},{"$f":"IF(FinStat!C101=\"\",\"\",FinStat!C101)","v":""},{"$f":"IF(FinStat!D101=\"\",\"\",FinStat!D101)","v":""},{"$f":"IF(FinStat!E101=\"\",\"\",FinStat!E101)","v":""},{"$f":"IF(FinStat!F101=\"\",\"\",FinStat!F101)","v":""},{"$f":"IF(FinStat!G101=\"\",\"\",FinStat!G101)","v":""},{"$f":"IF(FinStat!H101=\"\",\"\",FinStat!H101)","v":"тыс. руб."},{"$f":"IF(FinStat!I101=\"\",\"\",FinStat!I101)","v":""},{"$f":"IF(FinStat!J101=\"\",\"\",FinStat!J101)","v":""},{"$f":"IF(FinStat!K101=\"\",\"\",FinStat!K101)","v":""},{"$f":"IF(FinStat!L101=\"\",\"\",FinStat!L101)","v":-3623.5480514938545},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-349.142},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":-722.46400000000006},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":-751.12199999999996},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":-780.92700000000002},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":-811.92399999999998},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":-207.96899999999999},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H99=\"\",\"\",ROUND(SUMIFS(FinStat!$M101:$FF101,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B102=\"\",\"\",FinStat!B102)","v":"Налог на имущество"},{"$f":"IF(FinStat!C102=\"\",\"\",FinStat!C102)","v":""},{"$f":"IF(FinStat!D102=\"\",\"\",FinStat!D102)","v":""},{"$f":"IF(FinStat!E102=\"\",\"\",FinStat!E102)","v":""},{"$f":"IF(FinStat!F102=\"\",\"\",FinStat!F102)","v":""},{"$f":"IF(FinStat!G102=\"\",\"\",FinStat!G102)","v":""},{"$f":"IF(FinStat!H102=\"\",\"\",FinStat!H102)","v":"тыс. руб."},{"$f":"IF(FinStat!I102=\"\",\"\",FinStat!I102)","v":""},{"$f":"IF(FinStat!J102=\"\",\"\",FinStat!J102)","v":""},{"$f":"IF(FinStat!K102=\"\",\"\",FinStat!K102)","v":""},{"$f":"IF(FinStat!L102=\"\",\"\",FinStat!L102)","v":-64588.134324990067},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-7359.0510000000004},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":-14317.218000000001},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":-13782.705},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":-13255.948},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":-12760.214},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":-3112.9989999999998},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H100=\"\",\"\",ROUND(SUMIFS(FinStat!$M102:$FF102,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B103=\"\",\"\",FinStat!B103)","v":"Налог на прибыль"},{"$f":"IF(FinStat!C103=\"\",\"\",FinStat!C103)","v":""},{"$f":"IF(FinStat!D103=\"\",\"\",FinStat!D103)","v":""},{"$f":"IF(FinStat!E103=\"\",\"\",FinStat!E103)","v":""},{"$f":"IF(FinStat!F103=\"\",\"\",FinStat!F103)","v":""},{"$f":"IF(FinStat!G103=\"\",\"\",FinStat!G103)","v":""},{"$f":"IF(FinStat!H103=\"\",\"\",FinStat!H103)","v":"тыс. руб."},{"$f":"IF(FinStat!I103=\"\",\"\",FinStat!I103)","v":""},{"$f":"IF(FinStat!J103=\"\",\"\",FinStat!J103)","v":""},{"$f":"IF(FinStat!K103=\"\",\"\",FinStat!K103)","v":""},{"$f":"IF(FinStat!L103=\"\",\"\",FinStat!L103)","v":-83156.705761431193},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":-83156.706000000006},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H101=\"\",\"\",ROUND(SUMIFS(FinStat!$M103:$FF103,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B104=\"\",\"\",FinStat!B104)","v":"Формирование (увеличение) DSRA"},null,null,null,null,null,{"$f":"IF(FinStat!H104=\"\",\"\",FinStat!H104)","v":"тыс. руб."},null,null,null,{"$f":"IF(FinStat!L104=\"\",\"\",FinStat!L104)","v":-13927.511331869286},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-1987.453},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-10814.02},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-1126.038},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H102=\"\",\"\",ROUND(SUMIFS(FinStat!$M104:$FF104,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B105=\"\",\"\",FinStat!B105)","v":"Формирование (увеличение) резервного счета"},null,null,null,null,null,{"$f":"IF(FinStat!H105=\"\",\"\",FinStat!H105)","v":"тыс. руб."},null,null,null,{"$f":"IF(FinStat!L105=\"\",\"\",FinStat!L105)","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H103=\"\",\"\",ROUND(SUMIFS(FinStat!$M105:$FF105,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B106=\"\",\"\",FinStat!B106)","v":"Увеличение оборотного капитала"},{"$f":"IF(FinStat!C106=\"\",\"\",FinStat!C106)","v":""},{"$f":"IF(FinStat!D106=\"\",\"\",FinStat!D106)","v":""},{"$f":"IF(FinStat!E106=\"\",\"\",FinStat!E106)","v":""},{"$f":"IF(FinStat!F106=\"\",\"\",FinStat!F106)","v":""},{"$f":"IF(FinStat!G106=\"\",\"\",FinStat!G106)","v":""},{"$f":"IF(FinStat!H106=\"\",\"\",FinStat!H106)","v":"тыс. руб."},{"$f":"IF(FinStat!I106=\"\",\"\",FinStat!I106)","v":""},{"$f":"IF(FinStat!J106=\"\",\"\",FinStat!J106)","v":""},{"$f":"IF(FinStat!K106=\"\",\"\",FinStat!K106)","v":""},{"$f":"IF(FinStat!L106=\"\",\"\",FinStat!L106)","v":-8948.2929097020806},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-8647.7990000000009},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":-63.375999999999998},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":-70.472999999999999},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":-81.117000000000004},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":-85.527000000000001},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H104=\"\",\"\",ROUND(SUMIFS(FinStat!$M106:$FF106,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B107=\"\",\"\",FinStat!B107)","v":""},{"$f":"IF(FinStat!C107=\"\",\"\",FinStat!C107)","v":""},{"$f":"IF(FinStat!D107=\"\",\"\",FinStat!D107)","v":""},{"$f":"IF(FinStat!E107=\"\",\"\",FinStat!E107)","v":""},{"$f":"IF(FinStat!F107=\"\",\"\",FinStat!F107)","v":""},{"$f":"IF(FinStat!G107=\"\",\"\",FinStat!G107)","v":""},{"$f":"IF(FinStat!H107=\"\",\"\",FinStat!H107)","v":""},{"$f":"IF(FinStat!I107=\"\",\"\",FinStat!I107)","v":""},{"$f":"IF(FinStat!J107=\"\",\"\",FinStat!J107)","v":""},{"$f":"IF(FinStat!K107=\"\",\"\",FinStat!K107)","v":""},{"$f":"IF(FinStat!L107=\"\",\"\",FinStat!L107)","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H105=\"\",\"\",ROUND(SUMIFS(FinStat!$M107:$FF107,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B108=\"\",\"\",FinStat!B108)","v":"Сальдо операционного денежного потока"},{"$f":"IF(FinStat!C108=\"\",\"\",FinStat!C108)","v":""},{"$f":"IF(FinStat!D108=\"\",\"\",FinStat!D108)","v":""},{"$f":"IF(FinStat!E108=\"\",\"\",FinStat!E108)","v":""},{"$f":"IF(FinStat!F108=\"\",\"\",FinStat!F108)","v":""},{"$f":"IF(FinStat!G108=\"\",\"\",FinStat!G108)","v":""},{"$f":"IF(FinStat!H108=\"\",\"\",FinStat!H108)","v":"тыс. руб."},{"$f":"IF(FinStat!I108=\"\",\"\",FinStat!I108)","v":""},{"$f":"IF(FinStat!J108=\"\",\"\",FinStat!J108)","v":""},{"$f":"IF(FinStat!K108=\"\",\"\",FinStat!K108)","v":""},{"$f":"IF(FinStat!L108=\"\",\"\",FinStat!L108)","v":791790.27021652239},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-3200.8029999999999},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-12628.477000000001},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":122407.443},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":160163.05900000001},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":160365.171},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":160455.81099999999},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":149068.81299999999},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":55159.254000000001},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H106=\"\",\"\",ROUND(SUMIFS(FinStat!$M108:$FF108,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B109=\"\",\"\",FinStat!B109)","v":""},{"$f":"IF(FinStat!C109=\"\",\"\",FinStat!C109)","v":""},{"$f":"IF(FinStat!D109=\"\",\"\",FinStat!D109)","v":""},{"$f":"IF(FinStat!E109=\"\",\"\",FinStat!E109)","v":""},{"$f":"IF(FinStat!F109=\"\",\"\",FinStat!F109)","v":""},{"$f":"IF(FinStat!G109=\"\",\"\",FinStat!G109)","v":""},{"$f":"IF(FinStat!H109=\"\",\"\",FinStat!H109)","v":""},{"$f":"IF(FinStat!I109=\"\",\"\",FinStat!I109)","v":""},{"$f":"IF(FinStat!J109=\"\",\"\",FinStat!J109)","v":""},{"$f":"IF(FinStat!K109=\"\",\"\",FinStat!K109)","v":""},{"$f":"IF(FinStat!L109=\"\",\"\",FinStat!L109)","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H107=\"\",\"\",ROUND(SUMIFS(FinStat!$M109:$FF109,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B110=\"\",\"\",FinStat!B110)","v":"ИНВЕСТЦИОННЫЙ ДЕНЕЖНЫЙ ПОТОК"},{"$f":"IF(FinStat!C110=\"\",\"\",FinStat!C110)","v":""},{"$f":"IF(FinStat!D110=\"\",\"\",FinStat!D110)","v":""},{"$f":"IF(FinStat!E110=\"\",\"\",FinStat!E110)","v":""},{"$f":"IF(FinStat!F110=\"\",\"\",FinStat!F110)","v":""},{"$f":"IF(FinStat!G110=\"\",\"\",FinStat!G110)","v":""},{"$f":"IF(FinStat!H110=\"\",\"\",FinStat!H110)","v":""},{"$f":"IF(FinStat!I110=\"\",\"\",FinStat!I110)","v":""},{"$f":"IF(FinStat!J110=\"\",\"\",FinStat!J110)","v":""},{"$f":"IF(FinStat!K110=\"\",\"\",FinStat!K110)","v":""},{"$f":"IF(FinStat!L110=\"\",\"\",FinStat!L110)","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H108=\"\",\"\",ROUND(SUMIFS(FinStat!$M110:$FF110,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B111=\"\",\"\",FinStat!B111)","v":""},{"$f":"IF(FinStat!C111=\"\",\"\",FinStat!C111)","v":""},{"$f":"IF(FinStat!D111=\"\",\"\",FinStat!D111)","v":""},{"$f":"IF(FinStat!E111=\"\",\"\",FinStat!E111)","v":""},{"$f":"IF(FinStat!F111=\"\",\"\",FinStat!F111)","v":""},{"$f":"IF(FinStat!G111=\"\",\"\",FinStat!G111)","v":""},{"$f":"IF(FinStat!H111=\"\",\"\",FinStat!H111)","v":""},{"$f":"IF(FinStat!I111=\"\",\"\",FinStat!I111)","v":""},{"$f":"IF(FinStat!J111=\"\",\"\",FinStat!J111)","v":""},{"$f":"IF(FinStat!K111=\"\",\"\",FinStat!K111)","v":""},{"$f":"IF(FinStat!L111=\"\",\"\",FinStat!L111)","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H109=\"\",\"\",ROUND(SUMIFS(FinStat!$M111:$FF111,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B112=\"\",\"\",FinStat!B112)","v":"Приток денежных средств"},{"$f":"IF(FinStat!C112=\"\",\"\",FinStat!C112)","v":""},{"$f":"IF(FinStat!D112=\"\",\"\",FinStat!D112)","v":""},{"$f":"IF(FinStat!E112=\"\",\"\",FinStat!E112)","v":""},{"$f":"IF(FinStat!F112=\"\",\"\",FinStat!F112)","v":""},{"$f":"IF(FinStat!G112=\"\",\"\",FinStat!G112)","v":""},{"$f":"IF(FinStat!H112=\"\",\"\",FinStat!H112)","v":"тыс. руб."},{"$f":"IF(FinStat!I112=\"\",\"\",FinStat!I112)","v":""},{"$f":"IF(FinStat!J112=\"\",\"\",FinStat!J112)","v":""},{"$f":"IF(FinStat!K112=\"\",\"\",FinStat!K112)","v":""},{"$f":"IF(FinStat!L112=\"\",\"\",FinStat!L112)","v":297873.62660649506},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":93672.288},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":93672.288},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":110529.05},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H110=\"\",\"\",ROUND(SUMIFS(FinStat!$M112:$FF112,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B113=\"\",\"\",FinStat!B113)","v":"Капитальный грант"},{"$f":"IF(FinStat!C113=\"\",\"\",FinStat!C113)","v":""},{"$f":"IF(FinStat!D113=\"\",\"\",FinStat!D113)","v":""},{"$f":"IF(FinStat!E113=\"\",\"\",FinStat!E113)","v":""},{"$f":"IF(FinStat!F113=\"\",\"\",FinStat!F113)","v":""},{"$f":"IF(FinStat!G113=\"\",\"\",FinStat!G113)","v":""},{"$f":"IF(FinStat!H113=\"\",\"\",FinStat!H113)","v":"тыс. руб."},{"$f":"IF(FinStat!I113=\"\",\"\",FinStat!I113)","v":""},{"$f":"IF(FinStat!J113=\"\",\"\",FinStat!J113)","v":""},{"$f":"IF(FinStat!K113=\"\",\"\",FinStat!K113)","v":""},{"$f":"IF(FinStat!L113=\"\",\"\",FinStat!L113)","v":187344.57624300002},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":93672.288},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":93672.288},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H111=\"\",\"\",ROUND(SUMIFS(FinStat!$M113:$FF113,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B114=\"\",\"\",FinStat!B114)","v":"Чистое возмещение НДС"},{"$f":"IF(FinStat!C114=\"\",\"\",FinStat!C114)","v":""},{"$f":"IF(FinStat!D114=\"\",\"\",FinStat!D114)","v":""},{"$f":"IF(FinStat!E114=\"\",\"\",FinStat!E114)","v":""},{"$f":"IF(FinStat!F114=\"\",\"\",FinStat!F114)","v":""},{"$f":"IF(FinStat!G114=\"\",\"\",FinStat!G114)","v":""},{"$f":"IF(FinStat!H114=\"\",\"\",FinStat!H114)","v":"тыс. руб."},{"$f":"IF(FinStat!I114=\"\",\"\",FinStat!I114)","v":""},{"$f":"IF(FinStat!J114=\"\",\"\",FinStat!J114)","v":""},{"$f":"IF(FinStat!K114=\"\",\"\",FinStat!K114)","v":""},{"$f":"IF(FinStat!L114=\"\",\"\",FinStat!L114)","v":110529.05036349504},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":110529.05},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H112=\"\",\"\",ROUND(SUMIFS(FinStat!$M114:$FF114,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B115=\"\",\"\",FinStat!B115)","v":""},{"$f":"IF(FinStat!C115=\"\",\"\",FinStat!C115)","v":""},{"$f":"IF(FinStat!D115=\"\",\"\",FinStat!D115)","v":""},{"$f":"IF(FinStat!E115=\"\",\"\",FinStat!E115)","v":""},{"$f":"IF(FinStat!F115=\"\",\"\",FinStat!F115)","v":""},{"$f":"IF(FinStat!G115=\"\",\"\",FinStat!G115)","v":""},{"$f":"IF(FinStat!H115=\"\",\"\",FinStat!H115)","v":""},{"$f":"IF(FinStat!I115=\"\",\"\",FinStat!I115)","v":""},{"$f":"IF(FinStat!J115=\"\",\"\",FinStat!J115)","v":""},{"$f":"IF(FinStat!K115=\"\",\"\",FinStat!K115)","v":""},{"$f":"IF(FinStat!L115=\"\",\"\",FinStat!L115)","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H113=\"\",\"\",ROUND(SUMIFS(FinStat!$M115:$FF115,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B116=\"\",\"\",FinStat!B116)","v":"Отток денежных средств"},{"$f":"IF(FinStat!C116=\"\",\"\",FinStat!C116)","v":""},{"$f":"IF(FinStat!D116=\"\",\"\",FinStat!D116)","v":""},{"$f":"IF(FinStat!E116=\"\",\"\",FinStat!E116)","v":""},{"$f":"IF(FinStat!F116=\"\",\"\",FinStat!F116)","v":""},{"$f":"IF(FinStat!G116=\"\",\"\",FinStat!G116)","v":""},{"$f":"IF(FinStat!H116=\"\",\"\",FinStat!H116)","v":"тыс. руб."},{"$f":"IF(FinStat!I116=\"\",\"\",FinStat!I116)","v":""},{"$f":"IF(FinStat!J116=\"\",\"\",FinStat!J116)","v":""},{"$f":"IF(FinStat!K116=\"\",\"\",FinStat!K116)","v":""},{"$f":"IF(FinStat!L116=\"\",\"\",FinStat!L116)","v":-852007.03877782507},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":-15018.75},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-293100.11700000003},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-472640.37},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-71247.801999999996},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H114=\"\",\"\",ROUND(SUMIFS(FinStat!$M116:$FF116,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B117=\"\",\"\",FinStat!B117)","v":"Капитальные затраты инвестционной фазы"},{"$f":"IF(FinStat!C117=\"\",\"\",FinStat!C117)","v":""},{"$f":"IF(FinStat!D117=\"\",\"\",FinStat!D117)","v":""},{"$f":"IF(FinStat!E117=\"\",\"\",FinStat!E117)","v":""},{"$f":"IF(FinStat!F117=\"\",\"\",FinStat!F117)","v":""},{"$f":"IF(FinStat!G117=\"\",\"\",FinStat!G117)","v":""},{"$f":"IF(FinStat!H117=\"\",\"\",FinStat!H117)","v":"тыс. руб."},{"$f":"IF(FinStat!I117=\"\",\"\",FinStat!I117)","v":""},{"$f":"IF(FinStat!J117=\"\",\"\",FinStat!J117)","v":""},{"$f":"IF(FinStat!K117=\"\",\"\",FinStat!K117)","v":""},{"$f":"IF(FinStat!L117=\"\",\"\",FinStat!L117)","v":-710079.32950282504},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":-12518.75},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-244277.12599999999},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-393901.62400000001},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-59381.83},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H115=\"\",\"\",ROUND(SUMIFS(FinStat!$M117:$FF117,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B118=\"\",\"\",FinStat!B118)","v":"Операционные затраты - капитализированные"},{"$f":"IF(FinStat!C118=\"\",\"\",FinStat!C118)","v":""},{"$f":"IF(FinStat!D118=\"\",\"\",FinStat!D118)","v":""},{"$f":"IF(FinStat!E118=\"\",\"\",FinStat!E118)","v":""},{"$f":"IF(FinStat!F118=\"\",\"\",FinStat!F118)","v":""},{"$f":"IF(FinStat!G118=\"\",\"\",FinStat!G118)","v":""},{"$f":"IF(FinStat!H118=\"\",\"\",FinStat!H118)","v":"тыс. руб."},{"$f":"IF(FinStat!I118=\"\",\"\",FinStat!I118)","v":""},{"$f":"IF(FinStat!J118=\"\",\"\",FinStat!J118)","v":""},{"$f":"IF(FinStat!K118=\"\",\"\",FinStat!K118)","v":""},{"$f":"IF(FinStat!L118=\"\",\"\",FinStat!L118)","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H116=\"\",\"\",ROUND(SUMIFS(FinStat!$M118:$FF118,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B119=\"\",\"\",FinStat!B119)","v":"НДС в составе капитальных затрат"},{"$f":"IF(FinStat!C119=\"\",\"\",FinStat!C119)","v":""},{"$f":"IF(FinStat!D119=\"\",\"\",FinStat!D119)","v":""},{"$f":"IF(FinStat!E119=\"\",\"\",FinStat!E119)","v":""},{"$f":"IF(FinStat!F119=\"\",\"\",FinStat!F119)","v":""},{"$f":"IF(FinStat!G119=\"\",\"\",FinStat!G119)","v":""},{"$f":"IF(FinStat!H119=\"\",\"\",FinStat!H119)","v":"тыс. руб."},{"$f":"IF(FinStat!I119=\"\",\"\",FinStat!I119)","v":""},{"$f":"IF(FinStat!J119=\"\",\"\",FinStat!J119)","v":""},{"$f":"IF(FinStat!K119=\"\",\"\",FinStat!K119)","v":""},{"$f":"IF(FinStat!L119=\"\",\"\",FinStat!L119)","v":-141927.709275},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":-2500},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-48822.991000000002},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-78738.745999999999},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-11865.971},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H117=\"\",\"\",ROUND(SUMIFS(FinStat!$M119:$FF119,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B120=\"\",\"\",FinStat!B120)","v":""},{"$f":"IF(FinStat!C120=\"\",\"\",FinStat!C120)","v":""},{"$f":"IF(FinStat!D120=\"\",\"\",FinStat!D120)","v":""},{"$f":"IF(FinStat!E120=\"\",\"\",FinStat!E120)","v":""},{"$f":"IF(FinStat!F120=\"\",\"\",FinStat!F120)","v":""},{"$f":"IF(FinStat!G120=\"\",\"\",FinStat!G120)","v":""},{"$f":"IF(FinStat!H120=\"\",\"\",FinStat!H120)","v":""},{"$f":"IF(FinStat!I120=\"\",\"\",FinStat!I120)","v":""},{"$f":"IF(FinStat!J120=\"\",\"\",FinStat!J120)","v":""},{"$f":"IF(FinStat!K120=\"\",\"\",FinStat!K120)","v":""},{"$f":"IF(FinStat!L120=\"\",\"\",FinStat!L120)","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H118=\"\",\"\",ROUND(SUMIFS(FinStat!$M120:$FF120,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B121=\"\",\"\",FinStat!B121)","v":"Сальдо инвестиционого денежного потока"},{"$f":"IF(FinStat!C121=\"\",\"\",FinStat!C121)","v":""},{"$f":"IF(FinStat!D121=\"\",\"\",FinStat!D121)","v":""},{"$f":"IF(FinStat!E121=\"\",\"\",FinStat!E121)","v":""},{"$f":"IF(FinStat!F121=\"\",\"\",FinStat!F121)","v":""},{"$f":"IF(FinStat!G121=\"\",\"\",FinStat!G121)","v":""},{"$f":"IF(FinStat!H121=\"\",\"\",FinStat!H121)","v":"тыс. руб."},{"$f":"IF(FinStat!I121=\"\",\"\",FinStat!I121)","v":""},{"$f":"IF(FinStat!J121=\"\",\"\",FinStat!J121)","v":""},{"$f":"IF(FinStat!K121=\"\",\"\",FinStat!K121)","v":""},{"$f":"IF(FinStat!L121=\"\",\"\",FinStat!L121)","v":-554133.41217132995},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":-15018.75},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-199427.829},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-378968.08199999999},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":39281.249000000003},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H119=\"\",\"\",ROUND(SUMIFS(FinStat!$M121:$FF121,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B122=\"\",\"\",FinStat!B122)","v":""},{"$f":"IF(FinStat!C122=\"\",\"\",FinStat!C122)","v":""},{"$f":"IF(FinStat!D122=\"\",\"\",FinStat!D122)","v":""},{"$f":"IF(FinStat!E122=\"\",\"\",FinStat!E122)","v":""},{"$f":"IF(FinStat!F122=\"\",\"\",FinStat!F122)","v":""},{"$f":"IF(FinStat!G122=\"\",\"\",FinStat!G122)","v":""},{"$f":"IF(FinStat!H122=\"\",\"\",FinStat!H122)","v":""},{"$f":"IF(FinStat!I122=\"\",\"\",FinStat!I122)","v":""},{"$f":"IF(FinStat!J122=\"\",\"\",FinStat!J122)","v":""},{"$f":"IF(FinStat!K122=\"\",\"\",FinStat!K122)","v":""},{"$f":"IF(FinStat!L122=\"\",\"\",FinStat!L122)","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H120=\"\",\"\",ROUND(SUMIFS(FinStat!$M122:$FF122,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B123=\"\",\"\",FinStat!B123)","v":"ФИНАНСОВЫЙ ДЕНЕЖНЫЙ ПОТОК"},{"$f":"IF(FinStat!C123=\"\",\"\",FinStat!C123)","v":""},{"$f":"IF(FinStat!D123=\"\",\"\",FinStat!D123)","v":""},{"$f":"IF(FinStat!E123=\"\",\"\",FinStat!E123)","v":""},{"$f":"IF(FinStat!F123=\"\",\"\",FinStat!F123)","v":""},{"$f":"IF(FinStat!G123=\"\",\"\",FinStat!G123)","v":""},{"$f":"IF(FinStat!H123=\"\",\"\",FinStat!H123)","v":""},{"$f":"IF(FinStat!I123=\"\",\"\",FinStat!I123)","v":""},{"$f":"IF(FinStat!J123=\"\",\"\",FinStat!J123)","v":""},{"$f":"IF(FinStat!K123=\"\",\"\",FinStat!K123)","v":""},{"$f":"IF(FinStat!L123=\"\",\"\",FinStat!L123)","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H121=\"\",\"\",ROUND(SUMIFS(FinStat!$M123:$FF123,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B124=\"\",\"\",FinStat!B124)","v":""},{"$f":"IF(FinStat!C124=\"\",\"\",FinStat!C124)","v":""},{"$f":"IF(FinStat!D124=\"\",\"\",FinStat!D124)","v":""},{"$f":"IF(FinStat!E124=\"\",\"\",FinStat!E124)","v":""},{"$f":"IF(FinStat!F124=\"\",\"\",FinStat!F124)","v":""},{"$f":"IF(FinStat!G124=\"\",\"\",FinStat!G124)","v":""},{"$f":"IF(FinStat!H124=\"\",\"\",FinStat!H124)","v":""},{"$f":"IF(FinStat!I124=\"\",\"\",FinStat!I124)","v":""},{"$f":"IF(FinStat!J124=\"\",\"\",FinStat!J124)","v":""},{"$f":"IF(FinStat!K124=\"\",\"\",FinStat!K124)","v":""},{"$f":"IF(FinStat!L124=\"\",\"\",FinStat!L124)","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H122=\"\",\"\",ROUND(SUMIFS(FinStat!$M124:$FF124,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B125=\"\",\"\",FinStat!B125)","v":"Приток денежных средств"},{"$f":"IF(FinStat!C125=\"\",\"\",FinStat!C125)","v":""},{"$f":"IF(FinStat!D125=\"\",\"\",FinStat!D125)","v":""},{"$f":"IF(FinStat!E125=\"\",\"\",FinStat!E125)","v":""},{"$f":"IF(FinStat!F125=\"\",\"\",FinStat!F125)","v":""},{"$f":"IF(FinStat!G125=\"\",\"\",FinStat!G125)","v":""},{"$f":"IF(FinStat!H125=\"\",\"\",FinStat!H125)","v":"тыс. руб."},{"$f":"IF(FinStat!I125=\"\",\"\",FinStat!I125)","v":""},{"$f":"IF(FinStat!J125=\"\",\"\",FinStat!J125)","v":""},{"$f":"IF(FinStat!K125=\"\",\"\",FinStat!K125)","v":""},{"$f":"IF(FinStat!L125=\"\",\"\",FinStat!L125)","v":725494.73787785729},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":20097.213},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":204600.44099999999},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":415035.48200000002},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":85761.601999999999},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H123=\"\",\"\",ROUND(SUMIFS(FinStat!$M125:$FF125,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B126=\"\",\"\",FinStat!B126)","v":"Привлечение старшего долга"},{"$f":"IF(FinStat!C126=\"\",\"\",FinStat!C126)","v":""},{"$f":"IF(FinStat!D126=\"\",\"\",FinStat!D126)","v":""},{"$f":"IF(FinStat!E126=\"\",\"\",FinStat!E126)","v":""},{"$f":"IF(FinStat!F126=\"\",\"\",FinStat!F126)","v":""},{"$f":"IF(FinStat!G126=\"\",\"\",FinStat!G126)","v":""},{"$f":"IF(FinStat!H126=\"\",\"\",FinStat!H126)","v":"тыс. руб."},{"$f":"IF(FinStat!I126=\"\",\"\",FinStat!I126)","v":""},{"$f":"IF(FinStat!J126=\"\",\"\",FinStat!J126)","v":""},{"$f":"IF(FinStat!K126=\"\",\"\",FinStat!K126)","v":""},{"$f":"IF(FinStat!L126=\"\",\"\",FinStat!L126)","v":507846.31651450001},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":55318.14},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":380782.53899999999},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":71745.637000000002},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H124=\"\",\"\",ROUND(SUMIFS(FinStat!$M126:$FF126,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B127=\"\",\"\",FinStat!B127)","v":"Привлечение акционерного займа"},{"$f":"IF(FinStat!C127=\"\",\"\",FinStat!C127)","v":""},{"$f":"IF(FinStat!D127=\"\",\"\",FinStat!D127)","v":""},{"$f":"IF(FinStat!E127=\"\",\"\",FinStat!E127)","v":""},{"$f":"IF(FinStat!F127=\"\",\"\",FinStat!F127)","v":""},{"$f":"IF(FinStat!G127=\"\",\"\",FinStat!G127)","v":""},{"$f":"IF(FinStat!H127=\"\",\"\",FinStat!H127)","v":"тыс. руб."},{"$f":"IF(FinStat!I127=\"\",\"\",FinStat!I127)","v":""},{"$f":"IF(FinStat!J127=\"\",\"\",FinStat!J127)","v":""},{"$f":"IF(FinStat!K127=\"\",\"\",FinStat!K127)","v":""},{"$f":"IF(FinStat!L127=\"\",\"\",FinStat!L127)","v":217648.42136335722},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":20097.213},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":149282.30100000001},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":34252.942999999999},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":14015.965},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H125=\"\",\"\",ROUND(SUMIFS(FinStat!$M127:$FF127,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B128=\"\",\"\",FinStat!B128)","v":"Вклад в уставный капитал"},{"$f":"IF(FinStat!C128=\"\",\"\",FinStat!C128)","v":""},{"$f":"IF(FinStat!D128=\"\",\"\",FinStat!D128)","v":""},{"$f":"IF(FinStat!E128=\"\",\"\",FinStat!E128)","v":""},{"$f":"IF(FinStat!F128=\"\",\"\",FinStat!F128)","v":""},{"$f":"IF(FinStat!G128=\"\",\"\",FinStat!G128)","v":""},{"$f":"IF(FinStat!H128=\"\",\"\",FinStat!H128)","v":"тыс. руб."},{"$f":"IF(FinStat!I128=\"\",\"\",FinStat!I128)","v":""},{"$f":"IF(FinStat!J128=\"\",\"\",FinStat!J128)","v":""},{"$f":"IF(FinStat!K128=\"\",\"\",FinStat!K128)","v":""},{"$f":"IF(FinStat!L128=\"\",\"\",FinStat!L128)","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H126=\"\",\"\",ROUND(SUMIFS(FinStat!$M128:$FF128,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B129=\"\",\"\",FinStat!B129)","v":""},{"$f":"IF(FinStat!C129=\"\",\"\",FinStat!C129)","v":""},{"$f":"IF(FinStat!D129=\"\",\"\",FinStat!D129)","v":""},{"$f":"IF(FinStat!E129=\"\",\"\",FinStat!E129)","v":""},{"$f":"IF(FinStat!F129=\"\",\"\",FinStat!F129)","v":""},{"$f":"IF(FinStat!G129=\"\",\"\",FinStat!G129)","v":""},{"$f":"IF(FinStat!H129=\"\",\"\",FinStat!H129)","v":""},{"$f":"IF(FinStat!I129=\"\",\"\",FinStat!I129)","v":""},{"$f":"IF(FinStat!J129=\"\",\"\",FinStat!J129)","v":""},{"$f":"IF(FinStat!K129=\"\",\"\",FinStat!K129)","v":""},{"$f":"IF(FinStat!L129=\"\",\"\",FinStat!L129)","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H127=\"\",\"\",ROUND(SUMIFS(FinStat!$M129:$FF129,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B130=\"\",\"\",FinStat!B130)","v":"Отток денежных средств"},{"$f":"IF(FinStat!C130=\"\",\"\",FinStat!C130)","v":""},{"$f":"IF(FinStat!D130=\"\",\"\",FinStat!D130)","v":""},{"$f":"IF(FinStat!E130=\"\",\"\",FinStat!E130)","v":""},{"$f":"IF(FinStat!F130=\"\",\"\",FinStat!F130)","v":""},{"$f":"IF(FinStat!G130=\"\",\"\",FinStat!G130)","v":""},{"$f":"IF(FinStat!H130=\"\",\"\",FinStat!H130)","v":"тыс. руб."},{"$f":"IF(FinStat!I130=\"\",\"\",FinStat!I130)","v":""},{"$f":"IF(FinStat!J130=\"\",\"\",FinStat!J130)","v":""},{"$f":"IF(FinStat!K130=\"\",\"\",FinStat!K130)","v":""},{"$f":"IF(FinStat!L130=\"\",\"\",FinStat!L130)","v":-962009.08588762628},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":-5078.4629999999997},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-1971.809},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-23438.922999999999},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-247450.29300000001},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":-160163.05900000001},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":-160365.171},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":-160455.81099999999},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":-149068.81299999999},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":-54016.743999999999},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H128=\"\",\"\",ROUND(SUMIFS(FinStat!$M130:$FF130,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B131=\"\",\"\",FinStat!B131)","v":"Погашение процентов по старшему долгу"},{"$f":"IF(FinStat!C131=\"\",\"\",FinStat!C131)","v":""},{"$f":"IF(FinStat!D131=\"\",\"\",FinStat!D131)","v":""},{"$f":"IF(FinStat!E131=\"\",\"\",FinStat!E131)","v":""},{"$f":"IF(FinStat!F131=\"\",\"\",FinStat!F131)","v":""},{"$f":"IF(FinStat!G131=\"\",\"\",FinStat!G131)","v":""},{"$f":"IF(FinStat!H131=\"\",\"\",FinStat!H131)","v":"тыс. руб."},{"$f":"IF(FinStat!I131=\"\",\"\",FinStat!I131)","v":""},{"$f":"IF(FinStat!J131=\"\",\"\",FinStat!J131)","v":""},{"$f":"IF(FinStat!K131=\"\",\"\",FinStat!K131)","v":""},{"$f":"IF(FinStat!L131=\"\",\"\",FinStat!L131)","v":-140317.60988276909},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-764.78099999999995},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-20196.505000000001},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-50690.955000000002},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":-34514.633999999998},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":-23176.103999999999},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":-10496.163},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":-478.46800000000002},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H129=\"\",\"\",ROUND(SUMIFS(FinStat!$M131:$FF131,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B132=\"\",\"\",FinStat!B132)","v":"Погашение старшего долга"},{"$f":"IF(FinStat!C132=\"\",\"\",FinStat!C132)","v":""},{"$f":"IF(FinStat!D132=\"\",\"\",FinStat!D132)","v":""},{"$f":"IF(FinStat!E132=\"\",\"\",FinStat!E132)","v":""},{"$f":"IF(FinStat!F132=\"\",\"\",FinStat!F132)","v":""},{"$f":"IF(FinStat!G132=\"\",\"\",FinStat!G132)","v":""},{"$f":"IF(FinStat!H132=\"\",\"\",FinStat!H132)","v":"тыс. руб."},{"$f":"IF(FinStat!I132=\"\",\"\",FinStat!I132)","v":""},{"$f":"IF(FinStat!J132=\"\",\"\",FinStat!J132)","v":""},{"$f":"IF(FinStat!K132=\"\",\"\",FinStat!K132)","v":""},{"$f":"IF(FinStat!L132=\"\",\"\",FinStat!L132)","v":-507846.31651450001},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-157577.49},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":-98954.581999999995},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":-110461.538},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":-123212.231},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":-17640.474999999999},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H130=\"\",\"\",ROUND(SUMIFS(FinStat!$M132:$FF132,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B133=\"\",\"\",FinStat!B133)","v":"Комиссии по старшему долгу"},{"$f":"IF(FinStat!C133=\"\",\"\",FinStat!C133)","v":""},{"$f":"IF(FinStat!D133=\"\",\"\",FinStat!D133)","v":""},{"$f":"IF(FinStat!E133=\"\",\"\",FinStat!E133)","v":""},{"$f":"IF(FinStat!F133=\"\",\"\",FinStat!F133)","v":""},{"$f":"IF(FinStat!G133=\"\",\"\",FinStat!G133)","v":""},{"$f":"IF(FinStat!H133=\"\",\"\",FinStat!H133)","v":"тыс. руб."},{"$f":"IF(FinStat!I133=\"\",\"\",FinStat!I133)","v":""},{"$f":"IF(FinStat!J133=\"\",\"\",FinStat!J133)","v":""},{"$f":"IF(FinStat!K133=\"\",\"\",FinStat!K133)","v":""},{"$f":"IF(FinStat!L133=\"\",\"\",FinStat!L133)","v":-9616.3619584648295},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":-5078.4629999999997},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":-1207.028},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":-3242.4169999999999},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-88.453999999999994},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H131=\"\",\"\",ROUND(SUMIFS(FinStat!$M133:$FF133,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B134=\"\",\"\",FinStat!B134)","v":"Погашение процентов по акционерному займу"},{"$f":"IF(FinStat!C134=\"\",\"\",FinStat!C134)","v":""},{"$f":"IF(FinStat!D134=\"\",\"\",FinStat!D134)","v":""},{"$f":"IF(FinStat!E134=\"\",\"\",FinStat!E134)","v":""},{"$f":"IF(FinStat!F134=\"\",\"\",FinStat!F134)","v":""},{"$f":"IF(FinStat!G134=\"\",\"\",FinStat!G134)","v":""},{"$f":"IF(FinStat!H134=\"\",\"\",FinStat!H134)","v":"тыс. руб."},{"$f":"IF(FinStat!I134=\"\",\"\",FinStat!I134)","v":""},{"$f":"IF(FinStat!J134=\"\",\"\",FinStat!J134)","v":""},{"$f":"IF(FinStat!K134=\"\",\"\",FinStat!K134)","v":""},{"$f":"IF(FinStat!L134=\"\",\"\",FinStat!L134)","v":-86580.376168535207},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-7520.2879999999996},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":-18623.100999999999},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":-19253.184000000001},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":-20245.379000000001},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":-17319.267},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":-3619.1570000000002},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H132=\"\",\"\",ROUND(SUMIFS(FinStat!$M134:$FF134,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B135=\"\",\"\",FinStat!B135)","v":"Погашение акционерного займа"},{"$f":"IF(FinStat!C135=\"\",\"\",FinStat!C135)","v":""},{"$f":"IF(FinStat!D135=\"\",\"\",FinStat!D135)","v":""},{"$f":"IF(FinStat!E135=\"\",\"\",FinStat!E135)","v":""},{"$f":"IF(FinStat!F135=\"\",\"\",FinStat!F135)","v":""},{"$f":"IF(FinStat!G135=\"\",\"\",FinStat!G135)","v":""},{"$f":"IF(FinStat!H135=\"\",\"\",FinStat!H135)","v":"тыс. руб."},{"$f":"IF(FinStat!I135=\"\",\"\",FinStat!I135)","v":""},{"$f":"IF(FinStat!J135=\"\",\"\",FinStat!J135)","v":""},{"$f":"IF(FinStat!K135=\"\",\"\",FinStat!K135)","v":""},{"$f":"IF(FinStat!L135=\"\",\"\",FinStat!L135)","v":-217648.42136335719},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-31573.106},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":-8070.7420000000002},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":-7474.3440000000001},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":-6502.0379999999996},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":-113630.603},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":-50397.588000000003},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H133=\"\",\"\",ROUND(SUMIFS(FinStat!$M135:$FF135,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B136=\"\",\"\",FinStat!B136)","v":"Выплата дивидендов"},{"$f":"IF(FinStat!C136=\"\",\"\",FinStat!C136)","v":""},{"$f":"IF(FinStat!D136=\"\",\"\",FinStat!D136)","v":""},{"$f":"IF(FinStat!E136=\"\",\"\",FinStat!E136)","v":""},{"$f":"IF(FinStat!F136=\"\",\"\",FinStat!F136)","v":""},{"$f":"IF(FinStat!G136=\"\",\"\",FinStat!G136)","v":""},{"$f":"IF(FinStat!H136=\"\",\"\",FinStat!H136)","v":"тыс. руб."},{"$f":"IF(FinStat!I136=\"\",\"\",FinStat!I136)","v":""},{"$f":"IF(FinStat!J136=\"\",\"\",FinStat!J136)","v":""},{"$f":"IF(FinStat!K136=\"\",\"\",FinStat!K136)","v":""},{"$f":"IF(FinStat!L136=\"\",\"\",FinStat!L136)","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H134=\"\",\"\",ROUND(SUMIFS(FinStat!$M136:$FF136,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B137=\"\",\"\",FinStat!B137)","v":""},{"$f":"IF(FinStat!C137=\"\",\"\",FinStat!C137)","v":""},{"$f":"IF(FinStat!D137=\"\",\"\",FinStat!D137)","v":""},{"$f":"IF(FinStat!E137=\"\",\"\",FinStat!E137)","v":""},{"$f":"IF(FinStat!F137=\"\",\"\",FinStat!F137)","v":""},{"$f":"IF(FinStat!G137=\"\",\"\",FinStat!G137)","v":""},{"$f":"IF(FinStat!H137=\"\",\"\",FinStat!H137)","v":""},{"$f":"IF(FinStat!I137=\"\",\"\",FinStat!I137)","v":""},{"$f":"IF(FinStat!J137=\"\",\"\",FinStat!J137)","v":""},{"$f":"IF(FinStat!K137=\"\",\"\",FinStat!K137)","v":""},{"$f":"IF(FinStat!L137=\"\",\"\",FinStat!L137)","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H135=\"\",\"\",ROUND(SUMIFS(FinStat!$M137:$FF137,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B138=\"\",\"\",FinStat!B138)","v":"Сальдо финансового денежного потока"},{"$f":"IF(FinStat!C138=\"\",\"\",FinStat!C138)","v":""},{"$f":"IF(FinStat!D138=\"\",\"\",FinStat!D138)","v":""},{"$f":"IF(FinStat!E138=\"\",\"\",FinStat!E138)","v":""},{"$f":"IF(FinStat!F138=\"\",\"\",FinStat!F138)","v":""},{"$f":"IF(FinStat!G138=\"\",\"\",FinStat!G138)","v":""},{"$f":"IF(FinStat!H138=\"\",\"\",FinStat!H138)","v":"тыс. руб."},{"$f":"IF(FinStat!I138=\"\",\"\",FinStat!I138)","v":""},{"$f":"IF(FinStat!J138=\"\",\"\",FinStat!J138)","v":""},{"$f":"IF(FinStat!K138=\"\",\"\",FinStat!K138)","v":""},{"$f":"IF(FinStat!L138=\"\",\"\",FinStat!L138)","v":-236514.34800976916},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":15018.75},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":202628.63200000001},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":391596.55900000001},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":-161688.69099999999},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":-160163.05900000001},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":-160365.171},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":-160455.81099999999},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":-149068.81299999999},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":-54016.743999999999},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H136=\"\",\"\",ROUND(SUMIFS(FinStat!$M138:$FF138,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B139=\"\",\"\",FinStat!B139)","v":""},{"$f":"IF(FinStat!C139=\"\",\"\",FinStat!C139)","v":""},{"$f":"IF(FinStat!D139=\"\",\"\",FinStat!D139)","v":""},{"$f":"IF(FinStat!E139=\"\",\"\",FinStat!E139)","v":""},{"$f":"IF(FinStat!F139=\"\",\"\",FinStat!F139)","v":""},{"$f":"IF(FinStat!G139=\"\",\"\",FinStat!G139)","v":""},{"$f":"IF(FinStat!H139=\"\",\"\",FinStat!H139)","v":""},{"$f":"IF(FinStat!I139=\"\",\"\",FinStat!I139)","v":""},{"$f":"IF(FinStat!J139=\"\",\"\",FinStat!J139)","v":""},{"$f":"IF(FinStat!K139=\"\",\"\",FinStat!K139)","v":""},{"$f":"IF(FinStat!L139=\"\",\"\",FinStat!L139)","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H137=\"\",\"\",ROUND(SUMIFS(FinStat!$M139:$FF139,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]
[null,{"$f":"IF(FinStat!B140=\"\",\"\",FinStat!B140)","v":"Итоговое сальдо денежных потоков"},{"$f":"IF(FinStat!C140=\"\",\"\",FinStat!C140)","v":""},{"$f":"IF(FinStat!D140=\"\",\"\",FinStat!D140)","v":""},{"$f":"IF(FinStat!E140=\"\",\"\",FinStat!E140)","v":""},{"$f":"IF(FinStat!F140=\"\",\"\",FinStat!F140)","v":""},{"$f":"IF(FinStat!G140=\"\",\"\",FinStat!G140)","v":""},{"$f":"IF(FinStat!H140=\"\",\"\",FinStat!H140)","v":"тыс. руб."},{"$f":"IF(FinStat!I140=\"\",\"\",FinStat!I140)","v":""},{"$f":"IF(FinStat!J140=\"\",\"\",FinStat!J140)","v":""},{"$f":"IF(FinStat!K140=\"\",\"\",FinStat!K140)","v":""},{"$f":"IF(FinStat!L140=\"\",\"\",FinStat!L140)","v":1142.51003542321},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":1142.51},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":0},{"$f":"IF($H138=\"\",\"\",ROUND(SUMIFS(FinStat!$M140:$FF140,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":0}]
[null,{"$f":"IF(FinStat!B141=\"\",\"\",FinStat!B141)","v":""},{"$f":"IF(FinStat!C141=\"\",\"\",FinStat!C141)","v":""},{"$f":"IF(FinStat!D141=\"\",\"\",FinStat!D141)","v":""},{"$f":"IF(FinStat!E141=\"\",\"\",FinStat!E141)","v":""},{"$f":"IF(FinStat!F141=\"\",\"\",FinStat!F141)","v":""},{"$f":"IF(FinStat!G141=\"\",\"\",FinStat!G141)","v":""},{"$f":"IF(FinStat!H141=\"\",\"\",FinStat!H141)","v":""},{"$f":"IF(FinStat!I141=\"\",\"\",FinStat!I141)","v":""},{"$f":"IF(FinStat!J141=\"\",\"\",FinStat!J141)","v":""},{"$f":"IF(FinStat!K141=\"\",\"\",FinStat!K141)","v":""},{"$f":"IF(FinStat!L141=\"\",\"\",FinStat!L141)","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,M$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,N$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,O$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,P$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,Q$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,R$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,S$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,T$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,U$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,V$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,W$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,X$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,Y$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,Z$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AA$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AB$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AC$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AD$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AE$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AF$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AG$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AH$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AI$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AJ$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AK$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AL$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AM$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AN$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AO$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AP$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AQ$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AR$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AS$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AT$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AU$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AV$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AW$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AX$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AY$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,AZ$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BA$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BB$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BC$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BD$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BE$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BF$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BG$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BH$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BI$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BJ$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BK$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BL$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BM$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BN$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BO$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BP$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BQ$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BR$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BS$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BT$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BU$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BV$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BW$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BX$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BY$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,BZ$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CA$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CB$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CC$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CD$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CE$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CF$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CG$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CH$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CI$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CJ$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CK$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CL$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CM$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CN$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CO$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CP$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CQ$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CR$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CS$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CT$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CU$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CV$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CW$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CX$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CY$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,CZ$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DA$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DB$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DC$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DD$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DE$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DF$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DG$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DH$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DI$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DJ$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DK$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DL$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DM$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DN$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DO$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DP$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DQ$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DR$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DS$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DT$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DU$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DV$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DW$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DX$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DY$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,DZ$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EA$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EB$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EC$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,ED$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EE$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EF$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EG$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EH$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EI$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EJ$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EK$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EL$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EM$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EN$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EO$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EP$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EQ$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,ER$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,ES$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,ET$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EU$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EV$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EW$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EX$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EY$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,EZ$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,FA$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,FB$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,FC$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,FD$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,FE$21),VSN_log))","v":""},{"$f":"IF($H139=\"\",\"\",ROUND(SUMIFS(FinStat!$M141:$FF141,FinStat!$M$21:$FF$21,FF$21),VSN_log))","v":""}]

{"sheet":"Outputs","index":6,"n_rows":81,"n_cols":25,"rows_kept":81,"cut":false,"hidden":false,"merged":[]}
[null,"знак","Контрольные показатели","Тип показателя","Наименование","Источник/ Формула для расчета","Ед. измерения",2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
[null,"+","Финансовый показатель","Общий (обязательный)","Выручка","Отчет о финансовых результатах","тыс. руб.",null,null,null,null,{"$f":"FinStat_Y!M61","v":0},{"$f":"FinStat_Y!N61","v":0},{"$f":"FinStat_Y!O61","v":0},{"$f":"FinStat_Y!P61","v":74753.437000000005},{"$f":"FinStat_Y!Q61","v":98812.691999999995},{"$f":"FinStat_Y!R61","v":90488.971999999994},{"$f":"FinStat_Y!S61","v":81466.267000000007},{"$f":"FinStat_Y!T61","v":71528.763000000006},{"$f":"FinStat_Y!U61","v":100370.667},{"$f":"FinStat_Y!V61","v":0},{"$f":"FinStat_Y!W61","v":0},{"$f":"FinStat_Y!X61","v":0},{"$f":"FinStat_Y!Y61","v":0},{"$f":"FinStat_Y!Z61","v":0}]
[null,"+","Расчетный показатель","Общий (обязательный)","Операционные расходы (без амортизации)","Предзаполненная формула",{"$f":"$G$2","v":"тыс. руб."},{"$f":"H2-H4","v":0},0,0,0,0,1213.3499999999999,1814.4570000000001,3640.06700000001,4334.781999999992,4506.7329999999929,4685.5630000000092,4871.5450000000128,1247.8110000000015,0,0,0,0,0]
[null,null,"Расчетный показатель","Общий (обязательный)","EBITDA","см. лист формулы",{"$f":"$G$2","v":"тыс. руб."},null,null,null,null,{"$f":"FinStat_Y!M63","v":0},{"$f":"FinStat_Y!N63","v":-1213.3499999999999},{"$f":"FinStat_Y!O63","v":-1814.4570000000001},{"$f":"FinStat_Y!P63","v":71113.37},{"$f":"FinStat_Y!Q63","v":94477.91},{"$f":"FinStat_Y!R63","v":85982.239000000001},{"$f":"FinStat_Y!S63","v":76780.703999999998},{"$f":"FinStat_Y!T63","v":66657.217999999993},{"$f":"FinStat_Y!U63","v":99122.856},{"$f":"FinStat_Y!V63","v":0},{"$f":"FinStat_Y!W63","v":0},{"$f":"FinStat_Y!X63","v":0},{"$f":"FinStat_Y!Y63","v":0},{"$f":"FinStat_Y!Z63","v":0}]
[null,null,"Расчетный показатель","Общий (обязательный)","Рентабельность EBITDA","Предзаполненная формула","%",{"$f":"IFERROR(H4/H2,\"\")","v":""},"","","","","","",0.9513056904661118,0.95613132369675757,0.95019577634277919,0.9424846237277571,0.93189390119887838,0.98756797142734942,"","","","",""]
[null,"+","Финансовый показатель","Общий (обязательный)","Амортизация","Приложение к Бухгалтерскому балансу; информация от клиента (заполняется абсолютное значение со знаком +)",{"$f":"$G$2","v":"тыс. руб."},null,null,null,null,{"$f":"-FinStat_Y!M64","v":0},{"$f":"-FinStat_Y!N64","v":0},{"$f":"-FinStat_Y!O64","v":0},{"$f":"-FinStat_Y!P64","v":50185.682999999997},{"$f":"-FinStat_Y!Q64","v":24296.048999999999},{"$f":"-FinStat_Y!R64","v":24296.048999999999},{"$f":"-FinStat_Y!S64","v":22885.887999999999},{"$f":"-FinStat_Y!T64","v":22415.834999999999},{"$f":"-FinStat_Y!U64","v":5603.9589999999998},{"$f":"-FinStat_Y!V64","v":0},{"$f":"-FinStat_Y!W64","v":0},{"$f":"-FinStat_Y!X64","v":0},{"$f":"-FinStat_Y!Y64","v":0},{"$f":"-FinStat_Y!Z64","v":0}]
[null,null,"Финансовый показатель","Общий (обязательный)","Прочие доходы и расходы после EBIT (включая налог на прибыль)","Предзаполненная формула","тыс. руб.",{"$f":"H4-H8-H6","v":0},0,0,0,5927.8509999999997,{"$f":"M4-M8-M6","v":9401.9439999999995},41055.21,32454.135000000002,63142.94,52618.953999999998,42452.101000000002,37811.284999999996,45050.464,0,0,0,0,0]
[null,null,"Финансовый показатель","Общий (обязательный)","Чистая прибыль","Отчет о финансовых результатах","тыс. руб.",null,null,null,null,{"$f":"FinStat_Y!M73","v":-5927.8509999999997},{"$f":"FinStat_Y!N73","v":-10615.294},{"$f":"FinStat_Y!O73","v":-42869.667000000001},{"$f":"FinStat_Y!P73","v":-11526.448},{"$f":"FinStat_Y!Q73","v":7038.9210000000003},{"$f":"FinStat_Y!R73","v":9067.2360000000008},{"$f":"FinStat_Y!S73","v":11442.715},{"$f":"FinStat_Y!T73","v":6430.098},{"$f":"FinStat_Y!U73","v":48468.432999999997},{"$f":"FinStat_Y!V73","v":0},{"$f":"FinStat_Y!W73","v":0},{"$f":"FinStat_Y!X73","v":0},{"$f":"FinStat_Y!Y73","v":0},{"$f":"FinStat_Y!Z73","v":0}]
[null,null,"Расчетный показатель","Общий (обязательный)","Рентабельность чистой прибыли","Предзаполненная формула","%",{"$f":"IFERROR(H8/H2,\"\")","v":""},"","","","","","",-0.1541928834656793,7.1234988719870121E-2,0.10020266336985242,0.14045954750817291,8.9895277512348409E-2,0.48289439981503757,"","","","",""]
[]
[null,"+","Финансовый показатель","Общий (обязательный)","Остаток денежных средств на конец периода","Бухгалтерский баланс ",{"$f":"$G$2","v":"тыс. руб."},null,null,null,null,{"$f":"FinStat_Y!M36","v":0},{"$f":"FinStat_Y!N36","v":0},{"$f":"FinStat_Y!O36","v":0},{"$f":"FinStat_Y!P36","v":0},{"$f":"FinStat_Y!Q36","v":0},{"$f":"FinStat_Y!R36","v":0},{"$f":"FinStat_Y!S36","v":0},{"$f":"FinStat_Y!T36","v":0},{"$f":"FinStat_Y!U36","v":0},{"$f":"FinStat_Y!V36","v":0},{"$f":"FinStat_Y!W36","v":0},{"$f":"FinStat_Y!X36","v":0},{"$f":"FinStat_Y!Y36","v":0},{"$f":"FinStat_Y!Z36","v":0}]
[null,null,"Финансовый показатель","Общий (обязательный)","Чистый денежный поток за период (NCF)","Предзаполненная формула","тыс. руб.",{"$f":"H13+H14+H15","v":0},0,0,0,0,{"$f":"M13+M14+M15","v":0},0,1.0000000038417056E-3,0,0,0,{"$f":"S13+S14+S15","v":0},1142.510000000002,0,0,0,0,0]
[null,null,"Финансовый показатель","Общий (обязательный)","Денежные потоки от текущих операций (CFO)","Отчет о движении денежных средств","тыс. руб.",null,null,null,null,{"$f":"FinStat_Y!M106+FinStat_Y!M129","v":0},{"$f":"FinStat_Y!N106+FinStat_Y!N129","v":-3965.5839999999998},{"$f":"FinStat_Y!O106+FinStat_Y!O129","v":-32824.982000000004},{"$f":"FinStat_Y!P106+FinStat_Y!P129","v":71716.487999999998},{"$f":"FinStat_Y!Q106+FinStat_Y!Q129","v":125648.42500000002},{"$f":"FinStat_Y!R106+FinStat_Y!R129","v":137189.06700000001},{"$f":"FinStat_Y!S106+FinStat_Y!S129","v":149959.64799999999},{"$f":"FinStat_Y!T106+FinStat_Y!T129","v":148590.345},{"$f":"FinStat_Y!U106+FinStat_Y!U129","v":55159.254000000001},{"$f":"FinStat_Y!V106+FinStat_Y!V129","v":0},{"$f":"FinStat_Y!W106+FinStat_Y!W129","v":0},{"$f":"FinStat_Y!X106+FinStat_Y!X129","v":0},{"$f":"FinStat_Y!Y106+FinStat_Y!Y129","v":0},{"$f":"FinStat_Y!Z106+FinStat_Y!Z129","v":0}]
[null,null,"Финансовый показатель","Общий (обязательный)","Денежные потоки от инвестиционных операций (CFI)","Отчет о движении денежных средств","тыс. руб.",null,null,null,null,{"$f":"FinStat_Y!M119","v":-15018.75},{"$f":"FinStat_Y!N119","v":-199427.829},{"$f":"FinStat_Y!O119","v":-378968.08199999999},{"$f":"FinStat_Y!P119","v":39281.249000000003},{"$f":"FinStat_Y!Q119","v":0},{"$f":"FinStat_Y!R119","v":0},{"$f":"FinStat_Y!S119","v":0},{"$f":"FinStat_Y!T119","v":0},{"$f":"FinStat_Y!U119","v":0},{"$f":"FinStat_Y!V119","v":0},{"$f":"FinStat_Y!W119","v":0},{"$f":"FinStat_Y!X119","v":0},{"$f":"FinStat_Y!Y119","v":0},{"$f":"FinStat_Y!Z119","v":0}]
[null,null,"Финансовый показатель","Общий (обязательный)","Денежные потоки от финансовых операций (CFF)","Отчет о движении денежных средств","тыс. руб.",null,null,null,null,{"$f":"FinStat_Y!M136-(FinStat_Y!M129)","v":15018.75},{"$f":"FinStat_Y!N136-(FinStat_Y!N129)","v":203393.413},{"$f":"FinStat_Y!O136-(FinStat_Y!O129)","v":411793.06400000001},{"$f":"FinStat_Y!P136-(FinStat_Y!P129)","v":-110997.73599999999},{"$f":"FinStat_Y!Q136-(FinStat_Y!Q129)","v":-125648.42500000002},{"$f":"FinStat_Y!R136-(FinStat_Y!R129)","v":-137189.06700000001},{"$f":"FinStat_Y!S136-(FinStat_Y!S129)","v":-149959.64799999999},{"$f":"FinStat_Y!T136-(FinStat_Y!T129)","v":-148590.345},{"$f":"FinStat_Y!U136-(FinStat_Y!U129)","v":-54016.743999999999},{"$f":"FinStat_Y!V136-(FinStat_Y!V129)","v":0},{"$f":"FinStat_Y!W136-(FinStat_Y!W129)","v":0},{"$f":"FinStat_Y!X136-(FinStat_Y!X129)","v":0},{"$f":"FinStat_Y!Y136-(FinStat_Y!Y129)","v":0},{"$f":"FinStat_Y!Z136-(FinStat_Y!Z129)","v":0}]
[null,null,"Расчетный показатель","Общий (обязательный)","Свободный денежный поток (FCFF)","Предзаполненная формула (см. лист формулы)","тыс. руб.",{"$f":"H13-H19+H28*(1-'inputs Sber_base_11-2018'!V34)","v":0},{"$f":"I13-I19+I28*(1-'inputs Sber_base_11-2018'!W34)","v":0},{"$f":"J13-J19+J28*(1-'inputs Sber_base_11-2018'!X34)","v":0},{"$f":"K13-K19+K28*(1-'inputs Sber_base_11-2018'!Y34)","v":0},{"$f":"L13-L19+L28*(1-'inputs Sber_base_11-2018'!Z34)","v":-10955.979600000001},{"$f":"M13-M19+M28*(1-'inputs Sber_base_11-2018'!AA34)","v":-295488.25379999995},{"$f":"N13-N19+N28*(1-'inputs Sber_base_11-2018'!AB34)","v":-486714.2144},{"$f":"O13-O19+O28*(1-'inputs Sber_base_11-2018'!AC34)","v":41092.214199999995},{"$f":"P13-P19+P28*(1-'inputs Sber_base_11-2018'!AD34)","v":153260.13220000002},{"$f":"Q13-Q19+Q28*(1-'inputs Sber_base_11-2018'!AE34)","v":155729.95020000002},{"$f":"R13-R19+R28*(1-'inputs Sber_base_11-2018'!AF34)","v":158356.5784},{"$f":"S13-S19+S28*(1-'inputs Sber_base_11-2018'!AG34)","v":148973.1194},{"$f":"T13-T19+T28*(1-'inputs Sber_base_11-2018'!AH34)","v":55159.254000000001},{"$f":"U13-U19+U28*(1-'inputs Sber_base_11-2018'!AI34)","v":0},{"$f":"V13-V19+V28*(1-'inputs Sber_base_11-2018'!AJ34)","v":0},{"$f":"W13-W19+W28*(1-'inputs Sber_base_11-2018'!AK34)","v":0},{"$f":"X13-X19+X28*(1-'inputs Sber_base_11-2018'!AL34)","v":0},{"$f":"Y13-Y19+Y28*(1-'inputs Sber_base_11-2018'!AM34)","v":0}]
[null,null,"Расчетный показатель","Общий (обязательный)","Денежные средства, доступные для обслуживания долга (CFADS)","Предзаполненная формула","тыс. руб.",{"$f":"H13+H28-H21","v":0},0,0,0,5078.4629999999997,{"$f":"M13+M28-M21","v":-1993.7749999999999},-9386.0600000000013,122495.897,160163.05900000001,160365.171,160455.81099999999,{"$f":"S13+S28-S21","v":149068.81299999999},55159.254000000001,0,0,0,0,0]
[]
[null,"+","Финансовый показатель","Общий (обязательный)","Сумма капитальных затрат (CAPEX)","Отчет о движении денежных средств; информация от клиента",{"$f":"$G$2","v":"тыс. руб."},{"$f":"H20+H21","v":0},{"$f":"I20+I21","v":0},0,0,15018.75,{"$f":"M20+M21","v":293100.11699999997},472640.37,71247.801000000007,0,0,0,{"$f":"S20+S21","v":0},0,0,0,0,0,0]
[null,"+","Финансовый показатель","Общий (заполняется при наличии информации)","Капитальные затраты на развитие (Development CAPEX)","Информация от клиента","тыс. руб.",null,null,null,null,{"$f":"-(FinStat_Y!M117+FinStat_Y!M115+FinStat_Y!M116)","v":15018.75},{"$f":"-(FinStat_Y!N117+FinStat_Y!N115+FinStat_Y!N116)","v":293100.11699999997},{"$f":"-(FinStat_Y!O117+FinStat_Y!O115+FinStat_Y!O116)","v":472640.37},{"$f":"-(FinStat_Y!P117+FinStat_Y!P115+FinStat_Y!P116)","v":71247.801000000007},{"$f":"-(FinStat_Y!Q117+FinStat_Y!Q115+FinStat_Y!Q116)","v":0},{"$f":"-(FinStat_Y!R117+FinStat_Y!R115+FinStat_Y!R116)","v":0},{"$f":"-(FinStat_Y!S117+FinStat_Y!S115+FinStat_Y!S116)","v":0},{"$f":"-(FinStat_Y!T117+FinStat_Y!T115+FinStat_Y!T116)","v":0},{"$f":"-(FinStat_Y!U117+FinStat_Y!U115+FinStat_Y!U116)","v":0},{"$f":"-(FinStat_Y!V117+FinStat_Y!V115+FinStat_Y!V116)","v":0},{"$f":"-(FinStat_Y!W117+FinStat_Y!W115+FinStat_Y!W116)","v":0},{"$f":"-(FinStat_Y!X117+FinStat_Y!X115+FinStat_Y!X116)","v":0},{"$f":"-(FinStat_Y!Y117+FinStat_Y!Y115+FinStat_Y!Y116)","v":0},{"$f":"-(FinStat_Y!Z117+FinStat_Y!Z115+FinStat_Y!Z116)","v":0}]
[null,"+","Финансовый показатель","Общий (обязательный)","Капитальные затраты на поддержание (Maintenance CAPEX)","Информация от клиента; экспертнообоснованный КП уровень, согласованный с АР","тыс. руб.",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"+","Финансовый показатель","Общий (обязательный)","Долг (Debt)","см. лист формулы",{"$f":"$G$2","v":"тыс. руб."},null,null,null,null,{"$f":"FinStat_Y!M45","v":0},{"$f":"FinStat_Y!N45","v":55318.14},{"$f":"FinStat_Y!O45","v":436100.68},{"$f":"FinStat_Y!P45","v":350268.82699999999},{"$f":"FinStat_Y!Q45","v":251314.24400000001},{"$f":"FinStat_Y!R45","v":140852.70600000001},{"$f":"FinStat_Y!S45","v":17640.474999999999},{"$f":"FinStat_Y!T45","v":0},{"$f":"FinStat_Y!U45","v":0},{"$f":"FinStat_Y!V45","v":0},{"$f":"FinStat_Y!W45","v":0},{"$f":"FinStat_Y!X45","v":0},{"$f":"FinStat_Y!Y45","v":0},{"$f":"FinStat_Y!Z45","v":0}]
[null,"+","Финансовый показатель","Общий (обязательный)","Долг с учетом забалансовых обязательств","см. лист формулы","тыс. руб.",null,null,null,null,{"$f":"L23+FinStat_Y!M49","v":0},{"$f":"M23+FinStat_Y!N49","v":55318.14},{"$f":"N23+FinStat_Y!O49","v":436100.68},{"$f":"O23+FinStat_Y!P49","v":350445.09499999997},{"$f":"P23+FinStat_Y!Q49","v":251497.503},{"$f":"Q23+FinStat_Y!R49","v":141043.23500000002},{"$f":"R23+FinStat_Y!S49","v":17838.564999999999},{"$f":"S23+FinStat_Y!T49","v":205.95400000000001},{"$f":"T23+FinStat_Y!U49","v":0},{"$f":"U23+FinStat_Y!V49","v":0},{"$f":"V23+FinStat_Y!W49","v":0},{"$f":"W23+FinStat_Y!X49","v":0},{"$f":"X23+FinStat_Y!Y49","v":0},{"$f":"Y23+FinStat_Y!Z49","v":0}]
[null,null,"Расчетный показатель","Общий (обязательный)","Чистый долг (Net Debt)","см. лист формулы","тыс. руб.",null,null,null,null,{"$f":"L23-FinStat_Y!M36-FinStat_Y!M37","v":0},{"$f":"M23-FinStat_Y!N36-FinStat_Y!N37","v":53330.686999999998},{"$f":"N23-FinStat_Y!O36-FinStat_Y!O37","v":423299.20699999999},{"$f":"O23-FinStat_Y!P36-FinStat_Y!P37","v":340768.38500000001},{"$f":"P23-FinStat_Y!Q36-FinStat_Y!Q37","v":244440.86800000002},{"$f":"Q23-FinStat_Y!R36-FinStat_Y!R37","v":137032.31700000001},{"$f":"R23-FinStat_Y!S36-FinStat_Y!S37","v":17162.006999999998},{"$f":"S23-FinStat_Y!T36-FinStat_Y!T37","v":0},{"$f":"T23-FinStat_Y!U36-FinStat_Y!U37","v":0},{"$f":"U23-FinStat_Y!V36-FinStat_Y!V37","v":0},{"$f":"V23-FinStat_Y!W36-FinStat_Y!W37","v":0},{"$f":"W23-FinStat_Y!X36-FinStat_Y!X37","v":0},{"$f":"X23-FinStat_Y!Y36-FinStat_Y!Y37","v":0},{"$f":"Y23-FinStat_Y!Z36-FinStat_Y!Z37","v":0}]
[null,"+","Расчетный показатель","Общий (обязательный)","Обслуживание долга (Debt Service)","Предзаполненная формула","тыс. руб.",{"$f":"H27+H28+H29","v":0},{"$f":"I27+I28+I29","v":0},0,0,5078.4629999999997,{"$f":"M27+M28+M29","v":1971.809},23438.922000000002,208356.89899999998,133469.21599999999,133637.64199999999,133708.394,{"$f":"S27+S28+S29","v":18118.942999999999},0,0,0,0,0,0]
[null,"+","Расчетный показатель","Общий (обязательный)","Погашение основного долга","Отчет о движении денежных средств; информация, полученная от клиента","тыс. руб.",null,null,null,null,{"$f":"-(FinStat_Y!M130)","v":0},{"$f":"-(FinStat_Y!N130)","v":0},{"$f":"-(FinStat_Y!O130)","v":0},{"$f":"-(FinStat_Y!P130)","v":157577.49},{"$f":"-(FinStat_Y!Q130)","v":98954.581999999995},{"$f":"-(FinStat_Y!R130)","v":110461.538},{"$f":"-(FinStat_Y!S130)","v":123212.231},{"$f":"-(FinStat_Y!T130)","v":17640.474999999999},{"$f":"-(FinStat_Y!U130)","v":0},{"$f":"-(FinStat_Y!V130)","v":0},{"$f":"-(FinStat_Y!W130)","v":0},{"$f":"-(FinStat_Y!X130)","v":0},{"$f":"-(FinStat_Y!Y130)","v":0},{"$f":"-(FinStat_Y!Z130)","v":0}]
[null,"+","Финансовый показатель","Общий (обязательный)","Процентные и прочие платежи по долговым обязательствам ","Отчет о движении денежных средств; информация, полученная от клиента","тыс. руб.",null,null,null,null,{"$f":"-(FinStat_Y!M129+FinStat_Y!M131)","v":5078.4629999999997},{"$f":"-(FinStat_Y!N129+FinStat_Y!N131)","v":1971.809},{"$f":"-(FinStat_Y!O129+FinStat_Y!O131)","v":23438.922000000002},{"$f":"-(FinStat_Y!P129+FinStat_Y!P131)","v":50779.409},{"$f":"-(FinStat_Y!Q129+FinStat_Y!Q131)","v":34514.633999999998},{"$f":"-(FinStat_Y!R129+FinStat_Y!R131)","v":23176.103999999999},{"$f":"-(FinStat_Y!S129+FinStat_Y!S131)","v":10496.163},{"$f":"-(FinStat_Y!T129+FinStat_Y!T131)","v":478.46800000000002},{"$f":"-(FinStat_Y!U129+FinStat_Y!U131)","v":0},{"$f":"-(FinStat_Y!V129+FinStat_Y!V131)","v":0},{"$f":"-(FinStat_Y!W129+FinStat_Y!W131)","v":0},{"$f":"-(FinStat_Y!X129+FinStat_Y!X131)","v":0},{"$f":"-(FinStat_Y!Y129+FinStat_Y!Y131)","v":0},{"$f":"-(FinStat_Y!Z129+FinStat_Y!Z131)","v":0}]
[null,"+","Финансовый показатель","Общий (обязательный)","Лизинговые платежи (вкл. основной долг в их составе)","Отчет о финансовых результатах; информация, полученная от клиента","тыс. руб."]
[null,"+","Финансовый показатель","Общий (обязательный)","Привлечение денежных средств (итого)","= Кредиты без подтверждения финансирования + кредиты с подтверждением финансирования + прочие привлечения\nОтчет о движении денежных средств, информация, полученная от клиента","тыс. руб.",null,null,null,null,{"$f":"FinStat_Y!M124+FinStat_Y!M125+FinStat_Y!M126","v":20097.213},{"$f":"FinStat_Y!N124+FinStat_Y!N125+FinStat_Y!N126","v":204600.44099999999},{"$f":"FinStat_Y!O124+FinStat_Y!O125+FinStat_Y!O126","v":415035.48199999996},{"$f":"FinStat_Y!P124+FinStat_Y!P125+FinStat_Y!P126","v":85761.601999999999},{"$f":"FinStat_Y!Q124+FinStat_Y!Q125+FinStat_Y!Q126","v":0},{"$f":"FinStat_Y!R124+FinStat_Y!R125+FinStat_Y!R126","v":0},{"$f":"FinStat_Y!S124+FinStat_Y!S125+FinStat_Y!S126","v":0},{"$f":"FinStat_Y!T124+FinStat_Y!T125+FinStat_Y!T126","v":0},{"$f":"FinStat_Y!U124+FinStat_Y!U125+FinStat_Y!U126","v":0},{"$f":"FinStat_Y!V124+FinStat_Y!V125+FinStat_Y!V126","v":0},{"$f":"FinStat_Y!W124+FinStat_Y!W125+FinStat_Y!W126","v":0},{"$f":"FinStat_Y!X124+FinStat_Y!X125+FinStat_Y!X126","v":0},{"$f":"FinStat_Y!Y124+FinStat_Y!Y125+FinStat_Y!Y126","v":0},{"$f":"FinStat_Y!Z124+FinStat_Y!Z125+FinStat_Y!Z126","v":0}]
[null,null,"Финансовый показатель","Общий (обязательный)","Оборотный капитал на конец периода","= Оборотные (текущие) активы (код 1600) – Оборотные (текущие) пассивы (код 1700), Бухгалтерский баланс","тыс. руб.",null,null,null,null,{"$f":"FinStat_Y!M33-FinStat_Y!M48","v":1650.6130000000001},{"$f":"FinStat_Y!N33-FinStat_Y!N48","v":45030.921999999999},{"$f":"FinStat_Y!O33-FinStat_Y!O48","v":116967.402},{"$f":"FinStat_Y!P33-FinStat_Y!P48","v":11377.281000000003},{"$f":"FinStat_Y!Q33-FinStat_Y!Q48","v":9826.2860000000001},{"$f":"FinStat_Y!R33-FinStat_Y!R48","v":9241.5709999999963},{"$f":"FinStat_Y!S33-FinStat_Y!S48","v":10049.125999999997},{"$f":"FinStat_Y!T33-FinStat_Y!T48","v":16161.950999999997},{"$f":"FinStat_Y!U33-FinStat_Y!U48","v":0},{"$f":"FinStat_Y!V33-FinStat_Y!V48","v":0},{"$f":"FinStat_Y!W33-FinStat_Y!W48","v":0},{"$f":"FinStat_Y!X33-FinStat_Y!X48","v":0},{"$f":"FinStat_Y!Y33-FinStat_Y!Y48","v":0},{"$f":"FinStat_Y!Z33-FinStat_Y!Z48","v":0}]
[null,"+","Финансовый показатель","Общий (обязательный)","Остаточная стоимость ОС на конец периода","Бухгалтерский баланс ","тыс. руб.",null,null,null,null,{"$f":"FinStat_Y!M31","v":0},{"$f":"FinStat_Y!N31","v":0},{"$f":"FinStat_Y!O31","v":0},{"$f":"FinStat_Y!P31","v":659893.64599999995},{"$f":"FinStat_Y!Q31","v":635597.59699999995},{"$f":"FinStat_Y!R31","v":611301.54799999995},{"$f":"FinStat_Y!S31","v":588415.66},{"$f":"FinStat_Y!T31","v":565999.82499999995},{"$f":"FinStat_Y!U31","v":0},{"$f":"FinStat_Y!V31","v":0},{"$f":"FinStat_Y!W31","v":0},{"$f":"FinStat_Y!X31","v":0},{"$f":"FinStat_Y!Y31","v":0},{"$f":"FinStat_Y!Z31","v":0}]
[]
[null,"+","Финансовый показатель","Общий (обязательный)","Долг перед Сбербанком на конец  (Sberbank Debt)","Информация по клиенту","тыс. руб.",null,null,null,null,{"$f":"FinStat_Y!M45","v":0},{"$f":"FinStat_Y!N45","v":55318.14},{"$f":"FinStat_Y!O45","v":436100.68},{"$f":"FinStat_Y!P45","v":350268.82699999999},{"$f":"FinStat_Y!Q45","v":251314.24400000001},{"$f":"FinStat_Y!R45","v":140852.70600000001},{"$f":"FinStat_Y!S45","v":17640.474999999999},{"$f":"FinStat_Y!T45","v":0},{"$f":"FinStat_Y!U45","v":0},{"$f":"FinStat_Y!V45","v":0},{"$f":"FinStat_Y!W45","v":0},{"$f":"FinStat_Y!X45","v":0},{"$f":"FinStat_Y!Y45","v":0},{"$f":"FinStat_Y!Z45","v":0}]
[null,"+","Финансовый показатель","Общий (обязательный)","Обслуживание обязательств перед Сбербанком (Sberbank Debt Service)","Предзаполненная формула","тыс. руб.",{"$f":"H36+H37+H38","v":0},{"$f":"I36+I37+I38","v":0},0,0,5078.4629999999997,{"$f":"M36+M37+M38","v":1971.809},23438.922000000002,208356.89899999998,133469.21599999999,133637.64199999999,133708.394,{"$f":"S36+S37+S38","v":18118.942999999999},0,0,0,0,0,0]
[null,"+","Финансовый показатель","Общий (обязательный)","Погашение кредитов в Сбербанке за период (Sberbank debt repayment)","Информация по клиенту","тыс. руб.",null,null,null,null,{"$f":"-(FinStat_Y!M130)","v":0},{"$f":"-(FinStat_Y!N130)","v":0},{"$f":"-(FinStat_Y!O130)","v":0},{"$f":"-(FinStat_Y!P130)","v":157577.49},{"$f":"-(FinStat_Y!Q130)","v":98954.581999999995},{"$f":"-(FinStat_Y!R130)","v":110461.538},{"$f":"-(FinStat_Y!S130)","v":123212.231},{"$f":"-(FinStat_Y!T130)","v":17640.474999999999},{"$f":"-(FinStat_Y!U130)","v":0},{"$f":"-(FinStat_Y!V130)","v":0},{"$f":"-(FinStat_Y!W130)","v":0},{"$f":"-(FinStat_Y!X130)","v":0},{"$f":"-(FinStat_Y!Y130)","v":0},{"$f":"-(FinStat_Y!Z130)","v":0}]
[null,"+","Финансовый показатель","Общий (обязательный)","Процентные и прочие платежи  (Sberbank interest/other payments)","Информация по клиенту","тыс. руб.",null,null,null,null,{"$f":"-(FinStat_Y!M129+FinStat_Y!M131)","v":5078.4629999999997},{"$f":"-(FinStat_Y!N129+FinStat_Y!N131)","v":1971.809},{"$f":"-(FinStat_Y!O129+FinStat_Y!O131)","v":23438.922000000002},{"$f":"-(FinStat_Y!P129+FinStat_Y!P131)","v":50779.409},{"$f":"-(FinStat_Y!Q129+FinStat_Y!Q131)","v":34514.633999999998},{"$f":"-(FinStat_Y!R129+FinStat_Y!R131)","v":23176.103999999999},{"$f":"-(FinStat_Y!S129+FinStat_Y!S131)","v":10496.163},{"$f":"-(FinStat_Y!T129+FinStat_Y!T131)","v":478.46800000000002},{"$f":"-(FinStat_Y!U129+FinStat_Y!U131)","v":0},{"$f":"-(FinStat_Y!V129+FinStat_Y!V131)","v":0},{"$f":"-(FinStat_Y!W129+FinStat_Y!W131)","v":0},{"$f":"-(FinStat_Y!X129+FinStat_Y!X131)","v":0},{"$f":"-(FinStat_Y!Y129+FinStat_Y!Y131)","v":0},{"$f":"-(FinStat_Y!Z129+FinStat_Y!Z131)","v":0}]
[null,"+","Финансовый показатель","Общий (обязательный)","Лизинговые платежи Сбербанку (Sberbank leasing payments)","Информация по клиенту","тыс. руб."]
[null,"+","Финансовый показатель","Общий (обязательный)","Привлечение в Сбербанке за период (Sberbank debt attraction)","Информация по клиенту","тыс. руб.",null,null,null,null,{"$f":"FinStat_Y!M124","v":0},{"$f":"FinStat_Y!N124","v":55318.14},{"$f":"FinStat_Y!O124","v":380782.53899999999},{"$f":"FinStat_Y!P124","v":71745.637000000002},{"$f":"FinStat_Y!Q124","v":0},{"$f":"FinStat_Y!R124","v":0},{"$f":"FinStat_Y!S124","v":0},{"$f":"FinStat_Y!T124","v":0},{"$f":"FinStat_Y!U124","v":0},{"$f":"FinStat_Y!V124","v":0},{"$f":"FinStat_Y!W124","v":0},{"$f":"FinStat_Y!X124","v":0},{"$f":"FinStat_Y!Y124","v":0},{"$f":"FinStat_Y!Z124","v":0}]
[]
[null,null,"Коэффициент","Общий (обязательный)","Debt/EBITDA","Предзаполненная формула","количество раз, с округлением до 100-х",{"$f":"IFERROR(H23/H4,\"\")","v":""},"","","","",{"$f":"IFERROR(M23/M4,\"\")","v":-45.591247372975651},-240.34776244352992,4.9254989181359292,2.6600317894415744,1.6381604810267851,0.22975140993758014,{"$f":"IFERROR(S23/S4,\"\")","v":0},0,"","","","",""]
[null,null,"Коэффициент","Общий (обязательный)","Net Debt/EBITDA","Предзаполненная формула","количество раз, с округлением до 100-х",{"$f":"IFERROR(H25/H4,\"\")","v":""},"","","","",{"$f":"IFERROR(M25/M4,\"\")","v":-43.953259158528041},-233.29249852710754,4.791903196262532,2.5872806458144555,1.5937281768156795,0.22351979216028026,{"$f":"IFERROR(S25/S4,\"\")","v":0},0,"","","","",""]
[null,null,"Расчетный показатель","Общий (обязательный)","Долг с учетом забалансовых обязательств/EBITDA","Предзаполненная формула","количество раз, с округлением до 100-х",{"$f":"IFERROR(H24/H4,\"\")","v":""},"","","","",{"$f":"IFERROR(M24/M4,\"\")","v":-45.591247372975651},-240.34776244352992,4.9279776081487912,2.6619714915370163,1.6403763921523375,0.23233135502378305,{"$f":"IFERROR(S24/S4,\"\")","v":3.0897479099712805E-3},0,"","","","",""]
[null,null,"Расчетный показатель","Общий (обязательный)","Коэффициент покрытия процентов в i-ом периоде (ICR)","Предзаполненная формула","количество раз, с округлением до 100-х",{"$f":"IFERROR(H4/H45,\"\")","v":""},"","","","",{"$f":"IFERROR(M4/M45,\"\")","v":-1.5865326152192589},-8.9840148085027577E-2,1.4028808492560456,2.7373290413567766,3.709952242188765,7.3151211542732328,{"$f":"IFERROR(S4/S45,\"\")","v":139.31384753003334},"","","","","",""]
[null,"+","Финансовый показатель","Общий (обязательный)","Проценты к уплате","Отчет о финансовых результатах; информация, полученная от клиента",{"$f":"$G$2","v":"тыс. руб."},null,null,null,null,{"$f":"-(FinStat_Y!M129)","v":0},{"$f":"-(FinStat_Y!N129)","v":764.78099999999995},{"$f":"-(FinStat_Y!O129)","v":20196.505000000001},{"$f":"-(FinStat_Y!P129)","v":50690.955000000002},{"$f":"-(FinStat_Y!Q129)","v":34514.633999999998},{"$f":"-(FinStat_Y!R129)","v":23176.103999999999},{"$f":"-(FinStat_Y!S129)","v":10496.163},{"$f":"-(FinStat_Y!T129)","v":478.46800000000002},{"$f":"-(FinStat_Y!U129)","v":0},{"$f":"-(FinStat_Y!V129)","v":0},{"$f":"-(FinStat_Y!W129)","v":0},{"$f":"-(FinStat_Y!X129)","v":0},{"$f":"-(FinStat_Y!Y129)","v":0},{"$f":"-(FinStat_Y!Z129)","v":0}]
[null,null,"Расчетный показатель","Общий (обязательный)","Коэффициент покрытия процентов в i-ом периоде (ISCR)","Предзаполненная формула","количество раз, с округлением до 100-х",{"$f":"IFERROR((H13+H28-H21)/H28,\"\")","v":""},"","","",1,{"$f":"IFERROR((M13+M28-M21)/M28,\"\")","v":-1.0111400242112698},-0.40044759737670532,2.412314349700289,4.6404391540121797,6.9194188548687912,15.287092149769395,{"$f":"IFERROR((S13+S28-S21)/S28,\"\")","v":311.55440489228118},"","","","","",""]
[null,null,"Расчетный показатель","Общий (обязательный)","Коэффициент покрытия долга в i-ом периоде (DSCR)","Предзаполненная формула (см. лист формулы)","количество раз, с округлением до 100-х",{"$f":"IFERROR((H13+H28-H19)/H26,\"\")","v":""},"","","",-1.9573416208801759,{"$f":"IFERROR((M13+M28-M19)/M26,\"\")","v":-149.65642818345995},-20.565213280713163,0.24596303864169142,1.1999999985015273,1.200000004489753,1.2000429157798425,{"$f":"IFERROR((S13+S28-S19)/S26,\"\")","v":8.2272356064037506},"","","","","",""]
[null,null,"Расчетный показатель","Общий (обязательный)","Коэффициент покрытия долга с учетом привлечения долга в i-ом периоде (DSCR с долгом)","Предзаполненная формула (см. лист формулы)","количество раз, с округлением до 100-х",{"$f":"IFERROR((H13+H28-H19+H30)/H26,\"\")","v":""},"","","",2,{"$f":"IFERROR((M13+M28-M19+M30)/M26,\"\")","v":-45.893619006709066},-2.8581070409296139,0.65757216899258997,1.1999999985015273,1.200000004489753,1.2000429157798425,{"$f":"IFERROR((S13+S28-S19+S30)/S26,\"\")","v":8.2272356064037506},"","","","","",""]
[null,null,"Расчетный показатель","Общий (обязательный)","Свободный денежный поток за вычетом финансовых расходов на погашение и обслуживание долга","Предзаполненная формула",{"$f":"$G$2","v":"тыс. руб."},{"$f":"H16-H26","v":0},0,0,0,-16034.4426,{"$f":"M16-M26","v":-297460.06279999996},-510153.13640000002,-167264.68479999999,19790.916200000036,22092.308200000029,24648.184399999998,{"$f":"S16-S26","v":130854.1764},55159.254000000001,0,0,0,0,0]
[null,null,"Расчетный показатель","Общий (обязательный)","Срок до полного погашения","Предзаполненная формула","количество периодов, с округлением до 10-х",{"$f":"IFERROR(H25/(H13-H21),\"\")","v":""},"","","","",-13.448381625505853,-12.895641709719747,4.7516044706483678,1.9454351934773555,0.99885741624002733,0.11444416700684706,0,0,"","","","",""]
[]
[null,null,"Расчетный показатель","Общий (заполняется при необходимости)","Коэффициент обсуживания процентных платежей в i-ом периоде - скорректированный (ISCR корр.)","Корректировки на дополнительные притоки / оттоки, отражающие постоянные во времени операции, характерные для деятельности контрагента","количество раз, с округлением до 100-х"]
[null,null,"Расчетный показатель","Общий (заполняется при необходимости)","Коэффициент покрытия долга в i-ом периоде - скорректированный (DSCR корр.)","см. лист формулы","количество раз, с округлением до 100-х"]
[null,null,"Расчетный показатель","Общий (заполняется при необходимости)","Денежные средства, доступные для обслуживания долга - скорректированный (CFADS корр.)","Корректировки на дополнительные притоки / оттоки, отражающие постоянные во времени операции, характерные для деятельности контрагента",{"$f":"$G$2","v":"тыс. руб."}]
[]
[null,null,"Расчетный показатель","Общий (заполняется при необходимости)","EBITDA корр.","Корректировки на дополнительные притоки / оттоки, отражающие постоянные во времени операции, характерные для деятельности контрагента",{"$f":"$G$2","v":"тыс. руб."}]
[null,null,"Расчетный показатель","Общий (заполняется при необходимости)","Рентабельность EBITDA корр.","Предзаполненная формула","%",{"$f":"IFERROR(H56/H2,\"\")","v":""},"","","","","","",0,0,0,0,0,0,"","","","",""]
[null,null,"Коэффициент","Общий (заполняется при необходимости)","Debt/EBITDA корр.","Предзаполненная формула","количество раз, с округлением до 100-х",{"$f":"IFERROR(H23/H56,\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,"Коэффициент","Общий (заполняется при необходимости)","Net Debt/EBITDA корр.","Предзаполненная формула","количество раз, с округлением до 100-х",{"$f":"IFERROR(H25/H56,\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,"Расчетный показатель","Общий (заполняется при необходимости)","Долг с учетом забалансовых обязательств/EBITDA корр.","Предзаполненная формула","количество раз, с округлением до 100-х",{"$f":"IFERROR(H24/H56,\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[]
[null,null,"Финансовый показатель","Специальный - инвестиционное кредитование и проектное финансирование","Чистая приведенная стоимость проекта (NPV)","см. лист формулы",{"$f":"$G$2","v":"тыс. руб."},null,null,null,{"$f":"Dashboard!$E$10","v":14858.813710696784},{"$f":"Dashboard!$E$10","v":14858.813710696784},{"$f":"Dashboard!$E$10","v":14858.813710696784},{"$f":"Dashboard!$E$10","v":14858.813710696784},{"$f":"Dashboard!$E$10","v":14858.813710696784},{"$f":"Dashboard!$E$10","v":14858.813710696784},{"$f":"Dashboard!$E$10","v":14858.813710696784},{"$f":"Dashboard!$E$10","v":14858.813710696784},{"$f":"Dashboard!$E$10","v":14858.813710696784},{"$f":"Dashboard!$E$10","v":14858.813710696784},{"$f":"Dashboard!$E$10","v":14858.813710696784},{"$f":"Dashboard!$E$10","v":14858.813710696784},{"$f":"Dashboard!$E$10","v":14858.813710696784},{"$f":"Dashboard!$E$10","v":14858.813710696784},{"$f":"Dashboard!$E$10","v":14858.813710696784}]
[null,null,"Финансовый показатель","Специальный - инвестиционное кредитование и проектное финансирование","Внутренняя норма доходности проекта (IRR)","см. лист формулы","%",null,null,null,{"$f":"Dashboard!$E$12","v":0.10399841658418807},{"$f":"Dashboard!$E$12","v":0.10399841658418807},{"$f":"Dashboard!$E$12","v":0.10399841658418807},{"$f":"Dashboard!$E$12","v":0.10399841658418807},{"$f":"Dashboard!$E$12","v":0.10399841658418807},{"$f":"Dashboard!$E$12","v":0.10399841658418807},{"$f":"Dashboard!$E$12","v":0.10399841658418807},{"$f":"Dashboard!$E$12","v":0.10399841658418807},{"$f":"Dashboard!$E$12","v":0.10399841658418807},{"$f":"Dashboard!$E$12","v":0.10399841658418807},{"$f":"Dashboard!$E$12","v":0.10399841658418807},{"$f":"Dashboard!$E$12","v":0.10399841658418807},{"$f":"Dashboard!$E$12","v":0.10399841658418807},{"$f":"Dashboard!$E$12","v":0.10399841658418807},{"$f":"Dashboard!$E$12","v":0.10399841658418807}]
[null,null,"Финансовый показатель","Специальный - проекты коммерческого строительства","Чистая операционная прибыль (Net Operating Income, NOI)","см. лист формулы",{"$f":"$G$2","v":"тыс. руб."}]
[null,null,"Расчетный показатель","Специальный - проекты жилищного строительства","Чистый денежный поток накопительным итогом (NCCF)","см. лист формулы","тыс. руб."]
[null,null,"Коэффициент","Специальный - проекты жилищного строительства","Коэффициент покрытия долга на i-ом интервале планирования для проектов жилищного строительства (DSCR)","см. лист формулы","количество раз, с округлением до 100-х"]
[null,null,"Финансовый показатель","Специальный - лизинговые компании","Чистый процентный доход","Отчет о финансовых результатах",{"$f":"$G$2","v":"тыс. руб."}]
[null,null,"Финансовый показатель","Специальный - лизинговые компании","Чистые инвестиции в лизинг","Бухгалтерский баланс ","тыс. руб."]
[null,"+","Финансовый показатель","Специальный - лизинговые компании","Уровень просроченной задолженности по лизинговому портфелю (NPL 90)","см. лист формулы","%"]
[null,"+","Финансовый показатель","Специальный - лизинговые компании","Отношение рабочих активов к Чистому заемному капиталу","см. лист формулы","%"]
[null,"+","Финансовый показатель","Специальный - лизинговые компании","Отношение процентных доходов к процентным расходам","= (Итого процентные доходы + Итого финансовый доход от лизинга)/Итого процентные расходы, Отчет о финансовых результатах","%"]
[null,"+","Финансовый показатель","Специальный - лизинговые компании","Отношение балансовой величины Капитала к Активам (валюте баланса)","= «Итого капитал» (Раздел III, Бухгалтерский баланс)/«Активы итого» на конец расчетного периода, Бухгалтерский баланс ","%"]
[null,null,"Финансовый показатель","Специальный - лизинговые компании","Стоимость риска","= отношение «Создание резерва под обесценение процентных активов» (LTM) к среднему значению балансовой стоимости «Чистые инвестиции в лизинг» за расчетный период","%"]
[null,null,"Финансовый показатель","Специальный - лизинговые компании","Коэффициент покрытия долга лизинговыми платежами","= отношение суммы лизинговых платежей (LTM 1) к сумме обслуживания заемных средств (LTM) (платежи за период, включая: процентные платежи, купоны, тело долга, номинал облигаций, погашение векселей и пр.)","%"]
[null,null,"Финансовый показатель","Специальный - лизинговые компании","Рентабельность активов","= Отношение «Чистая прибыль» (LTM) к среднему значению «Активы итого» за расчетный период","%"]
[null,null,"Финансовый показатель","Специальный - компании операционного лизинга","EBITDAR","= EBITDA + Расходы по операционному лизингу, учитываемые в себестоимости",{"$f":"$G$2","v":"тыс. руб."}]
[null,null,"Финансовый показатель","Специальный - компании операционного лизинга","Долг с учетом операционной аренды (DebtR)","= Debt + Расходы по операционному лизингу, учитываемые в себестоимости за прошлый период * K, где K – отраслевой мультипликатор","тыс. руб."]
[null,null,"Финансовый показатель","Специальный - компании операционного лизинга","DebtR/EBITDAR","Предзаполненная формула","количество раз, с округлением до 100-х",{"$f":"IFERROR(H77/H76,\"\")","v":""},{"$f":"IFERROR(I77/I76,\"\")","v":""},{"$f":"IFERROR(J77/J76,\"\")","v":""},{"$f":"IFERROR(K77/K76,\"\")","v":""},{"$f":"IFERROR(L77/L76,\"\")","v":""},"","","","","","","","","","","","",""]
[null,null,"Финансовый показатель","Специальный - сделки мезонинного финансирования","Сквозная EBITDA","см. лист формулы","количество раз, с округлением до 100-х"]
[null,null,"Финансовый показатель","Специальный - сделки мезонинного финансирования","Сквозной долг","см. лист формулы","количество раз, с округлением до 100-х"]
[null,null,"Финансовый показатель","Специальный - сделки мезонинного финансирования","Сквозной Долг/EBITDA ","см. лист формулы","количество раз, с округлением до 100-х"]

{"sheet":"Inputs C","index":7,"n_rows":112,"n_cols":25,"rows_kept":112,"cut":false,"hidden":false,"merged":[[56,3,56,5],[52,3,52,5],[0,1,0,2],[9,12,9,14],[41,12,41,14],[43,12,43,14]]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Общие предпосылки",null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[]
[null,null,"ВРЕМЕННЫЕ ПРЕДПОСЫЛКИ И ФАЗЫ ПРОЕКТА",null,null,null,null,null,null,null,null,"КАПИТАЛЬНЫЕ ЗАТРАТЫ",null,null,null,null,null,null,null,null,null,null,"ФИНАНСИРОВАНИЕ"]
[]
[null,null,"Общие временные предпосылки",null,null,null,null,null,null,null,null,null,"--> Лист \"Input Capex\"",null,null,null,null,null,null,null,null,null,"СТАРШИЙ ДОЛГ"]
[null,null,null,null,null,null,null,null,null,null,null,"Метод расчета капитальных затрат","Детализированно",null,null,{"$f":"MATCH(M10,Controls!$F$18:$F$29,0)","v":1}]
[null,null,"Первый прогнозный период",{"$f":"F16","v":"2019-04-01"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Доля кредита в общем объеме внешнего фин.",{"$f":"Dashboard!E75","v":0.7}]
[null,null,"Дата окончания периода моделирования",{"$f":"'Inputs T'!AQ10","v":"2026-12-31"},null,null,null,null,null,null,null,"Общий объем кап. затрат, тыс. руб.",1200000,null,"С НДС",{"$f":"MATCH(O12,Controls!$F$21:$F$22,0)","v":1},null,null,null,null,null,null,"Дата открытия кредитной линии",{"$f":"EDATE(F17,3)","v":"2020-07-01"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Дата закрытия выборки",{"$f":"EOMONTH(H17,IF(Y20=2,0,month_in_period))","v":"2022-03-31"}]
[null,null,"Фазы и очереди проекта",null,null,null,null,null,null,null,null,"Статьи затрат:","Доля затрат",null,null,null,null,null,null,null,null,null,"Грейс-период, мес.",{"$f":"D17*month_in_year-IF(Y20=2,month_in_period,0)","v":21}]
[null,null,null,"Срок (лет)",null,"Старт",null,"Окончание",null,null,null,{"$f":"Controls!F26","v":"Проектирование"},7.0000000000000001E-3,null,null,null,null,null,null,null,null,null,"Грейс-период, пер.",{"$f":"X14/month_in_period","v":7}]
[null,null,"Проектирование",{"$f":"12/12","v":1},null,"2019-04-01",null,{"$f":"EOMONTH(F16,month_in_year*D16-1)","v":"2020-03-31"},null,null,null,{"$f":"Controls!F27","v":"Строительство"},0.83699999999999997,null,null,null,null,null,null,null,null,null,"Дата начала погашения кредита",{"$f":"EDATE(X12,X14)","v":"2022-04-01"}]
[null,null,"Строительство",{"$f":"24/12","v":2},null,{"$f":"H16+1","v":"2020-04-01"},null,{"$f":"EOMONTH(F17,month_in_year*D17-1)","v":"2022-03-31"},null,null,null,{"$f":"Controls!F28","v":"Оборудование"},9.2999999999999999E-2,null,null,null,null,null,null,null,null,null,"Срок кредита, мес.",{"$f":"Dashboard!$E$84","v":69}]
[null,null,"Операционная фаза",{"$f":"Dashboard!E60","v":5},null,{"$f":"H17+1","v":"2022-04-01"},null,{"$f":"EOMONTH(F18,month_in_year*D18-1)","v":"2027-03-31"},null,null,null,{"$f":"Controls!F29","v":"Мебель и инвентарь"},6.3E-2,null,null,null,null,null,null,null,null,null,"Срок кредита, пер.",{"$f":"X17/month_in_period","v":23}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Дата окончательного погашения кредита",{"$f":"EDATE(X12,X17)-1","v":"2026-03-31"}]
[null,null,"Периодичность модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Выборка кредита в 1 периоде опер. фазы","Нет",{"$f":"MATCH(X20,Controls!$K$10:$K$11,0)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,"Индексация капитальных затрат","Нет",{"$f":"MATCH(M21,Controls!$K$10:$K$11,0)","v":2},null,null,null,null,null,null,null,null,"Сценарий погашения кредита",{"$f":"Dashboard!E78","v":"Соблюдение DSCR"},{"$f":"MATCH(X21,Controls!$F$38:$F$41,0)","v":4}]
[null,null,"Периодичность","Квартал",{"$f":"VLOOKUP(D22,Controls!$B$11:$D$14,3,FALSE)","v":"Q"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dashboard!C79","v":"Погашение кредита только из инвест. платежа при \"Соблюдение DSCR\""},{"$f":"Dashboard!E79","v":"Да"},{"$f":"MATCH(X22,Controls!$K$10:$K$11,0)","v":1}]
[null,null,"Месяцев в периоде",{"$f":"VLOOKUP(D22,Controls!$B$11:$D$14,2,FALSE)","v":3},null,null,null,null,null,null,null,"Капитальные затраты, не учтенные в смете",null,null,null,null,null,null,null,null,null,null,"Процентная ставка, фикс./плавающая","Фиксированная",{"$f":"MATCH(X23,Controls!$F$33:$F$34,0)","v":1}]
[null,null,"Периодов в году",{"$f":"month_in_year/month_in_period","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Фиксированная ставка",{"$f":"Dashboard!$E$80","v":0.11}]
[null,null,"Дней в 360-дневном году",{"$f":"360/periods_in_year","v":90},null,null,null,null,null,null,null,"Способ расчета банковской гарантии","Фиксированные суммы",{"$f":"MATCH(M25,Controls!F104:F105,0)","v":1},null,null,null,null,null,null,null,null,"Маржа к ключевой ставке ЦБ РФ",{"$f":"X24-7.75%","v":3.2500000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Капитализация процентов на инвест. стадии","Нет",{"$f":"MATCH(X26,Controls!$K$10:$K$11,0)","v":2}]
[null,null,"Всего периодов - фаза проектирования",{"$f":"IF(F16=\"NA\",0,ROUNDUP(DAYS360(F16,H16+1)/$D$25,0))","v":4},null,null,null,null,null,null,null,"Банковская гарантия Проектирование, тыс. руб.",1000,null,null,null,null,null,null,null,null,null,"Дата уплаты комиссии за резервирование",{"$f":"F16","v":"2019-04-01"}]
[null,null,"Всего периодов - фаза строительства",{"$f":"IF(F17=\"NA\",0,ROUNDUP(DAYS360(F17,H17+1)/$D$25,0))","v":8},null,null,null,null,null,null,null,"Банковская гарантия Строительство, тыс. руб.",{"$f":"1%*SUM('Input Capex'!L34:L36)*(1+$X$61)","v":8315.6625564999995},null,null,null,null,null,null,null,null,null,"Комиссия за открытие кредитной линии",{"$f":"Dashboard!E81","v":0.01}]
[null,null,"Всего периодов - операционная фаза",{"$f":"IF(F18=\"NA\",0,ROUNDUP(DAYS360(F18,H18+1)/$D$25,0))","v":20},null,null,null,null,null,null,null,"Банковская гарантия Эксплуатация, тыс. руб.",{"$f":"10%*SUM('Input Opex'!L40:L59)*(1+$X$61)","v":360},null,null,null,null,null,null,null,null,null,"Комиссия за обязательство (% в год от лимита)",{"$f":"Dashboard!E82","v":0.01}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Капитализация комиссий","Нет",{"$f":"MATCH(X30,Controls!$K$10:$K$11,0)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Утвержденный размер кредита"]
[null,null,"ДОХОДЫ ПРОЕКТА",null,null,null,null,null,null,null,null,"Расчет банковской гарантии при выборе сценария % от затрат",null,null,null,null,null,null,null,null,null,null,"Создание резервного счета (DSRA)","Да",{"$f":"MATCH(X32,Controls!$K$10:$K$11,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,"Непредвиденные расходы, %",0,null,null,null,null,null,null,null,null,null,"Срок DSRA, мес.",3]
[null,"","СУБСИДИЯ НА ЭКСПЛУАТАЦИОННЫЕ РАСХОДЫ",null,"","","","","",null,null,"Банковские гарантии: размер, % от кап. затрат",0.02,null,null,null,null,null,null,null,null,null,"Срок DSRA, пер.",{"$f":"ROUND(X33/month_in_period,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,"Банковские гарантии: стоимость, % в год",2.5000000000000001E-2,null,null,null,null,null,null,null,null,null,"Эфф. доходность счета DSRA, % годовых",0]
[null,null,"Субсидия на эксплуатационные расходы","Да",{"$f":"MATCH(D36,Controls!$K$10:$K$11,0)","v":1},null,null,null,null,null,null,"Период действия гарантии, лет",{"$f":"inv_phase_length","v":2},{"$f":"M36*periods_in_year","v":8},null,null,null,null,null,null,null,null,"Привлечение кредитных средств","Последовательное",{"$f":"MATCH(X36,Controls!$F$109:$F$110,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Минимальный DSCR",{"$f":"Dashboard!E88","v":1.2}]
[null,null,"ВЫПЛАТА СУБСИДИЙ И КАПИТАЛЬНОГО ГРАНТА СОГЛАСНО ГОСПРОГРАММЕ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Формирование DSRA только на инвест фазе","Нет",{"$f":"MATCH(X38,Controls!$K$10:$K$11,0)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Формирование DSRA только на проценты","Да",{"$f":"MATCH(X39,Controls!$K$10:$K$11,0)","v":1}]
[null,null,"Регион",{"$f":"Dashboard!E54","v":"Сургут, Когалым, Нефтеюганск, Пыть-Ях и прилегающие к ним территории"},null,null,{"$f":"MATCH(D40,Controls!K95:K100,0)","v":2},null,null,null,null,"ОПЕРАЦИОННЫЕ ЗАТРАТЫ",null,null,null,null,null,null,null,null,null,null,"DSRA на строительной стадии на весь объем процентов","Нет",{"$f":"MATCH(X40,Controls!$K$10:$K$11,0)","v":2}]
[null,null,"Наличие бассейна",{"$f":"Dashboard!E56","v":"Да"},{"$f":"MATCH(D41,Controls!$K$10:$K$11,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"СОБСТВЕННЫЕ СРЕДСТВА"]
[null,null,{"$f":"Dashboard!C57","v":"Строительство >3 доп. функциональных помещений"},{"$f":"Dashboard!E57","v":"Да"},{"$f":"MATCH(D42,Controls!$K$10:$K$11,0)","v":1},null,null,null,null,null,null,"Метод расчета операционных затрат","Детализированно",null,null,{"$f":"MATCH(M42,Controls!$F$18:$F$19,0)","v":1}]
[null,null,{"$f":"Dashboard!C58","v":"Строительство в стесненных условиях"},{"$f":"Dashboard!E58","v":"Да"},{"$f":"MATCH(D43,Controls!$K$10:$K$11,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Доля акционерного займа в общем объеме фин.",1]
[null,null,"Субсидия на налог на прибыль по КС (выше расчетной)","Нет",{"$f":"MATCH(D44,Controls!$K$10:$K$11,0)","v":2},0,null,null,null,null,null,"Уровень цен, в котором указаны затраты","Цены базового периода",null,null,{"$f":"MATCH(M44,Controls!$K$33:$K$34,0)","v":1},null,null,null,null,null,null,"Номин. ставка по акционерному займу (% годовых)",0.1]
[null,null,"Выплата кап. гранта по коэффициентам из КС (Subs)","Нет",{"$f":"MATCH(D45,Controls!$K$10:$K$11,0)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Проценты по акционерному займу","Отсрочка",{"$f":"MATCH(X45,Controls!$K$50:$K$51,0)","v":2}]
[null,null,"Начало доступности получения капитального гранта",{"$f":"F17","v":"2020-04-01"},null,null,null,null,null,null,null,null,"Сумма",null,"Индексация",null,null,"Фазы",null,null,null,null,"Запрет на выплату дивидендов до погашения кредита","Да",{"$f":"MATCH(X46,Controls!$K$10:$K$11,0)","v":1}]
[null,null,"Последний период возможной выплаты капитального гранта",{"$f":"DATE(YEAR(D46)+1,MONTH(D46)+month_in_period*(periods_in_year),DAY(D46))","v":"2022-04-01"},null,null,null,null,null,null,null,"Объем опер. затрат, тыс. руб. в мес., без НДС",1675,null,"Без индексации",{"$f":"MATCH(O47,Controls!K26:K29,0)","v":4},null,"Опер",{"$f":"MATCH(R47,Controls!$F$44:$F$46,0)","v":1}]
[null,null,"Начало доступности получения субсидий по госпрограмме",{"$f":"F18","v":"2022-04-01"},null,null,null,null,null,null,null,null,{"$f":"IF(P42=1,\"Ввод затрат на листе Input Opex\",\" \")","v":"Ввод затрат на листе Input Opex"},null,null,null,null,null,null,null,null,null,"Период запрета на выплаты акционеру (lock-up)","2021-07-01"]
[null,null,"Последний период возможной выплаты субсидий по госпрограмме",{"$f":"DATE(YEAR(D48)+4,MONTH(D48)+month_in_period*(periods_in_year-1),DAY(D46))","v":"2027-01-01"},null,null,null,null,null,null,null,"Статьи затрат, тыс. руб. в мес. без НДС",null,null,null,null,null,null,null,null,null,null,"Запрет на погашение акц. займа быстрее кредита","Да",{"$f":"MATCH(X49,Controls!$K$10:$K$11,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,"Затраты на SPV","Сумма",null,"Индексация",null,null,"Фазы",null,null,null,null,"Lock-up DSCR",1.2]
[null,null,"АРЕНДНАЯ ПЛАТА",null,null,null,null,null,null,null,null,"ФОТ (включая страховые взносы)",{"$f":"MAX('Input Opex'!M35:X35)","v":90},null,"Индекс роста з/п",{"$f":"MATCH(O51,Controls!$K$26:$K$29,0)","v":3},null,"Инв",{"$f":"MATCH(R51,Controls!$F$44:$F$46,0)","v":3},null,null,null,"Требуемый DSCR после выплат в пользу акционеров",1]
[null,null,null,null,null,null,null,null,null,null,null,"Прочие расходы",{"$f":"MAX('Input Opex'!M36:X36)","v":25},null,"ИПЦ",{"$f":"MATCH(O52,Controls!$K$26:$K$29,0)","v":1},null,"Инв",{"$f":"MATCH(R52,Controls!$F$44:$F$46,0)","v":3}]
[null,null,"Схема передачи объекта","Арендная плата",null,null,{"$f":"MATCH(D53,Controls!$K$62:$K$63,0)","v":2},null,null,null,null,"ФОТ (включая страховые взносы)",{"$f":"MAX('Input Opex'!M37:X37)","v":0},null,"Индекс роста з/п",{"$f":"MATCH(O53,Controls!$K$26:$K$29,0)","v":3},null,"Опер",{"$f":"MATCH(R53,Controls!$F$44:$F$46,0)","v":1},null,null,null,"Совокупная требуемая доходность акционера",0.1]
[null,null,null,null,null,null,null,null,null,null,null,"Прочие расходы",{"$f":"MAX('Input Opex'!M38:X38)","v":0},null,"ИПЦ",{"$f":"MATCH(O54,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R54,Controls!$F$44:$F$46,0)","v":1}]
[null,null,null,"Сумма",null,"Индексация",null,null,null,null,null,"Затраты на содержание",null,null,null,null,null,null,null,null,null,null,"Формирование резервного счета на комиссии на стр. стадии","Нет",{"$f":"MATCH(X55,Controls!$K$10:$K$11,0)","v":2}]
[null,null,"Фикс. часть арендной платы, тыс. руб./мес., без НДС",0,null,"ИПЦ",{"$f":"MATCH(F56,Controls!$K$26:$K$29,0)","v":1},null,null,null,null,"Аренда земли",{"$f":"MAX('Input Opex'!M40:X40)","v":0},null,"ИПЦ",{"$f":"MATCH(O56,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R56,Controls!$F$44:$F$46,0)","v":1}]
[null,null,"Уровень цен, в котором указана фикс. плата","Цены первого опер. периода",null,null,{"$f":"MATCH(D57,Controls!$K$33:$K$34,0)","v":2},null,null,null,null,"Тех. обслуживание и ремонт",{"$f":"MAX('Input Opex'!M41:X41)","v":250},null,"ИПЦ",{"$f":"MATCH(O57,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R57,Controls!$F$44:$F$46,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,"Коммунальные платежи",0,null,"ИПЦ",{"$f":"MATCH(O58,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R58,Controls!$F$44:$F$46,0)","v":1},null,null,null,"НАЛОГИ"]
[null,null,"Компенсация опер. расходов в составе арендной платы:",null,null,null,null,null,null,null,null,"Переменные затраты 2",{"$f":"MAX('Input Opex'!M43:X43)","v":0},null,"ИПЦ",{"$f":"MATCH(O59,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R59,Controls!$F$44:$F$46,0)","v":1}]
[null,null,{"$f":"L51","v":"ФОТ (включая страховые взносы)"},"Нет",{"$f":"MATCH(D60,Controls!$K$10:$K$11,0)","v":2},null,null,null,null,null,null,"Переменные затраты 3",{"$f":"MAX('Input Opex'!M44:X44)","v":0},null,"ИПЦ",{"$f":"MATCH(O60,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R60,Controls!$F$44:$F$46,0)","v":1},null,null,null,"Налог на прибыль"]
[null,null,{"$f":"L52","v":"Прочие расходы"},"Нет",{"$f":"MATCH(D61,Controls!$K$10:$K$11,0)","v":2},null,null,null,null,null,null,"Переменные затраты 4",{"$f":"MAX('Input Opex'!M45:X45)","v":0},null,"ИПЦ",{"$f":"MATCH(O61,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R61,Controls!$F$44:$F$46,0)","v":1},null,null,null,"Базовая ставка",0.2]
[null,null,{"$f":"L53","v":"ФОТ (включая страховые взносы)"},"Нет",{"$f":"MATCH(D62,Controls!$K$10:$K$11,0)","v":2},null,null,null,null,null,null,"Переменные затраты 5",{"$f":"MAX('Input Opex'!M46:X46)","v":0},null,"ИПЦ",{"$f":"MATCH(O62,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R62,Controls!$F$44:$F$46,0)","v":1},null,null,null,"Льготная ставка",0.16]
[null,null,{"$f":"L54","v":"Прочие расходы"},"Нет",{"$f":"MATCH(D63,Controls!$K$10:$K$11,0)","v":2},null,null,null,null,null,null,"Переменные затраты 6",{"$f":"MAX('Input Opex'!M47:X47)","v":0},null,"ИПЦ",{"$f":"MATCH(O63,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R63,Controls!$F$44:$F$46,0)","v":1},null,null,null,"Срок льготы, Х лет (с даты начала проекта)",10]
[null,null,{"$f":"L56","v":"Аренда земли"},"Да",{"$f":"MATCH(D64,Controls!$K$10:$K$11,0)","v":1},null,null,null,null,null,null,"Переменные затраты 7",{"$f":"MAX('Input Opex'!M48:X48)","v":0},null,"ИПЦ",{"$f":"MATCH(O64,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R64,Controls!$F$44:$F$46,0)","v":1},null,null,null,"Последний год особого режима списания налогового убытка","2020-12-31"]
[null,null,"Тех. обслуживание и ремонт","Нет",{"$f":"MATCH(D65,Controls!$K$10:$K$11,0)","v":2},null,null,null,null,null,null,"Переменные затраты 8",{"$f":"MAX('Input Opex'!M49:X49)","v":0},null,"ИПЦ",{"$f":"MATCH(O65,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R65,Controls!$F$44:$F$46,0)","v":1},null,null,null,"Сценарий налога на прибыль","Базовый",{"$f":"MATCH(X65,Controls!$K$38:$K$39,0)","v":1}]
[null,null,"Коммунальные платежи","Да",{"$f":"MATCH(D66,Controls!$K$10:$K$11,0)","v":1},null,null,null,null,null,null,"Переменные затраты 9",{"$f":"MAX('Input Opex'!M50:X50)","v":0},null,"ИПЦ",{"$f":"MATCH(O66,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R66,Controls!$F$44:$F$46,0)","v":1}]
[null,null,"Переменные затраты 2","Нет",{"$f":"MATCH(D67,Controls!$K$10:$K$11,0)","v":2},null,null,null,null,null,null,"Переменные затраты 10",{"$f":"MAX('Input Opex'!M51:X51)","v":0},null,"ИПЦ",{"$f":"MATCH(O67,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R67,Controls!$F$44:$F$46,0)","v":1},null,null,null,"Налог на имущество"]
[null,null,"Переменные затраты 3","Нет",{"$f":"MATCH(D68,Controls!$K$10:$K$11,0)","v":2},null,null,null,null,null,null,"Переменные затраты 11",{"$f":"MAX('Input Opex'!M52:X52)","v":0},null,"ИПЦ",{"$f":"MATCH(O68,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R68,Controls!$F$44:$F$46,0)","v":1},null,null,null,"Базовая ставка",2.1999999999999999E-2]
[null,null,"Переменные затраты 4","Нет",{"$f":"MATCH(D69,Controls!$K$10:$K$11,0)","v":2},null,null,null,null,null,null,"Переменные затраты 12",{"$f":"MAX('Input Opex'!M53:X53)","v":0},null,"ИПЦ",{"$f":"MATCH(O69,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R69,Controls!$F$44:$F$46,0)","v":1},null,null,null,"Льготная ставка",0]
[null,null,"Переменные затраты 5","Нет",{"$f":"MATCH(D70,Controls!$K$10:$K$11,0)","v":2},null,null,null,null,null,null,"Переменные затраты 13",{"$f":"MAX('Input Opex'!M54:X54)","v":0},null,"ИПЦ",{"$f":"MATCH(O70,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R70,Controls!$F$44:$F$46,0)","v":1},null,null,null,"Срок льготы, Х лет (с даты начала проекта)",10]
[null,null,"Переменные затраты 6","Нет",{"$f":"MATCH(D71,Controls!$K$10:$K$11,0)","v":2},null,null,null,null,null,null,"Переменные затраты 14",{"$f":"MAX('Input Opex'!M55:X55)","v":0},null,"ИПЦ",{"$f":"MATCH(O71,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R71,Controls!$F$44:$F$46,0)","v":1},null,null,null,"Сценарий налога на имущество","Базовый",{"$f":"MATCH(X71,Controls!$K$38:$K$39,0)","v":1}]
[null,null,"Налог на прибыль","Нет",{"$f":"MATCH(D72,Controls!$K$10:$K$11,0)","v":2},null,null,null,null,null,null,"Переменные затраты 15",{"$f":"MAX('Input Opex'!M56:X56)","v":0},null,"ИПЦ",{"$f":"MATCH(O72,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R72,Controls!$F$44:$F$46,0)","v":1}]
[null,null,"Налог на имущество","Да",{"$f":"MATCH(D73,Controls!$K$10:$K$11,0)","v":1},null,null,null,null,null,null,"Переменные затраты 16",{"$f":"MAX('Input Opex'!M57:X57)","v":0},null,"ИПЦ",{"$f":"MATCH(O73,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R73,Controls!$F$44:$F$46,0)","v":1},null,null,null,"НДС"]
[null,null,null,null,null,null,null,null,null,null,null,"Переменные затраты 17",{"$f":"MAX('Input Opex'!M58:X58)","v":0},null,"ИПЦ",{"$f":"MATCH(O74,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R74,Controls!$F$44:$F$46,0)","v":1},null,null,null,"Базовая ставка",0.2]
[null,null,"КОММЕРЧЕСКАЯ ДЕЯТЕЛЬНОСТЬ",null,null,null,null,null,null,null,null,"Переменные затраты 18",{"$f":"MAX('Input Opex'!M59:X59)","v":0},null,"ИПЦ",{"$f":"MATCH(O75,Controls!$K$26:$K$29,0)","v":1},null,"Опер",{"$f":"MATCH(R75,Controls!$F$44:$F$46,0)","v":1},null,null,null,"Стратегия НДС по инвест. расходам","Возмещение",{"$f":"MATCH(X75,Controls!$F$50:$F$53,0)","v":1}]
[null,null,null,"Сумма",null,"Индексация"]
[null,null,"Коммерческая выручка в месяц, без НДС, тыс руб.",{"$f":"Dashboard!E69","v":0},null,"ИПЦ",{"$f":"MATCH(F77,Controls!$K$26:$K$29,0)","v":1},null,null,null,null,"Возврат возмещенного НДС","Да",{"$f":"MATCH(M77,Controls!$K$10:$K$11,0)","v":1},null,null,null,null,null,null,null,null,"Возмещение НДС на инвест. фазе возможно?","Нет",{"$f":"MATCH(X77,Controls!$K$10:$K$11,0)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Возмещение НДС по операционным затратам","Нет",{"$f":"MATCH(X78,Controls!$K$10:$K$11,0)","v":2}]
[null,null,"Норма строительной прибыли",0.1,null,null,null,null,null,null,null,"Предпосылки расчета ФОТ",null,null,null,null,null,null,null,null,null,null,"Уменьшение налог. базы для налога на прибыль на НДС в опер.затр.","Да",{"$f":"MATCH(X79,Controls!$K$10:$K$11,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,"Средняя зарплата, тыс. руб. в мес. (gross)"]
[null,null,null,null,null,null,null,null,null,null,null,"Количество сотрудников",null,null,null,null,null,null,null,null,null,null,"Обложение НДС отдельных составляющих платы концедента:"]
[null,null,"РАСЧЕТ БЮДЖЕТНОЙ ЭФФЕКТИВНОСТИ",null,null,null,null,null,null,null,null,"Отчисления в страховые фонды, % от з/п",{"$f":"X87","v":0.30199999999999999},null,null,null,null,null,null,null,null,null,"Субсидия на компенсацию операционных затрат (налог на прибыль)","Нет",{"$f":"MATCH(X82,Controls!$K$10:$K$11,0)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,"НДФЛ, % от з/п",{"$f":"X88","v":0.13},null,null,null,null,null,null,null,null,null,"Субсидия на компенсацию банковских процентов","Нет",{"$f":"MATCH(X83,Controls!$K$10:$K$11,0)","v":2}]
[null,null,"Ставка дисконтиорвания бюджетных денежных потоков",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Субсидия на компенсацию инвест. затрат","Нет",{"$f":"MATCH(X84,Controls!$K$10:$K$11,0)","v":2}]
[null,null,"Для потоков при концессии",0.105,null,null,null,null,null,null,null,"Страхование","В год",null,"За период",null,null,"Фазы",null,null,null,null,"Субсидия на компенсацию операционных затрат (эксплуатация)","Да",{"$f":"MATCH(X85,Controls!$K$10:$K$11,0)","v":1}]
[null,null,"Для потоков при гос.заказе",0.105,null,null,null,null,null,null,null,"Ставка, % от балансовой ст-ти ОС",0,null,{"$f":"M86/periods_in_year","v":0},null,null,"Опер",{"$f":"MATCH(R86,Controls!$F$44:$F$46,0)","v":1},null,null,null,"Налоги на ФОТ"]
[null,null,null,null,null,null,null,null,null,null,null,"Ставка, % от балансовой ст-ти ОС",4.0000000000000002E-4,null,{"$f":"M87/periods_in_year","v":1E-4},null,null,"Инв",{"$f":"MATCH(R87,Controls!$F$44:$F$46,0)","v":3},null,null,null,"Отчисления в страховые фонды",0.30199999999999999]
[null,null,"Применяемые коэффициенты рисков проекта","Риск на концедента",null,"Коэф. риска",null,"Норм. интервал",null,null,null,"Непревиденные расходы",null,null,null,null,null,null,null,null,null,null,"НДФЛ",0.13]
[null,null,null,null,null,null,null,null,null,null,null,"Ставка, % от общей суммы расходов",0]
[]
[null,null,"Риск проектирования и подготов. мероприятий",0,null,0.15,null,"[7-15%]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"МАКРОЭКОНОМИЧЕСКИЕ ПРЕДПОСЫЛКИ"]
[null,null,"Риск создания объекта",0,null,0.12,null,"[5-12%]"]
[null,null,"Риски эксплуатации объекта",0,null,0.25,null,"[15-25%]",null,null,null,"БУХГАЛТЕРСКИЕ ПРЕДПОСЫЛКИ",null,null,null,null,null,null,null,null,null,null,"Сценарий макропредпосылок и налоговых ставок","SberCIB - баз.",{"$f":"MATCH(X93,Controls!$K$55:$K$58,0)","v":1}]
[null,null,"Риск получения доходов от использования объекта",0,null,0,null,"[20-40%]"]
[null,null,"Прочие риски",0,null,7.0000000000000007E-2,null,"[5-10%]",null,null,null,"Срок амортизации, по категориям затрат"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Лет",null,"Периодов",null,null,null,null,null,null,null,"АНАЛИЗ ЧУВСТВИТЕЛЬНОСТИ ПРОЕКТА"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Controls!F26","v":"Проектирование"},30,null,{"$f":"ROUND(M97*periods_in_year,0)","v":120}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Controls!F27","v":"Строительство"},30,null,{"$f":"ROUND(M98*periods_in_year,0)","v":120},null,null,null,null,null,null,null,"Размер капитальных затрат, % от базового",0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Controls!F28","v":"Оборудование"},0.3,null,{"$f":"ROUND(M99*periods_in_year,0)","v":1},null,null,null,null,null,null,null,"Размер операционных затрат, % от базового",0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Controls!F29","v":"Мебель и инвентарь"},3,null,{"$f":"ROUND(M100*periods_in_year,0)","v":12}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Учет затрат на инвестиционной фазе",null,null,null,null,null,null,null,null,null,null,"ФИКСАЦИЯ ВЫБОРКИ ДЛЯ ПРОВЕДЕНИЯ СТРЕСС-ТЕСТОВ"]
[null,null,null,null,null,null,null,null,null,null,null,"Операционные затраты","На расходы",{"$f":"MATCH(M103,Controls!$K$45:$K$46,0)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,"Проценты и комиссии по кредитам","На расходы",{"$f":"MATCH(M104,Controls!$K$45:$K$46,0)","v":2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Срок оборачиваемости","Дней",null,"Периодов"]
[null,null,null,null,null,null,null,null,null,null,null,"Кредиторская задолженность",15,null,{"$f":"M107/days360_in_period","v":0.16666666666666666}]
[null,null,null,null,null,null,null,null,null,null,null,"Дебиторская задолженность - арендная плата",30,null,{"$f":"M108/days360_in_period","v":0.33333333333333331}]
[null,null,null,null,null,null,null,null,null,null,null,"Дебиторская задолженность - платежи концедента",15,null,{"$f":"M109/days360_in_period","v":0.16666666666666666}]
[null,null,null,null,null,null,null,null,null,null,null,"Дебиторская задолженность - комм. выручка",5,null,{"$f":"M110/days360_in_period","v":5.5555555555555552E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Предусмотреть пред. фондирование обор. капитала","Нет",{"$f":"MATCH(M112,Controls!$K$10:$K$11,0)","v":2}]

{"sheet":"Inputs T","index":8,"n_rows":108,"n_cols":162,"rows_kept":108,"cut":false,"hidden":false,"merged":[]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Предпосылки, зависящие от времени",null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[null,"ВРЕМЕННЫЕ ПРЕДПОСЫЛКИ"]
[]
[null,"Порядковый номер периода",null,null,null,null,null,"индекс",null,null,null,0,{"$f":"L8+1","v":1},{"$f":"M8+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BY8+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EK8+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150]
[null,"Начало периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"project_start_date","v":"2019-04-01"},{"$f":"M10+1","v":"2019-07-01"},{"$f":"N10+1","v":"2019-10-01"},"2020-01-01","2020-04-01","2020-07-01","2020-10-01","2021-01-01","2021-04-01","2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01",{"$f":"BZ10+1","v":"2035-10-01"},"2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01","2039-04-01","2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01","2043-01-01","2043-04-01","2043-07-01","2043-10-01","2044-01-01","2044-04-01","2044-07-01","2044-10-01","2045-01-01","2045-04-01","2045-07-01","2045-10-01","2046-01-01","2046-04-01","2046-07-01","2046-10-01","2047-01-01","2047-04-01","2047-07-01","2047-10-01","2048-01-01","2048-04-01","2048-07-01","2048-10-01","2049-01-01","2049-04-01","2049-07-01","2049-10-01","2050-01-01","2050-04-01","2050-07-01","2050-10-01","2051-01-01","2051-04-01","2051-07-01",{"$f":"EL10+1","v":"2051-10-01"},"2052-01-01","2052-04-01","2052-07-01","2052-10-01","2053-01-01","2053-04-01","2053-07-01","2053-10-01","2054-01-01","2054-04-01","2054-07-01","2054-10-01","2055-01-01","2055-04-01","2055-07-01","2055-10-01","2056-01-01","2056-04-01","2056-07-01"]
[null,"Конец периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"EOMONTH(M9,month_in_period-1)","v":"2019-06-30"},"2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31",{"$f":"EOMONTH(AS9,month_in_period-1)","v":"2027-06-30"},"2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31",{"$f":"EOMONTH(BY9,month_in_period-1)","v":"2035-06-30"},"2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31",{"$f":"EOMONTH(DE9,month_in_period-1)","v":"2043-06-30"},"2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31",{"$f":"EOMONTH(EK9,month_in_period-1)","v":"2051-06-30"},"2051-09-30","2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31","2053-03-31","2053-06-30","2053-09-30","2053-12-31","2054-03-31","2054-06-30","2054-09-30","2054-12-31","2055-03-31","2055-06-30","2055-09-30","2055-12-31","2056-03-31","2056-06-30","2056-09-30"]
[]
[null,"Флаг фазы проектирования",null,null,null,null,null,"флаг",null,null,"Design_phase_flag",null,{"$f":"1*(M$8<=Design_phase_length)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AS$8<=Design_phase_length)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(BY$8<=Design_phase_length)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(DE$8<=Design_phase_length)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(EK$8<=Design_phase_length)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Флаг фазы строительства",null,null,null,null,null,"флаг",null,null,"Constr_phase_flag",null,{"$f":"1*AND(M$8>Design_phase_length,M$8<=Design_phase_length+Const_phase_length)","v":0},0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(AS$8>Design_phase_length,AS$8<=Design_phase_length+Const_phase_length)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(BY$8>Design_phase_length,BY$8<=Design_phase_length+Const_phase_length)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(DE$8>Design_phase_length,DE$8<=Design_phase_length+Const_phase_length)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(EK$8>Design_phase_length,EK$8<=Design_phase_length+Const_phase_length)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Флаг операционной фазы",null,null,null,null,null,"флаг",null,null,"Oper_phase_flag",null,{"$f":"1*AND(M$8>Design_phase_length+Const_phase_length,M$8<=Design_phase_length+Const_phase_length+Oper_phase_length)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1*AND(AS$8>Design_phase_length+Const_phase_length,AS$8<=Design_phase_length+Const_phase_length+Oper_phase_length)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(BY$8>Design_phase_length+Const_phase_length,BY$8<=Design_phase_length+Const_phase_length+Oper_phase_length)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(DE$8>Design_phase_length+Const_phase_length,DE$8<=Design_phase_length+Const_phase_length+Oper_phase_length)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(EK$8>Design_phase_length+Const_phase_length,EK$8<=Design_phase_length+Const_phase_length+Oper_phase_length)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Флаг постпроектной фазы",null,null,null,null,null,"флаг",null,null,"Post_phase_flag",null,{"$f":"1*(M$8>Design_phase_length+Const_phase_length+Oper_phase_length)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AS$8>Design_phase_length+Const_phase_length+Oper_phase_length)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1*(BY$8>Design_phase_length+Const_phase_length+Oper_phase_length)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1*(DE$8>Design_phase_length+Const_phase_length+Oper_phase_length)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1*(EK$8>Design_phase_length+Const_phase_length+Oper_phase_length)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"\"Код статуса проекта (1 \"& Controls!$H$10 & \"; 2 \" & Controls!$H$11 & \"; 3 \"& Controls!$H$12 & \"; 4 \"& Controls!$H$13 &\")\"","v":"Код статуса проекта (1 Проект; 2 Строит; 3 Опер; 4 П/проект)"},null,null,null,null,null,"код",null,null,null,null,{"$f":"MATCH(1,M12:M15,0)","v":1},{"$f":"MATCH(1,N12:N15,0)","v":1},1,1,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"MATCH(1,BZ12:BZ15,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"MATCH(1,EL12:EL15,0)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,"Статус проекта",null,null,null,null,null,"код",null,null,null,null,{"$f":"INDEX(Controls!$H$10:$H$13,M16)","v":"Проект"},{"$f":"INDEX(Controls!$H$10:$H$13,N16)","v":"Проект"},{"$f":"INDEX(Controls!$H$10:$H$13,O16)","v":"Проект"},{"$f":"INDEX(Controls!$H$10:$H$13,P16)","v":"Проект"},{"$f":"INDEX(Controls!$H$10:$H$13,Q16)","v":"Строит"},{"$f":"INDEX(Controls!$H$10:$H$13,R16)","v":"Строит"},{"$f":"INDEX(Controls!$H$10:$H$13,S16)","v":"Строит"},{"$f":"INDEX(Controls!$H$10:$H$13,T16)","v":"Строит"},{"$f":"INDEX(Controls!$H$10:$H$13,U16)","v":"Строит"},{"$f":"INDEX(Controls!$H$10:$H$13,V16)","v":"Строит"},{"$f":"INDEX(Controls!$H$10:$H$13,W16)","v":"Строит"},{"$f":"INDEX(Controls!$H$10:$H$13,X16)","v":"Строит"},{"$f":"INDEX(Controls!$H$10:$H$13,Y16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,Z16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AA16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AB16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AC16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AD16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AE16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AF16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AG16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AH16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AI16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AJ16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AK16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AL16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AM16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AN16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AO16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AP16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AQ16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AR16)","v":"Опер"},{"$f":"INDEX(Controls!$H$10:$H$13,AS16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,AT16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,AU16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,AV16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,AW16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,AX16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,AY16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,AZ16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BA16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BB16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BC16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BD16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BE16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BF16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BG16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BH16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BI16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BJ16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BK16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BL16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BM16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BN16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BO16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BP16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BQ16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BR16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BS16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BT16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BU16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BV16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BW16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BX16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BY16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,BZ16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CA16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CB16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CC16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CD16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CE16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CF16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CG16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CH16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CI16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CJ16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CK16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CL16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CM16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CN16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CO16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CP16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CQ16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CR16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CS16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CT16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CU16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CV16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CW16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CX16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CY16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,CZ16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DA16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DB16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DC16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DD16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DE16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DF16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DG16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DH16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DI16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DJ16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DK16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DL16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DM16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DN16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DO16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DP16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DQ16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DR16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DS16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DT16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DU16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DV16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DW16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DX16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DY16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,DZ16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EA16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EB16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EC16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,ED16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EE16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EF16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EG16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EH16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EI16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EJ16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EK16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EL16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EM16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EN16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EO16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EP16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EQ16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,ER16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,ES16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,ET16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EU16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EV16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EW16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EX16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EY16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,EZ16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,FA16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,FB16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,FC16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,FD16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,FE16)","v":"П/проект"},{"$f":"INDEX(Controls!$H$10:$H$13,FF16)","v":"П/проект"}]
[]
[null,"Дней в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"M10-M9+1","v":91},92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,{"$f":"AS10-AS9+1","v":91},92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,{"$f":"BY10-BY9+1","v":91},92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,{"$f":"DE10-DE9+1","v":91},92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,{"$f":"EK10-EK9+1","v":91},92,92,91,91,92,92,90,91,92,92,90,91,92,92,90,91,92,92,91,91,92]
[null,"Дней в 360-году в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"DAYS360(M9,M10+1)","v":90},90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,{"$f":"DAYS360(AS9,AS10+1)","v":90},90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,{"$f":"DAYS360(BY9,BY10+1)","v":90},90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,{"$f":"DAYS360(DE9,DE10+1)","v":90},90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,{"$f":"DAYS360(EK9,EK10+1)","v":90},90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90,90]
[null,"Год",null,null,null,null,null,"год",null,null,"Year",null,{"$f":"YEAR(M9)","v":2019},2019,2019,2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,{"$f":"YEAR(AS9)","v":2027},2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,{"$f":"YEAR(BY9)","v":2035},2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,{"$f":"YEAR(DE9)","v":2043},2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,{"$f":"YEAR(EK9)","v":2051},2051,2051,2052,2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056]
[null,"Дней в году",null,null,null,null,null,"дней",null,null,null,null,{"$f":"DATE(M21+1,1,1)-DATE(M21,1,1)","v":365},{"$f":"DATE(N21+1,1,1)-DATE(N21,1,1)","v":365},365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,{"$f":"DATE(BZ21+1,1,1)-DATE(BZ21,1,1)","v":365},365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,{"$f":"DATE(EL21+1,1,1)-DATE(EL21,1,1)","v":365},365,366,366,366,366,365,365,365,365,365,365,365,365,365,365,365,365,366,366,366]
[]
[null,"Порядковый номер операционного периода",null,null,null,null,null,"индекс",null,null,null,0,{"$f":"(L24+M14)*M14","v":0},{"$f":"(M24+N14)*N14","v":0},0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY24+BZ14)*BZ14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK24+EL14)*EL14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Год операционного периода",null,null,null,null,null,"индекс",null,null,{"$f":"MATCH(1,M24:FF24,0)","v":13},{"$f":"INDEX(Year,,K25)","v":2022},{"$f":"M14*(Year-$L$25+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,2,2,2,2,3,3,3,3,4,4,4,4,5,5,5,5,6,{"$f":"AS14*(Year-$L$25+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY14*(Year-$L$25+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE14*(Year-$L$25+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK14*(Year-$L$25+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"МАКРОЭКОНОМИЧЕСКИЕ ПРЕДПОСЫЛКИ"]
[]
[null,"ИНДЕКС ПОТРЕБИТЕЛЬСКИХ ЦЕН (RUB)"]
[]
[null,"Сценарии: ИПЦ RUB"]
[null,"SberCIB - баз.",null,null,null,null,null,"% в год",null,null,null,0,{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$3:$3,,MATCH(M$21,'inputs Sber_base_11-2018'!$1:$1,0)),L32)","v":4.8000000000000001E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(N$21,'inputs Sber_base_11-2018'!1:1,0)),M32)","v":4.8000000000000001E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(O$21,'inputs Sber_base_11-2018'!1:1,0)),N32)","v":4.8000000000000001E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(P$21,'inputs Sber_base_11-2018'!1:1,0)),O32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(Q$21,'inputs Sber_base_11-2018'!1:1,0)),P32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(R$21,'inputs Sber_base_11-2018'!1:1,0)),Q32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(S$21,'inputs Sber_base_11-2018'!1:1,0)),R32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(T$21,'inputs Sber_base_11-2018'!1:1,0)),S32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(U$21,'inputs Sber_base_11-2018'!1:1,0)),T32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(V$21,'inputs Sber_base_11-2018'!1:1,0)),U32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(W$21,'inputs Sber_base_11-2018'!1:1,0)),V32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(X$21,'inputs Sber_base_11-2018'!1:1,0)),W32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(Y$21,'inputs Sber_base_11-2018'!1:1,0)),X32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(Z$21,'inputs Sber_base_11-2018'!1:1,0)),Y32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AA$21,'inputs Sber_base_11-2018'!1:1,0)),Z32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AB$21,'inputs Sber_base_11-2018'!1:1,0)),AA32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AC$21,'inputs Sber_base_11-2018'!1:1,0)),AB32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AD$21,'inputs Sber_base_11-2018'!1:1,0)),AC32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AE$21,'inputs Sber_base_11-2018'!1:1,0)),AD32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AF$21,'inputs Sber_base_11-2018'!1:1,0)),AE32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AG$21,'inputs Sber_base_11-2018'!1:1,0)),AF32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AH$21,'inputs Sber_base_11-2018'!1:1,0)),AG32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AI$21,'inputs Sber_base_11-2018'!1:1,0)),AH32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AJ$21,'inputs Sber_base_11-2018'!1:1,0)),AI32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AK$21,'inputs Sber_base_11-2018'!1:1,0)),AJ32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AL$21,'inputs Sber_base_11-2018'!1:1,0)),AK32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AM$21,'inputs Sber_base_11-2018'!1:1,0)),AL32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AN$21,'inputs Sber_base_11-2018'!1:1,0)),AM32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AO$21,'inputs Sber_base_11-2018'!1:1,0)),AN32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AP$21,'inputs Sber_base_11-2018'!1:1,0)),AO32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AQ$21,'inputs Sber_base_11-2018'!1:1,0)),AP32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AR$21,'inputs Sber_base_11-2018'!1:1,0)),AQ32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AS$21,'inputs Sber_base_11-2018'!1:1,0)),AR32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AT$21,'inputs Sber_base_11-2018'!1:1,0)),AS32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AU$21,'inputs Sber_base_11-2018'!1:1,0)),AT32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AV$21,'inputs Sber_base_11-2018'!1:1,0)),AU32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AW$21,'inputs Sber_base_11-2018'!1:1,0)),AV32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AX$21,'inputs Sber_base_11-2018'!1:1,0)),AW32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AY$21,'inputs Sber_base_11-2018'!1:1,0)),AX32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(AZ$21,'inputs Sber_base_11-2018'!1:1,0)),AY32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BA$21,'inputs Sber_base_11-2018'!1:1,0)),AZ32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BB$21,'inputs Sber_base_11-2018'!1:1,0)),BA32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BC$21,'inputs Sber_base_11-2018'!1:1,0)),BB32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BD$21,'inputs Sber_base_11-2018'!1:1,0)),BC32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BE$21,'inputs Sber_base_11-2018'!1:1,0)),BD32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BF$21,'inputs Sber_base_11-2018'!1:1,0)),BE32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BG$21,'inputs Sber_base_11-2018'!1:1,0)),BF32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BH$21,'inputs Sber_base_11-2018'!1:1,0)),BG32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BI$21,'inputs Sber_base_11-2018'!1:1,0)),BH32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BJ$21,'inputs Sber_base_11-2018'!1:1,0)),BI32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BK$21,'inputs Sber_base_11-2018'!1:1,0)),BJ32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BL$21,'inputs Sber_base_11-2018'!1:1,0)),BK32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BM$21,'inputs Sber_base_11-2018'!1:1,0)),BL32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BN$21,'inputs Sber_base_11-2018'!1:1,0)),BM32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BO$21,'inputs Sber_base_11-2018'!1:1,0)),BN32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BP$21,'inputs Sber_base_11-2018'!1:1,0)),BO32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BQ$21,'inputs Sber_base_11-2018'!1:1,0)),BP32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BR$21,'inputs Sber_base_11-2018'!1:1,0)),BQ32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BS$21,'inputs Sber_base_11-2018'!1:1,0)),BR32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BT$21,'inputs Sber_base_11-2018'!1:1,0)),BS32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BU$21,'inputs Sber_base_11-2018'!1:1,0)),BT32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BV$21,'inputs Sber_base_11-2018'!1:1,0)),BU32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BW$21,'inputs Sber_base_11-2018'!1:1,0)),BV32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BX$21,'inputs Sber_base_11-2018'!1:1,0)),BW32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BY$21,'inputs Sber_base_11-2018'!1:1,0)),BX32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(BZ$21,'inputs Sber_base_11-2018'!1:1,0)),BY32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CA$21,'inputs Sber_base_11-2018'!1:1,0)),BZ32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CB$21,'inputs Sber_base_11-2018'!1:1,0)),CA32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CC$21,'inputs Sber_base_11-2018'!1:1,0)),CB32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CD$21,'inputs Sber_base_11-2018'!1:1,0)),CC32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CE$21,'inputs Sber_base_11-2018'!1:1,0)),CD32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CF$21,'inputs Sber_base_11-2018'!1:1,0)),CE32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CG$21,'inputs Sber_base_11-2018'!1:1,0)),CF32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CH$21,'inputs Sber_base_11-2018'!1:1,0)),CG32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CI$21,'inputs Sber_base_11-2018'!1:1,0)),CH32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CJ$21,'inputs Sber_base_11-2018'!1:1,0)),CI32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CK$21,'inputs Sber_base_11-2018'!1:1,0)),CJ32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CL$21,'inputs Sber_base_11-2018'!1:1,0)),CK32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CM$21,'inputs Sber_base_11-2018'!1:1,0)),CL32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CN$21,'inputs Sber_base_11-2018'!1:1,0)),CM32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CO$21,'inputs Sber_base_11-2018'!1:1,0)),CN32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CP$21,'inputs Sber_base_11-2018'!1:1,0)),CO32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CQ$21,'inputs Sber_base_11-2018'!1:1,0)),CP32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CR$21,'inputs Sber_base_11-2018'!1:1,0)),CQ32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CS$21,'inputs Sber_base_11-2018'!1:1,0)),CR32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CT$21,'inputs Sber_base_11-2018'!1:1,0)),CS32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CU$21,'inputs Sber_base_11-2018'!1:1,0)),CT32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CV$21,'inputs Sber_base_11-2018'!1:1,0)),CU32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CW$21,'inputs Sber_base_11-2018'!1:1,0)),CV32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CX$21,'inputs Sber_base_11-2018'!1:1,0)),CW32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CY$21,'inputs Sber_base_11-2018'!1:1,0)),CX32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(CZ$21,'inputs Sber_base_11-2018'!1:1,0)),CY32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DA$21,'inputs Sber_base_11-2018'!1:1,0)),CZ32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DB$21,'inputs Sber_base_11-2018'!1:1,0)),DA32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DC$21,'inputs Sber_base_11-2018'!1:1,0)),DB32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DD$21,'inputs Sber_base_11-2018'!1:1,0)),DC32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DE$21,'inputs Sber_base_11-2018'!1:1,0)),DD32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DF$21,'inputs Sber_base_11-2018'!1:1,0)),DE32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DG$21,'inputs Sber_base_11-2018'!1:1,0)),DF32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DH$21,'inputs Sber_base_11-2018'!1:1,0)),DG32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DI$21,'inputs Sber_base_11-2018'!1:1,0)),DH32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DJ$21,'inputs Sber_base_11-2018'!1:1,0)),DI32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DK$21,'inputs Sber_base_11-2018'!1:1,0)),DJ32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DL$21,'inputs Sber_base_11-2018'!1:1,0)),DK32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DM$21,'inputs Sber_base_11-2018'!1:1,0)),DL32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DN$21,'inputs Sber_base_11-2018'!1:1,0)),DM32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DO$21,'inputs Sber_base_11-2018'!1:1,0)),DN32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DP$21,'inputs Sber_base_11-2018'!1:1,0)),DO32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DQ$21,'inputs Sber_base_11-2018'!1:1,0)),DP32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DR$21,'inputs Sber_base_11-2018'!1:1,0)),DQ32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DS$21,'inputs Sber_base_11-2018'!1:1,0)),DR32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DT$21,'inputs Sber_base_11-2018'!1:1,0)),DS32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DU$21,'inputs Sber_base_11-2018'!1:1,0)),DT32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DV$21,'inputs Sber_base_11-2018'!1:1,0)),DU32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DW$21,'inputs Sber_base_11-2018'!1:1,0)),DV32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DX$21,'inputs Sber_base_11-2018'!1:1,0)),DW32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DY$21,'inputs Sber_base_11-2018'!1:1,0)),DX32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(DZ$21,'inputs Sber_base_11-2018'!1:1,0)),DY32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EA$21,'inputs Sber_base_11-2018'!1:1,0)),DZ32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EB$21,'inputs Sber_base_11-2018'!1:1,0)),EA32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EC$21,'inputs Sber_base_11-2018'!1:1,0)),EB32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(ED$21,'inputs Sber_base_11-2018'!1:1,0)),EC32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EE$21,'inputs Sber_base_11-2018'!1:1,0)),ED32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EF$21,'inputs Sber_base_11-2018'!1:1,0)),EE32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EG$21,'inputs Sber_base_11-2018'!1:1,0)),EF32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EH$21,'inputs Sber_base_11-2018'!1:1,0)),EG32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EI$21,'inputs Sber_base_11-2018'!1:1,0)),EH32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EJ$21,'inputs Sber_base_11-2018'!1:1,0)),EI32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EK$21,'inputs Sber_base_11-2018'!1:1,0)),EJ32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EL$21,'inputs Sber_base_11-2018'!1:1,0)),EK32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EM$21,'inputs Sber_base_11-2018'!1:1,0)),EL32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EN$21,'inputs Sber_base_11-2018'!1:1,0)),EM32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EO$21,'inputs Sber_base_11-2018'!1:1,0)),EN32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EP$21,'inputs Sber_base_11-2018'!1:1,0)),EO32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EQ$21,'inputs Sber_base_11-2018'!1:1,0)),EP32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(ER$21,'inputs Sber_base_11-2018'!1:1,0)),EQ32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(ES$21,'inputs Sber_base_11-2018'!1:1,0)),ER32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(ET$21,'inputs Sber_base_11-2018'!1:1,0)),ES32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EU$21,'inputs Sber_base_11-2018'!1:1,0)),ET32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EV$21,'inputs Sber_base_11-2018'!1:1,0)),EU32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EW$21,'inputs Sber_base_11-2018'!1:1,0)),EV32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EX$21,'inputs Sber_base_11-2018'!1:1,0)),EW32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EY$21,'inputs Sber_base_11-2018'!1:1,0)),EX32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(EZ$21,'inputs Sber_base_11-2018'!1:1,0)),EY32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(FA$21,'inputs Sber_base_11-2018'!1:1,0)),EZ32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(FB$21,'inputs Sber_base_11-2018'!1:1,0)),FA32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(FC$21,'inputs Sber_base_11-2018'!1:1,0)),FB32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(FD$21,'inputs Sber_base_11-2018'!1:1,0)),FC32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(FE$21,'inputs Sber_base_11-2018'!1:1,0)),FD32)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!3:3,,MATCH(FF$21,'inputs Sber_base_11-2018'!1:1,0)),FE32)","v":0.04}]
[null,"SberCIB - оптим.",null,null,null,null,null,"% в год",null,null,null,0,{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(M$21,'inputs Sber_pos_11-2018'!$1:$1,0)),L33)","v":4.0999999999999995E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(N$21,'inputs Sber_pos_11-2018'!$1:$1,0)),M33)","v":4.0999999999999995E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(O$21,'inputs Sber_pos_11-2018'!$1:$1,0)),N33)","v":4.0999999999999995E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(P$21,'inputs Sber_pos_11-2018'!$1:$1,0)),O33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(Q$21,'inputs Sber_pos_11-2018'!$1:$1,0)),P33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(R$21,'inputs Sber_pos_11-2018'!$1:$1,0)),Q33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(S$21,'inputs Sber_pos_11-2018'!$1:$1,0)),R33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(T$21,'inputs Sber_pos_11-2018'!$1:$1,0)),S33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(U$21,'inputs Sber_pos_11-2018'!$1:$1,0)),T33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(V$21,'inputs Sber_pos_11-2018'!$1:$1,0)),U33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(W$21,'inputs Sber_pos_11-2018'!$1:$1,0)),V33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(X$21,'inputs Sber_pos_11-2018'!$1:$1,0)),W33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(Y$21,'inputs Sber_pos_11-2018'!$1:$1,0)),X33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(Z$21,'inputs Sber_pos_11-2018'!$1:$1,0)),Y33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),Z33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AA33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AB33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AC33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AD33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AE33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AF33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AG33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AH33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AI33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AJ33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AK33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AL33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AM33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AN33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AO33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AP33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AR$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AQ33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AS$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AR33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AT$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AS33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AT33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AU33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AV33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AW33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AX33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(AZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AY33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AZ33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BA33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BB33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BC33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BD33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BE33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BF33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BG33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BH33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BI33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BJ33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BK33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BL33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BM33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BN33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BO33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BP33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BR$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BQ33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BS$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BR33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BT$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BS33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BT33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BU33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BV33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BW33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BX33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(BZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BY33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BZ33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CA33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CB33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CC33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CD33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CE33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CF33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CG33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CH33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CI33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CJ33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CK33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CL33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CM33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CN33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CO33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CP33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CR$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CQ33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CS$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CR33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CT$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CS33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CT33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CU33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CV33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CW33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CX33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(CZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CY33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CZ33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DA33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DB33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DC33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DD33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DE33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DF33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DG33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DH33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DI33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DJ33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DK33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DL33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DM33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DN33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DO33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DP33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DR$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DQ33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DS$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DR33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DT$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DS33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DT33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DU33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DV33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DW33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DX33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(DZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DY33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DZ33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EA33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EB33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(ED$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EC33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),ED33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EE33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EF33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EG33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EH33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EI33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EJ33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EK33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EL33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EM33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EN33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EO33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EP33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(ER$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EQ33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(ES$21,'inputs Sber_pos_11-2018'!$1:$1,0)),ER33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(ET$21,'inputs Sber_pos_11-2018'!$1:$1,0)),ES33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),ET33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EU33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EV33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EW33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EX33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(EZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EY33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(FA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EZ33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(FB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FA33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(FC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FB33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(FD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FC33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(FE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FD33)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$3:$3,,MATCH(FF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FE33)","v":0.04}]
[null,"SberCIB - пессим.",null,null,null,null,null,"% в год",null,null,null,0,{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(M$21,'inputs Sber_neg_11-2018'!$1:$1,0)),L34)","v":6.8000000000000005E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(N$21,'inputs Sber_neg_11-2018'!$1:$1,0)),M34)","v":6.8000000000000005E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(O$21,'inputs Sber_neg_11-2018'!$1:$1,0)),N34)","v":6.8000000000000005E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(P$21,'inputs Sber_neg_11-2018'!$1:$1,0)),O34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(Q$21,'inputs Sber_neg_11-2018'!$1:$1,0)),P34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(R$21,'inputs Sber_neg_11-2018'!$1:$1,0)),Q34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(S$21,'inputs Sber_neg_11-2018'!$1:$1,0)),R34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(T$21,'inputs Sber_neg_11-2018'!$1:$1,0)),S34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(U$21,'inputs Sber_neg_11-2018'!$1:$1,0)),T34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(V$21,'inputs Sber_neg_11-2018'!$1:$1,0)),U34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(W$21,'inputs Sber_neg_11-2018'!$1:$1,0)),V34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(X$21,'inputs Sber_neg_11-2018'!$1:$1,0)),W34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(Y$21,'inputs Sber_neg_11-2018'!$1:$1,0)),X34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(Z$21,'inputs Sber_neg_11-2018'!$1:$1,0)),Y34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),Z34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AA34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AB34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AC34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AD34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AE34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AF34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AG34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AH34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AI34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AJ34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AK34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AL34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AM34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AN34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AO34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AP34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AR$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AQ34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AS$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AR34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AT$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AS34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AT34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AU34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AV34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AW34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AX34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(AZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AY34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AZ34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BA34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BB34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BC34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BD34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BE34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BF34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BG34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BH34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BI34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BJ34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BK34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BL34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BM34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BN34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BO34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BP34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BR$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BQ34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BS$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BR34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BT$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BS34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BT34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BU34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BV34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BW34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BX34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(BZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BY34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BZ34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CA34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CB34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CC34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CD34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CE34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CF34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CG34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CH34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CI34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CJ34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CK34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CL34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CM34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CN34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CO34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CP34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CR$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CQ34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CS$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CR34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CT$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CS34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CT34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CU34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CV34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CW34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CX34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(CZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CY34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CZ34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DA34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DB34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DC34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DD34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DE34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DF34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DG34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DH34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DI34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DJ34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DK34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DL34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DM34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DN34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DO34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DP34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DR$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DQ34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DS$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DR34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DT$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DS34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DT34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DU34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DV34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DW34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DX34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(DZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DY34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DZ34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EA34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EB34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(ED$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EC34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),ED34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EE34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EF34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EG34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EH34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EI34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EJ34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EK34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EL34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EM34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EN34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EO34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EP34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(ER$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EQ34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(ES$21,'inputs Sber_neg_11-2018'!$1:$1,0)),ER34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(ET$21,'inputs Sber_neg_11-2018'!$1:$1,0)),ES34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),ET34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EU34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EV34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EW34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EX34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(EZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EY34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(FA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EZ34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(FB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FA34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(FC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FB34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(FD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FC34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(FE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FD34)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$3:$3,,MATCH(FF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FE34)","v":0.04}]
[null,"Ручной ввод",null,null,null,null,null,"% в год"]
[null,"Годовая ставка с учетом выбранного сценария",null,"Сценарий:",{"$f":"'Inputs C'!$Y$93","v":1},null,null,"% в год",null,null,null,null,{"$f":"INDEX(M32:M35,$E36)","v":4.8000000000000001E-2},{"$f":"INDEX(N32:N35,$E$36)","v":4.8000000000000001E-2},4.8000000000000001E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"INDEX(AT32:AT35,$E$36)","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"INDEX(BZ32:BZ35,$E$36)","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"INDEX(DF32:DF35,$E$36)","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"INDEX(EL32:EL35,$E$36)","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Ставка инфляции ИПЦ за период",null,null,null,null,null,"% за период",null,null,null,null,{"$f":"(1+M36)^(1/periods_in_year)-1","v":1.1789855338339539E-2},1.1789855338339539E-2,1.1789855338339539E-2,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,{"$f":"(1+AS36)^(1/periods_in_year)-1","v":9.8534065489688238E-3},9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,{"$f":"(1+BY36)^(1/periods_in_year)-1","v":9.8534065489688238E-3},9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,{"$f":"(1+DE36)^(1/periods_in_year)-1","v":9.8534065489688238E-3},9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,{"$f":"(1+EK36)^(1/periods_in_year)-1","v":9.8534065489688238E-3},9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3]
[null,"ИПЦ RUB, накопительно",null,null,null,null,null,"коэф",null,null,"CPI_RUB_cum",1,{"$f":"L38*(1+M37)","v":1.0117898553383395},{"$f":"M38*(1+N37)","v":1.0237187113655781},1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,{"$f":"BY38*(1+BZ37)","v":1.9210826773965581},1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,{"$f":"EK38*(1+EL37)","v":3.598151826255128},3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[]
[]
[null,"ИНДЕКС ЦЕН ПРОИЗВОДИТЕЛЕЙ (RUB)"]
[]
[null,"Сценарии: ИЦП RUB"]
[null,"SberCIB - баз.",null,null,null,null,null,"% в год",null,null,null,0,{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(M$21,'inputs Sber_base_11-2018'!$1:$1,0)),L44)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(N$21,'inputs Sber_base_11-2018'!$1:$1,0)),M44)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(O$21,'inputs Sber_base_11-2018'!$1:$1,0)),N44)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(P$21,'inputs Sber_base_11-2018'!$1:$1,0)),O44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(Q$21,'inputs Sber_base_11-2018'!$1:$1,0)),P44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(R$21,'inputs Sber_base_11-2018'!$1:$1,0)),Q44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(S$21,'inputs Sber_base_11-2018'!$1:$1,0)),R44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(T$21,'inputs Sber_base_11-2018'!$1:$1,0)),S44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(U$21,'inputs Sber_base_11-2018'!$1:$1,0)),T44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(V$21,'inputs Sber_base_11-2018'!$1:$1,0)),U44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(W$21,'inputs Sber_base_11-2018'!$1:$1,0)),V44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(X$21,'inputs Sber_base_11-2018'!$1:$1,0)),W44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(Y$21,'inputs Sber_base_11-2018'!$1:$1,0)),X44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(Z$21,'inputs Sber_base_11-2018'!$1:$1,0)),Y44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AA$21,'inputs Sber_base_11-2018'!$1:$1,0)),Z44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AB$21,'inputs Sber_base_11-2018'!$1:$1,0)),AA44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AC$21,'inputs Sber_base_11-2018'!$1:$1,0)),AB44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AD$21,'inputs Sber_base_11-2018'!$1:$1,0)),AC44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AE$21,'inputs Sber_base_11-2018'!$1:$1,0)),AD44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AF$21,'inputs Sber_base_11-2018'!$1:$1,0)),AE44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AG$21,'inputs Sber_base_11-2018'!$1:$1,0)),AF44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AH$21,'inputs Sber_base_11-2018'!$1:$1,0)),AG44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AI$21,'inputs Sber_base_11-2018'!$1:$1,0)),AH44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AJ$21,'inputs Sber_base_11-2018'!$1:$1,0)),AI44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AK$21,'inputs Sber_base_11-2018'!$1:$1,0)),AJ44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AL$21,'inputs Sber_base_11-2018'!$1:$1,0)),AK44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AM$21,'inputs Sber_base_11-2018'!$1:$1,0)),AL44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AN$21,'inputs Sber_base_11-2018'!$1:$1,0)),AM44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AO$21,'inputs Sber_base_11-2018'!$1:$1,0)),AN44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AP$21,'inputs Sber_base_11-2018'!$1:$1,0)),AO44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AQ$21,'inputs Sber_base_11-2018'!$1:$1,0)),AP44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AR$21,'inputs Sber_base_11-2018'!$1:$1,0)),AQ44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AS$21,'inputs Sber_base_11-2018'!$1:$1,0)),AR44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AT$21,'inputs Sber_base_11-2018'!$1:$1,0)),AS44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AU$21,'inputs Sber_base_11-2018'!$1:$1,0)),AT44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AV$21,'inputs Sber_base_11-2018'!$1:$1,0)),AU44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AW$21,'inputs Sber_base_11-2018'!$1:$1,0)),AV44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AX$21,'inputs Sber_base_11-2018'!$1:$1,0)),AW44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AY$21,'inputs Sber_base_11-2018'!$1:$1,0)),AX44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(AZ$21,'inputs Sber_base_11-2018'!$1:$1,0)),AY44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BA$21,'inputs Sber_base_11-2018'!$1:$1,0)),AZ44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BB$21,'inputs Sber_base_11-2018'!$1:$1,0)),BA44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BC$21,'inputs Sber_base_11-2018'!$1:$1,0)),BB44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BD$21,'inputs Sber_base_11-2018'!$1:$1,0)),BC44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BE$21,'inputs Sber_base_11-2018'!$1:$1,0)),BD44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BF$21,'inputs Sber_base_11-2018'!$1:$1,0)),BE44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BG$21,'inputs Sber_base_11-2018'!$1:$1,0)),BF44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BH$21,'inputs Sber_base_11-2018'!$1:$1,0)),BG44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BI$21,'inputs Sber_base_11-2018'!$1:$1,0)),BH44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BJ$21,'inputs Sber_base_11-2018'!$1:$1,0)),BI44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BK$21,'inputs Sber_base_11-2018'!$1:$1,0)),BJ44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BL$21,'inputs Sber_base_11-2018'!$1:$1,0)),BK44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BM$21,'inputs Sber_base_11-2018'!$1:$1,0)),BL44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BN$21,'inputs Sber_base_11-2018'!$1:$1,0)),BM44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BO$21,'inputs Sber_base_11-2018'!$1:$1,0)),BN44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BP$21,'inputs Sber_base_11-2018'!$1:$1,0)),BO44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BQ$21,'inputs Sber_base_11-2018'!$1:$1,0)),BP44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BR$21,'inputs Sber_base_11-2018'!$1:$1,0)),BQ44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BS$21,'inputs Sber_base_11-2018'!$1:$1,0)),BR44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BT$21,'inputs Sber_base_11-2018'!$1:$1,0)),BS44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BU$21,'inputs Sber_base_11-2018'!$1:$1,0)),BT44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BV$21,'inputs Sber_base_11-2018'!$1:$1,0)),BU44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BW$21,'inputs Sber_base_11-2018'!$1:$1,0)),BV44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BX$21,'inputs Sber_base_11-2018'!$1:$1,0)),BW44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BY$21,'inputs Sber_base_11-2018'!$1:$1,0)),BX44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(BZ$21,'inputs Sber_base_11-2018'!$1:$1,0)),BY44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CA$21,'inputs Sber_base_11-2018'!$1:$1,0)),BZ44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CB$21,'inputs Sber_base_11-2018'!$1:$1,0)),CA44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CC$21,'inputs Sber_base_11-2018'!$1:$1,0)),CB44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CD$21,'inputs Sber_base_11-2018'!$1:$1,0)),CC44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CE$21,'inputs Sber_base_11-2018'!$1:$1,0)),CD44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CF$21,'inputs Sber_base_11-2018'!$1:$1,0)),CE44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CG$21,'inputs Sber_base_11-2018'!$1:$1,0)),CF44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CH$21,'inputs Sber_base_11-2018'!$1:$1,0)),CG44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CI$21,'inputs Sber_base_11-2018'!$1:$1,0)),CH44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CJ$21,'inputs Sber_base_11-2018'!$1:$1,0)),CI44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CK$21,'inputs Sber_base_11-2018'!$1:$1,0)),CJ44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CL$21,'inputs Sber_base_11-2018'!$1:$1,0)),CK44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CM$21,'inputs Sber_base_11-2018'!$1:$1,0)),CL44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CN$21,'inputs Sber_base_11-2018'!$1:$1,0)),CM44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CO$21,'inputs Sber_base_11-2018'!$1:$1,0)),CN44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CP$21,'inputs Sber_base_11-2018'!$1:$1,0)),CO44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CQ$21,'inputs Sber_base_11-2018'!$1:$1,0)),CP44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CR$21,'inputs Sber_base_11-2018'!$1:$1,0)),CQ44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CS$21,'inputs Sber_base_11-2018'!$1:$1,0)),CR44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CT$21,'inputs Sber_base_11-2018'!$1:$1,0)),CS44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CU$21,'inputs Sber_base_11-2018'!$1:$1,0)),CT44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CV$21,'inputs Sber_base_11-2018'!$1:$1,0)),CU44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CW$21,'inputs Sber_base_11-2018'!$1:$1,0)),CV44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CX$21,'inputs Sber_base_11-2018'!$1:$1,0)),CW44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CY$21,'inputs Sber_base_11-2018'!$1:$1,0)),CX44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(CZ$21,'inputs Sber_base_11-2018'!$1:$1,0)),CY44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DA$21,'inputs Sber_base_11-2018'!$1:$1,0)),CZ44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DB$21,'inputs Sber_base_11-2018'!$1:$1,0)),DA44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DC$21,'inputs Sber_base_11-2018'!$1:$1,0)),DB44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DD$21,'inputs Sber_base_11-2018'!$1:$1,0)),DC44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DE$21,'inputs Sber_base_11-2018'!$1:$1,0)),DD44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DF$21,'inputs Sber_base_11-2018'!$1:$1,0)),DE44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DG$21,'inputs Sber_base_11-2018'!$1:$1,0)),DF44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DH$21,'inputs Sber_base_11-2018'!$1:$1,0)),DG44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DI$21,'inputs Sber_base_11-2018'!$1:$1,0)),DH44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DJ$21,'inputs Sber_base_11-2018'!$1:$1,0)),DI44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DK$21,'inputs Sber_base_11-2018'!$1:$1,0)),DJ44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DL$21,'inputs Sber_base_11-2018'!$1:$1,0)),DK44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DM$21,'inputs Sber_base_11-2018'!$1:$1,0)),DL44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DN$21,'inputs Sber_base_11-2018'!$1:$1,0)),DM44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DO$21,'inputs Sber_base_11-2018'!$1:$1,0)),DN44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DP$21,'inputs Sber_base_11-2018'!$1:$1,0)),DO44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DQ$21,'inputs Sber_base_11-2018'!$1:$1,0)),DP44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DR$21,'inputs Sber_base_11-2018'!$1:$1,0)),DQ44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DS$21,'inputs Sber_base_11-2018'!$1:$1,0)),DR44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DT$21,'inputs Sber_base_11-2018'!$1:$1,0)),DS44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DU$21,'inputs Sber_base_11-2018'!$1:$1,0)),DT44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DV$21,'inputs Sber_base_11-2018'!$1:$1,0)),DU44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DW$21,'inputs Sber_base_11-2018'!$1:$1,0)),DV44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DX$21,'inputs Sber_base_11-2018'!$1:$1,0)),DW44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DY$21,'inputs Sber_base_11-2018'!$1:$1,0)),DX44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(DZ$21,'inputs Sber_base_11-2018'!$1:$1,0)),DY44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EA$21,'inputs Sber_base_11-2018'!$1:$1,0)),DZ44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EB$21,'inputs Sber_base_11-2018'!$1:$1,0)),EA44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EC$21,'inputs Sber_base_11-2018'!$1:$1,0)),EB44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(ED$21,'inputs Sber_base_11-2018'!$1:$1,0)),EC44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EE$21,'inputs Sber_base_11-2018'!$1:$1,0)),ED44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EF$21,'inputs Sber_base_11-2018'!$1:$1,0)),EE44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EG$21,'inputs Sber_base_11-2018'!$1:$1,0)),EF44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EH$21,'inputs Sber_base_11-2018'!$1:$1,0)),EG44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EI$21,'inputs Sber_base_11-2018'!$1:$1,0)),EH44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EJ$21,'inputs Sber_base_11-2018'!$1:$1,0)),EI44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EK$21,'inputs Sber_base_11-2018'!$1:$1,0)),EJ44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EL$21,'inputs Sber_base_11-2018'!$1:$1,0)),EK44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EM$21,'inputs Sber_base_11-2018'!$1:$1,0)),EL44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EN$21,'inputs Sber_base_11-2018'!$1:$1,0)),EM44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EO$21,'inputs Sber_base_11-2018'!$1:$1,0)),EN44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EP$21,'inputs Sber_base_11-2018'!$1:$1,0)),EO44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EQ$21,'inputs Sber_base_11-2018'!$1:$1,0)),EP44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(ER$21,'inputs Sber_base_11-2018'!$1:$1,0)),EQ44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(ES$21,'inputs Sber_base_11-2018'!$1:$1,0)),ER44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(ET$21,'inputs Sber_base_11-2018'!$1:$1,0)),ES44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EU$21,'inputs Sber_base_11-2018'!$1:$1,0)),ET44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EV$21,'inputs Sber_base_11-2018'!$1:$1,0)),EU44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EW$21,'inputs Sber_base_11-2018'!$1:$1,0)),EV44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EX$21,'inputs Sber_base_11-2018'!$1:$1,0)),EW44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EY$21,'inputs Sber_base_11-2018'!$1:$1,0)),EX44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(EZ$21,'inputs Sber_base_11-2018'!$1:$1,0)),EY44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(FA$21,'inputs Sber_base_11-2018'!$1:$1,0)),EZ44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(FB$21,'inputs Sber_base_11-2018'!$1:$1,0)),FA44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(FC$21,'inputs Sber_base_11-2018'!$1:$1,0)),FB44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(FD$21,'inputs Sber_base_11-2018'!$1:$1,0)),FC44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(FE$21,'inputs Sber_base_11-2018'!$1:$1,0)),FD44)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$5:$5,,MATCH(FF$21,'inputs Sber_base_11-2018'!$1:$1,0)),FE44)","v":0.04}]
[null,"SberCIB - оптим.",null,null,null,null,null,"% в год",null,null,null,0,{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(M$21,'inputs Sber_pos_11-2018'!$1:$1,0)),L45)","v":6.7000000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(N$21,'inputs Sber_pos_11-2018'!$1:$1,0)),M45)","v":6.7000000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(O$21,'inputs Sber_pos_11-2018'!$1:$1,0)),N45)","v":6.7000000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(P$21,'inputs Sber_pos_11-2018'!$1:$1,0)),O45)","v":6.7000000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(Q$21,'inputs Sber_pos_11-2018'!$1:$1,0)),P45)","v":6.7000000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(R$21,'inputs Sber_pos_11-2018'!$1:$1,0)),Q45)","v":6.7000000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(S$21,'inputs Sber_pos_11-2018'!$1:$1,0)),R45)","v":6.7000000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(T$21,'inputs Sber_pos_11-2018'!$1:$1,0)),S45)","v":6.7000000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(U$21,'inputs Sber_pos_11-2018'!$1:$1,0)),T45)","v":6.7000000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(V$21,'inputs Sber_pos_11-2018'!$1:$1,0)),U45)","v":6.7000000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(W$21,'inputs Sber_pos_11-2018'!$1:$1,0)),V45)","v":6.7000000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(X$21,'inputs Sber_pos_11-2018'!$1:$1,0)),W45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(Y$21,'inputs Sber_pos_11-2018'!$1:$1,0)),X45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(Z$21,'inputs Sber_pos_11-2018'!$1:$1,0)),Y45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),Z45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AA45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AB45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AC45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AD45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AE45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AF45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AG45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AH45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AI45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AJ45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AK45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AL45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AM45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AN45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AO45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AP45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AR$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AQ45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AS$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AR45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AT$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AS45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AT45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AU45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AV45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AW45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AX45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(AZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AY45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AZ45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BA45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BB45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BC45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BD45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BE45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BF45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BG45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BH45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BI45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BJ45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BK45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BL45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BM45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BN45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BO45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BP45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BR$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BQ45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BS$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BR45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BT$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BS45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BT45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BU45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BV45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BW45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BX45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(BZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BY45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BZ45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CA45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CB45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CC45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CD45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CE45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CF45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CG45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CH45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CI45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CJ45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CK45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CL45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CM45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CN45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CO45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CP45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CR$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CQ45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CS$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CR45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CT$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CS45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CT45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CU45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CV45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CW45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CX45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(CZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CY45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CZ45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DA45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DB45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DC45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DD45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DE45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DF45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DG45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DH45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DI45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DJ45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DK45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DL45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DM45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DN45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DO45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DP45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DR$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DQ45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DS$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DR45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DT$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DS45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DT45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DU45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DV45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DW45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DX45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(DZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DY45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DZ45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EA45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EB45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(ED$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EC45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),ED45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EE45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EF45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EG45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EH45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EI45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EJ45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EK45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EL45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EM45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EN45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EO45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EP45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(ER$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EQ45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(ES$21,'inputs Sber_pos_11-2018'!$1:$1,0)),ER45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(ET$21,'inputs Sber_pos_11-2018'!$1:$1,0)),ES45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),ET45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EU45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EV45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EW45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EX45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(EZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EY45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(FA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EZ45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(FB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FA45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(FC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FB45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(FD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FC45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(FE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FD45)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$5:$5,,MATCH(FF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FE45)","v":0.04}]
[null,"SberCIB - пессим.",null,null,null,null,null,"% в год",null,null,null,0,{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(M$21,'inputs Sber_neg_11-2018'!$1:$1,0)),L46)","v":7.2000000000000008E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(N$21,'inputs Sber_neg_11-2018'!$1:$1,0)),M46)","v":7.2000000000000008E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(O$21,'inputs Sber_neg_11-2018'!$1:$1,0)),N46)","v":7.2000000000000008E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(P$21,'inputs Sber_neg_11-2018'!$1:$1,0)),O46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(Q$21,'inputs Sber_neg_11-2018'!$1:$1,0)),P46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(R$21,'inputs Sber_neg_11-2018'!$1:$1,0)),Q46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(S$21,'inputs Sber_neg_11-2018'!$1:$1,0)),R46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(T$21,'inputs Sber_neg_11-2018'!$1:$1,0)),S46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(U$21,'inputs Sber_neg_11-2018'!$1:$1,0)),T46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(V$21,'inputs Sber_neg_11-2018'!$1:$1,0)),U46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(W$21,'inputs Sber_neg_11-2018'!$1:$1,0)),V46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(X$21,'inputs Sber_neg_11-2018'!$1:$1,0)),W46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(Y$21,'inputs Sber_neg_11-2018'!$1:$1,0)),X46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(Z$21,'inputs Sber_neg_11-2018'!$1:$1,0)),Y46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),Z46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AA46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AB46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AC46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AD46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AE46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AF46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AG46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AH46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AI46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AJ46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AK46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AL46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AM46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AN46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AO46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AP46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AR$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AQ46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AS$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AR46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AT$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AS46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AT46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AU46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AV46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AW46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AX46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(AZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AY46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AZ46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BA46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BB46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BC46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BD46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BE46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BF46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BG46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BH46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BI46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BJ46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BK46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BL46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BM46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BN46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BO46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BP46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BR$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BQ46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BS$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BR46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BT$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BS46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BT46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BU46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BV46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BW46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BX46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(BZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BY46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BZ46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CA46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CB46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CC46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CD46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CE46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CF46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CG46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CH46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CI46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CJ46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CK46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CL46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CM46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CN46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CO46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CP46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CR$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CQ46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CS$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CR46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CT$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CS46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CT46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CU46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CV46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CW46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CX46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(CZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CY46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CZ46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DA46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DB46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DC46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DD46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DE46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DF46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DG46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DH46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DI46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DJ46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DK46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DL46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DM46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DN46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DO46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DP46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DR$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DQ46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DS$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DR46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DT$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DS46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DT46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DU46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DV46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DW46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DX46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(DZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DY46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DZ46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EA46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EB46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(ED$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EC46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),ED46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EE46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EF46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EG46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EH46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EI46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EJ46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EK46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EL46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EM46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EN46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EO46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EP46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(ER$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EQ46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(ES$21,'inputs Sber_neg_11-2018'!$1:$1,0)),ER46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(ET$21,'inputs Sber_neg_11-2018'!$1:$1,0)),ES46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),ET46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EU46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EV46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EW46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EX46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(EZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EY46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(FA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EZ46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(FB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FA46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(FC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FB46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(FD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FC46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(FE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FD46)","v":0.04},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$5:$5,,MATCH(FF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FE46)","v":0.04}]
[null,"Ручной ввод",null,null,null,null,null,"% в год"]
[null,"Годовая ставка с учетом выбранного сценария",null,"Сценарий:",{"$f":"'Inputs C'!$Y$93","v":1},null,null,"% в год",null,null,null,null,{"$f":"INDEX(M44:M47,$E48)","v":6.3E-2},{"$f":"INDEX(N44:N47,$E$36)","v":6.3E-2},6.3E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"INDEX(BZ44:BZ47,$E$36)","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"INDEX(EL44:EL47,$E$36)","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,"Ставка инфляции ИЦП за период",null,null,null,null,null,"% за период",null,null,null,null,{"$f":"(1+M48)^(1/periods_in_year)-1","v":1.5391015078703774E-2},1.5391015078703774E-2,1.5391015078703774E-2,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,{"$f":"(1+BY48)^(1/periods_in_year)-1","v":9.8534065489688238E-3},9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,{"$f":"(1+EK48)^(1/periods_in_year)-1","v":9.8534065489688238E-3},9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3,9.8534065489688238E-3]
[null,"ИЦП RUB, накопительно",null,null,null,null,null,"коэф",null,null,"PPI_RUB_cum",1,{"$f":"L50*(1+M49)","v":1.0153910150787038},1.0310189135025605,1.0468873411467072,1.0572027477299948,1.0676197962080654,1.0781394880998307,1.0887628347925755,1.0994908576391946,1.1103245880563881,1.1212650676238241,1.1323133481842786,1.1434704919447625,1.1547375715786437,1.1661156703287769,1.1776058821116497,1.1892093116225528,1.2009270744417893,1.212760297141928,1.2247101173961157,1.2367776840874549,1.2489641574194608,1.261270709027605,1.2736985220919601,1.2862487914509528,1.2989227237162388,1.3117215373887088,1.324646462975638,1.3376987431089906,1.3508796326648882,1.364190398884257,1.3776323214946635,1.3912066928333502,{"$f":"AR50*(1+AS49)","v":1.4049148179714837},1.4187580148396273,1.4327376143544501,1.4468549605466843,1.4611114106903431,1.4755083354332124,1.490047118928628,1.5047291589685514,1.5195558671179565,1.5345286688505406,1.5496490036857729,1.5649183253272934,1.5803381018026745,1.5959098156045619,1.6116349638332035,1.6275150583403848,1.6435516258747813,1.6597462082287442,1.6761003623865314,1.6926156606739999,1.7092936909097722,1.7261360565578936,1.7431443768819923,1.7603202871009596,1.7776654385461628,1.7951814988202091,1.8128701519572719,1.8307330985849977,1.848772056088009,1.8669887587730172,1.8853849580355624,1.9039624225283973,{"$f":"BX50*(1+BY49)","v":1.9227229383315292},1.9416683091239377,1.9608003563569847,1.9801209194295331,1.9996318558647901,2.0193350414888949,2.0392323706112636,2.059325756206714,2.0796171300993813,2.1001084431484505,2.1208016654357142,2.1416987864549824,2.1628018153033564,2.1841127808743881,2.2056337320531423,2.2273667379131812,2.2493138879154904,2.2714772921093633,2.2938590813352677,2.3164614074297081,2.3392864434321097,2.3623363837937377,2.3856134445886781,2.4091198637268962,2.4328579011693936,2.4568298391454868,2.4810379823722251,2.505484658275972,2.5301722172161694,2.555103032711306,2.5802795016671136,2.6057040446070103,{"$f":"DD50*(1+DE49)","v":2.6313791059048155},2.6573071540197577,2.6834906817337978,2.7099322063912905,2.7366342701410078,2.7635994401805477,2.7908303090031494,2.8183294946469419,2.8460996409466479,2.8741434177877694,2.9024635213632752,2.9310626744328192,2.9599436265845136,2.9891091544992801,3.0185620622178058,3.0483051814101314,3.0783413716478938,3.1086735206792508,3.1393045447065178,3.1702373886665365,3.2014750265138092,3.2330204615064204,3.2648767264947778,3.2970468842131972,3.3295340275743608,3.3623412799666768,3.3954717955545686,3.428928759581725,3.462715388677335,3.4968349311653433,3.531290667376751,3.5660859099649937,{"$f":"EJ50*(1+EK49)","v":3.6012240042244281},3.6367083284119568,3.6725422940718206,3.7087293463635929,3.7452729643934046,3.7821766615484345,3.8194439858346927,3.8570785202181357,3.8950838829691401,3.9334637280103713,3.9722217452680799,4.0113616610268608,4.0508872382879053,4.0908022771307859,4.1311106150788026,4.1718161274679346,4.2129227278194206,4.2544343682160157,4.2963550396819539,4.338688772566651,4.3814396369321971,4.4246117429446565]
[]
[]
[null,"ИНДЕКС РОСТА ЗАРАБОТНОЙ ПЛАТЫ"]
[]
[null,"Сценарии: Индекс роста заработной платы"]
[null,"SberCIB - баз.",null,null,null,null,null,"% в год",null,null,null,0,{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(M$21,'inputs Sber_base_11-2018'!$1:$1,0)),L56)","v":7.3454583333333323E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(N$21,'inputs Sber_base_11-2018'!$1:$1,0)),M56)","v":7.3454583333333323E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(O$21,'inputs Sber_base_11-2018'!$1:$1,0)),N56)","v":7.3454583333333323E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(P$21,'inputs Sber_base_11-2018'!$1:$1,0)),O56)","v":7.1144000000000096E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(Q$21,'inputs Sber_base_11-2018'!$1:$1,0)),P56)","v":7.1144000000000096E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(R$21,'inputs Sber_base_11-2018'!$1:$1,0)),Q56)","v":7.1144000000000096E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(S$21,'inputs Sber_base_11-2018'!$1:$1,0)),R56)","v":7.1144000000000096E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(T$21,'inputs Sber_base_11-2018'!$1:$1,0)),S56)","v":6.912000000000007E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(U$21,'inputs Sber_base_11-2018'!$1:$1,0)),T56)","v":6.912000000000007E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(V$21,'inputs Sber_base_11-2018'!$1:$1,0)),U56)","v":6.912000000000007E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(W$21,'inputs Sber_base_11-2018'!$1:$1,0)),V56)","v":6.912000000000007E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(X$21,'inputs Sber_base_11-2018'!$1:$1,0)),W56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(Y$21,'inputs Sber_base_11-2018'!$1:$1,0)),X56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(Z$21,'inputs Sber_base_11-2018'!$1:$1,0)),Y56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AA$21,'inputs Sber_base_11-2018'!$1:$1,0)),Z56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AB$21,'inputs Sber_base_11-2018'!$1:$1,0)),AA56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AC$21,'inputs Sber_base_11-2018'!$1:$1,0)),AB56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AD$21,'inputs Sber_base_11-2018'!$1:$1,0)),AC56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AE$21,'inputs Sber_base_11-2018'!$1:$1,0)),AD56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AF$21,'inputs Sber_base_11-2018'!$1:$1,0)),AE56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AG$21,'inputs Sber_base_11-2018'!$1:$1,0)),AF56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AH$21,'inputs Sber_base_11-2018'!$1:$1,0)),AG56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AI$21,'inputs Sber_base_11-2018'!$1:$1,0)),AH56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AJ$21,'inputs Sber_base_11-2018'!$1:$1,0)),AI56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AK$21,'inputs Sber_base_11-2018'!$1:$1,0)),AJ56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AL$21,'inputs Sber_base_11-2018'!$1:$1,0)),AK56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AM$21,'inputs Sber_base_11-2018'!$1:$1,0)),AL56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AN$21,'inputs Sber_base_11-2018'!$1:$1,0)),AM56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AO$21,'inputs Sber_base_11-2018'!$1:$1,0)),AN56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AP$21,'inputs Sber_base_11-2018'!$1:$1,0)),AO56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AQ$21,'inputs Sber_base_11-2018'!$1:$1,0)),AP56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AR$21,'inputs Sber_base_11-2018'!$1:$1,0)),AQ56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AS$21,'inputs Sber_base_11-2018'!$1:$1,0)),AR56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AT$21,'inputs Sber_base_11-2018'!$1:$1,0)),AS56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AU$21,'inputs Sber_base_11-2018'!$1:$1,0)),AT56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AV$21,'inputs Sber_base_11-2018'!$1:$1,0)),AU56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AW$21,'inputs Sber_base_11-2018'!$1:$1,0)),AV56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AX$21,'inputs Sber_base_11-2018'!$1:$1,0)),AW56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AY$21,'inputs Sber_base_11-2018'!$1:$1,0)),AX56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(AZ$21,'inputs Sber_base_11-2018'!$1:$1,0)),AY56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BA$21,'inputs Sber_base_11-2018'!$1:$1,0)),AZ56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BB$21,'inputs Sber_base_11-2018'!$1:$1,0)),BA56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BC$21,'inputs Sber_base_11-2018'!$1:$1,0)),BB56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BD$21,'inputs Sber_base_11-2018'!$1:$1,0)),BC56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BE$21,'inputs Sber_base_11-2018'!$1:$1,0)),BD56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BF$21,'inputs Sber_base_11-2018'!$1:$1,0)),BE56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BG$21,'inputs Sber_base_11-2018'!$1:$1,0)),BF56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BH$21,'inputs Sber_base_11-2018'!$1:$1,0)),BG56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BI$21,'inputs Sber_base_11-2018'!$1:$1,0)),BH56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BJ$21,'inputs Sber_base_11-2018'!$1:$1,0)),BI56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BK$21,'inputs Sber_base_11-2018'!$1:$1,0)),BJ56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BL$21,'inputs Sber_base_11-2018'!$1:$1,0)),BK56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BM$21,'inputs Sber_base_11-2018'!$1:$1,0)),BL56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BN$21,'inputs Sber_base_11-2018'!$1:$1,0)),BM56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BO$21,'inputs Sber_base_11-2018'!$1:$1,0)),BN56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BP$21,'inputs Sber_base_11-2018'!$1:$1,0)),BO56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BQ$21,'inputs Sber_base_11-2018'!$1:$1,0)),BP56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BR$21,'inputs Sber_base_11-2018'!$1:$1,0)),BQ56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BS$21,'inputs Sber_base_11-2018'!$1:$1,0)),BR56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BT$21,'inputs Sber_base_11-2018'!$1:$1,0)),BS56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BU$21,'inputs Sber_base_11-2018'!$1:$1,0)),BT56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BV$21,'inputs Sber_base_11-2018'!$1:$1,0)),BU56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BW$21,'inputs Sber_base_11-2018'!$1:$1,0)),BV56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BX$21,'inputs Sber_base_11-2018'!$1:$1,0)),BW56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BY$21,'inputs Sber_base_11-2018'!$1:$1,0)),BX56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(BZ$21,'inputs Sber_base_11-2018'!$1:$1,0)),BY56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CA$21,'inputs Sber_base_11-2018'!$1:$1,0)),BZ56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CB$21,'inputs Sber_base_11-2018'!$1:$1,0)),CA56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CC$21,'inputs Sber_base_11-2018'!$1:$1,0)),CB56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CD$21,'inputs Sber_base_11-2018'!$1:$1,0)),CC56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CE$21,'inputs Sber_base_11-2018'!$1:$1,0)),CD56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CF$21,'inputs Sber_base_11-2018'!$1:$1,0)),CE56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CG$21,'inputs Sber_base_11-2018'!$1:$1,0)),CF56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CH$21,'inputs Sber_base_11-2018'!$1:$1,0)),CG56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CI$21,'inputs Sber_base_11-2018'!$1:$1,0)),CH56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CJ$21,'inputs Sber_base_11-2018'!$1:$1,0)),CI56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CK$21,'inputs Sber_base_11-2018'!$1:$1,0)),CJ56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CL$21,'inputs Sber_base_11-2018'!$1:$1,0)),CK56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CM$21,'inputs Sber_base_11-2018'!$1:$1,0)),CL56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CN$21,'inputs Sber_base_11-2018'!$1:$1,0)),CM56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CO$21,'inputs Sber_base_11-2018'!$1:$1,0)),CN56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CP$21,'inputs Sber_base_11-2018'!$1:$1,0)),CO56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CQ$21,'inputs Sber_base_11-2018'!$1:$1,0)),CP56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CR$21,'inputs Sber_base_11-2018'!$1:$1,0)),CQ56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CS$21,'inputs Sber_base_11-2018'!$1:$1,0)),CR56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CT$21,'inputs Sber_base_11-2018'!$1:$1,0)),CS56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CU$21,'inputs Sber_base_11-2018'!$1:$1,0)),CT56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CV$21,'inputs Sber_base_11-2018'!$1:$1,0)),CU56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CW$21,'inputs Sber_base_11-2018'!$1:$1,0)),CV56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CX$21,'inputs Sber_base_11-2018'!$1:$1,0)),CW56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CY$21,'inputs Sber_base_11-2018'!$1:$1,0)),CX56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(CZ$21,'inputs Sber_base_11-2018'!$1:$1,0)),CY56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DA$21,'inputs Sber_base_11-2018'!$1:$1,0)),CZ56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DB$21,'inputs Sber_base_11-2018'!$1:$1,0)),DA56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DC$21,'inputs Sber_base_11-2018'!$1:$1,0)),DB56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DD$21,'inputs Sber_base_11-2018'!$1:$1,0)),DC56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DE$21,'inputs Sber_base_11-2018'!$1:$1,0)),DD56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DF$21,'inputs Sber_base_11-2018'!$1:$1,0)),DE56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DG$21,'inputs Sber_base_11-2018'!$1:$1,0)),DF56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DH$21,'inputs Sber_base_11-2018'!$1:$1,0)),DG56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DI$21,'inputs Sber_base_11-2018'!$1:$1,0)),DH56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DJ$21,'inputs Sber_base_11-2018'!$1:$1,0)),DI56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DK$21,'inputs Sber_base_11-2018'!$1:$1,0)),DJ56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DL$21,'inputs Sber_base_11-2018'!$1:$1,0)),DK56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DM$21,'inputs Sber_base_11-2018'!$1:$1,0)),DL56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DN$21,'inputs Sber_base_11-2018'!$1:$1,0)),DM56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DO$21,'inputs Sber_base_11-2018'!$1:$1,0)),DN56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DP$21,'inputs Sber_base_11-2018'!$1:$1,0)),DO56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DQ$21,'inputs Sber_base_11-2018'!$1:$1,0)),DP56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DR$21,'inputs Sber_base_11-2018'!$1:$1,0)),DQ56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DS$21,'inputs Sber_base_11-2018'!$1:$1,0)),DR56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DT$21,'inputs Sber_base_11-2018'!$1:$1,0)),DS56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DU$21,'inputs Sber_base_11-2018'!$1:$1,0)),DT56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DV$21,'inputs Sber_base_11-2018'!$1:$1,0)),DU56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DW$21,'inputs Sber_base_11-2018'!$1:$1,0)),DV56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DX$21,'inputs Sber_base_11-2018'!$1:$1,0)),DW56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DY$21,'inputs Sber_base_11-2018'!$1:$1,0)),DX56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(DZ$21,'inputs Sber_base_11-2018'!$1:$1,0)),DY56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EA$21,'inputs Sber_base_11-2018'!$1:$1,0)),DZ56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EB$21,'inputs Sber_base_11-2018'!$1:$1,0)),EA56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EC$21,'inputs Sber_base_11-2018'!$1:$1,0)),EB56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(ED$21,'inputs Sber_base_11-2018'!$1:$1,0)),EC56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EE$21,'inputs Sber_base_11-2018'!$1:$1,0)),ED56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EF$21,'inputs Sber_base_11-2018'!$1:$1,0)),EE56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EG$21,'inputs Sber_base_11-2018'!$1:$1,0)),EF56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EH$21,'inputs Sber_base_11-2018'!$1:$1,0)),EG56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EI$21,'inputs Sber_base_11-2018'!$1:$1,0)),EH56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EJ$21,'inputs Sber_base_11-2018'!$1:$1,0)),EI56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EK$21,'inputs Sber_base_11-2018'!$1:$1,0)),EJ56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EL$21,'inputs Sber_base_11-2018'!$1:$1,0)),EK56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EM$21,'inputs Sber_base_11-2018'!$1:$1,0)),EL56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EN$21,'inputs Sber_base_11-2018'!$1:$1,0)),EM56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EO$21,'inputs Sber_base_11-2018'!$1:$1,0)),EN56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EP$21,'inputs Sber_base_11-2018'!$1:$1,0)),EO56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EQ$21,'inputs Sber_base_11-2018'!$1:$1,0)),EP56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(ER$21,'inputs Sber_base_11-2018'!$1:$1,0)),EQ56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(ES$21,'inputs Sber_base_11-2018'!$1:$1,0)),ER56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(ET$21,'inputs Sber_base_11-2018'!$1:$1,0)),ES56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EU$21,'inputs Sber_base_11-2018'!$1:$1,0)),ET56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EV$21,'inputs Sber_base_11-2018'!$1:$1,0)),EU56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EW$21,'inputs Sber_base_11-2018'!$1:$1,0)),EV56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EX$21,'inputs Sber_base_11-2018'!$1:$1,0)),EW56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EY$21,'inputs Sber_base_11-2018'!$1:$1,0)),EX56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(EZ$21,'inputs Sber_base_11-2018'!$1:$1,0)),EY56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(FA$21,'inputs Sber_base_11-2018'!$1:$1,0)),EZ56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(FB$21,'inputs Sber_base_11-2018'!$1:$1,0)),FA56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(FC$21,'inputs Sber_base_11-2018'!$1:$1,0)),FB56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(FD$21,'inputs Sber_base_11-2018'!$1:$1,0)),FC56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(FE$21,'inputs Sber_base_11-2018'!$1:$1,0)),FD56)","v":6.0999999999999999E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$19:$19,,MATCH(FF$21,'inputs Sber_base_11-2018'!$1:$1,0)),FE56)","v":6.0999999999999999E-2}]
[null,"SberCIB - оптим.",null,null,null,null,null,"% в год",null,null,null,0,{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(M$21,'inputs Sber_pos_11-2018'!$1:$1,0)),L57)","v":7.7251500000000028E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(N$21,'inputs Sber_pos_11-2018'!$1:$1,0)),M57)","v":7.7251500000000028E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(O$21,'inputs Sber_pos_11-2018'!$1:$1,0)),N57)","v":7.7251500000000028E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(P$21,'inputs Sber_pos_11-2018'!$1:$1,0)),O57)","v":7.3795999999999973E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(Q$21,'inputs Sber_pos_11-2018'!$1:$1,0)),P57)","v":7.3795999999999973E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(R$21,'inputs Sber_pos_11-2018'!$1:$1,0)),Q57)","v":7.3795999999999973E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(S$21,'inputs Sber_pos_11-2018'!$1:$1,0)),R57)","v":7.3795999999999973E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(T$21,'inputs Sber_pos_11-2018'!$1:$1,0)),S57)","v":7.3280000000000012E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(U$21,'inputs Sber_pos_11-2018'!$1:$1,0)),T57)","v":7.3280000000000012E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(V$21,'inputs Sber_pos_11-2018'!$1:$1,0)),U57)","v":7.3280000000000012E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(W$21,'inputs Sber_pos_11-2018'!$1:$1,0)),V57)","v":7.3280000000000012E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(X$21,'inputs Sber_pos_11-2018'!$1:$1,0)),W57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(Y$21,'inputs Sber_pos_11-2018'!$1:$1,0)),X57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(Z$21,'inputs Sber_pos_11-2018'!$1:$1,0)),Y57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),Z57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AA57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AB57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AC57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AD57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AE57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AF57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AG57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AH57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AI57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AJ57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AK57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AL57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AM57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AN57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AO57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AP57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AR$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AQ57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AS$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AR57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AT$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AS57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AT57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AU57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AV57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AW57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AX57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(AZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AY57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AZ57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BA57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BB57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BC57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BD57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BE57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BF57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BG57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BH57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BI57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BJ57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BK57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BL57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BM57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BN57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BO57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BP57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BR$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BQ57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BS$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BR57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BT$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BS57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BT57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BU57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BV57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BW57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BX57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(BZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BY57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BZ57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CA57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CB57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CC57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CD57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CE57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CF57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CG57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CH57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CI57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CJ57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CK57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CL57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CM57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CN57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CO57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CP57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CR$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CQ57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CS$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CR57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CT$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CS57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CT57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CU57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CV57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CW57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CX57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(CZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CY57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CZ57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DA57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DB57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DC57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DD57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DE57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DF57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DG57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DH57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DI57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DJ57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DK57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DL57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DM57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DN57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DO57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DP57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DR$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DQ57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DS$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DR57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DT$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DS57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DT57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DU57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DV57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DW57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DX57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(DZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DY57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DZ57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EA57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EB57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(ED$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EC57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),ED57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EE57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EF57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EG57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EH57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EI57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EJ57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EK57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EL57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EM57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EN57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EO57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EP57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(ER$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EQ57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(ES$21,'inputs Sber_pos_11-2018'!$1:$1,0)),ER57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(ET$21,'inputs Sber_pos_11-2018'!$1:$1,0)),ES57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),ET57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EU57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EV57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EW57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EX57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(EZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EY57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(FA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EZ57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(FB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FA57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(FC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FB57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(FD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FC57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(FE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FD57)","v":6.3E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$19:$19,,MATCH(FF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FE57)","v":6.3E-2}]
[null,"SberCIB - пессим.",null,null,null,null,null,"% в год",null,null,null,0,{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(M$21,'inputs Sber_neg_11-2018'!$1:$1,0)),L58)","v":4.9210500000000046E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(N$21,'inputs Sber_neg_11-2018'!$1:$1,0)),M58)","v":4.9210500000000046E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(O$21,'inputs Sber_neg_11-2018'!$1:$1,0)),N58)","v":4.9210500000000046E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(P$21,'inputs Sber_neg_11-2018'!$1:$1,0)),O58)","v":7.5080000000000036E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(Q$21,'inputs Sber_neg_11-2018'!$1:$1,0)),P58)","v":7.5080000000000036E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(R$21,'inputs Sber_neg_11-2018'!$1:$1,0)),Q58)","v":7.5080000000000036E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(S$21,'inputs Sber_neg_11-2018'!$1:$1,0)),R58)","v":7.5080000000000036E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(T$21,'inputs Sber_neg_11-2018'!$1:$1,0)),S58)","v":6.1840000000000117E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(U$21,'inputs Sber_neg_11-2018'!$1:$1,0)),T58)","v":6.1840000000000117E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(V$21,'inputs Sber_neg_11-2018'!$1:$1,0)),U58)","v":6.1840000000000117E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(W$21,'inputs Sber_neg_11-2018'!$1:$1,0)),V58)","v":6.1840000000000117E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(X$21,'inputs Sber_neg_11-2018'!$1:$1,0)),W58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(Y$21,'inputs Sber_neg_11-2018'!$1:$1,0)),X58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(Z$21,'inputs Sber_neg_11-2018'!$1:$1,0)),Y58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),Z58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AA58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AB58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AC58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AD58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AE58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AF58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AG58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AH58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AI58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AJ58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AK58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AL58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AM58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AN58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AO58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AP58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AR$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AQ58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AS$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AR58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AT$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AS58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AT58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AU58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AV58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AW58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AX58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(AZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AY58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AZ58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BA58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BB58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BC58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BD58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BE58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BF58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BG58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BH58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BI58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BJ58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BK58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BL58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BM58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BN58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BO58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BP58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BR$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BQ58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BS$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BR58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BT$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BS58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BT58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BU58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BV58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BW58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BX58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(BZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BY58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BZ58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CA58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CB58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CC58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CD58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CE58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CF58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CG58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CH58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CI58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CJ58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CK58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CL58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CM58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CN58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CO58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CP58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CR$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CQ58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CS$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CR58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CT$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CS58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CT58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CU58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CV58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CW58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CX58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(CZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CY58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CZ58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DA58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DB58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DC58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DD58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DE58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DF58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DG58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DH58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DI58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DJ58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DK58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DL58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DM58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DN58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DO58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DP58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DR$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DQ58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DS$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DR58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DT$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DS58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DT58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DU58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DV58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DW58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DX58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(DZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DY58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DZ58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EA58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EB58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(ED$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EC58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),ED58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EE58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EF58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EG58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EH58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EI58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EJ58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EK58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EL58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EM58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EN58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EO58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EP58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(ER$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EQ58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(ES$21,'inputs Sber_neg_11-2018'!$1:$1,0)),ER58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(ET$21,'inputs Sber_neg_11-2018'!$1:$1,0)),ES58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),ET58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EU58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EV58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EW58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EX58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(EZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EY58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(FA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EZ58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(FB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FA58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(FC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FB58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(FD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FC58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(FE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FD58)","v":4.3000000000000003E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$19:$19,,MATCH(FF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FE58)","v":4.3000000000000003E-2}]
[null,"Ручной ввод",null,null,null,null,null,"% в год"]
[null,"Годовая ставка с учетом выбранного сценария",null,"Сценарий:",{"$f":"'Inputs C'!$Y$93","v":1},null,null,"% в год",null,null,null,null,{"$f":"INDEX(M56:M59,$E60)","v":7.3454583333333323E-2},{"$f":"INDEX(N56:N59,$E$36)","v":7.3454583333333323E-2},7.3454583333333323E-2,7.1144000000000096E-2,7.1144000000000096E-2,7.1144000000000096E-2,7.1144000000000096E-2,6.912000000000007E-2,6.912000000000007E-2,6.912000000000007E-2,6.912000000000007E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,{"$f":"INDEX(AT56:AT59,$E$36)","v":6.0999999999999999E-2},6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,{"$f":"INDEX(BZ56:BZ59,$E$36)","v":6.0999999999999999E-2},6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,{"$f":"INDEX(DF56:DF59,$E$36)","v":6.0999999999999999E-2},6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,{"$f":"INDEX(EL56:EL59,$E$36)","v":6.0999999999999999E-2},6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2]
[null,"Ставка инфляции заработной платы за период",null,null,null,null,null,"% за период",null,null,null,null,{"$f":"(1+M60)^(1/periods_in_year)-1","v":1.7878447326037383E-2},1.7878447326037383E-2,1.7878447326037383E-2,1.7330265363949326E-2,1.7330265363949326E-2,1.7330265363949326E-2,1.7330265363949326E-2,1.684934564057583E-2,1.684934564057583E-2,1.684934564057583E-2,1.684934564057583E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,{"$f":"(1+BY60)^(1/periods_in_year)-1","v":1.4913071423088509E-2},1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,{"$f":"(1+EK60)^(1/periods_in_year)-1","v":1.4913071423088509E-2},1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2,1.4913071423088509E-2]
[null,"ИПЦ RUB, накопительно",null,null,null,null,null,"коэф",null,null,"CPI_wages_cum",1,{"$f":"L62*(1+M61)","v":1.0178784473260374},1.0360765335308646,1.0545999732613396,1.0728764706507725,1.0914697045898878,1.1103851642071418,1.1296284337590441,1.1486619336848725,1.168016135629701,1.1876964432126955,1.2077083511004687,1.2257189919986904,1.2439982268710028,1.2625500612785256,1.2813785605175971,1.3004878505106103,1.3198821187101339,1.3395656150165156,1.3595426527091703,1.3798176093917573,1.4003949279514518,1.4212791175325228,1.4424747545244294,1.4639864835646543,1.4858190185564901,1.5079771437020064,1.5304657145504195,1.5532896590620981,1.576453978688436,1.5999637494678287,1.6238241231379948,1.6480403282648859,{"$f":"AR62*(1+AS61)","v":1.6726176713884304},1.6975615381853661,1.7228773946494125,1.7485707882890438,1.7746473493431245,1.8011127920146732,1.8279729157230264,1.8552336063746753,1.8829008376530549,1.9109806723275682,1.939479263582131,1.9684028563635303,1.997757788749891,2.0275504933395494,2.0577874986606406,2.0884754306017053,2.1196210138636342,2.1512310734332618,2.1833125360789394,2.2158724318684091,2.2489178957093157,2.2824561689126908,2.3164946007797549,2.3510406502123824,2.3861018873475843,2.421685995216365,2.45780077142732,2.4944541298753378,2.5316541024757866,2.569408840924563,2.6077266184843859,2.6466158317977326,{"$f":"BX62*(1+BY61)","v":2.6860850027268088},2.7261427802209606,2.7667979422119329,2.8080593975373938,2.8499361878931437,2.8924374898144389,2.9355726166868603,2.9793510207871745,3.0237822953546254,3.0688761766931196,3.1146425463047591,3.1610914330551925,3.2082330153712579,3.2560776234714002,3.3046357416293493,3.3539180104715589,3.403935229308904,3.4546983585031548,3.5062185218687389,3.5585070091103232,3.6115752782967467,3.6654349583718471,3.7200978517027319,3.7755759366660531,3.831881370272848,3.8890264908325292,3.947023820656598,4.0058860688026812,4.0656261338594906,4.1262571067733127,4.1877922737166493,4.2502451189996435,{"$f":"DD62*(1+DE61)","v":4.3136293280249189},4.3779587902864838,4.443247602413364,4.5095100712586209,4.5767607170344373,4.6450142764939573,4.7142857061605774,4.7845901856053956,4.8559431207735368,4.9283601473600882,5.0018571342363725,5.0764501869273246,5.1521556511407232,5.2289901163490535,5.3069704194247906,5.3861136483298901,5.466437145860306,5.5479585134463445,5.6306956150097021,5.7146665808780126,5.7998898117577831,5.8863839827665698,5.9741680475252918,6.0632612423115697,6.1536830902750062,6.2454534057153293,6.3385922984243335,6.4331201780925742,6.5290577587817804,6.6264260634639633,6.7252464286282168,6.8255405089562204,{"$f":"EJ62*(1+EK61)","v":6.9273302820674685},7.0306380533352648,7.1354864607745379,7.2418984800025497,7.3498974292735841,7.4595069745887157,7.5707511348817844,7.6836542872827049,7.7982411724592717,7.9145369000386268,8.0325669541095728,8.1523571988069499,8.2739338839792875,8.397323650940983,8.5225535383102571,8.649650987934173,8.7786438509020233,8.9095603936483823,9.0424293041471806,9.1772796981981557,9.3141411258070441,9.4530435776609298]
[]
[]
[null,"КЛЮЧЕВАЯ СТАВКА ЦБ РФ"]
[]
[null,"Сценарии: Ключевая ставка ЦБ РФ"]
[null,"SberCIB - баз.",null,null,null,null,null,"% в год",null,null,null,0,{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(M$21,'inputs Sber_base_11-2018'!$1:$1,0)),L68)","v":7.4999999999999997E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(N$21,'inputs Sber_base_11-2018'!$1:$1,0)),M68)","v":7.4999999999999997E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(O$21,'inputs Sber_base_11-2018'!$1:$1,0)),N68)","v":7.4999999999999997E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(P$21,'inputs Sber_base_11-2018'!$1:$1,0)),O68)","v":7.0000000000000007E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(Q$21,'inputs Sber_base_11-2018'!$1:$1,0)),P68)","v":7.0000000000000007E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(R$21,'inputs Sber_base_11-2018'!$1:$1,0)),Q68)","v":7.0000000000000007E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(S$21,'inputs Sber_base_11-2018'!$1:$1,0)),R68)","v":7.0000000000000007E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(T$21,'inputs Sber_base_11-2018'!$1:$1,0)),S68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(U$21,'inputs Sber_base_11-2018'!$1:$1,0)),T68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(V$21,'inputs Sber_base_11-2018'!$1:$1,0)),U68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(W$21,'inputs Sber_base_11-2018'!$1:$1,0)),V68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(X$21,'inputs Sber_base_11-2018'!$1:$1,0)),W68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(Y$21,'inputs Sber_base_11-2018'!$1:$1,0)),X68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(Z$21,'inputs Sber_base_11-2018'!$1:$1,0)),Y68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AA$21,'inputs Sber_base_11-2018'!$1:$1,0)),Z68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AB$21,'inputs Sber_base_11-2018'!$1:$1,0)),AA68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AC$21,'inputs Sber_base_11-2018'!$1:$1,0)),AB68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AD$21,'inputs Sber_base_11-2018'!$1:$1,0)),AC68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AE$21,'inputs Sber_base_11-2018'!$1:$1,0)),AD68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AF$21,'inputs Sber_base_11-2018'!$1:$1,0)),AE68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AG$21,'inputs Sber_base_11-2018'!$1:$1,0)),AF68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AH$21,'inputs Sber_base_11-2018'!$1:$1,0)),AG68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AI$21,'inputs Sber_base_11-2018'!$1:$1,0)),AH68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AJ$21,'inputs Sber_base_11-2018'!$1:$1,0)),AI68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AK$21,'inputs Sber_base_11-2018'!$1:$1,0)),AJ68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AL$21,'inputs Sber_base_11-2018'!$1:$1,0)),AK68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AM$21,'inputs Sber_base_11-2018'!$1:$1,0)),AL68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AN$21,'inputs Sber_base_11-2018'!$1:$1,0)),AM68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AO$21,'inputs Sber_base_11-2018'!$1:$1,0)),AN68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AP$21,'inputs Sber_base_11-2018'!$1:$1,0)),AO68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AQ$21,'inputs Sber_base_11-2018'!$1:$1,0)),AP68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AR$21,'inputs Sber_base_11-2018'!$1:$1,0)),AQ68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AS$21,'inputs Sber_base_11-2018'!$1:$1,0)),AR68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AT$21,'inputs Sber_base_11-2018'!$1:$1,0)),AS68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AU$21,'inputs Sber_base_11-2018'!$1:$1,0)),AT68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AV$21,'inputs Sber_base_11-2018'!$1:$1,0)),AU68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AW$21,'inputs Sber_base_11-2018'!$1:$1,0)),AV68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AX$21,'inputs Sber_base_11-2018'!$1:$1,0)),AW68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AY$21,'inputs Sber_base_11-2018'!$1:$1,0)),AX68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(AZ$21,'inputs Sber_base_11-2018'!$1:$1,0)),AY68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BA$21,'inputs Sber_base_11-2018'!$1:$1,0)),AZ68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BB$21,'inputs Sber_base_11-2018'!$1:$1,0)),BA68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BC$21,'inputs Sber_base_11-2018'!$1:$1,0)),BB68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BD$21,'inputs Sber_base_11-2018'!$1:$1,0)),BC68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BE$21,'inputs Sber_base_11-2018'!$1:$1,0)),BD68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BF$21,'inputs Sber_base_11-2018'!$1:$1,0)),BE68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BG$21,'inputs Sber_base_11-2018'!$1:$1,0)),BF68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BH$21,'inputs Sber_base_11-2018'!$1:$1,0)),BG68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BI$21,'inputs Sber_base_11-2018'!$1:$1,0)),BH68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BJ$21,'inputs Sber_base_11-2018'!$1:$1,0)),BI68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BK$21,'inputs Sber_base_11-2018'!$1:$1,0)),BJ68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BL$21,'inputs Sber_base_11-2018'!$1:$1,0)),BK68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BM$21,'inputs Sber_base_11-2018'!$1:$1,0)),BL68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BN$21,'inputs Sber_base_11-2018'!$1:$1,0)),BM68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BO$21,'inputs Sber_base_11-2018'!$1:$1,0)),BN68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BP$21,'inputs Sber_base_11-2018'!$1:$1,0)),BO68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BQ$21,'inputs Sber_base_11-2018'!$1:$1,0)),BP68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BR$21,'inputs Sber_base_11-2018'!$1:$1,0)),BQ68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BS$21,'inputs Sber_base_11-2018'!$1:$1,0)),BR68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BT$21,'inputs Sber_base_11-2018'!$1:$1,0)),BS68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BU$21,'inputs Sber_base_11-2018'!$1:$1,0)),BT68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BV$21,'inputs Sber_base_11-2018'!$1:$1,0)),BU68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BW$21,'inputs Sber_base_11-2018'!$1:$1,0)),BV68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BX$21,'inputs Sber_base_11-2018'!$1:$1,0)),BW68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BY$21,'inputs Sber_base_11-2018'!$1:$1,0)),BX68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(BZ$21,'inputs Sber_base_11-2018'!$1:$1,0)),BY68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CA$21,'inputs Sber_base_11-2018'!$1:$1,0)),BZ68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CB$21,'inputs Sber_base_11-2018'!$1:$1,0)),CA68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CC$21,'inputs Sber_base_11-2018'!$1:$1,0)),CB68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CD$21,'inputs Sber_base_11-2018'!$1:$1,0)),CC68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CE$21,'inputs Sber_base_11-2018'!$1:$1,0)),CD68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CF$21,'inputs Sber_base_11-2018'!$1:$1,0)),CE68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CG$21,'inputs Sber_base_11-2018'!$1:$1,0)),CF68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CH$21,'inputs Sber_base_11-2018'!$1:$1,0)),CG68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CI$21,'inputs Sber_base_11-2018'!$1:$1,0)),CH68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CJ$21,'inputs Sber_base_11-2018'!$1:$1,0)),CI68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CK$21,'inputs Sber_base_11-2018'!$1:$1,0)),CJ68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CL$21,'inputs Sber_base_11-2018'!$1:$1,0)),CK68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CM$21,'inputs Sber_base_11-2018'!$1:$1,0)),CL68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CN$21,'inputs Sber_base_11-2018'!$1:$1,0)),CM68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CO$21,'inputs Sber_base_11-2018'!$1:$1,0)),CN68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CP$21,'inputs Sber_base_11-2018'!$1:$1,0)),CO68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CQ$21,'inputs Sber_base_11-2018'!$1:$1,0)),CP68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CR$21,'inputs Sber_base_11-2018'!$1:$1,0)),CQ68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CS$21,'inputs Sber_base_11-2018'!$1:$1,0)),CR68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CT$21,'inputs Sber_base_11-2018'!$1:$1,0)),CS68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CU$21,'inputs Sber_base_11-2018'!$1:$1,0)),CT68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CV$21,'inputs Sber_base_11-2018'!$1:$1,0)),CU68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CW$21,'inputs Sber_base_11-2018'!$1:$1,0)),CV68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CX$21,'inputs Sber_base_11-2018'!$1:$1,0)),CW68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CY$21,'inputs Sber_base_11-2018'!$1:$1,0)),CX68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(CZ$21,'inputs Sber_base_11-2018'!$1:$1,0)),CY68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DA$21,'inputs Sber_base_11-2018'!$1:$1,0)),CZ68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DB$21,'inputs Sber_base_11-2018'!$1:$1,0)),DA68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DC$21,'inputs Sber_base_11-2018'!$1:$1,0)),DB68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DD$21,'inputs Sber_base_11-2018'!$1:$1,0)),DC68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DE$21,'inputs Sber_base_11-2018'!$1:$1,0)),DD68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DF$21,'inputs Sber_base_11-2018'!$1:$1,0)),DE68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DG$21,'inputs Sber_base_11-2018'!$1:$1,0)),DF68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DH$21,'inputs Sber_base_11-2018'!$1:$1,0)),DG68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DI$21,'inputs Sber_base_11-2018'!$1:$1,0)),DH68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DJ$21,'inputs Sber_base_11-2018'!$1:$1,0)),DI68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DK$21,'inputs Sber_base_11-2018'!$1:$1,0)),DJ68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DL$21,'inputs Sber_base_11-2018'!$1:$1,0)),DK68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DM$21,'inputs Sber_base_11-2018'!$1:$1,0)),DL68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DN$21,'inputs Sber_base_11-2018'!$1:$1,0)),DM68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DO$21,'inputs Sber_base_11-2018'!$1:$1,0)),DN68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DP$21,'inputs Sber_base_11-2018'!$1:$1,0)),DO68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DQ$21,'inputs Sber_base_11-2018'!$1:$1,0)),DP68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DR$21,'inputs Sber_base_11-2018'!$1:$1,0)),DQ68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DS$21,'inputs Sber_base_11-2018'!$1:$1,0)),DR68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DT$21,'inputs Sber_base_11-2018'!$1:$1,0)),DS68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DU$21,'inputs Sber_base_11-2018'!$1:$1,0)),DT68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DV$21,'inputs Sber_base_11-2018'!$1:$1,0)),DU68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DW$21,'inputs Sber_base_11-2018'!$1:$1,0)),DV68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DX$21,'inputs Sber_base_11-2018'!$1:$1,0)),DW68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DY$21,'inputs Sber_base_11-2018'!$1:$1,0)),DX68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(DZ$21,'inputs Sber_base_11-2018'!$1:$1,0)),DY68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EA$21,'inputs Sber_base_11-2018'!$1:$1,0)),DZ68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EB$21,'inputs Sber_base_11-2018'!$1:$1,0)),EA68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EC$21,'inputs Sber_base_11-2018'!$1:$1,0)),EB68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(ED$21,'inputs Sber_base_11-2018'!$1:$1,0)),EC68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EE$21,'inputs Sber_base_11-2018'!$1:$1,0)),ED68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EF$21,'inputs Sber_base_11-2018'!$1:$1,0)),EE68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EG$21,'inputs Sber_base_11-2018'!$1:$1,0)),EF68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EH$21,'inputs Sber_base_11-2018'!$1:$1,0)),EG68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EI$21,'inputs Sber_base_11-2018'!$1:$1,0)),EH68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EJ$21,'inputs Sber_base_11-2018'!$1:$1,0)),EI68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EK$21,'inputs Sber_base_11-2018'!$1:$1,0)),EJ68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EL$21,'inputs Sber_base_11-2018'!$1:$1,0)),EK68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EM$21,'inputs Sber_base_11-2018'!$1:$1,0)),EL68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EN$21,'inputs Sber_base_11-2018'!$1:$1,0)),EM68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EO$21,'inputs Sber_base_11-2018'!$1:$1,0)),EN68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EP$21,'inputs Sber_base_11-2018'!$1:$1,0)),EO68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EQ$21,'inputs Sber_base_11-2018'!$1:$1,0)),EP68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(ER$21,'inputs Sber_base_11-2018'!$1:$1,0)),EQ68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(ES$21,'inputs Sber_base_11-2018'!$1:$1,0)),ER68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(ET$21,'inputs Sber_base_11-2018'!$1:$1,0)),ES68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EU$21,'inputs Sber_base_11-2018'!$1:$1,0)),ET68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EV$21,'inputs Sber_base_11-2018'!$1:$1,0)),EU68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EW$21,'inputs Sber_base_11-2018'!$1:$1,0)),EV68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EX$21,'inputs Sber_base_11-2018'!$1:$1,0)),EW68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EY$21,'inputs Sber_base_11-2018'!$1:$1,0)),EX68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(EZ$21,'inputs Sber_base_11-2018'!$1:$1,0)),EY68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(FA$21,'inputs Sber_base_11-2018'!$1:$1,0)),EZ68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(FB$21,'inputs Sber_base_11-2018'!$1:$1,0)),FA68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(FC$21,'inputs Sber_base_11-2018'!$1:$1,0)),FB68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(FD$21,'inputs Sber_base_11-2018'!$1:$1,0)),FC68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(FE$21,'inputs Sber_base_11-2018'!$1:$1,0)),FD68)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_base_11-2018'!$39:$39,,MATCH(FF$21,'inputs Sber_base_11-2018'!$1:$1,0)),FE68)","v":6.7500000000000004E-2}]
[null,"SberCIB - оптим.",null,null,null,null,null,"% в год",null,null,null,0,{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(M$21,'inputs Sber_pos_11-2018'!$1:$1,0)),L69)","v":7.0000000000000007E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(N$21,'inputs Sber_pos_11-2018'!$1:$1,0)),M69)","v":7.0000000000000007E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(O$21,'inputs Sber_pos_11-2018'!$1:$1,0)),N69)","v":7.0000000000000007E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(P$21,'inputs Sber_pos_11-2018'!$1:$1,0)),O69)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(Q$21,'inputs Sber_pos_11-2018'!$1:$1,0)),P69)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(R$21,'inputs Sber_pos_11-2018'!$1:$1,0)),Q69)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(S$21,'inputs Sber_pos_11-2018'!$1:$1,0)),R69)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(T$21,'inputs Sber_pos_11-2018'!$1:$1,0)),S69)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(U$21,'inputs Sber_pos_11-2018'!$1:$1,0)),T69)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(V$21,'inputs Sber_pos_11-2018'!$1:$1,0)),U69)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(W$21,'inputs Sber_pos_11-2018'!$1:$1,0)),V69)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(X$21,'inputs Sber_pos_11-2018'!$1:$1,0)),W69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(Y$21,'inputs Sber_pos_11-2018'!$1:$1,0)),X69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(Z$21,'inputs Sber_pos_11-2018'!$1:$1,0)),Y69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),Z69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AA69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AB69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AC69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AD69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AE69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AF69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AG69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AH69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AI69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AJ69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AK69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AL69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AM69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AN69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AO69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AP69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AR$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AQ69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AS$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AR69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AT$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AS69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AT69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AU69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AV69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AW69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AX69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(AZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AY69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),AZ69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BA69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BB69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BC69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BD69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BE69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BF69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BG69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BH69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BI69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BJ69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BK69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BL69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BM69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BN69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BO69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BP69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BR$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BQ69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BS$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BR69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BT$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BS69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BT69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BU69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BV69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BW69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BX69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(BZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BY69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),BZ69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CA69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CB69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CC69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CD69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CE69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CF69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CG69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CH69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CI69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CJ69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CK69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CL69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CM69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CN69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CO69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CP69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CR$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CQ69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CS$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CR69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CT$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CS69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CT69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CU69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CV69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CW69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CX69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(CZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CY69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),CZ69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DA69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DB69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DC69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DD69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DE69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DF69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DG69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DH69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DI69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DJ69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DK69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DL69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DM69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DN69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DO69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DP69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DR$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DQ69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DS$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DR69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DT$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DS69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DT69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DU69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DV69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DW69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DX69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(DZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DY69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),DZ69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EA69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EB69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(ED$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EC69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),ED69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EE69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EG$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EF69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EH$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EG69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EI$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EH69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EJ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EI69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EK$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EJ69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EL$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EK69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EM$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EL69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EN$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EM69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EO$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EN69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EP$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EO69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EQ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EP69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(ER$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EQ69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(ES$21,'inputs Sber_pos_11-2018'!$1:$1,0)),ER69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(ET$21,'inputs Sber_pos_11-2018'!$1:$1,0)),ES69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EU$21,'inputs Sber_pos_11-2018'!$1:$1,0)),ET69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EV$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EU69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EW$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EV69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EX$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EW69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EY$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EX69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(EZ$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EY69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(FA$21,'inputs Sber_pos_11-2018'!$1:$1,0)),EZ69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(FB$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FA69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(FC$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FB69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(FD$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FC69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(FE$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FD69)","v":0.06},{"$f":"IFERROR(INDEX('inputs Sber_pos_11-2018'!$39:$39,,MATCH(FF$21,'inputs Sber_pos_11-2018'!$1:$1,0)),FE69)","v":0.06}]
[null,"SberCIB - пессим.",null,null,null,null,null,"% в год",null,null,null,0,{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(M$21,'inputs Sber_neg_11-2018'!$1:$1,0)),L70)","v":9.5000000000000001E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(N$21,'inputs Sber_neg_11-2018'!$1:$1,0)),M70)","v":9.5000000000000001E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(O$21,'inputs Sber_neg_11-2018'!$1:$1,0)),N70)","v":9.5000000000000001E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(P$21,'inputs Sber_neg_11-2018'!$1:$1,0)),O70)","v":7.0000000000000007E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(Q$21,'inputs Sber_neg_11-2018'!$1:$1,0)),P70)","v":7.0000000000000007E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(R$21,'inputs Sber_neg_11-2018'!$1:$1,0)),Q70)","v":7.0000000000000007E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(S$21,'inputs Sber_neg_11-2018'!$1:$1,0)),R70)","v":7.0000000000000007E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(T$21,'inputs Sber_neg_11-2018'!$1:$1,0)),S70)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(U$21,'inputs Sber_neg_11-2018'!$1:$1,0)),T70)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(V$21,'inputs Sber_neg_11-2018'!$1:$1,0)),U70)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(W$21,'inputs Sber_neg_11-2018'!$1:$1,0)),V70)","v":6.7500000000000004E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(X$21,'inputs Sber_neg_11-2018'!$1:$1,0)),W70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(Y$21,'inputs Sber_neg_11-2018'!$1:$1,0)),X70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(Z$21,'inputs Sber_neg_11-2018'!$1:$1,0)),Y70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),Z70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AA70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AB70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AC70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AD70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AE70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AF70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AG70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AH70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AI70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AJ70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AK70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AL70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AM70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AN70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AO70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AP70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AR$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AQ70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AS$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AR70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AT$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AS70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AT70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AU70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AV70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AW70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AX70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(AZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AY70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),AZ70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BA70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BB70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BC70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BD70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BE70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BF70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BG70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BH70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BI70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BJ70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BK70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BL70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BM70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BN70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BO70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BP70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BR$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BQ70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BS$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BR70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BT$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BS70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BT70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BU70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BV70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BW70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BX70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(BZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BY70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),BZ70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CA70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CB70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CC70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CD70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CE70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CF70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CG70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CH70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CI70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CJ70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CK70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CL70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CM70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CN70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CO70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CP70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CR$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CQ70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CS$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CR70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CT$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CS70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CT70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CU70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CV70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CW70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CX70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(CZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CY70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),CZ70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DA70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DB70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DC70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DD70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DE70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DF70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DG70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DH70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DI70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DJ70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DK70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DL70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DM70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DN70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DO70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DP70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DR$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DQ70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DS$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DR70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DT$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DS70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DT70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DU70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DV70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DW70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DX70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(DZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DY70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),DZ70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EA70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EB70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(ED$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EC70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),ED70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EE70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EG$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EF70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EH$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EG70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EI$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EH70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EJ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EI70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EK$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EJ70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EL$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EK70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EM$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EL70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EN$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EM70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EO$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EN70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EP$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EO70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EQ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EP70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(ER$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EQ70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(ES$21,'inputs Sber_neg_11-2018'!$1:$1,0)),ER70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(ET$21,'inputs Sber_neg_11-2018'!$1:$1,0)),ES70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EU$21,'inputs Sber_neg_11-2018'!$1:$1,0)),ET70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EV$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EU70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EW$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EV70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EX$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EW70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EY$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EX70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(EZ$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EY70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(FA$21,'inputs Sber_neg_11-2018'!$1:$1,0)),EZ70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(FB$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FA70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(FC$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FB70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(FD$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FC70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(FE$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FD70)","v":6.5000000000000002E-2},{"$f":"IFERROR(INDEX('inputs Sber_neg_11-2018'!$39:$39,,MATCH(FF$21,'inputs Sber_neg_11-2018'!$1:$1,0)),FE70)","v":6.5000000000000002E-2}]
[null,"Ручной ввод",null,null,null,null,null,"% в год"]
[null,"Ключевая ставка ЦБ РФ (годовая) с учетом выбранного сценария",null,"Сценарий:",{"$f":"'Inputs C'!$Y$93","v":1},null,null,"% в год",null,null,"CBR_rate_annual",null,{"$f":"INDEX(M68:M71,$E72)","v":7.4999999999999997E-2},{"$f":"INDEX(N68:N71,$E72)","v":7.4999999999999997E-2},7.4999999999999997E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,{"$f":"INDEX(AS68:AS71,$E72)","v":6.7500000000000004E-2},6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,{"$f":"INDEX(BY68:BY71,$E72)","v":6.7500000000000004E-2},6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,{"$f":"INDEX(DE68:DE71,$E72)","v":6.7500000000000004E-2},6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,{"$f":"INDEX(EK68:EK71,$E72)","v":6.7500000000000004E-2},6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2]
[]
[]
[]
[null,"НАЛОГОВЫЕ ПРЕДПОСЫЛКИ"]
[]
[null,"НАЛОГ НА ПРИБЫЛЬ"]
[]
[null,"Сценарии налоговой ставки"]
[null,"Базовый сценарий",null,null,null,null,null,"%",null,null,null,{"$f":"'Inputs C'!X61","v":0.2},{"$f":"$L81","v":0.2},{"$f":"$L81","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$L81","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$L81","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"Сценарий с льготной ставкой",null,"лет",{"$f":"'Inputs C'!X63","v":10},null,null,"%",null,null,null,{"$f":"'Inputs C'!$X$62","v":0.16},{"$f":"IF(M$8<=$E82*periods_in_year,$L82,M81)","v":0.16},0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.16,{"$f":"IF(AS$8<=$E82*periods_in_year,$L82,AS81)","v":0.16},0.16,0.16,0.16,0.16,0.16,0.16,0.16,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"IF(BY$8<=$E82*periods_in_year,$L82,BY81)","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"IF(DE$8<=$E82*periods_in_year,$L82,DE81)","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"IF(EK$8<=$E82*periods_in_year,$L82,EK81)","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"Ставка налога на прибыль с учетом выбранного сценария",null,"Сценарий:",{"$f":"'Inputs C'!$Y$65","v":1},null,null,"%",null,null,"income_tax_rate",null,{"$f":"INDEX(M81:M82,$E83)","v":0.2},{"$f":"INDEX(N81:N82,$E83)","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"INDEX(BZ81:BZ82,$E83)","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"INDEX(EL81:EL82,$E83)","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
[]
[null,"НАЛОГ НА ИМУЩЕСТВО"]
[]
[null,"Сценарии налоговой ставки"]
[null,"Базовый сценарий",null,null,null,null,null,"%",null,null,null,{"$f":"'Inputs C'!$X$68","v":2.1999999999999999E-2},{"$f":"$L89","v":2.1999999999999999E-2},{"$f":"$L89","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,{"$f":"$L89","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,{"$f":"$L89","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2]
[null,"Сценарий с льготной ставкой",null,"лет",{"$f":"'Inputs C'!X70","v":10},null,null,"%",null,null,null,{"$f":"'Inputs C'!$X$69","v":0},{"$f":"IF(M$8<=$E90*periods_in_year,$L90,M89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS$8<=$E90*periods_in_year,$L90,AS89)","v":0},0,0,0,0,0,0,0,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,{"$f":"IF(BY$8<=$E90*periods_in_year,$L90,BY89)","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,{"$f":"IF(DE$8<=$E90*periods_in_year,$L90,DE89)","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,{"$f":"IF(EK$8<=$E90*periods_in_year,$L90,EK89)","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2]
[null,"Ставка налога на имущество с учетом выбранного сценария",null,"Сценарий:",{"$f":"'Inputs C'!Y71","v":1},null,null,"%",null,null,"property_tax_rate",null,{"$f":"INDEX(M89:M90,$E91)","v":2.1999999999999999E-2},{"$f":"INDEX(N89:N90,$E91)","v":2.1999999999999999E-2},{"$f":"INDEX(O89:O90,$E91)","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,{"$f":"INDEX(CA89:CA90,$E91)","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,{"$f":"INDEX(EM89:EM90,$E91)","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2]
[]
[]
[null,"НДС"]
[]
[null,"Сценарии налоговой ставки"]
[null,"Базовый сценарий",null,null,null,null,null,"%",null,null,null,{"$f":"'Inputs C'!$X$74","v":0.2},{"$f":"$L97","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$L97","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"$L97","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"Ставка налога на имущество с учетом выбранного сценария",null,"Сценарий:",1,null,null,"%",null,null,"VAT_tax_rate",null,{"$f":"INDEX(M97:M97,$E98)","v":0.2},{"$f":"INDEX(N97:N97,$E98)","v":0.2},{"$f":"INDEX(O97:O97,$E98)","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"INDEX(CA97:CA97,$E98)","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"INDEX(EM97:EM97,$E98)","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
[]
[]
[null,"РУЧНОЙ ВВОД ГРАФИКА ПОГАШЕНИЯ КРЕДИТА"]
[]
[null,"Метод расчет графика погашения кредита:",null,{"$f":"'Inputs C'!$X$21","v":"Соблюдение DSCR"},{"$f":"'Inputs C'!Y21","v":4}]
[null,"Флаг периода погашения кредита",null,null,null,null,null,null,null,null,null,null,{"$f":"Debt!M36","v":0},{"$f":"Debt!N36","v":0},{"$f":"Debt!O36","v":0},{"$f":"Debt!P36","v":0},{"$f":"Debt!Q36","v":0},{"$f":"Debt!R36","v":0},{"$f":"Debt!S36","v":0},{"$f":"Debt!T36","v":0},{"$f":"Debt!U36","v":0},{"$f":"Debt!V36","v":0},{"$f":"Debt!W36","v":0},{"$f":"Debt!X36","v":0},{"$f":"Debt!Y36","v":1},{"$f":"Debt!Z36","v":1},{"$f":"Debt!AA36","v":1},{"$f":"Debt!AB36","v":1},{"$f":"Debt!AC36","v":1},{"$f":"Debt!AD36","v":1},{"$f":"Debt!AE36","v":1},{"$f":"Debt!AF36","v":1},{"$f":"Debt!AG36","v":1},{"$f":"Debt!AH36","v":1},{"$f":"Debt!AI36","v":1},{"$f":"Debt!AJ36","v":1},{"$f":"Debt!AK36","v":1},{"$f":"Debt!AL36","v":1},{"$f":"Debt!AM36","v":1},{"$f":"Debt!AN36","v":1},{"$f":"Debt!AO36","v":0},{"$f":"Debt!AP36","v":0},{"$f":"Debt!AQ36","v":0},{"$f":"Debt!AR36","v":0},{"$f":"Debt!AS36","v":0},{"$f":"Debt!AT36","v":0},{"$f":"Debt!AU36","v":0},{"$f":"Debt!AV36","v":0},{"$f":"Debt!AW36","v":0},{"$f":"Debt!AX36","v":0},{"$f":"Debt!AY36","v":0},{"$f":"Debt!AZ36","v":0},{"$f":"Debt!BA36","v":0},{"$f":"Debt!BB36","v":0},{"$f":"Debt!BC36","v":0},{"$f":"Debt!BD36","v":0},{"$f":"Debt!BE36","v":0},{"$f":"Debt!BF36","v":0},{"$f":"Debt!BG36","v":0},{"$f":"Debt!BH36","v":0},{"$f":"Debt!BI36","v":0},{"$f":"Debt!BJ36","v":0},{"$f":"Debt!BK36","v":0},{"$f":"Debt!BL36","v":0},{"$f":"Debt!BM36","v":0},{"$f":"Debt!BN36","v":0},{"$f":"Debt!BO36","v":0},{"$f":"Debt!BP36","v":0},{"$f":"Debt!BQ36","v":0},{"$f":"Debt!BR36","v":0},{"$f":"Debt!BS36","v":0},{"$f":"Debt!BT36","v":0},{"$f":"Debt!BU36","v":0},{"$f":"Debt!BV36","v":0},{"$f":"Debt!BW36","v":0},{"$f":"Debt!BX36","v":0},{"$f":"Debt!BY36","v":0},{"$f":"Debt!BZ36","v":0},{"$f":"Debt!CA36","v":0},{"$f":"Debt!CB36","v":0},{"$f":"Debt!CC36","v":0},{"$f":"Debt!CD36","v":0},{"$f":"Debt!CE36","v":0},{"$f":"Debt!CF36","v":0},{"$f":"Debt!CG36","v":0},{"$f":"Debt!CH36","v":0},{"$f":"Debt!CI36","v":0},{"$f":"Debt!CJ36","v":0},{"$f":"Debt!CK36","v":0},{"$f":"Debt!CL36","v":0},{"$f":"Debt!CM36","v":0},{"$f":"Debt!CN36","v":0},{"$f":"Debt!CO36","v":0},{"$f":"Debt!CP36","v":0},{"$f":"Debt!CQ36","v":0},{"$f":"Debt!CR36","v":0},{"$f":"Debt!CS36","v":0},{"$f":"Debt!CT36","v":0},{"$f":"Debt!CU36","v":0},{"$f":"Debt!CV36","v":0},{"$f":"Debt!CW36","v":0},{"$f":"Debt!CX36","v":0},{"$f":"Debt!CY36","v":0},{"$f":"Debt!CZ36","v":0},{"$f":"Debt!DA36","v":0},{"$f":"Debt!DB36","v":0},{"$f":"Debt!DC36","v":0},{"$f":"Debt!DD36","v":0},{"$f":"Debt!DE36","v":0},{"$f":"Debt!DF36","v":0},{"$f":"Debt!DG36","v":0},{"$f":"Debt!DH36","v":0},{"$f":"Debt!DI36","v":0},{"$f":"Debt!DJ36","v":0},{"$f":"Debt!DK36","v":0},{"$f":"Debt!DL36","v":0},{"$f":"Debt!DM36","v":0},{"$f":"Debt!DN36","v":0},{"$f":"Debt!DO36","v":0},{"$f":"Debt!DP36","v":0},{"$f":"Debt!DQ36","v":0},{"$f":"Debt!DR36","v":0},{"$f":"Debt!DS36","v":0},{"$f":"Debt!DT36","v":0},{"$f":"Debt!DU36","v":0},{"$f":"Debt!DV36","v":0},{"$f":"Debt!DW36","v":0},{"$f":"Debt!DX36","v":0},{"$f":"Debt!DY36","v":0},{"$f":"Debt!DZ36","v":0},{"$f":"Debt!EA36","v":0},{"$f":"Debt!EB36","v":0},{"$f":"Debt!EC36","v":0},{"$f":"Debt!ED36","v":0},{"$f":"Debt!EE36","v":0},{"$f":"Debt!EF36","v":0},{"$f":"Debt!EG36","v":0},{"$f":"Debt!EH36","v":0},{"$f":"Debt!EI36","v":0},{"$f":"Debt!EJ36","v":0},{"$f":"Debt!EK36","v":0},{"$f":"Debt!EL36","v":0},{"$f":"Debt!EM36","v":0},{"$f":"Debt!EN36","v":0},{"$f":"Debt!EO36","v":0},{"$f":"Debt!EP36","v":0},{"$f":"Debt!EQ36","v":0},{"$f":"Debt!ER36","v":0},{"$f":"Debt!ES36","v":0},{"$f":"Debt!ET36","v":0},{"$f":"Debt!EU36","v":0},{"$f":"Debt!EV36","v":0},{"$f":"Debt!EW36","v":0},{"$f":"Debt!EX36","v":0},{"$f":"Debt!EY36","v":0},{"$f":"Debt!EZ36","v":0},{"$f":"Debt!FA36","v":0},{"$f":"Debt!FB36","v":0},{"$f":"Debt!FC36","v":0},{"$f":"Debt!FD36","v":0},{"$f":"Debt!FE36","v":0},{"$f":"Debt!FF36","v":0}]
[null,"Погашение кредита, в % от лимита кредитной линии",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M106:FF106)","v":1},null,null,null,null,null,null,null,null,null,null,null,0.1,0.19,0.04,0.04,0.04,0.04,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.7500000000000001E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,0.06,0.06]
[]
[null,"Проверка: корректность ручного графика погашения кредита",null,{"$f":"OR(AND(M108:FF108,L108),(E104<>3))","v":true},null,null,null,null,null,null,null,{"$f":"(ABS(L106-1)<VSN)","v":true},{"$f":"NOT((M105=0)*(M106>0))","v":true},{"$f":"NOT((N105=0)*(N106>0))","v":true},true,true,true,true,true,true,true,{"$f":"NOT((V105=0)*(V106>0))","v":true},true,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT((BZ105=0)*(BZ106>0))","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT((EL105=0)*(EL106>0))","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]

{"sheet":"Input Opex","index":9,"n_rows":93,"n_cols":162,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Предпосылки операционных затрат",null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[null,"ВРЕМЕННЫЕ ПРЕДПОСЫЛКИ"]
[]
[null,"Порядковый номер периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M8","v":1},{"$f":"'Inputs T'!N8","v":2},{"$f":"'Inputs T'!O8","v":3},{"$f":"'Inputs T'!P8","v":4},{"$f":"'Inputs T'!Q8","v":5},{"$f":"'Inputs T'!R8","v":6},{"$f":"'Inputs T'!S8","v":7},{"$f":"'Inputs T'!T8","v":8},{"$f":"'Inputs T'!U8","v":9},{"$f":"'Inputs T'!V8","v":10},{"$f":"'Inputs T'!W8","v":11},{"$f":"'Inputs T'!X8","v":12},{"$f":"'Inputs T'!Y8","v":13},{"$f":"'Inputs T'!Z8","v":14},{"$f":"'Inputs T'!AA8","v":15},{"$f":"'Inputs T'!AB8","v":16},{"$f":"'Inputs T'!AC8","v":17},{"$f":"'Inputs T'!AD8","v":18},{"$f":"'Inputs T'!AE8","v":19},{"$f":"'Inputs T'!AF8","v":20},{"$f":"'Inputs T'!AG8","v":21},{"$f":"'Inputs T'!AH8","v":22},{"$f":"'Inputs T'!AI8","v":23},{"$f":"'Inputs T'!AJ8","v":24},{"$f":"'Inputs T'!AK8","v":25},{"$f":"'Inputs T'!AL8","v":26},{"$f":"'Inputs T'!AM8","v":27},{"$f":"'Inputs T'!AN8","v":28},{"$f":"'Inputs T'!AO8","v":29},{"$f":"'Inputs T'!AP8","v":30},{"$f":"'Inputs T'!AQ8","v":31},{"$f":"'Inputs T'!AR8","v":32},{"$f":"'Inputs T'!AS8","v":33},{"$f":"'Inputs T'!AT8","v":34},{"$f":"'Inputs T'!AU8","v":35},{"$f":"'Inputs T'!AV8","v":36},{"$f":"'Inputs T'!AW8","v":37},{"$f":"'Inputs T'!AX8","v":38},{"$f":"'Inputs T'!AY8","v":39},{"$f":"'Inputs T'!AZ8","v":40},{"$f":"'Inputs T'!BA8","v":41},{"$f":"'Inputs T'!BB8","v":42},{"$f":"'Inputs T'!BC8","v":43},{"$f":"'Inputs T'!BD8","v":44},{"$f":"'Inputs T'!BE8","v":45},{"$f":"'Inputs T'!BF8","v":46},{"$f":"'Inputs T'!BG8","v":47},{"$f":"'Inputs T'!BH8","v":48},{"$f":"'Inputs T'!BI8","v":49},{"$f":"'Inputs T'!BJ8","v":50},{"$f":"'Inputs T'!BK8","v":51},{"$f":"'Inputs T'!BL8","v":52},{"$f":"'Inputs T'!BM8","v":53},{"$f":"'Inputs T'!BN8","v":54},{"$f":"'Inputs T'!BO8","v":55},{"$f":"'Inputs T'!BP8","v":56},{"$f":"'Inputs T'!BQ8","v":57},{"$f":"'Inputs T'!BR8","v":58},{"$f":"'Inputs T'!BS8","v":59},{"$f":"'Inputs T'!BT8","v":60},{"$f":"'Inputs T'!BU8","v":61},{"$f":"'Inputs T'!BV8","v":62},{"$f":"'Inputs T'!BW8","v":63},{"$f":"'Inputs T'!BX8","v":64},{"$f":"'Inputs T'!BY8","v":65},{"$f":"'Inputs T'!BZ8","v":66},{"$f":"'Inputs T'!CA8","v":67},{"$f":"'Inputs T'!CB8","v":68},{"$f":"'Inputs T'!CC8","v":69},{"$f":"'Inputs T'!CD8","v":70},{"$f":"'Inputs T'!CE8","v":71},{"$f":"'Inputs T'!CF8","v":72},{"$f":"'Inputs T'!CG8","v":73},{"$f":"'Inputs T'!CH8","v":74},{"$f":"'Inputs T'!CI8","v":75},{"$f":"'Inputs T'!CJ8","v":76},{"$f":"'Inputs T'!CK8","v":77},{"$f":"'Inputs T'!CL8","v":78},{"$f":"'Inputs T'!CM8","v":79},{"$f":"'Inputs T'!CN8","v":80},{"$f":"'Inputs T'!CO8","v":81},{"$f":"'Inputs T'!CP8","v":82},{"$f":"'Inputs T'!CQ8","v":83},{"$f":"'Inputs T'!CR8","v":84},{"$f":"'Inputs T'!CS8","v":85},{"$f":"'Inputs T'!CT8","v":86},{"$f":"'Inputs T'!CU8","v":87},{"$f":"'Inputs T'!CV8","v":88},{"$f":"'Inputs T'!CW8","v":89},{"$f":"'Inputs T'!CX8","v":90},{"$f":"'Inputs T'!CY8","v":91},{"$f":"'Inputs T'!CZ8","v":92},{"$f":"'Inputs T'!DA8","v":93},{"$f":"'Inputs T'!DB8","v":94},{"$f":"'Inputs T'!DC8","v":95},{"$f":"'Inputs T'!DD8","v":96},{"$f":"'Inputs T'!DE8","v":97},{"$f":"'Inputs T'!DF8","v":98},{"$f":"'Inputs T'!DG8","v":99},{"$f":"'Inputs T'!DH8","v":100},{"$f":"'Inputs T'!DI8","v":101},{"$f":"'Inputs T'!DJ8","v":102},{"$f":"'Inputs T'!DK8","v":103},{"$f":"'Inputs T'!DL8","v":104},{"$f":"'Inputs T'!DM8","v":105},{"$f":"'Inputs T'!DN8","v":106},{"$f":"'Inputs T'!DO8","v":107},{"$f":"'Inputs T'!DP8","v":108},{"$f":"'Inputs T'!DQ8","v":109},{"$f":"'Inputs T'!DR8","v":110},{"$f":"'Inputs T'!DS8","v":111},{"$f":"'Inputs T'!DT8","v":112},{"$f":"'Inputs T'!DU8","v":113},{"$f":"'Inputs T'!DV8","v":114},{"$f":"'Inputs T'!DW8","v":115},{"$f":"'Inputs T'!DX8","v":116},{"$f":"'Inputs T'!DY8","v":117},{"$f":"'Inputs T'!DZ8","v":118},{"$f":"'Inputs T'!EA8","v":119},{"$f":"'Inputs T'!EB8","v":120},{"$f":"'Inputs T'!EC8","v":121},{"$f":"'Inputs T'!ED8","v":122},{"$f":"'Inputs T'!EE8","v":123},{"$f":"'Inputs T'!EF8","v":124},{"$f":"'Inputs T'!EG8","v":125},{"$f":"'Inputs T'!EH8","v":126},{"$f":"'Inputs T'!EI8","v":127},{"$f":"'Inputs T'!EJ8","v":128},{"$f":"'Inputs T'!EK8","v":129},{"$f":"'Inputs T'!EL8","v":130},{"$f":"'Inputs T'!EM8","v":131},{"$f":"'Inputs T'!EN8","v":132},{"$f":"'Inputs T'!EO8","v":133},{"$f":"'Inputs T'!EP8","v":134},{"$f":"'Inputs T'!EQ8","v":135},{"$f":"'Inputs T'!ER8","v":136},{"$f":"'Inputs T'!ES8","v":137},{"$f":"'Inputs T'!ET8","v":138},{"$f":"'Inputs T'!EU8","v":139},{"$f":"'Inputs T'!EV8","v":140},{"$f":"'Inputs T'!EW8","v":141},{"$f":"'Inputs T'!EX8","v":142},{"$f":"'Inputs T'!EY8","v":143},{"$f":"'Inputs T'!EZ8","v":144},{"$f":"'Inputs T'!FA8","v":145},{"$f":"'Inputs T'!FB8","v":146},{"$f":"'Inputs T'!FC8","v":147},{"$f":"'Inputs T'!FD8","v":148},{"$f":"'Inputs T'!FE8","v":149},{"$f":"'Inputs T'!FF8","v":150}]
[null,"Начало периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M9","v":"2019-04-01"},{"$f":"'Inputs T'!N9","v":"2019-07-01"},{"$f":"'Inputs T'!O9","v":"2019-10-01"},{"$f":"'Inputs T'!P9","v":"2020-01-01"},{"$f":"'Inputs T'!Q9","v":"2020-04-01"},{"$f":"'Inputs T'!R9","v":"2020-07-01"},{"$f":"'Inputs T'!S9","v":"2020-10-01"},{"$f":"'Inputs T'!T9","v":"2021-01-01"},{"$f":"'Inputs T'!U9","v":"2021-04-01"},{"$f":"'Inputs T'!V9","v":"2021-07-01"},{"$f":"'Inputs T'!W9","v":"2021-10-01"},{"$f":"'Inputs T'!X9","v":"2022-01-01"},{"$f":"'Inputs T'!Y9","v":"2022-04-01"},{"$f":"'Inputs T'!Z9","v":"2022-07-01"},{"$f":"'Inputs T'!AA9","v":"2022-10-01"},{"$f":"'Inputs T'!AB9","v":"2023-01-01"},{"$f":"'Inputs T'!AC9","v":"2023-04-01"},{"$f":"'Inputs T'!AD9","v":"2023-07-01"},{"$f":"'Inputs T'!AE9","v":"2023-10-01"},{"$f":"'Inputs T'!AF9","v":"2024-01-01"},{"$f":"'Inputs T'!AG9","v":"2024-04-01"},{"$f":"'Inputs T'!AH9","v":"2024-07-01"},{"$f":"'Inputs T'!AI9","v":"2024-10-01"},{"$f":"'Inputs T'!AJ9","v":"2025-01-01"},{"$f":"'Inputs T'!AK9","v":"2025-04-01"},{"$f":"'Inputs T'!AL9","v":"2025-07-01"},{"$f":"'Inputs T'!AM9","v":"2025-10-01"},{"$f":"'Inputs T'!AN9","v":"2026-01-01"},{"$f":"'Inputs T'!AO9","v":"2026-04-01"},{"$f":"'Inputs T'!AP9","v":"2026-07-01"},{"$f":"'Inputs T'!AQ9","v":"2026-10-01"},{"$f":"'Inputs T'!AR9","v":"2027-01-01"},{"$f":"'Inputs T'!AS9","v":"2027-04-01"},{"$f":"'Inputs T'!AT9","v":"2027-07-01"},{"$f":"'Inputs T'!AU9","v":"2027-10-01"},{"$f":"'Inputs T'!AV9","v":"2028-01-01"},{"$f":"'Inputs T'!AW9","v":"2028-04-01"},{"$f":"'Inputs T'!AX9","v":"2028-07-01"},{"$f":"'Inputs T'!AY9","v":"2028-10-01"},{"$f":"'Inputs T'!AZ9","v":"2029-01-01"},{"$f":"'Inputs T'!BA9","v":"2029-04-01"},{"$f":"'Inputs T'!BB9","v":"2029-07-01"},{"$f":"'Inputs T'!BC9","v":"2029-10-01"},{"$f":"'Inputs T'!BD9","v":"2030-01-01"},{"$f":"'Inputs T'!BE9","v":"2030-04-01"},{"$f":"'Inputs T'!BF9","v":"2030-07-01"},{"$f":"'Inputs T'!BG9","v":"2030-10-01"},{"$f":"'Inputs T'!BH9","v":"2031-01-01"},{"$f":"'Inputs T'!BI9","v":"2031-04-01"},{"$f":"'Inputs T'!BJ9","v":"2031-07-01"},{"$f":"'Inputs T'!BK9","v":"2031-10-01"},{"$f":"'Inputs T'!BL9","v":"2032-01-01"},{"$f":"'Inputs T'!BM9","v":"2032-04-01"},{"$f":"'Inputs T'!BN9","v":"2032-07-01"},{"$f":"'Inputs T'!BO9","v":"2032-10-01"},{"$f":"'Inputs T'!BP9","v":"2033-01-01"},{"$f":"'Inputs T'!BQ9","v":"2033-04-01"},{"$f":"'Inputs T'!BR9","v":"2033-07-01"},{"$f":"'Inputs T'!BS9","v":"2033-10-01"},{"$f":"'Inputs T'!BT9","v":"2034-01-01"},{"$f":"'Inputs T'!BU9","v":"2034-04-01"},{"$f":"'Inputs T'!BV9","v":"2034-07-01"},{"$f":"'Inputs T'!BW9","v":"2034-10-01"},{"$f":"'Inputs T'!BX9","v":"2035-01-01"},{"$f":"'Inputs T'!BY9","v":"2035-04-01"},{"$f":"'Inputs T'!BZ9","v":"2035-07-01"},{"$f":"'Inputs T'!CA9","v":"2035-10-01"},{"$f":"'Inputs T'!CB9","v":"2036-01-01"},{"$f":"'Inputs T'!CC9","v":"2036-04-01"},{"$f":"'Inputs T'!CD9","v":"2036-07-01"},{"$f":"'Inputs T'!CE9","v":"2036-10-01"},{"$f":"'Inputs T'!CF9","v":"2037-01-01"},{"$f":"'Inputs T'!CG9","v":"2037-04-01"},{"$f":"'Inputs T'!CH9","v":"2037-07-01"},{"$f":"'Inputs T'!CI9","v":"2037-10-01"},{"$f":"'Inputs T'!CJ9","v":"2038-01-01"},{"$f":"'Inputs T'!CK9","v":"2038-04-01"},{"$f":"'Inputs T'!CL9","v":"2038-07-01"},{"$f":"'Inputs T'!CM9","v":"2038-10-01"},{"$f":"'Inputs T'!CN9","v":"2039-01-01"},{"$f":"'Inputs T'!CO9","v":"2039-04-01"},{"$f":"'Inputs T'!CP9","v":"2039-07-01"},{"$f":"'Inputs T'!CQ9","v":"2039-10-01"},{"$f":"'Inputs T'!CR9","v":"2040-01-01"},{"$f":"'Inputs T'!CS9","v":"2040-04-01"},{"$f":"'Inputs T'!CT9","v":"2040-07-01"},{"$f":"'Inputs T'!CU9","v":"2040-10-01"},{"$f":"'Inputs T'!CV9","v":"2041-01-01"},{"$f":"'Inputs T'!CW9","v":"2041-04-01"},{"$f":"'Inputs T'!CX9","v":"2041-07-01"},{"$f":"'Inputs T'!CY9","v":"2041-10-01"},{"$f":"'Inputs T'!CZ9","v":"2042-01-01"},{"$f":"'Inputs T'!DA9","v":"2042-04-01"},{"$f":"'Inputs T'!DB9","v":"2042-07-01"},{"$f":"'Inputs T'!DC9","v":"2042-10-01"},{"$f":"'Inputs T'!DD9","v":"2043-01-01"},{"$f":"'Inputs T'!DE9","v":"2043-04-01"},{"$f":"'Inputs T'!DF9","v":"2043-07-01"},{"$f":"'Inputs T'!DG9","v":"2043-10-01"},{"$f":"'Inputs T'!DH9","v":"2044-01-01"},{"$f":"'Inputs T'!DI9","v":"2044-04-01"},{"$f":"'Inputs T'!DJ9","v":"2044-07-01"},{"$f":"'Inputs T'!DK9","v":"2044-10-01"},{"$f":"'Inputs T'!DL9","v":"2045-01-01"},{"$f":"'Inputs T'!DM9","v":"2045-04-01"},{"$f":"'Inputs T'!DN9","v":"2045-07-01"},{"$f":"'Inputs T'!DO9","v":"2045-10-01"},{"$f":"'Inputs T'!DP9","v":"2046-01-01"},{"$f":"'Inputs T'!DQ9","v":"2046-04-01"},{"$f":"'Inputs T'!DR9","v":"2046-07-01"},{"$f":"'Inputs T'!DS9","v":"2046-10-01"},{"$f":"'Inputs T'!DT9","v":"2047-01-01"},{"$f":"'Inputs T'!DU9","v":"2047-04-01"},{"$f":"'Inputs T'!DV9","v":"2047-07-01"},{"$f":"'Inputs T'!DW9","v":"2047-10-01"},{"$f":"'Inputs T'!DX9","v":"2048-01-01"},{"$f":"'Inputs T'!DY9","v":"2048-04-01"},{"$f":"'Inputs T'!DZ9","v":"2048-07-01"},{"$f":"'Inputs T'!EA9","v":"2048-10-01"},{"$f":"'Inputs T'!EB9","v":"2049-01-01"},{"$f":"'Inputs T'!EC9","v":"2049-04-01"},{"$f":"'Inputs T'!ED9","v":"2049-07-01"},{"$f":"'Inputs T'!EE9","v":"2049-10-01"},{"$f":"'Inputs T'!EF9","v":"2050-01-01"},{"$f":"'Inputs T'!EG9","v":"2050-04-01"},{"$f":"'Inputs T'!EH9","v":"2050-07-01"},{"$f":"'Inputs T'!EI9","v":"2050-10-01"},{"$f":"'Inputs T'!EJ9","v":"2051-01-01"},{"$f":"'Inputs T'!EK9","v":"2051-04-01"},{"$f":"'Inputs T'!EL9","v":"2051-07-01"},{"$f":"'Inputs T'!EM9","v":"2051-10-01"},{"$f":"'Inputs T'!EN9","v":"2052-01-01"},{"$f":"'Inputs T'!EO9","v":"2052-04-01"},{"$f":"'Inputs T'!EP9","v":"2052-07-01"},{"$f":"'Inputs T'!EQ9","v":"2052-10-01"},{"$f":"'Inputs T'!ER9","v":"2053-01-01"},{"$f":"'Inputs T'!ES9","v":"2053-04-01"},{"$f":"'Inputs T'!ET9","v":"2053-07-01"},{"$f":"'Inputs T'!EU9","v":"2053-10-01"},{"$f":"'Inputs T'!EV9","v":"2054-01-01"},{"$f":"'Inputs T'!EW9","v":"2054-04-01"},{"$f":"'Inputs T'!EX9","v":"2054-07-01"},{"$f":"'Inputs T'!EY9","v":"2054-10-01"},{"$f":"'Inputs T'!EZ9","v":"2055-01-01"},{"$f":"'Inputs T'!FA9","v":"2055-04-01"},{"$f":"'Inputs T'!FB9","v":"2055-07-01"},{"$f":"'Inputs T'!FC9","v":"2055-10-01"},{"$f":"'Inputs T'!FD9","v":"2056-01-01"},{"$f":"'Inputs T'!FE9","v":"2056-04-01"},{"$f":"'Inputs T'!FF9","v":"2056-07-01"}]
[null,"Конец периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M10","v":"2019-06-30"},{"$f":"'Inputs T'!N10","v":"2019-09-30"},{"$f":"'Inputs T'!O10","v":"2019-12-31"},{"$f":"'Inputs T'!P10","v":"2020-03-31"},{"$f":"'Inputs T'!Q10","v":"2020-06-30"},{"$f":"'Inputs T'!R10","v":"2020-09-30"},{"$f":"'Inputs T'!S10","v":"2020-12-31"},{"$f":"'Inputs T'!T10","v":"2021-03-31"},{"$f":"'Inputs T'!U10","v":"2021-06-30"},{"$f":"'Inputs T'!V10","v":"2021-09-30"},{"$f":"'Inputs T'!W10","v":"2021-12-31"},{"$f":"'Inputs T'!X10","v":"2022-03-31"},{"$f":"'Inputs T'!Y10","v":"2022-06-30"},{"$f":"'Inputs T'!Z10","v":"2022-09-30"},{"$f":"'Inputs T'!AA10","v":"2022-12-31"},{"$f":"'Inputs T'!AB10","v":"2023-03-31"},{"$f":"'Inputs T'!AC10","v":"2023-06-30"},{"$f":"'Inputs T'!AD10","v":"2023-09-30"},{"$f":"'Inputs T'!AE10","v":"2023-12-31"},{"$f":"'Inputs T'!AF10","v":"2024-03-31"},{"$f":"'Inputs T'!AG10","v":"2024-06-30"},{"$f":"'Inputs T'!AH10","v":"2024-09-30"},{"$f":"'Inputs T'!AI10","v":"2024-12-31"},{"$f":"'Inputs T'!AJ10","v":"2025-03-31"},{"$f":"'Inputs T'!AK10","v":"2025-06-30"},{"$f":"'Inputs T'!AL10","v":"2025-09-30"},{"$f":"'Inputs T'!AM10","v":"2025-12-31"},{"$f":"'Inputs T'!AN10","v":"2026-03-31"},{"$f":"'Inputs T'!AO10","v":"2026-06-30"},{"$f":"'Inputs T'!AP10","v":"2026-09-30"},{"$f":"'Inputs T'!AQ10","v":"2026-12-31"},{"$f":"'Inputs T'!AR10","v":"2027-03-31"},{"$f":"'Inputs T'!AS10","v":"2027-06-30"},{"$f":"'Inputs T'!AT10","v":"2027-09-30"},{"$f":"'Inputs T'!AU10","v":"2027-12-31"},{"$f":"'Inputs T'!AV10","v":"2028-03-31"},{"$f":"'Inputs T'!AW10","v":"2028-06-30"},{"$f":"'Inputs T'!AX10","v":"2028-09-30"},{"$f":"'Inputs T'!AY10","v":"2028-12-31"},{"$f":"'Inputs T'!AZ10","v":"2029-03-31"},{"$f":"'Inputs T'!BA10","v":"2029-06-30"},{"$f":"'Inputs T'!BB10","v":"2029-09-30"},{"$f":"'Inputs T'!BC10","v":"2029-12-31"},{"$f":"'Inputs T'!BD10","v":"2030-03-31"},{"$f":"'Inputs T'!BE10","v":"2030-06-30"},{"$f":"'Inputs T'!BF10","v":"2030-09-30"},{"$f":"'Inputs T'!BG10","v":"2030-12-31"},{"$f":"'Inputs T'!BH10","v":"2031-03-31"},{"$f":"'Inputs T'!BI10","v":"2031-06-30"},{"$f":"'Inputs T'!BJ10","v":"2031-09-30"},{"$f":"'Inputs T'!BK10","v":"2031-12-31"},{"$f":"'Inputs T'!BL10","v":"2032-03-31"},{"$f":"'Inputs T'!BM10","v":"2032-06-30"},{"$f":"'Inputs T'!BN10","v":"2032-09-30"},{"$f":"'Inputs T'!BO10","v":"2032-12-31"},{"$f":"'Inputs T'!BP10","v":"2033-03-31"},{"$f":"'Inputs T'!BQ10","v":"2033-06-30"},{"$f":"'Inputs T'!BR10","v":"2033-09-30"},{"$f":"'Inputs T'!BS10","v":"2033-12-31"},{"$f":"'Inputs T'!BT10","v":"2034-03-31"},{"$f":"'Inputs T'!BU10","v":"2034-06-30"},{"$f":"'Inputs T'!BV10","v":"2034-09-30"},{"$f":"'Inputs T'!BW10","v":"2034-12-31"},{"$f":"'Inputs T'!BX10","v":"2035-03-31"},{"$f":"'Inputs T'!BY10","v":"2035-06-30"},{"$f":"'Inputs T'!BZ10","v":"2035-09-30"},{"$f":"'Inputs T'!CA10","v":"2035-12-31"},{"$f":"'Inputs T'!CB10","v":"2036-03-31"},{"$f":"'Inputs T'!CC10","v":"2036-06-30"},{"$f":"'Inputs T'!CD10","v":"2036-09-30"},{"$f":"'Inputs T'!CE10","v":"2036-12-31"},{"$f":"'Inputs T'!CF10","v":"2037-03-31"},{"$f":"'Inputs T'!CG10","v":"2037-06-30"},{"$f":"'Inputs T'!CH10","v":"2037-09-30"},{"$f":"'Inputs T'!CI10","v":"2037-12-31"},{"$f":"'Inputs T'!CJ10","v":"2038-03-31"},{"$f":"'Inputs T'!CK10","v":"2038-06-30"},{"$f":"'Inputs T'!CL10","v":"2038-09-30"},{"$f":"'Inputs T'!CM10","v":"2038-12-31"},{"$f":"'Inputs T'!CN10","v":"2039-03-31"},{"$f":"'Inputs T'!CO10","v":"2039-06-30"},{"$f":"'Inputs T'!CP10","v":"2039-09-30"},{"$f":"'Inputs T'!CQ10","v":"2039-12-31"},{"$f":"'Inputs T'!CR10","v":"2040-03-31"},{"$f":"'Inputs T'!CS10","v":"2040-06-30"},{"$f":"'Inputs T'!CT10","v":"2040-09-30"},{"$f":"'Inputs T'!CU10","v":"2040-12-31"},{"$f":"'Inputs T'!CV10","v":"2041-03-31"},{"$f":"'Inputs T'!CW10","v":"2041-06-30"},{"$f":"'Inputs T'!CX10","v":"2041-09-30"},{"$f":"'Inputs T'!CY10","v":"2041-12-31"},{"$f":"'Inputs T'!CZ10","v":"2042-03-31"},{"$f":"'Inputs T'!DA10","v":"2042-06-30"},{"$f":"'Inputs T'!DB10","v":"2042-09-30"},{"$f":"'Inputs T'!DC10","v":"2042-12-31"},{"$f":"'Inputs T'!DD10","v":"2043-03-31"},{"$f":"'Inputs T'!DE10","v":"2043-06-30"},{"$f":"'Inputs T'!DF10","v":"2043-09-30"},{"$f":"'Inputs T'!DG10","v":"2043-12-31"},{"$f":"'Inputs T'!DH10","v":"2044-03-31"},{"$f":"'Inputs T'!DI10","v":"2044-06-30"},{"$f":"'Inputs T'!DJ10","v":"2044-09-30"},{"$f":"'Inputs T'!DK10","v":"2044-12-31"},{"$f":"'Inputs T'!DL10","v":"2045-03-31"},{"$f":"'Inputs T'!DM10","v":"2045-06-30"},{"$f":"'Inputs T'!DN10","v":"2045-09-30"},{"$f":"'Inputs T'!DO10","v":"2045-12-31"},{"$f":"'Inputs T'!DP10","v":"2046-03-31"},{"$f":"'Inputs T'!DQ10","v":"2046-06-30"},{"$f":"'Inputs T'!DR10","v":"2046-09-30"},{"$f":"'Inputs T'!DS10","v":"2046-12-31"},{"$f":"'Inputs T'!DT10","v":"2047-03-31"},{"$f":"'Inputs T'!DU10","v":"2047-06-30"},{"$f":"'Inputs T'!DV10","v":"2047-09-30"},{"$f":"'Inputs T'!DW10","v":"2047-12-31"},{"$f":"'Inputs T'!DX10","v":"2048-03-31"},{"$f":"'Inputs T'!DY10","v":"2048-06-30"},{"$f":"'Inputs T'!DZ10","v":"2048-09-30"},{"$f":"'Inputs T'!EA10","v":"2048-12-31"},{"$f":"'Inputs T'!EB10","v":"2049-03-31"},{"$f":"'Inputs T'!EC10","v":"2049-06-30"},{"$f":"'Inputs T'!ED10","v":"2049-09-30"},{"$f":"'Inputs T'!EE10","v":"2049-12-31"},{"$f":"'Inputs T'!EF10","v":"2050-03-31"},{"$f":"'Inputs T'!EG10","v":"2050-06-30"},{"$f":"'Inputs T'!EH10","v":"2050-09-30"},{"$f":"'Inputs T'!EI10","v":"2050-12-31"},{"$f":"'Inputs T'!EJ10","v":"2051-03-31"},{"$f":"'Inputs T'!EK10","v":"2051-06-30"},{"$f":"'Inputs T'!EL10","v":"2051-09-30"},{"$f":"'Inputs T'!EM10","v":"2051-12-31"},{"$f":"'Inputs T'!EN10","v":"2052-03-31"},{"$f":"'Inputs T'!EO10","v":"2052-06-30"},{"$f":"'Inputs T'!EP10","v":"2052-09-30"},{"$f":"'Inputs T'!EQ10","v":"2052-12-31"},{"$f":"'Inputs T'!ER10","v":"2053-03-31"},{"$f":"'Inputs T'!ES10","v":"2053-06-30"},{"$f":"'Inputs T'!ET10","v":"2053-09-30"},{"$f":"'Inputs T'!EU10","v":"2053-12-31"},{"$f":"'Inputs T'!EV10","v":"2054-03-31"},{"$f":"'Inputs T'!EW10","v":"2054-06-30"},{"$f":"'Inputs T'!EX10","v":"2054-09-30"},{"$f":"'Inputs T'!EY10","v":"2054-12-31"},{"$f":"'Inputs T'!EZ10","v":"2055-03-31"},{"$f":"'Inputs T'!FA10","v":"2055-06-30"},{"$f":"'Inputs T'!FB10","v":"2055-09-30"},{"$f":"'Inputs T'!FC10","v":"2055-12-31"},{"$f":"'Inputs T'!FD10","v":"2056-03-31"},{"$f":"'Inputs T'!FE10","v":"2056-06-30"},{"$f":"'Inputs T'!FF10","v":"2056-09-30"}]
[]
[null,"Флаг фазы проектирования",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M12","v":1},{"$f":"'Inputs T'!N12","v":1},{"$f":"'Inputs T'!O12","v":1},{"$f":"'Inputs T'!P12","v":1},{"$f":"'Inputs T'!Q12","v":0},{"$f":"'Inputs T'!R12","v":0},{"$f":"'Inputs T'!S12","v":0},{"$f":"'Inputs T'!T12","v":0},{"$f":"'Inputs T'!U12","v":0},{"$f":"'Inputs T'!V12","v":0},{"$f":"'Inputs T'!W12","v":0},{"$f":"'Inputs T'!X12","v":0},{"$f":"'Inputs T'!Y12","v":0},{"$f":"'Inputs T'!Z12","v":0},{"$f":"'Inputs T'!AA12","v":0},{"$f":"'Inputs T'!AB12","v":0},{"$f":"'Inputs T'!AC12","v":0},{"$f":"'Inputs T'!AD12","v":0},{"$f":"'Inputs T'!AE12","v":0},{"$f":"'Inputs T'!AF12","v":0},{"$f":"'Inputs T'!AG12","v":0},{"$f":"'Inputs T'!AH12","v":0},{"$f":"'Inputs T'!AI12","v":0},{"$f":"'Inputs T'!AJ12","v":0},{"$f":"'Inputs T'!AK12","v":0},{"$f":"'Inputs T'!AL12","v":0},{"$f":"'Inputs T'!AM12","v":0},{"$f":"'Inputs T'!AN12","v":0},{"$f":"'Inputs T'!AO12","v":0},{"$f":"'Inputs T'!AP12","v":0},{"$f":"'Inputs T'!AQ12","v":0},{"$f":"'Inputs T'!AR12","v":0},{"$f":"'Inputs T'!AS12","v":0},{"$f":"'Inputs T'!AT12","v":0},{"$f":"'Inputs T'!AU12","v":0},{"$f":"'Inputs T'!AV12","v":0},{"$f":"'Inputs T'!AW12","v":0},{"$f":"'Inputs T'!AX12","v":0},{"$f":"'Inputs T'!AY12","v":0},{"$f":"'Inputs T'!AZ12","v":0},{"$f":"'Inputs T'!BA12","v":0},{"$f":"'Inputs T'!BB12","v":0},{"$f":"'Inputs T'!BC12","v":0},{"$f":"'Inputs T'!BD12","v":0},{"$f":"'Inputs T'!BE12","v":0},{"$f":"'Inputs T'!BF12","v":0},{"$f":"'Inputs T'!BG12","v":0},{"$f":"'Inputs T'!BH12","v":0},{"$f":"'Inputs T'!BI12","v":0},{"$f":"'Inputs T'!BJ12","v":0},{"$f":"'Inputs T'!BK12","v":0},{"$f":"'Inputs T'!BL12","v":0},{"$f":"'Inputs T'!BM12","v":0},{"$f":"'Inputs T'!BN12","v":0},{"$f":"'Inputs T'!BO12","v":0},{"$f":"'Inputs T'!BP12","v":0},{"$f":"'Inputs T'!BQ12","v":0},{"$f":"'Inputs T'!BR12","v":0},{"$f":"'Inputs T'!BS12","v":0},{"$f":"'Inputs T'!BT12","v":0},{"$f":"'Inputs T'!BU12","v":0},{"$f":"'Inputs T'!BV12","v":0},{"$f":"'Inputs T'!BW12","v":0},{"$f":"'Inputs T'!BX12","v":0},{"$f":"'Inputs T'!BY12","v":0},{"$f":"'Inputs T'!BZ12","v":0},{"$f":"'Inputs T'!CA12","v":0},{"$f":"'Inputs T'!CB12","v":0},{"$f":"'Inputs T'!CC12","v":0},{"$f":"'Inputs T'!CD12","v":0},{"$f":"'Inputs T'!CE12","v":0},{"$f":"'Inputs T'!CF12","v":0},{"$f":"'Inputs T'!CG12","v":0},{"$f":"'Inputs T'!CH12","v":0},{"$f":"'Inputs T'!CI12","v":0},{"$f":"'Inputs T'!CJ12","v":0},{"$f":"'Inputs T'!CK12","v":0},{"$f":"'Inputs T'!CL12","v":0},{"$f":"'Inputs T'!CM12","v":0},{"$f":"'Inputs T'!CN12","v":0},{"$f":"'Inputs T'!CO12","v":0},{"$f":"'Inputs T'!CP12","v":0},{"$f":"'Inputs T'!CQ12","v":0},{"$f":"'Inputs T'!CR12","v":0},{"$f":"'Inputs T'!CS12","v":0},{"$f":"'Inputs T'!CT12","v":0},{"$f":"'Inputs T'!CU12","v":0},{"$f":"'Inputs T'!CV12","v":0},{"$f":"'Inputs T'!CW12","v":0},{"$f":"'Inputs T'!CX12","v":0},{"$f":"'Inputs T'!CY12","v":0},{"$f":"'Inputs T'!CZ12","v":0},{"$f":"'Inputs T'!DA12","v":0},{"$f":"'Inputs T'!DB12","v":0},{"$f":"'Inputs T'!DC12","v":0},{"$f":"'Inputs T'!DD12","v":0},{"$f":"'Inputs T'!DE12","v":0},{"$f":"'Inputs T'!DF12","v":0},{"$f":"'Inputs T'!DG12","v":0},{"$f":"'Inputs T'!DH12","v":0},{"$f":"'Inputs T'!DI12","v":0},{"$f":"'Inputs T'!DJ12","v":0},{"$f":"'Inputs T'!DK12","v":0},{"$f":"'Inputs T'!DL12","v":0},{"$f":"'Inputs T'!DM12","v":0},{"$f":"'Inputs T'!DN12","v":0},{"$f":"'Inputs T'!DO12","v":0},{"$f":"'Inputs T'!DP12","v":0},{"$f":"'Inputs T'!DQ12","v":0},{"$f":"'Inputs T'!DR12","v":0},{"$f":"'Inputs T'!DS12","v":0},{"$f":"'Inputs T'!DT12","v":0},{"$f":"'Inputs T'!DU12","v":0},{"$f":"'Inputs T'!DV12","v":0},{"$f":"'Inputs T'!DW12","v":0},{"$f":"'Inputs T'!DX12","v":0},{"$f":"'Inputs T'!DY12","v":0},{"$f":"'Inputs T'!DZ12","v":0},{"$f":"'Inputs T'!EA12","v":0},{"$f":"'Inputs T'!EB12","v":0},{"$f":"'Inputs T'!EC12","v":0},{"$f":"'Inputs T'!ED12","v":0},{"$f":"'Inputs T'!EE12","v":0},{"$f":"'Inputs T'!EF12","v":0},{"$f":"'Inputs T'!EG12","v":0},{"$f":"'Inputs T'!EH12","v":0},{"$f":"'Inputs T'!EI12","v":0},{"$f":"'Inputs T'!EJ12","v":0},{"$f":"'Inputs T'!EK12","v":0},{"$f":"'Inputs T'!EL12","v":0},{"$f":"'Inputs T'!EM12","v":0},{"$f":"'Inputs T'!EN12","v":0},{"$f":"'Inputs T'!EO12","v":0},{"$f":"'Inputs T'!EP12","v":0},{"$f":"'Inputs T'!EQ12","v":0},{"$f":"'Inputs T'!ER12","v":0},{"$f":"'Inputs T'!ES12","v":0},{"$f":"'Inputs T'!ET12","v":0},{"$f":"'Inputs T'!EU12","v":0},{"$f":"'Inputs T'!EV12","v":0},{"$f":"'Inputs T'!EW12","v":0},{"$f":"'Inputs T'!EX12","v":0},{"$f":"'Inputs T'!EY12","v":0},{"$f":"'Inputs T'!EZ12","v":0},{"$f":"'Inputs T'!FA12","v":0},{"$f":"'Inputs T'!FB12","v":0},{"$f":"'Inputs T'!FC12","v":0},{"$f":"'Inputs T'!FD12","v":0},{"$f":"'Inputs T'!FE12","v":0},{"$f":"'Inputs T'!FF12","v":0}]
[null,"Флаг фазы строительства",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M13","v":0},{"$f":"'Inputs T'!N13","v":0},{"$f":"'Inputs T'!O13","v":0},{"$f":"'Inputs T'!P13","v":0},{"$f":"'Inputs T'!Q13","v":1},{"$f":"'Inputs T'!R13","v":1},{"$f":"'Inputs T'!S13","v":1},{"$f":"'Inputs T'!T13","v":1},{"$f":"'Inputs T'!U13","v":1},{"$f":"'Inputs T'!V13","v":1},{"$f":"'Inputs T'!W13","v":1},{"$f":"'Inputs T'!X13","v":1},{"$f":"'Inputs T'!Y13","v":0},{"$f":"'Inputs T'!Z13","v":0},{"$f":"'Inputs T'!AA13","v":0},{"$f":"'Inputs T'!AB13","v":0},{"$f":"'Inputs T'!AC13","v":0},{"$f":"'Inputs T'!AD13","v":0},{"$f":"'Inputs T'!AE13","v":0},{"$f":"'Inputs T'!AF13","v":0},{"$f":"'Inputs T'!AG13","v":0},{"$f":"'Inputs T'!AH13","v":0},{"$f":"'Inputs T'!AI13","v":0},{"$f":"'Inputs T'!AJ13","v":0},{"$f":"'Inputs T'!AK13","v":0},{"$f":"'Inputs T'!AL13","v":0},{"$f":"'Inputs T'!AM13","v":0},{"$f":"'Inputs T'!AN13","v":0},{"$f":"'Inputs T'!AO13","v":0},{"$f":"'Inputs T'!AP13","v":0},{"$f":"'Inputs T'!AQ13","v":0},{"$f":"'Inputs T'!AR13","v":0},{"$f":"'Inputs T'!AS13","v":0},{"$f":"'Inputs T'!AT13","v":0},{"$f":"'Inputs T'!AU13","v":0},{"$f":"'Inputs T'!AV13","v":0},{"$f":"'Inputs T'!AW13","v":0},{"$f":"'Inputs T'!AX13","v":0},{"$f":"'Inputs T'!AY13","v":0},{"$f":"'Inputs T'!AZ13","v":0},{"$f":"'Inputs T'!BA13","v":0},{"$f":"'Inputs T'!BB13","v":0},{"$f":"'Inputs T'!BC13","v":0},{"$f":"'Inputs T'!BD13","v":0},{"$f":"'Inputs T'!BE13","v":0},{"$f":"'Inputs T'!BF13","v":0},{"$f":"'Inputs T'!BG13","v":0},{"$f":"'Inputs T'!BH13","v":0},{"$f":"'Inputs T'!BI13","v":0},{"$f":"'Inputs T'!BJ13","v":0},{"$f":"'Inputs T'!BK13","v":0},{"$f":"'Inputs T'!BL13","v":0},{"$f":"'Inputs T'!BM13","v":0},{"$f":"'Inputs T'!BN13","v":0},{"$f":"'Inputs T'!BO13","v":0},{"$f":"'Inputs T'!BP13","v":0},{"$f":"'Inputs T'!BQ13","v":0},{"$f":"'Inputs T'!BR13","v":0},{"$f":"'Inputs T'!BS13","v":0},{"$f":"'Inputs T'!BT13","v":0},{"$f":"'Inputs T'!BU13","v":0},{"$f":"'Inputs T'!BV13","v":0},{"$f":"'Inputs T'!BW13","v":0},{"$f":"'Inputs T'!BX13","v":0},{"$f":"'Inputs T'!BY13","v":0},{"$f":"'Inputs T'!BZ13","v":0},{"$f":"'Inputs T'!CA13","v":0},{"$f":"'Inputs T'!CB13","v":0},{"$f":"'Inputs T'!CC13","v":0},{"$f":"'Inputs T'!CD13","v":0},{"$f":"'Inputs T'!CE13","v":0},{"$f":"'Inputs T'!CF13","v":0},{"$f":"'Inputs T'!CG13","v":0},{"$f":"'Inputs T'!CH13","v":0},{"$f":"'Inputs T'!CI13","v":0},{"$f":"'Inputs T'!CJ13","v":0},{"$f":"'Inputs T'!CK13","v":0},{"$f":"'Inputs T'!CL13","v":0},{"$f":"'Inputs T'!CM13","v":0},{"$f":"'Inputs T'!CN13","v":0},{"$f":"'Inputs T'!CO13","v":0},{"$f":"'Inputs T'!CP13","v":0},{"$f":"'Inputs T'!CQ13","v":0},{"$f":"'Inputs T'!CR13","v":0},{"$f":"'Inputs T'!CS13","v":0},{"$f":"'Inputs T'!CT13","v":0},{"$f":"'Inputs T'!CU13","v":0},{"$f":"'Inputs T'!CV13","v":0},{"$f":"'Inputs T'!CW13","v":0},{"$f":"'Inputs T'!CX13","v":0},{"$f":"'Inputs T'!CY13","v":0},{"$f":"'Inputs T'!CZ13","v":0},{"$f":"'Inputs T'!DA13","v":0},{"$f":"'Inputs T'!DB13","v":0},{"$f":"'Inputs T'!DC13","v":0},{"$f":"'Inputs T'!DD13","v":0},{"$f":"'Inputs T'!DE13","v":0},{"$f":"'Inputs T'!DF13","v":0},{"$f":"'Inputs T'!DG13","v":0},{"$f":"'Inputs T'!DH13","v":0},{"$f":"'Inputs T'!DI13","v":0},{"$f":"'Inputs T'!DJ13","v":0},{"$f":"'Inputs T'!DK13","v":0},{"$f":"'Inputs T'!DL13","v":0},{"$f":"'Inputs T'!DM13","v":0},{"$f":"'Inputs T'!DN13","v":0},{"$f":"'Inputs T'!DO13","v":0},{"$f":"'Inputs T'!DP13","v":0},{"$f":"'Inputs T'!DQ13","v":0},{"$f":"'Inputs T'!DR13","v":0},{"$f":"'Inputs T'!DS13","v":0},{"$f":"'Inputs T'!DT13","v":0},{"$f":"'Inputs T'!DU13","v":0},{"$f":"'Inputs T'!DV13","v":0},{"$f":"'Inputs T'!DW13","v":0},{"$f":"'Inputs T'!DX13","v":0},{"$f":"'Inputs T'!DY13","v":0},{"$f":"'Inputs T'!DZ13","v":0},{"$f":"'Inputs T'!EA13","v":0},{"$f":"'Inputs T'!EB13","v":0},{"$f":"'Inputs T'!EC13","v":0},{"$f":"'Inputs T'!ED13","v":0},{"$f":"'Inputs T'!EE13","v":0},{"$f":"'Inputs T'!EF13","v":0},{"$f":"'Inputs T'!EG13","v":0},{"$f":"'Inputs T'!EH13","v":0},{"$f":"'Inputs T'!EI13","v":0},{"$f":"'Inputs T'!EJ13","v":0},{"$f":"'Inputs T'!EK13","v":0},{"$f":"'Inputs T'!EL13","v":0},{"$f":"'Inputs T'!EM13","v":0},{"$f":"'Inputs T'!EN13","v":0},{"$f":"'Inputs T'!EO13","v":0},{"$f":"'Inputs T'!EP13","v":0},{"$f":"'Inputs T'!EQ13","v":0},{"$f":"'Inputs T'!ER13","v":0},{"$f":"'Inputs T'!ES13","v":0},{"$f":"'Inputs T'!ET13","v":0},{"$f":"'Inputs T'!EU13","v":0},{"$f":"'Inputs T'!EV13","v":0},{"$f":"'Inputs T'!EW13","v":0},{"$f":"'Inputs T'!EX13","v":0},{"$f":"'Inputs T'!EY13","v":0},{"$f":"'Inputs T'!EZ13","v":0},{"$f":"'Inputs T'!FA13","v":0},{"$f":"'Inputs T'!FB13","v":0},{"$f":"'Inputs T'!FC13","v":0},{"$f":"'Inputs T'!FD13","v":0},{"$f":"'Inputs T'!FE13","v":0},{"$f":"'Inputs T'!FF13","v":0}]
[null,"Флаг операционной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M14","v":0},{"$f":"'Inputs T'!N14","v":0},{"$f":"'Inputs T'!O14","v":0},{"$f":"'Inputs T'!P14","v":0},{"$f":"'Inputs T'!Q14","v":0},{"$f":"'Inputs T'!R14","v":0},{"$f":"'Inputs T'!S14","v":0},{"$f":"'Inputs T'!T14","v":0},{"$f":"'Inputs T'!U14","v":0},{"$f":"'Inputs T'!V14","v":0},{"$f":"'Inputs T'!W14","v":0},{"$f":"'Inputs T'!X14","v":0},{"$f":"'Inputs T'!Y14","v":1},{"$f":"'Inputs T'!Z14","v":1},{"$f":"'Inputs T'!AA14","v":1},{"$f":"'Inputs T'!AB14","v":1},{"$f":"'Inputs T'!AC14","v":1},{"$f":"'Inputs T'!AD14","v":1},{"$f":"'Inputs T'!AE14","v":1},{"$f":"'Inputs T'!AF14","v":1},{"$f":"'Inputs T'!AG14","v":1},{"$f":"'Inputs T'!AH14","v":1},{"$f":"'Inputs T'!AI14","v":1},{"$f":"'Inputs T'!AJ14","v":1},{"$f":"'Inputs T'!AK14","v":1},{"$f":"'Inputs T'!AL14","v":1},{"$f":"'Inputs T'!AM14","v":1},{"$f":"'Inputs T'!AN14","v":1},{"$f":"'Inputs T'!AO14","v":1},{"$f":"'Inputs T'!AP14","v":1},{"$f":"'Inputs T'!AQ14","v":1},{"$f":"'Inputs T'!AR14","v":1},{"$f":"'Inputs T'!AS14","v":0},{"$f":"'Inputs T'!AT14","v":0},{"$f":"'Inputs T'!AU14","v":0},{"$f":"'Inputs T'!AV14","v":0},{"$f":"'Inputs T'!AW14","v":0},{"$f":"'Inputs T'!AX14","v":0},{"$f":"'Inputs T'!AY14","v":0},{"$f":"'Inputs T'!AZ14","v":0},{"$f":"'Inputs T'!BA14","v":0},{"$f":"'Inputs T'!BB14","v":0},{"$f":"'Inputs T'!BC14","v":0},{"$f":"'Inputs T'!BD14","v":0},{"$f":"'Inputs T'!BE14","v":0},{"$f":"'Inputs T'!BF14","v":0},{"$f":"'Inputs T'!BG14","v":0},{"$f":"'Inputs T'!BH14","v":0},{"$f":"'Inputs T'!BI14","v":0},{"$f":"'Inputs T'!BJ14","v":0},{"$f":"'Inputs T'!BK14","v":0},{"$f":"'Inputs T'!BL14","v":0},{"$f":"'Inputs T'!BM14","v":0},{"$f":"'Inputs T'!BN14","v":0},{"$f":"'Inputs T'!BO14","v":0},{"$f":"'Inputs T'!BP14","v":0},{"$f":"'Inputs T'!BQ14","v":0},{"$f":"'Inputs T'!BR14","v":0},{"$f":"'Inputs T'!BS14","v":0},{"$f":"'Inputs T'!BT14","v":0},{"$f":"'Inputs T'!BU14","v":0},{"$f":"'Inputs T'!BV14","v":0},{"$f":"'Inputs T'!BW14","v":0},{"$f":"'Inputs T'!BX14","v":0},{"$f":"'Inputs T'!BY14","v":0},{"$f":"'Inputs T'!BZ14","v":0},{"$f":"'Inputs T'!CA14","v":0},{"$f":"'Inputs T'!CB14","v":0},{"$f":"'Inputs T'!CC14","v":0},{"$f":"'Inputs T'!CD14","v":0},{"$f":"'Inputs T'!CE14","v":0},{"$f":"'Inputs T'!CF14","v":0},{"$f":"'Inputs T'!CG14","v":0},{"$f":"'Inputs T'!CH14","v":0},{"$f":"'Inputs T'!CI14","v":0},{"$f":"'Inputs T'!CJ14","v":0},{"$f":"'Inputs T'!CK14","v":0},{"$f":"'Inputs T'!CL14","v":0},{"$f":"'Inputs T'!CM14","v":0},{"$f":"'Inputs T'!CN14","v":0},{"$f":"'Inputs T'!CO14","v":0},{"$f":"'Inputs T'!CP14","v":0},{"$f":"'Inputs T'!CQ14","v":0},{"$f":"'Inputs T'!CR14","v":0},{"$f":"'Inputs T'!CS14","v":0},{"$f":"'Inputs T'!CT14","v":0},{"$f":"'Inputs T'!CU14","v":0},{"$f":"'Inputs T'!CV14","v":0},{"$f":"'Inputs T'!CW14","v":0},{"$f":"'Inputs T'!CX14","v":0},{"$f":"'Inputs T'!CY14","v":0},{"$f":"'Inputs T'!CZ14","v":0},{"$f":"'Inputs T'!DA14","v":0},{"$f":"'Inputs T'!DB14","v":0},{"$f":"'Inputs T'!DC14","v":0},{"$f":"'Inputs T'!DD14","v":0},{"$f":"'Inputs T'!DE14","v":0},{"$f":"'Inputs T'!DF14","v":0},{"$f":"'Inputs T'!DG14","v":0},{"$f":"'Inputs T'!DH14","v":0},{"$f":"'Inputs T'!DI14","v":0},{"$f":"'Inputs T'!DJ14","v":0},{"$f":"'Inputs T'!DK14","v":0},{"$f":"'Inputs T'!DL14","v":0},{"$f":"'Inputs T'!DM14","v":0},{"$f":"'Inputs T'!DN14","v":0},{"$f":"'Inputs T'!DO14","v":0},{"$f":"'Inputs T'!DP14","v":0},{"$f":"'Inputs T'!DQ14","v":0},{"$f":"'Inputs T'!DR14","v":0},{"$f":"'Inputs T'!DS14","v":0},{"$f":"'Inputs T'!DT14","v":0},{"$f":"'Inputs T'!DU14","v":0},{"$f":"'Inputs T'!DV14","v":0},{"$f":"'Inputs T'!DW14","v":0},{"$f":"'Inputs T'!DX14","v":0},{"$f":"'Inputs T'!DY14","v":0},{"$f":"'Inputs T'!DZ14","v":0},{"$f":"'Inputs T'!EA14","v":0},{"$f":"'Inputs T'!EB14","v":0},{"$f":"'Inputs T'!EC14","v":0},{"$f":"'Inputs T'!ED14","v":0},{"$f":"'Inputs T'!EE14","v":0},{"$f":"'Inputs T'!EF14","v":0},{"$f":"'Inputs T'!EG14","v":0},{"$f":"'Inputs T'!EH14","v":0},{"$f":"'Inputs T'!EI14","v":0},{"$f":"'Inputs T'!EJ14","v":0},{"$f":"'Inputs T'!EK14","v":0},{"$f":"'Inputs T'!EL14","v":0},{"$f":"'Inputs T'!EM14","v":0},{"$f":"'Inputs T'!EN14","v":0},{"$f":"'Inputs T'!EO14","v":0},{"$f":"'Inputs T'!EP14","v":0},{"$f":"'Inputs T'!EQ14","v":0},{"$f":"'Inputs T'!ER14","v":0},{"$f":"'Inputs T'!ES14","v":0},{"$f":"'Inputs T'!ET14","v":0},{"$f":"'Inputs T'!EU14","v":0},{"$f":"'Inputs T'!EV14","v":0},{"$f":"'Inputs T'!EW14","v":0},{"$f":"'Inputs T'!EX14","v":0},{"$f":"'Inputs T'!EY14","v":0},{"$f":"'Inputs T'!EZ14","v":0},{"$f":"'Inputs T'!FA14","v":0},{"$f":"'Inputs T'!FB14","v":0},{"$f":"'Inputs T'!FC14","v":0},{"$f":"'Inputs T'!FD14","v":0},{"$f":"'Inputs T'!FE14","v":0},{"$f":"'Inputs T'!FF14","v":0}]
[null,"Флаг постпроектной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M15","v":0},{"$f":"'Inputs T'!N15","v":0},{"$f":"'Inputs T'!O15","v":0},{"$f":"'Inputs T'!P15","v":0},{"$f":"'Inputs T'!Q15","v":0},{"$f":"'Inputs T'!R15","v":0},{"$f":"'Inputs T'!S15","v":0},{"$f":"'Inputs T'!T15","v":0},{"$f":"'Inputs T'!U15","v":0},{"$f":"'Inputs T'!V15","v":0},{"$f":"'Inputs T'!W15","v":0},{"$f":"'Inputs T'!X15","v":0},{"$f":"'Inputs T'!Y15","v":0},{"$f":"'Inputs T'!Z15","v":0},{"$f":"'Inputs T'!AA15","v":0},{"$f":"'Inputs T'!AB15","v":0},{"$f":"'Inputs T'!AC15","v":0},{"$f":"'Inputs T'!AD15","v":0},{"$f":"'Inputs T'!AE15","v":0},{"$f":"'Inputs T'!AF15","v":0},{"$f":"'Inputs T'!AG15","v":0},{"$f":"'Inputs T'!AH15","v":0},{"$f":"'Inputs T'!AI15","v":0},{"$f":"'Inputs T'!AJ15","v":0},{"$f":"'Inputs T'!AK15","v":0},{"$f":"'Inputs T'!AL15","v":0},{"$f":"'Inputs T'!AM15","v":0},{"$f":"'Inputs T'!AN15","v":0},{"$f":"'Inputs T'!AO15","v":0},{"$f":"'Inputs T'!AP15","v":0},{"$f":"'Inputs T'!AQ15","v":0},{"$f":"'Inputs T'!AR15","v":0},{"$f":"'Inputs T'!AS15","v":1},{"$f":"'Inputs T'!AT15","v":1},{"$f":"'Inputs T'!AU15","v":1},{"$f":"'Inputs T'!AV15","v":1},{"$f":"'Inputs T'!AW15","v":1},{"$f":"'Inputs T'!AX15","v":1},{"$f":"'Inputs T'!AY15","v":1},{"$f":"'Inputs T'!AZ15","v":1},{"$f":"'Inputs T'!BA15","v":1},{"$f":"'Inputs T'!BB15","v":1},{"$f":"'Inputs T'!BC15","v":1},{"$f":"'Inputs T'!BD15","v":1},{"$f":"'Inputs T'!BE15","v":1},{"$f":"'Inputs T'!BF15","v":1},{"$f":"'Inputs T'!BG15","v":1},{"$f":"'Inputs T'!BH15","v":1},{"$f":"'Inputs T'!BI15","v":1},{"$f":"'Inputs T'!BJ15","v":1},{"$f":"'Inputs T'!BK15","v":1},{"$f":"'Inputs T'!BL15","v":1},{"$f":"'Inputs T'!BM15","v":1},{"$f":"'Inputs T'!BN15","v":1},{"$f":"'Inputs T'!BO15","v":1},{"$f":"'Inputs T'!BP15","v":1},{"$f":"'Inputs T'!BQ15","v":1},{"$f":"'Inputs T'!BR15","v":1},{"$f":"'Inputs T'!BS15","v":1},{"$f":"'Inputs T'!BT15","v":1},{"$f":"'Inputs T'!BU15","v":1},{"$f":"'Inputs T'!BV15","v":1},{"$f":"'Inputs T'!BW15","v":1},{"$f":"'Inputs T'!BX15","v":1},{"$f":"'Inputs T'!BY15","v":1},{"$f":"'Inputs T'!BZ15","v":1},{"$f":"'Inputs T'!CA15","v":1},{"$f":"'Inputs T'!CB15","v":1},{"$f":"'Inputs T'!CC15","v":1},{"$f":"'Inputs T'!CD15","v":1},{"$f":"'Inputs T'!CE15","v":1},{"$f":"'Inputs T'!CF15","v":1},{"$f":"'Inputs T'!CG15","v":1},{"$f":"'Inputs T'!CH15","v":1},{"$f":"'Inputs T'!CI15","v":1},{"$f":"'Inputs T'!CJ15","v":1},{"$f":"'Inputs T'!CK15","v":1},{"$f":"'Inputs T'!CL15","v":1},{"$f":"'Inputs T'!CM15","v":1},{"$f":"'Inputs T'!CN15","v":1},{"$f":"'Inputs T'!CO15","v":1},{"$f":"'Inputs T'!CP15","v":1},{"$f":"'Inputs T'!CQ15","v":1},{"$f":"'Inputs T'!CR15","v":1},{"$f":"'Inputs T'!CS15","v":1},{"$f":"'Inputs T'!CT15","v":1},{"$f":"'Inputs T'!CU15","v":1},{"$f":"'Inputs T'!CV15","v":1},{"$f":"'Inputs T'!CW15","v":1},{"$f":"'Inputs T'!CX15","v":1},{"$f":"'Inputs T'!CY15","v":1},{"$f":"'Inputs T'!CZ15","v":1},{"$f":"'Inputs T'!DA15","v":1},{"$f":"'Inputs T'!DB15","v":1},{"$f":"'Inputs T'!DC15","v":1},{"$f":"'Inputs T'!DD15","v":1},{"$f":"'Inputs T'!DE15","v":1},{"$f":"'Inputs T'!DF15","v":1},{"$f":"'Inputs T'!DG15","v":1},{"$f":"'Inputs T'!DH15","v":1},{"$f":"'Inputs T'!DI15","v":1},{"$f":"'Inputs T'!DJ15","v":1},{"$f":"'Inputs T'!DK15","v":1},{"$f":"'Inputs T'!DL15","v":1},{"$f":"'Inputs T'!DM15","v":1},{"$f":"'Inputs T'!DN15","v":1},{"$f":"'Inputs T'!DO15","v":1},{"$f":"'Inputs T'!DP15","v":1},{"$f":"'Inputs T'!DQ15","v":1},{"$f":"'Inputs T'!DR15","v":1},{"$f":"'Inputs T'!DS15","v":1},{"$f":"'Inputs T'!DT15","v":1},{"$f":"'Inputs T'!DU15","v":1},{"$f":"'Inputs T'!DV15","v":1},{"$f":"'Inputs T'!DW15","v":1},{"$f":"'Inputs T'!DX15","v":1},{"$f":"'Inputs T'!DY15","v":1},{"$f":"'Inputs T'!DZ15","v":1},{"$f":"'Inputs T'!EA15","v":1},{"$f":"'Inputs T'!EB15","v":1},{"$f":"'Inputs T'!EC15","v":1},{"$f":"'Inputs T'!ED15","v":1},{"$f":"'Inputs T'!EE15","v":1},{"$f":"'Inputs T'!EF15","v":1},{"$f":"'Inputs T'!EG15","v":1},{"$f":"'Inputs T'!EH15","v":1},{"$f":"'Inputs T'!EI15","v":1},{"$f":"'Inputs T'!EJ15","v":1},{"$f":"'Inputs T'!EK15","v":1},{"$f":"'Inputs T'!EL15","v":1},{"$f":"'Inputs T'!EM15","v":1},{"$f":"'Inputs T'!EN15","v":1},{"$f":"'Inputs T'!EO15","v":1},{"$f":"'Inputs T'!EP15","v":1},{"$f":"'Inputs T'!EQ15","v":1},{"$f":"'Inputs T'!ER15","v":1},{"$f":"'Inputs T'!ES15","v":1},{"$f":"'Inputs T'!ET15","v":1},{"$f":"'Inputs T'!EU15","v":1},{"$f":"'Inputs T'!EV15","v":1},{"$f":"'Inputs T'!EW15","v":1},{"$f":"'Inputs T'!EX15","v":1},{"$f":"'Inputs T'!EY15","v":1},{"$f":"'Inputs T'!EZ15","v":1},{"$f":"'Inputs T'!FA15","v":1},{"$f":"'Inputs T'!FB15","v":1},{"$f":"'Inputs T'!FC15","v":1},{"$f":"'Inputs T'!FD15","v":1},{"$f":"'Inputs T'!FE15","v":1},{"$f":"'Inputs T'!FF15","v":1}]
[null,{"$f":"\"Код статуса проекта (1 \"& Controls!$H$10 & \"; 2 \" & Controls!$H$11 & \"; 3 \"& Controls!$H$12 & \"; 4 \"& Controls!$H$13 &\")\"","v":"Код статуса проекта (1 Проект; 2 Строит; 3 Опер; 4 П/проект)"},null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M16","v":1},{"$f":"'Inputs T'!N16","v":1},{"$f":"'Inputs T'!O16","v":1},{"$f":"'Inputs T'!P16","v":1},{"$f":"'Inputs T'!Q16","v":2},{"$f":"'Inputs T'!R16","v":2},{"$f":"'Inputs T'!S16","v":2},{"$f":"'Inputs T'!T16","v":2},{"$f":"'Inputs T'!U16","v":2},{"$f":"'Inputs T'!V16","v":2},{"$f":"'Inputs T'!W16","v":2},{"$f":"'Inputs T'!X16","v":2},{"$f":"'Inputs T'!Y16","v":3},{"$f":"'Inputs T'!Z16","v":3},{"$f":"'Inputs T'!AA16","v":3},{"$f":"'Inputs T'!AB16","v":3},{"$f":"'Inputs T'!AC16","v":3},{"$f":"'Inputs T'!AD16","v":3},{"$f":"'Inputs T'!AE16","v":3},{"$f":"'Inputs T'!AF16","v":3},{"$f":"'Inputs T'!AG16","v":3},{"$f":"'Inputs T'!AH16","v":3},{"$f":"'Inputs T'!AI16","v":3},{"$f":"'Inputs T'!AJ16","v":3},{"$f":"'Inputs T'!AK16","v":3},{"$f":"'Inputs T'!AL16","v":3},{"$f":"'Inputs T'!AM16","v":3},{"$f":"'Inputs T'!AN16","v":3},{"$f":"'Inputs T'!AO16","v":3},{"$f":"'Inputs T'!AP16","v":3},{"$f":"'Inputs T'!AQ16","v":3},{"$f":"'Inputs T'!AR16","v":3},{"$f":"'Inputs T'!AS16","v":4},{"$f":"'Inputs T'!AT16","v":4},{"$f":"'Inputs T'!AU16","v":4},{"$f":"'Inputs T'!AV16","v":4},{"$f":"'Inputs T'!AW16","v":4},{"$f":"'Inputs T'!AX16","v":4},{"$f":"'Inputs T'!AY16","v":4},{"$f":"'Inputs T'!AZ16","v":4},{"$f":"'Inputs T'!BA16","v":4},{"$f":"'Inputs T'!BB16","v":4},{"$f":"'Inputs T'!BC16","v":4},{"$f":"'Inputs T'!BD16","v":4},{"$f":"'Inputs T'!BE16","v":4},{"$f":"'Inputs T'!BF16","v":4},{"$f":"'Inputs T'!BG16","v":4},{"$f":"'Inputs T'!BH16","v":4},{"$f":"'Inputs T'!BI16","v":4},{"$f":"'Inputs T'!BJ16","v":4},{"$f":"'Inputs T'!BK16","v":4},{"$f":"'Inputs T'!BL16","v":4},{"$f":"'Inputs T'!BM16","v":4},{"$f":"'Inputs T'!BN16","v":4},{"$f":"'Inputs T'!BO16","v":4},{"$f":"'Inputs T'!BP16","v":4},{"$f":"'Inputs T'!BQ16","v":4},{"$f":"'Inputs T'!BR16","v":4},{"$f":"'Inputs T'!BS16","v":4},{"$f":"'Inputs T'!BT16","v":4},{"$f":"'Inputs T'!BU16","v":4},{"$f":"'Inputs T'!BV16","v":4},{"$f":"'Inputs T'!BW16","v":4},{"$f":"'Inputs T'!BX16","v":4},{"$f":"'Inputs T'!BY16","v":4},{"$f":"'Inputs T'!BZ16","v":4},{"$f":"'Inputs T'!CA16","v":4},{"$f":"'Inputs T'!CB16","v":4},{"$f":"'Inputs T'!CC16","v":4},{"$f":"'Inputs T'!CD16","v":4},{"$f":"'Inputs T'!CE16","v":4},{"$f":"'Inputs T'!CF16","v":4},{"$f":"'Inputs T'!CG16","v":4},{"$f":"'Inputs T'!CH16","v":4},{"$f":"'Inputs T'!CI16","v":4},{"$f":"'Inputs T'!CJ16","v":4},{"$f":"'Inputs T'!CK16","v":4},{"$f":"'Inputs T'!CL16","v":4},{"$f":"'Inputs T'!CM16","v":4},{"$f":"'Inputs T'!CN16","v":4},{"$f":"'Inputs T'!CO16","v":4},{"$f":"'Inputs T'!CP16","v":4},{"$f":"'Inputs T'!CQ16","v":4},{"$f":"'Inputs T'!CR16","v":4},{"$f":"'Inputs T'!CS16","v":4},{"$f":"'Inputs T'!CT16","v":4},{"$f":"'Inputs T'!CU16","v":4},{"$f":"'Inputs T'!CV16","v":4},{"$f":"'Inputs T'!CW16","v":4},{"$f":"'Inputs T'!CX16","v":4},{"$f":"'Inputs T'!CY16","v":4},{"$f":"'Inputs T'!CZ16","v":4},{"$f":"'Inputs T'!DA16","v":4},{"$f":"'Inputs T'!DB16","v":4},{"$f":"'Inputs T'!DC16","v":4},{"$f":"'Inputs T'!DD16","v":4},{"$f":"'Inputs T'!DE16","v":4},{"$f":"'Inputs T'!DF16","v":4},{"$f":"'Inputs T'!DG16","v":4},{"$f":"'Inputs T'!DH16","v":4},{"$f":"'Inputs T'!DI16","v":4},{"$f":"'Inputs T'!DJ16","v":4},{"$f":"'Inputs T'!DK16","v":4},{"$f":"'Inputs T'!DL16","v":4},{"$f":"'Inputs T'!DM16","v":4},{"$f":"'Inputs T'!DN16","v":4},{"$f":"'Inputs T'!DO16","v":4},{"$f":"'Inputs T'!DP16","v":4},{"$f":"'Inputs T'!DQ16","v":4},{"$f":"'Inputs T'!DR16","v":4},{"$f":"'Inputs T'!DS16","v":4},{"$f":"'Inputs T'!DT16","v":4},{"$f":"'Inputs T'!DU16","v":4},{"$f":"'Inputs T'!DV16","v":4},{"$f":"'Inputs T'!DW16","v":4},{"$f":"'Inputs T'!DX16","v":4},{"$f":"'Inputs T'!DY16","v":4},{"$f":"'Inputs T'!DZ16","v":4},{"$f":"'Inputs T'!EA16","v":4},{"$f":"'Inputs T'!EB16","v":4},{"$f":"'Inputs T'!EC16","v":4},{"$f":"'Inputs T'!ED16","v":4},{"$f":"'Inputs T'!EE16","v":4},{"$f":"'Inputs T'!EF16","v":4},{"$f":"'Inputs T'!EG16","v":4},{"$f":"'Inputs T'!EH16","v":4},{"$f":"'Inputs T'!EI16","v":4},{"$f":"'Inputs T'!EJ16","v":4},{"$f":"'Inputs T'!EK16","v":4},{"$f":"'Inputs T'!EL16","v":4},{"$f":"'Inputs T'!EM16","v":4},{"$f":"'Inputs T'!EN16","v":4},{"$f":"'Inputs T'!EO16","v":4},{"$f":"'Inputs T'!EP16","v":4},{"$f":"'Inputs T'!EQ16","v":4},{"$f":"'Inputs T'!ER16","v":4},{"$f":"'Inputs T'!ES16","v":4},{"$f":"'Inputs T'!ET16","v":4},{"$f":"'Inputs T'!EU16","v":4},{"$f":"'Inputs T'!EV16","v":4},{"$f":"'Inputs T'!EW16","v":4},{"$f":"'Inputs T'!EX16","v":4},{"$f":"'Inputs T'!EY16","v":4},{"$f":"'Inputs T'!EZ16","v":4},{"$f":"'Inputs T'!FA16","v":4},{"$f":"'Inputs T'!FB16","v":4},{"$f":"'Inputs T'!FC16","v":4},{"$f":"'Inputs T'!FD16","v":4},{"$f":"'Inputs T'!FE16","v":4},{"$f":"'Inputs T'!FF16","v":4}]
[null,"Статус проекта",null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M17","v":"Проект"},{"$f":"'Inputs T'!N17","v":"Проект"},{"$f":"'Inputs T'!O17","v":"Проект"},{"$f":"'Inputs T'!P17","v":"Проект"},{"$f":"'Inputs T'!Q17","v":"Строит"},{"$f":"'Inputs T'!R17","v":"Строит"},{"$f":"'Inputs T'!S17","v":"Строит"},{"$f":"'Inputs T'!T17","v":"Строит"},{"$f":"'Inputs T'!U17","v":"Строит"},{"$f":"'Inputs T'!V17","v":"Строит"},{"$f":"'Inputs T'!W17","v":"Строит"},{"$f":"'Inputs T'!X17","v":"Строит"},{"$f":"'Inputs T'!Y17","v":"Опер"},{"$f":"'Inputs T'!Z17","v":"Опер"},{"$f":"'Inputs T'!AA17","v":"Опер"},{"$f":"'Inputs T'!AB17","v":"Опер"},{"$f":"'Inputs T'!AC17","v":"Опер"},{"$f":"'Inputs T'!AD17","v":"Опер"},{"$f":"'Inputs T'!AE17","v":"Опер"},{"$f":"'Inputs T'!AF17","v":"Опер"},{"$f":"'Inputs T'!AG17","v":"Опер"},{"$f":"'Inputs T'!AH17","v":"Опер"},{"$f":"'Inputs T'!AI17","v":"Опер"},{"$f":"'Inputs T'!AJ17","v":"Опер"},{"$f":"'Inputs T'!AK17","v":"Опер"},{"$f":"'Inputs T'!AL17","v":"Опер"},{"$f":"'Inputs T'!AM17","v":"Опер"},{"$f":"'Inputs T'!AN17","v":"Опер"},{"$f":"'Inputs T'!AO17","v":"Опер"},{"$f":"'Inputs T'!AP17","v":"Опер"},{"$f":"'Inputs T'!AQ17","v":"Опер"},{"$f":"'Inputs T'!AR17","v":"Опер"},{"$f":"'Inputs T'!AS17","v":"П/проект"},{"$f":"'Inputs T'!AT17","v":"П/проект"},{"$f":"'Inputs T'!AU17","v":"П/проект"},{"$f":"'Inputs T'!AV17","v":"П/проект"},{"$f":"'Inputs T'!AW17","v":"П/проект"},{"$f":"'Inputs T'!AX17","v":"П/проект"},{"$f":"'Inputs T'!AY17","v":"П/проект"},{"$f":"'Inputs T'!AZ17","v":"П/проект"},{"$f":"'Inputs T'!BA17","v":"П/проект"},{"$f":"'Inputs T'!BB17","v":"П/проект"},{"$f":"'Inputs T'!BC17","v":"П/проект"},{"$f":"'Inputs T'!BD17","v":"П/проект"},{"$f":"'Inputs T'!BE17","v":"П/проект"},{"$f":"'Inputs T'!BF17","v":"П/проект"},{"$f":"'Inputs T'!BG17","v":"П/проект"},{"$f":"'Inputs T'!BH17","v":"П/проект"},{"$f":"'Inputs T'!BI17","v":"П/проект"},{"$f":"'Inputs T'!BJ17","v":"П/проект"},{"$f":"'Inputs T'!BK17","v":"П/проект"},{"$f":"'Inputs T'!BL17","v":"П/проект"},{"$f":"'Inputs T'!BM17","v":"П/проект"},{"$f":"'Inputs T'!BN17","v":"П/проект"},{"$f":"'Inputs T'!BO17","v":"П/проект"},{"$f":"'Inputs T'!BP17","v":"П/проект"},{"$f":"'Inputs T'!BQ17","v":"П/проект"},{"$f":"'Inputs T'!BR17","v":"П/проект"},{"$f":"'Inputs T'!BS17","v":"П/проект"},{"$f":"'Inputs T'!BT17","v":"П/проект"},{"$f":"'Inputs T'!BU17","v":"П/проект"},{"$f":"'Inputs T'!BV17","v":"П/проект"},{"$f":"'Inputs T'!BW17","v":"П/проект"},{"$f":"'Inputs T'!BX17","v":"П/проект"},{"$f":"'Inputs T'!BY17","v":"П/проект"},{"$f":"'Inputs T'!BZ17","v":"П/проект"},{"$f":"'Inputs T'!CA17","v":"П/проект"},{"$f":"'Inputs T'!CB17","v":"П/проект"},{"$f":"'Inputs T'!CC17","v":"П/проект"},{"$f":"'Inputs T'!CD17","v":"П/проект"},{"$f":"'Inputs T'!CE17","v":"П/проект"},{"$f":"'Inputs T'!CF17","v":"П/проект"},{"$f":"'Inputs T'!CG17","v":"П/проект"},{"$f":"'Inputs T'!CH17","v":"П/проект"},{"$f":"'Inputs T'!CI17","v":"П/проект"},{"$f":"'Inputs T'!CJ17","v":"П/проект"},{"$f":"'Inputs T'!CK17","v":"П/проект"},{"$f":"'Inputs T'!CL17","v":"П/проект"},{"$f":"'Inputs T'!CM17","v":"П/проект"},{"$f":"'Inputs T'!CN17","v":"П/проект"},{"$f":"'Inputs T'!CO17","v":"П/проект"},{"$f":"'Inputs T'!CP17","v":"П/проект"},{"$f":"'Inputs T'!CQ17","v":"П/проект"},{"$f":"'Inputs T'!CR17","v":"П/проект"},{"$f":"'Inputs T'!CS17","v":"П/проект"},{"$f":"'Inputs T'!CT17","v":"П/проект"},{"$f":"'Inputs T'!CU17","v":"П/проект"},{"$f":"'Inputs T'!CV17","v":"П/проект"},{"$f":"'Inputs T'!CW17","v":"П/проект"},{"$f":"'Inputs T'!CX17","v":"П/проект"},{"$f":"'Inputs T'!CY17","v":"П/проект"},{"$f":"'Inputs T'!CZ17","v":"П/проект"},{"$f":"'Inputs T'!DA17","v":"П/проект"},{"$f":"'Inputs T'!DB17","v":"П/проект"},{"$f":"'Inputs T'!DC17","v":"П/проект"},{"$f":"'Inputs T'!DD17","v":"П/проект"},{"$f":"'Inputs T'!DE17","v":"П/проект"},{"$f":"'Inputs T'!DF17","v":"П/проект"},{"$f":"'Inputs T'!DG17","v":"П/проект"},{"$f":"'Inputs T'!DH17","v":"П/проект"},{"$f":"'Inputs T'!DI17","v":"П/проект"},{"$f":"'Inputs T'!DJ17","v":"П/проект"},{"$f":"'Inputs T'!DK17","v":"П/проект"},{"$f":"'Inputs T'!DL17","v":"П/проект"},{"$f":"'Inputs T'!DM17","v":"П/проект"},{"$f":"'Inputs T'!DN17","v":"П/проект"},{"$f":"'Inputs T'!DO17","v":"П/проект"},{"$f":"'Inputs T'!DP17","v":"П/проект"},{"$f":"'Inputs T'!DQ17","v":"П/проект"},{"$f":"'Inputs T'!DR17","v":"П/проект"},{"$f":"'Inputs T'!DS17","v":"П/проект"},{"$f":"'Inputs T'!DT17","v":"П/проект"},{"$f":"'Inputs T'!DU17","v":"П/проект"},{"$f":"'Inputs T'!DV17","v":"П/проект"},{"$f":"'Inputs T'!DW17","v":"П/проект"},{"$f":"'Inputs T'!DX17","v":"П/проект"},{"$f":"'Inputs T'!DY17","v":"П/проект"},{"$f":"'Inputs T'!DZ17","v":"П/проект"},{"$f":"'Inputs T'!EA17","v":"П/проект"},{"$f":"'Inputs T'!EB17","v":"П/проект"},{"$f":"'Inputs T'!EC17","v":"П/проект"},{"$f":"'Inputs T'!ED17","v":"П/проект"},{"$f":"'Inputs T'!EE17","v":"П/проект"},{"$f":"'Inputs T'!EF17","v":"П/проект"},{"$f":"'Inputs T'!EG17","v":"П/проект"},{"$f":"'Inputs T'!EH17","v":"П/проект"},{"$f":"'Inputs T'!EI17","v":"П/проект"},{"$f":"'Inputs T'!EJ17","v":"П/проект"},{"$f":"'Inputs T'!EK17","v":"П/проект"},{"$f":"'Inputs T'!EL17","v":"П/проект"},{"$f":"'Inputs T'!EM17","v":"П/проект"},{"$f":"'Inputs T'!EN17","v":"П/проект"},{"$f":"'Inputs T'!EO17","v":"П/проект"},{"$f":"'Inputs T'!EP17","v":"П/проект"},{"$f":"'Inputs T'!EQ17","v":"П/проект"},{"$f":"'Inputs T'!ER17","v":"П/проект"},{"$f":"'Inputs T'!ES17","v":"П/проект"},{"$f":"'Inputs T'!ET17","v":"П/проект"},{"$f":"'Inputs T'!EU17","v":"П/проект"},{"$f":"'Inputs T'!EV17","v":"П/проект"},{"$f":"'Inputs T'!EW17","v":"П/проект"},{"$f":"'Inputs T'!EX17","v":"П/проект"},{"$f":"'Inputs T'!EY17","v":"П/проект"},{"$f":"'Inputs T'!EZ17","v":"П/проект"},{"$f":"'Inputs T'!FA17","v":"П/проект"},{"$f":"'Inputs T'!FB17","v":"П/проект"},{"$f":"'Inputs T'!FC17","v":"П/проект"},{"$f":"'Inputs T'!FD17","v":"П/проект"},{"$f":"'Inputs T'!FE17","v":"П/проект"},{"$f":"'Inputs T'!FF17","v":"П/проект"}]
[]
[null,"Дней в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M19","v":91},{"$f":"'Inputs T'!N19","v":92},{"$f":"'Inputs T'!O19","v":92},{"$f":"'Inputs T'!P19","v":91},{"$f":"'Inputs T'!Q19","v":91},{"$f":"'Inputs T'!R19","v":92},{"$f":"'Inputs T'!S19","v":92},{"$f":"'Inputs T'!T19","v":90},{"$f":"'Inputs T'!U19","v":91},{"$f":"'Inputs T'!V19","v":92},{"$f":"'Inputs T'!W19","v":92},{"$f":"'Inputs T'!X19","v":90},{"$f":"'Inputs T'!Y19","v":91},{"$f":"'Inputs T'!Z19","v":92},{"$f":"'Inputs T'!AA19","v":92},{"$f":"'Inputs T'!AB19","v":90},{"$f":"'Inputs T'!AC19","v":91},{"$f":"'Inputs T'!AD19","v":92},{"$f":"'Inputs T'!AE19","v":92},{"$f":"'Inputs T'!AF19","v":91},{"$f":"'Inputs T'!AG19","v":91},{"$f":"'Inputs T'!AH19","v":92},{"$f":"'Inputs T'!AI19","v":92},{"$f":"'Inputs T'!AJ19","v":90},{"$f":"'Inputs T'!AK19","v":91},{"$f":"'Inputs T'!AL19","v":92},{"$f":"'Inputs T'!AM19","v":92},{"$f":"'Inputs T'!AN19","v":90},{"$f":"'Inputs T'!AO19","v":91},{"$f":"'Inputs T'!AP19","v":92},{"$f":"'Inputs T'!AQ19","v":92},{"$f":"'Inputs T'!AR19","v":90},{"$f":"'Inputs T'!AS19","v":91},{"$f":"'Inputs T'!AT19","v":92},{"$f":"'Inputs T'!AU19","v":92},{"$f":"'Inputs T'!AV19","v":91},{"$f":"'Inputs T'!AW19","v":91},{"$f":"'Inputs T'!AX19","v":92},{"$f":"'Inputs T'!AY19","v":92},{"$f":"'Inputs T'!AZ19","v":90},{"$f":"'Inputs T'!BA19","v":91},{"$f":"'Inputs T'!BB19","v":92},{"$f":"'Inputs T'!BC19","v":92},{"$f":"'Inputs T'!BD19","v":90},{"$f":"'Inputs T'!BE19","v":91},{"$f":"'Inputs T'!BF19","v":92},{"$f":"'Inputs T'!BG19","v":92},{"$f":"'Inputs T'!BH19","v":90},{"$f":"'Inputs T'!BI19","v":91},{"$f":"'Inputs T'!BJ19","v":92},{"$f":"'Inputs T'!BK19","v":92},{"$f":"'Inputs T'!BL19","v":91},{"$f":"'Inputs T'!BM19","v":91},{"$f":"'Inputs T'!BN19","v":92},{"$f":"'Inputs T'!BO19","v":92},{"$f":"'Inputs T'!BP19","v":90},{"$f":"'Inputs T'!BQ19","v":91},{"$f":"'Inputs T'!BR19","v":92},{"$f":"'Inputs T'!BS19","v":92},{"$f":"'Inputs T'!BT19","v":90},{"$f":"'Inputs T'!BU19","v":91},{"$f":"'Inputs T'!BV19","v":92},{"$f":"'Inputs T'!BW19","v":92},{"$f":"'Inputs T'!BX19","v":90},{"$f":"'Inputs T'!BY19","v":91},{"$f":"'Inputs T'!BZ19","v":92},{"$f":"'Inputs T'!CA19","v":92},{"$f":"'Inputs T'!CB19","v":91},{"$f":"'Inputs T'!CC19","v":91},{"$f":"'Inputs T'!CD19","v":92},{"$f":"'Inputs T'!CE19","v":92},{"$f":"'Inputs T'!CF19","v":90},{"$f":"'Inputs T'!CG19","v":91},{"$f":"'Inputs T'!CH19","v":92},{"$f":"'Inputs T'!CI19","v":92},{"$f":"'Inputs T'!CJ19","v":90},{"$f":"'Inputs T'!CK19","v":91},{"$f":"'Inputs T'!CL19","v":92},{"$f":"'Inputs T'!CM19","v":92},{"$f":"'Inputs T'!CN19","v":90},{"$f":"'Inputs T'!CO19","v":91},{"$f":"'Inputs T'!CP19","v":92},{"$f":"'Inputs T'!CQ19","v":92},{"$f":"'Inputs T'!CR19","v":91},{"$f":"'Inputs T'!CS19","v":91},{"$f":"'Inputs T'!CT19","v":92},{"$f":"'Inputs T'!CU19","v":92},{"$f":"'Inputs T'!CV19","v":90},{"$f":"'Inputs T'!CW19","v":91},{"$f":"'Inputs T'!CX19","v":92},{"$f":"'Inputs T'!CY19","v":92},{"$f":"'Inputs T'!CZ19","v":90},{"$f":"'Inputs T'!DA19","v":91},{"$f":"'Inputs T'!DB19","v":92},{"$f":"'Inputs T'!DC19","v":92},{"$f":"'Inputs T'!DD19","v":90},{"$f":"'Inputs T'!DE19","v":91},{"$f":"'Inputs T'!DF19","v":92},{"$f":"'Inputs T'!DG19","v":92},{"$f":"'Inputs T'!DH19","v":91},{"$f":"'Inputs T'!DI19","v":91},{"$f":"'Inputs T'!DJ19","v":92},{"$f":"'Inputs T'!DK19","v":92},{"$f":"'Inputs T'!DL19","v":90},{"$f":"'Inputs T'!DM19","v":91},{"$f":"'Inputs T'!DN19","v":92},{"$f":"'Inputs T'!DO19","v":92},{"$f":"'Inputs T'!DP19","v":90},{"$f":"'Inputs T'!DQ19","v":91},{"$f":"'Inputs T'!DR19","v":92},{"$f":"'Inputs T'!DS19","v":92},{"$f":"'Inputs T'!DT19","v":90},{"$f":"'Inputs T'!DU19","v":91},{"$f":"'Inputs T'!DV19","v":92},{"$f":"'Inputs T'!DW19","v":92},{"$f":"'Inputs T'!DX19","v":91},{"$f":"'Inputs T'!DY19","v":91},{"$f":"'Inputs T'!DZ19","v":92},{"$f":"'Inputs T'!EA19","v":92},{"$f":"'Inputs T'!EB19","v":90},{"$f":"'Inputs T'!EC19","v":91},{"$f":"'Inputs T'!ED19","v":92},{"$f":"'Inputs T'!EE19","v":92},{"$f":"'Inputs T'!EF19","v":90},{"$f":"'Inputs T'!EG19","v":91},{"$f":"'Inputs T'!EH19","v":92},{"$f":"'Inputs T'!EI19","v":92},{"$f":"'Inputs T'!EJ19","v":90},{"$f":"'Inputs T'!EK19","v":91},{"$f":"'Inputs T'!EL19","v":92},{"$f":"'Inputs T'!EM19","v":92},{"$f":"'Inputs T'!EN19","v":91},{"$f":"'Inputs T'!EO19","v":91},{"$f":"'Inputs T'!EP19","v":92},{"$f":"'Inputs T'!EQ19","v":92},{"$f":"'Inputs T'!ER19","v":90},{"$f":"'Inputs T'!ES19","v":91},{"$f":"'Inputs T'!ET19","v":92},{"$f":"'Inputs T'!EU19","v":92},{"$f":"'Inputs T'!EV19","v":90},{"$f":"'Inputs T'!EW19","v":91},{"$f":"'Inputs T'!EX19","v":92},{"$f":"'Inputs T'!EY19","v":92},{"$f":"'Inputs T'!EZ19","v":90},{"$f":"'Inputs T'!FA19","v":91},{"$f":"'Inputs T'!FB19","v":92},{"$f":"'Inputs T'!FC19","v":92},{"$f":"'Inputs T'!FD19","v":91},{"$f":"'Inputs T'!FE19","v":91},{"$f":"'Inputs T'!FF19","v":92}]
[null,"Дней в 360-году в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M20","v":90},{"$f":"'Inputs T'!N20","v":90},{"$f":"'Inputs T'!O20","v":90},{"$f":"'Inputs T'!P20","v":90},{"$f":"'Inputs T'!Q20","v":90},{"$f":"'Inputs T'!R20","v":90},{"$f":"'Inputs T'!S20","v":90},{"$f":"'Inputs T'!T20","v":90},{"$f":"'Inputs T'!U20","v":90},{"$f":"'Inputs T'!V20","v":90},{"$f":"'Inputs T'!W20","v":90},{"$f":"'Inputs T'!X20","v":90},{"$f":"'Inputs T'!Y20","v":90},{"$f":"'Inputs T'!Z20","v":90},{"$f":"'Inputs T'!AA20","v":90},{"$f":"'Inputs T'!AB20","v":90},{"$f":"'Inputs T'!AC20","v":90},{"$f":"'Inputs T'!AD20","v":90},{"$f":"'Inputs T'!AE20","v":90},{"$f":"'Inputs T'!AF20","v":90},{"$f":"'Inputs T'!AG20","v":90},{"$f":"'Inputs T'!AH20","v":90},{"$f":"'Inputs T'!AI20","v":90},{"$f":"'Inputs T'!AJ20","v":90},{"$f":"'Inputs T'!AK20","v":90},{"$f":"'Inputs T'!AL20","v":90},{"$f":"'Inputs T'!AM20","v":90},{"$f":"'Inputs T'!AN20","v":90},{"$f":"'Inputs T'!AO20","v":90},{"$f":"'Inputs T'!AP20","v":90},{"$f":"'Inputs T'!AQ20","v":90},{"$f":"'Inputs T'!AR20","v":90},{"$f":"'Inputs T'!AS20","v":90},{"$f":"'Inputs T'!AT20","v":90},{"$f":"'Inputs T'!AU20","v":90},{"$f":"'Inputs T'!AV20","v":90},{"$f":"'Inputs T'!AW20","v":90},{"$f":"'Inputs T'!AX20","v":90},{"$f":"'Inputs T'!AY20","v":90},{"$f":"'Inputs T'!AZ20","v":90},{"$f":"'Inputs T'!BA20","v":90},{"$f":"'Inputs T'!BB20","v":90},{"$f":"'Inputs T'!BC20","v":90},{"$f":"'Inputs T'!BD20","v":90},{"$f":"'Inputs T'!BE20","v":90},{"$f":"'Inputs T'!BF20","v":90},{"$f":"'Inputs T'!BG20","v":90},{"$f":"'Inputs T'!BH20","v":90},{"$f":"'Inputs T'!BI20","v":90},{"$f":"'Inputs T'!BJ20","v":90},{"$f":"'Inputs T'!BK20","v":90},{"$f":"'Inputs T'!BL20","v":90},{"$f":"'Inputs T'!BM20","v":90},{"$f":"'Inputs T'!BN20","v":90},{"$f":"'Inputs T'!BO20","v":90},{"$f":"'Inputs T'!BP20","v":90},{"$f":"'Inputs T'!BQ20","v":90},{"$f":"'Inputs T'!BR20","v":90},{"$f":"'Inputs T'!BS20","v":90},{"$f":"'Inputs T'!BT20","v":90},{"$f":"'Inputs T'!BU20","v":90},{"$f":"'Inputs T'!BV20","v":90},{"$f":"'Inputs T'!BW20","v":90},{"$f":"'Inputs T'!BX20","v":90},{"$f":"'Inputs T'!BY20","v":90},{"$f":"'Inputs T'!BZ20","v":90},{"$f":"'Inputs T'!CA20","v":90},{"$f":"'Inputs T'!CB20","v":90},{"$f":"'Inputs T'!CC20","v":90},{"$f":"'Inputs T'!CD20","v":90},{"$f":"'Inputs T'!CE20","v":90},{"$f":"'Inputs T'!CF20","v":90},{"$f":"'Inputs T'!CG20","v":90},{"$f":"'Inputs T'!CH20","v":90},{"$f":"'Inputs T'!CI20","v":90},{"$f":"'Inputs T'!CJ20","v":90},{"$f":"'Inputs T'!CK20","v":90},{"$f":"'Inputs T'!CL20","v":90},{"$f":"'Inputs T'!CM20","v":90},{"$f":"'Inputs T'!CN20","v":90},{"$f":"'Inputs T'!CO20","v":90},{"$f":"'Inputs T'!CP20","v":90},{"$f":"'Inputs T'!CQ20","v":90},{"$f":"'Inputs T'!CR20","v":90},{"$f":"'Inputs T'!CS20","v":90},{"$f":"'Inputs T'!CT20","v":90},{"$f":"'Inputs T'!CU20","v":90},{"$f":"'Inputs T'!CV20","v":90},{"$f":"'Inputs T'!CW20","v":90},{"$f":"'Inputs T'!CX20","v":90},{"$f":"'Inputs T'!CY20","v":90},{"$f":"'Inputs T'!CZ20","v":90},{"$f":"'Inputs T'!DA20","v":90},{"$f":"'Inputs T'!DB20","v":90},{"$f":"'Inputs T'!DC20","v":90},{"$f":"'Inputs T'!DD20","v":90},{"$f":"'Inputs T'!DE20","v":90},{"$f":"'Inputs T'!DF20","v":90},{"$f":"'Inputs T'!DG20","v":90},{"$f":"'Inputs T'!DH20","v":90},{"$f":"'Inputs T'!DI20","v":90},{"$f":"'Inputs T'!DJ20","v":90},{"$f":"'Inputs T'!DK20","v":90},{"$f":"'Inputs T'!DL20","v":90},{"$f":"'Inputs T'!DM20","v":90},{"$f":"'Inputs T'!DN20","v":90},{"$f":"'Inputs T'!DO20","v":90},{"$f":"'Inputs T'!DP20","v":90},{"$f":"'Inputs T'!DQ20","v":90},{"$f":"'Inputs T'!DR20","v":90},{"$f":"'Inputs T'!DS20","v":90},{"$f":"'Inputs T'!DT20","v":90},{"$f":"'Inputs T'!DU20","v":90},{"$f":"'Inputs T'!DV20","v":90},{"$f":"'Inputs T'!DW20","v":90},{"$f":"'Inputs T'!DX20","v":90},{"$f":"'Inputs T'!DY20","v":90},{"$f":"'Inputs T'!DZ20","v":90},{"$f":"'Inputs T'!EA20","v":90},{"$f":"'Inputs T'!EB20","v":90},{"$f":"'Inputs T'!EC20","v":90},{"$f":"'Inputs T'!ED20","v":90},{"$f":"'Inputs T'!EE20","v":90},{"$f":"'Inputs T'!EF20","v":90},{"$f":"'Inputs T'!EG20","v":90},{"$f":"'Inputs T'!EH20","v":90},{"$f":"'Inputs T'!EI20","v":90},{"$f":"'Inputs T'!EJ20","v":90},{"$f":"'Inputs T'!EK20","v":90},{"$f":"'Inputs T'!EL20","v":90},{"$f":"'Inputs T'!EM20","v":90},{"$f":"'Inputs T'!EN20","v":90},{"$f":"'Inputs T'!EO20","v":90},{"$f":"'Inputs T'!EP20","v":90},{"$f":"'Inputs T'!EQ20","v":90},{"$f":"'Inputs T'!ER20","v":90},{"$f":"'Inputs T'!ES20","v":90},{"$f":"'Inputs T'!ET20","v":90},{"$f":"'Inputs T'!EU20","v":90},{"$f":"'Inputs T'!EV20","v":90},{"$f":"'Inputs T'!EW20","v":90},{"$f":"'Inputs T'!EX20","v":90},{"$f":"'Inputs T'!EY20","v":90},{"$f":"'Inputs T'!EZ20","v":90},{"$f":"'Inputs T'!FA20","v":90},{"$f":"'Inputs T'!FB20","v":90},{"$f":"'Inputs T'!FC20","v":90},{"$f":"'Inputs T'!FD20","v":90},{"$f":"'Inputs T'!FE20","v":90},{"$f":"'Inputs T'!FF20","v":90}]
[null,"Год",null,null,null,null,null,"год",null,null,null,null,{"$f":"'Inputs T'!M21","v":2019},{"$f":"'Inputs T'!N21","v":2019},{"$f":"'Inputs T'!O21","v":2019},{"$f":"'Inputs T'!P21","v":2020},{"$f":"'Inputs T'!Q21","v":2020},{"$f":"'Inputs T'!R21","v":2020},{"$f":"'Inputs T'!S21","v":2020},{"$f":"'Inputs T'!T21","v":2021},{"$f":"'Inputs T'!U21","v":2021},{"$f":"'Inputs T'!V21","v":2021},{"$f":"'Inputs T'!W21","v":2021},{"$f":"'Inputs T'!X21","v":2022},{"$f":"'Inputs T'!Y21","v":2022},{"$f":"'Inputs T'!Z21","v":2022},{"$f":"'Inputs T'!AA21","v":2022},{"$f":"'Inputs T'!AB21","v":2023},{"$f":"'Inputs T'!AC21","v":2023},{"$f":"'Inputs T'!AD21","v":2023},{"$f":"'Inputs T'!AE21","v":2023},{"$f":"'Inputs T'!AF21","v":2024},{"$f":"'Inputs T'!AG21","v":2024},{"$f":"'Inputs T'!AH21","v":2024},{"$f":"'Inputs T'!AI21","v":2024},{"$f":"'Inputs T'!AJ21","v":2025},{"$f":"'Inputs T'!AK21","v":2025},{"$f":"'Inputs T'!AL21","v":2025},{"$f":"'Inputs T'!AM21","v":2025},{"$f":"'Inputs T'!AN21","v":2026},{"$f":"'Inputs T'!AO21","v":2026},{"$f":"'Inputs T'!AP21","v":2026},{"$f":"'Inputs T'!AQ21","v":2026},{"$f":"'Inputs T'!AR21","v":2027},{"$f":"'Inputs T'!AS21","v":2027},{"$f":"'Inputs T'!AT21","v":2027},{"$f":"'Inputs T'!AU21","v":2027},{"$f":"'Inputs T'!AV21","v":2028},{"$f":"'Inputs T'!AW21","v":2028},{"$f":"'Inputs T'!AX21","v":2028},{"$f":"'Inputs T'!AY21","v":2028},{"$f":"'Inputs T'!AZ21","v":2029},{"$f":"'Inputs T'!BA21","v":2029},{"$f":"'Inputs T'!BB21","v":2029},{"$f":"'Inputs T'!BC21","v":2029},{"$f":"'Inputs T'!BD21","v":2030},{"$f":"'Inputs T'!BE21","v":2030},{"$f":"'Inputs T'!BF21","v":2030},{"$f":"'Inputs T'!BG21","v":2030},{"$f":"'Inputs T'!BH21","v":2031},{"$f":"'Inputs T'!BI21","v":2031},{"$f":"'Inputs T'!BJ21","v":2031},{"$f":"'Inputs T'!BK21","v":2031},{"$f":"'Inputs T'!BL21","v":2032},{"$f":"'Inputs T'!BM21","v":2032},{"$f":"'Inputs T'!BN21","v":2032},{"$f":"'Inputs T'!BO21","v":2032},{"$f":"'Inputs T'!BP21","v":2033},{"$f":"'Inputs T'!BQ21","v":2033},{"$f":"'Inputs T'!BR21","v":2033},{"$f":"'Inputs T'!BS21","v":2033},{"$f":"'Inputs T'!BT21","v":2034},{"$f":"'Inputs T'!BU21","v":2034},{"$f":"'Inputs T'!BV21","v":2034},{"$f":"'Inputs T'!BW21","v":2034},{"$f":"'Inputs T'!BX21","v":2035},{"$f":"'Inputs T'!BY21","v":2035},{"$f":"'Inputs T'!BZ21","v":2035},{"$f":"'Inputs T'!CA21","v":2035},{"$f":"'Inputs T'!CB21","v":2036},{"$f":"'Inputs T'!CC21","v":2036},{"$f":"'Inputs T'!CD21","v":2036},{"$f":"'Inputs T'!CE21","v":2036},{"$f":"'Inputs T'!CF21","v":2037},{"$f":"'Inputs T'!CG21","v":2037},{"$f":"'Inputs T'!CH21","v":2037},{"$f":"'Inputs T'!CI21","v":2037},{"$f":"'Inputs T'!CJ21","v":2038},{"$f":"'Inputs T'!CK21","v":2038},{"$f":"'Inputs T'!CL21","v":2038},{"$f":"'Inputs T'!CM21","v":2038},{"$f":"'Inputs T'!CN21","v":2039},{"$f":"'Inputs T'!CO21","v":2039},{"$f":"'Inputs T'!CP21","v":2039},{"$f":"'Inputs T'!CQ21","v":2039},{"$f":"'Inputs T'!CR21","v":2040},{"$f":"'Inputs T'!CS21","v":2040},{"$f":"'Inputs T'!CT21","v":2040},{"$f":"'Inputs T'!CU21","v":2040},{"$f":"'Inputs T'!CV21","v":2041},{"$f":"'Inputs T'!CW21","v":2041},{"$f":"'Inputs T'!CX21","v":2041},{"$f":"'Inputs T'!CY21","v":2041},{"$f":"'Inputs T'!CZ21","v":2042},{"$f":"'Inputs T'!DA21","v":2042},{"$f":"'Inputs T'!DB21","v":2042},{"$f":"'Inputs T'!DC21","v":2042},{"$f":"'Inputs T'!DD21","v":2043},{"$f":"'Inputs T'!DE21","v":2043},{"$f":"'Inputs T'!DF21","v":2043},{"$f":"'Inputs T'!DG21","v":2043},{"$f":"'Inputs T'!DH21","v":2044},{"$f":"'Inputs T'!DI21","v":2044},{"$f":"'Inputs T'!DJ21","v":2044},{"$f":"'Inputs T'!DK21","v":2044},{"$f":"'Inputs T'!DL21","v":2045},{"$f":"'Inputs T'!DM21","v":2045},{"$f":"'Inputs T'!DN21","v":2045},{"$f":"'Inputs T'!DO21","v":2045},{"$f":"'Inputs T'!DP21","v":2046},{"$f":"'Inputs T'!DQ21","v":2046},{"$f":"'Inputs T'!DR21","v":2046},{"$f":"'Inputs T'!DS21","v":2046},{"$f":"'Inputs T'!DT21","v":2047},{"$f":"'Inputs T'!DU21","v":2047},{"$f":"'Inputs T'!DV21","v":2047},{"$f":"'Inputs T'!DW21","v":2047},{"$f":"'Inputs T'!DX21","v":2048},{"$f":"'Inputs T'!DY21","v":2048},{"$f":"'Inputs T'!DZ21","v":2048},{"$f":"'Inputs T'!EA21","v":2048},{"$f":"'Inputs T'!EB21","v":2049},{"$f":"'Inputs T'!EC21","v":2049},{"$f":"'Inputs T'!ED21","v":2049},{"$f":"'Inputs T'!EE21","v":2049},{"$f":"'Inputs T'!EF21","v":2050},{"$f":"'Inputs T'!EG21","v":2050},{"$f":"'Inputs T'!EH21","v":2050},{"$f":"'Inputs T'!EI21","v":2050},{"$f":"'Inputs T'!EJ21","v":2051},{"$f":"'Inputs T'!EK21","v":2051},{"$f":"'Inputs T'!EL21","v":2051},{"$f":"'Inputs T'!EM21","v":2051},{"$f":"'Inputs T'!EN21","v":2052},{"$f":"'Inputs T'!EO21","v":2052},{"$f":"'Inputs T'!EP21","v":2052},{"$f":"'Inputs T'!EQ21","v":2052},{"$f":"'Inputs T'!ER21","v":2053},{"$f":"'Inputs T'!ES21","v":2053},{"$f":"'Inputs T'!ET21","v":2053},{"$f":"'Inputs T'!EU21","v":2053},{"$f":"'Inputs T'!EV21","v":2054},{"$f":"'Inputs T'!EW21","v":2054},{"$f":"'Inputs T'!EX21","v":2054},{"$f":"'Inputs T'!EY21","v":2054},{"$f":"'Inputs T'!EZ21","v":2055},{"$f":"'Inputs T'!FA21","v":2055},{"$f":"'Inputs T'!FB21","v":2055},{"$f":"'Inputs T'!FC21","v":2055},{"$f":"'Inputs T'!FD21","v":2056},{"$f":"'Inputs T'!FE21","v":2056},{"$f":"'Inputs T'!FF21","v":2056}]
[null,"Дней в году",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M22","v":365},{"$f":"'Inputs T'!N22","v":365},{"$f":"'Inputs T'!O22","v":365},{"$f":"'Inputs T'!P22","v":366},{"$f":"'Inputs T'!Q22","v":366},{"$f":"'Inputs T'!R22","v":366},{"$f":"'Inputs T'!S22","v":366},{"$f":"'Inputs T'!T22","v":365},{"$f":"'Inputs T'!U22","v":365},{"$f":"'Inputs T'!V22","v":365},{"$f":"'Inputs T'!W22","v":365},{"$f":"'Inputs T'!X22","v":365},{"$f":"'Inputs T'!Y22","v":365},{"$f":"'Inputs T'!Z22","v":365},{"$f":"'Inputs T'!AA22","v":365},{"$f":"'Inputs T'!AB22","v":365},{"$f":"'Inputs T'!AC22","v":365},{"$f":"'Inputs T'!AD22","v":365},{"$f":"'Inputs T'!AE22","v":365},{"$f":"'Inputs T'!AF22","v":366},{"$f":"'Inputs T'!AG22","v":366},{"$f":"'Inputs T'!AH22","v":366},{"$f":"'Inputs T'!AI22","v":366},{"$f":"'Inputs T'!AJ22","v":365},{"$f":"'Inputs T'!AK22","v":365},{"$f":"'Inputs T'!AL22","v":365},{"$f":"'Inputs T'!AM22","v":365},{"$f":"'Inputs T'!AN22","v":365},{"$f":"'Inputs T'!AO22","v":365},{"$f":"'Inputs T'!AP22","v":365},{"$f":"'Inputs T'!AQ22","v":365},{"$f":"'Inputs T'!AR22","v":365},{"$f":"'Inputs T'!AS22","v":365},{"$f":"'Inputs T'!AT22","v":365},{"$f":"'Inputs T'!AU22","v":365},{"$f":"'Inputs T'!AV22","v":366},{"$f":"'Inputs T'!AW22","v":366},{"$f":"'Inputs T'!AX22","v":366},{"$f":"'Inputs T'!AY22","v":366},{"$f":"'Inputs T'!AZ22","v":365},{"$f":"'Inputs T'!BA22","v":365},{"$f":"'Inputs T'!BB22","v":365},{"$f":"'Inputs T'!BC22","v":365},{"$f":"'Inputs T'!BD22","v":365},{"$f":"'Inputs T'!BE22","v":365},{"$f":"'Inputs T'!BF22","v":365},{"$f":"'Inputs T'!BG22","v":365},{"$f":"'Inputs T'!BH22","v":365},{"$f":"'Inputs T'!BI22","v":365},{"$f":"'Inputs T'!BJ22","v":365},{"$f":"'Inputs T'!BK22","v":365},{"$f":"'Inputs T'!BL22","v":366},{"$f":"'Inputs T'!BM22","v":366},{"$f":"'Inputs T'!BN22","v":366},{"$f":"'Inputs T'!BO22","v":366},{"$f":"'Inputs T'!BP22","v":365},{"$f":"'Inputs T'!BQ22","v":365},{"$f":"'Inputs T'!BR22","v":365},{"$f":"'Inputs T'!BS22","v":365},{"$f":"'Inputs T'!BT22","v":365},{"$f":"'Inputs T'!BU22","v":365},{"$f":"'Inputs T'!BV22","v":365},{"$f":"'Inputs T'!BW22","v":365},{"$f":"'Inputs T'!BX22","v":365},{"$f":"'Inputs T'!BY22","v":365},{"$f":"'Inputs T'!BZ22","v":365},{"$f":"'Inputs T'!CA22","v":365},{"$f":"'Inputs T'!CB22","v":366},{"$f":"'Inputs T'!CC22","v":366},{"$f":"'Inputs T'!CD22","v":366},{"$f":"'Inputs T'!CE22","v":366},{"$f":"'Inputs T'!CF22","v":365},{"$f":"'Inputs T'!CG22","v":365},{"$f":"'Inputs T'!CH22","v":365},{"$f":"'Inputs T'!CI22","v":365},{"$f":"'Inputs T'!CJ22","v":365},{"$f":"'Inputs T'!CK22","v":365},{"$f":"'Inputs T'!CL22","v":365},{"$f":"'Inputs T'!CM22","v":365},{"$f":"'Inputs T'!CN22","v":365},{"$f":"'Inputs T'!CO22","v":365},{"$f":"'Inputs T'!CP22","v":365},{"$f":"'Inputs T'!CQ22","v":365},{"$f":"'Inputs T'!CR22","v":366},{"$f":"'Inputs T'!CS22","v":366},{"$f":"'Inputs T'!CT22","v":366},{"$f":"'Inputs T'!CU22","v":366},{"$f":"'Inputs T'!CV22","v":365},{"$f":"'Inputs T'!CW22","v":365},{"$f":"'Inputs T'!CX22","v":365},{"$f":"'Inputs T'!CY22","v":365},{"$f":"'Inputs T'!CZ22","v":365},{"$f":"'Inputs T'!DA22","v":365},{"$f":"'Inputs T'!DB22","v":365},{"$f":"'Inputs T'!DC22","v":365},{"$f":"'Inputs T'!DD22","v":365},{"$f":"'Inputs T'!DE22","v":365},{"$f":"'Inputs T'!DF22","v":365},{"$f":"'Inputs T'!DG22","v":365},{"$f":"'Inputs T'!DH22","v":366},{"$f":"'Inputs T'!DI22","v":366},{"$f":"'Inputs T'!DJ22","v":366},{"$f":"'Inputs T'!DK22","v":366},{"$f":"'Inputs T'!DL22","v":365},{"$f":"'Inputs T'!DM22","v":365},{"$f":"'Inputs T'!DN22","v":365},{"$f":"'Inputs T'!DO22","v":365},{"$f":"'Inputs T'!DP22","v":365},{"$f":"'Inputs T'!DQ22","v":365},{"$f":"'Inputs T'!DR22","v":365},{"$f":"'Inputs T'!DS22","v":365},{"$f":"'Inputs T'!DT22","v":365},{"$f":"'Inputs T'!DU22","v":365},{"$f":"'Inputs T'!DV22","v":365},{"$f":"'Inputs T'!DW22","v":365},{"$f":"'Inputs T'!DX22","v":366},{"$f":"'Inputs T'!DY22","v":366},{"$f":"'Inputs T'!DZ22","v":366},{"$f":"'Inputs T'!EA22","v":366},{"$f":"'Inputs T'!EB22","v":365},{"$f":"'Inputs T'!EC22","v":365},{"$f":"'Inputs T'!ED22","v":365},{"$f":"'Inputs T'!EE22","v":365},{"$f":"'Inputs T'!EF22","v":365},{"$f":"'Inputs T'!EG22","v":365},{"$f":"'Inputs T'!EH22","v":365},{"$f":"'Inputs T'!EI22","v":365},{"$f":"'Inputs T'!EJ22","v":365},{"$f":"'Inputs T'!EK22","v":365},{"$f":"'Inputs T'!EL22","v":365},{"$f":"'Inputs T'!EM22","v":365},{"$f":"'Inputs T'!EN22","v":366},{"$f":"'Inputs T'!EO22","v":366},{"$f":"'Inputs T'!EP22","v":366},{"$f":"'Inputs T'!EQ22","v":366},{"$f":"'Inputs T'!ER22","v":365},{"$f":"'Inputs T'!ES22","v":365},{"$f":"'Inputs T'!ET22","v":365},{"$f":"'Inputs T'!EU22","v":365},{"$f":"'Inputs T'!EV22","v":365},{"$f":"'Inputs T'!EW22","v":365},{"$f":"'Inputs T'!EX22","v":365},{"$f":"'Inputs T'!EY22","v":365},{"$f":"'Inputs T'!EZ22","v":365},{"$f":"'Inputs T'!FA22","v":365},{"$f":"'Inputs T'!FB22","v":365},{"$f":"'Inputs T'!FC22","v":365},{"$f":"'Inputs T'!FD22","v":366},{"$f":"'Inputs T'!FE22","v":366},{"$f":"'Inputs T'!FF22","v":366}]
[]
[null,"Порядковый номер операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M24","v":0},{"$f":"'Inputs T'!N24","v":0},{"$f":"'Inputs T'!O24","v":0},{"$f":"'Inputs T'!P24","v":0},{"$f":"'Inputs T'!Q24","v":0},{"$f":"'Inputs T'!R24","v":0},{"$f":"'Inputs T'!S24","v":0},{"$f":"'Inputs T'!T24","v":0},{"$f":"'Inputs T'!U24","v":0},{"$f":"'Inputs T'!V24","v":0},{"$f":"'Inputs T'!W24","v":0},{"$f":"'Inputs T'!X24","v":0},{"$f":"'Inputs T'!Y24","v":1},{"$f":"'Inputs T'!Z24","v":2},{"$f":"'Inputs T'!AA24","v":3},{"$f":"'Inputs T'!AB24","v":4},{"$f":"'Inputs T'!AC24","v":5},{"$f":"'Inputs T'!AD24","v":6},{"$f":"'Inputs T'!AE24","v":7},{"$f":"'Inputs T'!AF24","v":8},{"$f":"'Inputs T'!AG24","v":9},{"$f":"'Inputs T'!AH24","v":10},{"$f":"'Inputs T'!AI24","v":11},{"$f":"'Inputs T'!AJ24","v":12},{"$f":"'Inputs T'!AK24","v":13},{"$f":"'Inputs T'!AL24","v":14},{"$f":"'Inputs T'!AM24","v":15},{"$f":"'Inputs T'!AN24","v":16},{"$f":"'Inputs T'!AO24","v":17},{"$f":"'Inputs T'!AP24","v":18},{"$f":"'Inputs T'!AQ24","v":19},{"$f":"'Inputs T'!AR24","v":20},{"$f":"'Inputs T'!AS24","v":0},{"$f":"'Inputs T'!AT24","v":0},{"$f":"'Inputs T'!AU24","v":0},{"$f":"'Inputs T'!AV24","v":0},{"$f":"'Inputs T'!AW24","v":0},{"$f":"'Inputs T'!AX24","v":0},{"$f":"'Inputs T'!AY24","v":0},{"$f":"'Inputs T'!AZ24","v":0},{"$f":"'Inputs T'!BA24","v":0},{"$f":"'Inputs T'!BB24","v":0},{"$f":"'Inputs T'!BC24","v":0},{"$f":"'Inputs T'!BD24","v":0},{"$f":"'Inputs T'!BE24","v":0},{"$f":"'Inputs T'!BF24","v":0},{"$f":"'Inputs T'!BG24","v":0},{"$f":"'Inputs T'!BH24","v":0},{"$f":"'Inputs T'!BI24","v":0},{"$f":"'Inputs T'!BJ24","v":0},{"$f":"'Inputs T'!BK24","v":0},{"$f":"'Inputs T'!BL24","v":0},{"$f":"'Inputs T'!BM24","v":0},{"$f":"'Inputs T'!BN24","v":0},{"$f":"'Inputs T'!BO24","v":0},{"$f":"'Inputs T'!BP24","v":0},{"$f":"'Inputs T'!BQ24","v":0},{"$f":"'Inputs T'!BR24","v":0},{"$f":"'Inputs T'!BS24","v":0},{"$f":"'Inputs T'!BT24","v":0},{"$f":"'Inputs T'!BU24","v":0},{"$f":"'Inputs T'!BV24","v":0},{"$f":"'Inputs T'!BW24","v":0},{"$f":"'Inputs T'!BX24","v":0},{"$f":"'Inputs T'!BY24","v":0},{"$f":"'Inputs T'!BZ24","v":0},{"$f":"'Inputs T'!CA24","v":0},{"$f":"'Inputs T'!CB24","v":0},{"$f":"'Inputs T'!CC24","v":0},{"$f":"'Inputs T'!CD24","v":0},{"$f":"'Inputs T'!CE24","v":0},{"$f":"'Inputs T'!CF24","v":0},{"$f":"'Inputs T'!CG24","v":0},{"$f":"'Inputs T'!CH24","v":0},{"$f":"'Inputs T'!CI24","v":0},{"$f":"'Inputs T'!CJ24","v":0},{"$f":"'Inputs T'!CK24","v":0},{"$f":"'Inputs T'!CL24","v":0},{"$f":"'Inputs T'!CM24","v":0},{"$f":"'Inputs T'!CN24","v":0},{"$f":"'Inputs T'!CO24","v":0},{"$f":"'Inputs T'!CP24","v":0},{"$f":"'Inputs T'!CQ24","v":0},{"$f":"'Inputs T'!CR24","v":0},{"$f":"'Inputs T'!CS24","v":0},{"$f":"'Inputs T'!CT24","v":0},{"$f":"'Inputs T'!CU24","v":0},{"$f":"'Inputs T'!CV24","v":0},{"$f":"'Inputs T'!CW24","v":0},{"$f":"'Inputs T'!CX24","v":0},{"$f":"'Inputs T'!CY24","v":0},{"$f":"'Inputs T'!CZ24","v":0},{"$f":"'Inputs T'!DA24","v":0},{"$f":"'Inputs T'!DB24","v":0},{"$f":"'Inputs T'!DC24","v":0},{"$f":"'Inputs T'!DD24","v":0},{"$f":"'Inputs T'!DE24","v":0},{"$f":"'Inputs T'!DF24","v":0},{"$f":"'Inputs T'!DG24","v":0},{"$f":"'Inputs T'!DH24","v":0},{"$f":"'Inputs T'!DI24","v":0},{"$f":"'Inputs T'!DJ24","v":0},{"$f":"'Inputs T'!DK24","v":0},{"$f":"'Inputs T'!DL24","v":0},{"$f":"'Inputs T'!DM24","v":0},{"$f":"'Inputs T'!DN24","v":0},{"$f":"'Inputs T'!DO24","v":0},{"$f":"'Inputs T'!DP24","v":0},{"$f":"'Inputs T'!DQ24","v":0},{"$f":"'Inputs T'!DR24","v":0},{"$f":"'Inputs T'!DS24","v":0},{"$f":"'Inputs T'!DT24","v":0},{"$f":"'Inputs T'!DU24","v":0},{"$f":"'Inputs T'!DV24","v":0},{"$f":"'Inputs T'!DW24","v":0},{"$f":"'Inputs T'!DX24","v":0},{"$f":"'Inputs T'!DY24","v":0},{"$f":"'Inputs T'!DZ24","v":0},{"$f":"'Inputs T'!EA24","v":0},{"$f":"'Inputs T'!EB24","v":0},{"$f":"'Inputs T'!EC24","v":0},{"$f":"'Inputs T'!ED24","v":0},{"$f":"'Inputs T'!EE24","v":0},{"$f":"'Inputs T'!EF24","v":0},{"$f":"'Inputs T'!EG24","v":0},{"$f":"'Inputs T'!EH24","v":0},{"$f":"'Inputs T'!EI24","v":0},{"$f":"'Inputs T'!EJ24","v":0},{"$f":"'Inputs T'!EK24","v":0},{"$f":"'Inputs T'!EL24","v":0},{"$f":"'Inputs T'!EM24","v":0},{"$f":"'Inputs T'!EN24","v":0},{"$f":"'Inputs T'!EO24","v":0},{"$f":"'Inputs T'!EP24","v":0},{"$f":"'Inputs T'!EQ24","v":0},{"$f":"'Inputs T'!ER24","v":0},{"$f":"'Inputs T'!ES24","v":0},{"$f":"'Inputs T'!ET24","v":0},{"$f":"'Inputs T'!EU24","v":0},{"$f":"'Inputs T'!EV24","v":0},{"$f":"'Inputs T'!EW24","v":0},{"$f":"'Inputs T'!EX24","v":0},{"$f":"'Inputs T'!EY24","v":0},{"$f":"'Inputs T'!EZ24","v":0},{"$f":"'Inputs T'!FA24","v":0},{"$f":"'Inputs T'!FB24","v":0},{"$f":"'Inputs T'!FC24","v":0},{"$f":"'Inputs T'!FD24","v":0},{"$f":"'Inputs T'!FE24","v":0},{"$f":"'Inputs T'!FF24","v":0}]
[null,"Год операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M25","v":0},{"$f":"'Inputs T'!N25","v":0},{"$f":"'Inputs T'!O25","v":0},{"$f":"'Inputs T'!P25","v":0},{"$f":"'Inputs T'!Q25","v":0},{"$f":"'Inputs T'!R25","v":0},{"$f":"'Inputs T'!S25","v":0},{"$f":"'Inputs T'!T25","v":0},{"$f":"'Inputs T'!U25","v":0},{"$f":"'Inputs T'!V25","v":0},{"$f":"'Inputs T'!W25","v":0},{"$f":"'Inputs T'!X25","v":0},{"$f":"'Inputs T'!Y25","v":1},{"$f":"'Inputs T'!Z25","v":1},{"$f":"'Inputs T'!AA25","v":1},{"$f":"'Inputs T'!AB25","v":2},{"$f":"'Inputs T'!AC25","v":2},{"$f":"'Inputs T'!AD25","v":2},{"$f":"'Inputs T'!AE25","v":2},{"$f":"'Inputs T'!AF25","v":3},{"$f":"'Inputs T'!AG25","v":3},{"$f":"'Inputs T'!AH25","v":3},{"$f":"'Inputs T'!AI25","v":3},{"$f":"'Inputs T'!AJ25","v":4},{"$f":"'Inputs T'!AK25","v":4},{"$f":"'Inputs T'!AL25","v":4},{"$f":"'Inputs T'!AM25","v":4},{"$f":"'Inputs T'!AN25","v":5},{"$f":"'Inputs T'!AO25","v":5},{"$f":"'Inputs T'!AP25","v":5},{"$f":"'Inputs T'!AQ25","v":5},{"$f":"'Inputs T'!AR25","v":6},{"$f":"'Inputs T'!AS25","v":0},{"$f":"'Inputs T'!AT25","v":0},{"$f":"'Inputs T'!AU25","v":0},{"$f":"'Inputs T'!AV25","v":0},{"$f":"'Inputs T'!AW25","v":0},{"$f":"'Inputs T'!AX25","v":0},{"$f":"'Inputs T'!AY25","v":0},{"$f":"'Inputs T'!AZ25","v":0},{"$f":"'Inputs T'!BA25","v":0},{"$f":"'Inputs T'!BB25","v":0},{"$f":"'Inputs T'!BC25","v":0},{"$f":"'Inputs T'!BD25","v":0},{"$f":"'Inputs T'!BE25","v":0},{"$f":"'Inputs T'!BF25","v":0},{"$f":"'Inputs T'!BG25","v":0},{"$f":"'Inputs T'!BH25","v":0},{"$f":"'Inputs T'!BI25","v":0},{"$f":"'Inputs T'!BJ25","v":0},{"$f":"'Inputs T'!BK25","v":0},{"$f":"'Inputs T'!BL25","v":0},{"$f":"'Inputs T'!BM25","v":0},{"$f":"'Inputs T'!BN25","v":0},{"$f":"'Inputs T'!BO25","v":0},{"$f":"'Inputs T'!BP25","v":0},{"$f":"'Inputs T'!BQ25","v":0},{"$f":"'Inputs T'!BR25","v":0},{"$f":"'Inputs T'!BS25","v":0},{"$f":"'Inputs T'!BT25","v":0},{"$f":"'Inputs T'!BU25","v":0},{"$f":"'Inputs T'!BV25","v":0},{"$f":"'Inputs T'!BW25","v":0},{"$f":"'Inputs T'!BX25","v":0},{"$f":"'Inputs T'!BY25","v":0},{"$f":"'Inputs T'!BZ25","v":0},{"$f":"'Inputs T'!CA25","v":0},{"$f":"'Inputs T'!CB25","v":0},{"$f":"'Inputs T'!CC25","v":0},{"$f":"'Inputs T'!CD25","v":0},{"$f":"'Inputs T'!CE25","v":0},{"$f":"'Inputs T'!CF25","v":0},{"$f":"'Inputs T'!CG25","v":0},{"$f":"'Inputs T'!CH25","v":0},{"$f":"'Inputs T'!CI25","v":0},{"$f":"'Inputs T'!CJ25","v":0},{"$f":"'Inputs T'!CK25","v":0},{"$f":"'Inputs T'!CL25","v":0},{"$f":"'Inputs T'!CM25","v":0},{"$f":"'Inputs T'!CN25","v":0},{"$f":"'Inputs T'!CO25","v":0},{"$f":"'Inputs T'!CP25","v":0},{"$f":"'Inputs T'!CQ25","v":0},{"$f":"'Inputs T'!CR25","v":0},{"$f":"'Inputs T'!CS25","v":0},{"$f":"'Inputs T'!CT25","v":0},{"$f":"'Inputs T'!CU25","v":0},{"$f":"'Inputs T'!CV25","v":0},{"$f":"'Inputs T'!CW25","v":0},{"$f":"'Inputs T'!CX25","v":0},{"$f":"'Inputs T'!CY25","v":0},{"$f":"'Inputs T'!CZ25","v":0},{"$f":"'Inputs T'!DA25","v":0},{"$f":"'Inputs T'!DB25","v":0},{"$f":"'Inputs T'!DC25","v":0},{"$f":"'Inputs T'!DD25","v":0},{"$f":"'Inputs T'!DE25","v":0},{"$f":"'Inputs T'!DF25","v":0},{"$f":"'Inputs T'!DG25","v":0},{"$f":"'Inputs T'!DH25","v":0},{"$f":"'Inputs T'!DI25","v":0},{"$f":"'Inputs T'!DJ25","v":0},{"$f":"'Inputs T'!DK25","v":0},{"$f":"'Inputs T'!DL25","v":0},{"$f":"'Inputs T'!DM25","v":0},{"$f":"'Inputs T'!DN25","v":0},{"$f":"'Inputs T'!DO25","v":0},{"$f":"'Inputs T'!DP25","v":0},{"$f":"'Inputs T'!DQ25","v":0},{"$f":"'Inputs T'!DR25","v":0},{"$f":"'Inputs T'!DS25","v":0},{"$f":"'Inputs T'!DT25","v":0},{"$f":"'Inputs T'!DU25","v":0},{"$f":"'Inputs T'!DV25","v":0},{"$f":"'Inputs T'!DW25","v":0},{"$f":"'Inputs T'!DX25","v":0},{"$f":"'Inputs T'!DY25","v":0},{"$f":"'Inputs T'!DZ25","v":0},{"$f":"'Inputs T'!EA25","v":0},{"$f":"'Inputs T'!EB25","v":0},{"$f":"'Inputs T'!EC25","v":0},{"$f":"'Inputs T'!ED25","v":0},{"$f":"'Inputs T'!EE25","v":0},{"$f":"'Inputs T'!EF25","v":0},{"$f":"'Inputs T'!EG25","v":0},{"$f":"'Inputs T'!EH25","v":0},{"$f":"'Inputs T'!EI25","v":0},{"$f":"'Inputs T'!EJ25","v":0},{"$f":"'Inputs T'!EK25","v":0},{"$f":"'Inputs T'!EL25","v":0},{"$f":"'Inputs T'!EM25","v":0},{"$f":"'Inputs T'!EN25","v":0},{"$f":"'Inputs T'!EO25","v":0},{"$f":"'Inputs T'!EP25","v":0},{"$f":"'Inputs T'!EQ25","v":0},{"$f":"'Inputs T'!ER25","v":0},{"$f":"'Inputs T'!ES25","v":0},{"$f":"'Inputs T'!ET25","v":0},{"$f":"'Inputs T'!EU25","v":0},{"$f":"'Inputs T'!EV25","v":0},{"$f":"'Inputs T'!EW25","v":0},{"$f":"'Inputs T'!EX25","v":0},{"$f":"'Inputs T'!EY25","v":0},{"$f":"'Inputs T'!EZ25","v":0},{"$f":"'Inputs T'!FA25","v":0},{"$f":"'Inputs T'!FB25","v":0},{"$f":"'Inputs T'!FC25","v":0},{"$f":"'Inputs T'!FD25","v":0},{"$f":"'Inputs T'!FE25","v":0},{"$f":"'Inputs T'!FF25","v":0}]
[]
[null,"ОПЕРАЦИОННЫЕ ЗАТРАТЫ"]
[]
[]
[null,"ВВОД ЗАТРАТ ПОМЕСЯЧНО"]
[]
[null,"Номер периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"ROUNDUP(M8/month_in_period,0)","v":1},1,1,2,2,2,3,3,3,4,4,4]
[null,"Операционные затраты без НДС в ценах базового периода:",null,null,null,null,null,null,null,null,null,20,100]
[null,{"$f":"'Inputs C'!L50","v":"Затраты на SPV"},null,null,null,null,null,null,null,null,null,null,"Январь","Февраль","Март","Апрель","Май","Июнь","Июль","Август","Сентябрь","Октябрь","Ноябрь","Декабрь"]
[null,{"$f":"'Inputs C'!L51","v":"ФОТ (включая страховые взносы)"},null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M35:FF35)","v":1080},90,{"$f":"M35","v":90},{"$f":"N35","v":90},90,90,90,90,90,90,90,90,90]
[null,{"$f":"'Inputs C'!L52","v":"Прочие расходы"},null,null,null,null,null,"тыс. руб.",null,null,null,300,25,{"$f":"M36","v":25},25,25,25,25,25,25,25,25,25,25]
[null,{"$f":"'Inputs C'!L53","v":"ФОТ (включая страховые взносы)"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,{"$f":"M37","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L54","v":"Прочие расходы"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,{"$f":"M38","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L55","v":"Затраты на содержание"}]
[null,{"$f":"'Inputs C'!L56","v":"Аренда земли"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L57","v":"Тех. обслуживание и ремонт"},null,null,null,null,null,"тыс. руб.",null,null,null,3000,250,{"$f":"M41","v":250},{"$f":"N41","v":250},250,250,250,250,250,250,250,250,250]
[null,{"$f":"'Inputs C'!L58","v":"Коммунальные платежи"},null,null,null,null,null,"тыс. руб.",null,null,null,0]
[null,{"$f":"'Inputs C'!L59","v":"Переменные затраты 2"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L60","v":"Переменные затраты 3"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L61","v":"Переменные затраты 4"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L62","v":"Переменные затраты 5"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L63","v":"Переменные затраты 6"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L64","v":"Переменные затраты 7"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L65","v":"Переменные затраты 8"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L66","v":"Переменные затраты 9"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L67","v":"Переменные затраты 10"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L68","v":"Переменные затраты 11"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L69","v":"Переменные затраты 12"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L70","v":"Переменные затраты 13"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L71","v":"Переменные затраты 14"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L72","v":"Переменные затраты 15"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L73","v":"Переменные затраты 16"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L74","v":"Переменные затраты 17"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L75","v":"Переменные затраты 18"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого операционные затраты без НДС, месяц",null,null,null,null,null,"тыс. руб.",null,null,null,4380,{"$f":"SUM(M35:M59)","v":365},{"$f":"SUM(N35:N59)","v":365},365,365,365,365,365,365,365,365,365,365]
[]
[]
[null,"ОПЕРАЦИОННЫЕ ЗАТРАТЫ СОГЛАСНО ПЕРИОДИЗАЦИИ МОДЕЛИ"]
[]
[null,"Номер периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"MONTH(M10)/month_in_period*(M12+M13+M14)","v":2},3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,{"$f":"MONTH(AS10)/month_in_period*(AS12+AS13+AS14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MONTH(BY10)/month_in_period*(BY12+BY13+BY14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MONTH(DE10)/month_in_period*(DE12+DE13+DE14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MONTH(EK10)/month_in_period*(EK12+EK13+EK14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B33","v":"Операционные затраты без НДС в ценах базового периода:"}]
[null,"Затраты на SPV"]
[null,"ФОТ (включая страховые взносы)",null,null,null,null,null,"тыс.руб.",null,null,null,{"$f":"SUM(M68:FF68)","v":8640},{"$f":"SUMIFS($M35:$X35, $M$32:$X$32,M$65)","v":270},{"$f":"SUMIFS($M35:$X35, $M$32:$X$32,N$65)","v":270},270,270,270,270,270,270,270,270,270,270,270,270,270,270,270,270,270,270,270,270,270,270,270,270,270,270,270,270,270,270,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M35:$X35, $M$32:$X$32,BZ$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M35:$X35, $M$32:$X$32,EL$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Прочие расходы",null,null,null,null,null,"тыс.руб.",null,null,null,2400,{"$f":"SUMIFS($M36:$X36, $M$32:$X$32,M$65)","v":75},{"$f":"SUMIFS($M36:$X36, $M$32:$X$32,N$65)","v":75},75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M36:$X36, $M$32:$X$32,BZ$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M36:$X36, $M$32:$X$32,EL$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ФОТ (включая страховые взносы)",null,null,null,null,null,"тыс.руб.",null,null,null,0,{"$f":"SUMIFS($M37:$X37, $M$32:$X$32,M$65)","v":0},{"$f":"SUMIFS($M37:$X37, $M$32:$X$32,N$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M37:$X37, $M$32:$X$32,BZ$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M37:$X37, $M$32:$X$32,EL$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Прочие расходы",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,{"$f":"SUMIFS($M38:$X38, $M$32:$X$32,N$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M38:$X38, $M$32:$X$32,BZ$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M38:$X38, $M$32:$X$32,EL$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Затраты на содержание"]
[null,"Аренда земли",null,null,null,null,null,"тыс.руб.",null,null,null,0,{"$f":"SUMIFS($M40:$X40, $M$32:$X$32,M$65)","v":0},{"$f":"SUMIFS($M40:$X40, $M$32:$X$32,N$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M40:$X40, $M$32:$X$32,BZ$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M40:$X40, $M$32:$X$32,EL$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Тех. обслуживание и ремонт",null,null,null,null,null,"тыс.руб.",null,null,null,24000,{"$f":"SUMIFS($M41:$X41, $M$32:$X$32,M$65)","v":750},750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Коммунальные платежи",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,{"$f":"SUMIFS($M42:$X42, $M$32:$X$32,N$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 2",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M43:$X43, $M$32:$X$32,EK$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 3",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M44:$X44, $M$32:$X$32,BZ$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 4",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M45:$X45, $M$32:$X$32,BY$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 5",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,{"$f":"SUMIFS($M46:$X46, $M$32:$X$32,N$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 6",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 7",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 8",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M49:$X49, $M$32:$X$32,BY$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 9",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,{"$f":"SUMIFS($M50:$X50, $M$32:$X$32,N$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 10",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 11",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 12",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M53:$X53, $M$32:$X$32,BY$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 13",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,{"$f":"SUMIFS($M54:$X54, $M$32:$X$32,N$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 14",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M55:$X55, $M$32:$X$32,EN$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 15",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M56:$X56, $M$32:$X$32,EL$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 16",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M57:$X57, $M$32:$X$32,BY$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 17",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,{"$f":"SUMIFS($M58:$X58, $M$32:$X$32,N$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 18",null,null,null,null,null,"тыс.руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого операционные затраты в квартал (без учета фаз, в которые производятся затраты)",null,null,null,null,null,"тыс. руб.",null,null,null,35040,{"$f":"SUM(M68:M92)","v":1095},{"$f":"SUM(N68:N92)","v":1095},1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ68:BZ92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL68:EL92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Input Capex","index":10,"n_rows":61,"n_cols":162,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Предпосылки капитальных затрат",null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[null,"ВРЕМЕННЫЕ ПРЕДПОСЫЛКИ"]
[]
[null,"Порядковый номер периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M8","v":1},{"$f":"'Inputs T'!N8","v":2},{"$f":"'Inputs T'!O8","v":3},{"$f":"'Inputs T'!P8","v":4},{"$f":"'Inputs T'!Q8","v":5},{"$f":"'Inputs T'!R8","v":6},{"$f":"'Inputs T'!S8","v":7},{"$f":"'Inputs T'!T8","v":8},{"$f":"'Inputs T'!U8","v":9},{"$f":"'Inputs T'!V8","v":10},{"$f":"'Inputs T'!W8","v":11},{"$f":"'Inputs T'!X8","v":12},{"$f":"'Inputs T'!Y8","v":13},{"$f":"'Inputs T'!Z8","v":14},{"$f":"'Inputs T'!AA8","v":15},{"$f":"'Inputs T'!AB8","v":16},{"$f":"'Inputs T'!AC8","v":17},{"$f":"'Inputs T'!AD8","v":18},{"$f":"'Inputs T'!AE8","v":19},{"$f":"'Inputs T'!AF8","v":20},{"$f":"'Inputs T'!AG8","v":21},{"$f":"'Inputs T'!AH8","v":22},{"$f":"'Inputs T'!AI8","v":23},{"$f":"'Inputs T'!AJ8","v":24},{"$f":"'Inputs T'!AK8","v":25},{"$f":"'Inputs T'!AL8","v":26},{"$f":"'Inputs T'!AM8","v":27},{"$f":"'Inputs T'!AN8","v":28},{"$f":"'Inputs T'!AO8","v":29},{"$f":"'Inputs T'!AP8","v":30},{"$f":"'Inputs T'!AQ8","v":31},{"$f":"'Inputs T'!AR8","v":32},{"$f":"'Inputs T'!AS8","v":33},{"$f":"'Inputs T'!AT8","v":34},{"$f":"'Inputs T'!AU8","v":35},{"$f":"'Inputs T'!AV8","v":36},{"$f":"'Inputs T'!AW8","v":37},{"$f":"'Inputs T'!AX8","v":38},{"$f":"'Inputs T'!AY8","v":39},{"$f":"'Inputs T'!AZ8","v":40},{"$f":"'Inputs T'!BA8","v":41},{"$f":"'Inputs T'!BB8","v":42},{"$f":"'Inputs T'!BC8","v":43},{"$f":"'Inputs T'!BD8","v":44},{"$f":"'Inputs T'!BE8","v":45},{"$f":"'Inputs T'!BF8","v":46},{"$f":"'Inputs T'!BG8","v":47},{"$f":"'Inputs T'!BH8","v":48},{"$f":"'Inputs T'!BI8","v":49},{"$f":"'Inputs T'!BJ8","v":50},{"$f":"'Inputs T'!BK8","v":51},{"$f":"'Inputs T'!BL8","v":52},{"$f":"'Inputs T'!BM8","v":53},{"$f":"'Inputs T'!BN8","v":54},{"$f":"'Inputs T'!BO8","v":55},{"$f":"'Inputs T'!BP8","v":56},{"$f":"'Inputs T'!BQ8","v":57},{"$f":"'Inputs T'!BR8","v":58},{"$f":"'Inputs T'!BS8","v":59},{"$f":"'Inputs T'!BT8","v":60},{"$f":"'Inputs T'!BU8","v":61},{"$f":"'Inputs T'!BV8","v":62},{"$f":"'Inputs T'!BW8","v":63},{"$f":"'Inputs T'!BX8","v":64},{"$f":"'Inputs T'!BY8","v":65},{"$f":"'Inputs T'!BZ8","v":66},{"$f":"'Inputs T'!CA8","v":67},{"$f":"'Inputs T'!CB8","v":68},{"$f":"'Inputs T'!CC8","v":69},{"$f":"'Inputs T'!CD8","v":70},{"$f":"'Inputs T'!CE8","v":71},{"$f":"'Inputs T'!CF8","v":72},{"$f":"'Inputs T'!CG8","v":73},{"$f":"'Inputs T'!CH8","v":74},{"$f":"'Inputs T'!CI8","v":75},{"$f":"'Inputs T'!CJ8","v":76},{"$f":"'Inputs T'!CK8","v":77},{"$f":"'Inputs T'!CL8","v":78},{"$f":"'Inputs T'!CM8","v":79},{"$f":"'Inputs T'!CN8","v":80},{"$f":"'Inputs T'!CO8","v":81},{"$f":"'Inputs T'!CP8","v":82},{"$f":"'Inputs T'!CQ8","v":83},{"$f":"'Inputs T'!CR8","v":84},{"$f":"'Inputs T'!CS8","v":85},{"$f":"'Inputs T'!CT8","v":86},{"$f":"'Inputs T'!CU8","v":87},{"$f":"'Inputs T'!CV8","v":88},{"$f":"'Inputs T'!CW8","v":89},{"$f":"'Inputs T'!CX8","v":90},{"$f":"'Inputs T'!CY8","v":91},{"$f":"'Inputs T'!CZ8","v":92},{"$f":"'Inputs T'!DA8","v":93},{"$f":"'Inputs T'!DB8","v":94},{"$f":"'Inputs T'!DC8","v":95},{"$f":"'Inputs T'!DD8","v":96},{"$f":"'Inputs T'!DE8","v":97},{"$f":"'Inputs T'!DF8","v":98},{"$f":"'Inputs T'!DG8","v":99},{"$f":"'Inputs T'!DH8","v":100},{"$f":"'Inputs T'!DI8","v":101},{"$f":"'Inputs T'!DJ8","v":102},{"$f":"'Inputs T'!DK8","v":103},{"$f":"'Inputs T'!DL8","v":104},{"$f":"'Inputs T'!DM8","v":105},{"$f":"'Inputs T'!DN8","v":106},{"$f":"'Inputs T'!DO8","v":107},{"$f":"'Inputs T'!DP8","v":108},{"$f":"'Inputs T'!DQ8","v":109},{"$f":"'Inputs T'!DR8","v":110},{"$f":"'Inputs T'!DS8","v":111},{"$f":"'Inputs T'!DT8","v":112},{"$f":"'Inputs T'!DU8","v":113},{"$f":"'Inputs T'!DV8","v":114},{"$f":"'Inputs T'!DW8","v":115},{"$f":"'Inputs T'!DX8","v":116},{"$f":"'Inputs T'!DY8","v":117},{"$f":"'Inputs T'!DZ8","v":118},{"$f":"'Inputs T'!EA8","v":119},{"$f":"'Inputs T'!EB8","v":120},{"$f":"'Inputs T'!EC8","v":121},{"$f":"'Inputs T'!ED8","v":122},{"$f":"'Inputs T'!EE8","v":123},{"$f":"'Inputs T'!EF8","v":124},{"$f":"'Inputs T'!EG8","v":125},{"$f":"'Inputs T'!EH8","v":126},{"$f":"'Inputs T'!EI8","v":127},{"$f":"'Inputs T'!EJ8","v":128},{"$f":"'Inputs T'!EK8","v":129},{"$f":"'Inputs T'!EL8","v":130},{"$f":"'Inputs T'!EM8","v":131},{"$f":"'Inputs T'!EN8","v":132},{"$f":"'Inputs T'!EO8","v":133},{"$f":"'Inputs T'!EP8","v":134},{"$f":"'Inputs T'!EQ8","v":135},{"$f":"'Inputs T'!ER8","v":136},{"$f":"'Inputs T'!ES8","v":137},{"$f":"'Inputs T'!ET8","v":138},{"$f":"'Inputs T'!EU8","v":139},{"$f":"'Inputs T'!EV8","v":140},{"$f":"'Inputs T'!EW8","v":141},{"$f":"'Inputs T'!EX8","v":142},{"$f":"'Inputs T'!EY8","v":143},{"$f":"'Inputs T'!EZ8","v":144},{"$f":"'Inputs T'!FA8","v":145},{"$f":"'Inputs T'!FB8","v":146},{"$f":"'Inputs T'!FC8","v":147},{"$f":"'Inputs T'!FD8","v":148},{"$f":"'Inputs T'!FE8","v":149},{"$f":"'Inputs T'!FF8","v":150}]
[null,"Начало периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M9","v":"2019-04-01"},{"$f":"'Inputs T'!N9","v":"2019-07-01"},{"$f":"'Inputs T'!O9","v":"2019-10-01"},{"$f":"'Inputs T'!P9","v":"2020-01-01"},{"$f":"'Inputs T'!Q9","v":"2020-04-01"},{"$f":"'Inputs T'!R9","v":"2020-07-01"},{"$f":"'Inputs T'!S9","v":"2020-10-01"},{"$f":"'Inputs T'!T9","v":"2021-01-01"},{"$f":"'Inputs T'!U9","v":"2021-04-01"},{"$f":"'Inputs T'!V9","v":"2021-07-01"},{"$f":"'Inputs T'!W9","v":"2021-10-01"},{"$f":"'Inputs T'!X9","v":"2022-01-01"},{"$f":"'Inputs T'!Y9","v":"2022-04-01"},{"$f":"'Inputs T'!Z9","v":"2022-07-01"},{"$f":"'Inputs T'!AA9","v":"2022-10-01"},{"$f":"'Inputs T'!AB9","v":"2023-01-01"},{"$f":"'Inputs T'!AC9","v":"2023-04-01"},{"$f":"'Inputs T'!AD9","v":"2023-07-01"},{"$f":"'Inputs T'!AE9","v":"2023-10-01"},{"$f":"'Inputs T'!AF9","v":"2024-01-01"},{"$f":"'Inputs T'!AG9","v":"2024-04-01"},{"$f":"'Inputs T'!AH9","v":"2024-07-01"},{"$f":"'Inputs T'!AI9","v":"2024-10-01"},{"$f":"'Inputs T'!AJ9","v":"2025-01-01"},{"$f":"'Inputs T'!AK9","v":"2025-04-01"},{"$f":"'Inputs T'!AL9","v":"2025-07-01"},{"$f":"'Inputs T'!AM9","v":"2025-10-01"},{"$f":"'Inputs T'!AN9","v":"2026-01-01"},{"$f":"'Inputs T'!AO9","v":"2026-04-01"},{"$f":"'Inputs T'!AP9","v":"2026-07-01"},{"$f":"'Inputs T'!AQ9","v":"2026-10-01"},{"$f":"'Inputs T'!AR9","v":"2027-01-01"},{"$f":"'Inputs T'!AS9","v":"2027-04-01"},{"$f":"'Inputs T'!AT9","v":"2027-07-01"},{"$f":"'Inputs T'!AU9","v":"2027-10-01"},{"$f":"'Inputs T'!AV9","v":"2028-01-01"},{"$f":"'Inputs T'!AW9","v":"2028-04-01"},{"$f":"'Inputs T'!AX9","v":"2028-07-01"},{"$f":"'Inputs T'!AY9","v":"2028-10-01"},{"$f":"'Inputs T'!AZ9","v":"2029-01-01"},{"$f":"'Inputs T'!BA9","v":"2029-04-01"},{"$f":"'Inputs T'!BB9","v":"2029-07-01"},{"$f":"'Inputs T'!BC9","v":"2029-10-01"},{"$f":"'Inputs T'!BD9","v":"2030-01-01"},{"$f":"'Inputs T'!BE9","v":"2030-04-01"},{"$f":"'Inputs T'!BF9","v":"2030-07-01"},{"$f":"'Inputs T'!BG9","v":"2030-10-01"},{"$f":"'Inputs T'!BH9","v":"2031-01-01"},{"$f":"'Inputs T'!BI9","v":"2031-04-01"},{"$f":"'Inputs T'!BJ9","v":"2031-07-01"},{"$f":"'Inputs T'!BK9","v":"2031-10-01"},{"$f":"'Inputs T'!BL9","v":"2032-01-01"},{"$f":"'Inputs T'!BM9","v":"2032-04-01"},{"$f":"'Inputs T'!BN9","v":"2032-07-01"},{"$f":"'Inputs T'!BO9","v":"2032-10-01"},{"$f":"'Inputs T'!BP9","v":"2033-01-01"},{"$f":"'Inputs T'!BQ9","v":"2033-04-01"},{"$f":"'Inputs T'!BR9","v":"2033-07-01"},{"$f":"'Inputs T'!BS9","v":"2033-10-01"},{"$f":"'Inputs T'!BT9","v":"2034-01-01"},{"$f":"'Inputs T'!BU9","v":"2034-04-01"},{"$f":"'Inputs T'!BV9","v":"2034-07-01"},{"$f":"'Inputs T'!BW9","v":"2034-10-01"},{"$f":"'Inputs T'!BX9","v":"2035-01-01"},{"$f":"'Inputs T'!BY9","v":"2035-04-01"},{"$f":"'Inputs T'!BZ9","v":"2035-07-01"},{"$f":"'Inputs T'!CA9","v":"2035-10-01"},{"$f":"'Inputs T'!CB9","v":"2036-01-01"},{"$f":"'Inputs T'!CC9","v":"2036-04-01"},{"$f":"'Inputs T'!CD9","v":"2036-07-01"},{"$f":"'Inputs T'!CE9","v":"2036-10-01"},{"$f":"'Inputs T'!CF9","v":"2037-01-01"},{"$f":"'Inputs T'!CG9","v":"2037-04-01"},{"$f":"'Inputs T'!CH9","v":"2037-07-01"},{"$f":"'Inputs T'!CI9","v":"2037-10-01"},{"$f":"'Inputs T'!CJ9","v":"2038-01-01"},{"$f":"'Inputs T'!CK9","v":"2038-04-01"},{"$f":"'Inputs T'!CL9","v":"2038-07-01"},{"$f":"'Inputs T'!CM9","v":"2038-10-01"},{"$f":"'Inputs T'!CN9","v":"2039-01-01"},{"$f":"'Inputs T'!CO9","v":"2039-04-01"},{"$f":"'Inputs T'!CP9","v":"2039-07-01"},{"$f":"'Inputs T'!CQ9","v":"2039-10-01"},{"$f":"'Inputs T'!CR9","v":"2040-01-01"},{"$f":"'Inputs T'!CS9","v":"2040-04-01"},{"$f":"'Inputs T'!CT9","v":"2040-07-01"},{"$f":"'Inputs T'!CU9","v":"2040-10-01"},{"$f":"'Inputs T'!CV9","v":"2041-01-01"},{"$f":"'Inputs T'!CW9","v":"2041-04-01"},{"$f":"'Inputs T'!CX9","v":"2041-07-01"},{"$f":"'Inputs T'!CY9","v":"2041-10-01"},{"$f":"'Inputs T'!CZ9","v":"2042-01-01"},{"$f":"'Inputs T'!DA9","v":"2042-04-01"},{"$f":"'Inputs T'!DB9","v":"2042-07-01"},{"$f":"'Inputs T'!DC9","v":"2042-10-01"},{"$f":"'Inputs T'!DD9","v":"2043-01-01"},{"$f":"'Inputs T'!DE9","v":"2043-04-01"},{"$f":"'Inputs T'!DF9","v":"2043-07-01"},{"$f":"'Inputs T'!DG9","v":"2043-10-01"},{"$f":"'Inputs T'!DH9","v":"2044-01-01"},{"$f":"'Inputs T'!DI9","v":"2044-04-01"},{"$f":"'Inputs T'!DJ9","v":"2044-07-01"},{"$f":"'Inputs T'!DK9","v":"2044-10-01"},{"$f":"'Inputs T'!DL9","v":"2045-01-01"},{"$f":"'Inputs T'!DM9","v":"2045-04-01"},{"$f":"'Inputs T'!DN9","v":"2045-07-01"},{"$f":"'Inputs T'!DO9","v":"2045-10-01"},{"$f":"'Inputs T'!DP9","v":"2046-01-01"},{"$f":"'Inputs T'!DQ9","v":"2046-04-01"},{"$f":"'Inputs T'!DR9","v":"2046-07-01"},{"$f":"'Inputs T'!DS9","v":"2046-10-01"},{"$f":"'Inputs T'!DT9","v":"2047-01-01"},{"$f":"'Inputs T'!DU9","v":"2047-04-01"},{"$f":"'Inputs T'!DV9","v":"2047-07-01"},{"$f":"'Inputs T'!DW9","v":"2047-10-01"},{"$f":"'Inputs T'!DX9","v":"2048-01-01"},{"$f":"'Inputs T'!DY9","v":"2048-04-01"},{"$f":"'Inputs T'!DZ9","v":"2048-07-01"},{"$f":"'Inputs T'!EA9","v":"2048-10-01"},{"$f":"'Inputs T'!EB9","v":"2049-01-01"},{"$f":"'Inputs T'!EC9","v":"2049-04-01"},{"$f":"'Inputs T'!ED9","v":"2049-07-01"},{"$f":"'Inputs T'!EE9","v":"2049-10-01"},{"$f":"'Inputs T'!EF9","v":"2050-01-01"},{"$f":"'Inputs T'!EG9","v":"2050-04-01"},{"$f":"'Inputs T'!EH9","v":"2050-07-01"},{"$f":"'Inputs T'!EI9","v":"2050-10-01"},{"$f":"'Inputs T'!EJ9","v":"2051-01-01"},{"$f":"'Inputs T'!EK9","v":"2051-04-01"},{"$f":"'Inputs T'!EL9","v":"2051-07-01"},{"$f":"'Inputs T'!EM9","v":"2051-10-01"},{"$f":"'Inputs T'!EN9","v":"2052-01-01"},{"$f":"'Inputs T'!EO9","v":"2052-04-01"},{"$f":"'Inputs T'!EP9","v":"2052-07-01"},{"$f":"'Inputs T'!EQ9","v":"2052-10-01"},{"$f":"'Inputs T'!ER9","v":"2053-01-01"},{"$f":"'Inputs T'!ES9","v":"2053-04-01"},{"$f":"'Inputs T'!ET9","v":"2053-07-01"},{"$f":"'Inputs T'!EU9","v":"2053-10-01"},{"$f":"'Inputs T'!EV9","v":"2054-01-01"},{"$f":"'Inputs T'!EW9","v":"2054-04-01"},{"$f":"'Inputs T'!EX9","v":"2054-07-01"},{"$f":"'Inputs T'!EY9","v":"2054-10-01"},{"$f":"'Inputs T'!EZ9","v":"2055-01-01"},{"$f":"'Inputs T'!FA9","v":"2055-04-01"},{"$f":"'Inputs T'!FB9","v":"2055-07-01"},{"$f":"'Inputs T'!FC9","v":"2055-10-01"},{"$f":"'Inputs T'!FD9","v":"2056-01-01"},{"$f":"'Inputs T'!FE9","v":"2056-04-01"},{"$f":"'Inputs T'!FF9","v":"2056-07-01"}]
[null,"Конец периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M10","v":"2019-06-30"},{"$f":"'Inputs T'!N10","v":"2019-09-30"},{"$f":"'Inputs T'!O10","v":"2019-12-31"},{"$f":"'Inputs T'!P10","v":"2020-03-31"},{"$f":"'Inputs T'!Q10","v":"2020-06-30"},{"$f":"'Inputs T'!R10","v":"2020-09-30"},{"$f":"'Inputs T'!S10","v":"2020-12-31"},{"$f":"'Inputs T'!T10","v":"2021-03-31"},{"$f":"'Inputs T'!U10","v":"2021-06-30"},{"$f":"'Inputs T'!V10","v":"2021-09-30"},{"$f":"'Inputs T'!W10","v":"2021-12-31"},{"$f":"'Inputs T'!X10","v":"2022-03-31"},{"$f":"'Inputs T'!Y10","v":"2022-06-30"},{"$f":"'Inputs T'!Z10","v":"2022-09-30"},{"$f":"'Inputs T'!AA10","v":"2022-12-31"},{"$f":"'Inputs T'!AB10","v":"2023-03-31"},{"$f":"'Inputs T'!AC10","v":"2023-06-30"},{"$f":"'Inputs T'!AD10","v":"2023-09-30"},{"$f":"'Inputs T'!AE10","v":"2023-12-31"},{"$f":"'Inputs T'!AF10","v":"2024-03-31"},{"$f":"'Inputs T'!AG10","v":"2024-06-30"},{"$f":"'Inputs T'!AH10","v":"2024-09-30"},{"$f":"'Inputs T'!AI10","v":"2024-12-31"},{"$f":"'Inputs T'!AJ10","v":"2025-03-31"},{"$f":"'Inputs T'!AK10","v":"2025-06-30"},{"$f":"'Inputs T'!AL10","v":"2025-09-30"},{"$f":"'Inputs T'!AM10","v":"2025-12-31"},{"$f":"'Inputs T'!AN10","v":"2026-03-31"},{"$f":"'Inputs T'!AO10","v":"2026-06-30"},{"$f":"'Inputs T'!AP10","v":"2026-09-30"},{"$f":"'Inputs T'!AQ10","v":"2026-12-31"},{"$f":"'Inputs T'!AR10","v":"2027-03-31"},{"$f":"'Inputs T'!AS10","v":"2027-06-30"},{"$f":"'Inputs T'!AT10","v":"2027-09-30"},{"$f":"'Inputs T'!AU10","v":"2027-12-31"},{"$f":"'Inputs T'!AV10","v":"2028-03-31"},{"$f":"'Inputs T'!AW10","v":"2028-06-30"},{"$f":"'Inputs T'!AX10","v":"2028-09-30"},{"$f":"'Inputs T'!AY10","v":"2028-12-31"},{"$f":"'Inputs T'!AZ10","v":"2029-03-31"},{"$f":"'Inputs T'!BA10","v":"2029-06-30"},{"$f":"'Inputs T'!BB10","v":"2029-09-30"},{"$f":"'Inputs T'!BC10","v":"2029-12-31"},{"$f":"'Inputs T'!BD10","v":"2030-03-31"},{"$f":"'Inputs T'!BE10","v":"2030-06-30"},{"$f":"'Inputs T'!BF10","v":"2030-09-30"},{"$f":"'Inputs T'!BG10","v":"2030-12-31"},{"$f":"'Inputs T'!BH10","v":"2031-03-31"},{"$f":"'Inputs T'!BI10","v":"2031-06-30"},{"$f":"'Inputs T'!BJ10","v":"2031-09-30"},{"$f":"'Inputs T'!BK10","v":"2031-12-31"},{"$f":"'Inputs T'!BL10","v":"2032-03-31"},{"$f":"'Inputs T'!BM10","v":"2032-06-30"},{"$f":"'Inputs T'!BN10","v":"2032-09-30"},{"$f":"'Inputs T'!BO10","v":"2032-12-31"},{"$f":"'Inputs T'!BP10","v":"2033-03-31"},{"$f":"'Inputs T'!BQ10","v":"2033-06-30"},{"$f":"'Inputs T'!BR10","v":"2033-09-30"},{"$f":"'Inputs T'!BS10","v":"2033-12-31"},{"$f":"'Inputs T'!BT10","v":"2034-03-31"},{"$f":"'Inputs T'!BU10","v":"2034-06-30"},{"$f":"'Inputs T'!BV10","v":"2034-09-30"},{"$f":"'Inputs T'!BW10","v":"2034-12-31"},{"$f":"'Inputs T'!BX10","v":"2035-03-31"},{"$f":"'Inputs T'!BY10","v":"2035-06-30"},{"$f":"'Inputs T'!BZ10","v":"2035-09-30"},{"$f":"'Inputs T'!CA10","v":"2035-12-31"},{"$f":"'Inputs T'!CB10","v":"2036-03-31"},{"$f":"'Inputs T'!CC10","v":"2036-06-30"},{"$f":"'Inputs T'!CD10","v":"2036-09-30"},{"$f":"'Inputs T'!CE10","v":"2036-12-31"},{"$f":"'Inputs T'!CF10","v":"2037-03-31"},{"$f":"'Inputs T'!CG10","v":"2037-06-30"},{"$f":"'Inputs T'!CH10","v":"2037-09-30"},{"$f":"'Inputs T'!CI10","v":"2037-12-31"},{"$f":"'Inputs T'!CJ10","v":"2038-03-31"},{"$f":"'Inputs T'!CK10","v":"2038-06-30"},{"$f":"'Inputs T'!CL10","v":"2038-09-30"},{"$f":"'Inputs T'!CM10","v":"2038-12-31"},{"$f":"'Inputs T'!CN10","v":"2039-03-31"},{"$f":"'Inputs T'!CO10","v":"2039-06-30"},{"$f":"'Inputs T'!CP10","v":"2039-09-30"},{"$f":"'Inputs T'!CQ10","v":"2039-12-31"},{"$f":"'Inputs T'!CR10","v":"2040-03-31"},{"$f":"'Inputs T'!CS10","v":"2040-06-30"},{"$f":"'Inputs T'!CT10","v":"2040-09-30"},{"$f":"'Inputs T'!CU10","v":"2040-12-31"},{"$f":"'Inputs T'!CV10","v":"2041-03-31"},{"$f":"'Inputs T'!CW10","v":"2041-06-30"},{"$f":"'Inputs T'!CX10","v":"2041-09-30"},{"$f":"'Inputs T'!CY10","v":"2041-12-31"},{"$f":"'Inputs T'!CZ10","v":"2042-03-31"},{"$f":"'Inputs T'!DA10","v":"2042-06-30"},{"$f":"'Inputs T'!DB10","v":"2042-09-30"},{"$f":"'Inputs T'!DC10","v":"2042-12-31"},{"$f":"'Inputs T'!DD10","v":"2043-03-31"},{"$f":"'Inputs T'!DE10","v":"2043-06-30"},{"$f":"'Inputs T'!DF10","v":"2043-09-30"},{"$f":"'Inputs T'!DG10","v":"2043-12-31"},{"$f":"'Inputs T'!DH10","v":"2044-03-31"},{"$f":"'Inputs T'!DI10","v":"2044-06-30"},{"$f":"'Inputs T'!DJ10","v":"2044-09-30"},{"$f":"'Inputs T'!DK10","v":"2044-12-31"},{"$f":"'Inputs T'!DL10","v":"2045-03-31"},{"$f":"'Inputs T'!DM10","v":"2045-06-30"},{"$f":"'Inputs T'!DN10","v":"2045-09-30"},{"$f":"'Inputs T'!DO10","v":"2045-12-31"},{"$f":"'Inputs T'!DP10","v":"2046-03-31"},{"$f":"'Inputs T'!DQ10","v":"2046-06-30"},{"$f":"'Inputs T'!DR10","v":"2046-09-30"},{"$f":"'Inputs T'!DS10","v":"2046-12-31"},{"$f":"'Inputs T'!DT10","v":"2047-03-31"},{"$f":"'Inputs T'!DU10","v":"2047-06-30"},{"$f":"'Inputs T'!DV10","v":"2047-09-30"},{"$f":"'Inputs T'!DW10","v":"2047-12-31"},{"$f":"'Inputs T'!DX10","v":"2048-03-31"},{"$f":"'Inputs T'!DY10","v":"2048-06-30"},{"$f":"'Inputs T'!DZ10","v":"2048-09-30"},{"$f":"'Inputs T'!EA10","v":"2048-12-31"},{"$f":"'Inputs T'!EB10","v":"2049-03-31"},{"$f":"'Inputs T'!EC10","v":"2049-06-30"},{"$f":"'Inputs T'!ED10","v":"2049-09-30"},{"$f":"'Inputs T'!EE10","v":"2049-12-31"},{"$f":"'Inputs T'!EF10","v":"2050-03-31"},{"$f":"'Inputs T'!EG10","v":"2050-06-30"},{"$f":"'Inputs T'!EH10","v":"2050-09-30"},{"$f":"'Inputs T'!EI10","v":"2050-12-31"},{"$f":"'Inputs T'!EJ10","v":"2051-03-31"},{"$f":"'Inputs T'!EK10","v":"2051-06-30"},{"$f":"'Inputs T'!EL10","v":"2051-09-30"},{"$f":"'Inputs T'!EM10","v":"2051-12-31"},{"$f":"'Inputs T'!EN10","v":"2052-03-31"},{"$f":"'Inputs T'!EO10","v":"2052-06-30"},{"$f":"'Inputs T'!EP10","v":"2052-09-30"},{"$f":"'Inputs T'!EQ10","v":"2052-12-31"},{"$f":"'Inputs T'!ER10","v":"2053-03-31"},{"$f":"'Inputs T'!ES10","v":"2053-06-30"},{"$f":"'Inputs T'!ET10","v":"2053-09-30"},{"$f":"'Inputs T'!EU10","v":"2053-12-31"},{"$f":"'Inputs T'!EV10","v":"2054-03-31"},{"$f":"'Inputs T'!EW10","v":"2054-06-30"},{"$f":"'Inputs T'!EX10","v":"2054-09-30"},{"$f":"'Inputs T'!EY10","v":"2054-12-31"},{"$f":"'Inputs T'!EZ10","v":"2055-03-31"},{"$f":"'Inputs T'!FA10","v":"2055-06-30"},{"$f":"'Inputs T'!FB10","v":"2055-09-30"},{"$f":"'Inputs T'!FC10","v":"2055-12-31"},{"$f":"'Inputs T'!FD10","v":"2056-03-31"},{"$f":"'Inputs T'!FE10","v":"2056-06-30"},{"$f":"'Inputs T'!FF10","v":"2056-09-30"}]
[]
[null,"Флаг фазы проектирования",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M12","v":1},{"$f":"'Inputs T'!N12","v":1},{"$f":"'Inputs T'!O12","v":1},{"$f":"'Inputs T'!P12","v":1},{"$f":"'Inputs T'!Q12","v":0},{"$f":"'Inputs T'!R12","v":0},{"$f":"'Inputs T'!S12","v":0},{"$f":"'Inputs T'!T12","v":0},{"$f":"'Inputs T'!U12","v":0},{"$f":"'Inputs T'!V12","v":0},{"$f":"'Inputs T'!W12","v":0},{"$f":"'Inputs T'!X12","v":0},{"$f":"'Inputs T'!Y12","v":0},{"$f":"'Inputs T'!Z12","v":0},{"$f":"'Inputs T'!AA12","v":0},{"$f":"'Inputs T'!AB12","v":0},{"$f":"'Inputs T'!AC12","v":0},{"$f":"'Inputs T'!AD12","v":0},{"$f":"'Inputs T'!AE12","v":0},{"$f":"'Inputs T'!AF12","v":0},{"$f":"'Inputs T'!AG12","v":0},{"$f":"'Inputs T'!AH12","v":0},{"$f":"'Inputs T'!AI12","v":0},{"$f":"'Inputs T'!AJ12","v":0},{"$f":"'Inputs T'!AK12","v":0},{"$f":"'Inputs T'!AL12","v":0},{"$f":"'Inputs T'!AM12","v":0},{"$f":"'Inputs T'!AN12","v":0},{"$f":"'Inputs T'!AO12","v":0},{"$f":"'Inputs T'!AP12","v":0},{"$f":"'Inputs T'!AQ12","v":0},{"$f":"'Inputs T'!AR12","v":0},{"$f":"'Inputs T'!AS12","v":0},{"$f":"'Inputs T'!AT12","v":0},{"$f":"'Inputs T'!AU12","v":0},{"$f":"'Inputs T'!AV12","v":0},{"$f":"'Inputs T'!AW12","v":0},{"$f":"'Inputs T'!AX12","v":0},{"$f":"'Inputs T'!AY12","v":0},{"$f":"'Inputs T'!AZ12","v":0},{"$f":"'Inputs T'!BA12","v":0},{"$f":"'Inputs T'!BB12","v":0},{"$f":"'Inputs T'!BC12","v":0},{"$f":"'Inputs T'!BD12","v":0},{"$f":"'Inputs T'!BE12","v":0},{"$f":"'Inputs T'!BF12","v":0},{"$f":"'Inputs T'!BG12","v":0},{"$f":"'Inputs T'!BH12","v":0},{"$f":"'Inputs T'!BI12","v":0},{"$f":"'Inputs T'!BJ12","v":0},{"$f":"'Inputs T'!BK12","v":0},{"$f":"'Inputs T'!BL12","v":0},{"$f":"'Inputs T'!BM12","v":0},{"$f":"'Inputs T'!BN12","v":0},{"$f":"'Inputs T'!BO12","v":0},{"$f":"'Inputs T'!BP12","v":0},{"$f":"'Inputs T'!BQ12","v":0},{"$f":"'Inputs T'!BR12","v":0},{"$f":"'Inputs T'!BS12","v":0},{"$f":"'Inputs T'!BT12","v":0},{"$f":"'Inputs T'!BU12","v":0},{"$f":"'Inputs T'!BV12","v":0},{"$f":"'Inputs T'!BW12","v":0},{"$f":"'Inputs T'!BX12","v":0},{"$f":"'Inputs T'!BY12","v":0},{"$f":"'Inputs T'!BZ12","v":0},{"$f":"'Inputs T'!CA12","v":0},{"$f":"'Inputs T'!CB12","v":0},{"$f":"'Inputs T'!CC12","v":0},{"$f":"'Inputs T'!CD12","v":0},{"$f":"'Inputs T'!CE12","v":0},{"$f":"'Inputs T'!CF12","v":0},{"$f":"'Inputs T'!CG12","v":0},{"$f":"'Inputs T'!CH12","v":0},{"$f":"'Inputs T'!CI12","v":0},{"$f":"'Inputs T'!CJ12","v":0},{"$f":"'Inputs T'!CK12","v":0},{"$f":"'Inputs T'!CL12","v":0},{"$f":"'Inputs T'!CM12","v":0},{"$f":"'Inputs T'!CN12","v":0},{"$f":"'Inputs T'!CO12","v":0},{"$f":"'Inputs T'!CP12","v":0},{"$f":"'Inputs T'!CQ12","v":0},{"$f":"'Inputs T'!CR12","v":0},{"$f":"'Inputs T'!CS12","v":0},{"$f":"'Inputs T'!CT12","v":0},{"$f":"'Inputs T'!CU12","v":0},{"$f":"'Inputs T'!CV12","v":0},{"$f":"'Inputs T'!CW12","v":0},{"$f":"'Inputs T'!CX12","v":0},{"$f":"'Inputs T'!CY12","v":0},{"$f":"'Inputs T'!CZ12","v":0},{"$f":"'Inputs T'!DA12","v":0},{"$f":"'Inputs T'!DB12","v":0},{"$f":"'Inputs T'!DC12","v":0},{"$f":"'Inputs T'!DD12","v":0},{"$f":"'Inputs T'!DE12","v":0},{"$f":"'Inputs T'!DF12","v":0},{"$f":"'Inputs T'!DG12","v":0},{"$f":"'Inputs T'!DH12","v":0},{"$f":"'Inputs T'!DI12","v":0},{"$f":"'Inputs T'!DJ12","v":0},{"$f":"'Inputs T'!DK12","v":0},{"$f":"'Inputs T'!DL12","v":0},{"$f":"'Inputs T'!DM12","v":0},{"$f":"'Inputs T'!DN12","v":0},{"$f":"'Inputs T'!DO12","v":0},{"$f":"'Inputs T'!DP12","v":0},{"$f":"'Inputs T'!DQ12","v":0},{"$f":"'Inputs T'!DR12","v":0},{"$f":"'Inputs T'!DS12","v":0},{"$f":"'Inputs T'!DT12","v":0},{"$f":"'Inputs T'!DU12","v":0},{"$f":"'Inputs T'!DV12","v":0},{"$f":"'Inputs T'!DW12","v":0},{"$f":"'Inputs T'!DX12","v":0},{"$f":"'Inputs T'!DY12","v":0},{"$f":"'Inputs T'!DZ12","v":0},{"$f":"'Inputs T'!EA12","v":0},{"$f":"'Inputs T'!EB12","v":0},{"$f":"'Inputs T'!EC12","v":0},{"$f":"'Inputs T'!ED12","v":0},{"$f":"'Inputs T'!EE12","v":0},{"$f":"'Inputs T'!EF12","v":0},{"$f":"'Inputs T'!EG12","v":0},{"$f":"'Inputs T'!EH12","v":0},{"$f":"'Inputs T'!EI12","v":0},{"$f":"'Inputs T'!EJ12","v":0},{"$f":"'Inputs T'!EK12","v":0},{"$f":"'Inputs T'!EL12","v":0},{"$f":"'Inputs T'!EM12","v":0},{"$f":"'Inputs T'!EN12","v":0},{"$f":"'Inputs T'!EO12","v":0},{"$f":"'Inputs T'!EP12","v":0},{"$f":"'Inputs T'!EQ12","v":0},{"$f":"'Inputs T'!ER12","v":0},{"$f":"'Inputs T'!ES12","v":0},{"$f":"'Inputs T'!ET12","v":0},{"$f":"'Inputs T'!EU12","v":0},{"$f":"'Inputs T'!EV12","v":0},{"$f":"'Inputs T'!EW12","v":0},{"$f":"'Inputs T'!EX12","v":0},{"$f":"'Inputs T'!EY12","v":0},{"$f":"'Inputs T'!EZ12","v":0},{"$f":"'Inputs T'!FA12","v":0},{"$f":"'Inputs T'!FB12","v":0},{"$f":"'Inputs T'!FC12","v":0},{"$f":"'Inputs T'!FD12","v":0},{"$f":"'Inputs T'!FE12","v":0},{"$f":"'Inputs T'!FF12","v":0}]
[null,"Флаг фазы строительства",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M13","v":0},{"$f":"'Inputs T'!N13","v":0},{"$f":"'Inputs T'!O13","v":0},{"$f":"'Inputs T'!P13","v":0},{"$f":"'Inputs T'!Q13","v":1},{"$f":"'Inputs T'!R13","v":1},{"$f":"'Inputs T'!S13","v":1},{"$f":"'Inputs T'!T13","v":1},{"$f":"'Inputs T'!U13","v":1},{"$f":"'Inputs T'!V13","v":1},{"$f":"'Inputs T'!W13","v":1},{"$f":"'Inputs T'!X13","v":1},{"$f":"'Inputs T'!Y13","v":0},{"$f":"'Inputs T'!Z13","v":0},{"$f":"'Inputs T'!AA13","v":0},{"$f":"'Inputs T'!AB13","v":0},{"$f":"'Inputs T'!AC13","v":0},{"$f":"'Inputs T'!AD13","v":0},{"$f":"'Inputs T'!AE13","v":0},{"$f":"'Inputs T'!AF13","v":0},{"$f":"'Inputs T'!AG13","v":0},{"$f":"'Inputs T'!AH13","v":0},{"$f":"'Inputs T'!AI13","v":0},{"$f":"'Inputs T'!AJ13","v":0},{"$f":"'Inputs T'!AK13","v":0},{"$f":"'Inputs T'!AL13","v":0},{"$f":"'Inputs T'!AM13","v":0},{"$f":"'Inputs T'!AN13","v":0},{"$f":"'Inputs T'!AO13","v":0},{"$f":"'Inputs T'!AP13","v":0},{"$f":"'Inputs T'!AQ13","v":0},{"$f":"'Inputs T'!AR13","v":0},{"$f":"'Inputs T'!AS13","v":0},{"$f":"'Inputs T'!AT13","v":0},{"$f":"'Inputs T'!AU13","v":0},{"$f":"'Inputs T'!AV13","v":0},{"$f":"'Inputs T'!AW13","v":0},{"$f":"'Inputs T'!AX13","v":0},{"$f":"'Inputs T'!AY13","v":0},{"$f":"'Inputs T'!AZ13","v":0},{"$f":"'Inputs T'!BA13","v":0},{"$f":"'Inputs T'!BB13","v":0},{"$f":"'Inputs T'!BC13","v":0},{"$f":"'Inputs T'!BD13","v":0},{"$f":"'Inputs T'!BE13","v":0},{"$f":"'Inputs T'!BF13","v":0},{"$f":"'Inputs T'!BG13","v":0},{"$f":"'Inputs T'!BH13","v":0},{"$f":"'Inputs T'!BI13","v":0},{"$f":"'Inputs T'!BJ13","v":0},{"$f":"'Inputs T'!BK13","v":0},{"$f":"'Inputs T'!BL13","v":0},{"$f":"'Inputs T'!BM13","v":0},{"$f":"'Inputs T'!BN13","v":0},{"$f":"'Inputs T'!BO13","v":0},{"$f":"'Inputs T'!BP13","v":0},{"$f":"'Inputs T'!BQ13","v":0},{"$f":"'Inputs T'!BR13","v":0},{"$f":"'Inputs T'!BS13","v":0},{"$f":"'Inputs T'!BT13","v":0},{"$f":"'Inputs T'!BU13","v":0},{"$f":"'Inputs T'!BV13","v":0},{"$f":"'Inputs T'!BW13","v":0},{"$f":"'Inputs T'!BX13","v":0},{"$f":"'Inputs T'!BY13","v":0},{"$f":"'Inputs T'!BZ13","v":0},{"$f":"'Inputs T'!CA13","v":0},{"$f":"'Inputs T'!CB13","v":0},{"$f":"'Inputs T'!CC13","v":0},{"$f":"'Inputs T'!CD13","v":0},{"$f":"'Inputs T'!CE13","v":0},{"$f":"'Inputs T'!CF13","v":0},{"$f":"'Inputs T'!CG13","v":0},{"$f":"'Inputs T'!CH13","v":0},{"$f":"'Inputs T'!CI13","v":0},{"$f":"'Inputs T'!CJ13","v":0},{"$f":"'Inputs T'!CK13","v":0},{"$f":"'Inputs T'!CL13","v":0},{"$f":"'Inputs T'!CM13","v":0},{"$f":"'Inputs T'!CN13","v":0},{"$f":"'Inputs T'!CO13","v":0},{"$f":"'Inputs T'!CP13","v":0},{"$f":"'Inputs T'!CQ13","v":0},{"$f":"'Inputs T'!CR13","v":0},{"$f":"'Inputs T'!CS13","v":0},{"$f":"'Inputs T'!CT13","v":0},{"$f":"'Inputs T'!CU13","v":0},{"$f":"'Inputs T'!CV13","v":0},{"$f":"'Inputs T'!CW13","v":0},{"$f":"'Inputs T'!CX13","v":0},{"$f":"'Inputs T'!CY13","v":0},{"$f":"'Inputs T'!CZ13","v":0},{"$f":"'Inputs T'!DA13","v":0},{"$f":"'Inputs T'!DB13","v":0},{"$f":"'Inputs T'!DC13","v":0},{"$f":"'Inputs T'!DD13","v":0},{"$f":"'Inputs T'!DE13","v":0},{"$f":"'Inputs T'!DF13","v":0},{"$f":"'Inputs T'!DG13","v":0},{"$f":"'Inputs T'!DH13","v":0},{"$f":"'Inputs T'!DI13","v":0},{"$f":"'Inputs T'!DJ13","v":0},{"$f":"'Inputs T'!DK13","v":0},{"$f":"'Inputs T'!DL13","v":0},{"$f":"'Inputs T'!DM13","v":0},{"$f":"'Inputs T'!DN13","v":0},{"$f":"'Inputs T'!DO13","v":0},{"$f":"'Inputs T'!DP13","v":0},{"$f":"'Inputs T'!DQ13","v":0},{"$f":"'Inputs T'!DR13","v":0},{"$f":"'Inputs T'!DS13","v":0},{"$f":"'Inputs T'!DT13","v":0},{"$f":"'Inputs T'!DU13","v":0},{"$f":"'Inputs T'!DV13","v":0},{"$f":"'Inputs T'!DW13","v":0},{"$f":"'Inputs T'!DX13","v":0},{"$f":"'Inputs T'!DY13","v":0},{"$f":"'Inputs T'!DZ13","v":0},{"$f":"'Inputs T'!EA13","v":0},{"$f":"'Inputs T'!EB13","v":0},{"$f":"'Inputs T'!EC13","v":0},{"$f":"'Inputs T'!ED13","v":0},{"$f":"'Inputs T'!EE13","v":0},{"$f":"'Inputs T'!EF13","v":0},{"$f":"'Inputs T'!EG13","v":0},{"$f":"'Inputs T'!EH13","v":0},{"$f":"'Inputs T'!EI13","v":0},{"$f":"'Inputs T'!EJ13","v":0},{"$f":"'Inputs T'!EK13","v":0},{"$f":"'Inputs T'!EL13","v":0},{"$f":"'Inputs T'!EM13","v":0},{"$f":"'Inputs T'!EN13","v":0},{"$f":"'Inputs T'!EO13","v":0},{"$f":"'Inputs T'!EP13","v":0},{"$f":"'Inputs T'!EQ13","v":0},{"$f":"'Inputs T'!ER13","v":0},{"$f":"'Inputs T'!ES13","v":0},{"$f":"'Inputs T'!ET13","v":0},{"$f":"'Inputs T'!EU13","v":0},{"$f":"'Inputs T'!EV13","v":0},{"$f":"'Inputs T'!EW13","v":0},{"$f":"'Inputs T'!EX13","v":0},{"$f":"'Inputs T'!EY13","v":0},{"$f":"'Inputs T'!EZ13","v":0},{"$f":"'Inputs T'!FA13","v":0},{"$f":"'Inputs T'!FB13","v":0},{"$f":"'Inputs T'!FC13","v":0},{"$f":"'Inputs T'!FD13","v":0},{"$f":"'Inputs T'!FE13","v":0},{"$f":"'Inputs T'!FF13","v":0}]
[null,"Флаг операционной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M14","v":0},{"$f":"'Inputs T'!N14","v":0},{"$f":"'Inputs T'!O14","v":0},{"$f":"'Inputs T'!P14","v":0},{"$f":"'Inputs T'!Q14","v":0},{"$f":"'Inputs T'!R14","v":0},{"$f":"'Inputs T'!S14","v":0},{"$f":"'Inputs T'!T14","v":0},{"$f":"'Inputs T'!U14","v":0},{"$f":"'Inputs T'!V14","v":0},{"$f":"'Inputs T'!W14","v":0},{"$f":"'Inputs T'!X14","v":0},{"$f":"'Inputs T'!Y14","v":1},{"$f":"'Inputs T'!Z14","v":1},{"$f":"'Inputs T'!AA14","v":1},{"$f":"'Inputs T'!AB14","v":1},{"$f":"'Inputs T'!AC14","v":1},{"$f":"'Inputs T'!AD14","v":1},{"$f":"'Inputs T'!AE14","v":1},{"$f":"'Inputs T'!AF14","v":1},{"$f":"'Inputs T'!AG14","v":1},{"$f":"'Inputs T'!AH14","v":1},{"$f":"'Inputs T'!AI14","v":1},{"$f":"'Inputs T'!AJ14","v":1},{"$f":"'Inputs T'!AK14","v":1},{"$f":"'Inputs T'!AL14","v":1},{"$f":"'Inputs T'!AM14","v":1},{"$f":"'Inputs T'!AN14","v":1},{"$f":"'Inputs T'!AO14","v":1},{"$f":"'Inputs T'!AP14","v":1},{"$f":"'Inputs T'!AQ14","v":1},{"$f":"'Inputs T'!AR14","v":1},{"$f":"'Inputs T'!AS14","v":0},{"$f":"'Inputs T'!AT14","v":0},{"$f":"'Inputs T'!AU14","v":0},{"$f":"'Inputs T'!AV14","v":0},{"$f":"'Inputs T'!AW14","v":0},{"$f":"'Inputs T'!AX14","v":0},{"$f":"'Inputs T'!AY14","v":0},{"$f":"'Inputs T'!AZ14","v":0},{"$f":"'Inputs T'!BA14","v":0},{"$f":"'Inputs T'!BB14","v":0},{"$f":"'Inputs T'!BC14","v":0},{"$f":"'Inputs T'!BD14","v":0},{"$f":"'Inputs T'!BE14","v":0},{"$f":"'Inputs T'!BF14","v":0},{"$f":"'Inputs T'!BG14","v":0},{"$f":"'Inputs T'!BH14","v":0},{"$f":"'Inputs T'!BI14","v":0},{"$f":"'Inputs T'!BJ14","v":0},{"$f":"'Inputs T'!BK14","v":0},{"$f":"'Inputs T'!BL14","v":0},{"$f":"'Inputs T'!BM14","v":0},{"$f":"'Inputs T'!BN14","v":0},{"$f":"'Inputs T'!BO14","v":0},{"$f":"'Inputs T'!BP14","v":0},{"$f":"'Inputs T'!BQ14","v":0},{"$f":"'Inputs T'!BR14","v":0},{"$f":"'Inputs T'!BS14","v":0},{"$f":"'Inputs T'!BT14","v":0},{"$f":"'Inputs T'!BU14","v":0},{"$f":"'Inputs T'!BV14","v":0},{"$f":"'Inputs T'!BW14","v":0},{"$f":"'Inputs T'!BX14","v":0},{"$f":"'Inputs T'!BY14","v":0},{"$f":"'Inputs T'!BZ14","v":0},{"$f":"'Inputs T'!CA14","v":0},{"$f":"'Inputs T'!CB14","v":0},{"$f":"'Inputs T'!CC14","v":0},{"$f":"'Inputs T'!CD14","v":0},{"$f":"'Inputs T'!CE14","v":0},{"$f":"'Inputs T'!CF14","v":0},{"$f":"'Inputs T'!CG14","v":0},{"$f":"'Inputs T'!CH14","v":0},{"$f":"'Inputs T'!CI14","v":0},{"$f":"'Inputs T'!CJ14","v":0},{"$f":"'Inputs T'!CK14","v":0},{"$f":"'Inputs T'!CL14","v":0},{"$f":"'Inputs T'!CM14","v":0},{"$f":"'Inputs T'!CN14","v":0},{"$f":"'Inputs T'!CO14","v":0},{"$f":"'Inputs T'!CP14","v":0},{"$f":"'Inputs T'!CQ14","v":0},{"$f":"'Inputs T'!CR14","v":0},{"$f":"'Inputs T'!CS14","v":0},{"$f":"'Inputs T'!CT14","v":0},{"$f":"'Inputs T'!CU14","v":0},{"$f":"'Inputs T'!CV14","v":0},{"$f":"'Inputs T'!CW14","v":0},{"$f":"'Inputs T'!CX14","v":0},{"$f":"'Inputs T'!CY14","v":0},{"$f":"'Inputs T'!CZ14","v":0},{"$f":"'Inputs T'!DA14","v":0},{"$f":"'Inputs T'!DB14","v":0},{"$f":"'Inputs T'!DC14","v":0},{"$f":"'Inputs T'!DD14","v":0},{"$f":"'Inputs T'!DE14","v":0},{"$f":"'Inputs T'!DF14","v":0},{"$f":"'Inputs T'!DG14","v":0},{"$f":"'Inputs T'!DH14","v":0},{"$f":"'Inputs T'!DI14","v":0},{"$f":"'Inputs T'!DJ14","v":0},{"$f":"'Inputs T'!DK14","v":0},{"$f":"'Inputs T'!DL14","v":0},{"$f":"'Inputs T'!DM14","v":0},{"$f":"'Inputs T'!DN14","v":0},{"$f":"'Inputs T'!DO14","v":0},{"$f":"'Inputs T'!DP14","v":0},{"$f":"'Inputs T'!DQ14","v":0},{"$f":"'Inputs T'!DR14","v":0},{"$f":"'Inputs T'!DS14","v":0},{"$f":"'Inputs T'!DT14","v":0},{"$f":"'Inputs T'!DU14","v":0},{"$f":"'Inputs T'!DV14","v":0},{"$f":"'Inputs T'!DW14","v":0},{"$f":"'Inputs T'!DX14","v":0},{"$f":"'Inputs T'!DY14","v":0},{"$f":"'Inputs T'!DZ14","v":0},{"$f":"'Inputs T'!EA14","v":0},{"$f":"'Inputs T'!EB14","v":0},{"$f":"'Inputs T'!EC14","v":0},{"$f":"'Inputs T'!ED14","v":0},{"$f":"'Inputs T'!EE14","v":0},{"$f":"'Inputs T'!EF14","v":0},{"$f":"'Inputs T'!EG14","v":0},{"$f":"'Inputs T'!EH14","v":0},{"$f":"'Inputs T'!EI14","v":0},{"$f":"'Inputs T'!EJ14","v":0},{"$f":"'Inputs T'!EK14","v":0},{"$f":"'Inputs T'!EL14","v":0},{"$f":"'Inputs T'!EM14","v":0},{"$f":"'Inputs T'!EN14","v":0},{"$f":"'Inputs T'!EO14","v":0},{"$f":"'Inputs T'!EP14","v":0},{"$f":"'Inputs T'!EQ14","v":0},{"$f":"'Inputs T'!ER14","v":0},{"$f":"'Inputs T'!ES14","v":0},{"$f":"'Inputs T'!ET14","v":0},{"$f":"'Inputs T'!EU14","v":0},{"$f":"'Inputs T'!EV14","v":0},{"$f":"'Inputs T'!EW14","v":0},{"$f":"'Inputs T'!EX14","v":0},{"$f":"'Inputs T'!EY14","v":0},{"$f":"'Inputs T'!EZ14","v":0},{"$f":"'Inputs T'!FA14","v":0},{"$f":"'Inputs T'!FB14","v":0},{"$f":"'Inputs T'!FC14","v":0},{"$f":"'Inputs T'!FD14","v":0},{"$f":"'Inputs T'!FE14","v":0},{"$f":"'Inputs T'!FF14","v":0}]
[null,"Флаг постпроектной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M15","v":0},{"$f":"'Inputs T'!N15","v":0},{"$f":"'Inputs T'!O15","v":0},{"$f":"'Inputs T'!P15","v":0},{"$f":"'Inputs T'!Q15","v":0},{"$f":"'Inputs T'!R15","v":0},{"$f":"'Inputs T'!S15","v":0},{"$f":"'Inputs T'!T15","v":0},{"$f":"'Inputs T'!U15","v":0},{"$f":"'Inputs T'!V15","v":0},{"$f":"'Inputs T'!W15","v":0},{"$f":"'Inputs T'!X15","v":0},{"$f":"'Inputs T'!Y15","v":0},{"$f":"'Inputs T'!Z15","v":0},{"$f":"'Inputs T'!AA15","v":0},{"$f":"'Inputs T'!AB15","v":0},{"$f":"'Inputs T'!AC15","v":0},{"$f":"'Inputs T'!AD15","v":0},{"$f":"'Inputs T'!AE15","v":0},{"$f":"'Inputs T'!AF15","v":0},{"$f":"'Inputs T'!AG15","v":0},{"$f":"'Inputs T'!AH15","v":0},{"$f":"'Inputs T'!AI15","v":0},{"$f":"'Inputs T'!AJ15","v":0},{"$f":"'Inputs T'!AK15","v":0},{"$f":"'Inputs T'!AL15","v":0},{"$f":"'Inputs T'!AM15","v":0},{"$f":"'Inputs T'!AN15","v":0},{"$f":"'Inputs T'!AO15","v":0},{"$f":"'Inputs T'!AP15","v":0},{"$f":"'Inputs T'!AQ15","v":0},{"$f":"'Inputs T'!AR15","v":0},{"$f":"'Inputs T'!AS15","v":1},{"$f":"'Inputs T'!AT15","v":1},{"$f":"'Inputs T'!AU15","v":1},{"$f":"'Inputs T'!AV15","v":1},{"$f":"'Inputs T'!AW15","v":1},{"$f":"'Inputs T'!AX15","v":1},{"$f":"'Inputs T'!AY15","v":1},{"$f":"'Inputs T'!AZ15","v":1},{"$f":"'Inputs T'!BA15","v":1},{"$f":"'Inputs T'!BB15","v":1},{"$f":"'Inputs T'!BC15","v":1},{"$f":"'Inputs T'!BD15","v":1},{"$f":"'Inputs T'!BE15","v":1},{"$f":"'Inputs T'!BF15","v":1},{"$f":"'Inputs T'!BG15","v":1},{"$f":"'Inputs T'!BH15","v":1},{"$f":"'Inputs T'!BI15","v":1},{"$f":"'Inputs T'!BJ15","v":1},{"$f":"'Inputs T'!BK15","v":1},{"$f":"'Inputs T'!BL15","v":1},{"$f":"'Inputs T'!BM15","v":1},{"$f":"'Inputs T'!BN15","v":1},{"$f":"'Inputs T'!BO15","v":1},{"$f":"'Inputs T'!BP15","v":1},{"$f":"'Inputs T'!BQ15","v":1},{"$f":"'Inputs T'!BR15","v":1},{"$f":"'Inputs T'!BS15","v":1},{"$f":"'Inputs T'!BT15","v":1},{"$f":"'Inputs T'!BU15","v":1},{"$f":"'Inputs T'!BV15","v":1},{"$f":"'Inputs T'!BW15","v":1},{"$f":"'Inputs T'!BX15","v":1},{"$f":"'Inputs T'!BY15","v":1},{"$f":"'Inputs T'!BZ15","v":1},{"$f":"'Inputs T'!CA15","v":1},{"$f":"'Inputs T'!CB15","v":1},{"$f":"'Inputs T'!CC15","v":1},{"$f":"'Inputs T'!CD15","v":1},{"$f":"'Inputs T'!CE15","v":1},{"$f":"'Inputs T'!CF15","v":1},{"$f":"'Inputs T'!CG15","v":1},{"$f":"'Inputs T'!CH15","v":1},{"$f":"'Inputs T'!CI15","v":1},{"$f":"'Inputs T'!CJ15","v":1},{"$f":"'Inputs T'!CK15","v":1},{"$f":"'Inputs T'!CL15","v":1},{"$f":"'Inputs T'!CM15","v":1},{"$f":"'Inputs T'!CN15","v":1},{"$f":"'Inputs T'!CO15","v":1},{"$f":"'Inputs T'!CP15","v":1},{"$f":"'Inputs T'!CQ15","v":1},{"$f":"'Inputs T'!CR15","v":1},{"$f":"'Inputs T'!CS15","v":1},{"$f":"'Inputs T'!CT15","v":1},{"$f":"'Inputs T'!CU15","v":1},{"$f":"'Inputs T'!CV15","v":1},{"$f":"'Inputs T'!CW15","v":1},{"$f":"'Inputs T'!CX15","v":1},{"$f":"'Inputs T'!CY15","v":1},{"$f":"'Inputs T'!CZ15","v":1},{"$f":"'Inputs T'!DA15","v":1},{"$f":"'Inputs T'!DB15","v":1},{"$f":"'Inputs T'!DC15","v":1},{"$f":"'Inputs T'!DD15","v":1},{"$f":"'Inputs T'!DE15","v":1},{"$f":"'Inputs T'!DF15","v":1},{"$f":"'Inputs T'!DG15","v":1},{"$f":"'Inputs T'!DH15","v":1},{"$f":"'Inputs T'!DI15","v":1},{"$f":"'Inputs T'!DJ15","v":1},{"$f":"'Inputs T'!DK15","v":1},{"$f":"'Inputs T'!DL15","v":1},{"$f":"'Inputs T'!DM15","v":1},{"$f":"'Inputs T'!DN15","v":1},{"$f":"'Inputs T'!DO15","v":1},{"$f":"'Inputs T'!DP15","v":1},{"$f":"'Inputs T'!DQ15","v":1},{"$f":"'Inputs T'!DR15","v":1},{"$f":"'Inputs T'!DS15","v":1},{"$f":"'Inputs T'!DT15","v":1},{"$f":"'Inputs T'!DU15","v":1},{"$f":"'Inputs T'!DV15","v":1},{"$f":"'Inputs T'!DW15","v":1},{"$f":"'Inputs T'!DX15","v":1},{"$f":"'Inputs T'!DY15","v":1},{"$f":"'Inputs T'!DZ15","v":1},{"$f":"'Inputs T'!EA15","v":1},{"$f":"'Inputs T'!EB15","v":1},{"$f":"'Inputs T'!EC15","v":1},{"$f":"'Inputs T'!ED15","v":1},{"$f":"'Inputs T'!EE15","v":1},{"$f":"'Inputs T'!EF15","v":1},{"$f":"'Inputs T'!EG15","v":1},{"$f":"'Inputs T'!EH15","v":1},{"$f":"'Inputs T'!EI15","v":1},{"$f":"'Inputs T'!EJ15","v":1},{"$f":"'Inputs T'!EK15","v":1},{"$f":"'Inputs T'!EL15","v":1},{"$f":"'Inputs T'!EM15","v":1},{"$f":"'Inputs T'!EN15","v":1},{"$f":"'Inputs T'!EO15","v":1},{"$f":"'Inputs T'!EP15","v":1},{"$f":"'Inputs T'!EQ15","v":1},{"$f":"'Inputs T'!ER15","v":1},{"$f":"'Inputs T'!ES15","v":1},{"$f":"'Inputs T'!ET15","v":1},{"$f":"'Inputs T'!EU15","v":1},{"$f":"'Inputs T'!EV15","v":1},{"$f":"'Inputs T'!EW15","v":1},{"$f":"'Inputs T'!EX15","v":1},{"$f":"'Inputs T'!EY15","v":1},{"$f":"'Inputs T'!EZ15","v":1},{"$f":"'Inputs T'!FA15","v":1},{"$f":"'Inputs T'!FB15","v":1},{"$f":"'Inputs T'!FC15","v":1},{"$f":"'Inputs T'!FD15","v":1},{"$f":"'Inputs T'!FE15","v":1},{"$f":"'Inputs T'!FF15","v":1}]
[null,{"$f":"\"Код статуса проекта (1 \"& Controls!$H$10 & \"; 2 \" & Controls!$H$11 & \"; 3 \"& Controls!$H$12 & \"; 4 \"& Controls!$H$13 &\")\"","v":"Код статуса проекта (1 Проект; 2 Строит; 3 Опер; 4 П/проект)"},null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M16","v":1},{"$f":"'Inputs T'!N16","v":1},{"$f":"'Inputs T'!O16","v":1},{"$f":"'Inputs T'!P16","v":1},{"$f":"'Inputs T'!Q16","v":2},{"$f":"'Inputs T'!R16","v":2},{"$f":"'Inputs T'!S16","v":2},{"$f":"'Inputs T'!T16","v":2},{"$f":"'Inputs T'!U16","v":2},{"$f":"'Inputs T'!V16","v":2},{"$f":"'Inputs T'!W16","v":2},{"$f":"'Inputs T'!X16","v":2},{"$f":"'Inputs T'!Y16","v":3},{"$f":"'Inputs T'!Z16","v":3},{"$f":"'Inputs T'!AA16","v":3},{"$f":"'Inputs T'!AB16","v":3},{"$f":"'Inputs T'!AC16","v":3},{"$f":"'Inputs T'!AD16","v":3},{"$f":"'Inputs T'!AE16","v":3},{"$f":"'Inputs T'!AF16","v":3},{"$f":"'Inputs T'!AG16","v":3},{"$f":"'Inputs T'!AH16","v":3},{"$f":"'Inputs T'!AI16","v":3},{"$f":"'Inputs T'!AJ16","v":3},{"$f":"'Inputs T'!AK16","v":3},{"$f":"'Inputs T'!AL16","v":3},{"$f":"'Inputs T'!AM16","v":3},{"$f":"'Inputs T'!AN16","v":3},{"$f":"'Inputs T'!AO16","v":3},{"$f":"'Inputs T'!AP16","v":3},{"$f":"'Inputs T'!AQ16","v":3},{"$f":"'Inputs T'!AR16","v":3},{"$f":"'Inputs T'!AS16","v":4},{"$f":"'Inputs T'!AT16","v":4},{"$f":"'Inputs T'!AU16","v":4},{"$f":"'Inputs T'!AV16","v":4},{"$f":"'Inputs T'!AW16","v":4},{"$f":"'Inputs T'!AX16","v":4},{"$f":"'Inputs T'!AY16","v":4},{"$f":"'Inputs T'!AZ16","v":4},{"$f":"'Inputs T'!BA16","v":4},{"$f":"'Inputs T'!BB16","v":4},{"$f":"'Inputs T'!BC16","v":4},{"$f":"'Inputs T'!BD16","v":4},{"$f":"'Inputs T'!BE16","v":4},{"$f":"'Inputs T'!BF16","v":4},{"$f":"'Inputs T'!BG16","v":4},{"$f":"'Inputs T'!BH16","v":4},{"$f":"'Inputs T'!BI16","v":4},{"$f":"'Inputs T'!BJ16","v":4},{"$f":"'Inputs T'!BK16","v":4},{"$f":"'Inputs T'!BL16","v":4},{"$f":"'Inputs T'!BM16","v":4},{"$f":"'Inputs T'!BN16","v":4},{"$f":"'Inputs T'!BO16","v":4},{"$f":"'Inputs T'!BP16","v":4},{"$f":"'Inputs T'!BQ16","v":4},{"$f":"'Inputs T'!BR16","v":4},{"$f":"'Inputs T'!BS16","v":4},{"$f":"'Inputs T'!BT16","v":4},{"$f":"'Inputs T'!BU16","v":4},{"$f":"'Inputs T'!BV16","v":4},{"$f":"'Inputs T'!BW16","v":4},{"$f":"'Inputs T'!BX16","v":4},{"$f":"'Inputs T'!BY16","v":4},{"$f":"'Inputs T'!BZ16","v":4},{"$f":"'Inputs T'!CA16","v":4},{"$f":"'Inputs T'!CB16","v":4},{"$f":"'Inputs T'!CC16","v":4},{"$f":"'Inputs T'!CD16","v":4},{"$f":"'Inputs T'!CE16","v":4},{"$f":"'Inputs T'!CF16","v":4},{"$f":"'Inputs T'!CG16","v":4},{"$f":"'Inputs T'!CH16","v":4},{"$f":"'Inputs T'!CI16","v":4},{"$f":"'Inputs T'!CJ16","v":4},{"$f":"'Inputs T'!CK16","v":4},{"$f":"'Inputs T'!CL16","v":4},{"$f":"'Inputs T'!CM16","v":4},{"$f":"'Inputs T'!CN16","v":4},{"$f":"'Inputs T'!CO16","v":4},{"$f":"'Inputs T'!CP16","v":4},{"$f":"'Inputs T'!CQ16","v":4},{"$f":"'Inputs T'!CR16","v":4},{"$f":"'Inputs T'!CS16","v":4},{"$f":"'Inputs T'!CT16","v":4},{"$f":"'Inputs T'!CU16","v":4},{"$f":"'Inputs T'!CV16","v":4},{"$f":"'Inputs T'!CW16","v":4},{"$f":"'Inputs T'!CX16","v":4},{"$f":"'Inputs T'!CY16","v":4},{"$f":"'Inputs T'!CZ16","v":4},{"$f":"'Inputs T'!DA16","v":4},{"$f":"'Inputs T'!DB16","v":4},{"$f":"'Inputs T'!DC16","v":4},{"$f":"'Inputs T'!DD16","v":4},{"$f":"'Inputs T'!DE16","v":4},{"$f":"'Inputs T'!DF16","v":4},{"$f":"'Inputs T'!DG16","v":4},{"$f":"'Inputs T'!DH16","v":4},{"$f":"'Inputs T'!DI16","v":4},{"$f":"'Inputs T'!DJ16","v":4},{"$f":"'Inputs T'!DK16","v":4},{"$f":"'Inputs T'!DL16","v":4},{"$f":"'Inputs T'!DM16","v":4},{"$f":"'Inputs T'!DN16","v":4},{"$f":"'Inputs T'!DO16","v":4},{"$f":"'Inputs T'!DP16","v":4},{"$f":"'Inputs T'!DQ16","v":4},{"$f":"'Inputs T'!DR16","v":4},{"$f":"'Inputs T'!DS16","v":4},{"$f":"'Inputs T'!DT16","v":4},{"$f":"'Inputs T'!DU16","v":4},{"$f":"'Inputs T'!DV16","v":4},{"$f":"'Inputs T'!DW16","v":4},{"$f":"'Inputs T'!DX16","v":4},{"$f":"'Inputs T'!DY16","v":4},{"$f":"'Inputs T'!DZ16","v":4},{"$f":"'Inputs T'!EA16","v":4},{"$f":"'Inputs T'!EB16","v":4},{"$f":"'Inputs T'!EC16","v":4},{"$f":"'Inputs T'!ED16","v":4},{"$f":"'Inputs T'!EE16","v":4},{"$f":"'Inputs T'!EF16","v":4},{"$f":"'Inputs T'!EG16","v":4},{"$f":"'Inputs T'!EH16","v":4},{"$f":"'Inputs T'!EI16","v":4},{"$f":"'Inputs T'!EJ16","v":4},{"$f":"'Inputs T'!EK16","v":4},{"$f":"'Inputs T'!EL16","v":4},{"$f":"'Inputs T'!EM16","v":4},{"$f":"'Inputs T'!EN16","v":4},{"$f":"'Inputs T'!EO16","v":4},{"$f":"'Inputs T'!EP16","v":4},{"$f":"'Inputs T'!EQ16","v":4},{"$f":"'Inputs T'!ER16","v":4},{"$f":"'Inputs T'!ES16","v":4},{"$f":"'Inputs T'!ET16","v":4},{"$f":"'Inputs T'!EU16","v":4},{"$f":"'Inputs T'!EV16","v":4},{"$f":"'Inputs T'!EW16","v":4},{"$f":"'Inputs T'!EX16","v":4},{"$f":"'Inputs T'!EY16","v":4},{"$f":"'Inputs T'!EZ16","v":4},{"$f":"'Inputs T'!FA16","v":4},{"$f":"'Inputs T'!FB16","v":4},{"$f":"'Inputs T'!FC16","v":4},{"$f":"'Inputs T'!FD16","v":4},{"$f":"'Inputs T'!FE16","v":4},{"$f":"'Inputs T'!FF16","v":4}]
[null,"Статус проекта",null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M17","v":"Проект"},{"$f":"'Inputs T'!N17","v":"Проект"},{"$f":"'Inputs T'!O17","v":"Проект"},{"$f":"'Inputs T'!P17","v":"Проект"},{"$f":"'Inputs T'!Q17","v":"Строит"},{"$f":"'Inputs T'!R17","v":"Строит"},{"$f":"'Inputs T'!S17","v":"Строит"},{"$f":"'Inputs T'!T17","v":"Строит"},{"$f":"'Inputs T'!U17","v":"Строит"},{"$f":"'Inputs T'!V17","v":"Строит"},{"$f":"'Inputs T'!W17","v":"Строит"},{"$f":"'Inputs T'!X17","v":"Строит"},{"$f":"'Inputs T'!Y17","v":"Опер"},{"$f":"'Inputs T'!Z17","v":"Опер"},{"$f":"'Inputs T'!AA17","v":"Опер"},{"$f":"'Inputs T'!AB17","v":"Опер"},{"$f":"'Inputs T'!AC17","v":"Опер"},{"$f":"'Inputs T'!AD17","v":"Опер"},{"$f":"'Inputs T'!AE17","v":"Опер"},{"$f":"'Inputs T'!AF17","v":"Опер"},{"$f":"'Inputs T'!AG17","v":"Опер"},{"$f":"'Inputs T'!AH17","v":"Опер"},{"$f":"'Inputs T'!AI17","v":"Опер"},{"$f":"'Inputs T'!AJ17","v":"Опер"},{"$f":"'Inputs T'!AK17","v":"Опер"},{"$f":"'Inputs T'!AL17","v":"Опер"},{"$f":"'Inputs T'!AM17","v":"Опер"},{"$f":"'Inputs T'!AN17","v":"Опер"},{"$f":"'Inputs T'!AO17","v":"Опер"},{"$f":"'Inputs T'!AP17","v":"Опер"},{"$f":"'Inputs T'!AQ17","v":"Опер"},{"$f":"'Inputs T'!AR17","v":"Опер"},{"$f":"'Inputs T'!AS17","v":"П/проект"},{"$f":"'Inputs T'!AT17","v":"П/проект"},{"$f":"'Inputs T'!AU17","v":"П/проект"},{"$f":"'Inputs T'!AV17","v":"П/проект"},{"$f":"'Inputs T'!AW17","v":"П/проект"},{"$f":"'Inputs T'!AX17","v":"П/проект"},{"$f":"'Inputs T'!AY17","v":"П/проект"},{"$f":"'Inputs T'!AZ17","v":"П/проект"},{"$f":"'Inputs T'!BA17","v":"П/проект"},{"$f":"'Inputs T'!BB17","v":"П/проект"},{"$f":"'Inputs T'!BC17","v":"П/проект"},{"$f":"'Inputs T'!BD17","v":"П/проект"},{"$f":"'Inputs T'!BE17","v":"П/проект"},{"$f":"'Inputs T'!BF17","v":"П/проект"},{"$f":"'Inputs T'!BG17","v":"П/проект"},{"$f":"'Inputs T'!BH17","v":"П/проект"},{"$f":"'Inputs T'!BI17","v":"П/проект"},{"$f":"'Inputs T'!BJ17","v":"П/проект"},{"$f":"'Inputs T'!BK17","v":"П/проект"},{"$f":"'Inputs T'!BL17","v":"П/проект"},{"$f":"'Inputs T'!BM17","v":"П/проект"},{"$f":"'Inputs T'!BN17","v":"П/проект"},{"$f":"'Inputs T'!BO17","v":"П/проект"},{"$f":"'Inputs T'!BP17","v":"П/проект"},{"$f":"'Inputs T'!BQ17","v":"П/проект"},{"$f":"'Inputs T'!BR17","v":"П/проект"},{"$f":"'Inputs T'!BS17","v":"П/проект"},{"$f":"'Inputs T'!BT17","v":"П/проект"},{"$f":"'Inputs T'!BU17","v":"П/проект"},{"$f":"'Inputs T'!BV17","v":"П/проект"},{"$f":"'Inputs T'!BW17","v":"П/проект"},{"$f":"'Inputs T'!BX17","v":"П/проект"},{"$f":"'Inputs T'!BY17","v":"П/проект"},{"$f":"'Inputs T'!BZ17","v":"П/проект"},{"$f":"'Inputs T'!CA17","v":"П/проект"},{"$f":"'Inputs T'!CB17","v":"П/проект"},{"$f":"'Inputs T'!CC17","v":"П/проект"},{"$f":"'Inputs T'!CD17","v":"П/проект"},{"$f":"'Inputs T'!CE17","v":"П/проект"},{"$f":"'Inputs T'!CF17","v":"П/проект"},{"$f":"'Inputs T'!CG17","v":"П/проект"},{"$f":"'Inputs T'!CH17","v":"П/проект"},{"$f":"'Inputs T'!CI17","v":"П/проект"},{"$f":"'Inputs T'!CJ17","v":"П/проект"},{"$f":"'Inputs T'!CK17","v":"П/проект"},{"$f":"'Inputs T'!CL17","v":"П/проект"},{"$f":"'Inputs T'!CM17","v":"П/проект"},{"$f":"'Inputs T'!CN17","v":"П/проект"},{"$f":"'Inputs T'!CO17","v":"П/проект"},{"$f":"'Inputs T'!CP17","v":"П/проект"},{"$f":"'Inputs T'!CQ17","v":"П/проект"},{"$f":"'Inputs T'!CR17","v":"П/проект"},{"$f":"'Inputs T'!CS17","v":"П/проект"},{"$f":"'Inputs T'!CT17","v":"П/проект"},{"$f":"'Inputs T'!CU17","v":"П/проект"},{"$f":"'Inputs T'!CV17","v":"П/проект"},{"$f":"'Inputs T'!CW17","v":"П/проект"},{"$f":"'Inputs T'!CX17","v":"П/проект"},{"$f":"'Inputs T'!CY17","v":"П/проект"},{"$f":"'Inputs T'!CZ17","v":"П/проект"},{"$f":"'Inputs T'!DA17","v":"П/проект"},{"$f":"'Inputs T'!DB17","v":"П/проект"},{"$f":"'Inputs T'!DC17","v":"П/проект"},{"$f":"'Inputs T'!DD17","v":"П/проект"},{"$f":"'Inputs T'!DE17","v":"П/проект"},{"$f":"'Inputs T'!DF17","v":"П/проект"},{"$f":"'Inputs T'!DG17","v":"П/проект"},{"$f":"'Inputs T'!DH17","v":"П/проект"},{"$f":"'Inputs T'!DI17","v":"П/проект"},{"$f":"'Inputs T'!DJ17","v":"П/проект"},{"$f":"'Inputs T'!DK17","v":"П/проект"},{"$f":"'Inputs T'!DL17","v":"П/проект"},{"$f":"'Inputs T'!DM17","v":"П/проект"},{"$f":"'Inputs T'!DN17","v":"П/проект"},{"$f":"'Inputs T'!DO17","v":"П/проект"},{"$f":"'Inputs T'!DP17","v":"П/проект"},{"$f":"'Inputs T'!DQ17","v":"П/проект"},{"$f":"'Inputs T'!DR17","v":"П/проект"},{"$f":"'Inputs T'!DS17","v":"П/проект"},{"$f":"'Inputs T'!DT17","v":"П/проект"},{"$f":"'Inputs T'!DU17","v":"П/проект"},{"$f":"'Inputs T'!DV17","v":"П/проект"},{"$f":"'Inputs T'!DW17","v":"П/проект"},{"$f":"'Inputs T'!DX17","v":"П/проект"},{"$f":"'Inputs T'!DY17","v":"П/проект"},{"$f":"'Inputs T'!DZ17","v":"П/проект"},{"$f":"'Inputs T'!EA17","v":"П/проект"},{"$f":"'Inputs T'!EB17","v":"П/проект"},{"$f":"'Inputs T'!EC17","v":"П/проект"},{"$f":"'Inputs T'!ED17","v":"П/проект"},{"$f":"'Inputs T'!EE17","v":"П/проект"},{"$f":"'Inputs T'!EF17","v":"П/проект"},{"$f":"'Inputs T'!EG17","v":"П/проект"},{"$f":"'Inputs T'!EH17","v":"П/проект"},{"$f":"'Inputs T'!EI17","v":"П/проект"},{"$f":"'Inputs T'!EJ17","v":"П/проект"},{"$f":"'Inputs T'!EK17","v":"П/проект"},{"$f":"'Inputs T'!EL17","v":"П/проект"},{"$f":"'Inputs T'!EM17","v":"П/проект"},{"$f":"'Inputs T'!EN17","v":"П/проект"},{"$f":"'Inputs T'!EO17","v":"П/проект"},{"$f":"'Inputs T'!EP17","v":"П/проект"},{"$f":"'Inputs T'!EQ17","v":"П/проект"},{"$f":"'Inputs T'!ER17","v":"П/проект"},{"$f":"'Inputs T'!ES17","v":"П/проект"},{"$f":"'Inputs T'!ET17","v":"П/проект"},{"$f":"'Inputs T'!EU17","v":"П/проект"},{"$f":"'Inputs T'!EV17","v":"П/проект"},{"$f":"'Inputs T'!EW17","v":"П/проект"},{"$f":"'Inputs T'!EX17","v":"П/проект"},{"$f":"'Inputs T'!EY17","v":"П/проект"},{"$f":"'Inputs T'!EZ17","v":"П/проект"},{"$f":"'Inputs T'!FA17","v":"П/проект"},{"$f":"'Inputs T'!FB17","v":"П/проект"},{"$f":"'Inputs T'!FC17","v":"П/проект"},{"$f":"'Inputs T'!FD17","v":"П/проект"},{"$f":"'Inputs T'!FE17","v":"П/проект"},{"$f":"'Inputs T'!FF17","v":"П/проект"}]
[]
[null,"Дней в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M19","v":91},{"$f":"'Inputs T'!N19","v":92},{"$f":"'Inputs T'!O19","v":92},{"$f":"'Inputs T'!P19","v":91},{"$f":"'Inputs T'!Q19","v":91},{"$f":"'Inputs T'!R19","v":92},{"$f":"'Inputs T'!S19","v":92},{"$f":"'Inputs T'!T19","v":90},{"$f":"'Inputs T'!U19","v":91},{"$f":"'Inputs T'!V19","v":92},{"$f":"'Inputs T'!W19","v":92},{"$f":"'Inputs T'!X19","v":90},{"$f":"'Inputs T'!Y19","v":91},{"$f":"'Inputs T'!Z19","v":92},{"$f":"'Inputs T'!AA19","v":92},{"$f":"'Inputs T'!AB19","v":90},{"$f":"'Inputs T'!AC19","v":91},{"$f":"'Inputs T'!AD19","v":92},{"$f":"'Inputs T'!AE19","v":92},{"$f":"'Inputs T'!AF19","v":91},{"$f":"'Inputs T'!AG19","v":91},{"$f":"'Inputs T'!AH19","v":92},{"$f":"'Inputs T'!AI19","v":92},{"$f":"'Inputs T'!AJ19","v":90},{"$f":"'Inputs T'!AK19","v":91},{"$f":"'Inputs T'!AL19","v":92},{"$f":"'Inputs T'!AM19","v":92},{"$f":"'Inputs T'!AN19","v":90},{"$f":"'Inputs T'!AO19","v":91},{"$f":"'Inputs T'!AP19","v":92},{"$f":"'Inputs T'!AQ19","v":92},{"$f":"'Inputs T'!AR19","v":90},{"$f":"'Inputs T'!AS19","v":91},{"$f":"'Inputs T'!AT19","v":92},{"$f":"'Inputs T'!AU19","v":92},{"$f":"'Inputs T'!AV19","v":91},{"$f":"'Inputs T'!AW19","v":91},{"$f":"'Inputs T'!AX19","v":92},{"$f":"'Inputs T'!AY19","v":92},{"$f":"'Inputs T'!AZ19","v":90},{"$f":"'Inputs T'!BA19","v":91},{"$f":"'Inputs T'!BB19","v":92},{"$f":"'Inputs T'!BC19","v":92},{"$f":"'Inputs T'!BD19","v":90},{"$f":"'Inputs T'!BE19","v":91},{"$f":"'Inputs T'!BF19","v":92},{"$f":"'Inputs T'!BG19","v":92},{"$f":"'Inputs T'!BH19","v":90},{"$f":"'Inputs T'!BI19","v":91},{"$f":"'Inputs T'!BJ19","v":92},{"$f":"'Inputs T'!BK19","v":92},{"$f":"'Inputs T'!BL19","v":91},{"$f":"'Inputs T'!BM19","v":91},{"$f":"'Inputs T'!BN19","v":92},{"$f":"'Inputs T'!BO19","v":92},{"$f":"'Inputs T'!BP19","v":90},{"$f":"'Inputs T'!BQ19","v":91},{"$f":"'Inputs T'!BR19","v":92},{"$f":"'Inputs T'!BS19","v":92},{"$f":"'Inputs T'!BT19","v":90},{"$f":"'Inputs T'!BU19","v":91},{"$f":"'Inputs T'!BV19","v":92},{"$f":"'Inputs T'!BW19","v":92},{"$f":"'Inputs T'!BX19","v":90},{"$f":"'Inputs T'!BY19","v":91},{"$f":"'Inputs T'!BZ19","v":92},{"$f":"'Inputs T'!CA19","v":92},{"$f":"'Inputs T'!CB19","v":91},{"$f":"'Inputs T'!CC19","v":91},{"$f":"'Inputs T'!CD19","v":92},{"$f":"'Inputs T'!CE19","v":92},{"$f":"'Inputs T'!CF19","v":90},{"$f":"'Inputs T'!CG19","v":91},{"$f":"'Inputs T'!CH19","v":92},{"$f":"'Inputs T'!CI19","v":92},{"$f":"'Inputs T'!CJ19","v":90},{"$f":"'Inputs T'!CK19","v":91},{"$f":"'Inputs T'!CL19","v":92},{"$f":"'Inputs T'!CM19","v":92},{"$f":"'Inputs T'!CN19","v":90},{"$f":"'Inputs T'!CO19","v":91},{"$f":"'Inputs T'!CP19","v":92},{"$f":"'Inputs T'!CQ19","v":92},{"$f":"'Inputs T'!CR19","v":91},{"$f":"'Inputs T'!CS19","v":91},{"$f":"'Inputs T'!CT19","v":92},{"$f":"'Inputs T'!CU19","v":92},{"$f":"'Inputs T'!CV19","v":90},{"$f":"'Inputs T'!CW19","v":91},{"$f":"'Inputs T'!CX19","v":92},{"$f":"'Inputs T'!CY19","v":92},{"$f":"'Inputs T'!CZ19","v":90},{"$f":"'Inputs T'!DA19","v":91},{"$f":"'Inputs T'!DB19","v":92},{"$f":"'Inputs T'!DC19","v":92},{"$f":"'Inputs T'!DD19","v":90},{"$f":"'Inputs T'!DE19","v":91},{"$f":"'Inputs T'!DF19","v":92},{"$f":"'Inputs T'!DG19","v":92},{"$f":"'Inputs T'!DH19","v":91},{"$f":"'Inputs T'!DI19","v":91},{"$f":"'Inputs T'!DJ19","v":92},{"$f":"'Inputs T'!DK19","v":92},{"$f":"'Inputs T'!DL19","v":90},{"$f":"'Inputs T'!DM19","v":91},{"$f":"'Inputs T'!DN19","v":92},{"$f":"'Inputs T'!DO19","v":92},{"$f":"'Inputs T'!DP19","v":90},{"$f":"'Inputs T'!DQ19","v":91},{"$f":"'Inputs T'!DR19","v":92},{"$f":"'Inputs T'!DS19","v":92},{"$f":"'Inputs T'!DT19","v":90},{"$f":"'Inputs T'!DU19","v":91},{"$f":"'Inputs T'!DV19","v":92},{"$f":"'Inputs T'!DW19","v":92},{"$f":"'Inputs T'!DX19","v":91},{"$f":"'Inputs T'!DY19","v":91},{"$f":"'Inputs T'!DZ19","v":92},{"$f":"'Inputs T'!EA19","v":92},{"$f":"'Inputs T'!EB19","v":90},{"$f":"'Inputs T'!EC19","v":91},{"$f":"'Inputs T'!ED19","v":92},{"$f":"'Inputs T'!EE19","v":92},{"$f":"'Inputs T'!EF19","v":90},{"$f":"'Inputs T'!EG19","v":91},{"$f":"'Inputs T'!EH19","v":92},{"$f":"'Inputs T'!EI19","v":92},{"$f":"'Inputs T'!EJ19","v":90},{"$f":"'Inputs T'!EK19","v":91},{"$f":"'Inputs T'!EL19","v":92},{"$f":"'Inputs T'!EM19","v":92},{"$f":"'Inputs T'!EN19","v":91},{"$f":"'Inputs T'!EO19","v":91},{"$f":"'Inputs T'!EP19","v":92},{"$f":"'Inputs T'!EQ19","v":92},{"$f":"'Inputs T'!ER19","v":90},{"$f":"'Inputs T'!ES19","v":91},{"$f":"'Inputs T'!ET19","v":92},{"$f":"'Inputs T'!EU19","v":92},{"$f":"'Inputs T'!EV19","v":90},{"$f":"'Inputs T'!EW19","v":91},{"$f":"'Inputs T'!EX19","v":92},{"$f":"'Inputs T'!EY19","v":92},{"$f":"'Inputs T'!EZ19","v":90},{"$f":"'Inputs T'!FA19","v":91},{"$f":"'Inputs T'!FB19","v":92},{"$f":"'Inputs T'!FC19","v":92},{"$f":"'Inputs T'!FD19","v":91},{"$f":"'Inputs T'!FE19","v":91},{"$f":"'Inputs T'!FF19","v":92}]
[null,"Дней в 360-году в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M20","v":90},{"$f":"'Inputs T'!N20","v":90},{"$f":"'Inputs T'!O20","v":90},{"$f":"'Inputs T'!P20","v":90},{"$f":"'Inputs T'!Q20","v":90},{"$f":"'Inputs T'!R20","v":90},{"$f":"'Inputs T'!S20","v":90},{"$f":"'Inputs T'!T20","v":90},{"$f":"'Inputs T'!U20","v":90},{"$f":"'Inputs T'!V20","v":90},{"$f":"'Inputs T'!W20","v":90},{"$f":"'Inputs T'!X20","v":90},{"$f":"'Inputs T'!Y20","v":90},{"$f":"'Inputs T'!Z20","v":90},{"$f":"'Inputs T'!AA20","v":90},{"$f":"'Inputs T'!AB20","v":90},{"$f":"'Inputs T'!AC20","v":90},{"$f":"'Inputs T'!AD20","v":90},{"$f":"'Inputs T'!AE20","v":90},{"$f":"'Inputs T'!AF20","v":90},{"$f":"'Inputs T'!AG20","v":90},{"$f":"'Inputs T'!AH20","v":90},{"$f":"'Inputs T'!AI20","v":90},{"$f":"'Inputs T'!AJ20","v":90},{"$f":"'Inputs T'!AK20","v":90},{"$f":"'Inputs T'!AL20","v":90},{"$f":"'Inputs T'!AM20","v":90},{"$f":"'Inputs T'!AN20","v":90},{"$f":"'Inputs T'!AO20","v":90},{"$f":"'Inputs T'!AP20","v":90},{"$f":"'Inputs T'!AQ20","v":90},{"$f":"'Inputs T'!AR20","v":90},{"$f":"'Inputs T'!AS20","v":90},{"$f":"'Inputs T'!AT20","v":90},{"$f":"'Inputs T'!AU20","v":90},{"$f":"'Inputs T'!AV20","v":90},{"$f":"'Inputs T'!AW20","v":90},{"$f":"'Inputs T'!AX20","v":90},{"$f":"'Inputs T'!AY20","v":90},{"$f":"'Inputs T'!AZ20","v":90},{"$f":"'Inputs T'!BA20","v":90},{"$f":"'Inputs T'!BB20","v":90},{"$f":"'Inputs T'!BC20","v":90},{"$f":"'Inputs T'!BD20","v":90},{"$f":"'Inputs T'!BE20","v":90},{"$f":"'Inputs T'!BF20","v":90},{"$f":"'Inputs T'!BG20","v":90},{"$f":"'Inputs T'!BH20","v":90},{"$f":"'Inputs T'!BI20","v":90},{"$f":"'Inputs T'!BJ20","v":90},{"$f":"'Inputs T'!BK20","v":90},{"$f":"'Inputs T'!BL20","v":90},{"$f":"'Inputs T'!BM20","v":90},{"$f":"'Inputs T'!BN20","v":90},{"$f":"'Inputs T'!BO20","v":90},{"$f":"'Inputs T'!BP20","v":90},{"$f":"'Inputs T'!BQ20","v":90},{"$f":"'Inputs T'!BR20","v":90},{"$f":"'Inputs T'!BS20","v":90},{"$f":"'Inputs T'!BT20","v":90},{"$f":"'Inputs T'!BU20","v":90},{"$f":"'Inputs T'!BV20","v":90},{"$f":"'Inputs T'!BW20","v":90},{"$f":"'Inputs T'!BX20","v":90},{"$f":"'Inputs T'!BY20","v":90},{"$f":"'Inputs T'!BZ20","v":90},{"$f":"'Inputs T'!CA20","v":90},{"$f":"'Inputs T'!CB20","v":90},{"$f":"'Inputs T'!CC20","v":90},{"$f":"'Inputs T'!CD20","v":90},{"$f":"'Inputs T'!CE20","v":90},{"$f":"'Inputs T'!CF20","v":90},{"$f":"'Inputs T'!CG20","v":90},{"$f":"'Inputs T'!CH20","v":90},{"$f":"'Inputs T'!CI20","v":90},{"$f":"'Inputs T'!CJ20","v":90},{"$f":"'Inputs T'!CK20","v":90},{"$f":"'Inputs T'!CL20","v":90},{"$f":"'Inputs T'!CM20","v":90},{"$f":"'Inputs T'!CN20","v":90},{"$f":"'Inputs T'!CO20","v":90},{"$f":"'Inputs T'!CP20","v":90},{"$f":"'Inputs T'!CQ20","v":90},{"$f":"'Inputs T'!CR20","v":90},{"$f":"'Inputs T'!CS20","v":90},{"$f":"'Inputs T'!CT20","v":90},{"$f":"'Inputs T'!CU20","v":90},{"$f":"'Inputs T'!CV20","v":90},{"$f":"'Inputs T'!CW20","v":90},{"$f":"'Inputs T'!CX20","v":90},{"$f":"'Inputs T'!CY20","v":90},{"$f":"'Inputs T'!CZ20","v":90},{"$f":"'Inputs T'!DA20","v":90},{"$f":"'Inputs T'!DB20","v":90},{"$f":"'Inputs T'!DC20","v":90},{"$f":"'Inputs T'!DD20","v":90},{"$f":"'Inputs T'!DE20","v":90},{"$f":"'Inputs T'!DF20","v":90},{"$f":"'Inputs T'!DG20","v":90},{"$f":"'Inputs T'!DH20","v":90},{"$f":"'Inputs T'!DI20","v":90},{"$f":"'Inputs T'!DJ20","v":90},{"$f":"'Inputs T'!DK20","v":90},{"$f":"'Inputs T'!DL20","v":90},{"$f":"'Inputs T'!DM20","v":90},{"$f":"'Inputs T'!DN20","v":90},{"$f":"'Inputs T'!DO20","v":90},{"$f":"'Inputs T'!DP20","v":90},{"$f":"'Inputs T'!DQ20","v":90},{"$f":"'Inputs T'!DR20","v":90},{"$f":"'Inputs T'!DS20","v":90},{"$f":"'Inputs T'!DT20","v":90},{"$f":"'Inputs T'!DU20","v":90},{"$f":"'Inputs T'!DV20","v":90},{"$f":"'Inputs T'!DW20","v":90},{"$f":"'Inputs T'!DX20","v":90},{"$f":"'Inputs T'!DY20","v":90},{"$f":"'Inputs T'!DZ20","v":90},{"$f":"'Inputs T'!EA20","v":90},{"$f":"'Inputs T'!EB20","v":90},{"$f":"'Inputs T'!EC20","v":90},{"$f":"'Inputs T'!ED20","v":90},{"$f":"'Inputs T'!EE20","v":90},{"$f":"'Inputs T'!EF20","v":90},{"$f":"'Inputs T'!EG20","v":90},{"$f":"'Inputs T'!EH20","v":90},{"$f":"'Inputs T'!EI20","v":90},{"$f":"'Inputs T'!EJ20","v":90},{"$f":"'Inputs T'!EK20","v":90},{"$f":"'Inputs T'!EL20","v":90},{"$f":"'Inputs T'!EM20","v":90},{"$f":"'Inputs T'!EN20","v":90},{"$f":"'Inputs T'!EO20","v":90},{"$f":"'Inputs T'!EP20","v":90},{"$f":"'Inputs T'!EQ20","v":90},{"$f":"'Inputs T'!ER20","v":90},{"$f":"'Inputs T'!ES20","v":90},{"$f":"'Inputs T'!ET20","v":90},{"$f":"'Inputs T'!EU20","v":90},{"$f":"'Inputs T'!EV20","v":90},{"$f":"'Inputs T'!EW20","v":90},{"$f":"'Inputs T'!EX20","v":90},{"$f":"'Inputs T'!EY20","v":90},{"$f":"'Inputs T'!EZ20","v":90},{"$f":"'Inputs T'!FA20","v":90},{"$f":"'Inputs T'!FB20","v":90},{"$f":"'Inputs T'!FC20","v":90},{"$f":"'Inputs T'!FD20","v":90},{"$f":"'Inputs T'!FE20","v":90},{"$f":"'Inputs T'!FF20","v":90}]
[null,"Год",null,null,null,null,null,"год",null,null,null,null,{"$f":"'Inputs T'!M21","v":2019},{"$f":"'Inputs T'!N21","v":2019},{"$f":"'Inputs T'!O21","v":2019},{"$f":"'Inputs T'!P21","v":2020},{"$f":"'Inputs T'!Q21","v":2020},{"$f":"'Inputs T'!R21","v":2020},{"$f":"'Inputs T'!S21","v":2020},{"$f":"'Inputs T'!T21","v":2021},{"$f":"'Inputs T'!U21","v":2021},{"$f":"'Inputs T'!V21","v":2021},{"$f":"'Inputs T'!W21","v":2021},{"$f":"'Inputs T'!X21","v":2022},{"$f":"'Inputs T'!Y21","v":2022},{"$f":"'Inputs T'!Z21","v":2022},{"$f":"'Inputs T'!AA21","v":2022},{"$f":"'Inputs T'!AB21","v":2023},{"$f":"'Inputs T'!AC21","v":2023},{"$f":"'Inputs T'!AD21","v":2023},{"$f":"'Inputs T'!AE21","v":2023},{"$f":"'Inputs T'!AF21","v":2024},{"$f":"'Inputs T'!AG21","v":2024},{"$f":"'Inputs T'!AH21","v":2024},{"$f":"'Inputs T'!AI21","v":2024},{"$f":"'Inputs T'!AJ21","v":2025},{"$f":"'Inputs T'!AK21","v":2025},{"$f":"'Inputs T'!AL21","v":2025},{"$f":"'Inputs T'!AM21","v":2025},{"$f":"'Inputs T'!AN21","v":2026},{"$f":"'Inputs T'!AO21","v":2026},{"$f":"'Inputs T'!AP21","v":2026},{"$f":"'Inputs T'!AQ21","v":2026},{"$f":"'Inputs T'!AR21","v":2027},{"$f":"'Inputs T'!AS21","v":2027},{"$f":"'Inputs T'!AT21","v":2027},{"$f":"'Inputs T'!AU21","v":2027},{"$f":"'Inputs T'!AV21","v":2028},{"$f":"'Inputs T'!AW21","v":2028},{"$f":"'Inputs T'!AX21","v":2028},{"$f":"'Inputs T'!AY21","v":2028},{"$f":"'Inputs T'!AZ21","v":2029},{"$f":"'Inputs T'!BA21","v":2029},{"$f":"'Inputs T'!BB21","v":2029},{"$f":"'Inputs T'!BC21","v":2029},{"$f":"'Inputs T'!BD21","v":2030},{"$f":"'Inputs T'!BE21","v":2030},{"$f":"'Inputs T'!BF21","v":2030},{"$f":"'Inputs T'!BG21","v":2030},{"$f":"'Inputs T'!BH21","v":2031},{"$f":"'Inputs T'!BI21","v":2031},{"$f":"'Inputs T'!BJ21","v":2031},{"$f":"'Inputs T'!BK21","v":2031},{"$f":"'Inputs T'!BL21","v":2032},{"$f":"'Inputs T'!BM21","v":2032},{"$f":"'Inputs T'!BN21","v":2032},{"$f":"'Inputs T'!BO21","v":2032},{"$f":"'Inputs T'!BP21","v":2033},{"$f":"'Inputs T'!BQ21","v":2033},{"$f":"'Inputs T'!BR21","v":2033},{"$f":"'Inputs T'!BS21","v":2033},{"$f":"'Inputs T'!BT21","v":2034},{"$f":"'Inputs T'!BU21","v":2034},{"$f":"'Inputs T'!BV21","v":2034},{"$f":"'Inputs T'!BW21","v":2034},{"$f":"'Inputs T'!BX21","v":2035},{"$f":"'Inputs T'!BY21","v":2035},{"$f":"'Inputs T'!BZ21","v":2035},{"$f":"'Inputs T'!CA21","v":2035},{"$f":"'Inputs T'!CB21","v":2036},{"$f":"'Inputs T'!CC21","v":2036},{"$f":"'Inputs T'!CD21","v":2036},{"$f":"'Inputs T'!CE21","v":2036},{"$f":"'Inputs T'!CF21","v":2037},{"$f":"'Inputs T'!CG21","v":2037},{"$f":"'Inputs T'!CH21","v":2037},{"$f":"'Inputs T'!CI21","v":2037},{"$f":"'Inputs T'!CJ21","v":2038},{"$f":"'Inputs T'!CK21","v":2038},{"$f":"'Inputs T'!CL21","v":2038},{"$f":"'Inputs T'!CM21","v":2038},{"$f":"'Inputs T'!CN21","v":2039},{"$f":"'Inputs T'!CO21","v":2039},{"$f":"'Inputs T'!CP21","v":2039},{"$f":"'Inputs T'!CQ21","v":2039},{"$f":"'Inputs T'!CR21","v":2040},{"$f":"'Inputs T'!CS21","v":2040},{"$f":"'Inputs T'!CT21","v":2040},{"$f":"'Inputs T'!CU21","v":2040},{"$f":"'Inputs T'!CV21","v":2041},{"$f":"'Inputs T'!CW21","v":2041},{"$f":"'Inputs T'!CX21","v":2041},{"$f":"'Inputs T'!CY21","v":2041},{"$f":"'Inputs T'!CZ21","v":2042},{"$f":"'Inputs T'!DA21","v":2042},{"$f":"'Inputs T'!DB21","v":2042},{"$f":"'Inputs T'!DC21","v":2042},{"$f":"'Inputs T'!DD21","v":2043},{"$f":"'Inputs T'!DE21","v":2043},{"$f":"'Inputs T'!DF21","v":2043},{"$f":"'Inputs T'!DG21","v":2043},{"$f":"'Inputs T'!DH21","v":2044},{"$f":"'Inputs T'!DI21","v":2044},{"$f":"'Inputs T'!DJ21","v":2044},{"$f":"'Inputs T'!DK21","v":2044},{"$f":"'Inputs T'!DL21","v":2045},{"$f":"'Inputs T'!DM21","v":2045},{"$f":"'Inputs T'!DN21","v":2045},{"$f":"'Inputs T'!DO21","v":2045},{"$f":"'Inputs T'!DP21","v":2046},{"$f":"'Inputs T'!DQ21","v":2046},{"$f":"'Inputs T'!DR21","v":2046},{"$f":"'Inputs T'!DS21","v":2046},{"$f":"'Inputs T'!DT21","v":2047},{"$f":"'Inputs T'!DU21","v":2047},{"$f":"'Inputs T'!DV21","v":2047},{"$f":"'Inputs T'!DW21","v":2047},{"$f":"'Inputs T'!DX21","v":2048},{"$f":"'Inputs T'!DY21","v":2048},{"$f":"'Inputs T'!DZ21","v":2048},{"$f":"'Inputs T'!EA21","v":2048},{"$f":"'Inputs T'!EB21","v":2049},{"$f":"'Inputs T'!EC21","v":2049},{"$f":"'Inputs T'!ED21","v":2049},{"$f":"'Inputs T'!EE21","v":2049},{"$f":"'Inputs T'!EF21","v":2050},{"$f":"'Inputs T'!EG21","v":2050},{"$f":"'Inputs T'!EH21","v":2050},{"$f":"'Inputs T'!EI21","v":2050},{"$f":"'Inputs T'!EJ21","v":2051},{"$f":"'Inputs T'!EK21","v":2051},{"$f":"'Inputs T'!EL21","v":2051},{"$f":"'Inputs T'!EM21","v":2051},{"$f":"'Inputs T'!EN21","v":2052},{"$f":"'Inputs T'!EO21","v":2052},{"$f":"'Inputs T'!EP21","v":2052},{"$f":"'Inputs T'!EQ21","v":2052},{"$f":"'Inputs T'!ER21","v":2053},{"$f":"'Inputs T'!ES21","v":2053},{"$f":"'Inputs T'!ET21","v":2053},{"$f":"'Inputs T'!EU21","v":2053},{"$f":"'Inputs T'!EV21","v":2054},{"$f":"'Inputs T'!EW21","v":2054},{"$f":"'Inputs T'!EX21","v":2054},{"$f":"'Inputs T'!EY21","v":2054},{"$f":"'Inputs T'!EZ21","v":2055},{"$f":"'Inputs T'!FA21","v":2055},{"$f":"'Inputs T'!FB21","v":2055},{"$f":"'Inputs T'!FC21","v":2055},{"$f":"'Inputs T'!FD21","v":2056},{"$f":"'Inputs T'!FE21","v":2056},{"$f":"'Inputs T'!FF21","v":2056}]
[null,"Дней в году",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M22","v":365},{"$f":"'Inputs T'!N22","v":365},{"$f":"'Inputs T'!O22","v":365},{"$f":"'Inputs T'!P22","v":366},{"$f":"'Inputs T'!Q22","v":366},{"$f":"'Inputs T'!R22","v":366},{"$f":"'Inputs T'!S22","v":366},{"$f":"'Inputs T'!T22","v":365},{"$f":"'Inputs T'!U22","v":365},{"$f":"'Inputs T'!V22","v":365},{"$f":"'Inputs T'!W22","v":365},{"$f":"'Inputs T'!X22","v":365},{"$f":"'Inputs T'!Y22","v":365},{"$f":"'Inputs T'!Z22","v":365},{"$f":"'Inputs T'!AA22","v":365},{"$f":"'Inputs T'!AB22","v":365},{"$f":"'Inputs T'!AC22","v":365},{"$f":"'Inputs T'!AD22","v":365},{"$f":"'Inputs T'!AE22","v":365},{"$f":"'Inputs T'!AF22","v":366},{"$f":"'Inputs T'!AG22","v":366},{"$f":"'Inputs T'!AH22","v":366},{"$f":"'Inputs T'!AI22","v":366},{"$f":"'Inputs T'!AJ22","v":365},{"$f":"'Inputs T'!AK22","v":365},{"$f":"'Inputs T'!AL22","v":365},{"$f":"'Inputs T'!AM22","v":365},{"$f":"'Inputs T'!AN22","v":365},{"$f":"'Inputs T'!AO22","v":365},{"$f":"'Inputs T'!AP22","v":365},{"$f":"'Inputs T'!AQ22","v":365},{"$f":"'Inputs T'!AR22","v":365},{"$f":"'Inputs T'!AS22","v":365},{"$f":"'Inputs T'!AT22","v":365},{"$f":"'Inputs T'!AU22","v":365},{"$f":"'Inputs T'!AV22","v":366},{"$f":"'Inputs T'!AW22","v":366},{"$f":"'Inputs T'!AX22","v":366},{"$f":"'Inputs T'!AY22","v":366},{"$f":"'Inputs T'!AZ22","v":365},{"$f":"'Inputs T'!BA22","v":365},{"$f":"'Inputs T'!BB22","v":365},{"$f":"'Inputs T'!BC22","v":365},{"$f":"'Inputs T'!BD22","v":365},{"$f":"'Inputs T'!BE22","v":365},{"$f":"'Inputs T'!BF22","v":365},{"$f":"'Inputs T'!BG22","v":365},{"$f":"'Inputs T'!BH22","v":365},{"$f":"'Inputs T'!BI22","v":365},{"$f":"'Inputs T'!BJ22","v":365},{"$f":"'Inputs T'!BK22","v":365},{"$f":"'Inputs T'!BL22","v":366},{"$f":"'Inputs T'!BM22","v":366},{"$f":"'Inputs T'!BN22","v":366},{"$f":"'Inputs T'!BO22","v":366},{"$f":"'Inputs T'!BP22","v":365},{"$f":"'Inputs T'!BQ22","v":365},{"$f":"'Inputs T'!BR22","v":365},{"$f":"'Inputs T'!BS22","v":365},{"$f":"'Inputs T'!BT22","v":365},{"$f":"'Inputs T'!BU22","v":365},{"$f":"'Inputs T'!BV22","v":365},{"$f":"'Inputs T'!BW22","v":365},{"$f":"'Inputs T'!BX22","v":365},{"$f":"'Inputs T'!BY22","v":365},{"$f":"'Inputs T'!BZ22","v":365},{"$f":"'Inputs T'!CA22","v":365},{"$f":"'Inputs T'!CB22","v":366},{"$f":"'Inputs T'!CC22","v":366},{"$f":"'Inputs T'!CD22","v":366},{"$f":"'Inputs T'!CE22","v":366},{"$f":"'Inputs T'!CF22","v":365},{"$f":"'Inputs T'!CG22","v":365},{"$f":"'Inputs T'!CH22","v":365},{"$f":"'Inputs T'!CI22","v":365},{"$f":"'Inputs T'!CJ22","v":365},{"$f":"'Inputs T'!CK22","v":365},{"$f":"'Inputs T'!CL22","v":365},{"$f":"'Inputs T'!CM22","v":365},{"$f":"'Inputs T'!CN22","v":365},{"$f":"'Inputs T'!CO22","v":365},{"$f":"'Inputs T'!CP22","v":365},{"$f":"'Inputs T'!CQ22","v":365},{"$f":"'Inputs T'!CR22","v":366},{"$f":"'Inputs T'!CS22","v":366},{"$f":"'Inputs T'!CT22","v":366},{"$f":"'Inputs T'!CU22","v":366},{"$f":"'Inputs T'!CV22","v":365},{"$f":"'Inputs T'!CW22","v":365},{"$f":"'Inputs T'!CX22","v":365},{"$f":"'Inputs T'!CY22","v":365},{"$f":"'Inputs T'!CZ22","v":365},{"$f":"'Inputs T'!DA22","v":365},{"$f":"'Inputs T'!DB22","v":365},{"$f":"'Inputs T'!DC22","v":365},{"$f":"'Inputs T'!DD22","v":365},{"$f":"'Inputs T'!DE22","v":365},{"$f":"'Inputs T'!DF22","v":365},{"$f":"'Inputs T'!DG22","v":365},{"$f":"'Inputs T'!DH22","v":366},{"$f":"'Inputs T'!DI22","v":366},{"$f":"'Inputs T'!DJ22","v":366},{"$f":"'Inputs T'!DK22","v":366},{"$f":"'Inputs T'!DL22","v":365},{"$f":"'Inputs T'!DM22","v":365},{"$f":"'Inputs T'!DN22","v":365},{"$f":"'Inputs T'!DO22","v":365},{"$f":"'Inputs T'!DP22","v":365},{"$f":"'Inputs T'!DQ22","v":365},{"$f":"'Inputs T'!DR22","v":365},{"$f":"'Inputs T'!DS22","v":365},{"$f":"'Inputs T'!DT22","v":365},{"$f":"'Inputs T'!DU22","v":365},{"$f":"'Inputs T'!DV22","v":365},{"$f":"'Inputs T'!DW22","v":365},{"$f":"'Inputs T'!DX22","v":366},{"$f":"'Inputs T'!DY22","v":366},{"$f":"'Inputs T'!DZ22","v":366},{"$f":"'Inputs T'!EA22","v":366},{"$f":"'Inputs T'!EB22","v":365},{"$f":"'Inputs T'!EC22","v":365},{"$f":"'Inputs T'!ED22","v":365},{"$f":"'Inputs T'!EE22","v":365},{"$f":"'Inputs T'!EF22","v":365},{"$f":"'Inputs T'!EG22","v":365},{"$f":"'Inputs T'!EH22","v":365},{"$f":"'Inputs T'!EI22","v":365},{"$f":"'Inputs T'!EJ22","v":365},{"$f":"'Inputs T'!EK22","v":365},{"$f":"'Inputs T'!EL22","v":365},{"$f":"'Inputs T'!EM22","v":365},{"$f":"'Inputs T'!EN22","v":366},{"$f":"'Inputs T'!EO22","v":366},{"$f":"'Inputs T'!EP22","v":366},{"$f":"'Inputs T'!EQ22","v":366},{"$f":"'Inputs T'!ER22","v":365},{"$f":"'Inputs T'!ES22","v":365},{"$f":"'Inputs T'!ET22","v":365},{"$f":"'Inputs T'!EU22","v":365},{"$f":"'Inputs T'!EV22","v":365},{"$f":"'Inputs T'!EW22","v":365},{"$f":"'Inputs T'!EX22","v":365},{"$f":"'Inputs T'!EY22","v":365},{"$f":"'Inputs T'!EZ22","v":365},{"$f":"'Inputs T'!FA22","v":365},{"$f":"'Inputs T'!FB22","v":365},{"$f":"'Inputs T'!FC22","v":365},{"$f":"'Inputs T'!FD22","v":366},{"$f":"'Inputs T'!FE22","v":366},{"$f":"'Inputs T'!FF22","v":366}]
[]
[null,"Порядковый номер операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M24","v":0},{"$f":"'Inputs T'!N24","v":0},{"$f":"'Inputs T'!O24","v":0},{"$f":"'Inputs T'!P24","v":0},{"$f":"'Inputs T'!Q24","v":0},{"$f":"'Inputs T'!R24","v":0},{"$f":"'Inputs T'!S24","v":0},{"$f":"'Inputs T'!T24","v":0},{"$f":"'Inputs T'!U24","v":0},{"$f":"'Inputs T'!V24","v":0},{"$f":"'Inputs T'!W24","v":0},{"$f":"'Inputs T'!X24","v":0},{"$f":"'Inputs T'!Y24","v":1},{"$f":"'Inputs T'!Z24","v":2},{"$f":"'Inputs T'!AA24","v":3},{"$f":"'Inputs T'!AB24","v":4},{"$f":"'Inputs T'!AC24","v":5},{"$f":"'Inputs T'!AD24","v":6},{"$f":"'Inputs T'!AE24","v":7},{"$f":"'Inputs T'!AF24","v":8},{"$f":"'Inputs T'!AG24","v":9},{"$f":"'Inputs T'!AH24","v":10},{"$f":"'Inputs T'!AI24","v":11},{"$f":"'Inputs T'!AJ24","v":12},{"$f":"'Inputs T'!AK24","v":13},{"$f":"'Inputs T'!AL24","v":14},{"$f":"'Inputs T'!AM24","v":15},{"$f":"'Inputs T'!AN24","v":16},{"$f":"'Inputs T'!AO24","v":17},{"$f":"'Inputs T'!AP24","v":18},{"$f":"'Inputs T'!AQ24","v":19},{"$f":"'Inputs T'!AR24","v":20},{"$f":"'Inputs T'!AS24","v":0},{"$f":"'Inputs T'!AT24","v":0},{"$f":"'Inputs T'!AU24","v":0},{"$f":"'Inputs T'!AV24","v":0},{"$f":"'Inputs T'!AW24","v":0},{"$f":"'Inputs T'!AX24","v":0},{"$f":"'Inputs T'!AY24","v":0},{"$f":"'Inputs T'!AZ24","v":0},{"$f":"'Inputs T'!BA24","v":0},{"$f":"'Inputs T'!BB24","v":0},{"$f":"'Inputs T'!BC24","v":0},{"$f":"'Inputs T'!BD24","v":0},{"$f":"'Inputs T'!BE24","v":0},{"$f":"'Inputs T'!BF24","v":0},{"$f":"'Inputs T'!BG24","v":0},{"$f":"'Inputs T'!BH24","v":0},{"$f":"'Inputs T'!BI24","v":0},{"$f":"'Inputs T'!BJ24","v":0},{"$f":"'Inputs T'!BK24","v":0},{"$f":"'Inputs T'!BL24","v":0},{"$f":"'Inputs T'!BM24","v":0},{"$f":"'Inputs T'!BN24","v":0},{"$f":"'Inputs T'!BO24","v":0},{"$f":"'Inputs T'!BP24","v":0},{"$f":"'Inputs T'!BQ24","v":0},{"$f":"'Inputs T'!BR24","v":0},{"$f":"'Inputs T'!BS24","v":0},{"$f":"'Inputs T'!BT24","v":0},{"$f":"'Inputs T'!BU24","v":0},{"$f":"'Inputs T'!BV24","v":0},{"$f":"'Inputs T'!BW24","v":0},{"$f":"'Inputs T'!BX24","v":0},{"$f":"'Inputs T'!BY24","v":0},{"$f":"'Inputs T'!BZ24","v":0},{"$f":"'Inputs T'!CA24","v":0},{"$f":"'Inputs T'!CB24","v":0},{"$f":"'Inputs T'!CC24","v":0},{"$f":"'Inputs T'!CD24","v":0},{"$f":"'Inputs T'!CE24","v":0},{"$f":"'Inputs T'!CF24","v":0},{"$f":"'Inputs T'!CG24","v":0},{"$f":"'Inputs T'!CH24","v":0},{"$f":"'Inputs T'!CI24","v":0},{"$f":"'Inputs T'!CJ24","v":0},{"$f":"'Inputs T'!CK24","v":0},{"$f":"'Inputs T'!CL24","v":0},{"$f":"'Inputs T'!CM24","v":0},{"$f":"'Inputs T'!CN24","v":0},{"$f":"'Inputs T'!CO24","v":0},{"$f":"'Inputs T'!CP24","v":0},{"$f":"'Inputs T'!CQ24","v":0},{"$f":"'Inputs T'!CR24","v":0},{"$f":"'Inputs T'!CS24","v":0},{"$f":"'Inputs T'!CT24","v":0},{"$f":"'Inputs T'!CU24","v":0},{"$f":"'Inputs T'!CV24","v":0},{"$f":"'Inputs T'!CW24","v":0},{"$f":"'Inputs T'!CX24","v":0},{"$f":"'Inputs T'!CY24","v":0},{"$f":"'Inputs T'!CZ24","v":0},{"$f":"'Inputs T'!DA24","v":0},{"$f":"'Inputs T'!DB24","v":0},{"$f":"'Inputs T'!DC24","v":0},{"$f":"'Inputs T'!DD24","v":0},{"$f":"'Inputs T'!DE24","v":0},{"$f":"'Inputs T'!DF24","v":0},{"$f":"'Inputs T'!DG24","v":0},{"$f":"'Inputs T'!DH24","v":0},{"$f":"'Inputs T'!DI24","v":0},{"$f":"'Inputs T'!DJ24","v":0},{"$f":"'Inputs T'!DK24","v":0},{"$f":"'Inputs T'!DL24","v":0},{"$f":"'Inputs T'!DM24","v":0},{"$f":"'Inputs T'!DN24","v":0},{"$f":"'Inputs T'!DO24","v":0},{"$f":"'Inputs T'!DP24","v":0},{"$f":"'Inputs T'!DQ24","v":0},{"$f":"'Inputs T'!DR24","v":0},{"$f":"'Inputs T'!DS24","v":0},{"$f":"'Inputs T'!DT24","v":0},{"$f":"'Inputs T'!DU24","v":0},{"$f":"'Inputs T'!DV24","v":0},{"$f":"'Inputs T'!DW24","v":0},{"$f":"'Inputs T'!DX24","v":0},{"$f":"'Inputs T'!DY24","v":0},{"$f":"'Inputs T'!DZ24","v":0},{"$f":"'Inputs T'!EA24","v":0},{"$f":"'Inputs T'!EB24","v":0},{"$f":"'Inputs T'!EC24","v":0},{"$f":"'Inputs T'!ED24","v":0},{"$f":"'Inputs T'!EE24","v":0},{"$f":"'Inputs T'!EF24","v":0},{"$f":"'Inputs T'!EG24","v":0},{"$f":"'Inputs T'!EH24","v":0},{"$f":"'Inputs T'!EI24","v":0},{"$f":"'Inputs T'!EJ24","v":0},{"$f":"'Inputs T'!EK24","v":0},{"$f":"'Inputs T'!EL24","v":0},{"$f":"'Inputs T'!EM24","v":0},{"$f":"'Inputs T'!EN24","v":0},{"$f":"'Inputs T'!EO24","v":0},{"$f":"'Inputs T'!EP24","v":0},{"$f":"'Inputs T'!EQ24","v":0},{"$f":"'Inputs T'!ER24","v":0},{"$f":"'Inputs T'!ES24","v":0},{"$f":"'Inputs T'!ET24","v":0},{"$f":"'Inputs T'!EU24","v":0},{"$f":"'Inputs T'!EV24","v":0},{"$f":"'Inputs T'!EW24","v":0},{"$f":"'Inputs T'!EX24","v":0},{"$f":"'Inputs T'!EY24","v":0},{"$f":"'Inputs T'!EZ24","v":0},{"$f":"'Inputs T'!FA24","v":0},{"$f":"'Inputs T'!FB24","v":0},{"$f":"'Inputs T'!FC24","v":0},{"$f":"'Inputs T'!FD24","v":0},{"$f":"'Inputs T'!FE24","v":0},{"$f":"'Inputs T'!FF24","v":0}]
[null,"Год операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M25","v":0},{"$f":"'Inputs T'!N25","v":0},{"$f":"'Inputs T'!O25","v":0},{"$f":"'Inputs T'!P25","v":0},{"$f":"'Inputs T'!Q25","v":0},{"$f":"'Inputs T'!R25","v":0},{"$f":"'Inputs T'!S25","v":0},{"$f":"'Inputs T'!T25","v":0},{"$f":"'Inputs T'!U25","v":0},{"$f":"'Inputs T'!V25","v":0},{"$f":"'Inputs T'!W25","v":0},{"$f":"'Inputs T'!X25","v":0},{"$f":"'Inputs T'!Y25","v":1},{"$f":"'Inputs T'!Z25","v":1},{"$f":"'Inputs T'!AA25","v":1},{"$f":"'Inputs T'!AB25","v":2},{"$f":"'Inputs T'!AC25","v":2},{"$f":"'Inputs T'!AD25","v":2},{"$f":"'Inputs T'!AE25","v":2},{"$f":"'Inputs T'!AF25","v":3},{"$f":"'Inputs T'!AG25","v":3},{"$f":"'Inputs T'!AH25","v":3},{"$f":"'Inputs T'!AI25","v":3},{"$f":"'Inputs T'!AJ25","v":4},{"$f":"'Inputs T'!AK25","v":4},{"$f":"'Inputs T'!AL25","v":4},{"$f":"'Inputs T'!AM25","v":4},{"$f":"'Inputs T'!AN25","v":5},{"$f":"'Inputs T'!AO25","v":5},{"$f":"'Inputs T'!AP25","v":5},{"$f":"'Inputs T'!AQ25","v":5},{"$f":"'Inputs T'!AR25","v":6},{"$f":"'Inputs T'!AS25","v":0},{"$f":"'Inputs T'!AT25","v":0},{"$f":"'Inputs T'!AU25","v":0},{"$f":"'Inputs T'!AV25","v":0},{"$f":"'Inputs T'!AW25","v":0},{"$f":"'Inputs T'!AX25","v":0},{"$f":"'Inputs T'!AY25","v":0},{"$f":"'Inputs T'!AZ25","v":0},{"$f":"'Inputs T'!BA25","v":0},{"$f":"'Inputs T'!BB25","v":0},{"$f":"'Inputs T'!BC25","v":0},{"$f":"'Inputs T'!BD25","v":0},{"$f":"'Inputs T'!BE25","v":0},{"$f":"'Inputs T'!BF25","v":0},{"$f":"'Inputs T'!BG25","v":0},{"$f":"'Inputs T'!BH25","v":0},{"$f":"'Inputs T'!BI25","v":0},{"$f":"'Inputs T'!BJ25","v":0},{"$f":"'Inputs T'!BK25","v":0},{"$f":"'Inputs T'!BL25","v":0},{"$f":"'Inputs T'!BM25","v":0},{"$f":"'Inputs T'!BN25","v":0},{"$f":"'Inputs T'!BO25","v":0},{"$f":"'Inputs T'!BP25","v":0},{"$f":"'Inputs T'!BQ25","v":0},{"$f":"'Inputs T'!BR25","v":0},{"$f":"'Inputs T'!BS25","v":0},{"$f":"'Inputs T'!BT25","v":0},{"$f":"'Inputs T'!BU25","v":0},{"$f":"'Inputs T'!BV25","v":0},{"$f":"'Inputs T'!BW25","v":0},{"$f":"'Inputs T'!BX25","v":0},{"$f":"'Inputs T'!BY25","v":0},{"$f":"'Inputs T'!BZ25","v":0},{"$f":"'Inputs T'!CA25","v":0},{"$f":"'Inputs T'!CB25","v":0},{"$f":"'Inputs T'!CC25","v":0},{"$f":"'Inputs T'!CD25","v":0},{"$f":"'Inputs T'!CE25","v":0},{"$f":"'Inputs T'!CF25","v":0},{"$f":"'Inputs T'!CG25","v":0},{"$f":"'Inputs T'!CH25","v":0},{"$f":"'Inputs T'!CI25","v":0},{"$f":"'Inputs T'!CJ25","v":0},{"$f":"'Inputs T'!CK25","v":0},{"$f":"'Inputs T'!CL25","v":0},{"$f":"'Inputs T'!CM25","v":0},{"$f":"'Inputs T'!CN25","v":0},{"$f":"'Inputs T'!CO25","v":0},{"$f":"'Inputs T'!CP25","v":0},{"$f":"'Inputs T'!CQ25","v":0},{"$f":"'Inputs T'!CR25","v":0},{"$f":"'Inputs T'!CS25","v":0},{"$f":"'Inputs T'!CT25","v":0},{"$f":"'Inputs T'!CU25","v":0},{"$f":"'Inputs T'!CV25","v":0},{"$f":"'Inputs T'!CW25","v":0},{"$f":"'Inputs T'!CX25","v":0},{"$f":"'Inputs T'!CY25","v":0},{"$f":"'Inputs T'!CZ25","v":0},{"$f":"'Inputs T'!DA25","v":0},{"$f":"'Inputs T'!DB25","v":0},{"$f":"'Inputs T'!DC25","v":0},{"$f":"'Inputs T'!DD25","v":0},{"$f":"'Inputs T'!DE25","v":0},{"$f":"'Inputs T'!DF25","v":0},{"$f":"'Inputs T'!DG25","v":0},{"$f":"'Inputs T'!DH25","v":0},{"$f":"'Inputs T'!DI25","v":0},{"$f":"'Inputs T'!DJ25","v":0},{"$f":"'Inputs T'!DK25","v":0},{"$f":"'Inputs T'!DL25","v":0},{"$f":"'Inputs T'!DM25","v":0},{"$f":"'Inputs T'!DN25","v":0},{"$f":"'Inputs T'!DO25","v":0},{"$f":"'Inputs T'!DP25","v":0},{"$f":"'Inputs T'!DQ25","v":0},{"$f":"'Inputs T'!DR25","v":0},{"$f":"'Inputs T'!DS25","v":0},{"$f":"'Inputs T'!DT25","v":0},{"$f":"'Inputs T'!DU25","v":0},{"$f":"'Inputs T'!DV25","v":0},{"$f":"'Inputs T'!DW25","v":0},{"$f":"'Inputs T'!DX25","v":0},{"$f":"'Inputs T'!DY25","v":0},{"$f":"'Inputs T'!DZ25","v":0},{"$f":"'Inputs T'!EA25","v":0},{"$f":"'Inputs T'!EB25","v":0},{"$f":"'Inputs T'!EC25","v":0},{"$f":"'Inputs T'!ED25","v":0},{"$f":"'Inputs T'!EE25","v":0},{"$f":"'Inputs T'!EF25","v":0},{"$f":"'Inputs T'!EG25","v":0},{"$f":"'Inputs T'!EH25","v":0},{"$f":"'Inputs T'!EI25","v":0},{"$f":"'Inputs T'!EJ25","v":0},{"$f":"'Inputs T'!EK25","v":0},{"$f":"'Inputs T'!EL25","v":0},{"$f":"'Inputs T'!EM25","v":0},{"$f":"'Inputs T'!EN25","v":0},{"$f":"'Inputs T'!EO25","v":0},{"$f":"'Inputs T'!EP25","v":0},{"$f":"'Inputs T'!EQ25","v":0},{"$f":"'Inputs T'!ER25","v":0},{"$f":"'Inputs T'!ES25","v":0},{"$f":"'Inputs T'!ET25","v":0},{"$f":"'Inputs T'!EU25","v":0},{"$f":"'Inputs T'!EV25","v":0},{"$f":"'Inputs T'!EW25","v":0},{"$f":"'Inputs T'!EX25","v":0},{"$f":"'Inputs T'!EY25","v":0},{"$f":"'Inputs T'!EZ25","v":0},{"$f":"'Inputs T'!FA25","v":0},{"$f":"'Inputs T'!FB25","v":0},{"$f":"'Inputs T'!FC25","v":0},{"$f":"'Inputs T'!FD25","v":0},{"$f":"'Inputs T'!FE25","v":0},{"$f":"'Inputs T'!FF25","v":0}]
[]
[null,"КАПИТАЛЬНЫЕ ЗАТРАТЫ"]
[]
[null,"РАСЧЕТ НА БАЗЕ ДЕТАЛИЗИРОВАННОЙ СМЕТЫ"]
[null,{"$f":"CHOOSE($E$49,\"\",\"НЕ ПРИМЕНЯЕТСЯ В РАМКАХ ВЫБРАННОГО СЦЕНАРИЯ\",\"НЕ ПРИМЕНЯЕТСЯ В РАМКАХ ВЫБРАННОГО СЦЕНАРИЯ\")","v":""}]
[]
[null,"Капитальные затраты без НДС в ценах базоВОго периода:",null,"Группа затрат"]
[null,"Разработка ПСД",null,"Проектирование",null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M33:FF33)","v":16666.666666666668},4166.666666666667,4166.666666666667,4166.666666666667,4166.666666666667,0,0,0,0,0,0,0,"               -",0,0,0,0]
[null,"СМР",null,"Строительство",null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M34:FF34)","v":655400.50256018515},0,0,0,0,{"$f":"90583.3333333333/1319620.653*Gos_capex","v":58454.457965324429},{"$f":"141250/1319620.653*Gos_capex","v":91150.235741697281},{"$f":"140000/1319620.653*Gos_capex","v":90343.596487345974},{"$f":"45750/1319620.653*Gos_capex","v":29522.996709257706},{"$f":"180000/1319620.653*Gos_capex","v":116156.0526265877},{"$f":"153583.333333333/1319620.653*Gos_capex","v":99109.076384629923},{"$f":"230750/1319620.653*Gos_capex","v":148905.60635325062},{"$f":"Gos_capex/1.2-SUM(M34:W34)-SUM(M33:X33)-SUM(M35:X36)","v":21758.480292091539}]
[null,"Оснащение технологическим оборудованием",null,"Оборудование",null,null,null,"тыс. руб.",null,null,null,31935.670575925942,0,0,0,0,0,0,0,0,0,0,0,{"$f":"65322.9625416667/1125*L55","v":31935.670575925942}]
[null,"Прочие",null,"Мебель и инвентарь",null,null,null,"тыс. руб.",null,null,null,5635.7065722222223,0,0,0,0,0,0,0,0,0,0,0,{"$f":"11527.581625/1125*L55","v":5635.7065722222223}]
[null,null,null,null,null,null,null,"тыс. руб.",null,null,null,0]
[null,null,null,null,null,null,null,"тыс. руб.",null,null,null,0]
[null,null,null,null,null,null,null,"тыс. руб.",null,null,null,0]
[null,null,null,null,null,null,null,"тыс. руб.",null,null,null,0]
[null,null,null,null,null,null,null,"тыс. руб.",null,null,null,0]
[null,null,null,null,null,null,null,"тыс. руб.",null,null,null,0]
[null,null,null,null,null,null,null,"тыс. руб.",null,null,null,0]
[null,"Итого без учета непредвиденных затрат и банковских гарантий",null,null,null,null,null,"тыс. руб.",null,null,null,709638.54637500015,{"$f":"SUM(M33:M43)","v":4166.666666666667},{"$f":"SUM(N33:N43)","v":4166.666666666667},4166.666666666667,4166.666666666667,{"$f":"SUM(Q33:Q43)","v":58454.457965324429},{"$f":"SUM(R33:R43)","v":91150.235741697281},{"$f":"SUM(S33:S43)","v":90343.596487345974},29522.996709257706,116156.0526265877,99109.076384629923,{"$f":"SUM(W33:W43)","v":148905.60635325062},59329.857440239706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ33:BZ43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL33:EL43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Непредвиденные затраты",null,null,null,null,null,"тыс. руб.",null,null,{"$f":"'Inputs C'!$M$33","v":0},0,{"$f":"M44*$K$45","v":0},{"$f":"N44*$K$45","v":0},0,0,0,0,0,0,0,0,{"$f":"W44*$K$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ44*$K$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL44*$K$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Банковские гарантии на период строительства",null,null,null,null,null,"тыс. руб.",{"$f":"'Inputs C'!$N$36","v":8},{"$f":"'Inputs C'!$M$34","v":0.02},{"$f":"'Inputs C'!$M$35","v":2.5000000000000001E-2},5677.1083710000021,{"$f":"M$13*$L$44*$J46*$K46*$I46/periods_in_year","v":0},0,0,0,709.63854637500026,709.63854637500026,709.63854637500026,709.63854637500026,709.63854637500026,709.63854637500026,709.63854637500026,709.63854637500026,0,{"$f":"Z$13*Z44*$J46*$K46*$I46/periods_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$13*AS44*$J46*$K46*$I46/periods_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$13*BY44*$J46*$K46*$I46/periods_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE$13*DE44*$J46*$K46*$I46/periods_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK$13*EK44*$J46*$K46*$I46/periods_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого капитальные затраты без учета НДС в ценах базового периода",null,null,null,null,null,"тыс. руб.",null,null,null,715315.65474600007,{"$f":"SUM(M44:M46)","v":4166.666666666667},{"$f":"SUM(N44:N46)","v":4166.666666666667},4166.666666666667,4166.666666666667,59164.096511699427,91859.874288072286,91053.235033720979,30232.635255632707,116865.6911729627,99818.714931004928,{"$f":"SUM(W44:W46)","v":149615.24489962563},60039.495986614704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ44:BZ46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL44:EL46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Метод расчета капитальных затрат",null,{"$f":"'Inputs C'!M10","v":"Детализированно"},{"$f":"'Inputs C'!P10","v":1}]
[null,"Проверка: график кап. затрат совпадает с фазами проекта",null,{"$f":"OR(E49=2,L50)","v":true},null,null,null,null,null,null,null,{"$f":"AND(M50:FF50)","v":true},{"$f":"OR(M47=0,M16<=2)","v":true},{"$f":"OR(N47=0,N16<=2)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(BZ47=0,BZ16<=2)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OR(EL47=0,EL16<=2)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
[null,"РАСЧЕТ БАЗОВОЙ СУБСИДИИ ЗАТРАТ СОГЛАСНО ГОСПРОГРАММЕ"]
[]
[null,"Мощность объекта",null,null,null,null,null,"мест",null,null,null,{"$f":"Dashboard!E55","v":550}]
[null,"Стоимость места",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"VLOOKUP('Inputs C'!E41,Controls!J104:M105,4,0)","v":1012.26},"Табл 2.2, 2.3"]
[null,"Повышающий коэффициент (Кпф) при строительстве не менее трех дополнительных функциональных помещений",null,null,null,null,null,"ед.",null,null,null,{"$f":"VLOOKUP('Inputs C'!E42,Controls!J109:M110,4,0)","v":1.25},"п 2.2 Прил 24"]
[null,"Повышающий коэффициент (Ксу) при строительстве с стесненных условиях",null,null,null,null,null,"ед.",null,null,null,{"$f":"VLOOKUP('Inputs C'!E43,Controls!J114:M115,4,0)","v":1.03},"п 2.2 Прил 24"]
[null,"Коэффициент зонирования (Кз) учтывает разницу в стоимости ресурсов",null,null,null,null,null,"ед.",null,null,null,{"$f":"VLOOKUP('Inputs C'!G40,Controls!J95:N100,5,0)","v":0.99},"Табл 2.4"]
[null,"НДС",null,null,null,null,null,"%",null,null,null,1.2,"п 2.2 Прил 24"]
[null,"Базовый объем субсидирования",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"L55*L56*L57*L58*L59*L60","v":851566.25565000006}]

{"sheet":"CashFlow","index":11,"n_rows":189,"n_cols":162,"rows_kept":189,"cut":false,"hidden":false,"merged":[]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Расчет денежных потоков проекта",null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[null,"ВРЕМЕННЫЕ ПРЕДПОСЫЛКИ"]
[]
[null,"Порядковый номер периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M8","v":1},{"$f":"'Inputs T'!N8","v":2},{"$f":"'Inputs T'!O8","v":3},{"$f":"'Inputs T'!P8","v":4},{"$f":"'Inputs T'!Q8","v":5},{"$f":"'Inputs T'!R8","v":6},{"$f":"'Inputs T'!S8","v":7},{"$f":"'Inputs T'!T8","v":8},{"$f":"'Inputs T'!U8","v":9},{"$f":"'Inputs T'!V8","v":10},{"$f":"'Inputs T'!W8","v":11},{"$f":"'Inputs T'!X8","v":12},{"$f":"'Inputs T'!Y8","v":13},{"$f":"'Inputs T'!Z8","v":14},{"$f":"'Inputs T'!AA8","v":15},{"$f":"'Inputs T'!AB8","v":16},{"$f":"'Inputs T'!AC8","v":17},{"$f":"'Inputs T'!AD8","v":18},{"$f":"'Inputs T'!AE8","v":19},{"$f":"'Inputs T'!AF8","v":20},{"$f":"'Inputs T'!AG8","v":21},{"$f":"'Inputs T'!AH8","v":22},{"$f":"'Inputs T'!AI8","v":23},{"$f":"'Inputs T'!AJ8","v":24},{"$f":"'Inputs T'!AK8","v":25},{"$f":"'Inputs T'!AL8","v":26},{"$f":"'Inputs T'!AM8","v":27},{"$f":"'Inputs T'!AN8","v":28},{"$f":"'Inputs T'!AO8","v":29},{"$f":"'Inputs T'!AP8","v":30},{"$f":"'Inputs T'!AQ8","v":31},{"$f":"'Inputs T'!AR8","v":32},{"$f":"'Inputs T'!AS8","v":33},{"$f":"'Inputs T'!AT8","v":34},{"$f":"'Inputs T'!AU8","v":35},{"$f":"'Inputs T'!AV8","v":36},{"$f":"'Inputs T'!AW8","v":37},{"$f":"'Inputs T'!AX8","v":38},{"$f":"'Inputs T'!AY8","v":39},{"$f":"'Inputs T'!AZ8","v":40},{"$f":"'Inputs T'!BA8","v":41},{"$f":"'Inputs T'!BB8","v":42},{"$f":"'Inputs T'!BC8","v":43},{"$f":"'Inputs T'!BD8","v":44},{"$f":"'Inputs T'!BE8","v":45},{"$f":"'Inputs T'!BF8","v":46},{"$f":"'Inputs T'!BG8","v":47},{"$f":"'Inputs T'!BH8","v":48},{"$f":"'Inputs T'!BI8","v":49},{"$f":"'Inputs T'!BJ8","v":50},{"$f":"'Inputs T'!BK8","v":51},{"$f":"'Inputs T'!BL8","v":52},{"$f":"'Inputs T'!BM8","v":53},{"$f":"'Inputs T'!BN8","v":54},{"$f":"'Inputs T'!BO8","v":55},{"$f":"'Inputs T'!BP8","v":56},{"$f":"'Inputs T'!BQ8","v":57},{"$f":"'Inputs T'!BR8","v":58},{"$f":"'Inputs T'!BS8","v":59},{"$f":"'Inputs T'!BT8","v":60},{"$f":"'Inputs T'!BU8","v":61},{"$f":"'Inputs T'!BV8","v":62},{"$f":"'Inputs T'!BW8","v":63},{"$f":"'Inputs T'!BX8","v":64},{"$f":"'Inputs T'!BY8","v":65},{"$f":"'Inputs T'!BZ8","v":66},{"$f":"'Inputs T'!CA8","v":67},{"$f":"'Inputs T'!CB8","v":68},{"$f":"'Inputs T'!CC8","v":69},{"$f":"'Inputs T'!CD8","v":70},{"$f":"'Inputs T'!CE8","v":71},{"$f":"'Inputs T'!CF8","v":72},{"$f":"'Inputs T'!CG8","v":73},{"$f":"'Inputs T'!CH8","v":74},{"$f":"'Inputs T'!CI8","v":75},{"$f":"'Inputs T'!CJ8","v":76},{"$f":"'Inputs T'!CK8","v":77},{"$f":"'Inputs T'!CL8","v":78},{"$f":"'Inputs T'!CM8","v":79},{"$f":"'Inputs T'!CN8","v":80},{"$f":"'Inputs T'!CO8","v":81},{"$f":"'Inputs T'!CP8","v":82},{"$f":"'Inputs T'!CQ8","v":83},{"$f":"'Inputs T'!CR8","v":84},{"$f":"'Inputs T'!CS8","v":85},{"$f":"'Inputs T'!CT8","v":86},{"$f":"'Inputs T'!CU8","v":87},{"$f":"'Inputs T'!CV8","v":88},{"$f":"'Inputs T'!CW8","v":89},{"$f":"'Inputs T'!CX8","v":90},{"$f":"'Inputs T'!CY8","v":91},{"$f":"'Inputs T'!CZ8","v":92},{"$f":"'Inputs T'!DA8","v":93},{"$f":"'Inputs T'!DB8","v":94},{"$f":"'Inputs T'!DC8","v":95},{"$f":"'Inputs T'!DD8","v":96},{"$f":"'Inputs T'!DE8","v":97},{"$f":"'Inputs T'!DF8","v":98},{"$f":"'Inputs T'!DG8","v":99},{"$f":"'Inputs T'!DH8","v":100},{"$f":"'Inputs T'!DI8","v":101},{"$f":"'Inputs T'!DJ8","v":102},{"$f":"'Inputs T'!DK8","v":103},{"$f":"'Inputs T'!DL8","v":104},{"$f":"'Inputs T'!DM8","v":105},{"$f":"'Inputs T'!DN8","v":106},{"$f":"'Inputs T'!DO8","v":107},{"$f":"'Inputs T'!DP8","v":108},{"$f":"'Inputs T'!DQ8","v":109},{"$f":"'Inputs T'!DR8","v":110},{"$f":"'Inputs T'!DS8","v":111},{"$f":"'Inputs T'!DT8","v":112},{"$f":"'Inputs T'!DU8","v":113},{"$f":"'Inputs T'!DV8","v":114},{"$f":"'Inputs T'!DW8","v":115},{"$f":"'Inputs T'!DX8","v":116},{"$f":"'Inputs T'!DY8","v":117},{"$f":"'Inputs T'!DZ8","v":118},{"$f":"'Inputs T'!EA8","v":119},{"$f":"'Inputs T'!EB8","v":120},{"$f":"'Inputs T'!EC8","v":121},{"$f":"'Inputs T'!ED8","v":122},{"$f":"'Inputs T'!EE8","v":123},{"$f":"'Inputs T'!EF8","v":124},{"$f":"'Inputs T'!EG8","v":125},{"$f":"'Inputs T'!EH8","v":126},{"$f":"'Inputs T'!EI8","v":127},{"$f":"'Inputs T'!EJ8","v":128},{"$f":"'Inputs T'!EK8","v":129},{"$f":"'Inputs T'!EL8","v":130},{"$f":"'Inputs T'!EM8","v":131},{"$f":"'Inputs T'!EN8","v":132},{"$f":"'Inputs T'!EO8","v":133},{"$f":"'Inputs T'!EP8","v":134},{"$f":"'Inputs T'!EQ8","v":135},{"$f":"'Inputs T'!ER8","v":136},{"$f":"'Inputs T'!ES8","v":137},{"$f":"'Inputs T'!ET8","v":138},{"$f":"'Inputs T'!EU8","v":139},{"$f":"'Inputs T'!EV8","v":140},{"$f":"'Inputs T'!EW8","v":141},{"$f":"'Inputs T'!EX8","v":142},{"$f":"'Inputs T'!EY8","v":143},{"$f":"'Inputs T'!EZ8","v":144},{"$f":"'Inputs T'!FA8","v":145},{"$f":"'Inputs T'!FB8","v":146},{"$f":"'Inputs T'!FC8","v":147},{"$f":"'Inputs T'!FD8","v":148},{"$f":"'Inputs T'!FE8","v":149},{"$f":"'Inputs T'!FF8","v":150}]
[null,"Начало периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M9","v":"2019-04-01"},{"$f":"'Inputs T'!N9","v":"2019-07-01"},{"$f":"'Inputs T'!O9","v":"2019-10-01"},{"$f":"'Inputs T'!P9","v":"2020-01-01"},{"$f":"'Inputs T'!Q9","v":"2020-04-01"},{"$f":"'Inputs T'!R9","v":"2020-07-01"},{"$f":"'Inputs T'!S9","v":"2020-10-01"},{"$f":"'Inputs T'!T9","v":"2021-01-01"},{"$f":"'Inputs T'!U9","v":"2021-04-01"},{"$f":"'Inputs T'!V9","v":"2021-07-01"},{"$f":"'Inputs T'!W9","v":"2021-10-01"},{"$f":"'Inputs T'!X9","v":"2022-01-01"},{"$f":"'Inputs T'!Y9","v":"2022-04-01"},{"$f":"'Inputs T'!Z9","v":"2022-07-01"},{"$f":"'Inputs T'!AA9","v":"2022-10-01"},{"$f":"'Inputs T'!AB9","v":"2023-01-01"},{"$f":"'Inputs T'!AC9","v":"2023-04-01"},{"$f":"'Inputs T'!AD9","v":"2023-07-01"},{"$f":"'Inputs T'!AE9","v":"2023-10-01"},{"$f":"'Inputs T'!AF9","v":"2024-01-01"},{"$f":"'Inputs T'!AG9","v":"2024-04-01"},{"$f":"'Inputs T'!AH9","v":"2024-07-01"},{"$f":"'Inputs T'!AI9","v":"2024-10-01"},{"$f":"'Inputs T'!AJ9","v":"2025-01-01"},{"$f":"'Inputs T'!AK9","v":"2025-04-01"},{"$f":"'Inputs T'!AL9","v":"2025-07-01"},{"$f":"'Inputs T'!AM9","v":"2025-10-01"},{"$f":"'Inputs T'!AN9","v":"2026-01-01"},{"$f":"'Inputs T'!AO9","v":"2026-04-01"},{"$f":"'Inputs T'!AP9","v":"2026-07-01"},{"$f":"'Inputs T'!AQ9","v":"2026-10-01"},{"$f":"'Inputs T'!AR9","v":"2027-01-01"},{"$f":"'Inputs T'!AS9","v":"2027-04-01"},{"$f":"'Inputs T'!AT9","v":"2027-07-01"},{"$f":"'Inputs T'!AU9","v":"2027-10-01"},{"$f":"'Inputs T'!AV9","v":"2028-01-01"},{"$f":"'Inputs T'!AW9","v":"2028-04-01"},{"$f":"'Inputs T'!AX9","v":"2028-07-01"},{"$f":"'Inputs T'!AY9","v":"2028-10-01"},{"$f":"'Inputs T'!AZ9","v":"2029-01-01"},{"$f":"'Inputs T'!BA9","v":"2029-04-01"},{"$f":"'Inputs T'!BB9","v":"2029-07-01"},{"$f":"'Inputs T'!BC9","v":"2029-10-01"},{"$f":"'Inputs T'!BD9","v":"2030-01-01"},{"$f":"'Inputs T'!BE9","v":"2030-04-01"},{"$f":"'Inputs T'!BF9","v":"2030-07-01"},{"$f":"'Inputs T'!BG9","v":"2030-10-01"},{"$f":"'Inputs T'!BH9","v":"2031-01-01"},{"$f":"'Inputs T'!BI9","v":"2031-04-01"},{"$f":"'Inputs T'!BJ9","v":"2031-07-01"},{"$f":"'Inputs T'!BK9","v":"2031-10-01"},{"$f":"'Inputs T'!BL9","v":"2032-01-01"},{"$f":"'Inputs T'!BM9","v":"2032-04-01"},{"$f":"'Inputs T'!BN9","v":"2032-07-01"},{"$f":"'Inputs T'!BO9","v":"2032-10-01"},{"$f":"'Inputs T'!BP9","v":"2033-01-01"},{"$f":"'Inputs T'!BQ9","v":"2033-04-01"},{"$f":"'Inputs T'!BR9","v":"2033-07-01"},{"$f":"'Inputs T'!BS9","v":"2033-10-01"},{"$f":"'Inputs T'!BT9","v":"2034-01-01"},{"$f":"'Inputs T'!BU9","v":"2034-04-01"},{"$f":"'Inputs T'!BV9","v":"2034-07-01"},{"$f":"'Inputs T'!BW9","v":"2034-10-01"},{"$f":"'Inputs T'!BX9","v":"2035-01-01"},{"$f":"'Inputs T'!BY9","v":"2035-04-01"},{"$f":"'Inputs T'!BZ9","v":"2035-07-01"},{"$f":"'Inputs T'!CA9","v":"2035-10-01"},{"$f":"'Inputs T'!CB9","v":"2036-01-01"},{"$f":"'Inputs T'!CC9","v":"2036-04-01"},{"$f":"'Inputs T'!CD9","v":"2036-07-01"},{"$f":"'Inputs T'!CE9","v":"2036-10-01"},{"$f":"'Inputs T'!CF9","v":"2037-01-01"},{"$f":"'Inputs T'!CG9","v":"2037-04-01"},{"$f":"'Inputs T'!CH9","v":"2037-07-01"},{"$f":"'Inputs T'!CI9","v":"2037-10-01"},{"$f":"'Inputs T'!CJ9","v":"2038-01-01"},{"$f":"'Inputs T'!CK9","v":"2038-04-01"},{"$f":"'Inputs T'!CL9","v":"2038-07-01"},{"$f":"'Inputs T'!CM9","v":"2038-10-01"},{"$f":"'Inputs T'!CN9","v":"2039-01-01"},{"$f":"'Inputs T'!CO9","v":"2039-04-01"},{"$f":"'Inputs T'!CP9","v":"2039-07-01"},{"$f":"'Inputs T'!CQ9","v":"2039-10-01"},{"$f":"'Inputs T'!CR9","v":"2040-01-01"},{"$f":"'Inputs T'!CS9","v":"2040-04-01"},{"$f":"'Inputs T'!CT9","v":"2040-07-01"},{"$f":"'Inputs T'!CU9","v":"2040-10-01"},{"$f":"'Inputs T'!CV9","v":"2041-01-01"},{"$f":"'Inputs T'!CW9","v":"2041-04-01"},{"$f":"'Inputs T'!CX9","v":"2041-07-01"},{"$f":"'Inputs T'!CY9","v":"2041-10-01"},{"$f":"'Inputs T'!CZ9","v":"2042-01-01"},{"$f":"'Inputs T'!DA9","v":"2042-04-01"},{"$f":"'Inputs T'!DB9","v":"2042-07-01"},{"$f":"'Inputs T'!DC9","v":"2042-10-01"},{"$f":"'Inputs T'!DD9","v":"2043-01-01"},{"$f":"'Inputs T'!DE9","v":"2043-04-01"},{"$f":"'Inputs T'!DF9","v":"2043-07-01"},{"$f":"'Inputs T'!DG9","v":"2043-10-01"},{"$f":"'Inputs T'!DH9","v":"2044-01-01"},{"$f":"'Inputs T'!DI9","v":"2044-04-01"},{"$f":"'Inputs T'!DJ9","v":"2044-07-01"},{"$f":"'Inputs T'!DK9","v":"2044-10-01"},{"$f":"'Inputs T'!DL9","v":"2045-01-01"},{"$f":"'Inputs T'!DM9","v":"2045-04-01"},{"$f":"'Inputs T'!DN9","v":"2045-07-01"},{"$f":"'Inputs T'!DO9","v":"2045-10-01"},{"$f":"'Inputs T'!DP9","v":"2046-01-01"},{"$f":"'Inputs T'!DQ9","v":"2046-04-01"},{"$f":"'Inputs T'!DR9","v":"2046-07-01"},{"$f":"'Inputs T'!DS9","v":"2046-10-01"},{"$f":"'Inputs T'!DT9","v":"2047-01-01"},{"$f":"'Inputs T'!DU9","v":"2047-04-01"},{"$f":"'Inputs T'!DV9","v":"2047-07-01"},{"$f":"'Inputs T'!DW9","v":"2047-10-01"},{"$f":"'Inputs T'!DX9","v":"2048-01-01"},{"$f":"'Inputs T'!DY9","v":"2048-04-01"},{"$f":"'Inputs T'!DZ9","v":"2048-07-01"},{"$f":"'Inputs T'!EA9","v":"2048-10-01"},{"$f":"'Inputs T'!EB9","v":"2049-01-01"},{"$f":"'Inputs T'!EC9","v":"2049-04-01"},{"$f":"'Inputs T'!ED9","v":"2049-07-01"},{"$f":"'Inputs T'!EE9","v":"2049-10-01"},{"$f":"'Inputs T'!EF9","v":"2050-01-01"},{"$f":"'Inputs T'!EG9","v":"2050-04-01"},{"$f":"'Inputs T'!EH9","v":"2050-07-01"},{"$f":"'Inputs T'!EI9","v":"2050-10-01"},{"$f":"'Inputs T'!EJ9","v":"2051-01-01"},{"$f":"'Inputs T'!EK9","v":"2051-04-01"},{"$f":"'Inputs T'!EL9","v":"2051-07-01"},{"$f":"'Inputs T'!EM9","v":"2051-10-01"},{"$f":"'Inputs T'!EN9","v":"2052-01-01"},{"$f":"'Inputs T'!EO9","v":"2052-04-01"},{"$f":"'Inputs T'!EP9","v":"2052-07-01"},{"$f":"'Inputs T'!EQ9","v":"2052-10-01"},{"$f":"'Inputs T'!ER9","v":"2053-01-01"},{"$f":"'Inputs T'!ES9","v":"2053-04-01"},{"$f":"'Inputs T'!ET9","v":"2053-07-01"},{"$f":"'Inputs T'!EU9","v":"2053-10-01"},{"$f":"'Inputs T'!EV9","v":"2054-01-01"},{"$f":"'Inputs T'!EW9","v":"2054-04-01"},{"$f":"'Inputs T'!EX9","v":"2054-07-01"},{"$f":"'Inputs T'!EY9","v":"2054-10-01"},{"$f":"'Inputs T'!EZ9","v":"2055-01-01"},{"$f":"'Inputs T'!FA9","v":"2055-04-01"},{"$f":"'Inputs T'!FB9","v":"2055-07-01"},{"$f":"'Inputs T'!FC9","v":"2055-10-01"},{"$f":"'Inputs T'!FD9","v":"2056-01-01"},{"$f":"'Inputs T'!FE9","v":"2056-04-01"},{"$f":"'Inputs T'!FF9","v":"2056-07-01"}]
[null,"Конец периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M10","v":"2019-06-30"},{"$f":"'Inputs T'!N10","v":"2019-09-30"},{"$f":"'Inputs T'!O10","v":"2019-12-31"},{"$f":"'Inputs T'!P10","v":"2020-03-31"},{"$f":"'Inputs T'!Q10","v":"2020-06-30"},{"$f":"'Inputs T'!R10","v":"2020-09-30"},{"$f":"'Inputs T'!S10","v":"2020-12-31"},{"$f":"'Inputs T'!T10","v":"2021-03-31"},{"$f":"'Inputs T'!U10","v":"2021-06-30"},{"$f":"'Inputs T'!V10","v":"2021-09-30"},{"$f":"'Inputs T'!W10","v":"2021-12-31"},{"$f":"'Inputs T'!X10","v":"2022-03-31"},{"$f":"'Inputs T'!Y10","v":"2022-06-30"},{"$f":"'Inputs T'!Z10","v":"2022-09-30"},{"$f":"'Inputs T'!AA10","v":"2022-12-31"},{"$f":"'Inputs T'!AB10","v":"2023-03-31"},{"$f":"'Inputs T'!AC10","v":"2023-06-30"},{"$f":"'Inputs T'!AD10","v":"2023-09-30"},{"$f":"'Inputs T'!AE10","v":"2023-12-31"},{"$f":"'Inputs T'!AF10","v":"2024-03-31"},{"$f":"'Inputs T'!AG10","v":"2024-06-30"},{"$f":"'Inputs T'!AH10","v":"2024-09-30"},{"$f":"'Inputs T'!AI10","v":"2024-12-31"},{"$f":"'Inputs T'!AJ10","v":"2025-03-31"},{"$f":"'Inputs T'!AK10","v":"2025-06-30"},{"$f":"'Inputs T'!AL10","v":"2025-09-30"},{"$f":"'Inputs T'!AM10","v":"2025-12-31"},{"$f":"'Inputs T'!AN10","v":"2026-03-31"},{"$f":"'Inputs T'!AO10","v":"2026-06-30"},{"$f":"'Inputs T'!AP10","v":"2026-09-30"},{"$f":"'Inputs T'!AQ10","v":"2026-12-31"},{"$f":"'Inputs T'!AR10","v":"2027-03-31"},{"$f":"'Inputs T'!AS10","v":"2027-06-30"},{"$f":"'Inputs T'!AT10","v":"2027-09-30"},{"$f":"'Inputs T'!AU10","v":"2027-12-31"},{"$f":"'Inputs T'!AV10","v":"2028-03-31"},{"$f":"'Inputs T'!AW10","v":"2028-06-30"},{"$f":"'Inputs T'!AX10","v":"2028-09-30"},{"$f":"'Inputs T'!AY10","v":"2028-12-31"},{"$f":"'Inputs T'!AZ10","v":"2029-03-31"},{"$f":"'Inputs T'!BA10","v":"2029-06-30"},{"$f":"'Inputs T'!BB10","v":"2029-09-30"},{"$f":"'Inputs T'!BC10","v":"2029-12-31"},{"$f":"'Inputs T'!BD10","v":"2030-03-31"},{"$f":"'Inputs T'!BE10","v":"2030-06-30"},{"$f":"'Inputs T'!BF10","v":"2030-09-30"},{"$f":"'Inputs T'!BG10","v":"2030-12-31"},{"$f":"'Inputs T'!BH10","v":"2031-03-31"},{"$f":"'Inputs T'!BI10","v":"2031-06-30"},{"$f":"'Inputs T'!BJ10","v":"2031-09-30"},{"$f":"'Inputs T'!BK10","v":"2031-12-31"},{"$f":"'Inputs T'!BL10","v":"2032-03-31"},{"$f":"'Inputs T'!BM10","v":"2032-06-30"},{"$f":"'Inputs T'!BN10","v":"2032-09-30"},{"$f":"'Inputs T'!BO10","v":"2032-12-31"},{"$f":"'Inputs T'!BP10","v":"2033-03-31"},{"$f":"'Inputs T'!BQ10","v":"2033-06-30"},{"$f":"'Inputs T'!BR10","v":"2033-09-30"},{"$f":"'Inputs T'!BS10","v":"2033-12-31"},{"$f":"'Inputs T'!BT10","v":"2034-03-31"},{"$f":"'Inputs T'!BU10","v":"2034-06-30"},{"$f":"'Inputs T'!BV10","v":"2034-09-30"},{"$f":"'Inputs T'!BW10","v":"2034-12-31"},{"$f":"'Inputs T'!BX10","v":"2035-03-31"},{"$f":"'Inputs T'!BY10","v":"2035-06-30"},{"$f":"'Inputs T'!BZ10","v":"2035-09-30"},{"$f":"'Inputs T'!CA10","v":"2035-12-31"},{"$f":"'Inputs T'!CB10","v":"2036-03-31"},{"$f":"'Inputs T'!CC10","v":"2036-06-30"},{"$f":"'Inputs T'!CD10","v":"2036-09-30"},{"$f":"'Inputs T'!CE10","v":"2036-12-31"},{"$f":"'Inputs T'!CF10","v":"2037-03-31"},{"$f":"'Inputs T'!CG10","v":"2037-06-30"},{"$f":"'Inputs T'!CH10","v":"2037-09-30"},{"$f":"'Inputs T'!CI10","v":"2037-12-31"},{"$f":"'Inputs T'!CJ10","v":"2038-03-31"},{"$f":"'Inputs T'!CK10","v":"2038-06-30"},{"$f":"'Inputs T'!CL10","v":"2038-09-30"},{"$f":"'Inputs T'!CM10","v":"2038-12-31"},{"$f":"'Inputs T'!CN10","v":"2039-03-31"},{"$f":"'Inputs T'!CO10","v":"2039-06-30"},{"$f":"'Inputs T'!CP10","v":"2039-09-30"},{"$f":"'Inputs T'!CQ10","v":"2039-12-31"},{"$f":"'Inputs T'!CR10","v":"2040-03-31"},{"$f":"'Inputs T'!CS10","v":"2040-06-30"},{"$f":"'Inputs T'!CT10","v":"2040-09-30"},{"$f":"'Inputs T'!CU10","v":"2040-12-31"},{"$f":"'Inputs T'!CV10","v":"2041-03-31"},{"$f":"'Inputs T'!CW10","v":"2041-06-30"},{"$f":"'Inputs T'!CX10","v":"2041-09-30"},{"$f":"'Inputs T'!CY10","v":"2041-12-31"},{"$f":"'Inputs T'!CZ10","v":"2042-03-31"},{"$f":"'Inputs T'!DA10","v":"2042-06-30"},{"$f":"'Inputs T'!DB10","v":"2042-09-30"},{"$f":"'Inputs T'!DC10","v":"2042-12-31"},{"$f":"'Inputs T'!DD10","v":"2043-03-31"},{"$f":"'Inputs T'!DE10","v":"2043-06-30"},{"$f":"'Inputs T'!DF10","v":"2043-09-30"},{"$f":"'Inputs T'!DG10","v":"2043-12-31"},{"$f":"'Inputs T'!DH10","v":"2044-03-31"},{"$f":"'Inputs T'!DI10","v":"2044-06-30"},{"$f":"'Inputs T'!DJ10","v":"2044-09-30"},{"$f":"'Inputs T'!DK10","v":"2044-12-31"},{"$f":"'Inputs T'!DL10","v":"2045-03-31"},{"$f":"'Inputs T'!DM10","v":"2045-06-30"},{"$f":"'Inputs T'!DN10","v":"2045-09-30"},{"$f":"'Inputs T'!DO10","v":"2045-12-31"},{"$f":"'Inputs T'!DP10","v":"2046-03-31"},{"$f":"'Inputs T'!DQ10","v":"2046-06-30"},{"$f":"'Inputs T'!DR10","v":"2046-09-30"},{"$f":"'Inputs T'!DS10","v":"2046-12-31"},{"$f":"'Inputs T'!DT10","v":"2047-03-31"},{"$f":"'Inputs T'!DU10","v":"2047-06-30"},{"$f":"'Inputs T'!DV10","v":"2047-09-30"},{"$f":"'Inputs T'!DW10","v":"2047-12-31"},{"$f":"'Inputs T'!DX10","v":"2048-03-31"},{"$f":"'Inputs T'!DY10","v":"2048-06-30"},{"$f":"'Inputs T'!DZ10","v":"2048-09-30"},{"$f":"'Inputs T'!EA10","v":"2048-12-31"},{"$f":"'Inputs T'!EB10","v":"2049-03-31"},{"$f":"'Inputs T'!EC10","v":"2049-06-30"},{"$f":"'Inputs T'!ED10","v":"2049-09-30"},{"$f":"'Inputs T'!EE10","v":"2049-12-31"},{"$f":"'Inputs T'!EF10","v":"2050-03-31"},{"$f":"'Inputs T'!EG10","v":"2050-06-30"},{"$f":"'Inputs T'!EH10","v":"2050-09-30"},{"$f":"'Inputs T'!EI10","v":"2050-12-31"},{"$f":"'Inputs T'!EJ10","v":"2051-03-31"},{"$f":"'Inputs T'!EK10","v":"2051-06-30"},{"$f":"'Inputs T'!EL10","v":"2051-09-30"},{"$f":"'Inputs T'!EM10","v":"2051-12-31"},{"$f":"'Inputs T'!EN10","v":"2052-03-31"},{"$f":"'Inputs T'!EO10","v":"2052-06-30"},{"$f":"'Inputs T'!EP10","v":"2052-09-30"},{"$f":"'Inputs T'!EQ10","v":"2052-12-31"},{"$f":"'Inputs T'!ER10","v":"2053-03-31"},{"$f":"'Inputs T'!ES10","v":"2053-06-30"},{"$f":"'Inputs T'!ET10","v":"2053-09-30"},{"$f":"'Inputs T'!EU10","v":"2053-12-31"},{"$f":"'Inputs T'!EV10","v":"2054-03-31"},{"$f":"'Inputs T'!EW10","v":"2054-06-30"},{"$f":"'Inputs T'!EX10","v":"2054-09-30"},{"$f":"'Inputs T'!EY10","v":"2054-12-31"},{"$f":"'Inputs T'!EZ10","v":"2055-03-31"},{"$f":"'Inputs T'!FA10","v":"2055-06-30"},{"$f":"'Inputs T'!FB10","v":"2055-09-30"},{"$f":"'Inputs T'!FC10","v":"2055-12-31"},{"$f":"'Inputs T'!FD10","v":"2056-03-31"},{"$f":"'Inputs T'!FE10","v":"2056-06-30"},{"$f":"'Inputs T'!FF10","v":"2056-09-30"}]
[]
[null,"Флаг фазы проектирования",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M12","v":1},{"$f":"'Inputs T'!N12","v":1},{"$f":"'Inputs T'!O12","v":1},{"$f":"'Inputs T'!P12","v":1},{"$f":"'Inputs T'!Q12","v":0},{"$f":"'Inputs T'!R12","v":0},{"$f":"'Inputs T'!S12","v":0},{"$f":"'Inputs T'!T12","v":0},{"$f":"'Inputs T'!U12","v":0},{"$f":"'Inputs T'!V12","v":0},{"$f":"'Inputs T'!W12","v":0},{"$f":"'Inputs T'!X12","v":0},{"$f":"'Inputs T'!Y12","v":0},{"$f":"'Inputs T'!Z12","v":0},{"$f":"'Inputs T'!AA12","v":0},{"$f":"'Inputs T'!AB12","v":0},{"$f":"'Inputs T'!AC12","v":0},{"$f":"'Inputs T'!AD12","v":0},{"$f":"'Inputs T'!AE12","v":0},{"$f":"'Inputs T'!AF12","v":0},{"$f":"'Inputs T'!AG12","v":0},{"$f":"'Inputs T'!AH12","v":0},{"$f":"'Inputs T'!AI12","v":0},{"$f":"'Inputs T'!AJ12","v":0},{"$f":"'Inputs T'!AK12","v":0},{"$f":"'Inputs T'!AL12","v":0},{"$f":"'Inputs T'!AM12","v":0},{"$f":"'Inputs T'!AN12","v":0},{"$f":"'Inputs T'!AO12","v":0},{"$f":"'Inputs T'!AP12","v":0},{"$f":"'Inputs T'!AQ12","v":0},{"$f":"'Inputs T'!AR12","v":0},{"$f":"'Inputs T'!AS12","v":0},{"$f":"'Inputs T'!AT12","v":0},{"$f":"'Inputs T'!AU12","v":0},{"$f":"'Inputs T'!AV12","v":0},{"$f":"'Inputs T'!AW12","v":0},{"$f":"'Inputs T'!AX12","v":0},{"$f":"'Inputs T'!AY12","v":0},{"$f":"'Inputs T'!AZ12","v":0},{"$f":"'Inputs T'!BA12","v":0},{"$f":"'Inputs T'!BB12","v":0},{"$f":"'Inputs T'!BC12","v":0},{"$f":"'Inputs T'!BD12","v":0},{"$f":"'Inputs T'!BE12","v":0},{"$f":"'Inputs T'!BF12","v":0},{"$f":"'Inputs T'!BG12","v":0},{"$f":"'Inputs T'!BH12","v":0},{"$f":"'Inputs T'!BI12","v":0},{"$f":"'Inputs T'!BJ12","v":0},{"$f":"'Inputs T'!BK12","v":0},{"$f":"'Inputs T'!BL12","v":0},{"$f":"'Inputs T'!BM12","v":0},{"$f":"'Inputs T'!BN12","v":0},{"$f":"'Inputs T'!BO12","v":0},{"$f":"'Inputs T'!BP12","v":0},{"$f":"'Inputs T'!BQ12","v":0},{"$f":"'Inputs T'!BR12","v":0},{"$f":"'Inputs T'!BS12","v":0},{"$f":"'Inputs T'!BT12","v":0},{"$f":"'Inputs T'!BU12","v":0},{"$f":"'Inputs T'!BV12","v":0},{"$f":"'Inputs T'!BW12","v":0},{"$f":"'Inputs T'!BX12","v":0},{"$f":"'Inputs T'!BY12","v":0},{"$f":"'Inputs T'!BZ12","v":0},{"$f":"'Inputs T'!CA12","v":0},{"$f":"'Inputs T'!CB12","v":0},{"$f":"'Inputs T'!CC12","v":0},{"$f":"'Inputs T'!CD12","v":0},{"$f":"'Inputs T'!CE12","v":0},{"$f":"'Inputs T'!CF12","v":0},{"$f":"'Inputs T'!CG12","v":0},{"$f":"'Inputs T'!CH12","v":0},{"$f":"'Inputs T'!CI12","v":0},{"$f":"'Inputs T'!CJ12","v":0},{"$f":"'Inputs T'!CK12","v":0},{"$f":"'Inputs T'!CL12","v":0},{"$f":"'Inputs T'!CM12","v":0},{"$f":"'Inputs T'!CN12","v":0},{"$f":"'Inputs T'!CO12","v":0},{"$f":"'Inputs T'!CP12","v":0},{"$f":"'Inputs T'!CQ12","v":0},{"$f":"'Inputs T'!CR12","v":0},{"$f":"'Inputs T'!CS12","v":0},{"$f":"'Inputs T'!CT12","v":0},{"$f":"'Inputs T'!CU12","v":0},{"$f":"'Inputs T'!CV12","v":0},{"$f":"'Inputs T'!CW12","v":0},{"$f":"'Inputs T'!CX12","v":0},{"$f":"'Inputs T'!CY12","v":0},{"$f":"'Inputs T'!CZ12","v":0},{"$f":"'Inputs T'!DA12","v":0},{"$f":"'Inputs T'!DB12","v":0},{"$f":"'Inputs T'!DC12","v":0},{"$f":"'Inputs T'!DD12","v":0},{"$f":"'Inputs T'!DE12","v":0},{"$f":"'Inputs T'!DF12","v":0},{"$f":"'Inputs T'!DG12","v":0},{"$f":"'Inputs T'!DH12","v":0},{"$f":"'Inputs T'!DI12","v":0},{"$f":"'Inputs T'!DJ12","v":0},{"$f":"'Inputs T'!DK12","v":0},{"$f":"'Inputs T'!DL12","v":0},{"$f":"'Inputs T'!DM12","v":0},{"$f":"'Inputs T'!DN12","v":0},{"$f":"'Inputs T'!DO12","v":0},{"$f":"'Inputs T'!DP12","v":0},{"$f":"'Inputs T'!DQ12","v":0},{"$f":"'Inputs T'!DR12","v":0},{"$f":"'Inputs T'!DS12","v":0},{"$f":"'Inputs T'!DT12","v":0},{"$f":"'Inputs T'!DU12","v":0},{"$f":"'Inputs T'!DV12","v":0},{"$f":"'Inputs T'!DW12","v":0},{"$f":"'Inputs T'!DX12","v":0},{"$f":"'Inputs T'!DY12","v":0},{"$f":"'Inputs T'!DZ12","v":0},{"$f":"'Inputs T'!EA12","v":0},{"$f":"'Inputs T'!EB12","v":0},{"$f":"'Inputs T'!EC12","v":0},{"$f":"'Inputs T'!ED12","v":0},{"$f":"'Inputs T'!EE12","v":0},{"$f":"'Inputs T'!EF12","v":0},{"$f":"'Inputs T'!EG12","v":0},{"$f":"'Inputs T'!EH12","v":0},{"$f":"'Inputs T'!EI12","v":0},{"$f":"'Inputs T'!EJ12","v":0},{"$f":"'Inputs T'!EK12","v":0},{"$f":"'Inputs T'!EL12","v":0},{"$f":"'Inputs T'!EM12","v":0},{"$f":"'Inputs T'!EN12","v":0},{"$f":"'Inputs T'!EO12","v":0},{"$f":"'Inputs T'!EP12","v":0},{"$f":"'Inputs T'!EQ12","v":0},{"$f":"'Inputs T'!ER12","v":0},{"$f":"'Inputs T'!ES12","v":0},{"$f":"'Inputs T'!ET12","v":0},{"$f":"'Inputs T'!EU12","v":0},{"$f":"'Inputs T'!EV12","v":0},{"$f":"'Inputs T'!EW12","v":0},{"$f":"'Inputs T'!EX12","v":0},{"$f":"'Inputs T'!EY12","v":0},{"$f":"'Inputs T'!EZ12","v":0},{"$f":"'Inputs T'!FA12","v":0},{"$f":"'Inputs T'!FB12","v":0},{"$f":"'Inputs T'!FC12","v":0},{"$f":"'Inputs T'!FD12","v":0},{"$f":"'Inputs T'!FE12","v":0},{"$f":"'Inputs T'!FF12","v":0}]
[null,"Флаг фазы строительства",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M13","v":0},{"$f":"'Inputs T'!N13","v":0},{"$f":"'Inputs T'!O13","v":0},{"$f":"'Inputs T'!P13","v":0},{"$f":"'Inputs T'!Q13","v":1},{"$f":"'Inputs T'!R13","v":1},{"$f":"'Inputs T'!S13","v":1},{"$f":"'Inputs T'!T13","v":1},{"$f":"'Inputs T'!U13","v":1},{"$f":"'Inputs T'!V13","v":1},{"$f":"'Inputs T'!W13","v":1},{"$f":"'Inputs T'!X13","v":1},{"$f":"'Inputs T'!Y13","v":0},{"$f":"'Inputs T'!Z13","v":0},{"$f":"'Inputs T'!AA13","v":0},{"$f":"'Inputs T'!AB13","v":0},{"$f":"'Inputs T'!AC13","v":0},{"$f":"'Inputs T'!AD13","v":0},{"$f":"'Inputs T'!AE13","v":0},{"$f":"'Inputs T'!AF13","v":0},{"$f":"'Inputs T'!AG13","v":0},{"$f":"'Inputs T'!AH13","v":0},{"$f":"'Inputs T'!AI13","v":0},{"$f":"'Inputs T'!AJ13","v":0},{"$f":"'Inputs T'!AK13","v":0},{"$f":"'Inputs T'!AL13","v":0},{"$f":"'Inputs T'!AM13","v":0},{"$f":"'Inputs T'!AN13","v":0},{"$f":"'Inputs T'!AO13","v":0},{"$f":"'Inputs T'!AP13","v":0},{"$f":"'Inputs T'!AQ13","v":0},{"$f":"'Inputs T'!AR13","v":0},{"$f":"'Inputs T'!AS13","v":0},{"$f":"'Inputs T'!AT13","v":0},{"$f":"'Inputs T'!AU13","v":0},{"$f":"'Inputs T'!AV13","v":0},{"$f":"'Inputs T'!AW13","v":0},{"$f":"'Inputs T'!AX13","v":0},{"$f":"'Inputs T'!AY13","v":0},{"$f":"'Inputs T'!AZ13","v":0},{"$f":"'Inputs T'!BA13","v":0},{"$f":"'Inputs T'!BB13","v":0},{"$f":"'Inputs T'!BC13","v":0},{"$f":"'Inputs T'!BD13","v":0},{"$f":"'Inputs T'!BE13","v":0},{"$f":"'Inputs T'!BF13","v":0},{"$f":"'Inputs T'!BG13","v":0},{"$f":"'Inputs T'!BH13","v":0},{"$f":"'Inputs T'!BI13","v":0},{"$f":"'Inputs T'!BJ13","v":0},{"$f":"'Inputs T'!BK13","v":0},{"$f":"'Inputs T'!BL13","v":0},{"$f":"'Inputs T'!BM13","v":0},{"$f":"'Inputs T'!BN13","v":0},{"$f":"'Inputs T'!BO13","v":0},{"$f":"'Inputs T'!BP13","v":0},{"$f":"'Inputs T'!BQ13","v":0},{"$f":"'Inputs T'!BR13","v":0},{"$f":"'Inputs T'!BS13","v":0},{"$f":"'Inputs T'!BT13","v":0},{"$f":"'Inputs T'!BU13","v":0},{"$f":"'Inputs T'!BV13","v":0},{"$f":"'Inputs T'!BW13","v":0},{"$f":"'Inputs T'!BX13","v":0},{"$f":"'Inputs T'!BY13","v":0},{"$f":"'Inputs T'!BZ13","v":0},{"$f":"'Inputs T'!CA13","v":0},{"$f":"'Inputs T'!CB13","v":0},{"$f":"'Inputs T'!CC13","v":0},{"$f":"'Inputs T'!CD13","v":0},{"$f":"'Inputs T'!CE13","v":0},{"$f":"'Inputs T'!CF13","v":0},{"$f":"'Inputs T'!CG13","v":0},{"$f":"'Inputs T'!CH13","v":0},{"$f":"'Inputs T'!CI13","v":0},{"$f":"'Inputs T'!CJ13","v":0},{"$f":"'Inputs T'!CK13","v":0},{"$f":"'Inputs T'!CL13","v":0},{"$f":"'Inputs T'!CM13","v":0},{"$f":"'Inputs T'!CN13","v":0},{"$f":"'Inputs T'!CO13","v":0},{"$f":"'Inputs T'!CP13","v":0},{"$f":"'Inputs T'!CQ13","v":0},{"$f":"'Inputs T'!CR13","v":0},{"$f":"'Inputs T'!CS13","v":0},{"$f":"'Inputs T'!CT13","v":0},{"$f":"'Inputs T'!CU13","v":0},{"$f":"'Inputs T'!CV13","v":0},{"$f":"'Inputs T'!CW13","v":0},{"$f":"'Inputs T'!CX13","v":0},{"$f":"'Inputs T'!CY13","v":0},{"$f":"'Inputs T'!CZ13","v":0},{"$f":"'Inputs T'!DA13","v":0},{"$f":"'Inputs T'!DB13","v":0},{"$f":"'Inputs T'!DC13","v":0},{"$f":"'Inputs T'!DD13","v":0},{"$f":"'Inputs T'!DE13","v":0},{"$f":"'Inputs T'!DF13","v":0},{"$f":"'Inputs T'!DG13","v":0},{"$f":"'Inputs T'!DH13","v":0},{"$f":"'Inputs T'!DI13","v":0},{"$f":"'Inputs T'!DJ13","v":0},{"$f":"'Inputs T'!DK13","v":0},{"$f":"'Inputs T'!DL13","v":0},{"$f":"'Inputs T'!DM13","v":0},{"$f":"'Inputs T'!DN13","v":0},{"$f":"'Inputs T'!DO13","v":0},{"$f":"'Inputs T'!DP13","v":0},{"$f":"'Inputs T'!DQ13","v":0},{"$f":"'Inputs T'!DR13","v":0},{"$f":"'Inputs T'!DS13","v":0},{"$f":"'Inputs T'!DT13","v":0},{"$f":"'Inputs T'!DU13","v":0},{"$f":"'Inputs T'!DV13","v":0},{"$f":"'Inputs T'!DW13","v":0},{"$f":"'Inputs T'!DX13","v":0},{"$f":"'Inputs T'!DY13","v":0},{"$f":"'Inputs T'!DZ13","v":0},{"$f":"'Inputs T'!EA13","v":0},{"$f":"'Inputs T'!EB13","v":0},{"$f":"'Inputs T'!EC13","v":0},{"$f":"'Inputs T'!ED13","v":0},{"$f":"'Inputs T'!EE13","v":0},{"$f":"'Inputs T'!EF13","v":0},{"$f":"'Inputs T'!EG13","v":0},{"$f":"'Inputs T'!EH13","v":0},{"$f":"'Inputs T'!EI13","v":0},{"$f":"'Inputs T'!EJ13","v":0},{"$f":"'Inputs T'!EK13","v":0},{"$f":"'Inputs T'!EL13","v":0},{"$f":"'Inputs T'!EM13","v":0},{"$f":"'Inputs T'!EN13","v":0},{"$f":"'Inputs T'!EO13","v":0},{"$f":"'Inputs T'!EP13","v":0},{"$f":"'Inputs T'!EQ13","v":0},{"$f":"'Inputs T'!ER13","v":0},{"$f":"'Inputs T'!ES13","v":0},{"$f":"'Inputs T'!ET13","v":0},{"$f":"'Inputs T'!EU13","v":0},{"$f":"'Inputs T'!EV13","v":0},{"$f":"'Inputs T'!EW13","v":0},{"$f":"'Inputs T'!EX13","v":0},{"$f":"'Inputs T'!EY13","v":0},{"$f":"'Inputs T'!EZ13","v":0},{"$f":"'Inputs T'!FA13","v":0},{"$f":"'Inputs T'!FB13","v":0},{"$f":"'Inputs T'!FC13","v":0},{"$f":"'Inputs T'!FD13","v":0},{"$f":"'Inputs T'!FE13","v":0},{"$f":"'Inputs T'!FF13","v":0}]
[null,"Флаг операционной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M14","v":0},{"$f":"'Inputs T'!N14","v":0},{"$f":"'Inputs T'!O14","v":0},{"$f":"'Inputs T'!P14","v":0},{"$f":"'Inputs T'!Q14","v":0},{"$f":"'Inputs T'!R14","v":0},{"$f":"'Inputs T'!S14","v":0},{"$f":"'Inputs T'!T14","v":0},{"$f":"'Inputs T'!U14","v":0},{"$f":"'Inputs T'!V14","v":0},{"$f":"'Inputs T'!W14","v":0},{"$f":"'Inputs T'!X14","v":0},{"$f":"'Inputs T'!Y14","v":1},{"$f":"'Inputs T'!Z14","v":1},{"$f":"'Inputs T'!AA14","v":1},{"$f":"'Inputs T'!AB14","v":1},{"$f":"'Inputs T'!AC14","v":1},{"$f":"'Inputs T'!AD14","v":1},{"$f":"'Inputs T'!AE14","v":1},{"$f":"'Inputs T'!AF14","v":1},{"$f":"'Inputs T'!AG14","v":1},{"$f":"'Inputs T'!AH14","v":1},{"$f":"'Inputs T'!AI14","v":1},{"$f":"'Inputs T'!AJ14","v":1},{"$f":"'Inputs T'!AK14","v":1},{"$f":"'Inputs T'!AL14","v":1},{"$f":"'Inputs T'!AM14","v":1},{"$f":"'Inputs T'!AN14","v":1},{"$f":"'Inputs T'!AO14","v":1},{"$f":"'Inputs T'!AP14","v":1},{"$f":"'Inputs T'!AQ14","v":1},{"$f":"'Inputs T'!AR14","v":1},{"$f":"'Inputs T'!AS14","v":0},{"$f":"'Inputs T'!AT14","v":0},{"$f":"'Inputs T'!AU14","v":0},{"$f":"'Inputs T'!AV14","v":0},{"$f":"'Inputs T'!AW14","v":0},{"$f":"'Inputs T'!AX14","v":0},{"$f":"'Inputs T'!AY14","v":0},{"$f":"'Inputs T'!AZ14","v":0},{"$f":"'Inputs T'!BA14","v":0},{"$f":"'Inputs T'!BB14","v":0},{"$f":"'Inputs T'!BC14","v":0},{"$f":"'Inputs T'!BD14","v":0},{"$f":"'Inputs T'!BE14","v":0},{"$f":"'Inputs T'!BF14","v":0},{"$f":"'Inputs T'!BG14","v":0},{"$f":"'Inputs T'!BH14","v":0},{"$f":"'Inputs T'!BI14","v":0},{"$f":"'Inputs T'!BJ14","v":0},{"$f":"'Inputs T'!BK14","v":0},{"$f":"'Inputs T'!BL14","v":0},{"$f":"'Inputs T'!BM14","v":0},{"$f":"'Inputs T'!BN14","v":0},{"$f":"'Inputs T'!BO14","v":0},{"$f":"'Inputs T'!BP14","v":0},{"$f":"'Inputs T'!BQ14","v":0},{"$f":"'Inputs T'!BR14","v":0},{"$f":"'Inputs T'!BS14","v":0},{"$f":"'Inputs T'!BT14","v":0},{"$f":"'Inputs T'!BU14","v":0},{"$f":"'Inputs T'!BV14","v":0},{"$f":"'Inputs T'!BW14","v":0},{"$f":"'Inputs T'!BX14","v":0},{"$f":"'Inputs T'!BY14","v":0},{"$f":"'Inputs T'!BZ14","v":0},{"$f":"'Inputs T'!CA14","v":0},{"$f":"'Inputs T'!CB14","v":0},{"$f":"'Inputs T'!CC14","v":0},{"$f":"'Inputs T'!CD14","v":0},{"$f":"'Inputs T'!CE14","v":0},{"$f":"'Inputs T'!CF14","v":0},{"$f":"'Inputs T'!CG14","v":0},{"$f":"'Inputs T'!CH14","v":0},{"$f":"'Inputs T'!CI14","v":0},{"$f":"'Inputs T'!CJ14","v":0},{"$f":"'Inputs T'!CK14","v":0},{"$f":"'Inputs T'!CL14","v":0},{"$f":"'Inputs T'!CM14","v":0},{"$f":"'Inputs T'!CN14","v":0},{"$f":"'Inputs T'!CO14","v":0},{"$f":"'Inputs T'!CP14","v":0},{"$f":"'Inputs T'!CQ14","v":0},{"$f":"'Inputs T'!CR14","v":0},{"$f":"'Inputs T'!CS14","v":0},{"$f":"'Inputs T'!CT14","v":0},{"$f":"'Inputs T'!CU14","v":0},{"$f":"'Inputs T'!CV14","v":0},{"$f":"'Inputs T'!CW14","v":0},{"$f":"'Inputs T'!CX14","v":0},{"$f":"'Inputs T'!CY14","v":0},{"$f":"'Inputs T'!CZ14","v":0},{"$f":"'Inputs T'!DA14","v":0},{"$f":"'Inputs T'!DB14","v":0},{"$f":"'Inputs T'!DC14","v":0},{"$f":"'Inputs T'!DD14","v":0},{"$f":"'Inputs T'!DE14","v":0},{"$f":"'Inputs T'!DF14","v":0},{"$f":"'Inputs T'!DG14","v":0},{"$f":"'Inputs T'!DH14","v":0},{"$f":"'Inputs T'!DI14","v":0},{"$f":"'Inputs T'!DJ14","v":0},{"$f":"'Inputs T'!DK14","v":0},{"$f":"'Inputs T'!DL14","v":0},{"$f":"'Inputs T'!DM14","v":0},{"$f":"'Inputs T'!DN14","v":0},{"$f":"'Inputs T'!DO14","v":0},{"$f":"'Inputs T'!DP14","v":0},{"$f":"'Inputs T'!DQ14","v":0},{"$f":"'Inputs T'!DR14","v":0},{"$f":"'Inputs T'!DS14","v":0},{"$f":"'Inputs T'!DT14","v":0},{"$f":"'Inputs T'!DU14","v":0},{"$f":"'Inputs T'!DV14","v":0},{"$f":"'Inputs T'!DW14","v":0},{"$f":"'Inputs T'!DX14","v":0},{"$f":"'Inputs T'!DY14","v":0},{"$f":"'Inputs T'!DZ14","v":0},{"$f":"'Inputs T'!EA14","v":0},{"$f":"'Inputs T'!EB14","v":0},{"$f":"'Inputs T'!EC14","v":0},{"$f":"'Inputs T'!ED14","v":0},{"$f":"'Inputs T'!EE14","v":0},{"$f":"'Inputs T'!EF14","v":0},{"$f":"'Inputs T'!EG14","v":0},{"$f":"'Inputs T'!EH14","v":0},{"$f":"'Inputs T'!EI14","v":0},{"$f":"'Inputs T'!EJ14","v":0},{"$f":"'Inputs T'!EK14","v":0},{"$f":"'Inputs T'!EL14","v":0},{"$f":"'Inputs T'!EM14","v":0},{"$f":"'Inputs T'!EN14","v":0},{"$f":"'Inputs T'!EO14","v":0},{"$f":"'Inputs T'!EP14","v":0},{"$f":"'Inputs T'!EQ14","v":0},{"$f":"'Inputs T'!ER14","v":0},{"$f":"'Inputs T'!ES14","v":0},{"$f":"'Inputs T'!ET14","v":0},{"$f":"'Inputs T'!EU14","v":0},{"$f":"'Inputs T'!EV14","v":0},{"$f":"'Inputs T'!EW14","v":0},{"$f":"'Inputs T'!EX14","v":0},{"$f":"'Inputs T'!EY14","v":0},{"$f":"'Inputs T'!EZ14","v":0},{"$f":"'Inputs T'!FA14","v":0},{"$f":"'Inputs T'!FB14","v":0},{"$f":"'Inputs T'!FC14","v":0},{"$f":"'Inputs T'!FD14","v":0},{"$f":"'Inputs T'!FE14","v":0},{"$f":"'Inputs T'!FF14","v":0}]
[null,"Флаг постпроектной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M15","v":0},{"$f":"'Inputs T'!N15","v":0},{"$f":"'Inputs T'!O15","v":0},{"$f":"'Inputs T'!P15","v":0},{"$f":"'Inputs T'!Q15","v":0},{"$f":"'Inputs T'!R15","v":0},{"$f":"'Inputs T'!S15","v":0},{"$f":"'Inputs T'!T15","v":0},{"$f":"'Inputs T'!U15","v":0},{"$f":"'Inputs T'!V15","v":0},{"$f":"'Inputs T'!W15","v":0},{"$f":"'Inputs T'!X15","v":0},{"$f":"'Inputs T'!Y15","v":0},{"$f":"'Inputs T'!Z15","v":0},{"$f":"'Inputs T'!AA15","v":0},{"$f":"'Inputs T'!AB15","v":0},{"$f":"'Inputs T'!AC15","v":0},{"$f":"'Inputs T'!AD15","v":0},{"$f":"'Inputs T'!AE15","v":0},{"$f":"'Inputs T'!AF15","v":0},{"$f":"'Inputs T'!AG15","v":0},{"$f":"'Inputs T'!AH15","v":0},{"$f":"'Inputs T'!AI15","v":0},{"$f":"'Inputs T'!AJ15","v":0},{"$f":"'Inputs T'!AK15","v":0},{"$f":"'Inputs T'!AL15","v":0},{"$f":"'Inputs T'!AM15","v":0},{"$f":"'Inputs T'!AN15","v":0},{"$f":"'Inputs T'!AO15","v":0},{"$f":"'Inputs T'!AP15","v":0},{"$f":"'Inputs T'!AQ15","v":0},{"$f":"'Inputs T'!AR15","v":0},{"$f":"'Inputs T'!AS15","v":1},{"$f":"'Inputs T'!AT15","v":1},{"$f":"'Inputs T'!AU15","v":1},{"$f":"'Inputs T'!AV15","v":1},{"$f":"'Inputs T'!AW15","v":1},{"$f":"'Inputs T'!AX15","v":1},{"$f":"'Inputs T'!AY15","v":1},{"$f":"'Inputs T'!AZ15","v":1},{"$f":"'Inputs T'!BA15","v":1},{"$f":"'Inputs T'!BB15","v":1},{"$f":"'Inputs T'!BC15","v":1},{"$f":"'Inputs T'!BD15","v":1},{"$f":"'Inputs T'!BE15","v":1},{"$f":"'Inputs T'!BF15","v":1},{"$f":"'Inputs T'!BG15","v":1},{"$f":"'Inputs T'!BH15","v":1},{"$f":"'Inputs T'!BI15","v":1},{"$f":"'Inputs T'!BJ15","v":1},{"$f":"'Inputs T'!BK15","v":1},{"$f":"'Inputs T'!BL15","v":1},{"$f":"'Inputs T'!BM15","v":1},{"$f":"'Inputs T'!BN15","v":1},{"$f":"'Inputs T'!BO15","v":1},{"$f":"'Inputs T'!BP15","v":1},{"$f":"'Inputs T'!BQ15","v":1},{"$f":"'Inputs T'!BR15","v":1},{"$f":"'Inputs T'!BS15","v":1},{"$f":"'Inputs T'!BT15","v":1},{"$f":"'Inputs T'!BU15","v":1},{"$f":"'Inputs T'!BV15","v":1},{"$f":"'Inputs T'!BW15","v":1},{"$f":"'Inputs T'!BX15","v":1},{"$f":"'Inputs T'!BY15","v":1},{"$f":"'Inputs T'!BZ15","v":1},{"$f":"'Inputs T'!CA15","v":1},{"$f":"'Inputs T'!CB15","v":1},{"$f":"'Inputs T'!CC15","v":1},{"$f":"'Inputs T'!CD15","v":1},{"$f":"'Inputs T'!CE15","v":1},{"$f":"'Inputs T'!CF15","v":1},{"$f":"'Inputs T'!CG15","v":1},{"$f":"'Inputs T'!CH15","v":1},{"$f":"'Inputs T'!CI15","v":1},{"$f":"'Inputs T'!CJ15","v":1},{"$f":"'Inputs T'!CK15","v":1},{"$f":"'Inputs T'!CL15","v":1},{"$f":"'Inputs T'!CM15","v":1},{"$f":"'Inputs T'!CN15","v":1},{"$f":"'Inputs T'!CO15","v":1},{"$f":"'Inputs T'!CP15","v":1},{"$f":"'Inputs T'!CQ15","v":1},{"$f":"'Inputs T'!CR15","v":1},{"$f":"'Inputs T'!CS15","v":1},{"$f":"'Inputs T'!CT15","v":1},{"$f":"'Inputs T'!CU15","v":1},{"$f":"'Inputs T'!CV15","v":1},{"$f":"'Inputs T'!CW15","v":1},{"$f":"'Inputs T'!CX15","v":1},{"$f":"'Inputs T'!CY15","v":1},{"$f":"'Inputs T'!CZ15","v":1},{"$f":"'Inputs T'!DA15","v":1},{"$f":"'Inputs T'!DB15","v":1},{"$f":"'Inputs T'!DC15","v":1},{"$f":"'Inputs T'!DD15","v":1},{"$f":"'Inputs T'!DE15","v":1},{"$f":"'Inputs T'!DF15","v":1},{"$f":"'Inputs T'!DG15","v":1},{"$f":"'Inputs T'!DH15","v":1},{"$f":"'Inputs T'!DI15","v":1},{"$f":"'Inputs T'!DJ15","v":1},{"$f":"'Inputs T'!DK15","v":1},{"$f":"'Inputs T'!DL15","v":1},{"$f":"'Inputs T'!DM15","v":1},{"$f":"'Inputs T'!DN15","v":1},{"$f":"'Inputs T'!DO15","v":1},{"$f":"'Inputs T'!DP15","v":1},{"$f":"'Inputs T'!DQ15","v":1},{"$f":"'Inputs T'!DR15","v":1},{"$f":"'Inputs T'!DS15","v":1},{"$f":"'Inputs T'!DT15","v":1},{"$f":"'Inputs T'!DU15","v":1},{"$f":"'Inputs T'!DV15","v":1},{"$f":"'Inputs T'!DW15","v":1},{"$f":"'Inputs T'!DX15","v":1},{"$f":"'Inputs T'!DY15","v":1},{"$f":"'Inputs T'!DZ15","v":1},{"$f":"'Inputs T'!EA15","v":1},{"$f":"'Inputs T'!EB15","v":1},{"$f":"'Inputs T'!EC15","v":1},{"$f":"'Inputs T'!ED15","v":1},{"$f":"'Inputs T'!EE15","v":1},{"$f":"'Inputs T'!EF15","v":1},{"$f":"'Inputs T'!EG15","v":1},{"$f":"'Inputs T'!EH15","v":1},{"$f":"'Inputs T'!EI15","v":1},{"$f":"'Inputs T'!EJ15","v":1},{"$f":"'Inputs T'!EK15","v":1},{"$f":"'Inputs T'!EL15","v":1},{"$f":"'Inputs T'!EM15","v":1},{"$f":"'Inputs T'!EN15","v":1},{"$f":"'Inputs T'!EO15","v":1},{"$f":"'Inputs T'!EP15","v":1},{"$f":"'Inputs T'!EQ15","v":1},{"$f":"'Inputs T'!ER15","v":1},{"$f":"'Inputs T'!ES15","v":1},{"$f":"'Inputs T'!ET15","v":1},{"$f":"'Inputs T'!EU15","v":1},{"$f":"'Inputs T'!EV15","v":1},{"$f":"'Inputs T'!EW15","v":1},{"$f":"'Inputs T'!EX15","v":1},{"$f":"'Inputs T'!EY15","v":1},{"$f":"'Inputs T'!EZ15","v":1},{"$f":"'Inputs T'!FA15","v":1},{"$f":"'Inputs T'!FB15","v":1},{"$f":"'Inputs T'!FC15","v":1},{"$f":"'Inputs T'!FD15","v":1},{"$f":"'Inputs T'!FE15","v":1},{"$f":"'Inputs T'!FF15","v":1}]
[null,{"$f":"\"Код статуса проекта (1 \"& Controls!$H$10 & \"; 2 \" & Controls!$H$11 & \"; 3 \"& Controls!$H$12 & \"; 4 \"& Controls!$H$13 &\")\"","v":"Код статуса проекта (1 Проект; 2 Строит; 3 Опер; 4 П/проект)"},null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M16","v":1},{"$f":"'Inputs T'!N16","v":1},{"$f":"'Inputs T'!O16","v":1},{"$f":"'Inputs T'!P16","v":1},{"$f":"'Inputs T'!Q16","v":2},{"$f":"'Inputs T'!R16","v":2},{"$f":"'Inputs T'!S16","v":2},{"$f":"'Inputs T'!T16","v":2},{"$f":"'Inputs T'!U16","v":2},{"$f":"'Inputs T'!V16","v":2},{"$f":"'Inputs T'!W16","v":2},{"$f":"'Inputs T'!X16","v":2},{"$f":"'Inputs T'!Y16","v":3},{"$f":"'Inputs T'!Z16","v":3},{"$f":"'Inputs T'!AA16","v":3},{"$f":"'Inputs T'!AB16","v":3},{"$f":"'Inputs T'!AC16","v":3},{"$f":"'Inputs T'!AD16","v":3},{"$f":"'Inputs T'!AE16","v":3},{"$f":"'Inputs T'!AF16","v":3},{"$f":"'Inputs T'!AG16","v":3},{"$f":"'Inputs T'!AH16","v":3},{"$f":"'Inputs T'!AI16","v":3},{"$f":"'Inputs T'!AJ16","v":3},{"$f":"'Inputs T'!AK16","v":3},{"$f":"'Inputs T'!AL16","v":3},{"$f":"'Inputs T'!AM16","v":3},{"$f":"'Inputs T'!AN16","v":3},{"$f":"'Inputs T'!AO16","v":3},{"$f":"'Inputs T'!AP16","v":3},{"$f":"'Inputs T'!AQ16","v":3},{"$f":"'Inputs T'!AR16","v":3},{"$f":"'Inputs T'!AS16","v":4},{"$f":"'Inputs T'!AT16","v":4},{"$f":"'Inputs T'!AU16","v":4},{"$f":"'Inputs T'!AV16","v":4},{"$f":"'Inputs T'!AW16","v":4},{"$f":"'Inputs T'!AX16","v":4},{"$f":"'Inputs T'!AY16","v":4},{"$f":"'Inputs T'!AZ16","v":4},{"$f":"'Inputs T'!BA16","v":4},{"$f":"'Inputs T'!BB16","v":4},{"$f":"'Inputs T'!BC16","v":4},{"$f":"'Inputs T'!BD16","v":4},{"$f":"'Inputs T'!BE16","v":4},{"$f":"'Inputs T'!BF16","v":4},{"$f":"'Inputs T'!BG16","v":4},{"$f":"'Inputs T'!BH16","v":4},{"$f":"'Inputs T'!BI16","v":4},{"$f":"'Inputs T'!BJ16","v":4},{"$f":"'Inputs T'!BK16","v":4},{"$f":"'Inputs T'!BL16","v":4},{"$f":"'Inputs T'!BM16","v":4},{"$f":"'Inputs T'!BN16","v":4},{"$f":"'Inputs T'!BO16","v":4},{"$f":"'Inputs T'!BP16","v":4},{"$f":"'Inputs T'!BQ16","v":4},{"$f":"'Inputs T'!BR16","v":4},{"$f":"'Inputs T'!BS16","v":4},{"$f":"'Inputs T'!BT16","v":4},{"$f":"'Inputs T'!BU16","v":4},{"$f":"'Inputs T'!BV16","v":4},{"$f":"'Inputs T'!BW16","v":4},{"$f":"'Inputs T'!BX16","v":4},{"$f":"'Inputs T'!BY16","v":4},{"$f":"'Inputs T'!BZ16","v":4},{"$f":"'Inputs T'!CA16","v":4},{"$f":"'Inputs T'!CB16","v":4},{"$f":"'Inputs T'!CC16","v":4},{"$f":"'Inputs T'!CD16","v":4},{"$f":"'Inputs T'!CE16","v":4},{"$f":"'Inputs T'!CF16","v":4},{"$f":"'Inputs T'!CG16","v":4},{"$f":"'Inputs T'!CH16","v":4},{"$f":"'Inputs T'!CI16","v":4},{"$f":"'Inputs T'!CJ16","v":4},{"$f":"'Inputs T'!CK16","v":4},{"$f":"'Inputs T'!CL16","v":4},{"$f":"'Inputs T'!CM16","v":4},{"$f":"'Inputs T'!CN16","v":4},{"$f":"'Inputs T'!CO16","v":4},{"$f":"'Inputs T'!CP16","v":4},{"$f":"'Inputs T'!CQ16","v":4},{"$f":"'Inputs T'!CR16","v":4},{"$f":"'Inputs T'!CS16","v":4},{"$f":"'Inputs T'!CT16","v":4},{"$f":"'Inputs T'!CU16","v":4},{"$f":"'Inputs T'!CV16","v":4},{"$f":"'Inputs T'!CW16","v":4},{"$f":"'Inputs T'!CX16","v":4},{"$f":"'Inputs T'!CY16","v":4},{"$f":"'Inputs T'!CZ16","v":4},{"$f":"'Inputs T'!DA16","v":4},{"$f":"'Inputs T'!DB16","v":4},{"$f":"'Inputs T'!DC16","v":4},{"$f":"'Inputs T'!DD16","v":4},{"$f":"'Inputs T'!DE16","v":4},{"$f":"'Inputs T'!DF16","v":4},{"$f":"'Inputs T'!DG16","v":4},{"$f":"'Inputs T'!DH16","v":4},{"$f":"'Inputs T'!DI16","v":4},{"$f":"'Inputs T'!DJ16","v":4},{"$f":"'Inputs T'!DK16","v":4},{"$f":"'Inputs T'!DL16","v":4},{"$f":"'Inputs T'!DM16","v":4},{"$f":"'Inputs T'!DN16","v":4},{"$f":"'Inputs T'!DO16","v":4},{"$f":"'Inputs T'!DP16","v":4},{"$f":"'Inputs T'!DQ16","v":4},{"$f":"'Inputs T'!DR16","v":4},{"$f":"'Inputs T'!DS16","v":4},{"$f":"'Inputs T'!DT16","v":4},{"$f":"'Inputs T'!DU16","v":4},{"$f":"'Inputs T'!DV16","v":4},{"$f":"'Inputs T'!DW16","v":4},{"$f":"'Inputs T'!DX16","v":4},{"$f":"'Inputs T'!DY16","v":4},{"$f":"'Inputs T'!DZ16","v":4},{"$f":"'Inputs T'!EA16","v":4},{"$f":"'Inputs T'!EB16","v":4},{"$f":"'Inputs T'!EC16","v":4},{"$f":"'Inputs T'!ED16","v":4},{"$f":"'Inputs T'!EE16","v":4},{"$f":"'Inputs T'!EF16","v":4},{"$f":"'Inputs T'!EG16","v":4},{"$f":"'Inputs T'!EH16","v":4},{"$f":"'Inputs T'!EI16","v":4},{"$f":"'Inputs T'!EJ16","v":4},{"$f":"'Inputs T'!EK16","v":4},{"$f":"'Inputs T'!EL16","v":4},{"$f":"'Inputs T'!EM16","v":4},{"$f":"'Inputs T'!EN16","v":4},{"$f":"'Inputs T'!EO16","v":4},{"$f":"'Inputs T'!EP16","v":4},{"$f":"'Inputs T'!EQ16","v":4},{"$f":"'Inputs T'!ER16","v":4},{"$f":"'Inputs T'!ES16","v":4},{"$f":"'Inputs T'!ET16","v":4},{"$f":"'Inputs T'!EU16","v":4},{"$f":"'Inputs T'!EV16","v":4},{"$f":"'Inputs T'!EW16","v":4},{"$f":"'Inputs T'!EX16","v":4},{"$f":"'Inputs T'!EY16","v":4},{"$f":"'Inputs T'!EZ16","v":4},{"$f":"'Inputs T'!FA16","v":4},{"$f":"'Inputs T'!FB16","v":4},{"$f":"'Inputs T'!FC16","v":4},{"$f":"'Inputs T'!FD16","v":4},{"$f":"'Inputs T'!FE16","v":4},{"$f":"'Inputs T'!FF16","v":4}]
[null,"Статус проекта",null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M17","v":"Проект"},{"$f":"'Inputs T'!N17","v":"Проект"},{"$f":"'Inputs T'!O17","v":"Проект"},{"$f":"'Inputs T'!P17","v":"Проект"},{"$f":"'Inputs T'!Q17","v":"Строит"},{"$f":"'Inputs T'!R17","v":"Строит"},{"$f":"'Inputs T'!S17","v":"Строит"},{"$f":"'Inputs T'!T17","v":"Строит"},{"$f":"'Inputs T'!U17","v":"Строит"},{"$f":"'Inputs T'!V17","v":"Строит"},{"$f":"'Inputs T'!W17","v":"Строит"},{"$f":"'Inputs T'!X17","v":"Строит"},{"$f":"'Inputs T'!Y17","v":"Опер"},{"$f":"'Inputs T'!Z17","v":"Опер"},{"$f":"'Inputs T'!AA17","v":"Опер"},{"$f":"'Inputs T'!AB17","v":"Опер"},{"$f":"'Inputs T'!AC17","v":"Опер"},{"$f":"'Inputs T'!AD17","v":"Опер"},{"$f":"'Inputs T'!AE17","v":"Опер"},{"$f":"'Inputs T'!AF17","v":"Опер"},{"$f":"'Inputs T'!AG17","v":"Опер"},{"$f":"'Inputs T'!AH17","v":"Опер"},{"$f":"'Inputs T'!AI17","v":"Опер"},{"$f":"'Inputs T'!AJ17","v":"Опер"},{"$f":"'Inputs T'!AK17","v":"Опер"},{"$f":"'Inputs T'!AL17","v":"Опер"},{"$f":"'Inputs T'!AM17","v":"Опер"},{"$f":"'Inputs T'!AN17","v":"Опер"},{"$f":"'Inputs T'!AO17","v":"Опер"},{"$f":"'Inputs T'!AP17","v":"Опер"},{"$f":"'Inputs T'!AQ17","v":"Опер"},{"$f":"'Inputs T'!AR17","v":"Опер"},{"$f":"'Inputs T'!AS17","v":"П/проект"},{"$f":"'Inputs T'!AT17","v":"П/проект"},{"$f":"'Inputs T'!AU17","v":"П/проект"},{"$f":"'Inputs T'!AV17","v":"П/проект"},{"$f":"'Inputs T'!AW17","v":"П/проект"},{"$f":"'Inputs T'!AX17","v":"П/проект"},{"$f":"'Inputs T'!AY17","v":"П/проект"},{"$f":"'Inputs T'!AZ17","v":"П/проект"},{"$f":"'Inputs T'!BA17","v":"П/проект"},{"$f":"'Inputs T'!BB17","v":"П/проект"},{"$f":"'Inputs T'!BC17","v":"П/проект"},{"$f":"'Inputs T'!BD17","v":"П/проект"},{"$f":"'Inputs T'!BE17","v":"П/проект"},{"$f":"'Inputs T'!BF17","v":"П/проект"},{"$f":"'Inputs T'!BG17","v":"П/проект"},{"$f":"'Inputs T'!BH17","v":"П/проект"},{"$f":"'Inputs T'!BI17","v":"П/проект"},{"$f":"'Inputs T'!BJ17","v":"П/проект"},{"$f":"'Inputs T'!BK17","v":"П/проект"},{"$f":"'Inputs T'!BL17","v":"П/проект"},{"$f":"'Inputs T'!BM17","v":"П/проект"},{"$f":"'Inputs T'!BN17","v":"П/проект"},{"$f":"'Inputs T'!BO17","v":"П/проект"},{"$f":"'Inputs T'!BP17","v":"П/проект"},{"$f":"'Inputs T'!BQ17","v":"П/проект"},{"$f":"'Inputs T'!BR17","v":"П/проект"},{"$f":"'Inputs T'!BS17","v":"П/проект"},{"$f":"'Inputs T'!BT17","v":"П/проект"},{"$f":"'Inputs T'!BU17","v":"П/проект"},{"$f":"'Inputs T'!BV17","v":"П/проект"},{"$f":"'Inputs T'!BW17","v":"П/проект"},{"$f":"'Inputs T'!BX17","v":"П/проект"},{"$f":"'Inputs T'!BY17","v":"П/проект"},{"$f":"'Inputs T'!BZ17","v":"П/проект"},{"$f":"'Inputs T'!CA17","v":"П/проект"},{"$f":"'Inputs T'!CB17","v":"П/проект"},{"$f":"'Inputs T'!CC17","v":"П/проект"},{"$f":"'Inputs T'!CD17","v":"П/проект"},{"$f":"'Inputs T'!CE17","v":"П/проект"},{"$f":"'Inputs T'!CF17","v":"П/проект"},{"$f":"'Inputs T'!CG17","v":"П/проект"},{"$f":"'Inputs T'!CH17","v":"П/проект"},{"$f":"'Inputs T'!CI17","v":"П/проект"},{"$f":"'Inputs T'!CJ17","v":"П/проект"},{"$f":"'Inputs T'!CK17","v":"П/проект"},{"$f":"'Inputs T'!CL17","v":"П/проект"},{"$f":"'Inputs T'!CM17","v":"П/проект"},{"$f":"'Inputs T'!CN17","v":"П/проект"},{"$f":"'Inputs T'!CO17","v":"П/проект"},{"$f":"'Inputs T'!CP17","v":"П/проект"},{"$f":"'Inputs T'!CQ17","v":"П/проект"},{"$f":"'Inputs T'!CR17","v":"П/проект"},{"$f":"'Inputs T'!CS17","v":"П/проект"},{"$f":"'Inputs T'!CT17","v":"П/проект"},{"$f":"'Inputs T'!CU17","v":"П/проект"},{"$f":"'Inputs T'!CV17","v":"П/проект"},{"$f":"'Inputs T'!CW17","v":"П/проект"},{"$f":"'Inputs T'!CX17","v":"П/проект"},{"$f":"'Inputs T'!CY17","v":"П/проект"},{"$f":"'Inputs T'!CZ17","v":"П/проект"},{"$f":"'Inputs T'!DA17","v":"П/проект"},{"$f":"'Inputs T'!DB17","v":"П/проект"},{"$f":"'Inputs T'!DC17","v":"П/проект"},{"$f":"'Inputs T'!DD17","v":"П/проект"},{"$f":"'Inputs T'!DE17","v":"П/проект"},{"$f":"'Inputs T'!DF17","v":"П/проект"},{"$f":"'Inputs T'!DG17","v":"П/проект"},{"$f":"'Inputs T'!DH17","v":"П/проект"},{"$f":"'Inputs T'!DI17","v":"П/проект"},{"$f":"'Inputs T'!DJ17","v":"П/проект"},{"$f":"'Inputs T'!DK17","v":"П/проект"},{"$f":"'Inputs T'!DL17","v":"П/проект"},{"$f":"'Inputs T'!DM17","v":"П/проект"},{"$f":"'Inputs T'!DN17","v":"П/проект"},{"$f":"'Inputs T'!DO17","v":"П/проект"},{"$f":"'Inputs T'!DP17","v":"П/проект"},{"$f":"'Inputs T'!DQ17","v":"П/проект"},{"$f":"'Inputs T'!DR17","v":"П/проект"},{"$f":"'Inputs T'!DS17","v":"П/проект"},{"$f":"'Inputs T'!DT17","v":"П/проект"},{"$f":"'Inputs T'!DU17","v":"П/проект"},{"$f":"'Inputs T'!DV17","v":"П/проект"},{"$f":"'Inputs T'!DW17","v":"П/проект"},{"$f":"'Inputs T'!DX17","v":"П/проект"},{"$f":"'Inputs T'!DY17","v":"П/проект"},{"$f":"'Inputs T'!DZ17","v":"П/проект"},{"$f":"'Inputs T'!EA17","v":"П/проект"},{"$f":"'Inputs T'!EB17","v":"П/проект"},{"$f":"'Inputs T'!EC17","v":"П/проект"},{"$f":"'Inputs T'!ED17","v":"П/проект"},{"$f":"'Inputs T'!EE17","v":"П/проект"},{"$f":"'Inputs T'!EF17","v":"П/проект"},{"$f":"'Inputs T'!EG17","v":"П/проект"},{"$f":"'Inputs T'!EH17","v":"П/проект"},{"$f":"'Inputs T'!EI17","v":"П/проект"},{"$f":"'Inputs T'!EJ17","v":"П/проект"},{"$f":"'Inputs T'!EK17","v":"П/проект"},{"$f":"'Inputs T'!EL17","v":"П/проект"},{"$f":"'Inputs T'!EM17","v":"П/проект"},{"$f":"'Inputs T'!EN17","v":"П/проект"},{"$f":"'Inputs T'!EO17","v":"П/проект"},{"$f":"'Inputs T'!EP17","v":"П/проект"},{"$f":"'Inputs T'!EQ17","v":"П/проект"},{"$f":"'Inputs T'!ER17","v":"П/проект"},{"$f":"'Inputs T'!ES17","v":"П/проект"},{"$f":"'Inputs T'!ET17","v":"П/проект"},{"$f":"'Inputs T'!EU17","v":"П/проект"},{"$f":"'Inputs T'!EV17","v":"П/проект"},{"$f":"'Inputs T'!EW17","v":"П/проект"},{"$f":"'Inputs T'!EX17","v":"П/проект"},{"$f":"'Inputs T'!EY17","v":"П/проект"},{"$f":"'Inputs T'!EZ17","v":"П/проект"},{"$f":"'Inputs T'!FA17","v":"П/проект"},{"$f":"'Inputs T'!FB17","v":"П/проект"},{"$f":"'Inputs T'!FC17","v":"П/проект"},{"$f":"'Inputs T'!FD17","v":"П/проект"},{"$f":"'Inputs T'!FE17","v":"П/проект"},{"$f":"'Inputs T'!FF17","v":"П/проект"}]
[]
[null,"Дней в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M19","v":91},{"$f":"'Inputs T'!N19","v":92},{"$f":"'Inputs T'!O19","v":92},{"$f":"'Inputs T'!P19","v":91},{"$f":"'Inputs T'!Q19","v":91},{"$f":"'Inputs T'!R19","v":92},{"$f":"'Inputs T'!S19","v":92},{"$f":"'Inputs T'!T19","v":90},{"$f":"'Inputs T'!U19","v":91},{"$f":"'Inputs T'!V19","v":92},{"$f":"'Inputs T'!W19","v":92},{"$f":"'Inputs T'!X19","v":90},{"$f":"'Inputs T'!Y19","v":91},{"$f":"'Inputs T'!Z19","v":92},{"$f":"'Inputs T'!AA19","v":92},{"$f":"'Inputs T'!AB19","v":90},{"$f":"'Inputs T'!AC19","v":91},{"$f":"'Inputs T'!AD19","v":92},{"$f":"'Inputs T'!AE19","v":92},{"$f":"'Inputs T'!AF19","v":91},{"$f":"'Inputs T'!AG19","v":91},{"$f":"'Inputs T'!AH19","v":92},{"$f":"'Inputs T'!AI19","v":92},{"$f":"'Inputs T'!AJ19","v":90},{"$f":"'Inputs T'!AK19","v":91},{"$f":"'Inputs T'!AL19","v":92},{"$f":"'Inputs T'!AM19","v":92},{"$f":"'Inputs T'!AN19","v":90},{"$f":"'Inputs T'!AO19","v":91},{"$f":"'Inputs T'!AP19","v":92},{"$f":"'Inputs T'!AQ19","v":92},{"$f":"'Inputs T'!AR19","v":90},{"$f":"'Inputs T'!AS19","v":91},{"$f":"'Inputs T'!AT19","v":92},{"$f":"'Inputs T'!AU19","v":92},{"$f":"'Inputs T'!AV19","v":91},{"$f":"'Inputs T'!AW19","v":91},{"$f":"'Inputs T'!AX19","v":92},{"$f":"'Inputs T'!AY19","v":92},{"$f":"'Inputs T'!AZ19","v":90},{"$f":"'Inputs T'!BA19","v":91},{"$f":"'Inputs T'!BB19","v":92},{"$f":"'Inputs T'!BC19","v":92},{"$f":"'Inputs T'!BD19","v":90},{"$f":"'Inputs T'!BE19","v":91},{"$f":"'Inputs T'!BF19","v":92},{"$f":"'Inputs T'!BG19","v":92},{"$f":"'Inputs T'!BH19","v":90},{"$f":"'Inputs T'!BI19","v":91},{"$f":"'Inputs T'!BJ19","v":92},{"$f":"'Inputs T'!BK19","v":92},{"$f":"'Inputs T'!BL19","v":91},{"$f":"'Inputs T'!BM19","v":91},{"$f":"'Inputs T'!BN19","v":92},{"$f":"'Inputs T'!BO19","v":92},{"$f":"'Inputs T'!BP19","v":90},{"$f":"'Inputs T'!BQ19","v":91},{"$f":"'Inputs T'!BR19","v":92},{"$f":"'Inputs T'!BS19","v":92},{"$f":"'Inputs T'!BT19","v":90},{"$f":"'Inputs T'!BU19","v":91},{"$f":"'Inputs T'!BV19","v":92},{"$f":"'Inputs T'!BW19","v":92},{"$f":"'Inputs T'!BX19","v":90},{"$f":"'Inputs T'!BY19","v":91},{"$f":"'Inputs T'!BZ19","v":92},{"$f":"'Inputs T'!CA19","v":92},{"$f":"'Inputs T'!CB19","v":91},{"$f":"'Inputs T'!CC19","v":91},{"$f":"'Inputs T'!CD19","v":92},{"$f":"'Inputs T'!CE19","v":92},{"$f":"'Inputs T'!CF19","v":90},{"$f":"'Inputs T'!CG19","v":91},{"$f":"'Inputs T'!CH19","v":92},{"$f":"'Inputs T'!CI19","v":92},{"$f":"'Inputs T'!CJ19","v":90},{"$f":"'Inputs T'!CK19","v":91},{"$f":"'Inputs T'!CL19","v":92},{"$f":"'Inputs T'!CM19","v":92},{"$f":"'Inputs T'!CN19","v":90},{"$f":"'Inputs T'!CO19","v":91},{"$f":"'Inputs T'!CP19","v":92},{"$f":"'Inputs T'!CQ19","v":92},{"$f":"'Inputs T'!CR19","v":91},{"$f":"'Inputs T'!CS19","v":91},{"$f":"'Inputs T'!CT19","v":92},{"$f":"'Inputs T'!CU19","v":92},{"$f":"'Inputs T'!CV19","v":90},{"$f":"'Inputs T'!CW19","v":91},{"$f":"'Inputs T'!CX19","v":92},{"$f":"'Inputs T'!CY19","v":92},{"$f":"'Inputs T'!CZ19","v":90},{"$f":"'Inputs T'!DA19","v":91},{"$f":"'Inputs T'!DB19","v":92},{"$f":"'Inputs T'!DC19","v":92},{"$f":"'Inputs T'!DD19","v":90},{"$f":"'Inputs T'!DE19","v":91},{"$f":"'Inputs T'!DF19","v":92},{"$f":"'Inputs T'!DG19","v":92},{"$f":"'Inputs T'!DH19","v":91},{"$f":"'Inputs T'!DI19","v":91},{"$f":"'Inputs T'!DJ19","v":92},{"$f":"'Inputs T'!DK19","v":92},{"$f":"'Inputs T'!DL19","v":90},{"$f":"'Inputs T'!DM19","v":91},{"$f":"'Inputs T'!DN19","v":92},{"$f":"'Inputs T'!DO19","v":92},{"$f":"'Inputs T'!DP19","v":90},{"$f":"'Inputs T'!DQ19","v":91},{"$f":"'Inputs T'!DR19","v":92},{"$f":"'Inputs T'!DS19","v":92},{"$f":"'Inputs T'!DT19","v":90},{"$f":"'Inputs T'!DU19","v":91},{"$f":"'Inputs T'!DV19","v":92},{"$f":"'Inputs T'!DW19","v":92},{"$f":"'Inputs T'!DX19","v":91},{"$f":"'Inputs T'!DY19","v":91},{"$f":"'Inputs T'!DZ19","v":92},{"$f":"'Inputs T'!EA19","v":92},{"$f":"'Inputs T'!EB19","v":90},{"$f":"'Inputs T'!EC19","v":91},{"$f":"'Inputs T'!ED19","v":92},{"$f":"'Inputs T'!EE19","v":92},{"$f":"'Inputs T'!EF19","v":90},{"$f":"'Inputs T'!EG19","v":91},{"$f":"'Inputs T'!EH19","v":92},{"$f":"'Inputs T'!EI19","v":92},{"$f":"'Inputs T'!EJ19","v":90},{"$f":"'Inputs T'!EK19","v":91},{"$f":"'Inputs T'!EL19","v":92},{"$f":"'Inputs T'!EM19","v":92},{"$f":"'Inputs T'!EN19","v":91},{"$f":"'Inputs T'!EO19","v":91},{"$f":"'Inputs T'!EP19","v":92},{"$f":"'Inputs T'!EQ19","v":92},{"$f":"'Inputs T'!ER19","v":90},{"$f":"'Inputs T'!ES19","v":91},{"$f":"'Inputs T'!ET19","v":92},{"$f":"'Inputs T'!EU19","v":92},{"$f":"'Inputs T'!EV19","v":90},{"$f":"'Inputs T'!EW19","v":91},{"$f":"'Inputs T'!EX19","v":92},{"$f":"'Inputs T'!EY19","v":92},{"$f":"'Inputs T'!EZ19","v":90},{"$f":"'Inputs T'!FA19","v":91},{"$f":"'Inputs T'!FB19","v":92},{"$f":"'Inputs T'!FC19","v":92},{"$f":"'Inputs T'!FD19","v":91},{"$f":"'Inputs T'!FE19","v":91},{"$f":"'Inputs T'!FF19","v":92}]
[null,"Дней в 360-году в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M20","v":90},{"$f":"'Inputs T'!N20","v":90},{"$f":"'Inputs T'!O20","v":90},{"$f":"'Inputs T'!P20","v":90},{"$f":"'Inputs T'!Q20","v":90},{"$f":"'Inputs T'!R20","v":90},{"$f":"'Inputs T'!S20","v":90},{"$f":"'Inputs T'!T20","v":90},{"$f":"'Inputs T'!U20","v":90},{"$f":"'Inputs T'!V20","v":90},{"$f":"'Inputs T'!W20","v":90},{"$f":"'Inputs T'!X20","v":90},{"$f":"'Inputs T'!Y20","v":90},{"$f":"'Inputs T'!Z20","v":90},{"$f":"'Inputs T'!AA20","v":90},{"$f":"'Inputs T'!AB20","v":90},{"$f":"'Inputs T'!AC20","v":90},{"$f":"'Inputs T'!AD20","v":90},{"$f":"'Inputs T'!AE20","v":90},{"$f":"'Inputs T'!AF20","v":90},{"$f":"'Inputs T'!AG20","v":90},{"$f":"'Inputs T'!AH20","v":90},{"$f":"'Inputs T'!AI20","v":90},{"$f":"'Inputs T'!AJ20","v":90},{"$f":"'Inputs T'!AK20","v":90},{"$f":"'Inputs T'!AL20","v":90},{"$f":"'Inputs T'!AM20","v":90},{"$f":"'Inputs T'!AN20","v":90},{"$f":"'Inputs T'!AO20","v":90},{"$f":"'Inputs T'!AP20","v":90},{"$f":"'Inputs T'!AQ20","v":90},{"$f":"'Inputs T'!AR20","v":90},{"$f":"'Inputs T'!AS20","v":90},{"$f":"'Inputs T'!AT20","v":90},{"$f":"'Inputs T'!AU20","v":90},{"$f":"'Inputs T'!AV20","v":90},{"$f":"'Inputs T'!AW20","v":90},{"$f":"'Inputs T'!AX20","v":90},{"$f":"'Inputs T'!AY20","v":90},{"$f":"'Inputs T'!AZ20","v":90},{"$f":"'Inputs T'!BA20","v":90},{"$f":"'Inputs T'!BB20","v":90},{"$f":"'Inputs T'!BC20","v":90},{"$f":"'Inputs T'!BD20","v":90},{"$f":"'Inputs T'!BE20","v":90},{"$f":"'Inputs T'!BF20","v":90},{"$f":"'Inputs T'!BG20","v":90},{"$f":"'Inputs T'!BH20","v":90},{"$f":"'Inputs T'!BI20","v":90},{"$f":"'Inputs T'!BJ20","v":90},{"$f":"'Inputs T'!BK20","v":90},{"$f":"'Inputs T'!BL20","v":90},{"$f":"'Inputs T'!BM20","v":90},{"$f":"'Inputs T'!BN20","v":90},{"$f":"'Inputs T'!BO20","v":90},{"$f":"'Inputs T'!BP20","v":90},{"$f":"'Inputs T'!BQ20","v":90},{"$f":"'Inputs T'!BR20","v":90},{"$f":"'Inputs T'!BS20","v":90},{"$f":"'Inputs T'!BT20","v":90},{"$f":"'Inputs T'!BU20","v":90},{"$f":"'Inputs T'!BV20","v":90},{"$f":"'Inputs T'!BW20","v":90},{"$f":"'Inputs T'!BX20","v":90},{"$f":"'Inputs T'!BY20","v":90},{"$f":"'Inputs T'!BZ20","v":90},{"$f":"'Inputs T'!CA20","v":90},{"$f":"'Inputs T'!CB20","v":90},{"$f":"'Inputs T'!CC20","v":90},{"$f":"'Inputs T'!CD20","v":90},{"$f":"'Inputs T'!CE20","v":90},{"$f":"'Inputs T'!CF20","v":90},{"$f":"'Inputs T'!CG20","v":90},{"$f":"'Inputs T'!CH20","v":90},{"$f":"'Inputs T'!CI20","v":90},{"$f":"'Inputs T'!CJ20","v":90},{"$f":"'Inputs T'!CK20","v":90},{"$f":"'Inputs T'!CL20","v":90},{"$f":"'Inputs T'!CM20","v":90},{"$f":"'Inputs T'!CN20","v":90},{"$f":"'Inputs T'!CO20","v":90},{"$f":"'Inputs T'!CP20","v":90},{"$f":"'Inputs T'!CQ20","v":90},{"$f":"'Inputs T'!CR20","v":90},{"$f":"'Inputs T'!CS20","v":90},{"$f":"'Inputs T'!CT20","v":90},{"$f":"'Inputs T'!CU20","v":90},{"$f":"'Inputs T'!CV20","v":90},{"$f":"'Inputs T'!CW20","v":90},{"$f":"'Inputs T'!CX20","v":90},{"$f":"'Inputs T'!CY20","v":90},{"$f":"'Inputs T'!CZ20","v":90},{"$f":"'Inputs T'!DA20","v":90},{"$f":"'Inputs T'!DB20","v":90},{"$f":"'Inputs T'!DC20","v":90},{"$f":"'Inputs T'!DD20","v":90},{"$f":"'Inputs T'!DE20","v":90},{"$f":"'Inputs T'!DF20","v":90},{"$f":"'Inputs T'!DG20","v":90},{"$f":"'Inputs T'!DH20","v":90},{"$f":"'Inputs T'!DI20","v":90},{"$f":"'Inputs T'!DJ20","v":90},{"$f":"'Inputs T'!DK20","v":90},{"$f":"'Inputs T'!DL20","v":90},{"$f":"'Inputs T'!DM20","v":90},{"$f":"'Inputs T'!DN20","v":90},{"$f":"'Inputs T'!DO20","v":90},{"$f":"'Inputs T'!DP20","v":90},{"$f":"'Inputs T'!DQ20","v":90},{"$f":"'Inputs T'!DR20","v":90},{"$f":"'Inputs T'!DS20","v":90},{"$f":"'Inputs T'!DT20","v":90},{"$f":"'Inputs T'!DU20","v":90},{"$f":"'Inputs T'!DV20","v":90},{"$f":"'Inputs T'!DW20","v":90},{"$f":"'Inputs T'!DX20","v":90},{"$f":"'Inputs T'!DY20","v":90},{"$f":"'Inputs T'!DZ20","v":90},{"$f":"'Inputs T'!EA20","v":90},{"$f":"'Inputs T'!EB20","v":90},{"$f":"'Inputs T'!EC20","v":90},{"$f":"'Inputs T'!ED20","v":90},{"$f":"'Inputs T'!EE20","v":90},{"$f":"'Inputs T'!EF20","v":90},{"$f":"'Inputs T'!EG20","v":90},{"$f":"'Inputs T'!EH20","v":90},{"$f":"'Inputs T'!EI20","v":90},{"$f":"'Inputs T'!EJ20","v":90},{"$f":"'Inputs T'!EK20","v":90},{"$f":"'Inputs T'!EL20","v":90},{"$f":"'Inputs T'!EM20","v":90},{"$f":"'Inputs T'!EN20","v":90},{"$f":"'Inputs T'!EO20","v":90},{"$f":"'Inputs T'!EP20","v":90},{"$f":"'Inputs T'!EQ20","v":90},{"$f":"'Inputs T'!ER20","v":90},{"$f":"'Inputs T'!ES20","v":90},{"$f":"'Inputs T'!ET20","v":90},{"$f":"'Inputs T'!EU20","v":90},{"$f":"'Inputs T'!EV20","v":90},{"$f":"'Inputs T'!EW20","v":90},{"$f":"'Inputs T'!EX20","v":90},{"$f":"'Inputs T'!EY20","v":90},{"$f":"'Inputs T'!EZ20","v":90},{"$f":"'Inputs T'!FA20","v":90},{"$f":"'Inputs T'!FB20","v":90},{"$f":"'Inputs T'!FC20","v":90},{"$f":"'Inputs T'!FD20","v":90},{"$f":"'Inputs T'!FE20","v":90},{"$f":"'Inputs T'!FF20","v":90}]
[null,"Год",null,null,null,null,null,"год",null,null,null,null,{"$f":"'Inputs T'!M21","v":2019},{"$f":"'Inputs T'!N21","v":2019},{"$f":"'Inputs T'!O21","v":2019},{"$f":"'Inputs T'!P21","v":2020},{"$f":"'Inputs T'!Q21","v":2020},{"$f":"'Inputs T'!R21","v":2020},{"$f":"'Inputs T'!S21","v":2020},{"$f":"'Inputs T'!T21","v":2021},{"$f":"'Inputs T'!U21","v":2021},{"$f":"'Inputs T'!V21","v":2021},{"$f":"'Inputs T'!W21","v":2021},{"$f":"'Inputs T'!X21","v":2022},{"$f":"'Inputs T'!Y21","v":2022},{"$f":"'Inputs T'!Z21","v":2022},{"$f":"'Inputs T'!AA21","v":2022},{"$f":"'Inputs T'!AB21","v":2023},{"$f":"'Inputs T'!AC21","v":2023},{"$f":"'Inputs T'!AD21","v":2023},{"$f":"'Inputs T'!AE21","v":2023},{"$f":"'Inputs T'!AF21","v":2024},{"$f":"'Inputs T'!AG21","v":2024},{"$f":"'Inputs T'!AH21","v":2024},{"$f":"'Inputs T'!AI21","v":2024},{"$f":"'Inputs T'!AJ21","v":2025},{"$f":"'Inputs T'!AK21","v":2025},{"$f":"'Inputs T'!AL21","v":2025},{"$f":"'Inputs T'!AM21","v":2025},{"$f":"'Inputs T'!AN21","v":2026},{"$f":"'Inputs T'!AO21","v":2026},{"$f":"'Inputs T'!AP21","v":2026},{"$f":"'Inputs T'!AQ21","v":2026},{"$f":"'Inputs T'!AR21","v":2027},{"$f":"'Inputs T'!AS21","v":2027},{"$f":"'Inputs T'!AT21","v":2027},{"$f":"'Inputs T'!AU21","v":2027},{"$f":"'Inputs T'!AV21","v":2028},{"$f":"'Inputs T'!AW21","v":2028},{"$f":"'Inputs T'!AX21","v":2028},{"$f":"'Inputs T'!AY21","v":2028},{"$f":"'Inputs T'!AZ21","v":2029},{"$f":"'Inputs T'!BA21","v":2029},{"$f":"'Inputs T'!BB21","v":2029},{"$f":"'Inputs T'!BC21","v":2029},{"$f":"'Inputs T'!BD21","v":2030},{"$f":"'Inputs T'!BE21","v":2030},{"$f":"'Inputs T'!BF21","v":2030},{"$f":"'Inputs T'!BG21","v":2030},{"$f":"'Inputs T'!BH21","v":2031},{"$f":"'Inputs T'!BI21","v":2031},{"$f":"'Inputs T'!BJ21","v":2031},{"$f":"'Inputs T'!BK21","v":2031},{"$f":"'Inputs T'!BL21","v":2032},{"$f":"'Inputs T'!BM21","v":2032},{"$f":"'Inputs T'!BN21","v":2032},{"$f":"'Inputs T'!BO21","v":2032},{"$f":"'Inputs T'!BP21","v":2033},{"$f":"'Inputs T'!BQ21","v":2033},{"$f":"'Inputs T'!BR21","v":2033},{"$f":"'Inputs T'!BS21","v":2033},{"$f":"'Inputs T'!BT21","v":2034},{"$f":"'Inputs T'!BU21","v":2034},{"$f":"'Inputs T'!BV21","v":2034},{"$f":"'Inputs T'!BW21","v":2034},{"$f":"'Inputs T'!BX21","v":2035},{"$f":"'Inputs T'!BY21","v":2035},{"$f":"'Inputs T'!BZ21","v":2035},{"$f":"'Inputs T'!CA21","v":2035},{"$f":"'Inputs T'!CB21","v":2036},{"$f":"'Inputs T'!CC21","v":2036},{"$f":"'Inputs T'!CD21","v":2036},{"$f":"'Inputs T'!CE21","v":2036},{"$f":"'Inputs T'!CF21","v":2037},{"$f":"'Inputs T'!CG21","v":2037},{"$f":"'Inputs T'!CH21","v":2037},{"$f":"'Inputs T'!CI21","v":2037},{"$f":"'Inputs T'!CJ21","v":2038},{"$f":"'Inputs T'!CK21","v":2038},{"$f":"'Inputs T'!CL21","v":2038},{"$f":"'Inputs T'!CM21","v":2038},{"$f":"'Inputs T'!CN21","v":2039},{"$f":"'Inputs T'!CO21","v":2039},{"$f":"'Inputs T'!CP21","v":2039},{"$f":"'Inputs T'!CQ21","v":2039},{"$f":"'Inputs T'!CR21","v":2040},{"$f":"'Inputs T'!CS21","v":2040},{"$f":"'Inputs T'!CT21","v":2040},{"$f":"'Inputs T'!CU21","v":2040},{"$f":"'Inputs T'!CV21","v":2041},{"$f":"'Inputs T'!CW21","v":2041},{"$f":"'Inputs T'!CX21","v":2041},{"$f":"'Inputs T'!CY21","v":2041},{"$f":"'Inputs T'!CZ21","v":2042},{"$f":"'Inputs T'!DA21","v":2042},{"$f":"'Inputs T'!DB21","v":2042},{"$f":"'Inputs T'!DC21","v":2042},{"$f":"'Inputs T'!DD21","v":2043},{"$f":"'Inputs T'!DE21","v":2043},{"$f":"'Inputs T'!DF21","v":2043},{"$f":"'Inputs T'!DG21","v":2043},{"$f":"'Inputs T'!DH21","v":2044},{"$f":"'Inputs T'!DI21","v":2044},{"$f":"'Inputs T'!DJ21","v":2044},{"$f":"'Inputs T'!DK21","v":2044},{"$f":"'Inputs T'!DL21","v":2045},{"$f":"'Inputs T'!DM21","v":2045},{"$f":"'Inputs T'!DN21","v":2045},{"$f":"'Inputs T'!DO21","v":2045},{"$f":"'Inputs T'!DP21","v":2046},{"$f":"'Inputs T'!DQ21","v":2046},{"$f":"'Inputs T'!DR21","v":2046},{"$f":"'Inputs T'!DS21","v":2046},{"$f":"'Inputs T'!DT21","v":2047},{"$f":"'Inputs T'!DU21","v":2047},{"$f":"'Inputs T'!DV21","v":2047},{"$f":"'Inputs T'!DW21","v":2047},{"$f":"'Inputs T'!DX21","v":2048},{"$f":"'Inputs T'!DY21","v":2048},{"$f":"'Inputs T'!DZ21","v":2048},{"$f":"'Inputs T'!EA21","v":2048},{"$f":"'Inputs T'!EB21","v":2049},{"$f":"'Inputs T'!EC21","v":2049},{"$f":"'Inputs T'!ED21","v":2049},{"$f":"'Inputs T'!EE21","v":2049},{"$f":"'Inputs T'!EF21","v":2050},{"$f":"'Inputs T'!EG21","v":2050},{"$f":"'Inputs T'!EH21","v":2050},{"$f":"'Inputs T'!EI21","v":2050},{"$f":"'Inputs T'!EJ21","v":2051},{"$f":"'Inputs T'!EK21","v":2051},{"$f":"'Inputs T'!EL21","v":2051},{"$f":"'Inputs T'!EM21","v":2051},{"$f":"'Inputs T'!EN21","v":2052},{"$f":"'Inputs T'!EO21","v":2052},{"$f":"'Inputs T'!EP21","v":2052},{"$f":"'Inputs T'!EQ21","v":2052},{"$f":"'Inputs T'!ER21","v":2053},{"$f":"'Inputs T'!ES21","v":2053},{"$f":"'Inputs T'!ET21","v":2053},{"$f":"'Inputs T'!EU21","v":2053},{"$f":"'Inputs T'!EV21","v":2054},{"$f":"'Inputs T'!EW21","v":2054},{"$f":"'Inputs T'!EX21","v":2054},{"$f":"'Inputs T'!EY21","v":2054},{"$f":"'Inputs T'!EZ21","v":2055},{"$f":"'Inputs T'!FA21","v":2055},{"$f":"'Inputs T'!FB21","v":2055},{"$f":"'Inputs T'!FC21","v":2055},{"$f":"'Inputs T'!FD21","v":2056},{"$f":"'Inputs T'!FE21","v":2056},{"$f":"'Inputs T'!FF21","v":2056}]
[null,"Дней в году",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M22","v":365},{"$f":"'Inputs T'!N22","v":365},{"$f":"'Inputs T'!O22","v":365},{"$f":"'Inputs T'!P22","v":366},{"$f":"'Inputs T'!Q22","v":366},{"$f":"'Inputs T'!R22","v":366},{"$f":"'Inputs T'!S22","v":366},{"$f":"'Inputs T'!T22","v":365},{"$f":"'Inputs T'!U22","v":365},{"$f":"'Inputs T'!V22","v":365},{"$f":"'Inputs T'!W22","v":365},{"$f":"'Inputs T'!X22","v":365},{"$f":"'Inputs T'!Y22","v":365},{"$f":"'Inputs T'!Z22","v":365},{"$f":"'Inputs T'!AA22","v":365},{"$f":"'Inputs T'!AB22","v":365},{"$f":"'Inputs T'!AC22","v":365},{"$f":"'Inputs T'!AD22","v":365},{"$f":"'Inputs T'!AE22","v":365},{"$f":"'Inputs T'!AF22","v":366},{"$f":"'Inputs T'!AG22","v":366},{"$f":"'Inputs T'!AH22","v":366},{"$f":"'Inputs T'!AI22","v":366},{"$f":"'Inputs T'!AJ22","v":365},{"$f":"'Inputs T'!AK22","v":365},{"$f":"'Inputs T'!AL22","v":365},{"$f":"'Inputs T'!AM22","v":365},{"$f":"'Inputs T'!AN22","v":365},{"$f":"'Inputs T'!AO22","v":365},{"$f":"'Inputs T'!AP22","v":365},{"$f":"'Inputs T'!AQ22","v":365},{"$f":"'Inputs T'!AR22","v":365},{"$f":"'Inputs T'!AS22","v":365},{"$f":"'Inputs T'!AT22","v":365},{"$f":"'Inputs T'!AU22","v":365},{"$f":"'Inputs T'!AV22","v":366},{"$f":"'Inputs T'!AW22","v":366},{"$f":"'Inputs T'!AX22","v":366},{"$f":"'Inputs T'!AY22","v":366},{"$f":"'Inputs T'!AZ22","v":365},{"$f":"'Inputs T'!BA22","v":365},{"$f":"'Inputs T'!BB22","v":365},{"$f":"'Inputs T'!BC22","v":365},{"$f":"'Inputs T'!BD22","v":365},{"$f":"'Inputs T'!BE22","v":365},{"$f":"'Inputs T'!BF22","v":365},{"$f":"'Inputs T'!BG22","v":365},{"$f":"'Inputs T'!BH22","v":365},{"$f":"'Inputs T'!BI22","v":365},{"$f":"'Inputs T'!BJ22","v":365},{"$f":"'Inputs T'!BK22","v":365},{"$f":"'Inputs T'!BL22","v":366},{"$f":"'Inputs T'!BM22","v":366},{"$f":"'Inputs T'!BN22","v":366},{"$f":"'Inputs T'!BO22","v":366},{"$f":"'Inputs T'!BP22","v":365},{"$f":"'Inputs T'!BQ22","v":365},{"$f":"'Inputs T'!BR22","v":365},{"$f":"'Inputs T'!BS22","v":365},{"$f":"'Inputs T'!BT22","v":365},{"$f":"'Inputs T'!BU22","v":365},{"$f":"'Inputs T'!BV22","v":365},{"$f":"'Inputs T'!BW22","v":365},{"$f":"'Inputs T'!BX22","v":365},{"$f":"'Inputs T'!BY22","v":365},{"$f":"'Inputs T'!BZ22","v":365},{"$f":"'Inputs T'!CA22","v":365},{"$f":"'Inputs T'!CB22","v":366},{"$f":"'Inputs T'!CC22","v":366},{"$f":"'Inputs T'!CD22","v":366},{"$f":"'Inputs T'!CE22","v":366},{"$f":"'Inputs T'!CF22","v":365},{"$f":"'Inputs T'!CG22","v":365},{"$f":"'Inputs T'!CH22","v":365},{"$f":"'Inputs T'!CI22","v":365},{"$f":"'Inputs T'!CJ22","v":365},{"$f":"'Inputs T'!CK22","v":365},{"$f":"'Inputs T'!CL22","v":365},{"$f":"'Inputs T'!CM22","v":365},{"$f":"'Inputs T'!CN22","v":365},{"$f":"'Inputs T'!CO22","v":365},{"$f":"'Inputs T'!CP22","v":365},{"$f":"'Inputs T'!CQ22","v":365},{"$f":"'Inputs T'!CR22","v":366},{"$f":"'Inputs T'!CS22","v":366},{"$f":"'Inputs T'!CT22","v":366},{"$f":"'Inputs T'!CU22","v":366},{"$f":"'Inputs T'!CV22","v":365},{"$f":"'Inputs T'!CW22","v":365},{"$f":"'Inputs T'!CX22","v":365},{"$f":"'Inputs T'!CY22","v":365},{"$f":"'Inputs T'!CZ22","v":365},{"$f":"'Inputs T'!DA22","v":365},{"$f":"'Inputs T'!DB22","v":365},{"$f":"'Inputs T'!DC22","v":365},{"$f":"'Inputs T'!DD22","v":365},{"$f":"'Inputs T'!DE22","v":365},{"$f":"'Inputs T'!DF22","v":365},{"$f":"'Inputs T'!DG22","v":365},{"$f":"'Inputs T'!DH22","v":366},{"$f":"'Inputs T'!DI22","v":366},{"$f":"'Inputs T'!DJ22","v":366},{"$f":"'Inputs T'!DK22","v":366},{"$f":"'Inputs T'!DL22","v":365},{"$f":"'Inputs T'!DM22","v":365},{"$f":"'Inputs T'!DN22","v":365},{"$f":"'Inputs T'!DO22","v":365},{"$f":"'Inputs T'!DP22","v":365},{"$f":"'Inputs T'!DQ22","v":365},{"$f":"'Inputs T'!DR22","v":365},{"$f":"'Inputs T'!DS22","v":365},{"$f":"'Inputs T'!DT22","v":365},{"$f":"'Inputs T'!DU22","v":365},{"$f":"'Inputs T'!DV22","v":365},{"$f":"'Inputs T'!DW22","v":365},{"$f":"'Inputs T'!DX22","v":366},{"$f":"'Inputs T'!DY22","v":366},{"$f":"'Inputs T'!DZ22","v":366},{"$f":"'Inputs T'!EA22","v":366},{"$f":"'Inputs T'!EB22","v":365},{"$f":"'Inputs T'!EC22","v":365},{"$f":"'Inputs T'!ED22","v":365},{"$f":"'Inputs T'!EE22","v":365},{"$f":"'Inputs T'!EF22","v":365},{"$f":"'Inputs T'!EG22","v":365},{"$f":"'Inputs T'!EH22","v":365},{"$f":"'Inputs T'!EI22","v":365},{"$f":"'Inputs T'!EJ22","v":365},{"$f":"'Inputs T'!EK22","v":365},{"$f":"'Inputs T'!EL22","v":365},{"$f":"'Inputs T'!EM22","v":365},{"$f":"'Inputs T'!EN22","v":366},{"$f":"'Inputs T'!EO22","v":366},{"$f":"'Inputs T'!EP22","v":366},{"$f":"'Inputs T'!EQ22","v":366},{"$f":"'Inputs T'!ER22","v":365},{"$f":"'Inputs T'!ES22","v":365},{"$f":"'Inputs T'!ET22","v":365},{"$f":"'Inputs T'!EU22","v":365},{"$f":"'Inputs T'!EV22","v":365},{"$f":"'Inputs T'!EW22","v":365},{"$f":"'Inputs T'!EX22","v":365},{"$f":"'Inputs T'!EY22","v":365},{"$f":"'Inputs T'!EZ22","v":365},{"$f":"'Inputs T'!FA22","v":365},{"$f":"'Inputs T'!FB22","v":365},{"$f":"'Inputs T'!FC22","v":365},{"$f":"'Inputs T'!FD22","v":366},{"$f":"'Inputs T'!FE22","v":366},{"$f":"'Inputs T'!FF22","v":366}]
[]
[null,"Порядковый номер операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M24","v":0},{"$f":"'Inputs T'!N24","v":0},{"$f":"'Inputs T'!O24","v":0},{"$f":"'Inputs T'!P24","v":0},{"$f":"'Inputs T'!Q24","v":0},{"$f":"'Inputs T'!R24","v":0},{"$f":"'Inputs T'!S24","v":0},{"$f":"'Inputs T'!T24","v":0},{"$f":"'Inputs T'!U24","v":0},{"$f":"'Inputs T'!V24","v":0},{"$f":"'Inputs T'!W24","v":0},{"$f":"'Inputs T'!X24","v":0},{"$f":"'Inputs T'!Y24","v":1},{"$f":"'Inputs T'!Z24","v":2},{"$f":"'Inputs T'!AA24","v":3},{"$f":"'Inputs T'!AB24","v":4},{"$f":"'Inputs T'!AC24","v":5},{"$f":"'Inputs T'!AD24","v":6},{"$f":"'Inputs T'!AE24","v":7},{"$f":"'Inputs T'!AF24","v":8},{"$f":"'Inputs T'!AG24","v":9},{"$f":"'Inputs T'!AH24","v":10},{"$f":"'Inputs T'!AI24","v":11},{"$f":"'Inputs T'!AJ24","v":12},{"$f":"'Inputs T'!AK24","v":13},{"$f":"'Inputs T'!AL24","v":14},{"$f":"'Inputs T'!AM24","v":15},{"$f":"'Inputs T'!AN24","v":16},{"$f":"'Inputs T'!AO24","v":17},{"$f":"'Inputs T'!AP24","v":18},{"$f":"'Inputs T'!AQ24","v":19},{"$f":"'Inputs T'!AR24","v":20},{"$f":"'Inputs T'!AS24","v":0},{"$f":"'Inputs T'!AT24","v":0},{"$f":"'Inputs T'!AU24","v":0},{"$f":"'Inputs T'!AV24","v":0},{"$f":"'Inputs T'!AW24","v":0},{"$f":"'Inputs T'!AX24","v":0},{"$f":"'Inputs T'!AY24","v":0},{"$f":"'Inputs T'!AZ24","v":0},{"$f":"'Inputs T'!BA24","v":0},{"$f":"'Inputs T'!BB24","v":0},{"$f":"'Inputs T'!BC24","v":0},{"$f":"'Inputs T'!BD24","v":0},{"$f":"'Inputs T'!BE24","v":0},{"$f":"'Inputs T'!BF24","v":0},{"$f":"'Inputs T'!BG24","v":0},{"$f":"'Inputs T'!BH24","v":0},{"$f":"'Inputs T'!BI24","v":0},{"$f":"'Inputs T'!BJ24","v":0},{"$f":"'Inputs T'!BK24","v":0},{"$f":"'Inputs T'!BL24","v":0},{"$f":"'Inputs T'!BM24","v":0},{"$f":"'Inputs T'!BN24","v":0},{"$f":"'Inputs T'!BO24","v":0},{"$f":"'Inputs T'!BP24","v":0},{"$f":"'Inputs T'!BQ24","v":0},{"$f":"'Inputs T'!BR24","v":0},{"$f":"'Inputs T'!BS24","v":0},{"$f":"'Inputs T'!BT24","v":0},{"$f":"'Inputs T'!BU24","v":0},{"$f":"'Inputs T'!BV24","v":0},{"$f":"'Inputs T'!BW24","v":0},{"$f":"'Inputs T'!BX24","v":0},{"$f":"'Inputs T'!BY24","v":0},{"$f":"'Inputs T'!BZ24","v":0},{"$f":"'Inputs T'!CA24","v":0},{"$f":"'Inputs T'!CB24","v":0},{"$f":"'Inputs T'!CC24","v":0},{"$f":"'Inputs T'!CD24","v":0},{"$f":"'Inputs T'!CE24","v":0},{"$f":"'Inputs T'!CF24","v":0},{"$f":"'Inputs T'!CG24","v":0},{"$f":"'Inputs T'!CH24","v":0},{"$f":"'Inputs T'!CI24","v":0},{"$f":"'Inputs T'!CJ24","v":0},{"$f":"'Inputs T'!CK24","v":0},{"$f":"'Inputs T'!CL24","v":0},{"$f":"'Inputs T'!CM24","v":0},{"$f":"'Inputs T'!CN24","v":0},{"$f":"'Inputs T'!CO24","v":0},{"$f":"'Inputs T'!CP24","v":0},{"$f":"'Inputs T'!CQ24","v":0},{"$f":"'Inputs T'!CR24","v":0},{"$f":"'Inputs T'!CS24","v":0},{"$f":"'Inputs T'!CT24","v":0},{"$f":"'Inputs T'!CU24","v":0},{"$f":"'Inputs T'!CV24","v":0},{"$f":"'Inputs T'!CW24","v":0},{"$f":"'Inputs T'!CX24","v":0},{"$f":"'Inputs T'!CY24","v":0},{"$f":"'Inputs T'!CZ24","v":0},{"$f":"'Inputs T'!DA24","v":0},{"$f":"'Inputs T'!DB24","v":0},{"$f":"'Inputs T'!DC24","v":0},{"$f":"'Inputs T'!DD24","v":0},{"$f":"'Inputs T'!DE24","v":0},{"$f":"'Inputs T'!DF24","v":0},{"$f":"'Inputs T'!DG24","v":0},{"$f":"'Inputs T'!DH24","v":0},{"$f":"'Inputs T'!DI24","v":0},{"$f":"'Inputs T'!DJ24","v":0},{"$f":"'Inputs T'!DK24","v":0},{"$f":"'Inputs T'!DL24","v":0},{"$f":"'Inputs T'!DM24","v":0},{"$f":"'Inputs T'!DN24","v":0},{"$f":"'Inputs T'!DO24","v":0},{"$f":"'Inputs T'!DP24","v":0},{"$f":"'Inputs T'!DQ24","v":0},{"$f":"'Inputs T'!DR24","v":0},{"$f":"'Inputs T'!DS24","v":0},{"$f":"'Inputs T'!DT24","v":0},{"$f":"'Inputs T'!DU24","v":0},{"$f":"'Inputs T'!DV24","v":0},{"$f":"'Inputs T'!DW24","v":0},{"$f":"'Inputs T'!DX24","v":0},{"$f":"'Inputs T'!DY24","v":0},{"$f":"'Inputs T'!DZ24","v":0},{"$f":"'Inputs T'!EA24","v":0},{"$f":"'Inputs T'!EB24","v":0},{"$f":"'Inputs T'!EC24","v":0},{"$f":"'Inputs T'!ED24","v":0},{"$f":"'Inputs T'!EE24","v":0},{"$f":"'Inputs T'!EF24","v":0},{"$f":"'Inputs T'!EG24","v":0},{"$f":"'Inputs T'!EH24","v":0},{"$f":"'Inputs T'!EI24","v":0},{"$f":"'Inputs T'!EJ24","v":0},{"$f":"'Inputs T'!EK24","v":0},{"$f":"'Inputs T'!EL24","v":0},{"$f":"'Inputs T'!EM24","v":0},{"$f":"'Inputs T'!EN24","v":0},{"$f":"'Inputs T'!EO24","v":0},{"$f":"'Inputs T'!EP24","v":0},{"$f":"'Inputs T'!EQ24","v":0},{"$f":"'Inputs T'!ER24","v":0},{"$f":"'Inputs T'!ES24","v":0},{"$f":"'Inputs T'!ET24","v":0},{"$f":"'Inputs T'!EU24","v":0},{"$f":"'Inputs T'!EV24","v":0},{"$f":"'Inputs T'!EW24","v":0},{"$f":"'Inputs T'!EX24","v":0},{"$f":"'Inputs T'!EY24","v":0},{"$f":"'Inputs T'!EZ24","v":0},{"$f":"'Inputs T'!FA24","v":0},{"$f":"'Inputs T'!FB24","v":0},{"$f":"'Inputs T'!FC24","v":0},{"$f":"'Inputs T'!FD24","v":0},{"$f":"'Inputs T'!FE24","v":0},{"$f":"'Inputs T'!FF24","v":0}]
[null,"Год операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M25","v":0},{"$f":"'Inputs T'!N25","v":0},{"$f":"'Inputs T'!O25","v":0},{"$f":"'Inputs T'!P25","v":0},{"$f":"'Inputs T'!Q25","v":0},{"$f":"'Inputs T'!R25","v":0},{"$f":"'Inputs T'!S25","v":0},{"$f":"'Inputs T'!T25","v":0},{"$f":"'Inputs T'!U25","v":0},{"$f":"'Inputs T'!V25","v":0},{"$f":"'Inputs T'!W25","v":0},{"$f":"'Inputs T'!X25","v":0},{"$f":"'Inputs T'!Y25","v":1},{"$f":"'Inputs T'!Z25","v":1},{"$f":"'Inputs T'!AA25","v":1},{"$f":"'Inputs T'!AB25","v":2},{"$f":"'Inputs T'!AC25","v":2},{"$f":"'Inputs T'!AD25","v":2},{"$f":"'Inputs T'!AE25","v":2},{"$f":"'Inputs T'!AF25","v":3},{"$f":"'Inputs T'!AG25","v":3},{"$f":"'Inputs T'!AH25","v":3},{"$f":"'Inputs T'!AI25","v":3},{"$f":"'Inputs T'!AJ25","v":4},{"$f":"'Inputs T'!AK25","v":4},{"$f":"'Inputs T'!AL25","v":4},{"$f":"'Inputs T'!AM25","v":4},{"$f":"'Inputs T'!AN25","v":5},{"$f":"'Inputs T'!AO25","v":5},{"$f":"'Inputs T'!AP25","v":5},{"$f":"'Inputs T'!AQ25","v":5},{"$f":"'Inputs T'!AR25","v":6},{"$f":"'Inputs T'!AS25","v":0},{"$f":"'Inputs T'!AT25","v":0},{"$f":"'Inputs T'!AU25","v":0},{"$f":"'Inputs T'!AV25","v":0},{"$f":"'Inputs T'!AW25","v":0},{"$f":"'Inputs T'!AX25","v":0},{"$f":"'Inputs T'!AY25","v":0},{"$f":"'Inputs T'!AZ25","v":0},{"$f":"'Inputs T'!BA25","v":0},{"$f":"'Inputs T'!BB25","v":0},{"$f":"'Inputs T'!BC25","v":0},{"$f":"'Inputs T'!BD25","v":0},{"$f":"'Inputs T'!BE25","v":0},{"$f":"'Inputs T'!BF25","v":0},{"$f":"'Inputs T'!BG25","v":0},{"$f":"'Inputs T'!BH25","v":0},{"$f":"'Inputs T'!BI25","v":0},{"$f":"'Inputs T'!BJ25","v":0},{"$f":"'Inputs T'!BK25","v":0},{"$f":"'Inputs T'!BL25","v":0},{"$f":"'Inputs T'!BM25","v":0},{"$f":"'Inputs T'!BN25","v":0},{"$f":"'Inputs T'!BO25","v":0},{"$f":"'Inputs T'!BP25","v":0},{"$f":"'Inputs T'!BQ25","v":0},{"$f":"'Inputs T'!BR25","v":0},{"$f":"'Inputs T'!BS25","v":0},{"$f":"'Inputs T'!BT25","v":0},{"$f":"'Inputs T'!BU25","v":0},{"$f":"'Inputs T'!BV25","v":0},{"$f":"'Inputs T'!BW25","v":0},{"$f":"'Inputs T'!BX25","v":0},{"$f":"'Inputs T'!BY25","v":0},{"$f":"'Inputs T'!BZ25","v":0},{"$f":"'Inputs T'!CA25","v":0},{"$f":"'Inputs T'!CB25","v":0},{"$f":"'Inputs T'!CC25","v":0},{"$f":"'Inputs T'!CD25","v":0},{"$f":"'Inputs T'!CE25","v":0},{"$f":"'Inputs T'!CF25","v":0},{"$f":"'Inputs T'!CG25","v":0},{"$f":"'Inputs T'!CH25","v":0},{"$f":"'Inputs T'!CI25","v":0},{"$f":"'Inputs T'!CJ25","v":0},{"$f":"'Inputs T'!CK25","v":0},{"$f":"'Inputs T'!CL25","v":0},{"$f":"'Inputs T'!CM25","v":0},{"$f":"'Inputs T'!CN25","v":0},{"$f":"'Inputs T'!CO25","v":0},{"$f":"'Inputs T'!CP25","v":0},{"$f":"'Inputs T'!CQ25","v":0},{"$f":"'Inputs T'!CR25","v":0},{"$f":"'Inputs T'!CS25","v":0},{"$f":"'Inputs T'!CT25","v":0},{"$f":"'Inputs T'!CU25","v":0},{"$f":"'Inputs T'!CV25","v":0},{"$f":"'Inputs T'!CW25","v":0},{"$f":"'Inputs T'!CX25","v":0},{"$f":"'Inputs T'!CY25","v":0},{"$f":"'Inputs T'!CZ25","v":0},{"$f":"'Inputs T'!DA25","v":0},{"$f":"'Inputs T'!DB25","v":0},{"$f":"'Inputs T'!DC25","v":0},{"$f":"'Inputs T'!DD25","v":0},{"$f":"'Inputs T'!DE25","v":0},{"$f":"'Inputs T'!DF25","v":0},{"$f":"'Inputs T'!DG25","v":0},{"$f":"'Inputs T'!DH25","v":0},{"$f":"'Inputs T'!DI25","v":0},{"$f":"'Inputs T'!DJ25","v":0},{"$f":"'Inputs T'!DK25","v":0},{"$f":"'Inputs T'!DL25","v":0},{"$f":"'Inputs T'!DM25","v":0},{"$f":"'Inputs T'!DN25","v":0},{"$f":"'Inputs T'!DO25","v":0},{"$f":"'Inputs T'!DP25","v":0},{"$f":"'Inputs T'!DQ25","v":0},{"$f":"'Inputs T'!DR25","v":0},{"$f":"'Inputs T'!DS25","v":0},{"$f":"'Inputs T'!DT25","v":0},{"$f":"'Inputs T'!DU25","v":0},{"$f":"'Inputs T'!DV25","v":0},{"$f":"'Inputs T'!DW25","v":0},{"$f":"'Inputs T'!DX25","v":0},{"$f":"'Inputs T'!DY25","v":0},{"$f":"'Inputs T'!DZ25","v":0},{"$f":"'Inputs T'!EA25","v":0},{"$f":"'Inputs T'!EB25","v":0},{"$f":"'Inputs T'!EC25","v":0},{"$f":"'Inputs T'!ED25","v":0},{"$f":"'Inputs T'!EE25","v":0},{"$f":"'Inputs T'!EF25","v":0},{"$f":"'Inputs T'!EG25","v":0},{"$f":"'Inputs T'!EH25","v":0},{"$f":"'Inputs T'!EI25","v":0},{"$f":"'Inputs T'!EJ25","v":0},{"$f":"'Inputs T'!EK25","v":0},{"$f":"'Inputs T'!EL25","v":0},{"$f":"'Inputs T'!EM25","v":0},{"$f":"'Inputs T'!EN25","v":0},{"$f":"'Inputs T'!EO25","v":0},{"$f":"'Inputs T'!EP25","v":0},{"$f":"'Inputs T'!EQ25","v":0},{"$f":"'Inputs T'!ER25","v":0},{"$f":"'Inputs T'!ES25","v":0},{"$f":"'Inputs T'!ET25","v":0},{"$f":"'Inputs T'!EU25","v":0},{"$f":"'Inputs T'!EV25","v":0},{"$f":"'Inputs T'!EW25","v":0},{"$f":"'Inputs T'!EX25","v":0},{"$f":"'Inputs T'!EY25","v":0},{"$f":"'Inputs T'!EZ25","v":0},{"$f":"'Inputs T'!FA25","v":0},{"$f":"'Inputs T'!FB25","v":0},{"$f":"'Inputs T'!FC25","v":0},{"$f":"'Inputs T'!FD25","v":0},{"$f":"'Inputs T'!FE25","v":0},{"$f":"'Inputs T'!FF25","v":0}]
[]
[null,"КАСКАД ДЕНЕЖНЫХ ПОТОКОВ"]
[]
[null,"Операционный денежный поток"]
[null,"(+) Платежи концедента - субсидия на проценты",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M30:FF30)","v":193135.22678141997},{"$f":"Subs!M198","v":0},{"$f":"Subs!N198","v":0},{"$f":"Subs!O198","v":0},{"$f":"Subs!P198","v":0},{"$f":"Subs!Q198","v":0},{"$f":"Subs!R198","v":0},{"$f":"Subs!S198","v":0},{"$f":"Subs!T198","v":0},{"$f":"Subs!U198","v":0},{"$f":"Subs!V198","v":0},{"$f":"Subs!W198","v":0},{"$f":"Subs!X198","v":0},{"$f":"Subs!Y198","v":15136.590194178751},{"$f":"Subs!Z198","v":15136.590194178751},{"$f":"Subs!AA198","v":15136.590194178751},{"$f":"Subs!AB198","v":15136.590194178751},{"$f":"Subs!AC198","v":12667.048052793751},{"$f":"Subs!AD198","v":12667.048052793751},{"$f":"Subs!AE198","v":12667.048052793751},{"$f":"Subs!AF198","v":12667.048052793751},{"$f":"Subs!AG198","v":9920.7468783225013},{"$f":"Subs!AH198","v":9920.7468783225013},{"$f":"Subs!AI198","v":9920.7468783225013},{"$f":"Subs!AJ198","v":9920.7468783225013},{"$f":"Subs!AK198","v":6940.2649835474995},{"$f":"Subs!AL198","v":6940.2649835474995},{"$f":"Subs!AM198","v":6940.2649835474995},{"$f":"Subs!AN198","v":6940.2649835474995},{"$f":"Subs!AO198","v":3619.1565865125003},{"$f":"Subs!AP198","v":3619.1565865125003},{"$f":"Subs!AQ198","v":3619.1565865125003},{"$f":"Subs!AR198","v":3619.1565865125003},{"$f":"Subs!AS198","v":0},{"$f":"Subs!AT198","v":0},{"$f":"Subs!AU198","v":0},{"$f":"Subs!AV198","v":0},{"$f":"Subs!AW198","v":0},{"$f":"Subs!AX198","v":0},{"$f":"Subs!AY198","v":0},{"$f":"Subs!AZ198","v":0},{"$f":"Subs!BA198","v":0},{"$f":"Subs!BB198","v":0},{"$f":"Subs!BC198","v":0},{"$f":"Subs!BD198","v":0},{"$f":"Subs!BE198","v":0},{"$f":"Subs!BF198","v":0},{"$f":"Subs!BG198","v":0},{"$f":"Subs!BH198","v":0},{"$f":"Subs!BI198","v":0},{"$f":"Subs!BJ198","v":0},{"$f":"Subs!BK198","v":0},{"$f":"Subs!BL198","v":0},{"$f":"Subs!BM198","v":0},{"$f":"Subs!BN198","v":0},{"$f":"Subs!BO198","v":0},{"$f":"Subs!BP198","v":0},{"$f":"Subs!BQ198","v":0},{"$f":"Subs!BR198","v":0},{"$f":"Subs!BS198","v":0},{"$f":"Subs!BT198","v":0},{"$f":"Subs!BU198","v":0},{"$f":"Subs!BV198","v":0},{"$f":"Subs!BW198","v":0},{"$f":"Subs!BX198","v":0},{"$f":"Subs!BY198","v":0},{"$f":"Subs!BZ198","v":0},{"$f":"Subs!CA198","v":0},{"$f":"Subs!CB198","v":0},{"$f":"Subs!CC198","v":0},{"$f":"Subs!CD198","v":0},{"$f":"Subs!CE198","v":0},{"$f":"Subs!CF198","v":0},{"$f":"Subs!CG198","v":0},{"$f":"Subs!CH198","v":0},{"$f":"Subs!CI198","v":0},{"$f":"Subs!CJ198","v":0},{"$f":"Subs!CK198","v":0},{"$f":"Subs!CL198","v":0},{"$f":"Subs!CM198","v":0},{"$f":"Subs!CN198","v":0},{"$f":"Subs!CO198","v":0},{"$f":"Subs!CP198","v":0},{"$f":"Subs!CQ198","v":0},{"$f":"Subs!CR198","v":0},{"$f":"Subs!CS198","v":0},{"$f":"Subs!CT198","v":0},{"$f":"Subs!CU198","v":0},{"$f":"Subs!CV198","v":0},{"$f":"Subs!CW198","v":0},{"$f":"Subs!CX198","v":0},{"$f":"Subs!CY198","v":0},{"$f":"Subs!CZ198","v":0},{"$f":"Subs!DA198","v":0},{"$f":"Subs!DB198","v":0},{"$f":"Subs!DC198","v":0},{"$f":"Subs!DD198","v":0},{"$f":"Subs!DE198","v":0},{"$f":"Subs!DF198","v":0},{"$f":"Subs!DG198","v":0},{"$f":"Subs!DH198","v":0},{"$f":"Subs!DI198","v":0},{"$f":"Subs!DJ198","v":0},{"$f":"Subs!DK198","v":0},{"$f":"Subs!DL198","v":0},{"$f":"Subs!DM198","v":0},{"$f":"Subs!DN198","v":0},{"$f":"Subs!DO198","v":0},{"$f":"Subs!DP198","v":0},{"$f":"Subs!DQ198","v":0},{"$f":"Subs!DR198","v":0},{"$f":"Subs!DS198","v":0},{"$f":"Subs!DT198","v":0},{"$f":"Subs!DU198","v":0},{"$f":"Subs!DV198","v":0},{"$f":"Subs!DW198","v":0},{"$f":"Subs!DX198","v":0},{"$f":"Subs!DY198","v":0},{"$f":"Subs!DZ198","v":0},{"$f":"Subs!EA198","v":0},{"$f":"Subs!EB198","v":0},{"$f":"Subs!EC198","v":0},{"$f":"Subs!ED198","v":0},{"$f":"Subs!EE198","v":0},{"$f":"Subs!EF198","v":0},{"$f":"Subs!EG198","v":0},{"$f":"Subs!EH198","v":0},{"$f":"Subs!EI198","v":0},{"$f":"Subs!EJ198","v":0},{"$f":"Subs!EK198","v":0},{"$f":"Subs!EL198","v":0},{"$f":"Subs!EM198","v":0},{"$f":"Subs!EN198","v":0},{"$f":"Subs!EO198","v":0},{"$f":"Subs!EP198","v":0},{"$f":"Subs!EQ198","v":0},{"$f":"Subs!ER198","v":0},{"$f":"Subs!ES198","v":0},{"$f":"Subs!ET198","v":0},{"$f":"Subs!EU198","v":0},{"$f":"Subs!EV198","v":0},{"$f":"Subs!EW198","v":0},{"$f":"Subs!EX198","v":0},{"$f":"Subs!EY198","v":0},{"$f":"Subs!EZ198","v":0},{"$f":"Subs!FA198","v":0},{"$f":"Subs!FB198","v":0},{"$f":"Subs!FC198","v":0},{"$f":"Subs!FD198","v":0},{"$f":"Subs!FE198","v":0},{"$f":"Subs!FF198","v":0}]
[null,"(+) Платежи концедента - субсидия на инвестиционные затраты",null,null,null,null,null,"тыс. руб.",null,null,null,716507.84750390984,{"$f":"Subs!M199","v":0},{"$f":"Subs!N199","v":0},{"$f":"Subs!O199","v":0},{"$f":"Subs!P199","v":0},{"$f":"Subs!Q199","v":0},{"$f":"Subs!R199","v":0},{"$f":"Subs!S199","v":0},{"$f":"Subs!T199","v":0},{"$f":"Subs!U199","v":0},{"$f":"Subs!V199","v":0},{"$f":"Subs!W199","v":0},{"$f":"Subs!X199","v":0},{"$f":"Subs!Y199","v":29357.746663533751},{"$f":"Subs!Z199","v":29357.746663533751},{"$f":"Subs!AA199","v":29357.746663533751},{"$f":"Subs!AB199","v":29357.746663533751},{"$f":"Subs!AC199","v":32274.361089135004},{"$f":"Subs!AD199","v":32274.361089135004},{"$f":"Subs!AE199","v":32274.361089135004},{"$f":"Subs!AF199","v":32274.361089135004},{"$f":"Subs!AG199","v":35510.312860605001},{"$f":"Subs!AH199","v":35510.312860605001},{"$f":"Subs!AI199","v":35510.312860605001},{"$f":"Subs!AJ199","v":35510.312860605001},{"$f":"Subs!AK199","v":39044.312821552507},{"$f":"Subs!AL199","v":39044.312821552507},{"$f":"Subs!AM199","v":39044.312821552507},{"$f":"Subs!AN199","v":39044.312821552507},{"$f":"Subs!AO199","v":42940.228441151252},{"$f":"Subs!AP199","v":42940.228441151252},{"$f":"Subs!AQ199","v":42940.228441151252},{"$f":"Subs!AR199","v":42940.228441151252},{"$f":"Subs!AS199","v":0},{"$f":"Subs!AT199","v":0},{"$f":"Subs!AU199","v":0},{"$f":"Subs!AV199","v":0},{"$f":"Subs!AW199","v":0},{"$f":"Subs!AX199","v":0},{"$f":"Subs!AY199","v":0},{"$f":"Subs!AZ199","v":0},{"$f":"Subs!BA199","v":0},{"$f":"Subs!BB199","v":0},{"$f":"Subs!BC199","v":0},{"$f":"Subs!BD199","v":0},{"$f":"Subs!BE199","v":0},{"$f":"Subs!BF199","v":0},{"$f":"Subs!BG199","v":0},{"$f":"Subs!BH199","v":0},{"$f":"Subs!BI199","v":0},{"$f":"Subs!BJ199","v":0},{"$f":"Subs!BK199","v":0},{"$f":"Subs!BL199","v":0},{"$f":"Subs!BM199","v":0},{"$f":"Subs!BN199","v":0},{"$f":"Subs!BO199","v":0},{"$f":"Subs!BP199","v":0},{"$f":"Subs!BQ199","v":0},{"$f":"Subs!BR199","v":0},{"$f":"Subs!BS199","v":0},{"$f":"Subs!BT199","v":0},{"$f":"Subs!BU199","v":0},{"$f":"Subs!BV199","v":0},{"$f":"Subs!BW199","v":0},{"$f":"Subs!BX199","v":0},{"$f":"Subs!BY199","v":0},{"$f":"Subs!BZ199","v":0},{"$f":"Subs!CA199","v":0},{"$f":"Subs!CB199","v":0},{"$f":"Subs!CC199","v":0},{"$f":"Subs!CD199","v":0},{"$f":"Subs!CE199","v":0},{"$f":"Subs!CF199","v":0},{"$f":"Subs!CG199","v":0},{"$f":"Subs!CH199","v":0},{"$f":"Subs!CI199","v":0},{"$f":"Subs!CJ199","v":0},{"$f":"Subs!CK199","v":0},{"$f":"Subs!CL199","v":0},{"$f":"Subs!CM199","v":0},{"$f":"Subs!CN199","v":0},{"$f":"Subs!CO199","v":0},{"$f":"Subs!CP199","v":0},{"$f":"Subs!CQ199","v":0},{"$f":"Subs!CR199","v":0},{"$f":"Subs!CS199","v":0},{"$f":"Subs!CT199","v":0},{"$f":"Subs!CU199","v":0},{"$f":"Subs!CV199","v":0},{"$f":"Subs!CW199","v":0},{"$f":"Subs!CX199","v":0},{"$f":"Subs!CY199","v":0},{"$f":"Subs!CZ199","v":0},{"$f":"Subs!DA199","v":0},{"$f":"Subs!DB199","v":0},{"$f":"Subs!DC199","v":0},{"$f":"Subs!DD199","v":0},{"$f":"Subs!DE199","v":0},{"$f":"Subs!DF199","v":0},{"$f":"Subs!DG199","v":0},{"$f":"Subs!DH199","v":0},{"$f":"Subs!DI199","v":0},{"$f":"Subs!DJ199","v":0},{"$f":"Subs!DK199","v":0},{"$f":"Subs!DL199","v":0},{"$f":"Subs!DM199","v":0},{"$f":"Subs!DN199","v":0},{"$f":"Subs!DO199","v":0},{"$f":"Subs!DP199","v":0},{"$f":"Subs!DQ199","v":0},{"$f":"Subs!DR199","v":0},{"$f":"Subs!DS199","v":0},{"$f":"Subs!DT199","v":0},{"$f":"Subs!DU199","v":0},{"$f":"Subs!DV199","v":0},{"$f":"Subs!DW199","v":0},{"$f":"Subs!DX199","v":0},{"$f":"Subs!DY199","v":0},{"$f":"Subs!DZ199","v":0},{"$f":"Subs!EA199","v":0},{"$f":"Subs!EB199","v":0},{"$f":"Subs!EC199","v":0},{"$f":"Subs!ED199","v":0},{"$f":"Subs!EE199","v":0},{"$f":"Subs!EF199","v":0},{"$f":"Subs!EG199","v":0},{"$f":"Subs!EH199","v":0},{"$f":"Subs!EI199","v":0},{"$f":"Subs!EJ199","v":0},{"$f":"Subs!EK199","v":0},{"$f":"Subs!EL199","v":0},{"$f":"Subs!EM199","v":0},{"$f":"Subs!EN199","v":0},{"$f":"Subs!EO199","v":0},{"$f":"Subs!EP199","v":0},{"$f":"Subs!EQ199","v":0},{"$f":"Subs!ER199","v":0},{"$f":"Subs!ES199","v":0},{"$f":"Subs!ET199","v":0},{"$f":"Subs!EU199","v":0},{"$f":"Subs!EV199","v":0},{"$f":"Subs!EW199","v":0},{"$f":"Subs!EX199","v":0},{"$f":"Subs!EY199","v":0},{"$f":"Subs!EZ199","v":0},{"$f":"Subs!FA199","v":0},{"$f":"Subs!FB199","v":0},{"$f":"Subs!FC199","v":0},{"$f":"Subs!FD199","v":0},{"$f":"Subs!FE199","v":0},{"$f":"Subs!FF199","v":0}]
[null,"(+) Платежи концедента - субсидия на операционные затраты (на налог на прибыль)",null,null,null,null,null,"тыс. руб.",null,null,null,83156.705761431193,{"$f":"Subs!M200","v":0},{"$f":"Subs!N200","v":0},{"$f":"Subs!O200","v":0},{"$f":"Subs!P200","v":0},{"$f":"Subs!Q200","v":0},{"$f":"Subs!R200","v":0},{"$f":"Subs!S200","v":0},{"$f":"Subs!T200","v":0},{"$f":"Subs!U200","v":0},{"$f":"Subs!V200","v":0},{"$f":"Subs!W200","v":0},{"$f":"Subs!X200","v":0},{"$f":"Subs!Y200","v":0},{"$f":"Subs!Z200","v":0},{"$f":"Subs!AA200","v":0},{"$f":"Subs!AB200","v":0},{"$f":"Subs!AC200","v":0},{"$f":"Subs!AD200","v":0},{"$f":"Subs!AE200","v":0},{"$f":"Subs!AF200","v":0},{"$f":"Subs!AG200","v":0},{"$f":"Subs!AH200","v":0},{"$f":"Subs!AI200","v":0},{"$f":"Subs!AJ200","v":0},{"$f":"Subs!AK200","v":0},{"$f":"Subs!AL200","v":0},{"$f":"Subs!AM200","v":0},{"$f":"Subs!AN200","v":0},{"$f":"Subs!AO200","v":0},{"$f":"Subs!AP200","v":0},{"$f":"Subs!AQ200","v":0},{"$f":"Subs!AR200","v":83156.705761431193},{"$f":"Subs!AS200","v":0},{"$f":"Subs!AT200","v":0},{"$f":"Subs!AU200","v":0},{"$f":"Subs!AV200","v":0},{"$f":"Subs!AW200","v":0},{"$f":"Subs!AX200","v":0},{"$f":"Subs!AY200","v":0},{"$f":"Subs!AZ200","v":0},{"$f":"Subs!BA200","v":0},{"$f":"Subs!BB200","v":0},{"$f":"Subs!BC200","v":0},{"$f":"Subs!BD200","v":0},{"$f":"Subs!BE200","v":0},{"$f":"Subs!BF200","v":0},{"$f":"Subs!BG200","v":0},{"$f":"Subs!BH200","v":0},{"$f":"Subs!BI200","v":0},{"$f":"Subs!BJ200","v":0},{"$f":"Subs!BK200","v":0},{"$f":"Subs!BL200","v":0},{"$f":"Subs!BM200","v":0},{"$f":"Subs!BN200","v":0},{"$f":"Subs!BO200","v":0},{"$f":"Subs!BP200","v":0},{"$f":"Subs!BQ200","v":0},{"$f":"Subs!BR200","v":0},{"$f":"Subs!BS200","v":0},{"$f":"Subs!BT200","v":0},{"$f":"Subs!BU200","v":0},{"$f":"Subs!BV200","v":0},{"$f":"Subs!BW200","v":0},{"$f":"Subs!BX200","v":0},{"$f":"Subs!BY200","v":0},{"$f":"Subs!BZ200","v":0},{"$f":"Subs!CA200","v":0},{"$f":"Subs!CB200","v":0},{"$f":"Subs!CC200","v":0},{"$f":"Subs!CD200","v":0},{"$f":"Subs!CE200","v":0},{"$f":"Subs!CF200","v":0},{"$f":"Subs!CG200","v":0},{"$f":"Subs!CH200","v":0},{"$f":"Subs!CI200","v":0},{"$f":"Subs!CJ200","v":0},{"$f":"Subs!CK200","v":0},{"$f":"Subs!CL200","v":0},{"$f":"Subs!CM200","v":0},{"$f":"Subs!CN200","v":0},{"$f":"Subs!CO200","v":0},{"$f":"Subs!CP200","v":0},{"$f":"Subs!CQ200","v":0},{"$f":"Subs!CR200","v":0},{"$f":"Subs!CS200","v":0},{"$f":"Subs!CT200","v":0},{"$f":"Subs!CU200","v":0},{"$f":"Subs!CV200","v":0},{"$f":"Subs!CW200","v":0},{"$f":"Subs!CX200","v":0},{"$f":"Subs!CY200","v":0},{"$f":"Subs!CZ200","v":0},{"$f":"Subs!DA200","v":0},{"$f":"Subs!DB200","v":0},{"$f":"Subs!DC200","v":0},{"$f":"Subs!DD200","v":0},{"$f":"Subs!DE200","v":0},{"$f":"Subs!DF200","v":0},{"$f":"Subs!DG200","v":0},{"$f":"Subs!DH200","v":0},{"$f":"Subs!DI200","v":0},{"$f":"Subs!DJ200","v":0},{"$f":"Subs!DK200","v":0},{"$f":"Subs!DL200","v":0},{"$f":"Subs!DM200","v":0},{"$f":"Subs!DN200","v":0},{"$f":"Subs!DO200","v":0},{"$f":"Subs!DP200","v":0},{"$f":"Subs!DQ200","v":0},{"$f":"Subs!DR200","v":0},{"$f":"Subs!DS200","v":0},{"$f":"Subs!DT200","v":0},{"$f":"Subs!DU200","v":0},{"$f":"Subs!DV200","v":0},{"$f":"Subs!DW200","v":0},{"$f":"Subs!DX200","v":0},{"$f":"Subs!DY200","v":0},{"$f":"Subs!DZ200","v":0},{"$f":"Subs!EA200","v":0},{"$f":"Subs!EB200","v":0},{"$f":"Subs!EC200","v":0},{"$f":"Subs!ED200","v":0},{"$f":"Subs!EE200","v":0},{"$f":"Subs!EF200","v":0},{"$f":"Subs!EG200","v":0},{"$f":"Subs!EH200","v":0},{"$f":"Subs!EI200","v":0},{"$f":"Subs!EJ200","v":0},{"$f":"Subs!EK200","v":0},{"$f":"Subs!EL200","v":0},{"$f":"Subs!EM200","v":0},{"$f":"Subs!EN200","v":0},{"$f":"Subs!EO200","v":0},{"$f":"Subs!EP200","v":0},{"$f":"Subs!EQ200","v":0},{"$f":"Subs!ER200","v":0},{"$f":"Subs!ES200","v":0},{"$f":"Subs!ET200","v":0},{"$f":"Subs!EU200","v":0},{"$f":"Subs!EV200","v":0},{"$f":"Subs!EW200","v":0},{"$f":"Subs!EX200","v":0},{"$f":"Subs!EY200","v":0},{"$f":"Subs!EZ200","v":0},{"$f":"Subs!FA200","v":0},{"$f":"Subs!FB200","v":0},{"$f":"Subs!FC200","v":0},{"$f":"Subs!FD200","v":0},{"$f":"Subs!FE200","v":0},{"$f":"Subs!FF200","v":0}]
[null,"(+) Платежи концедента - субсидия на операционные затраты (на эксплуатационные расходы)",null,null,null,null,null,"тыс. руб.",null,null,null,22788.665534993073,{"$f":"Subs!M201","v":0},{"$f":"Subs!N201","v":0},{"$f":"Subs!O201","v":0},{"$f":"Subs!P201","v":0},{"$f":"Subs!Q201","v":0},{"$f":"Subs!R201","v":0},{"$f":"Subs!S201","v":0},{"$f":"Subs!T201","v":0},{"$f":"Subs!U201","v":0},{"$f":"Subs!V201","v":0},{"$f":"Subs!W201","v":0},{"$f":"Subs!X201","v":0},{"$f":"Subs!Y201","v":1037.2455050366643},{"$f":"Subs!Z201","v":1047.3772260299406},{"$f":"Subs!AA201","v":1057.6087789892035},{"$f":"Subs!AB201","v":1067.941147599402},{"$f":"Subs!AC201","v":1078.3753252381312},{"$f":"Subs!AD201","v":1088.912315071138},{"$f":"Subs!AE201","v":1099.5531301487722},{"$f":"Subs!AF201","v":1110.298793503378},{"$f":"Subs!AG201","v":1121.1503382476558},{"$f":"Subs!AH201","v":1132.1088076739829},{"$f":"Subs!AI201","v":1143.1752553547226},{"$f":"Subs!AJ201","v":1154.3507452435128},{"$f":"Subs!AK201","v":1165.6363517775617},{"$f":"Subs!AL201","v":1177.0331599809419},{"$f":"Subs!AM201","v":1188.5422655689113},{"$f":"Subs!AN201","v":1200.1647750532538},{"$f":"Subs!AO201","v":1211.9018058486645},{"$f":"Subs!AP201","v":1223.75448638018},{"$f":"Subs!AQ201","v":1235.7239561916681},{"$f":"Subs!AR201","v":1247.8113660553836},{"$f":"Subs!AS201","v":0},{"$f":"Subs!AT201","v":0},{"$f":"Subs!AU201","v":0},{"$f":"Subs!AV201","v":0},{"$f":"Subs!AW201","v":0},{"$f":"Subs!AX201","v":0},{"$f":"Subs!AY201","v":0},{"$f":"Subs!AZ201","v":0},{"$f":"Subs!BA201","v":0},{"$f":"Subs!BB201","v":0},{"$f":"Subs!BC201","v":0},{"$f":"Subs!BD201","v":0},{"$f":"Subs!BE201","v":0},{"$f":"Subs!BF201","v":0},{"$f":"Subs!BG201","v":0},{"$f":"Subs!BH201","v":0},{"$f":"Subs!BI201","v":0},{"$f":"Subs!BJ201","v":0},{"$f":"Subs!BK201","v":0},{"$f":"Subs!BL201","v":0},{"$f":"Subs!BM201","v":0},{"$f":"Subs!BN201","v":0},{"$f":"Subs!BO201","v":0},{"$f":"Subs!BP201","v":0},{"$f":"Subs!BQ201","v":0},{"$f":"Subs!BR201","v":0},{"$f":"Subs!BS201","v":0},{"$f":"Subs!BT201","v":0},{"$f":"Subs!BU201","v":0},{"$f":"Subs!BV201","v":0},{"$f":"Subs!BW201","v":0},{"$f":"Subs!BX201","v":0},{"$f":"Subs!BY201","v":0},{"$f":"Subs!BZ201","v":0},{"$f":"Subs!CA201","v":0},{"$f":"Subs!CB201","v":0},{"$f":"Subs!CC201","v":0},{"$f":"Subs!CD201","v":0},{"$f":"Subs!CE201","v":0},{"$f":"Subs!CF201","v":0},{"$f":"Subs!CG201","v":0},{"$f":"Subs!CH201","v":0},{"$f":"Subs!CI201","v":0},{"$f":"Subs!CJ201","v":0},{"$f":"Subs!CK201","v":0},{"$f":"Subs!CL201","v":0},{"$f":"Subs!CM201","v":0},{"$f":"Subs!CN201","v":0},{"$f":"Subs!CO201","v":0},{"$f":"Subs!CP201","v":0},{"$f":"Subs!CQ201","v":0},{"$f":"Subs!CR201","v":0},{"$f":"Subs!CS201","v":0},{"$f":"Subs!CT201","v":0},{"$f":"Subs!CU201","v":0},{"$f":"Subs!CV201","v":0},{"$f":"Subs!CW201","v":0},{"$f":"Subs!CX201","v":0},{"$f":"Subs!CY201","v":0},{"$f":"Subs!CZ201","v":0},{"$f":"Subs!DA201","v":0},{"$f":"Subs!DB201","v":0},{"$f":"Subs!DC201","v":0},{"$f":"Subs!DD201","v":0},{"$f":"Subs!DE201","v":0},{"$f":"Subs!DF201","v":0},{"$f":"Subs!DG201","v":0},{"$f":"Subs!DH201","v":0},{"$f":"Subs!DI201","v":0},{"$f":"Subs!DJ201","v":0},{"$f":"Subs!DK201","v":0},{"$f":"Subs!DL201","v":0},{"$f":"Subs!DM201","v":0},{"$f":"Subs!DN201","v":0},{"$f":"Subs!DO201","v":0},{"$f":"Subs!DP201","v":0},{"$f":"Subs!DQ201","v":0},{"$f":"Subs!DR201","v":0},{"$f":"Subs!DS201","v":0},{"$f":"Subs!DT201","v":0},{"$f":"Subs!DU201","v":0},{"$f":"Subs!DV201","v":0},{"$f":"Subs!DW201","v":0},{"$f":"Subs!DX201","v":0},{"$f":"Subs!DY201","v":0},{"$f":"Subs!DZ201","v":0},{"$f":"Subs!EA201","v":0},{"$f":"Subs!EB201","v":0},{"$f":"Subs!EC201","v":0},{"$f":"Subs!ED201","v":0},{"$f":"Subs!EE201","v":0},{"$f":"Subs!EF201","v":0},{"$f":"Subs!EG201","v":0},{"$f":"Subs!EH201","v":0},{"$f":"Subs!EI201","v":0},{"$f":"Subs!EJ201","v":0},{"$f":"Subs!EK201","v":0},{"$f":"Subs!EL201","v":0},{"$f":"Subs!EM201","v":0},{"$f":"Subs!EN201","v":0},{"$f":"Subs!EO201","v":0},{"$f":"Subs!EP201","v":0},{"$f":"Subs!EQ201","v":0},{"$f":"Subs!ER201","v":0},{"$f":"Subs!ES201","v":0},{"$f":"Subs!ET201","v":0},{"$f":"Subs!EU201","v":0},{"$f":"Subs!EV201","v":0},{"$f":"Subs!EW201","v":0},{"$f":"Subs!EX201","v":0},{"$f":"Subs!EY201","v":0},{"$f":"Subs!EZ201","v":0},{"$f":"Subs!FA201","v":0},{"$f":"Subs!FB201","v":0},{"$f":"Subs!FC201","v":0},{"$f":"Subs!FD201","v":0},{"$f":"Subs!FE201","v":0},{"$f":"Subs!FF201","v":0}]
[null,"(+) Арендная плата",null,null,null,null,null,"тыс. руб.",null,null,null,64588.134324990067,{"$f":"Subs!M118","v":0},{"$f":"Subs!N118","v":0},{"$f":"Subs!O118","v":0},{"$f":"Subs!P118","v":0},{"$f":"Subs!Q118","v":0},{"$f":"Subs!R118","v":0},{"$f":"Subs!S118","v":0},{"$f":"Subs!T118","v":0},{"$f":"Subs!U118","v":0},{"$f":"Subs!V118","v":0},{"$f":"Subs!W118","v":0},{"$f":"Subs!X118","v":0},{"$f":"Subs!Y118","v":0},{"$f":"Subs!Z118","v":3696.2291906540054},{"$f":"Subs!AA118","v":3662.822123081015},{"$f":"Subs!AB118","v":3629.415055508025},{"$f":"Subs!AC118","v":3596.0079879350351},{"$f":"Subs!AD118","v":3562.6009203620447},{"$f":"Subs!AE118","v":3529.1938527890547},{"$f":"Subs!AF118","v":3495.7867852160643},{"$f":"Subs!AG118","v":3462.3797176430744},{"$f":"Subs!AH118","v":3428.972650070084},{"$f":"Subs!AI118","v":3395.5655824970941},{"$f":"Subs!AJ118","v":3362.1585149241041},{"$f":"Subs!AK118","v":3328.7514473511137},{"$f":"Subs!AL118","v":3297.9296746904552},{"$f":"Subs!AM118","v":3267.1079020297962},{"$f":"Subs!AN118","v":3236.2861293691376},{"$f":"Subs!AO118","v":3205.4643567084786},{"$f":"Subs!AP118","v":3174.64258404782},{"$f":"Subs!AQ118","v":3143.820811387161},{"$f":"Subs!AR118","v":3112.9990387265025},{"$f":"Subs!AS118","v":0},{"$f":"Subs!AT118","v":0},{"$f":"Subs!AU118","v":0},{"$f":"Subs!AV118","v":0},{"$f":"Subs!AW118","v":0},{"$f":"Subs!AX118","v":0},{"$f":"Subs!AY118","v":0},{"$f":"Subs!AZ118","v":0},{"$f":"Subs!BA118","v":0},{"$f":"Subs!BB118","v":0},{"$f":"Subs!BC118","v":0},{"$f":"Subs!BD118","v":0},{"$f":"Subs!BE118","v":0},{"$f":"Subs!BF118","v":0},{"$f":"Subs!BG118","v":0},{"$f":"Subs!BH118","v":0},{"$f":"Subs!BI118","v":0},{"$f":"Subs!BJ118","v":0},{"$f":"Subs!BK118","v":0},{"$f":"Subs!BL118","v":0},{"$f":"Subs!BM118","v":0},{"$f":"Subs!BN118","v":0},{"$f":"Subs!BO118","v":0},{"$f":"Subs!BP118","v":0},{"$f":"Subs!BQ118","v":0},{"$f":"Subs!BR118","v":0},{"$f":"Subs!BS118","v":0},{"$f":"Subs!BT118","v":0},{"$f":"Subs!BU118","v":0},{"$f":"Subs!BV118","v":0},{"$f":"Subs!BW118","v":0},{"$f":"Subs!BX118","v":0},{"$f":"Subs!BY118","v":0},{"$f":"Subs!BZ118","v":0},{"$f":"Subs!CA118","v":0},{"$f":"Subs!CB118","v":0},{"$f":"Subs!CC118","v":0},{"$f":"Subs!CD118","v":0},{"$f":"Subs!CE118","v":0},{"$f":"Subs!CF118","v":0},{"$f":"Subs!CG118","v":0},{"$f":"Subs!CH118","v":0},{"$f":"Subs!CI118","v":0},{"$f":"Subs!CJ118","v":0},{"$f":"Subs!CK118","v":0},{"$f":"Subs!CL118","v":0},{"$f":"Subs!CM118","v":0},{"$f":"Subs!CN118","v":0},{"$f":"Subs!CO118","v":0},{"$f":"Subs!CP118","v":0},{"$f":"Subs!CQ118","v":0},{"$f":"Subs!CR118","v":0},{"$f":"Subs!CS118","v":0},{"$f":"Subs!CT118","v":0},{"$f":"Subs!CU118","v":0},{"$f":"Subs!CV118","v":0},{"$f":"Subs!CW118","v":0},{"$f":"Subs!CX118","v":0},{"$f":"Subs!CY118","v":0},{"$f":"Subs!CZ118","v":0},{"$f":"Subs!DA118","v":0},{"$f":"Subs!DB118","v":0},{"$f":"Subs!DC118","v":0},{"$f":"Subs!DD118","v":0},{"$f":"Subs!DE118","v":0},{"$f":"Subs!DF118","v":0},{"$f":"Subs!DG118","v":0},{"$f":"Subs!DH118","v":0},{"$f":"Subs!DI118","v":0},{"$f":"Subs!DJ118","v":0},{"$f":"Subs!DK118","v":0},{"$f":"Subs!DL118","v":0},{"$f":"Subs!DM118","v":0},{"$f":"Subs!DN118","v":0},{"$f":"Subs!DO118","v":0},{"$f":"Subs!DP118","v":0},{"$f":"Subs!DQ118","v":0},{"$f":"Subs!DR118","v":0},{"$f":"Subs!DS118","v":0},{"$f":"Subs!DT118","v":0},{"$f":"Subs!DU118","v":0},{"$f":"Subs!DV118","v":0},{"$f":"Subs!DW118","v":0},{"$f":"Subs!DX118","v":0},{"$f":"Subs!DY118","v":0},{"$f":"Subs!DZ118","v":0},{"$f":"Subs!EA118","v":0},{"$f":"Subs!EB118","v":0},{"$f":"Subs!EC118","v":0},{"$f":"Subs!ED118","v":0},{"$f":"Subs!EE118","v":0},{"$f":"Subs!EF118","v":0},{"$f":"Subs!EG118","v":0},{"$f":"Subs!EH118","v":0},{"$f":"Subs!EI118","v":0},{"$f":"Subs!EJ118","v":0},{"$f":"Subs!EK118","v":0},{"$f":"Subs!EL118","v":0},{"$f":"Subs!EM118","v":0},{"$f":"Subs!EN118","v":0},{"$f":"Subs!EO118","v":0},{"$f":"Subs!EP118","v":0},{"$f":"Subs!EQ118","v":0},{"$f":"Subs!ER118","v":0},{"$f":"Subs!ES118","v":0},{"$f":"Subs!ET118","v":0},{"$f":"Subs!EU118","v":0},{"$f":"Subs!EV118","v":0},{"$f":"Subs!EW118","v":0},{"$f":"Subs!EX118","v":0},{"$f":"Subs!EY118","v":0},{"$f":"Subs!EZ118","v":0},{"$f":"Subs!FA118","v":0},{"$f":"Subs!FB118","v":0},{"$f":"Subs!FC118","v":0},{"$f":"Subs!FD118","v":0},{"$f":"Subs!FE118","v":0},{"$f":"Subs!FF118","v":0}]
[null,"(+) Коммерческая выручка",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"Oper!M51","v":0},{"$f":"Oper!N51","v":0},{"$f":"Oper!O51","v":0},{"$f":"Oper!P51","v":0},{"$f":"Oper!Q51","v":0},{"$f":"Oper!R51","v":0},{"$f":"Oper!S51","v":0},{"$f":"Oper!T51","v":0},{"$f":"Oper!U51","v":0},{"$f":"Oper!V51","v":0},{"$f":"Oper!W51","v":0},{"$f":"Oper!X51","v":0},{"$f":"Oper!Y51","v":0},{"$f":"Oper!Z51","v":0},{"$f":"Oper!AA51","v":0},{"$f":"Oper!AB51","v":0},{"$f":"Oper!AC51","v":0},{"$f":"Oper!AD51","v":0},{"$f":"Oper!AE51","v":0},{"$f":"Oper!AF51","v":0},{"$f":"Oper!AG51","v":0},{"$f":"Oper!AH51","v":0},{"$f":"Oper!AI51","v":0},{"$f":"Oper!AJ51","v":0},{"$f":"Oper!AK51","v":0},{"$f":"Oper!AL51","v":0},{"$f":"Oper!AM51","v":0},{"$f":"Oper!AN51","v":0},{"$f":"Oper!AO51","v":0},{"$f":"Oper!AP51","v":0},{"$f":"Oper!AQ51","v":0},{"$f":"Oper!AR51","v":0},{"$f":"Oper!AS51","v":0},{"$f":"Oper!AT51","v":0},{"$f":"Oper!AU51","v":0},{"$f":"Oper!AV51","v":0},{"$f":"Oper!AW51","v":0},{"$f":"Oper!AX51","v":0},{"$f":"Oper!AY51","v":0},{"$f":"Oper!AZ51","v":0},{"$f":"Oper!BA51","v":0},{"$f":"Oper!BB51","v":0},{"$f":"Oper!BC51","v":0},{"$f":"Oper!BD51","v":0},{"$f":"Oper!BE51","v":0},{"$f":"Oper!BF51","v":0},{"$f":"Oper!BG51","v":0},{"$f":"Oper!BH51","v":0},{"$f":"Oper!BI51","v":0},{"$f":"Oper!BJ51","v":0},{"$f":"Oper!BK51","v":0},{"$f":"Oper!BL51","v":0},{"$f":"Oper!BM51","v":0},{"$f":"Oper!BN51","v":0},{"$f":"Oper!BO51","v":0},{"$f":"Oper!BP51","v":0},{"$f":"Oper!BQ51","v":0},{"$f":"Oper!BR51","v":0},{"$f":"Oper!BS51","v":0},{"$f":"Oper!BT51","v":0},{"$f":"Oper!BU51","v":0},{"$f":"Oper!BV51","v":0},{"$f":"Oper!BW51","v":0},{"$f":"Oper!BX51","v":0},{"$f":"Oper!BY51","v":0},{"$f":"Oper!BZ51","v":0},{"$f":"Oper!CA51","v":0},{"$f":"Oper!CB51","v":0},{"$f":"Oper!CC51","v":0},{"$f":"Oper!CD51","v":0},{"$f":"Oper!CE51","v":0},{"$f":"Oper!CF51","v":0},{"$f":"Oper!CG51","v":0},{"$f":"Oper!CH51","v":0},{"$f":"Oper!CI51","v":0},{"$f":"Oper!CJ51","v":0},{"$f":"Oper!CK51","v":0},{"$f":"Oper!CL51","v":0},{"$f":"Oper!CM51","v":0},{"$f":"Oper!CN51","v":0},{"$f":"Oper!CO51","v":0},{"$f":"Oper!CP51","v":0},{"$f":"Oper!CQ51","v":0},{"$f":"Oper!CR51","v":0},{"$f":"Oper!CS51","v":0},{"$f":"Oper!CT51","v":0},{"$f":"Oper!CU51","v":0},{"$f":"Oper!CV51","v":0},{"$f":"Oper!CW51","v":0},{"$f":"Oper!CX51","v":0},{"$f":"Oper!CY51","v":0},{"$f":"Oper!CZ51","v":0},{"$f":"Oper!DA51","v":0},{"$f":"Oper!DB51","v":0},{"$f":"Oper!DC51","v":0},{"$f":"Oper!DD51","v":0},{"$f":"Oper!DE51","v":0},{"$f":"Oper!DF51","v":0},{"$f":"Oper!DG51","v":0},{"$f":"Oper!DH51","v":0},{"$f":"Oper!DI51","v":0},{"$f":"Oper!DJ51","v":0},{"$f":"Oper!DK51","v":0},{"$f":"Oper!DL51","v":0},{"$f":"Oper!DM51","v":0},{"$f":"Oper!DN51","v":0},{"$f":"Oper!DO51","v":0},{"$f":"Oper!DP51","v":0},{"$f":"Oper!DQ51","v":0},{"$f":"Oper!DR51","v":0},{"$f":"Oper!DS51","v":0},{"$f":"Oper!DT51","v":0},{"$f":"Oper!DU51","v":0},{"$f":"Oper!DV51","v":0},{"$f":"Oper!DW51","v":0},{"$f":"Oper!DX51","v":0},{"$f":"Oper!DY51","v":0},{"$f":"Oper!DZ51","v":0},{"$f":"Oper!EA51","v":0},{"$f":"Oper!EB51","v":0},{"$f":"Oper!EC51","v":0},{"$f":"Oper!ED51","v":0},{"$f":"Oper!EE51","v":0},{"$f":"Oper!EF51","v":0},{"$f":"Oper!EG51","v":0},{"$f":"Oper!EH51","v":0},{"$f":"Oper!EI51","v":0},{"$f":"Oper!EJ51","v":0},{"$f":"Oper!EK51","v":0},{"$f":"Oper!EL51","v":0},{"$f":"Oper!EM51","v":0},{"$f":"Oper!EN51","v":0},{"$f":"Oper!EO51","v":0},{"$f":"Oper!EP51","v":0},{"$f":"Oper!EQ51","v":0},{"$f":"Oper!ER51","v":0},{"$f":"Oper!ES51","v":0},{"$f":"Oper!ET51","v":0},{"$f":"Oper!EU51","v":0},{"$f":"Oper!EV51","v":0},{"$f":"Oper!EW51","v":0},{"$f":"Oper!EX51","v":0},{"$f":"Oper!EY51","v":0},{"$f":"Oper!EZ51","v":0},{"$f":"Oper!FA51","v":0},{"$f":"Oper!FB51","v":0},{"$f":"Oper!FC51","v":0},{"$f":"Oper!FD51","v":0},{"$f":"Oper!FE51","v":0},{"$f":"Oper!FF51","v":0}]
[null,"(+) Проценты по DSRA",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"Debt!M166","v":0},{"$f":"Debt!N166","v":0},{"$f":"Debt!O166","v":0},{"$f":"Debt!P166","v":0},{"$f":"Debt!Q166","v":0},{"$f":"Debt!R166","v":0},{"$f":"Debt!S166","v":0},{"$f":"Debt!T166","v":0},{"$f":"Debt!U166","v":0},{"$f":"Debt!V166","v":0},{"$f":"Debt!W166","v":0},{"$f":"Debt!X166","v":0},{"$f":"Debt!Y166","v":0},{"$f":"Debt!Z166","v":0},{"$f":"Debt!AA166","v":0},{"$f":"Debt!AB166","v":0},{"$f":"Debt!AC166","v":0},{"$f":"Debt!AD166","v":0},{"$f":"Debt!AE166","v":0},{"$f":"Debt!AF166","v":0},{"$f":"Debt!AG166","v":0},{"$f":"Debt!AH166","v":0},{"$f":"Debt!AI166","v":0},{"$f":"Debt!AJ166","v":0},{"$f":"Debt!AK166","v":0},{"$f":"Debt!AL166","v":0},{"$f":"Debt!AM166","v":0},{"$f":"Debt!AN166","v":0},{"$f":"Debt!AO166","v":0},{"$f":"Debt!AP166","v":0},{"$f":"Debt!AQ166","v":0},{"$f":"Debt!AR166","v":0},{"$f":"Debt!AS166","v":0},{"$f":"Debt!AT166","v":0},{"$f":"Debt!AU166","v":0},{"$f":"Debt!AV166","v":0},{"$f":"Debt!AW166","v":0},{"$f":"Debt!AX166","v":0},{"$f":"Debt!AY166","v":0},{"$f":"Debt!AZ166","v":0},{"$f":"Debt!BA166","v":0},{"$f":"Debt!BB166","v":0},{"$f":"Debt!BC166","v":0},{"$f":"Debt!BD166","v":0},{"$f":"Debt!BE166","v":0},{"$f":"Debt!BF166","v":0},{"$f":"Debt!BG166","v":0},{"$f":"Debt!BH166","v":0},{"$f":"Debt!BI166","v":0},{"$f":"Debt!BJ166","v":0},{"$f":"Debt!BK166","v":0},{"$f":"Debt!BL166","v":0},{"$f":"Debt!BM166","v":0},{"$f":"Debt!BN166","v":0},{"$f":"Debt!BO166","v":0},{"$f":"Debt!BP166","v":0},{"$f":"Debt!BQ166","v":0},{"$f":"Debt!BR166","v":0},{"$f":"Debt!BS166","v":0},{"$f":"Debt!BT166","v":0},{"$f":"Debt!BU166","v":0},{"$f":"Debt!BV166","v":0},{"$f":"Debt!BW166","v":0},{"$f":"Debt!BX166","v":0},{"$f":"Debt!BY166","v":0},{"$f":"Debt!BZ166","v":0},{"$f":"Debt!CA166","v":0},{"$f":"Debt!CB166","v":0},{"$f":"Debt!CC166","v":0},{"$f":"Debt!CD166","v":0},{"$f":"Debt!CE166","v":0},{"$f":"Debt!CF166","v":0},{"$f":"Debt!CG166","v":0},{"$f":"Debt!CH166","v":0},{"$f":"Debt!CI166","v":0},{"$f":"Debt!CJ166","v":0},{"$f":"Debt!CK166","v":0},{"$f":"Debt!CL166","v":0},{"$f":"Debt!CM166","v":0},{"$f":"Debt!CN166","v":0},{"$f":"Debt!CO166","v":0},{"$f":"Debt!CP166","v":0},{"$f":"Debt!CQ166","v":0},{"$f":"Debt!CR166","v":0},{"$f":"Debt!CS166","v":0},{"$f":"Debt!CT166","v":0},{"$f":"Debt!CU166","v":0},{"$f":"Debt!CV166","v":0},{"$f":"Debt!CW166","v":0},{"$f":"Debt!CX166","v":0},{"$f":"Debt!CY166","v":0},{"$f":"Debt!CZ166","v":0},{"$f":"Debt!DA166","v":0},{"$f":"Debt!DB166","v":0},{"$f":"Debt!DC166","v":0},{"$f":"Debt!DD166","v":0},{"$f":"Debt!DE166","v":0},{"$f":"Debt!DF166","v":0},{"$f":"Debt!DG166","v":0},{"$f":"Debt!DH166","v":0},{"$f":"Debt!DI166","v":0},{"$f":"Debt!DJ166","v":0},{"$f":"Debt!DK166","v":0},{"$f":"Debt!DL166","v":0},{"$f":"Debt!DM166","v":0},{"$f":"Debt!DN166","v":0},{"$f":"Debt!DO166","v":0},{"$f":"Debt!DP166","v":0},{"$f":"Debt!DQ166","v":0},{"$f":"Debt!DR166","v":0},{"$f":"Debt!DS166","v":0},{"$f":"Debt!DT166","v":0},{"$f":"Debt!DU166","v":0},{"$f":"Debt!DV166","v":0},{"$f":"Debt!DW166","v":0},{"$f":"Debt!DX166","v":0},{"$f":"Debt!DY166","v":0},{"$f":"Debt!DZ166","v":0},{"$f":"Debt!EA166","v":0},{"$f":"Debt!EB166","v":0},{"$f":"Debt!EC166","v":0},{"$f":"Debt!ED166","v":0},{"$f":"Debt!EE166","v":0},{"$f":"Debt!EF166","v":0},{"$f":"Debt!EG166","v":0},{"$f":"Debt!EH166","v":0},{"$f":"Debt!EI166","v":0},{"$f":"Debt!EJ166","v":0},{"$f":"Debt!EK166","v":0},{"$f":"Debt!EL166","v":0},{"$f":"Debt!EM166","v":0},{"$f":"Debt!EN166","v":0},{"$f":"Debt!EO166","v":0},{"$f":"Debt!EP166","v":0},{"$f":"Debt!EQ166","v":0},{"$f":"Debt!ER166","v":0},{"$f":"Debt!ES166","v":0},{"$f":"Debt!ET166","v":0},{"$f":"Debt!EU166","v":0},{"$f":"Debt!EV166","v":0},{"$f":"Debt!EW166","v":0},{"$f":"Debt!EX166","v":0},{"$f":"Debt!EY166","v":0},{"$f":"Debt!EZ166","v":0},{"$f":"Debt!FA166","v":0},{"$f":"Debt!FB166","v":0},{"$f":"Debt!FC166","v":0},{"$f":"Debt!FD166","v":0},{"$f":"Debt!FE166","v":0},{"$f":"Debt!FF166","v":0}]
[null,"(-) Операционные затраты - отнесенные на расходы",null,null,null,null,null,"тыс. руб.",null,null,null,-26314.308317806932,{"$f":"-Oper!M199","v":0},{"$f":"-Oper!N199","v":0},{"$f":"-Oper!O199","v":0},{"$f":"-Oper!P199","v":0},{"$f":"-Oper!Q199","v":-391.43306392485874},{"$f":"-Oper!R199","v":-403.32761566643717},{"$f":"-Oper!S199","v":-418.58948389444902},{"$f":"-Oper!T199","v":-433.72337137162998},{"$f":"-Oper!U199","v":-442.871201233119},{"$f":"-Oper!V199","v":-460.77989077394528},{"$f":"-Oper!W199","v":-477.08301400036481},{"$f":"-Oper!X199","v":-497.83514194905729},{"$f":"-Oper!Y199","v":-1037.2455050366643},{"$f":"-Oper!Z199","v":-1047.3772260299404},{"$f":"-Oper!AA199","v":-1057.608778989204},{"$f":"-Oper!AB199","v":-1067.9411475994025},{"$f":"-Oper!AC199","v":-1078.3753252381309},{"$f":"-Oper!AD199","v":-1088.912315071138},{"$f":"-Oper!AE199","v":-1099.553130148772},{"$f":"-Oper!AF199","v":-1110.2987935033782},{"$f":"-Oper!AG199","v":-1121.1503382476558},{"$f":"-Oper!AH199","v":-1132.1088076739832},{"$f":"-Oper!AI199","v":-1143.1752553547226},{"$f":"-Oper!AJ199","v":-1154.3507452435131},{"$f":"-Oper!AK199","v":-1165.6363517775619},{"$f":"-Oper!AL199","v":-1177.0331599809422},{"$f":"-Oper!AM199","v":-1188.5422655689113},{"$f":"-Oper!AN199","v":-1200.1647750532536},{"$f":"-Oper!AO199","v":-1211.9018058486645},{"$f":"-Oper!AP199","v":-1223.75448638018},{"$f":"-Oper!AQ199","v":-1235.7239561916676},{"$f":"-Oper!AR199","v":-1247.8113660553838},{"$f":"-Oper!AS199","v":0},{"$f":"-Oper!AT199","v":0},{"$f":"-Oper!AU199","v":0},{"$f":"-Oper!AV199","v":0},{"$f":"-Oper!AW199","v":0},{"$f":"-Oper!AX199","v":0},{"$f":"-Oper!AY199","v":0},{"$f":"-Oper!AZ199","v":0},{"$f":"-Oper!BA199","v":0},{"$f":"-Oper!BB199","v":0},{"$f":"-Oper!BC199","v":0},{"$f":"-Oper!BD199","v":0},{"$f":"-Oper!BE199","v":0},{"$f":"-Oper!BF199","v":0},{"$f":"-Oper!BG199","v":0},{"$f":"-Oper!BH199","v":0},{"$f":"-Oper!BI199","v":0},{"$f":"-Oper!BJ199","v":0},{"$f":"-Oper!BK199","v":0},{"$f":"-Oper!BL199","v":0},{"$f":"-Oper!BM199","v":0},{"$f":"-Oper!BN199","v":0},{"$f":"-Oper!BO199","v":0},{"$f":"-Oper!BP199","v":0},{"$f":"-Oper!BQ199","v":0},{"$f":"-Oper!BR199","v":0},{"$f":"-Oper!BS199","v":0},{"$f":"-Oper!BT199","v":0},{"$f":"-Oper!BU199","v":0},{"$f":"-Oper!BV199","v":0},{"$f":"-Oper!BW199","v":0},{"$f":"-Oper!BX199","v":0},{"$f":"-Oper!BY199","v":0},{"$f":"-Oper!BZ199","v":0},{"$f":"-Oper!CA199","v":0},{"$f":"-Oper!CB199","v":0},{"$f":"-Oper!CC199","v":0},{"$f":"-Oper!CD199","v":0},{"$f":"-Oper!CE199","v":0},{"$f":"-Oper!CF199","v":0},{"$f":"-Oper!CG199","v":0},{"$f":"-Oper!CH199","v":0},{"$f":"-Oper!CI199","v":0},{"$f":"-Oper!CJ199","v":0},{"$f":"-Oper!CK199","v":0},{"$f":"-Oper!CL199","v":0},{"$f":"-Oper!CM199","v":0},{"$f":"-Oper!CN199","v":0},{"$f":"-Oper!CO199","v":0},{"$f":"-Oper!CP199","v":0},{"$f":"-Oper!CQ199","v":0},{"$f":"-Oper!CR199","v":0},{"$f":"-Oper!CS199","v":0},{"$f":"-Oper!CT199","v":0},{"$f":"-Oper!CU199","v":0},{"$f":"-Oper!CV199","v":0},{"$f":"-Oper!CW199","v":0},{"$f":"-Oper!CX199","v":0},{"$f":"-Oper!CY199","v":0},{"$f":"-Oper!CZ199","v":0},{"$f":"-Oper!DA199","v":0},{"$f":"-Oper!DB199","v":0},{"$f":"-Oper!DC199","v":0},{"$f":"-Oper!DD199","v":0},{"$f":"-Oper!DE199","v":0},{"$f":"-Oper!DF199","v":0},{"$f":"-Oper!DG199","v":0},{"$f":"-Oper!DH199","v":0},{"$f":"-Oper!DI199","v":0},{"$f":"-Oper!DJ199","v":0},{"$f":"-Oper!DK199","v":0},{"$f":"-Oper!DL199","v":0},{"$f":"-Oper!DM199","v":0},{"$f":"-Oper!DN199","v":0},{"$f":"-Oper!DO199","v":0},{"$f":"-Oper!DP199","v":0},{"$f":"-Oper!DQ199","v":0},{"$f":"-Oper!DR199","v":0},{"$f":"-Oper!DS199","v":0},{"$f":"-Oper!DT199","v":0},{"$f":"-Oper!DU199","v":0},{"$f":"-Oper!DV199","v":0},{"$f":"-Oper!DW199","v":0},{"$f":"-Oper!DX199","v":0},{"$f":"-Oper!DY199","v":0},{"$f":"-Oper!DZ199","v":0},{"$f":"-Oper!EA199","v":0},{"$f":"-Oper!EB199","v":0},{"$f":"-Oper!EC199","v":0},{"$f":"-Oper!ED199","v":0},{"$f":"-Oper!EE199","v":0},{"$f":"-Oper!EF199","v":0},{"$f":"-Oper!EG199","v":0},{"$f":"-Oper!EH199","v":0},{"$f":"-Oper!EI199","v":0},{"$f":"-Oper!EJ199","v":0},{"$f":"-Oper!EK199","v":0},{"$f":"-Oper!EL199","v":0},{"$f":"-Oper!EM199","v":0},{"$f":"-Oper!EN199","v":0},{"$f":"-Oper!EO199","v":0},{"$f":"-Oper!EP199","v":0},{"$f":"-Oper!EQ199","v":0},{"$f":"-Oper!ER199","v":0},{"$f":"-Oper!ES199","v":0},{"$f":"-Oper!ET199","v":0},{"$f":"-Oper!EU199","v":0},{"$f":"-Oper!EV199","v":0},{"$f":"-Oper!EW199","v":0},{"$f":"-Oper!EX199","v":0},{"$f":"-Oper!EY199","v":0},{"$f":"-Oper!EZ199","v":0},{"$f":"-Oper!FA199","v":0},{"$f":"-Oper!FB199","v":0},{"$f":"-Oper!FC199","v":0},{"$f":"-Oper!FD199","v":0},{"$f":"-Oper!FE199","v":0},{"$f":"-Oper!FF199","v":0}]
[null,"(-) Возврат возмещенного НДС",null,null,null,null,null,"тыс. руб.",null,null,null,-110703.6132345001,{"$f":"-Oper!M213","v":0},{"$f":"-Oper!N213","v":0},{"$f":"-Oper!O213","v":0},{"$f":"-Oper!P213","v":0},{"$f":"-Oper!Q213","v":0},{"$f":"-Oper!R213","v":0},{"$f":"-Oper!S213","v":0},{"$f":"-Oper!T213","v":0},{"$f":"-Oper!U213","v":0},{"$f":"-Oper!V213","v":0},{"$f":"-Oper!W213","v":0},{"$f":"-Oper!X213","v":0},{"$f":"-Oper!Y213","v":0},{"$f":"-Oper!Z213","v":0},{"$f":"-Oper!AA213","v":-4892.9577772556258},{"$f":"-Oper!AB213","v":-4892.9577772556258},{"$f":"-Oper!AC213","v":-5379.0601815225009},{"$f":"-Oper!AD213","v":-5379.0601815225009},{"$f":"-Oper!AE213","v":-5379.0601815225009},{"$f":"-Oper!AF213","v":-5379.0601815225009},{"$f":"-Oper!AG213","v":-5918.3854767675011},{"$f":"-Oper!AH213","v":-5918.3854767675011},{"$f":"-Oper!AI213","v":-5918.3854767675011},{"$f":"-Oper!AJ213","v":-5918.3854767675011},{"$f":"-Oper!AK213","v":-6507.3854702587514},{"$f":"-Oper!AL213","v":-6507.3854702587514},{"$f":"-Oper!AM213","v":-6507.3854702587514},{"$f":"-Oper!AN213","v":-6507.3854702587514},{"$f":"-Oper!AO213","v":-7156.7047401918762},{"$f":"-Oper!AP213","v":-7156.7047401918762},{"$f":"-Oper!AQ213","v":-15384.96368541005},{"$f":"-Oper!AR213","v":0},{"$f":"-Oper!AS213","v":0},{"$f":"-Oper!AT213","v":0},{"$f":"-Oper!AU213","v":0},{"$f":"-Oper!AV213","v":0},{"$f":"-Oper!AW213","v":0},{"$f":"-Oper!AX213","v":0},{"$f":"-Oper!AY213","v":0},{"$f":"-Oper!AZ213","v":0},{"$f":"-Oper!BA213","v":0},{"$f":"-Oper!BB213","v":0},{"$f":"-Oper!BC213","v":0},{"$f":"-Oper!BD213","v":0},{"$f":"-Oper!BE213","v":0},{"$f":"-Oper!BF213","v":0},{"$f":"-Oper!BG213","v":0},{"$f":"-Oper!BH213","v":0},{"$f":"-Oper!BI213","v":0},{"$f":"-Oper!BJ213","v":0},{"$f":"-Oper!BK213","v":0},{"$f":"-Oper!BL213","v":0},{"$f":"-Oper!BM213","v":0},{"$f":"-Oper!BN213","v":0},{"$f":"-Oper!BO213","v":0},{"$f":"-Oper!BP213","v":0},{"$f":"-Oper!BQ213","v":0},{"$f":"-Oper!BR213","v":0},{"$f":"-Oper!BS213","v":0},{"$f":"-Oper!BT213","v":0},{"$f":"-Oper!BU213","v":0},{"$f":"-Oper!BV213","v":0},{"$f":"-Oper!BW213","v":0},{"$f":"-Oper!BX213","v":0},{"$f":"-Oper!BY213","v":0},{"$f":"-Oper!BZ213","v":0},{"$f":"-Oper!CA213","v":0},{"$f":"-Oper!CB213","v":0},{"$f":"-Oper!CC213","v":0},{"$f":"-Oper!CD213","v":0},{"$f":"-Oper!CE213","v":0},{"$f":"-Oper!CF213","v":0},{"$f":"-Oper!CG213","v":0},{"$f":"-Oper!CH213","v":0},{"$f":"-Oper!CI213","v":0},{"$f":"-Oper!CJ213","v":0},{"$f":"-Oper!CK213","v":0},{"$f":"-Oper!CL213","v":0},{"$f":"-Oper!CM213","v":0},{"$f":"-Oper!CN213","v":0},{"$f":"-Oper!CO213","v":0},{"$f":"-Oper!CP213","v":0},{"$f":"-Oper!CQ213","v":0},{"$f":"-Oper!CR213","v":0},{"$f":"-Oper!CS213","v":0},{"$f":"-Oper!CT213","v":0},{"$f":"-Oper!CU213","v":0},{"$f":"-Oper!CV213","v":0},{"$f":"-Oper!CW213","v":0},{"$f":"-Oper!CX213","v":0},{"$f":"-Oper!CY213","v":0},{"$f":"-Oper!CZ213","v":0},{"$f":"-Oper!DA213","v":0},{"$f":"-Oper!DB213","v":0},{"$f":"-Oper!DC213","v":0},{"$f":"-Oper!DD213","v":0},{"$f":"-Oper!DE213","v":0},{"$f":"-Oper!DF213","v":0},{"$f":"-Oper!DG213","v":0},{"$f":"-Oper!DH213","v":0},{"$f":"-Oper!DI213","v":0},{"$f":"-Oper!DJ213","v":0},{"$f":"-Oper!DK213","v":0},{"$f":"-Oper!DL213","v":0},{"$f":"-Oper!DM213","v":0},{"$f":"-Oper!DN213","v":0},{"$f":"-Oper!DO213","v":0},{"$f":"-Oper!DP213","v":0},{"$f":"-Oper!DQ213","v":0},{"$f":"-Oper!DR213","v":0},{"$f":"-Oper!DS213","v":0},{"$f":"-Oper!DT213","v":0},{"$f":"-Oper!DU213","v":0},{"$f":"-Oper!DV213","v":0},{"$f":"-Oper!DW213","v":0},{"$f":"-Oper!DX213","v":0},{"$f":"-Oper!DY213","v":0},{"$f":"-Oper!DZ213","v":0},{"$f":"-Oper!EA213","v":0},{"$f":"-Oper!EB213","v":0},{"$f":"-Oper!EC213","v":0},{"$f":"-Oper!ED213","v":0},{"$f":"-Oper!EE213","v":0},{"$f":"-Oper!EF213","v":0},{"$f":"-Oper!EG213","v":0},{"$f":"-Oper!EH213","v":0},{"$f":"-Oper!EI213","v":0},{"$f":"-Oper!EJ213","v":0},{"$f":"-Oper!EK213","v":0},{"$f":"-Oper!EL213","v":0},{"$f":"-Oper!EM213","v":0},{"$f":"-Oper!EN213","v":0},{"$f":"-Oper!EO213","v":0},{"$f":"-Oper!EP213","v":0},{"$f":"-Oper!EQ213","v":0},{"$f":"-Oper!ER213","v":0},{"$f":"-Oper!ES213","v":0},{"$f":"-Oper!ET213","v":0},{"$f":"-Oper!EU213","v":0},{"$f":"-Oper!EV213","v":0},{"$f":"-Oper!EW213","v":0},{"$f":"-Oper!EX213","v":0},{"$f":"-Oper!EY213","v":0},{"$f":"-Oper!EZ213","v":0},{"$f":"-Oper!FA213","v":0},{"$f":"-Oper!FB213","v":0},{"$f":"-Oper!FC213","v":0},{"$f":"-Oper!FD213","v":0},{"$f":"-Oper!FE213","v":0},{"$f":"-Oper!FF213","v":0}]
[null,"(-) Чистая уплата НДС (кроме НДС в составе кап. затрат)",null,null,null,null,null,"тыс. руб.",null,null,null,-3623.5480514938545,{"$f":"Tax!M77-M49","v":0},{"$f":"Tax!N77-N49","v":0},{"$f":"Tax!O77-O49","v":0},{"$f":"Tax!P77-P49","v":0},{"$f":"Tax!Q77-Q49","v":0},{"$f":"Tax!R77-R49","v":0},{"$f":"Tax!S77-S49","v":0},{"$f":"Tax!T77-T49","v":0},{"$f":"Tax!U77-U49","v":0},{"$f":"Tax!V77-V49","v":0},{"$f":"Tax!W77-W49","v":0},{"$f":"Tax!X77-X49","v":0},{"$f":"Tax!Y77-Y49","v":-172.87425083944407},{"$f":"Tax!Z77-Z49","v":0},{"$f":"Tax!AA77-AA49","v":-176.26812983153394},{"$f":"Tax!AB77-AB49","v":-177.99019126656702},{"$f":"Tax!AC77-AC49","v":-179.72922087302186},{"$f":"Tax!AD77-AD49","v":-181.48538584518968},{"$f":"Tax!AE77-AE49","v":-183.25885502479537},{"$f":"Tax!AF77-AF49","v":-185.04979891722968},{"$f":"Tax!AG77-AG49","v":-186.85838970794265},{"$f":"Tax!AH77-AH49","v":-188.68480127899716},{"$f":"Tax!AI77-AI49","v":-190.5292092257871},{"$f":"Tax!AJ77-AJ49","v":-192.39179087391881},{"$f":"Tax!AK77-AK49","v":-194.27272529626032},{"$f":"Tax!AL77-AL49","v":-196.17219333015703},{"$f":"Tax!AM77-AM49","v":-198.09037759481856},{"$f":"Tax!AN77-AN49","v":-200.02746250887566},{"$f":"Tax!AO77-AO49","v":-201.98363430811077},{"$f":"Tax!AP77-AP49","v":-203.95908106336333},{"$f":"Tax!AQ77-AQ49","v":-205.95399269861139},{"$f":"Tax!AR77-AR49","v":-207.9685610092306},{"$f":"Tax!AS77-AS49","v":0},{"$f":"Tax!AT77-AT49","v":0},{"$f":"Tax!AU77-AU49","v":0},{"$f":"Tax!AV77-AV49","v":0},{"$f":"Tax!AW77-AW49","v":0},{"$f":"Tax!AX77-AX49","v":0},{"$f":"Tax!AY77-AY49","v":0},{"$f":"Tax!AZ77-AZ49","v":0},{"$f":"Tax!BA77-BA49","v":0},{"$f":"Tax!BB77-BB49","v":0},{"$f":"Tax!BC77-BC49","v":0},{"$f":"Tax!BD77-BD49","v":0},{"$f":"Tax!BE77-BE49","v":0},{"$f":"Tax!BF77-BF49","v":0},{"$f":"Tax!BG77-BG49","v":0},{"$f":"Tax!BH77-BH49","v":0},{"$f":"Tax!BI77-BI49","v":0},{"$f":"Tax!BJ77-BJ49","v":0},{"$f":"Tax!BK77-BK49","v":0},{"$f":"Tax!BL77-BL49","v":0},{"$f":"Tax!BM77-BM49","v":0},{"$f":"Tax!BN77-BN49","v":0},{"$f":"Tax!BO77-BO49","v":0},{"$f":"Tax!BP77-BP49","v":0},{"$f":"Tax!BQ77-BQ49","v":0},{"$f":"Tax!BR77-BR49","v":0},{"$f":"Tax!BS77-BS49","v":0},{"$f":"Tax!BT77-BT49","v":0},{"$f":"Tax!BU77-BU49","v":0},{"$f":"Tax!BV77-BV49","v":0},{"$f":"Tax!BW77-BW49","v":0},{"$f":"Tax!BX77-BX49","v":0},{"$f":"Tax!BY77-BY49","v":0},{"$f":"Tax!BZ77-BZ49","v":0},{"$f":"Tax!CA77-CA49","v":0},{"$f":"Tax!CB77-CB49","v":0},{"$f":"Tax!CC77-CC49","v":0},{"$f":"Tax!CD77-CD49","v":0},{"$f":"Tax!CE77-CE49","v":0},{"$f":"Tax!CF77-CF49","v":0},{"$f":"Tax!CG77-CG49","v":0},{"$f":"Tax!CH77-CH49","v":0},{"$f":"Tax!CI77-CI49","v":0},{"$f":"Tax!CJ77-CJ49","v":0},{"$f":"Tax!CK77-CK49","v":0},{"$f":"Tax!CL77-CL49","v":0},{"$f":"Tax!CM77-CM49","v":0},{"$f":"Tax!CN77-CN49","v":0},{"$f":"Tax!CO77-CO49","v":0},{"$f":"Tax!CP77-CP49","v":0},{"$f":"Tax!CQ77-CQ49","v":0},{"$f":"Tax!CR77-CR49","v":0},{"$f":"Tax!CS77-CS49","v":0},{"$f":"Tax!CT77-CT49","v":0},{"$f":"Tax!CU77-CU49","v":0},{"$f":"Tax!CV77-CV49","v":0},{"$f":"Tax!CW77-CW49","v":0},{"$f":"Tax!CX77-CX49","v":0},{"$f":"Tax!CY77-CY49","v":0},{"$f":"Tax!CZ77-CZ49","v":0},{"$f":"Tax!DA77-DA49","v":0},{"$f":"Tax!DB77-DB49","v":0},{"$f":"Tax!DC77-DC49","v":0},{"$f":"Tax!DD77-DD49","v":0},{"$f":"Tax!DE77-DE49","v":0},{"$f":"Tax!DF77-DF49","v":0},{"$f":"Tax!DG77-DG49","v":0},{"$f":"Tax!DH77-DH49","v":0},{"$f":"Tax!DI77-DI49","v":0},{"$f":"Tax!DJ77-DJ49","v":0},{"$f":"Tax!DK77-DK49","v":0},{"$f":"Tax!DL77-DL49","v":0},{"$f":"Tax!DM77-DM49","v":0},{"$f":"Tax!DN77-DN49","v":0},{"$f":"Tax!DO77-DO49","v":0},{"$f":"Tax!DP77-DP49","v":0},{"$f":"Tax!DQ77-DQ49","v":0},{"$f":"Tax!DR77-DR49","v":0},{"$f":"Tax!DS77-DS49","v":0},{"$f":"Tax!DT77-DT49","v":0},{"$f":"Tax!DU77-DU49","v":0},{"$f":"Tax!DV77-DV49","v":0},{"$f":"Tax!DW77-DW49","v":0},{"$f":"Tax!DX77-DX49","v":0},{"$f":"Tax!DY77-DY49","v":0},{"$f":"Tax!DZ77-DZ49","v":0},{"$f":"Tax!EA77-EA49","v":0},{"$f":"Tax!EB77-EB49","v":0},{"$f":"Tax!EC77-EC49","v":0},{"$f":"Tax!ED77-ED49","v":0},{"$f":"Tax!EE77-EE49","v":0},{"$f":"Tax!EF77-EF49","v":0},{"$f":"Tax!EG77-EG49","v":0},{"$f":"Tax!EH77-EH49","v":0},{"$f":"Tax!EI77-EI49","v":0},{"$f":"Tax!EJ77-EJ49","v":0},{"$f":"Tax!EK77-EK49","v":0},{"$f":"Tax!EL77-EL49","v":0},{"$f":"Tax!EM77-EM49","v":0},{"$f":"Tax!EN77-EN49","v":0},{"$f":"Tax!EO77-EO49","v":0},{"$f":"Tax!EP77-EP49","v":0},{"$f":"Tax!EQ77-EQ49","v":0},{"$f":"Tax!ER77-ER49","v":0},{"$f":"Tax!ES77-ES49","v":0},{"$f":"Tax!ET77-ET49","v":0},{"$f":"Tax!EU77-EU49","v":0},{"$f":"Tax!EV77-EV49","v":0},{"$f":"Tax!EW77-EW49","v":0},{"$f":"Tax!EX77-EX49","v":0},{"$f":"Tax!EY77-EY49","v":0},{"$f":"Tax!EZ77-EZ49","v":0},{"$f":"Tax!FA77-FA49","v":0},{"$f":"Tax!FB77-FB49","v":0},{"$f":"Tax!FC77-FC49","v":0},{"$f":"Tax!FD77-FD49","v":0},{"$f":"Tax!FE77-FE49","v":0},{"$f":"Tax!FF77-FF49","v":0}]
[null,"(-) Налог на имущество",null,null,null,null,null,"тыс. руб.",null,null,null,-64588.134324990067,{"$f":"-Tax!M128","v":0},{"$f":"-Tax!N128","v":0},{"$f":"-Tax!O128","v":0},{"$f":"-Tax!P128","v":0},{"$f":"-Tax!Q128","v":0},{"$f":"-Tax!R128","v":0},{"$f":"-Tax!S128","v":0},{"$f":"-Tax!T128","v":0},{"$f":"-Tax!U128","v":0},{"$f":"-Tax!V128","v":0},{"$f":"-Tax!W128","v":0},{"$f":"-Tax!X128","v":0},{"$f":"-Tax!Y128","v":0},{"$f":"-Tax!Z128","v":-3696.2291906540054},{"$f":"-Tax!AA128","v":-3662.822123081015},{"$f":"-Tax!AB128","v":-3629.415055508025},{"$f":"-Tax!AC128","v":-3596.0079879350351},{"$f":"-Tax!AD128","v":-3562.6009203620447},{"$f":"-Tax!AE128","v":-3529.1938527890547},{"$f":"-Tax!AF128","v":-3495.7867852160643},{"$f":"-Tax!AG128","v":-3462.3797176430744},{"$f":"-Tax!AH128","v":-3428.972650070084},{"$f":"-Tax!AI128","v":-3395.5655824970941},{"$f":"-Tax!AJ128","v":-3362.1585149241041},{"$f":"-Tax!AK128","v":-3328.7514473511137},{"$f":"-Tax!AL128","v":-3297.9296746904552},{"$f":"-Tax!AM128","v":-3267.1079020297962},{"$f":"-Tax!AN128","v":-3236.2861293691376},{"$f":"-Tax!AO128","v":-3205.4643567084786},{"$f":"-Tax!AP128","v":-3174.64258404782},{"$f":"-Tax!AQ128","v":-3143.820811387161},{"$f":"-Tax!AR128","v":-3112.9990387265025},{"$f":"-Tax!AS128","v":0},{"$f":"-Tax!AT128","v":0},{"$f":"-Tax!AU128","v":0},{"$f":"-Tax!AV128","v":0},{"$f":"-Tax!AW128","v":0},{"$f":"-Tax!AX128","v":0},{"$f":"-Tax!AY128","v":0},{"$f":"-Tax!AZ128","v":0},{"$f":"-Tax!BA128","v":0},{"$f":"-Tax!BB128","v":0},{"$f":"-Tax!BC128","v":0},{"$f":"-Tax!BD128","v":0},{"$f":"-Tax!BE128","v":0},{"$f":"-Tax!BF128","v":0},{"$f":"-Tax!BG128","v":0},{"$f":"-Tax!BH128","v":0},{"$f":"-Tax!BI128","v":0},{"$f":"-Tax!BJ128","v":0},{"$f":"-Tax!BK128","v":0},{"$f":"-Tax!BL128","v":0},{"$f":"-Tax!BM128","v":0},{"$f":"-Tax!BN128","v":0},{"$f":"-Tax!BO128","v":0},{"$f":"-Tax!BP128","v":0},{"$f":"-Tax!BQ128","v":0},{"$f":"-Tax!BR128","v":0},{"$f":"-Tax!BS128","v":0},{"$f":"-Tax!BT128","v":0},{"$f":"-Tax!BU128","v":0},{"$f":"-Tax!BV128","v":0},{"$f":"-Tax!BW128","v":0},{"$f":"-Tax!BX128","v":0},{"$f":"-Tax!BY128","v":0},{"$f":"-Tax!BZ128","v":0},{"$f":"-Tax!CA128","v":0},{"$f":"-Tax!CB128","v":0},{"$f":"-Tax!CC128","v":0},{"$f":"-Tax!CD128","v":0},{"$f":"-Tax!CE128","v":0},{"$f":"-Tax!CF128","v":0},{"$f":"-Tax!CG128","v":0},{"$f":"-Tax!CH128","v":0},{"$f":"-Tax!CI128","v":0},{"$f":"-Tax!CJ128","v":0},{"$f":"-Tax!CK128","v":0},{"$f":"-Tax!CL128","v":0},{"$f":"-Tax!CM128","v":0},{"$f":"-Tax!CN128","v":0},{"$f":"-Tax!CO128","v":0},{"$f":"-Tax!CP128","v":0},{"$f":"-Tax!CQ128","v":0},{"$f":"-Tax!CR128","v":0},{"$f":"-Tax!CS128","v":0},{"$f":"-Tax!CT128","v":0},{"$f":"-Tax!CU128","v":0},{"$f":"-Tax!CV128","v":0},{"$f":"-Tax!CW128","v":0},{"$f":"-Tax!CX128","v":0},{"$f":"-Tax!CY128","v":0},{"$f":"-Tax!CZ128","v":0},{"$f":"-Tax!DA128","v":0},{"$f":"-Tax!DB128","v":0},{"$f":"-Tax!DC128","v":0},{"$f":"-Tax!DD128","v":0},{"$f":"-Tax!DE128","v":0},{"$f":"-Tax!DF128","v":0},{"$f":"-Tax!DG128","v":0},{"$f":"-Tax!DH128","v":0},{"$f":"-Tax!DI128","v":0},{"$f":"-Tax!DJ128","v":0},{"$f":"-Tax!DK128","v":0},{"$f":"-Tax!DL128","v":0},{"$f":"-Tax!DM128","v":0},{"$f":"-Tax!DN128","v":0},{"$f":"-Tax!DO128","v":0},{"$f":"-Tax!DP128","v":0},{"$f":"-Tax!DQ128","v":0},{"$f":"-Tax!DR128","v":0},{"$f":"-Tax!DS128","v":0},{"$f":"-Tax!DT128","v":0},{"$f":"-Tax!DU128","v":0},{"$f":"-Tax!DV128","v":0},{"$f":"-Tax!DW128","v":0},{"$f":"-Tax!DX128","v":0},{"$f":"-Tax!DY128","v":0},{"$f":"-Tax!DZ128","v":0},{"$f":"-Tax!EA128","v":0},{"$f":"-Tax!EB128","v":0},{"$f":"-Tax!EC128","v":0},{"$f":"-Tax!ED128","v":0},{"$f":"-Tax!EE128","v":0},{"$f":"-Tax!EF128","v":0},{"$f":"-Tax!EG128","v":0},{"$f":"-Tax!EH128","v":0},{"$f":"-Tax!EI128","v":0},{"$f":"-Tax!EJ128","v":0},{"$f":"-Tax!EK128","v":0},{"$f":"-Tax!EL128","v":0},{"$f":"-Tax!EM128","v":0},{"$f":"-Tax!EN128","v":0},{"$f":"-Tax!EO128","v":0},{"$f":"-Tax!EP128","v":0},{"$f":"-Tax!EQ128","v":0},{"$f":"-Tax!ER128","v":0},{"$f":"-Tax!ES128","v":0},{"$f":"-Tax!ET128","v":0},{"$f":"-Tax!EU128","v":0},{"$f":"-Tax!EV128","v":0},{"$f":"-Tax!EW128","v":0},{"$f":"-Tax!EX128","v":0},{"$f":"-Tax!EY128","v":0},{"$f":"-Tax!EZ128","v":0},{"$f":"-Tax!FA128","v":0},{"$f":"-Tax!FB128","v":0},{"$f":"-Tax!FC128","v":0},{"$f":"-Tax!FD128","v":0},{"$f":"-Tax!FE128","v":0},{"$f":"-Tax!FF128","v":0}]
[null,"(-) Налог на прибыль",null,null,null,null,null,"тыс. руб.",null,null,null,-83156.705761431193,{"$f":"-Tax!M113","v":0},{"$f":"-Tax!N113","v":0},{"$f":"-Tax!O113","v":0},{"$f":"-Tax!P113","v":0},{"$f":"-Tax!Q113","v":0},{"$f":"-Tax!R113","v":0},{"$f":"-Tax!S113","v":0},{"$f":"-Tax!T113","v":0},{"$f":"-Tax!U113","v":0},{"$f":"-Tax!V113","v":0},{"$f":"-Tax!W113","v":0},{"$f":"-Tax!X113","v":0},{"$f":"-Tax!Y113","v":0},{"$f":"-Tax!Z113","v":0},{"$f":"-Tax!AA113","v":0},{"$f":"-Tax!AB113","v":0},{"$f":"-Tax!AC113","v":0},{"$f":"-Tax!AD113","v":0},{"$f":"-Tax!AE113","v":0},{"$f":"-Tax!AF113","v":0},{"$f":"-Tax!AG113","v":0},{"$f":"-Tax!AH113","v":0},{"$f":"-Tax!AI113","v":0},{"$f":"-Tax!AJ113","v":0},{"$f":"-Tax!AK113","v":0},{"$f":"-Tax!AL113","v":0},{"$f":"-Tax!AM113","v":0},{"$f":"-Tax!AN113","v":0},{"$f":"-Tax!AO113","v":0},{"$f":"-Tax!AP113","v":0},{"$f":"-Tax!AQ113","v":0},{"$f":"-Tax!AR113","v":-83156.705761431193},{"$f":"-Tax!AS113","v":-3.5917316244481365E-13},{"$f":"-Tax!AT113","v":-3.6312012027387746E-13},{"$f":"-Tax!AU113","v":-3.6312012027387746E-13},{"$f":"-Tax!AV113","v":-3.581918150064398E-13},{"$f":"-Tax!AW113","v":-3.581918150064398E-13},{"$f":"-Tax!AX113","v":-3.6212798879771935E-13},{"$f":"-Tax!AY113","v":-3.6212798879771935E-13},{"$f":"-Tax!AZ113","v":-3.5522620461574973E-13},{"$f":"-Tax!BA113","v":-3.5917316244481365E-13},{"$f":"-Tax!BB113","v":-3.6312012027387746E-13},{"$f":"-Tax!BC113","v":-3.6312012027387746E-13},{"$f":"-Tax!BD113","v":-3.5522620461574973E-13},{"$f":"-Tax!BE113","v":-3.5917316244481365E-13},{"$f":"-Tax!BF113","v":-3.6312012027387746E-13},{"$f":"-Tax!BG113","v":-3.6312012027387746E-13},{"$f":"-Tax!BH113","v":-3.5522620461574973E-13},{"$f":"-Tax!BI113","v":-3.5917316244481365E-13},{"$f":"-Tax!BJ113","v":-3.6312012027387746E-13},{"$f":"-Tax!BK113","v":-3.6312012027387746E-13},{"$f":"-Tax!BL113","v":-3.581918150064398E-13},{"$f":"-Tax!BM113","v":-3.581918150064398E-13},{"$f":"-Tax!BN113","v":-3.6212798879771935E-13},{"$f":"-Tax!BO113","v":-3.6212798879771935E-13},{"$f":"-Tax!BP113","v":-3.5522620461574973E-13},{"$f":"-Tax!BQ113","v":-3.5917316244481365E-13},{"$f":"-Tax!BR113","v":-3.6312012027387746E-13},{"$f":"-Tax!BS113","v":-3.6312012027387746E-13},{"$f":"-Tax!BT113","v":-3.5522620461574973E-13},{"$f":"-Tax!BU113","v":-3.5917316244481365E-13},{"$f":"-Tax!BV113","v":-3.6312012027387746E-13},{"$f":"-Tax!BW113","v":-3.6312012027387746E-13},{"$f":"-Tax!BX113","v":-3.5522620461574973E-13},{"$f":"-Tax!BY113","v":-3.5917316244481365E-13},{"$f":"-Tax!BZ113","v":-3.6312012027387746E-13},{"$f":"-Tax!CA113","v":-3.6312012027387746E-13},{"$f":"-Tax!CB113","v":-3.581918150064398E-13},{"$f":"-Tax!CC113","v":-3.581918150064398E-13},{"$f":"-Tax!CD113","v":-3.6212798879771935E-13},{"$f":"-Tax!CE113","v":-3.6212798879771935E-13},{"$f":"-Tax!CF113","v":-3.5522620461574973E-13},{"$f":"-Tax!CG113","v":-3.5917316244481365E-13},{"$f":"-Tax!CH113","v":-3.6312012027387746E-13},{"$f":"-Tax!CI113","v":-3.6312012027387746E-13},{"$f":"-Tax!CJ113","v":-3.5522620461574973E-13},{"$f":"-Tax!CK113","v":-3.5917316244481365E-13},{"$f":"-Tax!CL113","v":-3.6312012027387746E-13},{"$f":"-Tax!CM113","v":-3.6312012027387746E-13},{"$f":"-Tax!CN113","v":-3.5522620461574973E-13},{"$f":"-Tax!CO113","v":-3.5917316244481365E-13},{"$f":"-Tax!CP113","v":-3.6312012027387746E-13},{"$f":"-Tax!CQ113","v":-3.6312012027387746E-13},{"$f":"-Tax!CR113","v":-3.581918150064398E-13},{"$f":"-Tax!CS113","v":-3.581918150064398E-13},{"$f":"-Tax!CT113","v":-3.6212798879771935E-13},{"$f":"-Tax!CU113","v":-3.6212798879771935E-13},{"$f":"-Tax!CV113","v":-3.5522620461574973E-13},{"$f":"-Tax!CW113","v":-3.5917316244481365E-13},{"$f":"-Tax!CX113","v":-3.6312012027387746E-13},{"$f":"-Tax!CY113","v":-3.6312012027387746E-13},{"$f":"-Tax!CZ113","v":-3.5522620461574973E-13},{"$f":"-Tax!DA113","v":-3.5917316244481365E-13},{"$f":"-Tax!DB113","v":-3.6312012027387746E-13},{"$f":"-Tax!DC113","v":-3.6312012027387746E-13},{"$f":"-Tax!DD113","v":-3.5522620461574973E-13},{"$f":"-Tax!DE113","v":-3.5917316244481365E-13},{"$f":"-Tax!DF113","v":-3.6312012027387746E-13},{"$f":"-Tax!DG113","v":-3.6312012027387746E-13},{"$f":"-Tax!DH113","v":-3.581918150064398E-13},{"$f":"-Tax!DI113","v":-3.581918150064398E-13},{"$f":"-Tax!DJ113","v":-3.6212798879771935E-13},{"$f":"-Tax!DK113","v":-3.6212798879771935E-13},{"$f":"-Tax!DL113","v":-3.5522620461574973E-13},{"$f":"-Tax!DM113","v":-3.5917316244481365E-13},{"$f":"-Tax!DN113","v":-3.6312012027387746E-13},{"$f":"-Tax!DO113","v":-3.6312012027387746E-13},{"$f":"-Tax!DP113","v":-3.5522620461574973E-13},{"$f":"-Tax!DQ113","v":-3.5917316244481365E-13},{"$f":"-Tax!DR113","v":-3.6312012027387746E-13},{"$f":"-Tax!DS113","v":-3.6312012027387746E-13},{"$f":"-Tax!DT113","v":-3.5522620461574973E-13},{"$f":"-Tax!DU113","v":-3.5917316244481365E-13},{"$f":"-Tax!DV113","v":-3.6312012027387746E-13},{"$f":"-Tax!DW113","v":-3.6312012027387746E-13},{"$f":"-Tax!DX113","v":-3.581918150064398E-13},{"$f":"-Tax!DY113","v":-3.581918150064398E-13},{"$f":"-Tax!DZ113","v":-3.6212798879771935E-13},{"$f":"-Tax!EA113","v":-3.6212798879771935E-13},{"$f":"-Tax!EB113","v":-3.5522620461574973E-13},{"$f":"-Tax!EC113","v":-3.5917316244481365E-13},{"$f":"-Tax!ED113","v":-3.6312012027387746E-13},{"$f":"-Tax!EE113","v":-3.6312012027387746E-13},{"$f":"-Tax!EF113","v":-3.5522620461574973E-13},{"$f":"-Tax!EG113","v":-3.5917316244481365E-13},{"$f":"-Tax!EH113","v":-3.6312012027387746E-13},{"$f":"-Tax!EI113","v":-3.6312012027387746E-13},{"$f":"-Tax!EJ113","v":-3.5522620461574973E-13},{"$f":"-Tax!EK113","v":-3.5917316244481365E-13},{"$f":"-Tax!EL113","v":-3.6312012027387746E-13},{"$f":"-Tax!EM113","v":-3.6312012027387746E-13},{"$f":"-Tax!EN113","v":-3.581918150064398E-13},{"$f":"-Tax!EO113","v":-3.581918150064398E-13},{"$f":"-Tax!EP113","v":-3.6212798879771935E-13},{"$f":"-Tax!EQ113","v":-3.6212798879771935E-13},{"$f":"-Tax!ER113","v":-3.5522620461574973E-13},{"$f":"-Tax!ES113","v":-3.5917316244481365E-13},{"$f":"-Tax!ET113","v":-3.6312012027387746E-13},{"$f":"-Tax!EU113","v":-3.6312012027387746E-13},{"$f":"-Tax!EV113","v":-3.5522620461574973E-13},{"$f":"-Tax!EW113","v":-3.5917316244481365E-13},{"$f":"-Tax!EX113","v":-3.6312012027387746E-13},{"$f":"-Tax!EY113","v":-3.6312012027387746E-13},{"$f":"-Tax!EZ113","v":-3.5522620461574973E-13},{"$f":"-Tax!FA113","v":-3.5917316244481365E-13},{"$f":"-Tax!FB113","v":-3.6312012027387746E-13},{"$f":"-Tax!FC113","v":-3.6312012027387746E-13},{"$f":"-Tax!FD113","v":-3.581918150064398E-13},{"$f":"-Tax!FE113","v":-3.581918150064398E-13},{"$f":"-Tax!FF113","v":-3.6212798879771935E-13}]
[null,"(-)/(+) Изменение резервного счета (DSRA)",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"-Debt!M162","v":0},{"$f":"-Debt!N162","v":0},{"$f":"-Debt!O162","v":0},{"$f":"-Debt!P162","v":0},{"$f":"-Debt!Q162","v":0},{"$f":"-Debt!R162","v":-764.78085543132272},{"$f":"-Debt!S162","v":-1222.6722736742395},{"$f":"-Debt!T162","v":-1148.1819159361867},{"$f":"-Debt!U162","v":-2330.9137626074303},{"$f":"-Debt!V162","v":-4140.3197412034706},{"$f":"-Debt!W162","v":-3194.6044327137133},{"$f":"-Debt!X162","v":-1126.0383503029207},{"$f":"-Debt!Y162","v":320.91865171699828},{"$f":"-Debt!Z162","v":3251.2143614058878},{"$f":"-Debt!AA162","v":854.93612462837882},{"$f":"-Debt!AB162","v":547.64080804929836},{"$f":"-Debt!AC162","v":575.15287361772971},{"$f":"-Debt!AD162","v":693.9068478932295},{"$f":"-Debt!AE162","v":810.36564082877612},{"$f":"-Debt!AF162","v":726.28726278285103},{"$f":"-Debt!AG162","v":682.7297170914635},{"$f":"-Debt!AH162","v":773.077924328054},{"$f":"-Debt!AI162","v":870.89241562115421},{"$f":"-Debt!AJ162","v":769.09971090330919},{"$f":"-Debt!AK162","v":806.25628781285468},{"$f":"-Debt!AL162","v":865.57958824181014},{"$f":"-Debt!AM162","v":900.9850159043724},{"$f":"-Debt!AN162","v":478.46810104311794},{"$f":"-Debt!AO162","v":-1.8189894035458565E-12},{"$f":"-Debt!AP162","v":0},{"$f":"-Debt!AQ162","v":0},{"$f":"-Debt!AR162","v":0},{"$f":"-Debt!AS162","v":0},{"$f":"-Debt!AT162","v":0},{"$f":"-Debt!AU162","v":0},{"$f":"-Debt!AV162","v":0},{"$f":"-Debt!AW162","v":0},{"$f":"-Debt!AX162","v":0},{"$f":"-Debt!AY162","v":0},{"$f":"-Debt!AZ162","v":0},{"$f":"-Debt!BA162","v":0},{"$f":"-Debt!BB162","v":0},{"$f":"-Debt!BC162","v":0},{"$f":"-Debt!BD162","v":0},{"$f":"-Debt!BE162","v":0},{"$f":"-Debt!BF162","v":0},{"$f":"-Debt!BG162","v":0},{"$f":"-Debt!BH162","v":0},{"$f":"-Debt!BI162","v":0},{"$f":"-Debt!BJ162","v":0},{"$f":"-Debt!BK162","v":0},{"$f":"-Debt!BL162","v":0},{"$f":"-Debt!BM162","v":0},{"$f":"-Debt!BN162","v":0},{"$f":"-Debt!BO162","v":0},{"$f":"-Debt!BP162","v":0},{"$f":"-Debt!BQ162","v":0},{"$f":"-Debt!BR162","v":0},{"$f":"-Debt!BS162","v":0},{"$f":"-Debt!BT162","v":0},{"$f":"-Debt!BU162","v":0},{"$f":"-Debt!BV162","v":0},{"$f":"-Debt!BW162","v":0},{"$f":"-Debt!BX162","v":0},{"$f":"-Debt!BY162","v":0},{"$f":"-Debt!BZ162","v":0},{"$f":"-Debt!CA162","v":0},{"$f":"-Debt!CB162","v":0},{"$f":"-Debt!CC162","v":0},{"$f":"-Debt!CD162","v":0},{"$f":"-Debt!CE162","v":0},{"$f":"-Debt!CF162","v":0},{"$f":"-Debt!CG162","v":0},{"$f":"-Debt!CH162","v":0},{"$f":"-Debt!CI162","v":0},{"$f":"-Debt!CJ162","v":0},{"$f":"-Debt!CK162","v":0},{"$f":"-Debt!CL162","v":0},{"$f":"-Debt!CM162","v":0},{"$f":"-Debt!CN162","v":0},{"$f":"-Debt!CO162","v":0},{"$f":"-Debt!CP162","v":0},{"$f":"-Debt!CQ162","v":0},{"$f":"-Debt!CR162","v":0},{"$f":"-Debt!CS162","v":0},{"$f":"-Debt!CT162","v":0},{"$f":"-Debt!CU162","v":0},{"$f":"-Debt!CV162","v":0},{"$f":"-Debt!CW162","v":0},{"$f":"-Debt!CX162","v":0},{"$f":"-Debt!CY162","v":0},{"$f":"-Debt!CZ162","v":0},{"$f":"-Debt!DA162","v":0},{"$f":"-Debt!DB162","v":0},{"$f":"-Debt!DC162","v":0},{"$f":"-Debt!DD162","v":0},{"$f":"-Debt!DE162","v":0},{"$f":"-Debt!DF162","v":0},{"$f":"-Debt!DG162","v":0},{"$f":"-Debt!DH162","v":0},{"$f":"-Debt!DI162","v":0},{"$f":"-Debt!DJ162","v":0},{"$f":"-Debt!DK162","v":0},{"$f":"-Debt!DL162","v":0},{"$f":"-Debt!DM162","v":0},{"$f":"-Debt!DN162","v":0},{"$f":"-Debt!DO162","v":0},{"$f":"-Debt!DP162","v":0},{"$f":"-Debt!DQ162","v":0},{"$f":"-Debt!DR162","v":0},{"$f":"-Debt!DS162","v":0},{"$f":"-Debt!DT162","v":0},{"$f":"-Debt!DU162","v":0},{"$f":"-Debt!DV162","v":0},{"$f":"-Debt!DW162","v":0},{"$f":"-Debt!DX162","v":0},{"$f":"-Debt!DY162","v":0},{"$f":"-Debt!DZ162","v":0},{"$f":"-Debt!EA162","v":0},{"$f":"-Debt!EB162","v":0},{"$f":"-Debt!EC162","v":0},{"$f":"-Debt!ED162","v":0},{"$f":"-Debt!EE162","v":0},{"$f":"-Debt!EF162","v":0},{"$f":"-Debt!EG162","v":0},{"$f":"-Debt!EH162","v":0},{"$f":"-Debt!EI162","v":0},{"$f":"-Debt!EJ162","v":0},{"$f":"-Debt!EK162","v":0},{"$f":"-Debt!EL162","v":0},{"$f":"-Debt!EM162","v":0},{"$f":"-Debt!EN162","v":0},{"$f":"-Debt!EO162","v":0},{"$f":"-Debt!EP162","v":0},{"$f":"-Debt!EQ162","v":0},{"$f":"-Debt!ER162","v":0},{"$f":"-Debt!ES162","v":0},{"$f":"-Debt!ET162","v":0},{"$f":"-Debt!EU162","v":0},{"$f":"-Debt!EV162","v":0},{"$f":"-Debt!EW162","v":0},{"$f":"-Debt!EX162","v":0},{"$f":"-Debt!EY162","v":0},{"$f":"-Debt!EZ162","v":0},{"$f":"-Debt!FA162","v":0},{"$f":"-Debt!FB162","v":0},{"$f":"-Debt!FC162","v":0},{"$f":"-Debt!FD162","v":0},{"$f":"-Debt!FE162","v":0},{"$f":"-Debt!FF162","v":0}]
[null,"(-)/(+) Изменение резервного счета",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"-Debt!M186","v":0},{"$f":"-Debt!N186","v":0},{"$f":"-Debt!O186","v":0},{"$f":"-Debt!P186","v":0},{"$f":"-Debt!Q186","v":0},{"$f":"-Debt!R186","v":0},{"$f":"-Debt!S186","v":0},{"$f":"-Debt!T186","v":0},{"$f":"-Debt!U186","v":0},{"$f":"-Debt!V186","v":0},{"$f":"-Debt!W186","v":0},{"$f":"-Debt!X186","v":0},{"$f":"-Debt!Y186","v":0},{"$f":"-Debt!Z186","v":0},{"$f":"-Debt!AA186","v":0},{"$f":"-Debt!AB186","v":0},{"$f":"-Debt!AC186","v":0},{"$f":"-Debt!AD186","v":0},{"$f":"-Debt!AE186","v":0},{"$f":"-Debt!AF186","v":0},{"$f":"-Debt!AG186","v":0},{"$f":"-Debt!AH186","v":0},{"$f":"-Debt!AI186","v":0},{"$f":"-Debt!AJ186","v":0},{"$f":"-Debt!AK186","v":0},{"$f":"-Debt!AL186","v":0},{"$f":"-Debt!AM186","v":0},{"$f":"-Debt!AN186","v":0},{"$f":"-Debt!AO186","v":0},{"$f":"-Debt!AP186","v":0},{"$f":"-Debt!AQ186","v":0},{"$f":"-Debt!AR186","v":0},{"$f":"-Debt!AS186","v":0},{"$f":"-Debt!AT186","v":0},{"$f":"-Debt!AU186","v":0},{"$f":"-Debt!AV186","v":0},{"$f":"-Debt!AW186","v":0},{"$f":"-Debt!AX186","v":0},{"$f":"-Debt!AY186","v":0},{"$f":"-Debt!AZ186","v":0},{"$f":"-Debt!BA186","v":0},{"$f":"-Debt!BB186","v":0},{"$f":"-Debt!BC186","v":0},{"$f":"-Debt!BD186","v":0},{"$f":"-Debt!BE186","v":0},{"$f":"-Debt!BF186","v":0},{"$f":"-Debt!BG186","v":0},{"$f":"-Debt!BH186","v":0},{"$f":"-Debt!BI186","v":0},{"$f":"-Debt!BJ186","v":0},{"$f":"-Debt!BK186","v":0},{"$f":"-Debt!BL186","v":0},{"$f":"-Debt!BM186","v":0},{"$f":"-Debt!BN186","v":0},{"$f":"-Debt!BO186","v":0},{"$f":"-Debt!BP186","v":0},{"$f":"-Debt!BQ186","v":0},{"$f":"-Debt!BR186","v":0},{"$f":"-Debt!BS186","v":0},{"$f":"-Debt!BT186","v":0},{"$f":"-Debt!BU186","v":0},{"$f":"-Debt!BV186","v":0},{"$f":"-Debt!BW186","v":0},{"$f":"-Debt!BX186","v":0},{"$f":"-Debt!BY186","v":0},{"$f":"-Debt!BZ186","v":0},{"$f":"-Debt!CA186","v":0},{"$f":"-Debt!CB186","v":0},{"$f":"-Debt!CC186","v":0},{"$f":"-Debt!CD186","v":0},{"$f":"-Debt!CE186","v":0},{"$f":"-Debt!CF186","v":0},{"$f":"-Debt!CG186","v":0},{"$f":"-Debt!CH186","v":0},{"$f":"-Debt!CI186","v":0},{"$f":"-Debt!CJ186","v":0},{"$f":"-Debt!CK186","v":0},{"$f":"-Debt!CL186","v":0},{"$f":"-Debt!CM186","v":0},{"$f":"-Debt!CN186","v":0},{"$f":"-Debt!CO186","v":0},{"$f":"-Debt!CP186","v":0},{"$f":"-Debt!CQ186","v":0},{"$f":"-Debt!CR186","v":0},{"$f":"-Debt!CS186","v":0},{"$f":"-Debt!CT186","v":0},{"$f":"-Debt!CU186","v":0},{"$f":"-Debt!CV186","v":0},{"$f":"-Debt!CW186","v":0},{"$f":"-Debt!CX186","v":0},{"$f":"-Debt!CY186","v":0},{"$f":"-Debt!CZ186","v":0},{"$f":"-Debt!DA186","v":0},{"$f":"-Debt!DB186","v":0},{"$f":"-Debt!DC186","v":0},{"$f":"-Debt!DD186","v":0},{"$f":"-Debt!DE186","v":0},{"$f":"-Debt!DF186","v":0},{"$f":"-Debt!DG186","v":0},{"$f":"-Debt!DH186","v":0},{"$f":"-Debt!DI186","v":0},{"$f":"-Debt!DJ186","v":0},{"$f":"-Debt!DK186","v":0},{"$f":"-Debt!DL186","v":0},{"$f":"-Debt!DM186","v":0},{"$f":"-Debt!DN186","v":0},{"$f":"-Debt!DO186","v":0},{"$f":"-Debt!DP186","v":0},{"$f":"-Debt!DQ186","v":0},{"$f":"-Debt!DR186","v":0},{"$f":"-Debt!DS186","v":0},{"$f":"-Debt!DT186","v":0},{"$f":"-Debt!DU186","v":0},{"$f":"-Debt!DV186","v":0},{"$f":"-Debt!DW186","v":0},{"$f":"-Debt!DX186","v":0},{"$f":"-Debt!DY186","v":0},{"$f":"-Debt!DZ186","v":0},{"$f":"-Debt!EA186","v":0},{"$f":"-Debt!EB186","v":0},{"$f":"-Debt!EC186","v":0},{"$f":"-Debt!ED186","v":0},{"$f":"-Debt!EE186","v":0},{"$f":"-Debt!EF186","v":0},{"$f":"-Debt!EG186","v":0},{"$f":"-Debt!EH186","v":0},{"$f":"-Debt!EI186","v":0},{"$f":"-Debt!EJ186","v":0},{"$f":"-Debt!EK186","v":0},{"$f":"-Debt!EL186","v":0},{"$f":"-Debt!EM186","v":0},{"$f":"-Debt!EN186","v":0},{"$f":"-Debt!EO186","v":0},{"$f":"-Debt!EP186","v":0},{"$f":"-Debt!EQ186","v":0},{"$f":"-Debt!ER186","v":0},{"$f":"-Debt!ES186","v":0},{"$f":"-Debt!ET186","v":0},{"$f":"-Debt!EU186","v":0},{"$f":"-Debt!EV186","v":0},{"$f":"-Debt!EW186","v":0},{"$f":"-Debt!EX186","v":0},{"$f":"-Debt!EY186","v":0},{"$f":"-Debt!EZ186","v":0},{"$f":"-Debt!FA186","v":0},{"$f":"-Debt!FB186","v":0},{"$f":"-Debt!FC186","v":0},{"$f":"-Debt!FD186","v":0},{"$f":"-Debt!FE186","v":0},{"$f":"-Debt!FF186","v":0}]
[null,"(+)/(-) Изменение оборотного капитала",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"-Oper!M249","v":0},{"$f":"-Oper!N249","v":0},{"$f":"-Oper!O249","v":0},{"$f":"-Oper!P249","v":0},{"$f":"-Oper!Q249","v":0},{"$f":"-Oper!R249","v":0},{"$f":"-Oper!S249","v":0},{"$f":"-Oper!T249","v":0},{"$f":"-Oper!U249","v":0},{"$f":"-Oper!V249","v":0},{"$f":"-Oper!W249","v":0},{"$f":"-Oper!X249","v":0},{"$f":"-Oper!Y249","v":-7415.72280961875},{"$f":"-Oper!Z249","v":-1232.0763968846677},{"$f":"-Oper!AA249","v":11.135689190996345},{"$f":"-Oper!AB249","v":11.135689190994526},{"$f":"-Oper!AC249","v":-63.376358178378723},{"$f":"-Oper!AD249","v":11.135689190996345},{"$f":"-Oper!AE249","v":11.135689190998164},{"$f":"-Oper!AF249","v":11.135689190996345},{"$f":"-Oper!AG249","v":-70.47274364212717},{"$f":"-Oper!AH249","v":11.135689190996345},{"$f":"-Oper!AI249","v":11.135689190998164},{"$f":"-Oper!AJ249","v":11.135689190994526},{"$f":"-Oper!AK249","v":-81.117321837753479},{"$f":"-Oper!AL249","v":10.273924220220579},{"$f":"-Oper!AM249","v":10.27392422021876},{"$f":"-Oper!AN249","v":10.27392422021876},{"$f":"-Oper!AO249","v":-85.52727954040347},{"$f":"-Oper!AP249","v":10.273924220220579},{"$f":"-Oper!AQ249","v":10.27392422021876},{"$f":"-Oper!AR249","v":8807.8377750730124},{"$f":"-Oper!AS249","v":0},{"$f":"-Oper!AT249","v":0},{"$f":"-Oper!AU249","v":0},{"$f":"-Oper!AV249","v":0},{"$f":"-Oper!AW249","v":0},{"$f":"-Oper!AX249","v":0},{"$f":"-Oper!AY249","v":0},{"$f":"-Oper!AZ249","v":0},{"$f":"-Oper!BA249","v":0},{"$f":"-Oper!BB249","v":0},{"$f":"-Oper!BC249","v":0},{"$f":"-Oper!BD249","v":0},{"$f":"-Oper!BE249","v":0},{"$f":"-Oper!BF249","v":0},{"$f":"-Oper!BG249","v":0},{"$f":"-Oper!BH249","v":0},{"$f":"-Oper!BI249","v":0},{"$f":"-Oper!BJ249","v":0},{"$f":"-Oper!BK249","v":0},{"$f":"-Oper!BL249","v":0},{"$f":"-Oper!BM249","v":0},{"$f":"-Oper!BN249","v":0},{"$f":"-Oper!BO249","v":0},{"$f":"-Oper!BP249","v":0},{"$f":"-Oper!BQ249","v":0},{"$f":"-Oper!BR249","v":0},{"$f":"-Oper!BS249","v":0},{"$f":"-Oper!BT249","v":0},{"$f":"-Oper!BU249","v":0},{"$f":"-Oper!BV249","v":0},{"$f":"-Oper!BW249","v":0},{"$f":"-Oper!BX249","v":0},{"$f":"-Oper!BY249","v":0},{"$f":"-Oper!BZ249","v":0},{"$f":"-Oper!CA249","v":0},{"$f":"-Oper!CB249","v":0},{"$f":"-Oper!CC249","v":0},{"$f":"-Oper!CD249","v":0},{"$f":"-Oper!CE249","v":0},{"$f":"-Oper!CF249","v":0},{"$f":"-Oper!CG249","v":0},{"$f":"-Oper!CH249","v":0},{"$f":"-Oper!CI249","v":0},{"$f":"-Oper!CJ249","v":0},{"$f":"-Oper!CK249","v":0},{"$f":"-Oper!CL249","v":0},{"$f":"-Oper!CM249","v":0},{"$f":"-Oper!CN249","v":0},{"$f":"-Oper!CO249","v":0},{"$f":"-Oper!CP249","v":0},{"$f":"-Oper!CQ249","v":0},{"$f":"-Oper!CR249","v":0},{"$f":"-Oper!CS249","v":0},{"$f":"-Oper!CT249","v":0},{"$f":"-Oper!CU249","v":0},{"$f":"-Oper!CV249","v":0},{"$f":"-Oper!CW249","v":0},{"$f":"-Oper!CX249","v":0},{"$f":"-Oper!CY249","v":0},{"$f":"-Oper!CZ249","v":0},{"$f":"-Oper!DA249","v":0},{"$f":"-Oper!DB249","v":0},{"$f":"-Oper!DC249","v":0},{"$f":"-Oper!DD249","v":0},{"$f":"-Oper!DE249","v":0},{"$f":"-Oper!DF249","v":0},{"$f":"-Oper!DG249","v":0},{"$f":"-Oper!DH249","v":0},{"$f":"-Oper!DI249","v":0},{"$f":"-Oper!DJ249","v":0},{"$f":"-Oper!DK249","v":0},{"$f":"-Oper!DL249","v":0},{"$f":"-Oper!DM249","v":0},{"$f":"-Oper!DN249","v":0},{"$f":"-Oper!DO249","v":0},{"$f":"-Oper!DP249","v":0},{"$f":"-Oper!DQ249","v":0},{"$f":"-Oper!DR249","v":0},{"$f":"-Oper!DS249","v":0},{"$f":"-Oper!DT249","v":0},{"$f":"-Oper!DU249","v":0},{"$f":"-Oper!DV249","v":0},{"$f":"-Oper!DW249","v":0},{"$f":"-Oper!DX249","v":0},{"$f":"-Oper!DY249","v":0},{"$f":"-Oper!DZ249","v":0},{"$f":"-Oper!EA249","v":0},{"$f":"-Oper!EB249","v":0},{"$f":"-Oper!EC249","v":0},{"$f":"-Oper!ED249","v":0},{"$f":"-Oper!EE249","v":0},{"$f":"-Oper!EF249","v":0},{"$f":"-Oper!EG249","v":0},{"$f":"-Oper!EH249","v":0},{"$f":"-Oper!EI249","v":0},{"$f":"-Oper!EJ249","v":0},{"$f":"-Oper!EK249","v":0},{"$f":"-Oper!EL249","v":0},{"$f":"-Oper!EM249","v":0},{"$f":"-Oper!EN249","v":0},{"$f":"-Oper!EO249","v":0},{"$f":"-Oper!EP249","v":0},{"$f":"-Oper!EQ249","v":0},{"$f":"-Oper!ER249","v":0},{"$f":"-Oper!ES249","v":0},{"$f":"-Oper!ET249","v":0},{"$f":"-Oper!EU249","v":0},{"$f":"-Oper!EV249","v":0},{"$f":"-Oper!EW249","v":0},{"$f":"-Oper!EX249","v":0},{"$f":"-Oper!EY249","v":0},{"$f":"-Oper!EZ249","v":0},{"$f":"-Oper!FA249","v":0},{"$f":"-Oper!FB249","v":0},{"$f":"-Oper!FC249","v":0},{"$f":"-Oper!FD249","v":0},{"$f":"-Oper!FE249","v":0},{"$f":"-Oper!FF249","v":0}]
[null,"Сальдо операционного денежного потока",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M45:FF45)","v":791790.27021652239},{"$f":"SUM(M30:M44)","v":0},0,0,0,-391.43306392485874,-1168.1084710977598,-1641.2617575686886,-1581.9052873078167,-2773.7849638405492,-4601.0996319774158,-3671.6874467140783,-1623.873492251978,37226.658448971313,46513.474822233722,40291.182764444711,39982.165386430599,39894.396254972584,40085.906111645294,40200.591435401235,40114.722113462863,39938.072845901392,40108.203074400059,40204.173157746365,40100.517871380398,40008.058575520103,40156.873653973133,40190.360897371036,39765.90689759572,39115.169373623365,39208.99513062874,30978.741273775311,55159.254241727525,{"$f":"SUM(AS30:AS44)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"SUM(BY30:BY44)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"SUM(DE30:DE44)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"SUM(EK30:EK44)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13]
[]
[null,"Инвестиционный денежный поток"]
[null,"(-) Капитальные затраты инвестиционной фазы",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M48:FF48)","v":-710079.32950282504},{"$f":"-FixedAssets!M76","v":-4172.916666666667},{"$f":"-FixedAssets!N76","v":-4172.916666666667},{"$f":"-FixedAssets!O76","v":-4172.916666666667},{"$f":"-FixedAssets!P76","v":-4172.916666666667},{"$f":"-FixedAssets!Q76","v":-58506.430856302555},{"$f":"-FixedAssets!R76","v":-91202.208632675407},{"$f":"-FixedAssets!S76","v":-90395.5693783241},{"$f":"-FixedAssets!T76","v":-29574.969600235832},{"$f":"-FixedAssets!U76","v":-116208.02551756582},{"$f":"-FixedAssets!V76","v":-99161.049275608049},{"$f":"-FixedAssets!W76","v":-148957.57924422875},{"$f":"-FixedAssets!X76","v":-59381.830331217832},{"$f":"-FixedAssets!Y76","v":0},{"$f":"-FixedAssets!Z76","v":0},{"$f":"-FixedAssets!AA76","v":0},{"$f":"-FixedAssets!AB76","v":0},{"$f":"-FixedAssets!AC76","v":0},{"$f":"-FixedAssets!AD76","v":0},{"$f":"-FixedAssets!AE76","v":0},{"$f":"-FixedAssets!AF76","v":0},{"$f":"-FixedAssets!AG76","v":0},{"$f":"-FixedAssets!AH76","v":0},{"$f":"-FixedAssets!AI76","v":0},{"$f":"-FixedAssets!AJ76","v":0},{"$f":"-FixedAssets!AK76","v":0},{"$f":"-FixedAssets!AL76","v":0},{"$f":"-FixedAssets!AM76","v":0},{"$f":"-FixedAssets!AN76","v":0},{"$f":"-FixedAssets!AO76","v":0},{"$f":"-FixedAssets!AP76","v":0},{"$f":"-FixedAssets!AQ76","v":0},{"$f":"-FixedAssets!AR76","v":0},{"$f":"-FixedAssets!AS76","v":0},{"$f":"-FixedAssets!AT76","v":0},{"$f":"-FixedAssets!AU76","v":0},{"$f":"-FixedAssets!AV76","v":0},{"$f":"-FixedAssets!AW76","v":0},{"$f":"-FixedAssets!AX76","v":0},{"$f":"-FixedAssets!AY76","v":0},{"$f":"-FixedAssets!AZ76","v":0},{"$f":"-FixedAssets!BA76","v":0},{"$f":"-FixedAssets!BB76","v":0},{"$f":"-FixedAssets!BC76","v":0},{"$f":"-FixedAssets!BD76","v":0},{"$f":"-FixedAssets!BE76","v":0},{"$f":"-FixedAssets!BF76","v":0},{"$f":"-FixedAssets!BG76","v":0},{"$f":"-FixedAssets!BH76","v":0},{"$f":"-FixedAssets!BI76","v":0},{"$f":"-FixedAssets!BJ76","v":0},{"$f":"-FixedAssets!BK76","v":0},{"$f":"-FixedAssets!BL76","v":0},{"$f":"-FixedAssets!BM76","v":0},{"$f":"-FixedAssets!BN76","v":0},{"$f":"-FixedAssets!BO76","v":0},{"$f":"-FixedAssets!BP76","v":0},{"$f":"-FixedAssets!BQ76","v":0},{"$f":"-FixedAssets!BR76","v":0},{"$f":"-FixedAssets!BS76","v":0},{"$f":"-FixedAssets!BT76","v":0},{"$f":"-FixedAssets!BU76","v":0},{"$f":"-FixedAssets!BV76","v":0},{"$f":"-FixedAssets!BW76","v":0},{"$f":"-FixedAssets!BX76","v":0},{"$f":"-FixedAssets!BY76","v":0},{"$f":"-FixedAssets!BZ76","v":0},{"$f":"-FixedAssets!CA76","v":0},{"$f":"-FixedAssets!CB76","v":0},{"$f":"-FixedAssets!CC76","v":0},{"$f":"-FixedAssets!CD76","v":0},{"$f":"-FixedAssets!CE76","v":0},{"$f":"-FixedAssets!CF76","v":0},{"$f":"-FixedAssets!CG76","v":0},{"$f":"-FixedAssets!CH76","v":0},{"$f":"-FixedAssets!CI76","v":0},{"$f":"-FixedAssets!CJ76","v":0},{"$f":"-FixedAssets!CK76","v":0},{"$f":"-FixedAssets!CL76","v":0},{"$f":"-FixedAssets!CM76","v":0},{"$f":"-FixedAssets!CN76","v":0},{"$f":"-FixedAssets!CO76","v":0},{"$f":"-FixedAssets!CP76","v":0},{"$f":"-FixedAssets!CQ76","v":0},{"$f":"-FixedAssets!CR76","v":0},{"$f":"-FixedAssets!CS76","v":0},{"$f":"-FixedAssets!CT76","v":0},{"$f":"-FixedAssets!CU76","v":0},{"$f":"-FixedAssets!CV76","v":0},{"$f":"-FixedAssets!CW76","v":0},{"$f":"-FixedAssets!CX76","v":0},{"$f":"-FixedAssets!CY76","v":0},{"$f":"-FixedAssets!CZ76","v":0},{"$f":"-FixedAssets!DA76","v":0},{"$f":"-FixedAssets!DB76","v":0},{"$f":"-FixedAssets!DC76","v":0},{"$f":"-FixedAssets!DD76","v":0},{"$f":"-FixedAssets!DE76","v":0},{"$f":"-FixedAssets!DF76","v":0},{"$f":"-FixedAssets!DG76","v":0},{"$f":"-FixedAssets!DH76","v":0},{"$f":"-FixedAssets!DI76","v":0},{"$f":"-FixedAssets!DJ76","v":0},{"$f":"-FixedAssets!DK76","v":0},{"$f":"-FixedAssets!DL76","v":0},{"$f":"-FixedAssets!DM76","v":0},{"$f":"-FixedAssets!DN76","v":0},{"$f":"-FixedAssets!DO76","v":0},{"$f":"-FixedAssets!DP76","v":0},{"$f":"-FixedAssets!DQ76","v":0},{"$f":"-FixedAssets!DR76","v":0},{"$f":"-FixedAssets!DS76","v":0},{"$f":"-FixedAssets!DT76","v":0},{"$f":"-FixedAssets!DU76","v":0},{"$f":"-FixedAssets!DV76","v":0},{"$f":"-FixedAssets!DW76","v":0},{"$f":"-FixedAssets!DX76","v":0},{"$f":"-FixedAssets!DY76","v":0},{"$f":"-FixedAssets!DZ76","v":0},{"$f":"-FixedAssets!EA76","v":0},{"$f":"-FixedAssets!EB76","v":0},{"$f":"-FixedAssets!EC76","v":0},{"$f":"-FixedAssets!ED76","v":0},{"$f":"-FixedAssets!EE76","v":0},{"$f":"-FixedAssets!EF76","v":0},{"$f":"-FixedAssets!EG76","v":0},{"$f":"-FixedAssets!EH76","v":0},{"$f":"-FixedAssets!EI76","v":0},{"$f":"-FixedAssets!EJ76","v":0},{"$f":"-FixedAssets!EK76","v":0},{"$f":"-FixedAssets!EL76","v":0},{"$f":"-FixedAssets!EM76","v":0},{"$f":"-FixedAssets!EN76","v":0},{"$f":"-FixedAssets!EO76","v":0},{"$f":"-FixedAssets!EP76","v":0},{"$f":"-FixedAssets!EQ76","v":0},{"$f":"-FixedAssets!ER76","v":0},{"$f":"-FixedAssets!ES76","v":0},{"$f":"-FixedAssets!ET76","v":0},{"$f":"-FixedAssets!EU76","v":0},{"$f":"-FixedAssets!EV76","v":0},{"$f":"-FixedAssets!EW76","v":0},{"$f":"-FixedAssets!EX76","v":0},{"$f":"-FixedAssets!EY76","v":0},{"$f":"-FixedAssets!EZ76","v":0},{"$f":"-FixedAssets!FA76","v":0},{"$f":"-FixedAssets!FB76","v":0},{"$f":"-FixedAssets!FC76","v":0},{"$f":"-FixedAssets!FD76","v":0},{"$f":"-FixedAssets!FE76","v":0},{"$f":"-FixedAssets!FF76","v":0}]
[null,"(-) НДС в составе капитальных затрат",null,null,null,null,null,"тыс. руб.",null,null,null,-141927.709275,{"$f":"-Tax!M43","v":-833.33333333333348},{"$f":"-Tax!N43","v":-833.33333333333348},{"$f":"-Tax!O43","v":-833.33333333333348},{"$f":"-Tax!P43","v":-833.33333333333348},{"$f":"-Tax!Q43","v":-11690.891593064887},{"$f":"-Tax!R43","v":-18230.047148339458},{"$f":"-Tax!S43","v":-18068.719297469197},{"$f":"-Tax!T43","v":-5904.5993418515418},{"$f":"-Tax!U43","v":-23231.21052531754},{"$f":"-Tax!V43","v":-19821.815276925987},{"$f":"-Tax!W43","v":-29781.121270650125},{"$f":"-Tax!X43","v":-11865.971488047942},{"$f":"-Tax!Y43","v":0},{"$f":"-Tax!Z43","v":0},{"$f":"-Tax!AA43","v":0},{"$f":"-Tax!AB43","v":0},{"$f":"-Tax!AC43","v":0},{"$f":"-Tax!AD43","v":0},{"$f":"-Tax!AE43","v":0},{"$f":"-Tax!AF43","v":0},{"$f":"-Tax!AG43","v":0},{"$f":"-Tax!AH43","v":0},{"$f":"-Tax!AI43","v":0},{"$f":"-Tax!AJ43","v":0},{"$f":"-Tax!AK43","v":0},{"$f":"-Tax!AL43","v":0},{"$f":"-Tax!AM43","v":0},{"$f":"-Tax!AN43","v":0},{"$f":"-Tax!AO43","v":0},{"$f":"-Tax!AP43","v":0},{"$f":"-Tax!AQ43","v":0},{"$f":"-Tax!AR43","v":0},{"$f":"-Tax!AS43","v":0},{"$f":"-Tax!AT43","v":0},{"$f":"-Tax!AU43","v":0},{"$f":"-Tax!AV43","v":0},{"$f":"-Tax!AW43","v":0},{"$f":"-Tax!AX43","v":0},{"$f":"-Tax!AY43","v":0},{"$f":"-Tax!AZ43","v":0},{"$f":"-Tax!BA43","v":0},{"$f":"-Tax!BB43","v":0},{"$f":"-Tax!BC43","v":0},{"$f":"-Tax!BD43","v":0},{"$f":"-Tax!BE43","v":0},{"$f":"-Tax!BF43","v":0},{"$f":"-Tax!BG43","v":0},{"$f":"-Tax!BH43","v":0},{"$f":"-Tax!BI43","v":0},{"$f":"-Tax!BJ43","v":0},{"$f":"-Tax!BK43","v":0},{"$f":"-Tax!BL43","v":0},{"$f":"-Tax!BM43","v":0},{"$f":"-Tax!BN43","v":0},{"$f":"-Tax!BO43","v":0},{"$f":"-Tax!BP43","v":0},{"$f":"-Tax!BQ43","v":0},{"$f":"-Tax!BR43","v":0},{"$f":"-Tax!BS43","v":0},{"$f":"-Tax!BT43","v":0},{"$f":"-Tax!BU43","v":0},{"$f":"-Tax!BV43","v":0},{"$f":"-Tax!BW43","v":0},{"$f":"-Tax!BX43","v":0},{"$f":"-Tax!BY43","v":0},{"$f":"-Tax!BZ43","v":0},{"$f":"-Tax!CA43","v":0},{"$f":"-Tax!CB43","v":0},{"$f":"-Tax!CC43","v":0},{"$f":"-Tax!CD43","v":0},{"$f":"-Tax!CE43","v":0},{"$f":"-Tax!CF43","v":0},{"$f":"-Tax!CG43","v":0},{"$f":"-Tax!CH43","v":0},{"$f":"-Tax!CI43","v":0},{"$f":"-Tax!CJ43","v":0},{"$f":"-Tax!CK43","v":0},{"$f":"-Tax!CL43","v":0},{"$f":"-Tax!CM43","v":0},{"$f":"-Tax!CN43","v":0},{"$f":"-Tax!CO43","v":0},{"$f":"-Tax!CP43","v":0},{"$f":"-Tax!CQ43","v":0},{"$f":"-Tax!CR43","v":0},{"$f":"-Tax!CS43","v":0},{"$f":"-Tax!CT43","v":0},{"$f":"-Tax!CU43","v":0},{"$f":"-Tax!CV43","v":0},{"$f":"-Tax!CW43","v":0},{"$f":"-Tax!CX43","v":0},{"$f":"-Tax!CY43","v":0},{"$f":"-Tax!CZ43","v":0},{"$f":"-Tax!DA43","v":0},{"$f":"-Tax!DB43","v":0},{"$f":"-Tax!DC43","v":0},{"$f":"-Tax!DD43","v":0},{"$f":"-Tax!DE43","v":0},{"$f":"-Tax!DF43","v":0},{"$f":"-Tax!DG43","v":0},{"$f":"-Tax!DH43","v":0},{"$f":"-Tax!DI43","v":0},{"$f":"-Tax!DJ43","v":0},{"$f":"-Tax!DK43","v":0},{"$f":"-Tax!DL43","v":0},{"$f":"-Tax!DM43","v":0},{"$f":"-Tax!DN43","v":0},{"$f":"-Tax!DO43","v":0},{"$f":"-Tax!DP43","v":0},{"$f":"-Tax!DQ43","v":0},{"$f":"-Tax!DR43","v":0},{"$f":"-Tax!DS43","v":0},{"$f":"-Tax!DT43","v":0},{"$f":"-Tax!DU43","v":0},{"$f":"-Tax!DV43","v":0},{"$f":"-Tax!DW43","v":0},{"$f":"-Tax!DX43","v":0},{"$f":"-Tax!DY43","v":0},{"$f":"-Tax!DZ43","v":0},{"$f":"-Tax!EA43","v":0},{"$f":"-Tax!EB43","v":0},{"$f":"-Tax!EC43","v":0},{"$f":"-Tax!ED43","v":0},{"$f":"-Tax!EE43","v":0},{"$f":"-Tax!EF43","v":0},{"$f":"-Tax!EG43","v":0},{"$f":"-Tax!EH43","v":0},{"$f":"-Tax!EI43","v":0},{"$f":"-Tax!EJ43","v":0},{"$f":"-Tax!EK43","v":0},{"$f":"-Tax!EL43","v":0},{"$f":"-Tax!EM43","v":0},{"$f":"-Tax!EN43","v":0},{"$f":"-Tax!EO43","v":0},{"$f":"-Tax!EP43","v":0},{"$f":"-Tax!EQ43","v":0},{"$f":"-Tax!ER43","v":0},{"$f":"-Tax!ES43","v":0},{"$f":"-Tax!ET43","v":0},{"$f":"-Tax!EU43","v":0},{"$f":"-Tax!EV43","v":0},{"$f":"-Tax!EW43","v":0},{"$f":"-Tax!EX43","v":0},{"$f":"-Tax!EY43","v":0},{"$f":"-Tax!EZ43","v":0},{"$f":"-Tax!FA43","v":0},{"$f":"-Tax!FB43","v":0},{"$f":"-Tax!FC43","v":0},{"$f":"-Tax!FD43","v":0},{"$f":"-Tax!FE43","v":0},{"$f":"-Tax!FF43","v":0}]
[null,"(+) Капитальный грант",null,null,null,null,null,"тыс. руб.",null,null,null,187344.57624300002,{"$f":"Subs!M41","v":0},{"$f":"Subs!N41","v":0},{"$f":"Subs!O41","v":0},{"$f":"Subs!P41","v":0},{"$f":"Subs!Q41","v":20025},{"$f":"Subs!R41","v":73647.288121500009},{"$f":"Subs!S41","v":0},{"$f":"Subs!T41","v":0},{"$f":"Subs!U41","v":93672.288121500009},{"$f":"Subs!V41","v":0},{"$f":"Subs!W41","v":0},{"$f":"Subs!X41","v":0},{"$f":"Subs!Y41","v":0},{"$f":"Subs!Z41","v":0},{"$f":"Subs!AA41","v":0},{"$f":"Subs!AB41","v":0},{"$f":"Subs!AC41","v":0},{"$f":"Subs!AD41","v":0},{"$f":"Subs!AE41","v":0},{"$f":"Subs!AF41","v":0},{"$f":"Subs!AG41","v":0},{"$f":"Subs!AH41","v":0},{"$f":"Subs!AI41","v":0},{"$f":"Subs!AJ41","v":0},{"$f":"Subs!AK41","v":0},{"$f":"Subs!AL41","v":0},{"$f":"Subs!AM41","v":0},{"$f":"Subs!AN41","v":0},{"$f":"Subs!AO41","v":0},{"$f":"Subs!AP41","v":0},{"$f":"Subs!AQ41","v":0},{"$f":"Subs!AR41","v":0},{"$f":"Subs!AS41","v":0},{"$f":"Subs!AT41","v":0},{"$f":"Subs!AU41","v":0},{"$f":"Subs!AV41","v":0},{"$f":"Subs!AW41","v":0},{"$f":"Subs!AX41","v":0},{"$f":"Subs!AY41","v":0},{"$f":"Subs!AZ41","v":0},{"$f":"Subs!BA41","v":0},{"$f":"Subs!BB41","v":0},{"$f":"Subs!BC41","v":0},{"$f":"Subs!BD41","v":0},{"$f":"Subs!BE41","v":0},{"$f":"Subs!BF41","v":0},{"$f":"Subs!BG41","v":0},{"$f":"Subs!BH41","v":0},{"$f":"Subs!BI41","v":0},{"$f":"Subs!BJ41","v":0},{"$f":"Subs!BK41","v":0},{"$f":"Subs!BL41","v":0},{"$f":"Subs!BM41","v":0},{"$f":"Subs!BN41","v":0},{"$f":"Subs!BO41","v":0},{"$f":"Subs!BP41","v":0},{"$f":"Subs!BQ41","v":0},{"$f":"Subs!BR41","v":0},{"$f":"Subs!BS41","v":0},{"$f":"Subs!BT41","v":0},{"$f":"Subs!BU41","v":0},{"$f":"Subs!BV41","v":0},{"$f":"Subs!BW41","v":0},{"$f":"Subs!BX41","v":0},{"$f":"Subs!BY41","v":0},{"$f":"Subs!BZ41","v":0},{"$f":"Subs!CA41","v":0},{"$f":"Subs!CB41","v":0},{"$f":"Subs!CC41","v":0},{"$f":"Subs!CD41","v":0},{"$f":"Subs!CE41","v":0},{"$f":"Subs!CF41","v":0},{"$f":"Subs!CG41","v":0},{"$f":"Subs!CH41","v":0},{"$f":"Subs!CI41","v":0},{"$f":"Subs!CJ41","v":0},{"$f":"Subs!CK41","v":0},{"$f":"Subs!CL41","v":0},{"$f":"Subs!CM41","v":0},{"$f":"Subs!CN41","v":0},{"$f":"Subs!CO41","v":0},{"$f":"Subs!CP41","v":0},{"$f":"Subs!CQ41","v":0},{"$f":"Subs!CR41","v":0},{"$f":"Subs!CS41","v":0},{"$f":"Subs!CT41","v":0},{"$f":"Subs!CU41","v":0},{"$f":"Subs!CV41","v":0},{"$f":"Subs!CW41","v":0},{"$f":"Subs!CX41","v":0},{"$f":"Subs!CY41","v":0},{"$f":"Subs!CZ41","v":0},{"$f":"Subs!DA41","v":0},{"$f":"Subs!DB41","v":0},{"$f":"Subs!DC41","v":0},{"$f":"Subs!DD41","v":0},{"$f":"Subs!DE41","v":0},{"$f":"Subs!DF41","v":0},{"$f":"Subs!DG41","v":0},{"$f":"Subs!DH41","v":0},{"$f":"Subs!DI41","v":0},{"$f":"Subs!DJ41","v":0},{"$f":"Subs!DK41","v":0},{"$f":"Subs!DL41","v":0},{"$f":"Subs!DM41","v":0},{"$f":"Subs!DN41","v":0},{"$f":"Subs!DO41","v":0},{"$f":"Subs!DP41","v":0},{"$f":"Subs!DQ41","v":0},{"$f":"Subs!DR41","v":0},{"$f":"Subs!DS41","v":0},{"$f":"Subs!DT41","v":0},{"$f":"Subs!DU41","v":0},{"$f":"Subs!DV41","v":0},{"$f":"Subs!DW41","v":0},{"$f":"Subs!DX41","v":0},{"$f":"Subs!DY41","v":0},{"$f":"Subs!DZ41","v":0},{"$f":"Subs!EA41","v":0},{"$f":"Subs!EB41","v":0},{"$f":"Subs!EC41","v":0},{"$f":"Subs!ED41","v":0},{"$f":"Subs!EE41","v":0},{"$f":"Subs!EF41","v":0},{"$f":"Subs!EG41","v":0},{"$f":"Subs!EH41","v":0},{"$f":"Subs!EI41","v":0},{"$f":"Subs!EJ41","v":0},{"$f":"Subs!EK41","v":0},{"$f":"Subs!EL41","v":0},{"$f":"Subs!EM41","v":0},{"$f":"Subs!EN41","v":0},{"$f":"Subs!EO41","v":0},{"$f":"Subs!EP41","v":0},{"$f":"Subs!EQ41","v":0},{"$f":"Subs!ER41","v":0},{"$f":"Subs!ES41","v":0},{"$f":"Subs!ET41","v":0},{"$f":"Subs!EU41","v":0},{"$f":"Subs!EV41","v":0},{"$f":"Subs!EW41","v":0},{"$f":"Subs!EX41","v":0},{"$f":"Subs!EY41","v":0},{"$f":"Subs!EZ41","v":0},{"$f":"Subs!FA41","v":0},{"$f":"Subs!FB41","v":0},{"$f":"Subs!FC41","v":0},{"$f":"Subs!FD41","v":0},{"$f":"Subs!FE41","v":0},{"$f":"Subs!FF41","v":0}]
[null,"(+) Чистое возмещение НДС",null,null,null,null,null,"тыс. руб.",null,null,null,110529.05036349504,{"$f":"Tax!M76","v":0},{"$f":"Tax!N76","v":0},{"$f":"Tax!O76","v":0},{"$f":"Tax!P76","v":0},{"$f":"Tax!Q76","v":0},{"$f":"Tax!R76","v":0},{"$f":"Tax!S76","v":0},{"$f":"Tax!T76","v":0},{"$f":"Tax!U76","v":0},{"$f":"Tax!V76","v":0},{"$f":"Tax!W76","v":0},{"$f":"Tax!X76","v":0},{"$f":"Tax!Y76","v":0},{"$f":"Tax!Z76","v":110529.05036349504},{"$f":"Tax!AA76","v":0},{"$f":"Tax!AB76","v":0},{"$f":"Tax!AC76","v":0},{"$f":"Tax!AD76","v":0},{"$f":"Tax!AE76","v":0},{"$f":"Tax!AF76","v":0},{"$f":"Tax!AG76","v":0},{"$f":"Tax!AH76","v":0},{"$f":"Tax!AI76","v":0},{"$f":"Tax!AJ76","v":0},{"$f":"Tax!AK76","v":0},{"$f":"Tax!AL76","v":0},{"$f":"Tax!AM76","v":0},{"$f":"Tax!AN76","v":0},{"$f":"Tax!AO76","v":0},{"$f":"Tax!AP76","v":0},{"$f":"Tax!AQ76","v":0},{"$f":"Tax!AR76","v":0},{"$f":"Tax!AS76","v":0},{"$f":"Tax!AT76","v":0},{"$f":"Tax!AU76","v":0},{"$f":"Tax!AV76","v":0},{"$f":"Tax!AW76","v":0},{"$f":"Tax!AX76","v":0},{"$f":"Tax!AY76","v":0},{"$f":"Tax!AZ76","v":0},{"$f":"Tax!BA76","v":0},{"$f":"Tax!BB76","v":0},{"$f":"Tax!BC76","v":0},{"$f":"Tax!BD76","v":0},{"$f":"Tax!BE76","v":0},{"$f":"Tax!BF76","v":0},{"$f":"Tax!BG76","v":0},{"$f":"Tax!BH76","v":0},{"$f":"Tax!BI76","v":0},{"$f":"Tax!BJ76","v":0},{"$f":"Tax!BK76","v":0},{"$f":"Tax!BL76","v":0},{"$f":"Tax!BM76","v":0},{"$f":"Tax!BN76","v":0},{"$f":"Tax!BO76","v":0},{"$f":"Tax!BP76","v":0},{"$f":"Tax!BQ76","v":0},{"$f":"Tax!BR76","v":0},{"$f":"Tax!BS76","v":0},{"$f":"Tax!BT76","v":0},{"$f":"Tax!BU76","v":0},{"$f":"Tax!BV76","v":0},{"$f":"Tax!BW76","v":0},{"$f":"Tax!BX76","v":0},{"$f":"Tax!BY76","v":0},{"$f":"Tax!BZ76","v":0},{"$f":"Tax!CA76","v":0},{"$f":"Tax!CB76","v":0},{"$f":"Tax!CC76","v":0},{"$f":"Tax!CD76","v":0},{"$f":"Tax!CE76","v":0},{"$f":"Tax!CF76","v":0},{"$f":"Tax!CG76","v":0},{"$f":"Tax!CH76","v":0},{"$f":"Tax!CI76","v":0},{"$f":"Tax!CJ76","v":0},{"$f":"Tax!CK76","v":0},{"$f":"Tax!CL76","v":0},{"$f":"Tax!CM76","v":0},{"$f":"Tax!CN76","v":0},{"$f":"Tax!CO76","v":0},{"$f":"Tax!CP76","v":0},{"$f":"Tax!CQ76","v":0},{"$f":"Tax!CR76","v":0},{"$f":"Tax!CS76","v":0},{"$f":"Tax!CT76","v":0},{"$f":"Tax!CU76","v":0},{"$f":"Tax!CV76","v":0},{"$f":"Tax!CW76","v":0},{"$f":"Tax!CX76","v":0},{"$f":"Tax!CY76","v":0},{"$f":"Tax!CZ76","v":0},{"$f":"Tax!DA76","v":0},{"$f":"Tax!DB76","v":0},{"$f":"Tax!DC76","v":0},{"$f":"Tax!DD76","v":0},{"$f":"Tax!DE76","v":0},{"$f":"Tax!DF76","v":0},{"$f":"Tax!DG76","v":0},{"$f":"Tax!DH76","v":0},{"$f":"Tax!DI76","v":0},{"$f":"Tax!DJ76","v":0},{"$f":"Tax!DK76","v":0},{"$f":"Tax!DL76","v":0},{"$f":"Tax!DM76","v":0},{"$f":"Tax!DN76","v":0},{"$f":"Tax!DO76","v":0},{"$f":"Tax!DP76","v":0},{"$f":"Tax!DQ76","v":0},{"$f":"Tax!DR76","v":0},{"$f":"Tax!DS76","v":0},{"$f":"Tax!DT76","v":0},{"$f":"Tax!DU76","v":0},{"$f":"Tax!DV76","v":0},{"$f":"Tax!DW76","v":0},{"$f":"Tax!DX76","v":0},{"$f":"Tax!DY76","v":0},{"$f":"Tax!DZ76","v":0},{"$f":"Tax!EA76","v":0},{"$f":"Tax!EB76","v":0},{"$f":"Tax!EC76","v":0},{"$f":"Tax!ED76","v":0},{"$f":"Tax!EE76","v":0},{"$f":"Tax!EF76","v":0},{"$f":"Tax!EG76","v":0},{"$f":"Tax!EH76","v":0},{"$f":"Tax!EI76","v":0},{"$f":"Tax!EJ76","v":0},{"$f":"Tax!EK76","v":0},{"$f":"Tax!EL76","v":0},{"$f":"Tax!EM76","v":0},{"$f":"Tax!EN76","v":0},{"$f":"Tax!EO76","v":0},{"$f":"Tax!EP76","v":0},{"$f":"Tax!EQ76","v":0},{"$f":"Tax!ER76","v":0},{"$f":"Tax!ES76","v":0},{"$f":"Tax!ET76","v":0},{"$f":"Tax!EU76","v":0},{"$f":"Tax!EV76","v":0},{"$f":"Tax!EW76","v":0},{"$f":"Tax!EX76","v":0},{"$f":"Tax!EY76","v":0},{"$f":"Tax!EZ76","v":0},{"$f":"Tax!FA76","v":0},{"$f":"Tax!FB76","v":0},{"$f":"Tax!FC76","v":0},{"$f":"Tax!FD76","v":0},{"$f":"Tax!FE76","v":0},{"$f":"Tax!FF76","v":0}]
[null,"(-) Операционные затраты - капитализированные",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"-Oper!M198","v":0},{"$f":"-Oper!N198","v":0},{"$f":"-Oper!O198","v":0},{"$f":"-Oper!P198","v":0},{"$f":"-Oper!Q198","v":0},{"$f":"-Oper!R198","v":0},{"$f":"-Oper!S198","v":0},{"$f":"-Oper!T198","v":0},{"$f":"-Oper!U198","v":0},{"$f":"-Oper!V198","v":0},{"$f":"-Oper!W198","v":0},{"$f":"-Oper!X198","v":0},{"$f":"-Oper!Y198","v":0},{"$f":"-Oper!Z198","v":0},{"$f":"-Oper!AA198","v":0},{"$f":"-Oper!AB198","v":0},{"$f":"-Oper!AC198","v":0},{"$f":"-Oper!AD198","v":0},{"$f":"-Oper!AE198","v":0},{"$f":"-Oper!AF198","v":0},{"$f":"-Oper!AG198","v":0},{"$f":"-Oper!AH198","v":0},{"$f":"-Oper!AI198","v":0},{"$f":"-Oper!AJ198","v":0},{"$f":"-Oper!AK198","v":0},{"$f":"-Oper!AL198","v":0},{"$f":"-Oper!AM198","v":0},{"$f":"-Oper!AN198","v":0},{"$f":"-Oper!AO198","v":0},{"$f":"-Oper!AP198","v":0},{"$f":"-Oper!AQ198","v":0},{"$f":"-Oper!AR198","v":0},{"$f":"-Oper!AS198","v":0},{"$f":"-Oper!AT198","v":0},{"$f":"-Oper!AU198","v":0},{"$f":"-Oper!AV198","v":0},{"$f":"-Oper!AW198","v":0},{"$f":"-Oper!AX198","v":0},{"$f":"-Oper!AY198","v":0},{"$f":"-Oper!AZ198","v":0},{"$f":"-Oper!BA198","v":0},{"$f":"-Oper!BB198","v":0},{"$f":"-Oper!BC198","v":0},{"$f":"-Oper!BD198","v":0},{"$f":"-Oper!BE198","v":0},{"$f":"-Oper!BF198","v":0},{"$f":"-Oper!BG198","v":0},{"$f":"-Oper!BH198","v":0},{"$f":"-Oper!BI198","v":0},{"$f":"-Oper!BJ198","v":0},{"$f":"-Oper!BK198","v":0},{"$f":"-Oper!BL198","v":0},{"$f":"-Oper!BM198","v":0},{"$f":"-Oper!BN198","v":0},{"$f":"-Oper!BO198","v":0},{"$f":"-Oper!BP198","v":0},{"$f":"-Oper!BQ198","v":0},{"$f":"-Oper!BR198","v":0},{"$f":"-Oper!BS198","v":0},{"$f":"-Oper!BT198","v":0},{"$f":"-Oper!BU198","v":0},{"$f":"-Oper!BV198","v":0},{"$f":"-Oper!BW198","v":0},{"$f":"-Oper!BX198","v":0},{"$f":"-Oper!BY198","v":0},{"$f":"-Oper!BZ198","v":0},{"$f":"-Oper!CA198","v":0},{"$f":"-Oper!CB198","v":0},{"$f":"-Oper!CC198","v":0},{"$f":"-Oper!CD198","v":0},{"$f":"-Oper!CE198","v":0},{"$f":"-Oper!CF198","v":0},{"$f":"-Oper!CG198","v":0},{"$f":"-Oper!CH198","v":0},{"$f":"-Oper!CI198","v":0},{"$f":"-Oper!CJ198","v":0},{"$f":"-Oper!CK198","v":0},{"$f":"-Oper!CL198","v":0},{"$f":"-Oper!CM198","v":0},{"$f":"-Oper!CN198","v":0},{"$f":"-Oper!CO198","v":0},{"$f":"-Oper!CP198","v":0},{"$f":"-Oper!CQ198","v":0},{"$f":"-Oper!CR198","v":0},{"$f":"-Oper!CS198","v":0},{"$f":"-Oper!CT198","v":0},{"$f":"-Oper!CU198","v":0},{"$f":"-Oper!CV198","v":0},{"$f":"-Oper!CW198","v":0},{"$f":"-Oper!CX198","v":0},{"$f":"-Oper!CY198","v":0},{"$f":"-Oper!CZ198","v":0},{"$f":"-Oper!DA198","v":0},{"$f":"-Oper!DB198","v":0},{"$f":"-Oper!DC198","v":0},{"$f":"-Oper!DD198","v":0},{"$f":"-Oper!DE198","v":0},{"$f":"-Oper!DF198","v":0},{"$f":"-Oper!DG198","v":0},{"$f":"-Oper!DH198","v":0},{"$f":"-Oper!DI198","v":0},{"$f":"-Oper!DJ198","v":0},{"$f":"-Oper!DK198","v":0},{"$f":"-Oper!DL198","v":0},{"$f":"-Oper!DM198","v":0},{"$f":"-Oper!DN198","v":0},{"$f":"-Oper!DO198","v":0},{"$f":"-Oper!DP198","v":0},{"$f":"-Oper!DQ198","v":0},{"$f":"-Oper!DR198","v":0},{"$f":"-Oper!DS198","v":0},{"$f":"-Oper!DT198","v":0},{"$f":"-Oper!DU198","v":0},{"$f":"-Oper!DV198","v":0},{"$f":"-Oper!DW198","v":0},{"$f":"-Oper!DX198","v":0},{"$f":"-Oper!DY198","v":0},{"$f":"-Oper!DZ198","v":0},{"$f":"-Oper!EA198","v":0},{"$f":"-Oper!EB198","v":0},{"$f":"-Oper!EC198","v":0},{"$f":"-Oper!ED198","v":0},{"$f":"-Oper!EE198","v":0},{"$f":"-Oper!EF198","v":0},{"$f":"-Oper!EG198","v":0},{"$f":"-Oper!EH198","v":0},{"$f":"-Oper!EI198","v":0},{"$f":"-Oper!EJ198","v":0},{"$f":"-Oper!EK198","v":0},{"$f":"-Oper!EL198","v":0},{"$f":"-Oper!EM198","v":0},{"$f":"-Oper!EN198","v":0},{"$f":"-Oper!EO198","v":0},{"$f":"-Oper!EP198","v":0},{"$f":"-Oper!EQ198","v":0},{"$f":"-Oper!ER198","v":0},{"$f":"-Oper!ES198","v":0},{"$f":"-Oper!ET198","v":0},{"$f":"-Oper!EU198","v":0},{"$f":"-Oper!EV198","v":0},{"$f":"-Oper!EW198","v":0},{"$f":"-Oper!EX198","v":0},{"$f":"-Oper!EY198","v":0},{"$f":"-Oper!EZ198","v":0},{"$f":"-Oper!FA198","v":0},{"$f":"-Oper!FB198","v":0},{"$f":"-Oper!FC198","v":0},{"$f":"-Oper!FD198","v":0},{"$f":"-Oper!FE198","v":0},{"$f":"-Oper!FF198","v":0}]
[null,"Сальдо инвестционного денежного потока",null,null,null,null,null,"тыс. руб.",null,null,null,-554133.41217132995,{"$f":"SUM(M48:M52)","v":-5006.25},-5006.25,-5006.25,-5006.25,-50172.322449367435,-35784.967659514848,-108464.2886757933,-35479.568942087375,-45766.947921383355,-118982.86455253404,-178738.70051487887,-71247.801819265776,0,110529.05036349504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS48:AS52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY48:BY52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE48:DE52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK48:EK52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Финансовый денежный поток"]
[null,"(-) Комиссии по старшему долгу",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M56:FF56)","v":-9616.3619584648295},{"$f":"-Debt!M104","v":-5078.4631664827766},{"$f":"-Debt!N104","v":0},{"$f":"-Debt!O104","v":0},{"$f":"-Debt!P104","v":0},{"$f":"-Debt!Q104","v":0},{"$f":"-Debt!R104","v":0},{"$f":"-Debt!S104","v":-1207.0280513337905},{"$f":"-Debt!T104","v":-1071.5462388807484},{"$f":"-Debt!U104","v":-981.07966243886654},{"$f":"-Debt!V104","v":-783.09200902687166},{"$f":"-Debt!W104","v":-406.69930528110154},{"$f":"-Debt!X104","v":-88.453525020675812},{"$f":"-Debt!Y104","v":0},{"$f":"-Debt!Z104","v":0},{"$f":"-Debt!AA104","v":0},{"$f":"-Debt!AB104","v":0},{"$f":"-Debt!AC104","v":0},{"$f":"-Debt!AD104","v":0},{"$f":"-Debt!AE104","v":0},{"$f":"-Debt!AF104","v":0},{"$f":"-Debt!AG104","v":0},{"$f":"-Debt!AH104","v":0},{"$f":"-Debt!AI104","v":0},{"$f":"-Debt!AJ104","v":0},{"$f":"-Debt!AK104","v":0},{"$f":"-Debt!AL104","v":0},{"$f":"-Debt!AM104","v":0},{"$f":"-Debt!AN104","v":0},{"$f":"-Debt!AO104","v":0},{"$f":"-Debt!AP104","v":0},{"$f":"-Debt!AQ104","v":0},{"$f":"-Debt!AR104","v":0},{"$f":"-Debt!AS104","v":0},{"$f":"-Debt!AT104","v":0},{"$f":"-Debt!AU104","v":0},{"$f":"-Debt!AV104","v":0},{"$f":"-Debt!AW104","v":0},{"$f":"-Debt!AX104","v":0},{"$f":"-Debt!AY104","v":0},{"$f":"-Debt!AZ104","v":0},{"$f":"-Debt!BA104","v":0},{"$f":"-Debt!BB104","v":0},{"$f":"-Debt!BC104","v":0},{"$f":"-Debt!BD104","v":0},{"$f":"-Debt!BE104","v":0},{"$f":"-Debt!BF104","v":0},{"$f":"-Debt!BG104","v":0},{"$f":"-Debt!BH104","v":0},{"$f":"-Debt!BI104","v":0},{"$f":"-Debt!BJ104","v":0},{"$f":"-Debt!BK104","v":0},{"$f":"-Debt!BL104","v":0},{"$f":"-Debt!BM104","v":0},{"$f":"-Debt!BN104","v":0},{"$f":"-Debt!BO104","v":0},{"$f":"-Debt!BP104","v":0},{"$f":"-Debt!BQ104","v":0},{"$f":"-Debt!BR104","v":0},{"$f":"-Debt!BS104","v":0},{"$f":"-Debt!BT104","v":0},{"$f":"-Debt!BU104","v":0},{"$f":"-Debt!BV104","v":0},{"$f":"-Debt!BW104","v":0},{"$f":"-Debt!BX104","v":0},{"$f":"-Debt!BY104","v":0},{"$f":"-Debt!BZ104","v":0},{"$f":"-Debt!CA104","v":0},{"$f":"-Debt!CB104","v":0},{"$f":"-Debt!CC104","v":0},{"$f":"-Debt!CD104","v":0},{"$f":"-Debt!CE104","v":0},{"$f":"-Debt!CF104","v":0},{"$f":"-Debt!CG104","v":0},{"$f":"-Debt!CH104","v":0},{"$f":"-Debt!CI104","v":0},{"$f":"-Debt!CJ104","v":0},{"$f":"-Debt!CK104","v":0},{"$f":"-Debt!CL104","v":0},{"$f":"-Debt!CM104","v":0},{"$f":"-Debt!CN104","v":0},{"$f":"-Debt!CO104","v":0},{"$f":"-Debt!CP104","v":0},{"$f":"-Debt!CQ104","v":0},{"$f":"-Debt!CR104","v":0},{"$f":"-Debt!CS104","v":0},{"$f":"-Debt!CT104","v":0},{"$f":"-Debt!CU104","v":0},{"$f":"-Debt!CV104","v":0},{"$f":"-Debt!CW104","v":0},{"$f":"-Debt!CX104","v":0},{"$f":"-Debt!CY104","v":0},{"$f":"-Debt!CZ104","v":0},{"$f":"-Debt!DA104","v":0},{"$f":"-Debt!DB104","v":0},{"$f":"-Debt!DC104","v":0},{"$f":"-Debt!DD104","v":0},{"$f":"-Debt!DE104","v":0},{"$f":"-Debt!DF104","v":0},{"$f":"-Debt!DG104","v":0},{"$f":"-Debt!DH104","v":0},{"$f":"-Debt!DI104","v":0},{"$f":"-Debt!DJ104","v":0},{"$f":"-Debt!DK104","v":0},{"$f":"-Debt!DL104","v":0},{"$f":"-Debt!DM104","v":0},{"$f":"-Debt!DN104","v":0},{"$f":"-Debt!DO104","v":0},{"$f":"-Debt!DP104","v":0},{"$f":"-Debt!DQ104","v":0},{"$f":"-Debt!DR104","v":0},{"$f":"-Debt!DS104","v":0},{"$f":"-Debt!DT104","v":0},{"$f":"-Debt!DU104","v":0},{"$f":"-Debt!DV104","v":0},{"$f":"-Debt!DW104","v":0},{"$f":"-Debt!DX104","v":0},{"$f":"-Debt!DY104","v":0},{"$f":"-Debt!DZ104","v":0},{"$f":"-Debt!EA104","v":0},{"$f":"-Debt!EB104","v":0},{"$f":"-Debt!EC104","v":0},{"$f":"-Debt!ED104","v":0},{"$f":"-Debt!EE104","v":0},{"$f":"-Debt!EF104","v":0},{"$f":"-Debt!EG104","v":0},{"$f":"-Debt!EH104","v":0},{"$f":"-Debt!EI104","v":0},{"$f":"-Debt!EJ104","v":0},{"$f":"-Debt!EK104","v":0},{"$f":"-Debt!EL104","v":0},{"$f":"-Debt!EM104","v":0},{"$f":"-Debt!EN104","v":0},{"$f":"-Debt!EO104","v":0},{"$f":"-Debt!EP104","v":0},{"$f":"-Debt!EQ104","v":0},{"$f":"-Debt!ER104","v":0},{"$f":"-Debt!ES104","v":0},{"$f":"-Debt!ET104","v":0},{"$f":"-Debt!EU104","v":0},{"$f":"-Debt!EV104","v":0},{"$f":"-Debt!EW104","v":0},{"$f":"-Debt!EX104","v":0},{"$f":"-Debt!EY104","v":0},{"$f":"-Debt!EZ104","v":0},{"$f":"-Debt!FA104","v":0},{"$f":"-Debt!FB104","v":0},{"$f":"-Debt!FC104","v":0},{"$f":"-Debt!FD104","v":0},{"$f":"-Debt!FE104","v":0},{"$f":"-Debt!FF104","v":0}]
[null,"Поток, доступный для обслуживания долга (CFADS)",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M57:FF57)","v":228040.49608672757},{"$f":"M45+M53+SUM(M56:M56)","v":-10084.713166482776},-5006.25,-5006.25,-5006.25,-50563.755513292293,-36953.076130612608,-111312.57848469578,-38133.020468275943,-49521.812547662768,-124367.05619353833,-182817.08726687406,-72960.128836538439,37226.658448971313,157042.52518572877,40291.182764444711,39982.165386430599,39894.396254972584,40085.906111645294,40200.591435401235,40114.722113462863,39938.072845901392,40108.203074400059,40204.173157746365,40100.517871380398,40008.058575520103,40156.873653973133,40190.360897371036,39765.90689759572,39115.169373623365,39208.99513062874,30978.741273775311,55159.254241727525,{"$f":"AS45+AS53+SUM(AS56:AS56)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"BY45+BY53+SUM(BY56:BY56)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"DE45+DE53+SUM(DE56:DE56)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"EK45+EK53+SUM(EK56:EK56)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13]
[null,"(+) Привлечение старшего долга",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M58:FF58)","v":507846.31651450001},{"$f":"'S&U'!M70","v":0},{"$f":"'S&U'!N70","v":0},{"$f":"'S&U'!O70","v":0},{"$f":"'S&U'!P70","v":0},{"$f":"'S&U'!Q70","v":0},{"$f":"'S&U'!R70","v":0},{"$f":"'S&U'!S70","v":55318.140145022538},{"$f":"'S&U'!T70","v":35913.292313458995},{"$f":"'S&U'!U70","v":46209.819122616471},{"$f":"'S&U'!V70","v":119443.64444330797},{"$f":"'S&U'!W70","v":179215.7835288792},{"$f":"'S&U'!X70","v":71745.636961214826},{"$f":"'S&U'!Y70","v":0},{"$f":"'S&U'!Z70","v":0},{"$f":"'S&U'!AA70","v":0},{"$f":"'S&U'!AB70","v":0},{"$f":"'S&U'!AC70","v":0},{"$f":"'S&U'!AD70","v":0},{"$f":"'S&U'!AE70","v":0},{"$f":"'S&U'!AF70","v":0},{"$f":"'S&U'!AG70","v":0},{"$f":"'S&U'!AH70","v":0},{"$f":"'S&U'!AI70","v":0},{"$f":"'S&U'!AJ70","v":0},{"$f":"'S&U'!AK70","v":0},{"$f":"'S&U'!AL70","v":0},{"$f":"'S&U'!AM70","v":0},{"$f":"'S&U'!AN70","v":0},{"$f":"'S&U'!AO70","v":0},{"$f":"'S&U'!AP70","v":0},{"$f":"'S&U'!AQ70","v":0},{"$f":"'S&U'!AR70","v":0},{"$f":"'S&U'!AS70","v":0},{"$f":"'S&U'!AT70","v":0},{"$f":"'S&U'!AU70","v":0},{"$f":"'S&U'!AV70","v":0},{"$f":"'S&U'!AW70","v":0},{"$f":"'S&U'!AX70","v":0},{"$f":"'S&U'!AY70","v":0},{"$f":"'S&U'!AZ70","v":0},{"$f":"'S&U'!BA70","v":0},{"$f":"'S&U'!BB70","v":0},{"$f":"'S&U'!BC70","v":0},{"$f":"'S&U'!BD70","v":0},{"$f":"'S&U'!BE70","v":0},{"$f":"'S&U'!BF70","v":0},{"$f":"'S&U'!BG70","v":0},{"$f":"'S&U'!BH70","v":0},{"$f":"'S&U'!BI70","v":0},{"$f":"'S&U'!BJ70","v":0},{"$f":"'S&U'!BK70","v":0},{"$f":"'S&U'!BL70","v":0},{"$f":"'S&U'!BM70","v":0},{"$f":"'S&U'!BN70","v":0},{"$f":"'S&U'!BO70","v":0},{"$f":"'S&U'!BP70","v":0},{"$f":"'S&U'!BQ70","v":0},{"$f":"'S&U'!BR70","v":0},{"$f":"'S&U'!BS70","v":0},{"$f":"'S&U'!BT70","v":0},{"$f":"'S&U'!BU70","v":0},{"$f":"'S&U'!BV70","v":0},{"$f":"'S&U'!BW70","v":0},{"$f":"'S&U'!BX70","v":0},{"$f":"'S&U'!BY70","v":0},{"$f":"'S&U'!BZ70","v":0},{"$f":"'S&U'!CA70","v":0},{"$f":"'S&U'!CB70","v":0},{"$f":"'S&U'!CC70","v":0},{"$f":"'S&U'!CD70","v":0},{"$f":"'S&U'!CE70","v":0},{"$f":"'S&U'!CF70","v":0},{"$f":"'S&U'!CG70","v":0},{"$f":"'S&U'!CH70","v":0},{"$f":"'S&U'!CI70","v":0},{"$f":"'S&U'!CJ70","v":0},{"$f":"'S&U'!CK70","v":0},{"$f":"'S&U'!CL70","v":0},{"$f":"'S&U'!CM70","v":0},{"$f":"'S&U'!CN70","v":0},{"$f":"'S&U'!CO70","v":0},{"$f":"'S&U'!CP70","v":0},{"$f":"'S&U'!CQ70","v":0},{"$f":"'S&U'!CR70","v":0},{"$f":"'S&U'!CS70","v":0},{"$f":"'S&U'!CT70","v":0},{"$f":"'S&U'!CU70","v":0},{"$f":"'S&U'!CV70","v":0},{"$f":"'S&U'!CW70","v":0},{"$f":"'S&U'!CX70","v":0},{"$f":"'S&U'!CY70","v":0},{"$f":"'S&U'!CZ70","v":0},{"$f":"'S&U'!DA70","v":0},{"$f":"'S&U'!DB70","v":0},{"$f":"'S&U'!DC70","v":0},{"$f":"'S&U'!DD70","v":0},{"$f":"'S&U'!DE70","v":0},{"$f":"'S&U'!DF70","v":0},{"$f":"'S&U'!DG70","v":0},{"$f":"'S&U'!DH70","v":0},{"$f":"'S&U'!DI70","v":0},{"$f":"'S&U'!DJ70","v":0},{"$f":"'S&U'!DK70","v":0},{"$f":"'S&U'!DL70","v":0},{"$f":"'S&U'!DM70","v":0},{"$f":"'S&U'!DN70","v":0},{"$f":"'S&U'!DO70","v":0},{"$f":"'S&U'!DP70","v":0},{"$f":"'S&U'!DQ70","v":0},{"$f":"'S&U'!DR70","v":0},{"$f":"'S&U'!DS70","v":0},{"$f":"'S&U'!DT70","v":0},{"$f":"'S&U'!DU70","v":0},{"$f":"'S&U'!DV70","v":0},{"$f":"'S&U'!DW70","v":0},{"$f":"'S&U'!DX70","v":0},{"$f":"'S&U'!DY70","v":0},{"$f":"'S&U'!DZ70","v":0},{"$f":"'S&U'!EA70","v":0},{"$f":"'S&U'!EB70","v":0},{"$f":"'S&U'!EC70","v":0},{"$f":"'S&U'!ED70","v":0},{"$f":"'S&U'!EE70","v":0},{"$f":"'S&U'!EF70","v":0},{"$f":"'S&U'!EG70","v":0},{"$f":"'S&U'!EH70","v":0},{"$f":"'S&U'!EI70","v":0},{"$f":"'S&U'!EJ70","v":0},{"$f":"'S&U'!EK70","v":0},{"$f":"'S&U'!EL70","v":0},{"$f":"'S&U'!EM70","v":0},{"$f":"'S&U'!EN70","v":0},{"$f":"'S&U'!EO70","v":0},{"$f":"'S&U'!EP70","v":0},{"$f":"'S&U'!EQ70","v":0},{"$f":"'S&U'!ER70","v":0},{"$f":"'S&U'!ES70","v":0},{"$f":"'S&U'!ET70","v":0},{"$f":"'S&U'!EU70","v":0},{"$f":"'S&U'!EV70","v":0},{"$f":"'S&U'!EW70","v":0},{"$f":"'S&U'!EX70","v":0},{"$f":"'S&U'!EY70","v":0},{"$f":"'S&U'!EZ70","v":0},{"$f":"'S&U'!FA70","v":0},{"$f":"'S&U'!FB70","v":0},{"$f":"'S&U'!FC70","v":0},{"$f":"'S&U'!FD70","v":0},{"$f":"'S&U'!FE70","v":0},{"$f":"'S&U'!FF70","v":0}]
[null,"(+) Привлечение акционерного займа",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M59:FF59)","v":217648.42136335722},{"$f":"'S&U'!M72","v":10084.713166482776},{"$f":"'S&U'!N72","v":5006.25},{"$f":"'S&U'!O72","v":5006.25},{"$f":"'S&U'!P72","v":5006.25},{"$f":"'S&U'!Q72","v":50563.755513292301},{"$f":"'S&U'!R72","v":36953.076130612608},{"$f":"'S&U'!S72","v":56759.219186150644},{"$f":"'S&U'!T72","v":4207.1812663559649},{"$f":"'S&U'!U72","v":6447.6284523263257},{"$f":"'S&U'!V72","v":10389.96053992262},{"$f":"'S&U'!W72","v":13208.172268890572},{"$f":"'S&U'!X72","v":14015.964839323424},{"$f":"'S&U'!Y72","v":0},{"$f":"'S&U'!Z72","v":0},{"$f":"'S&U'!AA72","v":0},{"$f":"'S&U'!AB72","v":0},{"$f":"'S&U'!AC72","v":0},{"$f":"'S&U'!AD72","v":0},{"$f":"'S&U'!AE72","v":0},{"$f":"'S&U'!AF72","v":0},{"$f":"'S&U'!AG72","v":0},{"$f":"'S&U'!AH72","v":0},{"$f":"'S&U'!AI72","v":0},{"$f":"'S&U'!AJ72","v":0},{"$f":"'S&U'!AK72","v":0},{"$f":"'S&U'!AL72","v":0},{"$f":"'S&U'!AM72","v":0},{"$f":"'S&U'!AN72","v":0},{"$f":"'S&U'!AO72","v":0},{"$f":"'S&U'!AP72","v":0},{"$f":"'S&U'!AQ72","v":0},{"$f":"'S&U'!AR72","v":0},{"$f":"'S&U'!AS72","v":0},{"$f":"'S&U'!AT72","v":0},{"$f":"'S&U'!AU72","v":0},{"$f":"'S&U'!AV72","v":0},{"$f":"'S&U'!AW72","v":0},{"$f":"'S&U'!AX72","v":0},{"$f":"'S&U'!AY72","v":0},{"$f":"'S&U'!AZ72","v":0},{"$f":"'S&U'!BA72","v":0},{"$f":"'S&U'!BB72","v":0},{"$f":"'S&U'!BC72","v":0},{"$f":"'S&U'!BD72","v":0},{"$f":"'S&U'!BE72","v":0},{"$f":"'S&U'!BF72","v":0},{"$f":"'S&U'!BG72","v":0},{"$f":"'S&U'!BH72","v":0},{"$f":"'S&U'!BI72","v":0},{"$f":"'S&U'!BJ72","v":0},{"$f":"'S&U'!BK72","v":0},{"$f":"'S&U'!BL72","v":0},{"$f":"'S&U'!BM72","v":0},{"$f":"'S&U'!BN72","v":0},{"$f":"'S&U'!BO72","v":0},{"$f":"'S&U'!BP72","v":0},{"$f":"'S&U'!BQ72","v":0},{"$f":"'S&U'!BR72","v":0},{"$f":"'S&U'!BS72","v":0},{"$f":"'S&U'!BT72","v":0},{"$f":"'S&U'!BU72","v":0},{"$f":"'S&U'!BV72","v":0},{"$f":"'S&U'!BW72","v":0},{"$f":"'S&U'!BX72","v":0},{"$f":"'S&U'!BY72","v":0},{"$f":"'S&U'!BZ72","v":0},{"$f":"'S&U'!CA72","v":0},{"$f":"'S&U'!CB72","v":0},{"$f":"'S&U'!CC72","v":0},{"$f":"'S&U'!CD72","v":0},{"$f":"'S&U'!CE72","v":0},{"$f":"'S&U'!CF72","v":0},{"$f":"'S&U'!CG72","v":0},{"$f":"'S&U'!CH72","v":0},{"$f":"'S&U'!CI72","v":0},{"$f":"'S&U'!CJ72","v":0},{"$f":"'S&U'!CK72","v":0},{"$f":"'S&U'!CL72","v":0},{"$f":"'S&U'!CM72","v":0},{"$f":"'S&U'!CN72","v":0},{"$f":"'S&U'!CO72","v":0},{"$f":"'S&U'!CP72","v":0},{"$f":"'S&U'!CQ72","v":0},{"$f":"'S&U'!CR72","v":0},{"$f":"'S&U'!CS72","v":0},{"$f":"'S&U'!CT72","v":0},{"$f":"'S&U'!CU72","v":0},{"$f":"'S&U'!CV72","v":0},{"$f":"'S&U'!CW72","v":0},{"$f":"'S&U'!CX72","v":0},{"$f":"'S&U'!CY72","v":0},{"$f":"'S&U'!CZ72","v":0},{"$f":"'S&U'!DA72","v":0},{"$f":"'S&U'!DB72","v":0},{"$f":"'S&U'!DC72","v":0},{"$f":"'S&U'!DD72","v":0},{"$f":"'S&U'!DE72","v":0},{"$f":"'S&U'!DF72","v":0},{"$f":"'S&U'!DG72","v":0},{"$f":"'S&U'!DH72","v":0},{"$f":"'S&U'!DI72","v":0},{"$f":"'S&U'!DJ72","v":0},{"$f":"'S&U'!DK72","v":0},{"$f":"'S&U'!DL72","v":0},{"$f":"'S&U'!DM72","v":0},{"$f":"'S&U'!DN72","v":0},{"$f":"'S&U'!DO72","v":0},{"$f":"'S&U'!DP72","v":0},{"$f":"'S&U'!DQ72","v":0},{"$f":"'S&U'!DR72","v":0},{"$f":"'S&U'!DS72","v":0},{"$f":"'S&U'!DT72","v":0},{"$f":"'S&U'!DU72","v":0},{"$f":"'S&U'!DV72","v":0},{"$f":"'S&U'!DW72","v":0},{"$f":"'S&U'!DX72","v":0},{"$f":"'S&U'!DY72","v":0},{"$f":"'S&U'!DZ72","v":0},{"$f":"'S&U'!EA72","v":0},{"$f":"'S&U'!EB72","v":0},{"$f":"'S&U'!EC72","v":0},{"$f":"'S&U'!ED72","v":0},{"$f":"'S&U'!EE72","v":0},{"$f":"'S&U'!EF72","v":0},{"$f":"'S&U'!EG72","v":0},{"$f":"'S&U'!EH72","v":0},{"$f":"'S&U'!EI72","v":0},{"$f":"'S&U'!EJ72","v":0},{"$f":"'S&U'!EK72","v":0},{"$f":"'S&U'!EL72","v":0},{"$f":"'S&U'!EM72","v":0},{"$f":"'S&U'!EN72","v":0},{"$f":"'S&U'!EO72","v":0},{"$f":"'S&U'!EP72","v":0},{"$f":"'S&U'!EQ72","v":0},{"$f":"'S&U'!ER72","v":0},{"$f":"'S&U'!ES72","v":0},{"$f":"'S&U'!ET72","v":0},{"$f":"'S&U'!EU72","v":0},{"$f":"'S&U'!EV72","v":0},{"$f":"'S&U'!EW72","v":0},{"$f":"'S&U'!EX72","v":0},{"$f":"'S&U'!EY72","v":0},{"$f":"'S&U'!EZ72","v":0},{"$f":"'S&U'!FA72","v":0},{"$f":"'S&U'!FB72","v":0},{"$f":"'S&U'!FC72","v":0},{"$f":"'S&U'!FD72","v":0},{"$f":"'S&U'!FE72","v":0},{"$f":"'S&U'!FF72","v":0}]
[null,"(+) Вклад в уставный капитал",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M60:FF60)","v":0},{"$f":"'S&U'!M73","v":0},{"$f":"'S&U'!N73","v":0},{"$f":"'S&U'!O73","v":0},{"$f":"'S&U'!P73","v":0},{"$f":"'S&U'!Q73","v":0},{"$f":"'S&U'!R73","v":0},{"$f":"'S&U'!S73","v":0},{"$f":"'S&U'!T73","v":0},{"$f":"'S&U'!U73","v":0},{"$f":"'S&U'!V73","v":0},{"$f":"'S&U'!W73","v":0},{"$f":"'S&U'!X73","v":0},{"$f":"'S&U'!Y73","v":0},{"$f":"'S&U'!Z73","v":0},{"$f":"'S&U'!AA73","v":0},{"$f":"'S&U'!AB73","v":0},{"$f":"'S&U'!AC73","v":0},{"$f":"'S&U'!AD73","v":0},{"$f":"'S&U'!AE73","v":0},{"$f":"'S&U'!AF73","v":0},{"$f":"'S&U'!AG73","v":0},{"$f":"'S&U'!AH73","v":0},{"$f":"'S&U'!AI73","v":0},{"$f":"'S&U'!AJ73","v":0},{"$f":"'S&U'!AK73","v":0},{"$f":"'S&U'!AL73","v":0},{"$f":"'S&U'!AM73","v":0},{"$f":"'S&U'!AN73","v":0},{"$f":"'S&U'!AO73","v":0},{"$f":"'S&U'!AP73","v":0},{"$f":"'S&U'!AQ73","v":0},{"$f":"'S&U'!AR73","v":0},{"$f":"'S&U'!AS73","v":0},{"$f":"'S&U'!AT73","v":0},{"$f":"'S&U'!AU73","v":0},{"$f":"'S&U'!AV73","v":0},{"$f":"'S&U'!AW73","v":0},{"$f":"'S&U'!AX73","v":0},{"$f":"'S&U'!AY73","v":0},{"$f":"'S&U'!AZ73","v":0},{"$f":"'S&U'!BA73","v":0},{"$f":"'S&U'!BB73","v":0},{"$f":"'S&U'!BC73","v":0},{"$f":"'S&U'!BD73","v":0},{"$f":"'S&U'!BE73","v":0},{"$f":"'S&U'!BF73","v":0},{"$f":"'S&U'!BG73","v":0},{"$f":"'S&U'!BH73","v":0},{"$f":"'S&U'!BI73","v":0},{"$f":"'S&U'!BJ73","v":0},{"$f":"'S&U'!BK73","v":0},{"$f":"'S&U'!BL73","v":0},{"$f":"'S&U'!BM73","v":0},{"$f":"'S&U'!BN73","v":0},{"$f":"'S&U'!BO73","v":0},{"$f":"'S&U'!BP73","v":0},{"$f":"'S&U'!BQ73","v":0},{"$f":"'S&U'!BR73","v":0},{"$f":"'S&U'!BS73","v":0},{"$f":"'S&U'!BT73","v":0},{"$f":"'S&U'!BU73","v":0},{"$f":"'S&U'!BV73","v":0},{"$f":"'S&U'!BW73","v":0},{"$f":"'S&U'!BX73","v":0},{"$f":"'S&U'!BY73","v":0},{"$f":"'S&U'!BZ73","v":0},{"$f":"'S&U'!CA73","v":0},{"$f":"'S&U'!CB73","v":0},{"$f":"'S&U'!CC73","v":0},{"$f":"'S&U'!CD73","v":0},{"$f":"'S&U'!CE73","v":0},{"$f":"'S&U'!CF73","v":0},{"$f":"'S&U'!CG73","v":0},{"$f":"'S&U'!CH73","v":0},{"$f":"'S&U'!CI73","v":0},{"$f":"'S&U'!CJ73","v":0},{"$f":"'S&U'!CK73","v":0},{"$f":"'S&U'!CL73","v":0},{"$f":"'S&U'!CM73","v":0},{"$f":"'S&U'!CN73","v":0},{"$f":"'S&U'!CO73","v":0},{"$f":"'S&U'!CP73","v":0},{"$f":"'S&U'!CQ73","v":0},{"$f":"'S&U'!CR73","v":0},{"$f":"'S&U'!CS73","v":0},{"$f":"'S&U'!CT73","v":0},{"$f":"'S&U'!CU73","v":0},{"$f":"'S&U'!CV73","v":0},{"$f":"'S&U'!CW73","v":0},{"$f":"'S&U'!CX73","v":0},{"$f":"'S&U'!CY73","v":0},{"$f":"'S&U'!CZ73","v":0},{"$f":"'S&U'!DA73","v":0},{"$f":"'S&U'!DB73","v":0},{"$f":"'S&U'!DC73","v":0},{"$f":"'S&U'!DD73","v":0},{"$f":"'S&U'!DE73","v":0},{"$f":"'S&U'!DF73","v":0},{"$f":"'S&U'!DG73","v":0},{"$f":"'S&U'!DH73","v":0},{"$f":"'S&U'!DI73","v":0},{"$f":"'S&U'!DJ73","v":0},{"$f":"'S&U'!DK73","v":0},{"$f":"'S&U'!DL73","v":0},{"$f":"'S&U'!DM73","v":0},{"$f":"'S&U'!DN73","v":0},{"$f":"'S&U'!DO73","v":0},{"$f":"'S&U'!DP73","v":0},{"$f":"'S&U'!DQ73","v":0},{"$f":"'S&U'!DR73","v":0},{"$f":"'S&U'!DS73","v":0},{"$f":"'S&U'!DT73","v":0},{"$f":"'S&U'!DU73","v":0},{"$f":"'S&U'!DV73","v":0},{"$f":"'S&U'!DW73","v":0},{"$f":"'S&U'!DX73","v":0},{"$f":"'S&U'!DY73","v":0},{"$f":"'S&U'!DZ73","v":0},{"$f":"'S&U'!EA73","v":0},{"$f":"'S&U'!EB73","v":0},{"$f":"'S&U'!EC73","v":0},{"$f":"'S&U'!ED73","v":0},{"$f":"'S&U'!EE73","v":0},{"$f":"'S&U'!EF73","v":0},{"$f":"'S&U'!EG73","v":0},{"$f":"'S&U'!EH73","v":0},{"$f":"'S&U'!EI73","v":0},{"$f":"'S&U'!EJ73","v":0},{"$f":"'S&U'!EK73","v":0},{"$f":"'S&U'!EL73","v":0},{"$f":"'S&U'!EM73","v":0},{"$f":"'S&U'!EN73","v":0},{"$f":"'S&U'!EO73","v":0},{"$f":"'S&U'!EP73","v":0},{"$f":"'S&U'!EQ73","v":0},{"$f":"'S&U'!ER73","v":0},{"$f":"'S&U'!ES73","v":0},{"$f":"'S&U'!ET73","v":0},{"$f":"'S&U'!EU73","v":0},{"$f":"'S&U'!EV73","v":0},{"$f":"'S&U'!EW73","v":0},{"$f":"'S&U'!EX73","v":0},{"$f":"'S&U'!EY73","v":0},{"$f":"'S&U'!EZ73","v":0},{"$f":"'S&U'!FA73","v":0},{"$f":"'S&U'!FB73","v":0},{"$f":"'S&U'!FC73","v":0},{"$f":"'S&U'!FD73","v":0},{"$f":"'S&U'!FE73","v":0},{"$f":"'S&U'!FF73","v":0}]
[null,"(-) Погашение процентов по кредиту",null,null,null,null,null,"тыс. руб.",null,null,null,-140317.60988276909,{"$f":"-Debt!M73","v":0},{"$f":"-Debt!N73","v":0},{"$f":"-Debt!O73","v":0},{"$f":"-Debt!P73","v":0},{"$f":"-Debt!Q73","v":0},{"$f":"-Debt!R73","v":0},{"$f":"-Debt!S73","v":-764.78084647740229},{"$f":"-Debt!T73","v":-1987.4531115390257},{"$f":"-Debt!U73","v":-3135.6350272800287},{"$f":"-Debt!V73","v":-5466.5487896922741},{"$f":"-Debt!W73","v":-9606.8685308957447},{"$f":"-Debt!X73","v":-12801.472963999824},{"$f":"-Debt!Y73","v":-13927.511314107562},{"$f":"-Debt!Z73","v":-13606.592656946881},{"$f":"-Debt!AA73","v":-10355.378289202055},{"$f":"-Debt!AB73","v":-9500.4421583368912},{"$f":"-Debt!AC73","v":-8952.8013404128924},{"$f":"-Debt!AD73","v":-8377.6484542721519},{"$f":"-Debt!AE73","v":-7683.7415920531394},{"$f":"-Debt!AF73","v":-6873.3759360640452},{"$f":"-Debt!AG73","v":-6147.0886531497472},{"$f":"-Debt!AH73","v":-5464.3589092307275},{"$f":"-Debt!AI73","v":-4691.2809548748874},{"$f":"-Debt!AJ73","v":-3820.3885100208126},{"$f":"-Debt!AK73","v":-3051.2887969632297},{"$f":"-Debt!AL73","v":-2245.0324630885993},{"$f":"-Debt!AM73","v":-1379.452823817461},{"$f":"-Debt!AN73","v":-478.46776034370583},{"$f":"-Debt!AO73","v":0},{"$f":"-Debt!AP73","v":0},{"$f":"-Debt!AQ73","v":0},{"$f":"-Debt!AR73","v":0},{"$f":"-Debt!AS73","v":0},{"$f":"-Debt!AT73","v":0},{"$f":"-Debt!AU73","v":0},{"$f":"-Debt!AV73","v":0},{"$f":"-Debt!AW73","v":0},{"$f":"-Debt!AX73","v":0},{"$f":"-Debt!AY73","v":0},{"$f":"-Debt!AZ73","v":0},{"$f":"-Debt!BA73","v":0},{"$f":"-Debt!BB73","v":0},{"$f":"-Debt!BC73","v":0},{"$f":"-Debt!BD73","v":0},{"$f":"-Debt!BE73","v":0},{"$f":"-Debt!BF73","v":0},{"$f":"-Debt!BG73","v":0},{"$f":"-Debt!BH73","v":0},{"$f":"-Debt!BI73","v":0},{"$f":"-Debt!BJ73","v":0},{"$f":"-Debt!BK73","v":0},{"$f":"-Debt!BL73","v":0},{"$f":"-Debt!BM73","v":0},{"$f":"-Debt!BN73","v":0},{"$f":"-Debt!BO73","v":0},{"$f":"-Debt!BP73","v":0},{"$f":"-Debt!BQ73","v":0},{"$f":"-Debt!BR73","v":0},{"$f":"-Debt!BS73","v":0},{"$f":"-Debt!BT73","v":0},{"$f":"-Debt!BU73","v":0},{"$f":"-Debt!BV73","v":0},{"$f":"-Debt!BW73","v":0},{"$f":"-Debt!BX73","v":0},{"$f":"-Debt!BY73","v":0},{"$f":"-Debt!BZ73","v":0},{"$f":"-Debt!CA73","v":0},{"$f":"-Debt!CB73","v":0},{"$f":"-Debt!CC73","v":0},{"$f":"-Debt!CD73","v":0},{"$f":"-Debt!CE73","v":0},{"$f":"-Debt!CF73","v":0},{"$f":"-Debt!CG73","v":0},{"$f":"-Debt!CH73","v":0},{"$f":"-Debt!CI73","v":0},{"$f":"-Debt!CJ73","v":0},{"$f":"-Debt!CK73","v":0},{"$f":"-Debt!CL73","v":0},{"$f":"-Debt!CM73","v":0},{"$f":"-Debt!CN73","v":0},{"$f":"-Debt!CO73","v":0},{"$f":"-Debt!CP73","v":0},{"$f":"-Debt!CQ73","v":0},{"$f":"-Debt!CR73","v":0},{"$f":"-Debt!CS73","v":0},{"$f":"-Debt!CT73","v":0},{"$f":"-Debt!CU73","v":0},{"$f":"-Debt!CV73","v":0},{"$f":"-Debt!CW73","v":0},{"$f":"-Debt!CX73","v":0},{"$f":"-Debt!CY73","v":0},{"$f":"-Debt!CZ73","v":0},{"$f":"-Debt!DA73","v":0},{"$f":"-Debt!DB73","v":0},{"$f":"-Debt!DC73","v":0},{"$f":"-Debt!DD73","v":0},{"$f":"-Debt!DE73","v":0},{"$f":"-Debt!DF73","v":0},{"$f":"-Debt!DG73","v":0},{"$f":"-Debt!DH73","v":0},{"$f":"-Debt!DI73","v":0},{"$f":"-Debt!DJ73","v":0},{"$f":"-Debt!DK73","v":0},{"$f":"-Debt!DL73","v":0},{"$f":"-Debt!DM73","v":0},{"$f":"-Debt!DN73","v":0},{"$f":"-Debt!DO73","v":0},{"$f":"-Debt!DP73","v":0},{"$f":"-Debt!DQ73","v":0},{"$f":"-Debt!DR73","v":0},{"$f":"-Debt!DS73","v":0},{"$f":"-Debt!DT73","v":0},{"$f":"-Debt!DU73","v":0},{"$f":"-Debt!DV73","v":0},{"$f":"-Debt!DW73","v":0},{"$f":"-Debt!DX73","v":0},{"$f":"-Debt!DY73","v":0},{"$f":"-Debt!DZ73","v":0},{"$f":"-Debt!EA73","v":0},{"$f":"-Debt!EB73","v":0},{"$f":"-Debt!EC73","v":0},{"$f":"-Debt!ED73","v":0},{"$f":"-Debt!EE73","v":0},{"$f":"-Debt!EF73","v":0},{"$f":"-Debt!EG73","v":0},{"$f":"-Debt!EH73","v":0},{"$f":"-Debt!EI73","v":0},{"$f":"-Debt!EJ73","v":0},{"$f":"-Debt!EK73","v":0},{"$f":"-Debt!EL73","v":0},{"$f":"-Debt!EM73","v":0},{"$f":"-Debt!EN73","v":0},{"$f":"-Debt!EO73","v":0},{"$f":"-Debt!EP73","v":0},{"$f":"-Debt!EQ73","v":0},{"$f":"-Debt!ER73","v":0},{"$f":"-Debt!ES73","v":0},{"$f":"-Debt!ET73","v":0},{"$f":"-Debt!EU73","v":0},{"$f":"-Debt!EV73","v":0},{"$f":"-Debt!EW73","v":0},{"$f":"-Debt!EX73","v":0},{"$f":"-Debt!EY73","v":0},{"$f":"-Debt!EZ73","v":0},{"$f":"-Debt!FA73","v":0},{"$f":"-Debt!FB73","v":0},{"$f":"-Debt!FC73","v":0},{"$f":"-Debt!FD73","v":0},{"$f":"-Debt!FE73","v":0},{"$f":"-Debt!FF73","v":0}]
[null,"(-) Погашение кредита",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M62:FF62)","v":-507846.31651450001},{"$f":"Debt!M50","v":0},{"$f":"Debt!N50","v":0},{"$f":"Debt!O50","v":0},{"$f":"Debt!P50","v":0},{"$f":"Debt!Q50","v":0},{"$f":"Debt!R50","v":0},{"$f":"Debt!S50","v":0},{"$f":"Debt!T50","v":0},{"$f":"Debt!U50","v":0},{"$f":"Debt!V50","v":0},{"$f":"Debt!W50","v":0},{"$f":"Debt!X50","v":0},{"$f":"Debt!Y50","v":-17094.704060035197},{"$f":"Debt!Z50","v":-117262.17833116042},{"$f":"Debt!AA50","v":-23220.607347835205},{"$f":"Debt!AB50","v":-23818.028997021946},{"$f":"Debt!AC50","v":-24292.528872064264},{"$f":"Debt!AD50","v":-25027.27330543226},{"$f":"Debt!AE50","v":-25816.751270781224},{"$f":"Debt!AF50","v":-26555.559158488344},{"$f":"Debt!AG50","v":-27134.638718434748},{"$f":"Debt!AH50","v":-27959.143652769326},{"$f":"Debt!AI50","v":-28812.196676580421},{"$f":"Debt!AJ50","v":-29591.927383837501},{"$f":"Debt!AK50","v":-30288.760015970191},{"$f":"Debt!AL50","v":-31219.028915222345},{"$f":"Debt!AM50","v":-32112.514590658408},{"$f":"Debt!AN50","v":-17640.475218208216},{"$f":"Debt!AO50","v":0},{"$f":"Debt!AP50","v":0},{"$f":"Debt!AQ50","v":0},{"$f":"Debt!AR50","v":0},{"$f":"Debt!AS50","v":0},{"$f":"Debt!AT50","v":0},{"$f":"Debt!AU50","v":0},{"$f":"Debt!AV50","v":0},{"$f":"Debt!AW50","v":0},{"$f":"Debt!AX50","v":0},{"$f":"Debt!AY50","v":0},{"$f":"Debt!AZ50","v":0},{"$f":"Debt!BA50","v":0},{"$f":"Debt!BB50","v":0},{"$f":"Debt!BC50","v":0},{"$f":"Debt!BD50","v":0},{"$f":"Debt!BE50","v":0},{"$f":"Debt!BF50","v":0},{"$f":"Debt!BG50","v":0},{"$f":"Debt!BH50","v":0},{"$f":"Debt!BI50","v":0},{"$f":"Debt!BJ50","v":0},{"$f":"Debt!BK50","v":0},{"$f":"Debt!BL50","v":0},{"$f":"Debt!BM50","v":0},{"$f":"Debt!BN50","v":0},{"$f":"Debt!BO50","v":0},{"$f":"Debt!BP50","v":0},{"$f":"Debt!BQ50","v":0},{"$f":"Debt!BR50","v":0},{"$f":"Debt!BS50","v":0},{"$f":"Debt!BT50","v":0},{"$f":"Debt!BU50","v":0},{"$f":"Debt!BV50","v":0},{"$f":"Debt!BW50","v":0},{"$f":"Debt!BX50","v":0},{"$f":"Debt!BY50","v":0},{"$f":"Debt!BZ50","v":0},{"$f":"Debt!CA50","v":0},{"$f":"Debt!CB50","v":0},{"$f":"Debt!CC50","v":0},{"$f":"Debt!CD50","v":0},{"$f":"Debt!CE50","v":0},{"$f":"Debt!CF50","v":0},{"$f":"Debt!CG50","v":0},{"$f":"Debt!CH50","v":0},{"$f":"Debt!CI50","v":0},{"$f":"Debt!CJ50","v":0},{"$f":"Debt!CK50","v":0},{"$f":"Debt!CL50","v":0},{"$f":"Debt!CM50","v":0},{"$f":"Debt!CN50","v":0},{"$f":"Debt!CO50","v":0},{"$f":"Debt!CP50","v":0},{"$f":"Debt!CQ50","v":0},{"$f":"Debt!CR50","v":0},{"$f":"Debt!CS50","v":0},{"$f":"Debt!CT50","v":0},{"$f":"Debt!CU50","v":0},{"$f":"Debt!CV50","v":0},{"$f":"Debt!CW50","v":0},{"$f":"Debt!CX50","v":0},{"$f":"Debt!CY50","v":0},{"$f":"Debt!CZ50","v":0},{"$f":"Debt!DA50","v":0},{"$f":"Debt!DB50","v":0},{"$f":"Debt!DC50","v":0},{"$f":"Debt!DD50","v":0},{"$f":"Debt!DE50","v":0},{"$f":"Debt!DF50","v":0},{"$f":"Debt!DG50","v":0},{"$f":"Debt!DH50","v":0},{"$f":"Debt!DI50","v":0},{"$f":"Debt!DJ50","v":0},{"$f":"Debt!DK50","v":0},{"$f":"Debt!DL50","v":0},{"$f":"Debt!DM50","v":0},{"$f":"Debt!DN50","v":0},{"$f":"Debt!DO50","v":0},{"$f":"Debt!DP50","v":0},{"$f":"Debt!DQ50","v":0},{"$f":"Debt!DR50","v":0},{"$f":"Debt!DS50","v":0},{"$f":"Debt!DT50","v":0},{"$f":"Debt!DU50","v":0},{"$f":"Debt!DV50","v":0},{"$f":"Debt!DW50","v":0},{"$f":"Debt!DX50","v":0},{"$f":"Debt!DY50","v":0},{"$f":"Debt!DZ50","v":0},{"$f":"Debt!EA50","v":0},{"$f":"Debt!EB50","v":0},{"$f":"Debt!EC50","v":0},{"$f":"Debt!ED50","v":0},{"$f":"Debt!EE50","v":0},{"$f":"Debt!EF50","v":0},{"$f":"Debt!EG50","v":0},{"$f":"Debt!EH50","v":0},{"$f":"Debt!EI50","v":0},{"$f":"Debt!EJ50","v":0},{"$f":"Debt!EK50","v":0},{"$f":"Debt!EL50","v":0},{"$f":"Debt!EM50","v":0},{"$f":"Debt!EN50","v":0},{"$f":"Debt!EO50","v":0},{"$f":"Debt!EP50","v":0},{"$f":"Debt!EQ50","v":0},{"$f":"Debt!ER50","v":0},{"$f":"Debt!ES50","v":0},{"$f":"Debt!ET50","v":0},{"$f":"Debt!EU50","v":0},{"$f":"Debt!EV50","v":0},{"$f":"Debt!EW50","v":0},{"$f":"Debt!EX50","v":0},{"$f":"Debt!EY50","v":0},{"$f":"Debt!EZ50","v":0},{"$f":"Debt!FA50","v":0},{"$f":"Debt!FB50","v":0},{"$f":"Debt!FC50","v":0},{"$f":"Debt!FD50","v":0},{"$f":"Debt!FE50","v":0},{"$f":"Debt!FF50","v":0}]
[null,"Поток, доступный для распределения на акционеров",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M63:FF63)","v":305371.30756731564},{"$f":"SUM(M57:M62)","v":0},0,0,0,7.2759576141834259E-12,0,-3.4106051316484809E-12,-9.3223206931725144E-12,-4.5474735088646412E-13,-1.0004441719502211E-11,-3.8198777474462986E-11,-1.2732925824820995E-11,6204.4430748285522,26173.754197621456,6715.1971274074531,6663.6942310717641,6649.0660424954258,6680.9843519408823,6700.0985725668725,6685.7870189104724,6656.3454743168986,6684.7005124000025,6700.6955262910597,6688.2019775220833,6668.0097625866838,6692.8122756621851,6698.3934828951678,21646.963919043796,39115.169373623365,39208.99513062874,30978.741273775311,55159.254241727525,{"$f":"SUM(AS57:AS62)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"SUM(BY57:BY62)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"SUM(DE57:DE62)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"SUM(EK57:EK62)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13]
[null,"(-) Погашение процентов по акционерному займу",null,null,null,null,null,"тыс. руб.",null,null,null,-86580.376168535207,{"$f":"Investor!M106","v":0},{"$f":"Investor!N106","v":0},{"$f":"Investor!O106","v":0},{"$f":"Investor!P106","v":0},{"$f":"Investor!Q106","v":0},{"$f":"Investor!R106","v":0},{"$f":"Investor!S106","v":0},{"$f":"Investor!T106","v":0},{"$f":"Investor!U106","v":0},{"$f":"Investor!V106","v":0},{"$f":"Investor!W106","v":0},{"$f":"Investor!X106","v":0},{"$f":"Investor!Y106","v":-1209.0788800711889},{"$f":"Investor!Z106","v":-1529.9975372318695},{"$f":"Investor!AA106","v":-4781.2119049766952},{"$f":"Investor!AB106","v":-5636.1480358418594},{"$f":"Investor!AC106","v":-3714.2467123808583},{"$f":"Investor!AD106","v":-4289.3995985215988},{"$f":"Investor!AE106","v":-4983.3064607406113},{"$f":"Investor!AF106","v":-5793.6721167297055},{"$f":"Investor!AG106","v":-3773.6582251727541},{"$f":"Investor!AH106","v":-4456.3879690917738},{"$f":"Investor!AI106","v":-5229.4659234476139},{"$f":"Investor!AJ106","v":-6100.3583683016886},{"$f":"Investor!AK106","v":-3888.9761865842697},{"$f":"Investor!AL106","v":-4695.2325204588997},{"$f":"Investor!AM106","v":-5560.8121597300387},{"$f":"Investor!AN106","v":-6461.7972232037937},{"$f":"Investor!AO106","v":-3619.1565865125003},{"$f":"Investor!AP106","v":-3619.1565865125003},{"$f":"Investor!AQ106","v":-3619.1565865125003},{"$f":"Investor!AR106","v":-3619.1565865125003},{"$f":"Investor!AS106","v":0},{"$f":"Investor!AT106","v":0},{"$f":"Investor!AU106","v":0},{"$f":"Investor!AV106","v":0},{"$f":"Investor!AW106","v":0},{"$f":"Investor!AX106","v":0},{"$f":"Investor!AY106","v":0},{"$f":"Investor!AZ106","v":0},{"$f":"Investor!BA106","v":0},{"$f":"Investor!BB106","v":0},{"$f":"Investor!BC106","v":0},{"$f":"Investor!BD106","v":0},{"$f":"Investor!BE106","v":0},{"$f":"Investor!BF106","v":0},{"$f":"Investor!BG106","v":0},{"$f":"Investor!BH106","v":0},{"$f":"Investor!BI106","v":0},{"$f":"Investor!BJ106","v":0},{"$f":"Investor!BK106","v":0},{"$f":"Investor!BL106","v":0},{"$f":"Investor!BM106","v":0},{"$f":"Investor!BN106","v":0},{"$f":"Investor!BO106","v":0},{"$f":"Investor!BP106","v":0},{"$f":"Investor!BQ106","v":0},{"$f":"Investor!BR106","v":0},{"$f":"Investor!BS106","v":0},{"$f":"Investor!BT106","v":0},{"$f":"Investor!BU106","v":0},{"$f":"Investor!BV106","v":0},{"$f":"Investor!BW106","v":0},{"$f":"Investor!BX106","v":0},{"$f":"Investor!BY106","v":0},{"$f":"Investor!BZ106","v":0},{"$f":"Investor!CA106","v":0},{"$f":"Investor!CB106","v":0},{"$f":"Investor!CC106","v":0},{"$f":"Investor!CD106","v":0},{"$f":"Investor!CE106","v":0},{"$f":"Investor!CF106","v":0},{"$f":"Investor!CG106","v":0},{"$f":"Investor!CH106","v":0},{"$f":"Investor!CI106","v":0},{"$f":"Investor!CJ106","v":0},{"$f":"Investor!CK106","v":0},{"$f":"Investor!CL106","v":0},{"$f":"Investor!CM106","v":0},{"$f":"Investor!CN106","v":0},{"$f":"Investor!CO106","v":0},{"$f":"Investor!CP106","v":0},{"$f":"Investor!CQ106","v":0},{"$f":"Investor!CR106","v":0},{"$f":"Investor!CS106","v":0},{"$f":"Investor!CT106","v":0},{"$f":"Investor!CU106","v":0},{"$f":"Investor!CV106","v":0},{"$f":"Investor!CW106","v":0},{"$f":"Investor!CX106","v":0},{"$f":"Investor!CY106","v":0},{"$f":"Investor!CZ106","v":0},{"$f":"Investor!DA106","v":0},{"$f":"Investor!DB106","v":0},{"$f":"Investor!DC106","v":0},{"$f":"Investor!DD106","v":0},{"$f":"Investor!DE106","v":0},{"$f":"Investor!DF106","v":0},{"$f":"Investor!DG106","v":0},{"$f":"Investor!DH106","v":0},{"$f":"Investor!DI106","v":0},{"$f":"Investor!DJ106","v":0},{"$f":"Investor!DK106","v":0},{"$f":"Investor!DL106","v":0},{"$f":"Investor!DM106","v":0},{"$f":"Investor!DN106","v":0},{"$f":"Investor!DO106","v":0},{"$f":"Investor!DP106","v":0},{"$f":"Investor!DQ106","v":0},{"$f":"Investor!DR106","v":0},{"$f":"Investor!DS106","v":0},{"$f":"Investor!DT106","v":0},{"$f":"Investor!DU106","v":0},{"$f":"Investor!DV106","v":0},{"$f":"Investor!DW106","v":0},{"$f":"Investor!DX106","v":0},{"$f":"Investor!DY106","v":0},{"$f":"Investor!DZ106","v":0},{"$f":"Investor!EA106","v":0},{"$f":"Investor!EB106","v":0},{"$f":"Investor!EC106","v":0},{"$f":"Investor!ED106","v":0},{"$f":"Investor!EE106","v":0},{"$f":"Investor!EF106","v":0},{"$f":"Investor!EG106","v":0},{"$f":"Investor!EH106","v":0},{"$f":"Investor!EI106","v":0},{"$f":"Investor!EJ106","v":0},{"$f":"Investor!EK106","v":0},{"$f":"Investor!EL106","v":0},{"$f":"Investor!EM106","v":0},{"$f":"Investor!EN106","v":0},{"$f":"Investor!EO106","v":0},{"$f":"Investor!EP106","v":0},{"$f":"Investor!EQ106","v":0},{"$f":"Investor!ER106","v":0},{"$f":"Investor!ES106","v":0},{"$f":"Investor!ET106","v":0},{"$f":"Investor!EU106","v":0},{"$f":"Investor!EV106","v":0},{"$f":"Investor!EW106","v":0},{"$f":"Investor!EX106","v":0},{"$f":"Investor!EY106","v":0},{"$f":"Investor!EZ106","v":0},{"$f":"Investor!FA106","v":0},{"$f":"Investor!FB106","v":0},{"$f":"Investor!FC106","v":0},{"$f":"Investor!FD106","v":0},{"$f":"Investor!FE106","v":0},{"$f":"Investor!FF106","v":0}]
[null,"(-) Погашение акционерного займа",null,null,null,null,null,"тыс. руб.",null,null,null,-217648.42136335719,{"$f":"Investor!M92","v":0},{"$f":"Investor!N92","v":0},{"$f":"Investor!O92","v":0},{"$f":"Investor!P92","v":0},{"$f":"Investor!Q92","v":0},{"$f":"Investor!R92","v":0},{"$f":"Investor!S92","v":0},{"$f":"Investor!T92","v":0},{"$f":"Investor!U92","v":0},{"$f":"Investor!V92","v":0},{"$f":"Investor!W92","v":0},{"$f":"Investor!X92","v":0},{"$f":"Investor!Y92","v":-4995.3641947573633},{"$f":"Investor!Z92","v":-24643.756660389587},{"$f":"Investor!AA92","v":-1933.9852224307579},{"$f":"Investor!AB92","v":-1027.5461952299047},{"$f":"Investor!AC92","v":-2934.8193301145675},{"$f":"Investor!AD92","v":-2391.5847534192835},{"$f":"Investor!AE92","v":-1716.7921118262611},{"$f":"Investor!AF92","v":-892.11490218076688},{"$f":"Investor!AG92","v":-2882.6872491441445},{"$f":"Investor!AH92","v":-2228.3125433082287},{"$f":"Investor!AI92","v":-1471.2296028434457},{"$f":"Investor!AJ92","v":-587.84360922039468},{"$f":"Investor!AK92","v":-2779.0335760024141},{"$f":"Investor!AL92","v":-1997.5797552032855},{"$f":"Investor!AM92","v":-1137.5813231651291},{"$f":"Investor!AN92","v":-15185.166695840002},{"$f":"Investor!AO92","v":-35496.012787110863},{"$f":"Investor!AP92","v":-35589.838544116239},{"$f":"Investor!AQ92","v":-27359.58468726281},{"$f":"Investor!AR92","v":-50397.587619791775},{"$f":"Investor!AS92","v":0},{"$f":"Investor!AT92","v":0},{"$f":"Investor!AU92","v":0},{"$f":"Investor!AV92","v":0},{"$f":"Investor!AW92","v":0},{"$f":"Investor!AX92","v":0},{"$f":"Investor!AY92","v":0},{"$f":"Investor!AZ92","v":0},{"$f":"Investor!BA92","v":0},{"$f":"Investor!BB92","v":0},{"$f":"Investor!BC92","v":0},{"$f":"Investor!BD92","v":0},{"$f":"Investor!BE92","v":0},{"$f":"Investor!BF92","v":0},{"$f":"Investor!BG92","v":0},{"$f":"Investor!BH92","v":0},{"$f":"Investor!BI92","v":0},{"$f":"Investor!BJ92","v":0},{"$f":"Investor!BK92","v":0},{"$f":"Investor!BL92","v":0},{"$f":"Investor!BM92","v":0},{"$f":"Investor!BN92","v":0},{"$f":"Investor!BO92","v":0},{"$f":"Investor!BP92","v":0},{"$f":"Investor!BQ92","v":0},{"$f":"Investor!BR92","v":0},{"$f":"Investor!BS92","v":0},{"$f":"Investor!BT92","v":0},{"$f":"Investor!BU92","v":0},{"$f":"Investor!BV92","v":0},{"$f":"Investor!BW92","v":0},{"$f":"Investor!BX92","v":0},{"$f":"Investor!BY92","v":0},{"$f":"Investor!BZ92","v":0},{"$f":"Investor!CA92","v":0},{"$f":"Investor!CB92","v":0},{"$f":"Investor!CC92","v":0},{"$f":"Investor!CD92","v":0},{"$f":"Investor!CE92","v":0},{"$f":"Investor!CF92","v":0},{"$f":"Investor!CG92","v":0},{"$f":"Investor!CH92","v":0},{"$f":"Investor!CI92","v":0},{"$f":"Investor!CJ92","v":0},{"$f":"Investor!CK92","v":0},{"$f":"Investor!CL92","v":0},{"$f":"Investor!CM92","v":0},{"$f":"Investor!CN92","v":0},{"$f":"Investor!CO92","v":0},{"$f":"Investor!CP92","v":0},{"$f":"Investor!CQ92","v":0},{"$f":"Investor!CR92","v":0},{"$f":"Investor!CS92","v":0},{"$f":"Investor!CT92","v":0},{"$f":"Investor!CU92","v":0},{"$f":"Investor!CV92","v":0},{"$f":"Investor!CW92","v":0},{"$f":"Investor!CX92","v":0},{"$f":"Investor!CY92","v":0},{"$f":"Investor!CZ92","v":0},{"$f":"Investor!DA92","v":0},{"$f":"Investor!DB92","v":0},{"$f":"Investor!DC92","v":0},{"$f":"Investor!DD92","v":0},{"$f":"Investor!DE92","v":0},{"$f":"Investor!DF92","v":0},{"$f":"Investor!DG92","v":0},{"$f":"Investor!DH92","v":0},{"$f":"Investor!DI92","v":0},{"$f":"Investor!DJ92","v":0},{"$f":"Investor!DK92","v":0},{"$f":"Investor!DL92","v":0},{"$f":"Investor!DM92","v":0},{"$f":"Investor!DN92","v":0},{"$f":"Investor!DO92","v":0},{"$f":"Investor!DP92","v":0},{"$f":"Investor!DQ92","v":0},{"$f":"Investor!DR92","v":0},{"$f":"Investor!DS92","v":0},{"$f":"Investor!DT92","v":0},{"$f":"Investor!DU92","v":0},{"$f":"Investor!DV92","v":0},{"$f":"Investor!DW92","v":0},{"$f":"Investor!DX92","v":0},{"$f":"Investor!DY92","v":0},{"$f":"Investor!DZ92","v":0},{"$f":"Investor!EA92","v":0},{"$f":"Investor!EB92","v":0},{"$f":"Investor!EC92","v":0},{"$f":"Investor!ED92","v":0},{"$f":"Investor!EE92","v":0},{"$f":"Investor!EF92","v":0},{"$f":"Investor!EG92","v":0},{"$f":"Investor!EH92","v":0},{"$f":"Investor!EI92","v":0},{"$f":"Investor!EJ92","v":0},{"$f":"Investor!EK92","v":0},{"$f":"Investor!EL92","v":0},{"$f":"Investor!EM92","v":0},{"$f":"Investor!EN92","v":0},{"$f":"Investor!EO92","v":0},{"$f":"Investor!EP92","v":0},{"$f":"Investor!EQ92","v":0},{"$f":"Investor!ER92","v":0},{"$f":"Investor!ES92","v":0},{"$f":"Investor!ET92","v":0},{"$f":"Investor!EU92","v":0},{"$f":"Investor!EV92","v":0},{"$f":"Investor!EW92","v":0},{"$f":"Investor!EX92","v":0},{"$f":"Investor!EY92","v":0},{"$f":"Investor!EZ92","v":0},{"$f":"Investor!FA92","v":0},{"$f":"Investor!FB92","v":0},{"$f":"Investor!FC92","v":0},{"$f":"Investor!FD92","v":0},{"$f":"Investor!FE92","v":0},{"$f":"Investor!FF92","v":0}]
[null,"Чистый денежный поток до выплаты дивидендов",null,null,null,null,null,"тыс. руб.",null,null,null,1142.5100354231286,{"$f":"SUM(M63:M65)","v":0},0,0,0,7.2759576141834259E-12,0,-3.4106051316484809E-12,-9.3223206931725144E-12,-4.5474735088646412E-13,-1.0004441719502211E-11,-3.8198777474462986E-11,-1.2732925824820995E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO63:AO65)","v":0},0,0,1142.5100354232491,{"$f":"SUM(AS63:AS65)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"SUM(BY63:BY65)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"SUM(DE63:DE65)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"SUM(EK63:EK65)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13]
[null,"(-) Выплата дивидендов",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"Investor!M48","v":0},{"$f":"Investor!N48","v":0},{"$f":"Investor!O48","v":0},{"$f":"Investor!P48","v":0},{"$f":"Investor!Q48","v":0},{"$f":"Investor!R48","v":0},{"$f":"Investor!S48","v":0},{"$f":"Investor!T48","v":0},{"$f":"Investor!U48","v":0},{"$f":"Investor!V48","v":0},{"$f":"Investor!W48","v":0},{"$f":"Investor!X48","v":0},{"$f":"Investor!Y48","v":0},{"$f":"Investor!Z48","v":0},{"$f":"Investor!AA48","v":0},{"$f":"Investor!AB48","v":0},{"$f":"Investor!AC48","v":0},{"$f":"Investor!AD48","v":0},{"$f":"Investor!AE48","v":0},{"$f":"Investor!AF48","v":0},{"$f":"Investor!AG48","v":0},{"$f":"Investor!AH48","v":0},{"$f":"Investor!AI48","v":0},{"$f":"Investor!AJ48","v":0},{"$f":"Investor!AK48","v":0},{"$f":"Investor!AL48","v":0},{"$f":"Investor!AM48","v":0},{"$f":"Investor!AN48","v":0},{"$f":"Investor!AO48","v":0},{"$f":"Investor!AP48","v":0},{"$f":"Investor!AQ48","v":0},{"$f":"Investor!AR48","v":0},{"$f":"Investor!AS48","v":0},{"$f":"Investor!AT48","v":0},{"$f":"Investor!AU48","v":0},{"$f":"Investor!AV48","v":0},{"$f":"Investor!AW48","v":0},{"$f":"Investor!AX48","v":0},{"$f":"Investor!AY48","v":0},{"$f":"Investor!AZ48","v":0},{"$f":"Investor!BA48","v":0},{"$f":"Investor!BB48","v":0},{"$f":"Investor!BC48","v":0},{"$f":"Investor!BD48","v":0},{"$f":"Investor!BE48","v":0},{"$f":"Investor!BF48","v":0},{"$f":"Investor!BG48","v":0},{"$f":"Investor!BH48","v":0},{"$f":"Investor!BI48","v":0},{"$f":"Investor!BJ48","v":0},{"$f":"Investor!BK48","v":0},{"$f":"Investor!BL48","v":0},{"$f":"Investor!BM48","v":0},{"$f":"Investor!BN48","v":0},{"$f":"Investor!BO48","v":0},{"$f":"Investor!BP48","v":0},{"$f":"Investor!BQ48","v":0},{"$f":"Investor!BR48","v":0},{"$f":"Investor!BS48","v":0},{"$f":"Investor!BT48","v":0},{"$f":"Investor!BU48","v":0},{"$f":"Investor!BV48","v":0},{"$f":"Investor!BW48","v":0},{"$f":"Investor!BX48","v":0},{"$f":"Investor!BY48","v":0},{"$f":"Investor!BZ48","v":0},{"$f":"Investor!CA48","v":0},{"$f":"Investor!CB48","v":0},{"$f":"Investor!CC48","v":0},{"$f":"Investor!CD48","v":0},{"$f":"Investor!CE48","v":0},{"$f":"Investor!CF48","v":0},{"$f":"Investor!CG48","v":0},{"$f":"Investor!CH48","v":0},{"$f":"Investor!CI48","v":0},{"$f":"Investor!CJ48","v":0},{"$f":"Investor!CK48","v":0},{"$f":"Investor!CL48","v":0},{"$f":"Investor!CM48","v":0},{"$f":"Investor!CN48","v":0},{"$f":"Investor!CO48","v":0},{"$f":"Investor!CP48","v":0},{"$f":"Investor!CQ48","v":0},{"$f":"Investor!CR48","v":0},{"$f":"Investor!CS48","v":0},{"$f":"Investor!CT48","v":0},{"$f":"Investor!CU48","v":0},{"$f":"Investor!CV48","v":0},{"$f":"Investor!CW48","v":0},{"$f":"Investor!CX48","v":0},{"$f":"Investor!CY48","v":0},{"$f":"Investor!CZ48","v":0},{"$f":"Investor!DA48","v":0},{"$f":"Investor!DB48","v":0},{"$f":"Investor!DC48","v":0},{"$f":"Investor!DD48","v":0},{"$f":"Investor!DE48","v":0},{"$f":"Investor!DF48","v":0},{"$f":"Investor!DG48","v":0},{"$f":"Investor!DH48","v":0},{"$f":"Investor!DI48","v":0},{"$f":"Investor!DJ48","v":0},{"$f":"Investor!DK48","v":0},{"$f":"Investor!DL48","v":0},{"$f":"Investor!DM48","v":0},{"$f":"Investor!DN48","v":0},{"$f":"Investor!DO48","v":0},{"$f":"Investor!DP48","v":0},{"$f":"Investor!DQ48","v":0},{"$f":"Investor!DR48","v":0},{"$f":"Investor!DS48","v":0},{"$f":"Investor!DT48","v":0},{"$f":"Investor!DU48","v":0},{"$f":"Investor!DV48","v":0},{"$f":"Investor!DW48","v":0},{"$f":"Investor!DX48","v":0},{"$f":"Investor!DY48","v":0},{"$f":"Investor!DZ48","v":0},{"$f":"Investor!EA48","v":0},{"$f":"Investor!EB48","v":0},{"$f":"Investor!EC48","v":0},{"$f":"Investor!ED48","v":0},{"$f":"Investor!EE48","v":0},{"$f":"Investor!EF48","v":0},{"$f":"Investor!EG48","v":0},{"$f":"Investor!EH48","v":0},{"$f":"Investor!EI48","v":0},{"$f":"Investor!EJ48","v":0},{"$f":"Investor!EK48","v":0},{"$f":"Investor!EL48","v":0},{"$f":"Investor!EM48","v":0},{"$f":"Investor!EN48","v":0},{"$f":"Investor!EO48","v":0},{"$f":"Investor!EP48","v":0},{"$f":"Investor!EQ48","v":0},{"$f":"Investor!ER48","v":0},{"$f":"Investor!ES48","v":0},{"$f":"Investor!ET48","v":0},{"$f":"Investor!EU48","v":0},{"$f":"Investor!EV48","v":0},{"$f":"Investor!EW48","v":0},{"$f":"Investor!EX48","v":0},{"$f":"Investor!EY48","v":0},{"$f":"Investor!EZ48","v":0},{"$f":"Investor!FA48","v":0},{"$f":"Investor!FB48","v":0},{"$f":"Investor!FC48","v":0},{"$f":"Investor!FD48","v":0},{"$f":"Investor!FE48","v":0},{"$f":"Investor!FF48","v":0}]
[null,"Чистый денежный поток",null,null,null,null,null,"тыс. руб.",null,null,null,1142.5100354231286,{"$f":"SUM(M66:M67)","v":0},0,0,0,7.2759576141834259E-12,0,{"$f":"SUM(S66:S67)","v":-3.4106051316484809E-12},-9.3223206931725144E-12,-4.5474735088646412E-13,-1.0004441719502211E-11,-3.8198777474462986E-11,-1.2732925824820995E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1142.5100354232491,{"$f":"SUM(AS66:AS67)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"SUM(BY66:BY67)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"SUM(DE66:DE67)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"SUM(EK66:EK67)","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+IRR(M69:FF69))^4-1","v":0.13480439831007929},{"$f":"-M58-M56-M61-M62","v":5078.4631664827766},{"$f":"-N58-N56-N61-N62","v":0},0,0,0,0,-53346.331247211347,-32854.292963039217,-42093.104432897577,-113194.00364458883,-169202.21569270236,-58855.710472194318,31022.215374142761,130868.77098810731,33575.985637037258,33318.471155358835,33245.330212477158,33404.921759704412,33500.492862834362,33428.935094552391,33281.727371584493,33423.502562000052,33503.477631455309,33412.315893858315,33340.048812933419,33464.061378310944,33491.967414475868,18118.942978551921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BZ58-BZ56-BZ61-BZ62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EL58-EL56-EL61-EL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Чистый денежный поток, накопительно",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"ROUND(L70+M68,VSN_log)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AC70+AD68,VSN_log)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1142.51,{"$f":"ROUND(AR70+AS68,VSN_log)","v":1142.51},1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,{"$f":"ROUND(BX70+BY68,VSN_log)","v":1142.51},1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,{"$f":"ROUND(DD70+DE68,VSN_log)","v":1142.51},1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,{"$f":"ROUND(EJ70+EK68,VSN_log)","v":1142.51},1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51,1142.51]
[null,"Проверка: неотрицательный остаток денежных средств",null,{"$f":"AND(M71:FF71)","v":true},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"M70>-VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AS70>-VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BY70>-VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"DE70>-VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EK70>-VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
[null,"РАСЧЕТ ДОЛГОВЫХ КОВЕНАНТ"]
[]
[null,"DSCR и ISCR"]
[]
[null,"Поток, доступный для обслуживания долга (CFADS)",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M78:FF78)","v":228040.49608672757},{"$f":"M57","v":-10084.713166482776},-5006.25,-5006.25,-5006.25,-50563.755513292293,-36953.076130612608,-111312.57848469578,-38133.020468275943,-49521.812547662768,-124367.05619353833,-182817.08726687406,-72960.128836538439,37226.658448971313,157042.52518572877,40291.182764444711,39982.165386430599,39894.396254972584,40085.906111645294,40200.591435401235,40114.722113462863,39938.072845901392,40108.203074400059,40204.173157746365,40100.517871380398,40008.058575520103,40156.873653973133,40190.360897371036,39765.90689759572,39115.169373623365,39208.99513062874,30978.741273775311,55159.254241727525,{"$f":"AS57","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"BY57","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"DE57","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"EK57","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13]
[null,"Обслуживание долга",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M79:FF79)","v":648163.92639726913},{"$f":"-(M61+M62)","v":0},0,0,0,0,0,764.78084647740229,1987.4531115390257,3135.6350272800287,5466.5487896922741,9606.8685308957447,12801.472963999824,31022.215374142761,130868.77098810731,33575.985637037258,33318.471155358835,33245.330212477158,33404.921759704412,33500.492862834362,33428.935094552391,33281.727371584493,33423.502562000052,33503.477631455309,33412.315893858315,33340.048812933419,33464.061378310944,33491.967414475868,18118.942978551921,0,0,0,0,{"$f":"-(AS61+AS62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(BY61+BY62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(DE61+DE62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(EK61+EK62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Флаг погашения кредита",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"Debt!M36","v":0},{"$f":"Debt!N36","v":0},{"$f":"Debt!O36","v":0},{"$f":"Debt!P36","v":0},{"$f":"Debt!Q36","v":0},{"$f":"Debt!R36","v":0},{"$f":"Debt!S36","v":0},{"$f":"Debt!T36","v":0},{"$f":"Debt!U36","v":0},{"$f":"Debt!V36","v":0},{"$f":"Debt!W36","v":0},{"$f":"Debt!X36","v":0},{"$f":"Debt!Y36","v":1},{"$f":"Debt!Z36","v":1},{"$f":"Debt!AA36","v":1},{"$f":"Debt!AB36","v":1},{"$f":"Debt!AC36","v":1},{"$f":"Debt!AD36","v":1},{"$f":"Debt!AE36","v":1},{"$f":"Debt!AF36","v":1},{"$f":"Debt!AG36","v":1},{"$f":"Debt!AH36","v":1},{"$f":"Debt!AI36","v":1},{"$f":"Debt!AJ36","v":1},{"$f":"Debt!AK36","v":1},{"$f":"Debt!AL36","v":1},{"$f":"Debt!AM36","v":1},{"$f":"Debt!AN36","v":1},{"$f":"Debt!AO36","v":0},{"$f":"Debt!AP36","v":0},{"$f":"Debt!AQ36","v":0},{"$f":"Debt!AR36","v":0},{"$f":"Debt!AS36","v":0},{"$f":"Debt!AT36","v":0},{"$f":"Debt!AU36","v":0},{"$f":"Debt!AV36","v":0},{"$f":"Debt!AW36","v":0},{"$f":"Debt!AX36","v":0},{"$f":"Debt!AY36","v":0},{"$f":"Debt!AZ36","v":0},{"$f":"Debt!BA36","v":0},{"$f":"Debt!BB36","v":0},{"$f":"Debt!BC36","v":0},{"$f":"Debt!BD36","v":0},{"$f":"Debt!BE36","v":0},{"$f":"Debt!BF36","v":0},{"$f":"Debt!BG36","v":0},{"$f":"Debt!BH36","v":0},{"$f":"Debt!BI36","v":0},{"$f":"Debt!BJ36","v":0},{"$f":"Debt!BK36","v":0},{"$f":"Debt!BL36","v":0},{"$f":"Debt!BM36","v":0},{"$f":"Debt!BN36","v":0},{"$f":"Debt!BO36","v":0},{"$f":"Debt!BP36","v":0},{"$f":"Debt!BQ36","v":0},{"$f":"Debt!BR36","v":0},{"$f":"Debt!BS36","v":0},{"$f":"Debt!BT36","v":0},{"$f":"Debt!BU36","v":0},{"$f":"Debt!BV36","v":0},{"$f":"Debt!BW36","v":0},{"$f":"Debt!BX36","v":0},{"$f":"Debt!BY36","v":0},{"$f":"Debt!BZ36","v":0},{"$f":"Debt!CA36","v":0},{"$f":"Debt!CB36","v":0},{"$f":"Debt!CC36","v":0},{"$f":"Debt!CD36","v":0},{"$f":"Debt!CE36","v":0},{"$f":"Debt!CF36","v":0},{"$f":"Debt!CG36","v":0},{"$f":"Debt!CH36","v":0},{"$f":"Debt!CI36","v":0},{"$f":"Debt!CJ36","v":0},{"$f":"Debt!CK36","v":0},{"$f":"Debt!CL36","v":0},{"$f":"Debt!CM36","v":0},{"$f":"Debt!CN36","v":0},{"$f":"Debt!CO36","v":0},{"$f":"Debt!CP36","v":0},{"$f":"Debt!CQ36","v":0},{"$f":"Debt!CR36","v":0},{"$f":"Debt!CS36","v":0},{"$f":"Debt!CT36","v":0},{"$f":"Debt!CU36","v":0},{"$f":"Debt!CV36","v":0},{"$f":"Debt!CW36","v":0},{"$f":"Debt!CX36","v":0},{"$f":"Debt!CY36","v":0},{"$f":"Debt!CZ36","v":0},{"$f":"Debt!DA36","v":0},{"$f":"Debt!DB36","v":0},{"$f":"Debt!DC36","v":0},{"$f":"Debt!DD36","v":0},{"$f":"Debt!DE36","v":0},{"$f":"Debt!DF36","v":0},{"$f":"Debt!DG36","v":0},{"$f":"Debt!DH36","v":0},{"$f":"Debt!DI36","v":0},{"$f":"Debt!DJ36","v":0},{"$f":"Debt!DK36","v":0},{"$f":"Debt!DL36","v":0},{"$f":"Debt!DM36","v":0},{"$f":"Debt!DN36","v":0},{"$f":"Debt!DO36","v":0},{"$f":"Debt!DP36","v":0},{"$f":"Debt!DQ36","v":0},{"$f":"Debt!DR36","v":0},{"$f":"Debt!DS36","v":0},{"$f":"Debt!DT36","v":0},{"$f":"Debt!DU36","v":0},{"$f":"Debt!DV36","v":0},{"$f":"Debt!DW36","v":0},{"$f":"Debt!DX36","v":0},{"$f":"Debt!DY36","v":0},{"$f":"Debt!DZ36","v":0},{"$f":"Debt!EA36","v":0},{"$f":"Debt!EB36","v":0},{"$f":"Debt!EC36","v":0},{"$f":"Debt!ED36","v":0},{"$f":"Debt!EE36","v":0},{"$f":"Debt!EF36","v":0},{"$f":"Debt!EG36","v":0},{"$f":"Debt!EH36","v":0},{"$f":"Debt!EI36","v":0},{"$f":"Debt!EJ36","v":0},{"$f":"Debt!EK36","v":0},{"$f":"Debt!EL36","v":0},{"$f":"Debt!EM36","v":0},{"$f":"Debt!EN36","v":0},{"$f":"Debt!EO36","v":0},{"$f":"Debt!EP36","v":0},{"$f":"Debt!EQ36","v":0},{"$f":"Debt!ER36","v":0},{"$f":"Debt!ES36","v":0},{"$f":"Debt!ET36","v":0},{"$f":"Debt!EU36","v":0},{"$f":"Debt!EV36","v":0},{"$f":"Debt!EW36","v":0},{"$f":"Debt!EX36","v":0},{"$f":"Debt!EY36","v":0},{"$f":"Debt!EZ36","v":0},{"$f":"Debt!FA36","v":0},{"$f":"Debt!FB36","v":0},{"$f":"Debt!FC36","v":0},{"$f":"Debt!FD36","v":0},{"$f":"Debt!FE36","v":0},{"$f":"Debt!FF36","v":0}]
[null,"DSCR",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"IF(AND(M79>VSN,M78>VSN,M80=1),M78/M79,\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(AND(W79>VSN,W78>VSN,W80=1),W78/W79,\"NA\")","v":"NA"},"NA",1.2,1.2,1.2,1.2,1.1999999999999997,1.2,1.2,1.1999999999999997,1.2,1.2,1.1999999999999997,1.2001717569883108,1.2,1.2,1.1999999999999997,2.1947145009876201,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(AND(BY79>VSN,BY78>VSN,BY80=1),BY78/BY79,\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(AND(EK79>VSN,EK78>VSN,EK80=1),EK78/EK79,\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Минимальный DSCR",null,{"$f":"MIN(IF(M80:FF80,M81:FF81))","v":1.1999999999999997},null,null,null,"коэф"]
[null,"Средний DSCR",null,{"$f":"AVERAGE(IF(M80:FF80,M81:FF81))","v":1.2621803911234954},null,null,null,"коэф"]
[null,"Ковенант на минимальный DSCR",null,{"$f":"DSCR_min_req","v":1.2},null,null,null,"коэф"]
[null,"Проверка: выполнен ковенант на минимальный DSCR",null,{"$f":"(DSCR_min-D84)>-VSN","v":true},null,null,null,"проверка"]
[]
[]
[null,"Годовой DSCR",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"IF(AND(J16=3,M80=1),SUM(J57:M57)/(-SUM(J61:M62)),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",1.2,1.1999999999999997,1.2,1.1999999999999997,1.2000000000000002,1.2,1.1999999999999997,1.2,1.2000429483220665,1.200042929584632,1.2000429165635849,1.2000429202580347,1.3522034555616775,"NA","NA","NA","NA",{"$f":"IF(AND(AP16=3,AS80=1),SUM(AP57:AS57)/(-SUM(AP61:AS62)),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(AND(BV16=3,BY80=1),SUM(BV57:BY57)/(-SUM(BV61:BY62)),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(AND(DB16=3,DE80=1),SUM(DB57:DE57)/(-SUM(DB61:DE62)),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(AND(EH16=3,EK80=1),SUM(EH57:EK57)/(-SUM(EH61:EK62)),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Минимальный годовой DSCR",null,{"$f":"MIN(IF(M80:FF80,M88:FF88))","v":1.1999999999999997},null,null,null,"коэф"]
[]
[null,"Коэффициент при DSCR",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"IF(AND(M88<>\"NA\",I88=\"NA\"),1,IF(M88<>\"NA\",I91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(N88<>\"NA\",J88=\"NA\"),1,IF(N88<>\"NA\",J91+1,\"NA\"))","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",1,1,1,1,2,2,2,2,3,3,3,3,4,"NA",{"$f":"IF(AND(AP88<>\"NA\",AL88=\"NA\"),1,IF(AP88<>\"NA\",AL91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AQ88<>\"NA\",AM88=\"NA\"),1,IF(AQ88<>\"NA\",AM91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AR88<>\"NA\",AN88=\"NA\"),1,IF(AR88<>\"NA\",AN91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AS88<>\"NA\",AO88=\"NA\"),1,IF(AS88<>\"NA\",AO91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AT88<>\"NA\",AP88=\"NA\"),1,IF(AT88<>\"NA\",AP91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AU88<>\"NA\",AQ88=\"NA\"),1,IF(AU88<>\"NA\",AQ91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AV88<>\"NA\",AR88=\"NA\"),1,IF(AV88<>\"NA\",AR91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AW88<>\"NA\",AS88=\"NA\"),1,IF(AW88<>\"NA\",AS91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AX88<>\"NA\",AT88=\"NA\"),1,IF(AX88<>\"NA\",AT91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AY88<>\"NA\",AU88=\"NA\"),1,IF(AY88<>\"NA\",AU91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AZ88<>\"NA\",AV88=\"NA\"),1,IF(AZ88<>\"NA\",AV91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BA88<>\"NA\",AW88=\"NA\"),1,IF(BA88<>\"NA\",AW91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BB88<>\"NA\",AX88=\"NA\"),1,IF(BB88<>\"NA\",AX91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BC88<>\"NA\",AY88=\"NA\"),1,IF(BC88<>\"NA\",AY91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BD88<>\"NA\",AZ88=\"NA\"),1,IF(BD88<>\"NA\",AZ91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BE88<>\"NA\",BA88=\"NA\"),1,IF(BE88<>\"NA\",BA91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BF88<>\"NA\",BB88=\"NA\"),1,IF(BF88<>\"NA\",BB91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BG88<>\"NA\",BC88=\"NA\"),1,IF(BG88<>\"NA\",BC91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BH88<>\"NA\",BD88=\"NA\"),1,IF(BH88<>\"NA\",BD91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BI88<>\"NA\",BE88=\"NA\"),1,IF(BI88<>\"NA\",BE91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BJ88<>\"NA\",BF88=\"NA\"),1,IF(BJ88<>\"NA\",BF91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BK88<>\"NA\",BG88=\"NA\"),1,IF(BK88<>\"NA\",BG91+1,\"NA\"))","v":"NA"},"NA",{"$f":"IF(AND(BM88<>\"NA\",BI88=\"NA\"),1,IF(BM88<>\"NA\",BI91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BN88<>\"NA\",BJ88=\"NA\"),1,IF(BN88<>\"NA\",BJ91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BO88<>\"NA\",BK88=\"NA\"),1,IF(BO88<>\"NA\",BK91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BP88<>\"NA\",BL88=\"NA\"),1,IF(BP88<>\"NA\",BL91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BQ88<>\"NA\",BM88=\"NA\"),1,IF(BQ88<>\"NA\",BM91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BR88<>\"NA\",BN88=\"NA\"),1,IF(BR88<>\"NA\",BN91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BS88<>\"NA\",BO88=\"NA\"),1,IF(BS88<>\"NA\",BO91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BT88<>\"NA\",BP88=\"NA\"),1,IF(BT88<>\"NA\",BP91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BU88<>\"NA\",BQ88=\"NA\"),1,IF(BU88<>\"NA\",BQ91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BV88<>\"NA\",BR88=\"NA\"),1,IF(BV88<>\"NA\",BR91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BW88<>\"NA\",BS88=\"NA\"),1,IF(BW88<>\"NA\",BS91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BX88<>\"NA\",BT88=\"NA\"),1,IF(BX88<>\"NA\",BT91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BY88<>\"NA\",BU88=\"NA\"),1,IF(BY88<>\"NA\",BU91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BZ88<>\"NA\",BV88=\"NA\"),1,IF(BZ88<>\"NA\",BV91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CA88<>\"NA\",BW88=\"NA\"),1,IF(CA88<>\"NA\",BW91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CB88<>\"NA\",BX88=\"NA\"),1,IF(CB88<>\"NA\",BX91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CC88<>\"NA\",BY88=\"NA\"),1,IF(CC88<>\"NA\",BY91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CD88<>\"NA\",BZ88=\"NA\"),1,IF(CD88<>\"NA\",BZ91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CE88<>\"NA\",CA88=\"NA\"),1,IF(CE88<>\"NA\",CA91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CF88<>\"NA\",CB88=\"NA\"),1,IF(CF88<>\"NA\",CB91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CG88<>\"NA\",CC88=\"NA\"),1,IF(CG88<>\"NA\",CC91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CH88<>\"NA\",CD88=\"NA\"),1,IF(CH88<>\"NA\",CD91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CI88<>\"NA\",CE88=\"NA\"),1,IF(CI88<>\"NA\",CE91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CJ88<>\"NA\",CF88=\"NA\"),1,IF(CJ88<>\"NA\",CF91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CK88<>\"NA\",CG88=\"NA\"),1,IF(CK88<>\"NA\",CG91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CL88<>\"NA\",CH88=\"NA\"),1,IF(CL88<>\"NA\",CH91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CM88<>\"NA\",CI88=\"NA\"),1,IF(CM88<>\"NA\",CI91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CN88<>\"NA\",CJ88=\"NA\"),1,IF(CN88<>\"NA\",CJ91+1,\"NA\"))","v":"NA"},"NA",{"$f":"IF(AND(CP88<>\"NA\",CL88=\"NA\"),1,IF(CP88<>\"NA\",CL91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CQ88<>\"NA\",CM88=\"NA\"),1,IF(CQ88<>\"NA\",CM91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CR88<>\"NA\",CN88=\"NA\"),1,IF(CR88<>\"NA\",CN91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CS88<>\"NA\",CO88=\"NA\"),1,IF(CS88<>\"NA\",CO91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CT88<>\"NA\",CP88=\"NA\"),1,IF(CT88<>\"NA\",CP91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CU88<>\"NA\",CQ88=\"NA\"),1,IF(CU88<>\"NA\",CQ91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CV88<>\"NA\",CR88=\"NA\"),1,IF(CV88<>\"NA\",CR91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CW88<>\"NA\",CS88=\"NA\"),1,IF(CW88<>\"NA\",CS91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CX88<>\"NA\",CT88=\"NA\"),1,IF(CX88<>\"NA\",CT91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CY88<>\"NA\",CU88=\"NA\"),1,IF(CY88<>\"NA\",CU91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CZ88<>\"NA\",CV88=\"NA\"),1,IF(CZ88<>\"NA\",CV91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DA88<>\"NA\",CW88=\"NA\"),1,IF(DA88<>\"NA\",CW91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DB88<>\"NA\",CX88=\"NA\"),1,IF(DB88<>\"NA\",CX91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DC88<>\"NA\",CY88=\"NA\"),1,IF(DC88<>\"NA\",CY91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DD88<>\"NA\",CZ88=\"NA\"),1,IF(DD88<>\"NA\",CZ91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DE88<>\"NA\",DA88=\"NA\"),1,IF(DE88<>\"NA\",DA91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DF88<>\"NA\",DB88=\"NA\"),1,IF(DF88<>\"NA\",DB91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DG88<>\"NA\",DC88=\"NA\"),1,IF(DG88<>\"NA\",DC91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DH88<>\"NA\",DD88=\"NA\"),1,IF(DH88<>\"NA\",DD91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DI88<>\"NA\",DE88=\"NA\"),1,IF(DI88<>\"NA\",DE91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DJ88<>\"NA\",DF88=\"NA\"),1,IF(DJ88<>\"NA\",DF91+1,\"NA\"))","v":"NA"},"NA",{"$f":"IF(AND(DL88<>\"NA\",DH88=\"NA\"),1,IF(DL88<>\"NA\",DH91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DM88<>\"NA\",DI88=\"NA\"),1,IF(DM88<>\"NA\",DI91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DN88<>\"NA\",DJ88=\"NA\"),1,IF(DN88<>\"NA\",DJ91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DO88<>\"NA\",DK88=\"NA\"),1,IF(DO88<>\"NA\",DK91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DP88<>\"NA\",DL88=\"NA\"),1,IF(DP88<>\"NA\",DL91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DQ88<>\"NA\",DM88=\"NA\"),1,IF(DQ88<>\"NA\",DM91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DR88<>\"NA\",DN88=\"NA\"),1,IF(DR88<>\"NA\",DN91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DS88<>\"NA\",DO88=\"NA\"),1,IF(DS88<>\"NA\",DO91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DT88<>\"NA\",DP88=\"NA\"),1,IF(DT88<>\"NA\",DP91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DU88<>\"NA\",DQ88=\"NA\"),1,IF(DU88<>\"NA\",DQ91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DV88<>\"NA\",DR88=\"NA\"),1,IF(DV88<>\"NA\",DR91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DW88<>\"NA\",DS88=\"NA\"),1,IF(DW88<>\"NA\",DS91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DX88<>\"NA\",DT88=\"NA\"),1,IF(DX88<>\"NA\",DT91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DY88<>\"NA\",DU88=\"NA\"),1,IF(DY88<>\"NA\",DU91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DZ88<>\"NA\",DV88=\"NA\"),1,IF(DZ88<>\"NA\",DV91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EA88<>\"NA\",DW88=\"NA\"),1,IF(EA88<>\"NA\",DW91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EB88<>\"NA\",DX88=\"NA\"),1,IF(EB88<>\"NA\",DX91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EC88<>\"NA\",DY88=\"NA\"),1,IF(EC88<>\"NA\",DY91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(ED88<>\"NA\",DZ88=\"NA\"),1,IF(ED88<>\"NA\",DZ91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EE88<>\"NA\",EA88=\"NA\"),1,IF(EE88<>\"NA\",EA91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EF88<>\"NA\",EB88=\"NA\"),1,IF(EF88<>\"NA\",EB91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EG88<>\"NA\",EC88=\"NA\"),1,IF(EG88<>\"NA\",EC91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EH88<>\"NA\",ED88=\"NA\"),1,IF(EH88<>\"NA\",ED91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EI88<>\"NA\",EE88=\"NA\"),1,IF(EI88<>\"NA\",EE91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EJ88<>\"NA\",EF88=\"NA\"),1,IF(EJ88<>\"NA\",EF91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EK88<>\"NA\",EG88=\"NA\"),1,IF(EK88<>\"NA\",EG91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EL88<>\"NA\",EH88=\"NA\"),1,IF(EL88<>\"NA\",EH91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EM88<>\"NA\",EI88=\"NA\"),1,IF(EM88<>\"NA\",EI91+1,\"NA\"))","v":"NA"},"NA",{"$f":"IF(AND(EO88<>\"NA\",EK88=\"NA\"),1,IF(EO88<>\"NA\",EK91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EP88<>\"NA\",EL88=\"NA\"),1,IF(EP88<>\"NA\",EL91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EQ88<>\"NA\",EM88=\"NA\"),1,IF(EQ88<>\"NA\",EM91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(ER88<>\"NA\",EN88=\"NA\"),1,IF(ER88<>\"NA\",EN91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(ES88<>\"NA\",EO88=\"NA\"),1,IF(ES88<>\"NA\",EO91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(ET88<>\"NA\",EP88=\"NA\"),1,IF(ET88<>\"NA\",EP91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EU88<>\"NA\",EQ88=\"NA\"),1,IF(EU88<>\"NA\",EQ91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EV88<>\"NA\",ER88=\"NA\"),1,IF(EV88<>\"NA\",ER91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EW88<>\"NA\",ES88=\"NA\"),1,IF(EW88<>\"NA\",ES91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EX88<>\"NA\",ET88=\"NA\"),1,IF(EX88<>\"NA\",ET91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EY88<>\"NA\",EU88=\"NA\"),1,IF(EY88<>\"NA\",EU91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EZ88<>\"NA\",EV88=\"NA\"),1,IF(EZ88<>\"NA\",EV91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(FA88<>\"NA\",EW88=\"NA\"),1,IF(FA88<>\"NA\",EW91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(FB88<>\"NA\",EX88=\"NA\"),1,IF(FB88<>\"NA\",EX91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(FC88<>\"NA\",EY88=\"NA\"),1,IF(FC88<>\"NA\",EY91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(FD88<>\"NA\",EZ88=\"NA\"),1,IF(FD88<>\"NA\",EZ91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(FE88<>\"NA\",FA88=\"NA\"),1,IF(FE88<>\"NA\",FA91+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(FF88<>\"NA\",FB88=\"NA\"),1,IF(FF88<>\"NA\",FB91+1,\"NA\"))","v":"NA"}]
[null,"DSCR с коэффициентами",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"IF(M88=\"NA\",\"NA\",M88/M91)","v":"NA"},{"$f":"IF(N88=\"NA\",\"NA\",N88/N91)","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",1.2,1.1999999999999997,1.2,1.1999999999999997,0.60000000000000009,0.6,0.59999999999999987,0.6,0.40001431610735549,0.40001430986154402,0.40001430552119494,0.40001430675267824,{"$f":"IF(AN88=\"NA\",\"NA\",AN88/AN91)","v":0.33805086389041938},{"$f":"IF(AO88=\"NA\",\"NA\",AO88/AO91)","v":"NA"},{"$f":"IF(AP88=\"NA\",\"NA\",AP88/AP91)","v":"NA"},{"$f":"IF(AQ88=\"NA\",\"NA\",AQ88/AQ91)","v":"NA"},{"$f":"IF(AR88=\"NA\",\"NA\",AR88/AR91)","v":"NA"},{"$f":"IF(AS88=\"NA\",\"NA\",AS88/AS91)","v":"NA"},{"$f":"IF(AT88=\"NA\",\"NA\",AT88/AT91)","v":"NA"},{"$f":"IF(AU88=\"NA\",\"NA\",AU88/AU91)","v":"NA"},{"$f":"IF(AV88=\"NA\",\"NA\",AV88/AV91)","v":"NA"},{"$f":"IF(AW88=\"NA\",\"NA\",AW88/AW91)","v":"NA"},{"$f":"IF(AX88=\"NA\",\"NA\",AX88/AX91)","v":"NA"},{"$f":"IF(AY88=\"NA\",\"NA\",AY88/AY91)","v":"NA"},{"$f":"IF(AZ88=\"NA\",\"NA\",AZ88/AZ91)","v":"NA"},{"$f":"IF(BA88=\"NA\",\"NA\",BA88/BA91)","v":"NA"},{"$f":"IF(BB88=\"NA\",\"NA\",BB88/BB91)","v":"NA"},{"$f":"IF(BC88=\"NA\",\"NA\",BC88/BC91)","v":"NA"},{"$f":"IF(BD88=\"NA\",\"NA\",BD88/BD91)","v":"NA"},{"$f":"IF(BE88=\"NA\",\"NA\",BE88/BE91)","v":"NA"},{"$f":"IF(BF88=\"NA\",\"NA\",BF88/BF91)","v":"NA"},{"$f":"IF(BG88=\"NA\",\"NA\",BG88/BG91)","v":"NA"},{"$f":"IF(BH88=\"NA\",\"NA\",BH88/BH91)","v":"NA"},{"$f":"IF(BI88=\"NA\",\"NA\",BI88/BI91)","v":"NA"},{"$f":"IF(BJ88=\"NA\",\"NA\",BJ88/BJ91)","v":"NA"},{"$f":"IF(BK88=\"NA\",\"NA\",BK88/BK91)","v":"NA"},{"$f":"IF(BL88=\"NA\",\"NA\",BL88/BL91)","v":"NA"},"NA",{"$f":"IF(BN88=\"NA\",\"NA\",BN88/BN91)","v":"NA"},{"$f":"IF(BO88=\"NA\",\"NA\",BO88/BO91)","v":"NA"},{"$f":"IF(BP88=\"NA\",\"NA\",BP88/BP91)","v":"NA"},{"$f":"IF(BQ88=\"NA\",\"NA\",BQ88/BQ91)","v":"NA"},{"$f":"IF(BR88=\"NA\",\"NA\",BR88/BR91)","v":"NA"},{"$f":"IF(BS88=\"NA\",\"NA\",BS88/BS91)","v":"NA"},{"$f":"IF(BT88=\"NA\",\"NA\",BT88/BT91)","v":"NA"},{"$f":"IF(BU88=\"NA\",\"NA\",BU88/BU91)","v":"NA"},{"$f":"IF(BV88=\"NA\",\"NA\",BV88/BV91)","v":"NA"},{"$f":"IF(BW88=\"NA\",\"NA\",BW88/BW91)","v":"NA"},{"$f":"IF(BX88=\"NA\",\"NA\",BX88/BX91)","v":"NA"},{"$f":"IF(BY88=\"NA\",\"NA\",BY88/BY91)","v":"NA"},{"$f":"IF(BZ88=\"NA\",\"NA\",BZ88/BZ91)","v":"NA"},{"$f":"IF(CA88=\"NA\",\"NA\",CA88/CA91)","v":"NA"},{"$f":"IF(CB88=\"NA\",\"NA\",CB88/CB91)","v":"NA"},{"$f":"IF(CC88=\"NA\",\"NA\",CC88/CC91)","v":"NA"},{"$f":"IF(CD88=\"NA\",\"NA\",CD88/CD91)","v":"NA"},{"$f":"IF(CE88=\"NA\",\"NA\",CE88/CE91)","v":"NA"},{"$f":"IF(CF88=\"NA\",\"NA\",CF88/CF91)","v":"NA"},{"$f":"IF(CG88=\"NA\",\"NA\",CG88/CG91)","v":"NA"},{"$f":"IF(CH88=\"NA\",\"NA\",CH88/CH91)","v":"NA"},{"$f":"IF(CI88=\"NA\",\"NA\",CI88/CI91)","v":"NA"},{"$f":"IF(CJ88=\"NA\",\"NA\",CJ88/CJ91)","v":"NA"},{"$f":"IF(CK88=\"NA\",\"NA\",CK88/CK91)","v":"NA"},{"$f":"IF(CL88=\"NA\",\"NA\",CL88/CL91)","v":"NA"},"NA",{"$f":"IF(CN88=\"NA\",\"NA\",CN88/CN91)","v":"NA"},{"$f":"IF(CO88=\"NA\",\"NA\",CO88/CO91)","v":"NA"},{"$f":"IF(CP88=\"NA\",\"NA\",CP88/CP91)","v":"NA"},{"$f":"IF(CQ88=\"NA\",\"NA\",CQ88/CQ91)","v":"NA"},{"$f":"IF(CR88=\"NA\",\"NA\",CR88/CR91)","v":"NA"},{"$f":"IF(CS88=\"NA\",\"NA\",CS88/CS91)","v":"NA"},{"$f":"IF(CT88=\"NA\",\"NA\",CT88/CT91)","v":"NA"},{"$f":"IF(CU88=\"NA\",\"NA\",CU88/CU91)","v":"NA"},{"$f":"IF(CV88=\"NA\",\"NA\",CV88/CV91)","v":"NA"},{"$f":"IF(CW88=\"NA\",\"NA\",CW88/CW91)","v":"NA"},{"$f":"IF(CX88=\"NA\",\"NA\",CX88/CX91)","v":"NA"},{"$f":"IF(CY88=\"NA\",\"NA\",CY88/CY91)","v":"NA"},{"$f":"IF(CZ88=\"NA\",\"NA\",CZ88/CZ91)","v":"NA"},{"$f":"IF(DA88=\"NA\",\"NA\",DA88/DA91)","v":"NA"},{"$f":"IF(DB88=\"NA\",\"NA\",DB88/DB91)","v":"NA"},{"$f":"IF(DC88=\"NA\",\"NA\",DC88/DC91)","v":"NA"},{"$f":"IF(DD88=\"NA\",\"NA\",DD88/DD91)","v":"NA"},{"$f":"IF(DE88=\"NA\",\"NA\",DE88/DE91)","v":"NA"},{"$f":"IF(DF88=\"NA\",\"NA\",DF88/DF91)","v":"NA"},{"$f":"IF(DG88=\"NA\",\"NA\",DG88/DG91)","v":"NA"},{"$f":"IF(DH88=\"NA\",\"NA\",DH88/DH91)","v":"NA"},{"$f":"IF(DI88=\"NA\",\"NA\",DI88/DI91)","v":"NA"},{"$f":"IF(DJ88=\"NA\",\"NA\",DJ88/DJ91)","v":"NA"},{"$f":"IF(DK88=\"NA\",\"NA\",DK88/DK91)","v":"NA"},{"$f":"IF(DL88=\"NA\",\"NA\",DL88/DL91)","v":"NA"},"NA",{"$f":"IF(DN88=\"NA\",\"NA\",DN88/DN91)","v":"NA"},{"$f":"IF(DO88=\"NA\",\"NA\",DO88/DO91)","v":"NA"},{"$f":"IF(DP88=\"NA\",\"NA\",DP88/DP91)","v":"NA"},{"$f":"IF(DQ88=\"NA\",\"NA\",DQ88/DQ91)","v":"NA"},{"$f":"IF(DR88=\"NA\",\"NA\",DR88/DR91)","v":"NA"},{"$f":"IF(DS88=\"NA\",\"NA\",DS88/DS91)","v":"NA"},{"$f":"IF(DT88=\"NA\",\"NA\",DT88/DT91)","v":"NA"},{"$f":"IF(DU88=\"NA\",\"NA\",DU88/DU91)","v":"NA"},{"$f":"IF(DV88=\"NA\",\"NA\",DV88/DV91)","v":"NA"},{"$f":"IF(DW88=\"NA\",\"NA\",DW88/DW91)","v":"NA"},{"$f":"IF(DX88=\"NA\",\"NA\",DX88/DX91)","v":"NA"},{"$f":"IF(DY88=\"NA\",\"NA\",DY88/DY91)","v":"NA"},{"$f":"IF(DZ88=\"NA\",\"NA\",DZ88/DZ91)","v":"NA"},{"$f":"IF(EA88=\"NA\",\"NA\",EA88/EA91)","v":"NA"},{"$f":"IF(EB88=\"NA\",\"NA\",EB88/EB91)","v":"NA"},{"$f":"IF(EC88=\"NA\",\"NA\",EC88/EC91)","v":"NA"},{"$f":"IF(ED88=\"NA\",\"NA\",ED88/ED91)","v":"NA"},{"$f":"IF(EE88=\"NA\",\"NA\",EE88/EE91)","v":"NA"},{"$f":"IF(EF88=\"NA\",\"NA\",EF88/EF91)","v":"NA"},{"$f":"IF(EG88=\"NA\",\"NA\",EG88/EG91)","v":"NA"},{"$f":"IF(EH88=\"NA\",\"NA\",EH88/EH91)","v":"NA"},{"$f":"IF(EI88=\"NA\",\"NA\",EI88/EI91)","v":"NA"},{"$f":"IF(EJ88=\"NA\",\"NA\",EJ88/EJ91)","v":"NA"},{"$f":"IF(EK88=\"NA\",\"NA\",EK88/EK91)","v":"NA"},{"$f":"IF(EL88=\"NA\",\"NA\",EL88/EL91)","v":"NA"},"NA",{"$f":"IF(EN88=\"NA\",\"NA\",EN88/EN91)","v":"NA"},{"$f":"IF(EO88=\"NA\",\"NA\",EO88/EO91)","v":"NA"},{"$f":"IF(EP88=\"NA\",\"NA\",EP88/EP91)","v":"NA"},{"$f":"IF(EQ88=\"NA\",\"NA\",EQ88/EQ91)","v":"NA"},{"$f":"IF(ER88=\"NA\",\"NA\",ER88/ER91)","v":"NA"},{"$f":"IF(ES88=\"NA\",\"NA\",ES88/ES91)","v":"NA"},{"$f":"IF(ET88=\"NA\",\"NA\",ET88/ET91)","v":"NA"},{"$f":"IF(EU88=\"NA\",\"NA\",EU88/EU91)","v":"NA"},{"$f":"IF(EV88=\"NA\",\"NA\",EV88/EV91)","v":"NA"},{"$f":"IF(EW88=\"NA\",\"NA\",EW88/EW91)","v":"NA"},{"$f":"IF(EX88=\"NA\",\"NA\",EX88/EX91)","v":"NA"},{"$f":"IF(EY88=\"NA\",\"NA\",EY88/EY91)","v":"NA"},{"$f":"IF(EZ88=\"NA\",\"NA\",EZ88/EZ91)","v":"NA"},{"$f":"IF(FA88=\"NA\",\"NA\",FA88/FA91)","v":"NA"},{"$f":"IF(FB88=\"NA\",\"NA\",FB88/FB91)","v":"NA"},{"$f":"IF(FC88=\"NA\",\"NA\",FC88/FC91)","v":"NA"},{"$f":"IF(FD88=\"NA\",\"NA\",FD88/FD91)","v":"NA"},{"$f":"IF(FE88=\"NA\",\"NA\",FE88/FE91)","v":"NA"},{"$f":"IF(FF88=\"NA\",\"NA\",FF88/FF91)","v":"NA"}]
[null,"Годовые коэффициенты",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"IF(AND(M91<>\"NA\",L91<>M91),1/M91,\"NA\")","v":"NA"},{"$f":"IF(AND(N91<>\"NA\",M91<>N91),1/N91,\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",1,"NA","NA","NA",0.5,"NA","NA",{"$f":"IF(AND(AI91<>\"NA\",AH91<>AI91),1/AI91,\"NA\")","v":"NA"},0.33333333333333331,"NA",{"$f":"IF(AND(AL91<>\"NA\",AK91<>AL91),1/AL91,\"NA\")","v":"NA"},"NA",0.25,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(AND(BB91<>\"NA\",BA91<>BB91),1/BB91,\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(AND(DN91<>\"NA\",DM91<>DN91),1/DN91,\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Взвешенный годовой DSCR",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"IF(M93<>\"NA\",M92,\"NA\")","v":"NA"},{"$f":"IF(N93<>\"NA\",N92,\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",1.2,"NA","NA","NA",0.60000000000000009,"NA","NA","NA",0.40001431610735549,"NA",{"$f":"IF(AL93<>\"NA\",AL92,\"NA\")","v":"NA"},{"$f":"IF(AM93<>\"NA\",AM92,\"NA\")","v":"NA"},{"$f":"IF(AN93<>\"NA\",AN92,\"NA\")","v":0.33805086389041938},{"$f":"IF(AO93<>\"NA\",AO92,\"NA\")","v":"NA"},{"$f":"IF(AP93<>\"NA\",AP92,\"NA\")","v":"NA"},{"$f":"IF(AQ93<>\"NA\",AQ92,\"NA\")","v":"NA"},{"$f":"IF(AR93<>\"NA\",AR92,\"NA\")","v":"NA"},{"$f":"IF(AS93<>\"NA\",AS92,\"NA\")","v":"NA"},{"$f":"IF(AT93<>\"NA\",AT92,\"NA\")","v":"NA"},{"$f":"IF(AU93<>\"NA\",AU92,\"NA\")","v":"NA"},{"$f":"IF(AV93<>\"NA\",AV92,\"NA\")","v":"NA"},{"$f":"IF(AW93<>\"NA\",AW92,\"NA\")","v":"NA"},{"$f":"IF(AX93<>\"NA\",AX92,\"NA\")","v":"NA"},{"$f":"IF(AY93<>\"NA\",AY92,\"NA\")","v":"NA"},{"$f":"IF(AZ93<>\"NA\",AZ92,\"NA\")","v":"NA"},{"$f":"IF(BA93<>\"NA\",BA92,\"NA\")","v":"NA"},{"$f":"IF(BB93<>\"NA\",BB92,\"NA\")","v":"NA"},{"$f":"IF(BC93<>\"NA\",BC92,\"NA\")","v":"NA"},{"$f":"IF(BD93<>\"NA\",BD92,\"NA\")","v":"NA"},{"$f":"IF(BE93<>\"NA\",BE92,\"NA\")","v":"NA"},{"$f":"IF(BF93<>\"NA\",BF92,\"NA\")","v":"NA"},{"$f":"IF(BG93<>\"NA\",BG92,\"NA\")","v":"NA"},{"$f":"IF(BH93<>\"NA\",BH92,\"NA\")","v":"NA"},{"$f":"IF(BI93<>\"NA\",BI92,\"NA\")","v":"NA"},{"$f":"IF(BJ93<>\"NA\",BJ92,\"NA\")","v":"NA"},{"$f":"IF(BK93<>\"NA\",BK92,\"NA\")","v":"NA"},{"$f":"IF(BL93<>\"NA\",BL92,\"NA\")","v":"NA"},{"$f":"IF(BM93<>\"NA\",BM92,\"NA\")","v":"NA"},{"$f":"IF(BN93<>\"NA\",BN92,\"NA\")","v":"NA"},{"$f":"IF(BO93<>\"NA\",BO92,\"NA\")","v":"NA"},{"$f":"IF(BP93<>\"NA\",BP92,\"NA\")","v":"NA"},{"$f":"IF(BQ93<>\"NA\",BQ92,\"NA\")","v":"NA"},{"$f":"IF(BR93<>\"NA\",BR92,\"NA\")","v":"NA"},{"$f":"IF(BS93<>\"NA\",BS92,\"NA\")","v":"NA"},{"$f":"IF(BT93<>\"NA\",BT92,\"NA\")","v":"NA"},{"$f":"IF(BU93<>\"NA\",BU92,\"NA\")","v":"NA"},{"$f":"IF(BV93<>\"NA\",BV92,\"NA\")","v":"NA"},{"$f":"IF(BW93<>\"NA\",BW92,\"NA\")","v":"NA"},{"$f":"IF(BX93<>\"NA\",BX92,\"NA\")","v":"NA"},{"$f":"IF(BY93<>\"NA\",BY92,\"NA\")","v":"NA"},{"$f":"IF(BZ93<>\"NA\",BZ92,\"NA\")","v":"NA"},{"$f":"IF(CA93<>\"NA\",CA92,\"NA\")","v":"NA"},{"$f":"IF(CB93<>\"NA\",CB92,\"NA\")","v":"NA"},{"$f":"IF(CC93<>\"NA\",CC92,\"NA\")","v":"NA"},{"$f":"IF(CD93<>\"NA\",CD92,\"NA\")","v":"NA"},{"$f":"IF(CE93<>\"NA\",CE92,\"NA\")","v":"NA"},{"$f":"IF(CF93<>\"NA\",CF92,\"NA\")","v":"NA"},{"$f":"IF(CG93<>\"NA\",CG92,\"NA\")","v":"NA"},{"$f":"IF(CH93<>\"NA\",CH92,\"NA\")","v":"NA"},{"$f":"IF(CI93<>\"NA\",CI92,\"NA\")","v":"NA"},{"$f":"IF(CJ93<>\"NA\",CJ92,\"NA\")","v":"NA"},{"$f":"IF(CK93<>\"NA\",CK92,\"NA\")","v":"NA"},{"$f":"IF(CL93<>\"NA\",CL92,\"NA\")","v":"NA"},{"$f":"IF(CM93<>\"NA\",CM92,\"NA\")","v":"NA"},{"$f":"IF(CN93<>\"NA\",CN92,\"NA\")","v":"NA"},{"$f":"IF(CO93<>\"NA\",CO92,\"NA\")","v":"NA"},{"$f":"IF(CP93<>\"NA\",CP92,\"NA\")","v":"NA"},{"$f":"IF(CQ93<>\"NA\",CQ92,\"NA\")","v":"NA"},{"$f":"IF(CR93<>\"NA\",CR92,\"NA\")","v":"NA"},{"$f":"IF(CS93<>\"NA\",CS92,\"NA\")","v":"NA"},{"$f":"IF(CT93<>\"NA\",CT92,\"NA\")","v":"NA"},{"$f":"IF(CU93<>\"NA\",CU92,\"NA\")","v":"NA"},{"$f":"IF(CV93<>\"NA\",CV92,\"NA\")","v":"NA"},{"$f":"IF(CW93<>\"NA\",CW92,\"NA\")","v":"NA"},{"$f":"IF(CX93<>\"NA\",CX92,\"NA\")","v":"NA"},{"$f":"IF(CY93<>\"NA\",CY92,\"NA\")","v":"NA"},{"$f":"IF(CZ93<>\"NA\",CZ92,\"NA\")","v":"NA"},{"$f":"IF(DA93<>\"NA\",DA92,\"NA\")","v":"NA"},{"$f":"IF(DB93<>\"NA\",DB92,\"NA\")","v":"NA"},{"$f":"IF(DC93<>\"NA\",DC92,\"NA\")","v":"NA"},{"$f":"IF(DD93<>\"NA\",DD92,\"NA\")","v":"NA"},{"$f":"IF(DE93<>\"NA\",DE92,\"NA\")","v":"NA"},{"$f":"IF(DF93<>\"NA\",DF92,\"NA\")","v":"NA"},{"$f":"IF(DG93<>\"NA\",DG92,\"NA\")","v":"NA"},{"$f":"IF(DH93<>\"NA\",DH92,\"NA\")","v":"NA"},{"$f":"IF(DI93<>\"NA\",DI92,\"NA\")","v":"NA"},{"$f":"IF(DJ93<>\"NA\",DJ92,\"NA\")","v":"NA"},{"$f":"IF(DK93<>\"NA\",DK92,\"NA\")","v":"NA"},{"$f":"IF(DL93<>\"NA\",DL92,\"NA\")","v":"NA"},{"$f":"IF(DM93<>\"NA\",DM92,\"NA\")","v":"NA"},{"$f":"IF(DN93<>\"NA\",DN92,\"NA\")","v":"NA"},{"$f":"IF(DO93<>\"NA\",DO92,\"NA\")","v":"NA"},{"$f":"IF(DP93<>\"NA\",DP92,\"NA\")","v":"NA"},{"$f":"IF(DQ93<>\"NA\",DQ92,\"NA\")","v":"NA"},{"$f":"IF(DR93<>\"NA\",DR92,\"NA\")","v":"NA"},{"$f":"IF(DS93<>\"NA\",DS92,\"NA\")","v":"NA"},{"$f":"IF(DT93<>\"NA\",DT92,\"NA\")","v":"NA"},{"$f":"IF(DU93<>\"NA\",DU92,\"NA\")","v":"NA"},{"$f":"IF(DV93<>\"NA\",DV92,\"NA\")","v":"NA"},{"$f":"IF(DW93<>\"NA\",DW92,\"NA\")","v":"NA"},{"$f":"IF(DX93<>\"NA\",DX92,\"NA\")","v":"NA"},{"$f":"IF(DY93<>\"NA\",DY92,\"NA\")","v":"NA"},{"$f":"IF(DZ93<>\"NA\",DZ92,\"NA\")","v":"NA"},{"$f":"IF(EA93<>\"NA\",EA92,\"NA\")","v":"NA"},{"$f":"IF(EB93<>\"NA\",EB92,\"NA\")","v":"NA"},{"$f":"IF(EC93<>\"NA\",EC92,\"NA\")","v":"NA"},{"$f":"IF(ED93<>\"NA\",ED92,\"NA\")","v":"NA"},{"$f":"IF(EE93<>\"NA\",EE92,\"NA\")","v":"NA"},{"$f":"IF(EF93<>\"NA\",EF92,\"NA\")","v":"NA"},{"$f":"IF(EG93<>\"NA\",EG92,\"NA\")","v":"NA"},{"$f":"IF(EH93<>\"NA\",EH92,\"NA\")","v":"NA"},{"$f":"IF(EI93<>\"NA\",EI92,\"NA\")","v":"NA"},{"$f":"IF(EJ93<>\"NA\",EJ92,\"NA\")","v":"NA"},{"$f":"IF(EK93<>\"NA\",EK92,\"NA\")","v":"NA"},{"$f":"IF(EL93<>\"NA\",EL92,\"NA\")","v":"NA"},{"$f":"IF(EM93<>\"NA\",EM92,\"NA\")","v":"NA"},{"$f":"IF(EN93<>\"NA\",EN92,\"NA\")","v":"NA"},{"$f":"IF(EO93<>\"NA\",EO92,\"NA\")","v":"NA"},{"$f":"IF(EP93<>\"NA\",EP92,\"NA\")","v":"NA"},{"$f":"IF(EQ93<>\"NA\",EQ92,\"NA\")","v":"NA"},{"$f":"IF(ER93<>\"NA\",ER92,\"NA\")","v":"NA"},{"$f":"IF(ES93<>\"NA\",ES92,\"NA\")","v":"NA"},{"$f":"IF(ET93<>\"NA\",ET92,\"NA\")","v":"NA"},{"$f":"IF(EU93<>\"NA\",EU92,\"NA\")","v":"NA"},{"$f":"IF(EV93<>\"NA\",EV92,\"NA\")","v":"NA"},{"$f":"IF(EW93<>\"NA\",EW92,\"NA\")","v":"NA"},{"$f":"IF(EX93<>\"NA\",EX92,\"NA\")","v":"NA"},{"$f":"IF(EY93<>\"NA\",EY92,\"NA\")","v":"NA"},{"$f":"IF(EZ93<>\"NA\",EZ92,\"NA\")","v":"NA"},{"$f":"IF(FA93<>\"NA\",FA92,\"NA\")","v":"NA"},{"$f":"IF(FB93<>\"NA\",FB92,\"NA\")","v":"NA"},{"$f":"IF(FC93<>\"NA\",FC92,\"NA\")","v":"NA"},{"$f":"IF(FD93<>\"NA\",FD92,\"NA\")","v":"NA"},{"$f":"IF(FE93<>\"NA\",FE92,\"NA\")","v":"NA"},{"$f":"IF(FF93<>\"NA\",FF92,\"NA\")","v":"NA"}]
[null,"Средневзвешенный годовой DSCR",null,{"$f":"SUM(M94:FF94)/SUM(M93:FF93)","v":1.2182712863989325},null,null,null,"коэф"]
[]
[null,"Годовой ISCR",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"IF(AND(J16=3,M80=1),SUM(J57:M57)/(-SUM(J61:M61)),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",5.7932679816188717,6.5356328671094746,4.3094843734967956,4.640439220636126,5.026900117302378,5.5133792021114907,6.1280237916979292,6.9194187277897914,7.9684954737418714,9.421387472092345,11.621504276410917,15.287092741079226,22.381295392464352,"NA","NA","NA","NA",{"$f":"IF(AND(AP16=3,AS80=1),SUM(AP57:AS57)/(-SUM(AP61:AS61)),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(AND(BV16=3,BY80=1),SUM(BV57:BY57)/(-SUM(BV61:BY61)),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(AND(DB16=3,DE80=1),SUM(DB57:DE57)/(-SUM(DB61:DE61)),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(AND(EH16=3,EK80=1),SUM(EH57:EK57)/(-SUM(EH61:EK61)),\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Минимальный годовой ISCR",null,{"$f":"MIN(IF(M80:FF80,M97:FF97))","v":4.3094843734967956},null,null,null,"коэф"]
[]
[null,"Коэффициент при ISCR",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"IF(AND(M97<>\"NA\",I97=\"NA\"),1,IF(M97<>\"NA\",I100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(N97<>\"NA\",J97=\"NA\"),1,IF(N97<>\"NA\",J100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(O97<>\"NA\",K97=\"NA\"),1,IF(O97<>\"NA\",K100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(P97<>\"NA\",L97=\"NA\"),1,IF(P97<>\"NA\",L100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(Q97<>\"NA\",M97=\"NA\"),1,IF(Q97<>\"NA\",M100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(R97<>\"NA\",N97=\"NA\"),1,IF(R97<>\"NA\",N100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(S97<>\"NA\",O97=\"NA\"),1,IF(S97<>\"NA\",O100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(T97<>\"NA\",P97=\"NA\"),1,IF(T97<>\"NA\",P100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(U97<>\"NA\",Q97=\"NA\"),1,IF(U97<>\"NA\",Q100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(V97<>\"NA\",R97=\"NA\"),1,IF(V97<>\"NA\",R100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(W97<>\"NA\",S97=\"NA\"),1,IF(W97<>\"NA\",S100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(X97<>\"NA\",T97=\"NA\"),1,IF(X97<>\"NA\",T100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(Y97<>\"NA\",U97=\"NA\"),1,IF(Y97<>\"NA\",U100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(Z97<>\"NA\",V97=\"NA\"),1,IF(Z97<>\"NA\",V100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AA97<>\"NA\",W97=\"NA\"),1,IF(AA97<>\"NA\",W100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AB97<>\"NA\",X97=\"NA\"),1,IF(AB97<>\"NA\",X100+1,\"NA\"))","v":1},{"$f":"IF(AND(AC97<>\"NA\",Y97=\"NA\"),1,IF(AC97<>\"NA\",Y100+1,\"NA\"))","v":1},{"$f":"IF(AND(AD97<>\"NA\",Z97=\"NA\"),1,IF(AD97<>\"NA\",Z100+1,\"NA\"))","v":1},{"$f":"IF(AND(AE97<>\"NA\",AA97=\"NA\"),1,IF(AE97<>\"NA\",AA100+1,\"NA\"))","v":1},{"$f":"IF(AND(AF97<>\"NA\",AB97=\"NA\"),1,IF(AF97<>\"NA\",AB100+1,\"NA\"))","v":2},{"$f":"IF(AND(AG97<>\"NA\",AC97=\"NA\"),1,IF(AG97<>\"NA\",AC100+1,\"NA\"))","v":2},{"$f":"IF(AND(AH97<>\"NA\",AD97=\"NA\"),1,IF(AH97<>\"NA\",AD100+1,\"NA\"))","v":2},{"$f":"IF(AND(AI97<>\"NA\",AE97=\"NA\"),1,IF(AI97<>\"NA\",AE100+1,\"NA\"))","v":2},{"$f":"IF(AND(AJ97<>\"NA\",AF97=\"NA\"),1,IF(AJ97<>\"NA\",AF100+1,\"NA\"))","v":3},{"$f":"IF(AND(AK97<>\"NA\",AG97=\"NA\"),1,IF(AK97<>\"NA\",AG100+1,\"NA\"))","v":3},{"$f":"IF(AND(AL97<>\"NA\",AH97=\"NA\"),1,IF(AL97<>\"NA\",AH100+1,\"NA\"))","v":3},{"$f":"IF(AND(AM97<>\"NA\",AI97=\"NA\"),1,IF(AM97<>\"NA\",AI100+1,\"NA\"))","v":3},{"$f":"IF(AND(AN97<>\"NA\",AJ97=\"NA\"),1,IF(AN97<>\"NA\",AJ100+1,\"NA\"))","v":4},{"$f":"IF(AND(AO97<>\"NA\",AK97=\"NA\"),1,IF(AO97<>\"NA\",AK100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AP97<>\"NA\",AL97=\"NA\"),1,IF(AP97<>\"NA\",AL100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AQ97<>\"NA\",AM97=\"NA\"),1,IF(AQ97<>\"NA\",AM100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AR97<>\"NA\",AN97=\"NA\"),1,IF(AR97<>\"NA\",AN100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AS97<>\"NA\",AO97=\"NA\"),1,IF(AS97<>\"NA\",AO100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AT97<>\"NA\",AP97=\"NA\"),1,IF(AT97<>\"NA\",AP100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AU97<>\"NA\",AQ97=\"NA\"),1,IF(AU97<>\"NA\",AQ100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AV97<>\"NA\",AR97=\"NA\"),1,IF(AV97<>\"NA\",AR100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AW97<>\"NA\",AS97=\"NA\"),1,IF(AW97<>\"NA\",AS100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AX97<>\"NA\",AT97=\"NA\"),1,IF(AX97<>\"NA\",AT100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AY97<>\"NA\",AU97=\"NA\"),1,IF(AY97<>\"NA\",AU100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(AZ97<>\"NA\",AV97=\"NA\"),1,IF(AZ97<>\"NA\",AV100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BA97<>\"NA\",AW97=\"NA\"),1,IF(BA97<>\"NA\",AW100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BB97<>\"NA\",AX97=\"NA\"),1,IF(BB97<>\"NA\",AX100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BC97<>\"NA\",AY97=\"NA\"),1,IF(BC97<>\"NA\",AY100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BD97<>\"NA\",AZ97=\"NA\"),1,IF(BD97<>\"NA\",AZ100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BE97<>\"NA\",BA97=\"NA\"),1,IF(BE97<>\"NA\",BA100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BF97<>\"NA\",BB97=\"NA\"),1,IF(BF97<>\"NA\",BB100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BG97<>\"NA\",BC97=\"NA\"),1,IF(BG97<>\"NA\",BC100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BH97<>\"NA\",BD97=\"NA\"),1,IF(BH97<>\"NA\",BD100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BI97<>\"NA\",BE97=\"NA\"),1,IF(BI97<>\"NA\",BE100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BJ97<>\"NA\",BF97=\"NA\"),1,IF(BJ97<>\"NA\",BF100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BK97<>\"NA\",BG97=\"NA\"),1,IF(BK97<>\"NA\",BG100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BL97<>\"NA\",BH97=\"NA\"),1,IF(BL97<>\"NA\",BH100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BM97<>\"NA\",BI97=\"NA\"),1,IF(BM97<>\"NA\",BI100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BN97<>\"NA\",BJ97=\"NA\"),1,IF(BN97<>\"NA\",BJ100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BO97<>\"NA\",BK97=\"NA\"),1,IF(BO97<>\"NA\",BK100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BP97<>\"NA\",BL97=\"NA\"),1,IF(BP97<>\"NA\",BL100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BQ97<>\"NA\",BM97=\"NA\"),1,IF(BQ97<>\"NA\",BM100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BR97<>\"NA\",BN97=\"NA\"),1,IF(BR97<>\"NA\",BN100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BS97<>\"NA\",BO97=\"NA\"),1,IF(BS97<>\"NA\",BO100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BT97<>\"NA\",BP97=\"NA\"),1,IF(BT97<>\"NA\",BP100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BU97<>\"NA\",BQ97=\"NA\"),1,IF(BU97<>\"NA\",BQ100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BV97<>\"NA\",BR97=\"NA\"),1,IF(BV97<>\"NA\",BR100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BW97<>\"NA\",BS97=\"NA\"),1,IF(BW97<>\"NA\",BS100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BX97<>\"NA\",BT97=\"NA\"),1,IF(BX97<>\"NA\",BT100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BY97<>\"NA\",BU97=\"NA\"),1,IF(BY97<>\"NA\",BU100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(BZ97<>\"NA\",BV97=\"NA\"),1,IF(BZ97<>\"NA\",BV100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CA97<>\"NA\",BW97=\"NA\"),1,IF(CA97<>\"NA\",BW100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CB97<>\"NA\",BX97=\"NA\"),1,IF(CB97<>\"NA\",BX100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CC97<>\"NA\",BY97=\"NA\"),1,IF(CC97<>\"NA\",BY100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CD97<>\"NA\",BZ97=\"NA\"),1,IF(CD97<>\"NA\",BZ100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CE97<>\"NA\",CA97=\"NA\"),1,IF(CE97<>\"NA\",CA100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CF97<>\"NA\",CB97=\"NA\"),1,IF(CF97<>\"NA\",CB100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CG97<>\"NA\",CC97=\"NA\"),1,IF(CG97<>\"NA\",CC100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CH97<>\"NA\",CD97=\"NA\"),1,IF(CH97<>\"NA\",CD100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CI97<>\"NA\",CE97=\"NA\"),1,IF(CI97<>\"NA\",CE100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CJ97<>\"NA\",CF97=\"NA\"),1,IF(CJ97<>\"NA\",CF100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CK97<>\"NA\",CG97=\"NA\"),1,IF(CK97<>\"NA\",CG100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CL97<>\"NA\",CH97=\"NA\"),1,IF(CL97<>\"NA\",CH100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CM97<>\"NA\",CI97=\"NA\"),1,IF(CM97<>\"NA\",CI100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CN97<>\"NA\",CJ97=\"NA\"),1,IF(CN97<>\"NA\",CJ100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CO97<>\"NA\",CK97=\"NA\"),1,IF(CO97<>\"NA\",CK100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CP97<>\"NA\",CL97=\"NA\"),1,IF(CP97<>\"NA\",CL100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CQ97<>\"NA\",CM97=\"NA\"),1,IF(CQ97<>\"NA\",CM100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CR97<>\"NA\",CN97=\"NA\"),1,IF(CR97<>\"NA\",CN100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CS97<>\"NA\",CO97=\"NA\"),1,IF(CS97<>\"NA\",CO100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CT97<>\"NA\",CP97=\"NA\"),1,IF(CT97<>\"NA\",CP100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CU97<>\"NA\",CQ97=\"NA\"),1,IF(CU97<>\"NA\",CQ100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CV97<>\"NA\",CR97=\"NA\"),1,IF(CV97<>\"NA\",CR100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CW97<>\"NA\",CS97=\"NA\"),1,IF(CW97<>\"NA\",CS100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CX97<>\"NA\",CT97=\"NA\"),1,IF(CX97<>\"NA\",CT100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CY97<>\"NA\",CU97=\"NA\"),1,IF(CY97<>\"NA\",CU100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(CZ97<>\"NA\",CV97=\"NA\"),1,IF(CZ97<>\"NA\",CV100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DA97<>\"NA\",CW97=\"NA\"),1,IF(DA97<>\"NA\",CW100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DB97<>\"NA\",CX97=\"NA\"),1,IF(DB97<>\"NA\",CX100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DC97<>\"NA\",CY97=\"NA\"),1,IF(DC97<>\"NA\",CY100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DD97<>\"NA\",CZ97=\"NA\"),1,IF(DD97<>\"NA\",CZ100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DE97<>\"NA\",DA97=\"NA\"),1,IF(DE97<>\"NA\",DA100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DF97<>\"NA\",DB97=\"NA\"),1,IF(DF97<>\"NA\",DB100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DG97<>\"NA\",DC97=\"NA\"),1,IF(DG97<>\"NA\",DC100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DH97<>\"NA\",DD97=\"NA\"),1,IF(DH97<>\"NA\",DD100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DI97<>\"NA\",DE97=\"NA\"),1,IF(DI97<>\"NA\",DE100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DJ97<>\"NA\",DF97=\"NA\"),1,IF(DJ97<>\"NA\",DF100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DK97<>\"NA\",DG97=\"NA\"),1,IF(DK97<>\"NA\",DG100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DL97<>\"NA\",DH97=\"NA\"),1,IF(DL97<>\"NA\",DH100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DM97<>\"NA\",DI97=\"NA\"),1,IF(DM97<>\"NA\",DI100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DN97<>\"NA\",DJ97=\"NA\"),1,IF(DN97<>\"NA\",DJ100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DO97<>\"NA\",DK97=\"NA\"),1,IF(DO97<>\"NA\",DK100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DP97<>\"NA\",DL97=\"NA\"),1,IF(DP97<>\"NA\",DL100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DQ97<>\"NA\",DM97=\"NA\"),1,IF(DQ97<>\"NA\",DM100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DR97<>\"NA\",DN97=\"NA\"),1,IF(DR97<>\"NA\",DN100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DS97<>\"NA\",DO97=\"NA\"),1,IF(DS97<>\"NA\",DO100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DT97<>\"NA\",DP97=\"NA\"),1,IF(DT97<>\"NA\",DP100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DU97<>\"NA\",DQ97=\"NA\"),1,IF(DU97<>\"NA\",DQ100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DV97<>\"NA\",DR97=\"NA\"),1,IF(DV97<>\"NA\",DR100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DW97<>\"NA\",DS97=\"NA\"),1,IF(DW97<>\"NA\",DS100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DX97<>\"NA\",DT97=\"NA\"),1,IF(DX97<>\"NA\",DT100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DY97<>\"NA\",DU97=\"NA\"),1,IF(DY97<>\"NA\",DU100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(DZ97<>\"NA\",DV97=\"NA\"),1,IF(DZ97<>\"NA\",DV100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EA97<>\"NA\",DW97=\"NA\"),1,IF(EA97<>\"NA\",DW100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EB97<>\"NA\",DX97=\"NA\"),1,IF(EB97<>\"NA\",DX100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EC97<>\"NA\",DY97=\"NA\"),1,IF(EC97<>\"NA\",DY100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(ED97<>\"NA\",DZ97=\"NA\"),1,IF(ED97<>\"NA\",DZ100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EE97<>\"NA\",EA97=\"NA\"),1,IF(EE97<>\"NA\",EA100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EF97<>\"NA\",EB97=\"NA\"),1,IF(EF97<>\"NA\",EB100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EG97<>\"NA\",EC97=\"NA\"),1,IF(EG97<>\"NA\",EC100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EH97<>\"NA\",ED97=\"NA\"),1,IF(EH97<>\"NA\",ED100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EI97<>\"NA\",EE97=\"NA\"),1,IF(EI97<>\"NA\",EE100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EJ97<>\"NA\",EF97=\"NA\"),1,IF(EJ97<>\"NA\",EF100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EK97<>\"NA\",EG97=\"NA\"),1,IF(EK97<>\"NA\",EG100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EL97<>\"NA\",EH97=\"NA\"),1,IF(EL97<>\"NA\",EH100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EM97<>\"NA\",EI97=\"NA\"),1,IF(EM97<>\"NA\",EI100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EN97<>\"NA\",EJ97=\"NA\"),1,IF(EN97<>\"NA\",EJ100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EO97<>\"NA\",EK97=\"NA\"),1,IF(EO97<>\"NA\",EK100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EP97<>\"NA\",EL97=\"NA\"),1,IF(EP97<>\"NA\",EL100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EQ97<>\"NA\",EM97=\"NA\"),1,IF(EQ97<>\"NA\",EM100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(ER97<>\"NA\",EN97=\"NA\"),1,IF(ER97<>\"NA\",EN100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(ES97<>\"NA\",EO97=\"NA\"),1,IF(ES97<>\"NA\",EO100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(ET97<>\"NA\",EP97=\"NA\"),1,IF(ET97<>\"NA\",EP100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EU97<>\"NA\",EQ97=\"NA\"),1,IF(EU97<>\"NA\",EQ100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EV97<>\"NA\",ER97=\"NA\"),1,IF(EV97<>\"NA\",ER100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EW97<>\"NA\",ES97=\"NA\"),1,IF(EW97<>\"NA\",ES100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EX97<>\"NA\",ET97=\"NA\"),1,IF(EX97<>\"NA\",ET100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EY97<>\"NA\",EU97=\"NA\"),1,IF(EY97<>\"NA\",EU100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(EZ97<>\"NA\",EV97=\"NA\"),1,IF(EZ97<>\"NA\",EV100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(FA97<>\"NA\",EW97=\"NA\"),1,IF(FA97<>\"NA\",EW100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(FB97<>\"NA\",EX97=\"NA\"),1,IF(FB97<>\"NA\",EX100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(FC97<>\"NA\",EY97=\"NA\"),1,IF(FC97<>\"NA\",EY100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(FD97<>\"NA\",EZ97=\"NA\"),1,IF(FD97<>\"NA\",EZ100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(FE97<>\"NA\",FA97=\"NA\"),1,IF(FE97<>\"NA\",FA100+1,\"NA\"))","v":"NA"},{"$f":"IF(AND(FF97<>\"NA\",FB97=\"NA\"),1,IF(FF97<>\"NA\",FB100+1,\"NA\"))","v":"NA"}]
[null,"ISCR с коэффициентами",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"IF(M97=\"NA\",\"NA\",M97/M100)","v":"NA"},{"$f":"IF(N97=\"NA\",\"NA\",N97/N100)","v":"NA"},{"$f":"IF(O97=\"NA\",\"NA\",O97/O100)","v":"NA"},{"$f":"IF(P97=\"NA\",\"NA\",P97/P100)","v":"NA"},{"$f":"IF(Q97=\"NA\",\"NA\",Q97/Q100)","v":"NA"},{"$f":"IF(R97=\"NA\",\"NA\",R97/R100)","v":"NA"},{"$f":"IF(S97=\"NA\",\"NA\",S97/S100)","v":"NA"},{"$f":"IF(T97=\"NA\",\"NA\",T97/T100)","v":"NA"},{"$f":"IF(U97=\"NA\",\"NA\",U97/U100)","v":"NA"},{"$f":"IF(V97=\"NA\",\"NA\",V97/V100)","v":"NA"},{"$f":"IF(W97=\"NA\",\"NA\",W97/W100)","v":"NA"},{"$f":"IF(X97=\"NA\",\"NA\",X97/X100)","v":"NA"},{"$f":"IF(Y97=\"NA\",\"NA\",Y97/Y100)","v":"NA"},{"$f":"IF(Z97=\"NA\",\"NA\",Z97/Z100)","v":"NA"},{"$f":"IF(AA97=\"NA\",\"NA\",AA97/AA100)","v":"NA"},{"$f":"IF(AB97=\"NA\",\"NA\",AB97/AB100)","v":5.7932679816188717},{"$f":"IF(AC97=\"NA\",\"NA\",AC97/AC100)","v":6.5356328671094746},{"$f":"IF(AD97=\"NA\",\"NA\",AD97/AD100)","v":4.3094843734967956},{"$f":"IF(AE97=\"NA\",\"NA\",AE97/AE100)","v":4.640439220636126},{"$f":"IF(AF97=\"NA\",\"NA\",AF97/AF100)","v":2.513450058651189},{"$f":"IF(AG97=\"NA\",\"NA\",AG97/AG100)","v":2.7566896010557453},{"$f":"IF(AH97=\"NA\",\"NA\",AH97/AH100)","v":3.0640118958489646},{"$f":"IF(AI97=\"NA\",\"NA\",AI97/AI100)","v":3.4597093638948957},{"$f":"IF(AJ97=\"NA\",\"NA\",AJ97/AJ100)","v":2.6561651579139571},{"$f":"IF(AK97=\"NA\",\"NA\",AK97/AK100)","v":3.1404624906974483},{"$f":"IF(AL97=\"NA\",\"NA\",AL97/AL100)","v":3.873834758803639},{"$f":"IF(AM97=\"NA\",\"NA\",AM97/AM100)","v":5.095697580359742},{"$f":"IF(AN97=\"NA\",\"NA\",AN97/AN100)","v":5.5953238481160881},{"$f":"IF(AO97=\"NA\",\"NA\",AO97/AO100)","v":"NA"},{"$f":"IF(AP97=\"NA\",\"NA\",AP97/AP100)","v":"NA"},{"$f":"IF(AQ97=\"NA\",\"NA\",AQ97/AQ100)","v":"NA"},{"$f":"IF(AR97=\"NA\",\"NA\",AR97/AR100)","v":"NA"},{"$f":"IF(AS97=\"NA\",\"NA\",AS97/AS100)","v":"NA"},{"$f":"IF(AT97=\"NA\",\"NA\",AT97/AT100)","v":"NA"},{"$f":"IF(AU97=\"NA\",\"NA\",AU97/AU100)","v":"NA"},{"$f":"IF(AV97=\"NA\",\"NA\",AV97/AV100)","v":"NA"},{"$f":"IF(AW97=\"NA\",\"NA\",AW97/AW100)","v":"NA"},{"$f":"IF(AX97=\"NA\",\"NA\",AX97/AX100)","v":"NA"},{"$f":"IF(AY97=\"NA\",\"NA\",AY97/AY100)","v":"NA"},{"$f":"IF(AZ97=\"NA\",\"NA\",AZ97/AZ100)","v":"NA"},{"$f":"IF(BA97=\"NA\",\"NA\",BA97/BA100)","v":"NA"},{"$f":"IF(BB97=\"NA\",\"NA\",BB97/BB100)","v":"NA"},{"$f":"IF(BC97=\"NA\",\"NA\",BC97/BC100)","v":"NA"},{"$f":"IF(BD97=\"NA\",\"NA\",BD97/BD100)","v":"NA"},{"$f":"IF(BE97=\"NA\",\"NA\",BE97/BE100)","v":"NA"},{"$f":"IF(BF97=\"NA\",\"NA\",BF97/BF100)","v":"NA"},{"$f":"IF(BG97=\"NA\",\"NA\",BG97/BG100)","v":"NA"},{"$f":"IF(BH97=\"NA\",\"NA\",BH97/BH100)","v":"NA"},{"$f":"IF(BI97=\"NA\",\"NA\",BI97/BI100)","v":"NA"},{"$f":"IF(BJ97=\"NA\",\"NA\",BJ97/BJ100)","v":"NA"},{"$f":"IF(BK97=\"NA\",\"NA\",BK97/BK100)","v":"NA"},{"$f":"IF(BL97=\"NA\",\"NA\",BL97/BL100)","v":"NA"},{"$f":"IF(BM97=\"NA\",\"NA\",BM97/BM100)","v":"NA"},{"$f":"IF(BN97=\"NA\",\"NA\",BN97/BN100)","v":"NA"},{"$f":"IF(BO97=\"NA\",\"NA\",BO97/BO100)","v":"NA"},{"$f":"IF(BP97=\"NA\",\"NA\",BP97/BP100)","v":"NA"},{"$f":"IF(BQ97=\"NA\",\"NA\",BQ97/BQ100)","v":"NA"},{"$f":"IF(BR97=\"NA\",\"NA\",BR97/BR100)","v":"NA"},{"$f":"IF(BS97=\"NA\",\"NA\",BS97/BS100)","v":"NA"},{"$f":"IF(BT97=\"NA\",\"NA\",BT97/BT100)","v":"NA"},{"$f":"IF(BU97=\"NA\",\"NA\",BU97/BU100)","v":"NA"},{"$f":"IF(BV97=\"NA\",\"NA\",BV97/BV100)","v":"NA"},{"$f":"IF(BW97=\"NA\",\"NA\",BW97/BW100)","v":"NA"},{"$f":"IF(BX97=\"NA\",\"NA\",BX97/BX100)","v":"NA"},{"$f":"IF(BY97=\"NA\",\"NA\",BY97/BY100)","v":"NA"},{"$f":"IF(BZ97=\"NA\",\"NA\",BZ97/BZ100)","v":"NA"},{"$f":"IF(CA97=\"NA\",\"NA\",CA97/CA100)","v":"NA"},{"$f":"IF(CB97=\"NA\",\"NA\",CB97/CB100)","v":"NA"},{"$f":"IF(CC97=\"NA\",\"NA\",CC97/CC100)","v":"NA"},{"$f":"IF(CD97=\"NA\",\"NA\",CD97/CD100)","v":"NA"},{"$f":"IF(CE97=\"NA\",\"NA\",CE97/CE100)","v":"NA"},{"$f":"IF(CF97=\"NA\",\"NA\",CF97/CF100)","v":"NA"},{"$f":"IF(CG97=\"NA\",\"NA\",CG97/CG100)","v":"NA"},{"$f":"IF(CH97=\"NA\",\"NA\",CH97/CH100)","v":"NA"},{"$f":"IF(CI97=\"NA\",\"NA\",CI97/CI100)","v":"NA"},{"$f":"IF(CJ97=\"NA\",\"NA\",CJ97/CJ100)","v":"NA"},{"$f":"IF(CK97=\"NA\",\"NA\",CK97/CK100)","v":"NA"},{"$f":"IF(CL97=\"NA\",\"NA\",CL97/CL100)","v":"NA"},{"$f":"IF(CM97=\"NA\",\"NA\",CM97/CM100)","v":"NA"},{"$f":"IF(CN97=\"NA\",\"NA\",CN97/CN100)","v":"NA"},{"$f":"IF(CO97=\"NA\",\"NA\",CO97/CO100)","v":"NA"},{"$f":"IF(CP97=\"NA\",\"NA\",CP97/CP100)","v":"NA"},{"$f":"IF(CQ97=\"NA\",\"NA\",CQ97/CQ100)","v":"NA"},{"$f":"IF(CR97=\"NA\",\"NA\",CR97/CR100)","v":"NA"},{"$f":"IF(CS97=\"NA\",\"NA\",CS97/CS100)","v":"NA"},{"$f":"IF(CT97=\"NA\",\"NA\",CT97/CT100)","v":"NA"},{"$f":"IF(CU97=\"NA\",\"NA\",CU97/CU100)","v":"NA"},{"$f":"IF(CV97=\"NA\",\"NA\",CV97/CV100)","v":"NA"},{"$f":"IF(CW97=\"NA\",\"NA\",CW97/CW100)","v":"NA"},{"$f":"IF(CX97=\"NA\",\"NA\",CX97/CX100)","v":"NA"},{"$f":"IF(CY97=\"NA\",\"NA\",CY97/CY100)","v":"NA"},{"$f":"IF(CZ97=\"NA\",\"NA\",CZ97/CZ100)","v":"NA"},{"$f":"IF(DA97=\"NA\",\"NA\",DA97/DA100)","v":"NA"},{"$f":"IF(DB97=\"NA\",\"NA\",DB97/DB100)","v":"NA"},{"$f":"IF(DC97=\"NA\",\"NA\",DC97/DC100)","v":"NA"},{"$f":"IF(DD97=\"NA\",\"NA\",DD97/DD100)","v":"NA"},{"$f":"IF(DE97=\"NA\",\"NA\",DE97/DE100)","v":"NA"},{"$f":"IF(DF97=\"NA\",\"NA\",DF97/DF100)","v":"NA"},{"$f":"IF(DG97=\"NA\",\"NA\",DG97/DG100)","v":"NA"},{"$f":"IF(DH97=\"NA\",\"NA\",DH97/DH100)","v":"NA"},{"$f":"IF(DI97=\"NA\",\"NA\",DI97/DI100)","v":"NA"},{"$f":"IF(DJ97=\"NA\",\"NA\",DJ97/DJ100)","v":"NA"},{"$f":"IF(DK97=\"NA\",\"NA\",DK97/DK100)","v":"NA"},{"$f":"IF(DL97=\"NA\",\"NA\",DL97/DL100)","v":"NA"},{"$f":"IF(DM97=\"NA\",\"NA\",DM97/DM100)","v":"NA"},{"$f":"IF(DN97=\"NA\",\"NA\",DN97/DN100)","v":"NA"},{"$f":"IF(DO97=\"NA\",\"NA\",DO97/DO100)","v":"NA"},{"$f":"IF(DP97=\"NA\",\"NA\",DP97/DP100)","v":"NA"},{"$f":"IF(DQ97=\"NA\",\"NA\",DQ97/DQ100)","v":"NA"},{"$f":"IF(DR97=\"NA\",\"NA\",DR97/DR100)","v":"NA"},{"$f":"IF(DS97=\"NA\",\"NA\",DS97/DS100)","v":"NA"},{"$f":"IF(DT97=\"NA\",\"NA\",DT97/DT100)","v":"NA"},{"$f":"IF(DU97=\"NA\",\"NA\",DU97/DU100)","v":"NA"},{"$f":"IF(DV97=\"NA\",\"NA\",DV97/DV100)","v":"NA"},{"$f":"IF(DW97=\"NA\",\"NA\",DW97/DW100)","v":"NA"},{"$f":"IF(DX97=\"NA\",\"NA\",DX97/DX100)","v":"NA"},{"$f":"IF(DY97=\"NA\",\"NA\",DY97/DY100)","v":"NA"},{"$f":"IF(DZ97=\"NA\",\"NA\",DZ97/DZ100)","v":"NA"},{"$f":"IF(EA97=\"NA\",\"NA\",EA97/EA100)","v":"NA"},{"$f":"IF(EB97=\"NA\",\"NA\",EB97/EB100)","v":"NA"},{"$f":"IF(EC97=\"NA\",\"NA\",EC97/EC100)","v":"NA"},{"$f":"IF(ED97=\"NA\",\"NA\",ED97/ED100)","v":"NA"},{"$f":"IF(EE97=\"NA\",\"NA\",EE97/EE100)","v":"NA"},{"$f":"IF(EF97=\"NA\",\"NA\",EF97/EF100)","v":"NA"},{"$f":"IF(EG97=\"NA\",\"NA\",EG97/EG100)","v":"NA"},{"$f":"IF(EH97=\"NA\",\"NA\",EH97/EH100)","v":"NA"},{"$f":"IF(EI97=\"NA\",\"NA\",EI97/EI100)","v":"NA"},{"$f":"IF(EJ97=\"NA\",\"NA\",EJ97/EJ100)","v":"NA"},{"$f":"IF(EK97=\"NA\",\"NA\",EK97/EK100)","v":"NA"},{"$f":"IF(EL97=\"NA\",\"NA\",EL97/EL100)","v":"NA"},{"$f":"IF(EM97=\"NA\",\"NA\",EM97/EM100)","v":"NA"},{"$f":"IF(EN97=\"NA\",\"NA\",EN97/EN100)","v":"NA"},{"$f":"IF(EO97=\"NA\",\"NA\",EO97/EO100)","v":"NA"},{"$f":"IF(EP97=\"NA\",\"NA\",EP97/EP100)","v":"NA"},{"$f":"IF(EQ97=\"NA\",\"NA\",EQ97/EQ100)","v":"NA"},{"$f":"IF(ER97=\"NA\",\"NA\",ER97/ER100)","v":"NA"},{"$f":"IF(ES97=\"NA\",\"NA\",ES97/ES100)","v":"NA"},{"$f":"IF(ET97=\"NA\",\"NA\",ET97/ET100)","v":"NA"},{"$f":"IF(EU97=\"NA\",\"NA\",EU97/EU100)","v":"NA"},{"$f":"IF(EV97=\"NA\",\"NA\",EV97/EV100)","v":"NA"},{"$f":"IF(EW97=\"NA\",\"NA\",EW97/EW100)","v":"NA"},{"$f":"IF(EX97=\"NA\",\"NA\",EX97/EX100)","v":"NA"},{"$f":"IF(EY97=\"NA\",\"NA\",EY97/EY100)","v":"NA"},{"$f":"IF(EZ97=\"NA\",\"NA\",EZ97/EZ100)","v":"NA"},{"$f":"IF(FA97=\"NA\",\"NA\",FA97/FA100)","v":"NA"},{"$f":"IF(FB97=\"NA\",\"NA\",FB97/FB100)","v":"NA"},{"$f":"IF(FC97=\"NA\",\"NA\",FC97/FC100)","v":"NA"},{"$f":"IF(FD97=\"NA\",\"NA\",FD97/FD100)","v":"NA"},{"$f":"IF(FE97=\"NA\",\"NA\",FE97/FE100)","v":"NA"},{"$f":"IF(FF97=\"NA\",\"NA\",FF97/FF100)","v":"NA"}]
[null,"Годовые коэффициенты",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"IF(AND(M100<>\"NA\",L100<>M100),1/M100,\"NA\")","v":"NA"},{"$f":"IF(AND(N100<>\"NA\",M100<>N100),1/N100,\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",1,"NA","NA","NA",0.5,"NA","NA",{"$f":"IF(AND(AI100<>\"NA\",AH100<>AI100),1/AI100,\"NA\")","v":"NA"},{"$f":"IF(AND(AJ100<>\"NA\",AI100<>AJ100),1/AJ100,\"NA\")","v":0.33333333333333331},"NA","NA","NA",0.25,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(AND(CV100<>\"NA\",CU100<>CV100),1/CV100,\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Взвешенный годовой ISCR",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"IF(M102<>\"NA\",M101,\"NA\")","v":"NA"},{"$f":"IF(N102<>\"NA\",N101,\"NA\")","v":"NA"},{"$f":"IF(O102<>\"NA\",O101,\"NA\")","v":"NA"},{"$f":"IF(P102<>\"NA\",P101,\"NA\")","v":"NA"},{"$f":"IF(Q102<>\"NA\",Q101,\"NA\")","v":"NA"},{"$f":"IF(R102<>\"NA\",R101,\"NA\")","v":"NA"},{"$f":"IF(S102<>\"NA\",S101,\"NA\")","v":"NA"},{"$f":"IF(T102<>\"NA\",T101,\"NA\")","v":"NA"},{"$f":"IF(U102<>\"NA\",U101,\"NA\")","v":"NA"},{"$f":"IF(V102<>\"NA\",V101,\"NA\")","v":"NA"},{"$f":"IF(W102<>\"NA\",W101,\"NA\")","v":"NA"},{"$f":"IF(X102<>\"NA\",X101,\"NA\")","v":"NA"},{"$f":"IF(Y102<>\"NA\",Y101,\"NA\")","v":"NA"},{"$f":"IF(Z102<>\"NA\",Z101,\"NA\")","v":"NA"},{"$f":"IF(AA102<>\"NA\",AA101,\"NA\")","v":"NA"},{"$f":"IF(AB102<>\"NA\",AB101,\"NA\")","v":5.7932679816188717},{"$f":"IF(AC102<>\"NA\",AC101,\"NA\")","v":"NA"},{"$f":"IF(AD102<>\"NA\",AD101,\"NA\")","v":"NA"},{"$f":"IF(AE102<>\"NA\",AE101,\"NA\")","v":"NA"},{"$f":"IF(AF102<>\"NA\",AF101,\"NA\")","v":2.513450058651189},{"$f":"IF(AG102<>\"NA\",AG101,\"NA\")","v":"NA"},{"$f":"IF(AH102<>\"NA\",AH101,\"NA\")","v":"NA"},{"$f":"IF(AI102<>\"NA\",AI101,\"NA\")","v":"NA"},{"$f":"IF(AJ102<>\"NA\",AJ101,\"NA\")","v":2.6561651579139571},{"$f":"IF(AK102<>\"NA\",AK101,\"NA\")","v":"NA"},{"$f":"IF(AL102<>\"NA\",AL101,\"NA\")","v":"NA"},{"$f":"IF(AM102<>\"NA\",AM101,\"NA\")","v":"NA"},{"$f":"IF(AN102<>\"NA\",AN101,\"NA\")","v":5.5953238481160881},{"$f":"IF(AO102<>\"NA\",AO101,\"NA\")","v":"NA"},{"$f":"IF(AP102<>\"NA\",AP101,\"NA\")","v":"NA"},{"$f":"IF(AQ102<>\"NA\",AQ101,\"NA\")","v":"NA"},{"$f":"IF(AR102<>\"NA\",AR101,\"NA\")","v":"NA"},{"$f":"IF(AS102<>\"NA\",AS101,\"NA\")","v":"NA"},{"$f":"IF(AT102<>\"NA\",AT101,\"NA\")","v":"NA"},{"$f":"IF(AU102<>\"NA\",AU101,\"NA\")","v":"NA"},{"$f":"IF(AV102<>\"NA\",AV101,\"NA\")","v":"NA"},{"$f":"IF(AW102<>\"NA\",AW101,\"NA\")","v":"NA"},{"$f":"IF(AX102<>\"NA\",AX101,\"NA\")","v":"NA"},{"$f":"IF(AY102<>\"NA\",AY101,\"NA\")","v":"NA"},{"$f":"IF(AZ102<>\"NA\",AZ101,\"NA\")","v":"NA"},{"$f":"IF(BA102<>\"NA\",BA101,\"NA\")","v":"NA"},{"$f":"IF(BB102<>\"NA\",BB101,\"NA\")","v":"NA"},{"$f":"IF(BC102<>\"NA\",BC101,\"NA\")","v":"NA"},{"$f":"IF(BD102<>\"NA\",BD101,\"NA\")","v":"NA"},{"$f":"IF(BE102<>\"NA\",BE101,\"NA\")","v":"NA"},{"$f":"IF(BF102<>\"NA\",BF101,\"NA\")","v":"NA"},{"$f":"IF(BG102<>\"NA\",BG101,\"NA\")","v":"NA"},{"$f":"IF(BH102<>\"NA\",BH101,\"NA\")","v":"NA"},{"$f":"IF(BI102<>\"NA\",BI101,\"NA\")","v":"NA"},{"$f":"IF(BJ102<>\"NA\",BJ101,\"NA\")","v":"NA"},{"$f":"IF(BK102<>\"NA\",BK101,\"NA\")","v":"NA"},{"$f":"IF(BL102<>\"NA\",BL101,\"NA\")","v":"NA"},{"$f":"IF(BM102<>\"NA\",BM101,\"NA\")","v":"NA"},{"$f":"IF(BN102<>\"NA\",BN101,\"NA\")","v":"NA"},{"$f":"IF(BO102<>\"NA\",BO101,\"NA\")","v":"NA"},{"$f":"IF(BP102<>\"NA\",BP101,\"NA\")","v":"NA"},{"$f":"IF(BQ102<>\"NA\",BQ101,\"NA\")","v":"NA"},{"$f":"IF(BR102<>\"NA\",BR101,\"NA\")","v":"NA"},{"$f":"IF(BS102<>\"NA\",BS101,\"NA\")","v":"NA"},{"$f":"IF(BT102<>\"NA\",BT101,\"NA\")","v":"NA"},{"$f":"IF(BU102<>\"NA\",BU101,\"NA\")","v":"NA"},{"$f":"IF(BV102<>\"NA\",BV101,\"NA\")","v":"NA"},{"$f":"IF(BW102<>\"NA\",BW101,\"NA\")","v":"NA"},{"$f":"IF(BX102<>\"NA\",BX101,\"NA\")","v":"NA"},{"$f":"IF(BY102<>\"NA\",BY101,\"NA\")","v":"NA"},{"$f":"IF(BZ102<>\"NA\",BZ101,\"NA\")","v":"NA"},{"$f":"IF(CA102<>\"NA\",CA101,\"NA\")","v":"NA"},{"$f":"IF(CB102<>\"NA\",CB101,\"NA\")","v":"NA"},{"$f":"IF(CC102<>\"NA\",CC101,\"NA\")","v":"NA"},{"$f":"IF(CD102<>\"NA\",CD101,\"NA\")","v":"NA"},{"$f":"IF(CE102<>\"NA\",CE101,\"NA\")","v":"NA"},{"$f":"IF(CF102<>\"NA\",CF101,\"NA\")","v":"NA"},{"$f":"IF(CG102<>\"NA\",CG101,\"NA\")","v":"NA"},{"$f":"IF(CH102<>\"NA\",CH101,\"NA\")","v":"NA"},{"$f":"IF(CI102<>\"NA\",CI101,\"NA\")","v":"NA"},{"$f":"IF(CJ102<>\"NA\",CJ101,\"NA\")","v":"NA"},{"$f":"IF(CK102<>\"NA\",CK101,\"NA\")","v":"NA"},{"$f":"IF(CL102<>\"NA\",CL101,\"NA\")","v":"NA"},{"$f":"IF(CM102<>\"NA\",CM101,\"NA\")","v":"NA"},{"$f":"IF(CN102<>\"NA\",CN101,\"NA\")","v":"NA"},{"$f":"IF(CO102<>\"NA\",CO101,\"NA\")","v":"NA"},{"$f":"IF(CP102<>\"NA\",CP101,\"NA\")","v":"NA"},{"$f":"IF(CQ102<>\"NA\",CQ101,\"NA\")","v":"NA"},{"$f":"IF(CR102<>\"NA\",CR101,\"NA\")","v":"NA"},{"$f":"IF(CS102<>\"NA\",CS101,\"NA\")","v":"NA"},{"$f":"IF(CT102<>\"NA\",CT101,\"NA\")","v":"NA"},{"$f":"IF(CU102<>\"NA\",CU101,\"NA\")","v":"NA"},{"$f":"IF(CV102<>\"NA\",CV101,\"NA\")","v":"NA"},{"$f":"IF(CW102<>\"NA\",CW101,\"NA\")","v":"NA"},{"$f":"IF(CX102<>\"NA\",CX101,\"NA\")","v":"NA"},{"$f":"IF(CY102<>\"NA\",CY101,\"NA\")","v":"NA"},{"$f":"IF(CZ102<>\"NA\",CZ101,\"NA\")","v":"NA"},{"$f":"IF(DA102<>\"NA\",DA101,\"NA\")","v":"NA"},{"$f":"IF(DB102<>\"NA\",DB101,\"NA\")","v":"NA"},{"$f":"IF(DC102<>\"NA\",DC101,\"NA\")","v":"NA"},{"$f":"IF(DD102<>\"NA\",DD101,\"NA\")","v":"NA"},{"$f":"IF(DE102<>\"NA\",DE101,\"NA\")","v":"NA"},{"$f":"IF(DF102<>\"NA\",DF101,\"NA\")","v":"NA"},{"$f":"IF(DG102<>\"NA\",DG101,\"NA\")","v":"NA"},{"$f":"IF(DH102<>\"NA\",DH101,\"NA\")","v":"NA"},{"$f":"IF(DI102<>\"NA\",DI101,\"NA\")","v":"NA"},{"$f":"IF(DJ102<>\"NA\",DJ101,\"NA\")","v":"NA"},{"$f":"IF(DK102<>\"NA\",DK101,\"NA\")","v":"NA"},{"$f":"IF(DL102<>\"NA\",DL101,\"NA\")","v":"NA"},{"$f":"IF(DM102<>\"NA\",DM101,\"NA\")","v":"NA"},{"$f":"IF(DN102<>\"NA\",DN101,\"NA\")","v":"NA"},{"$f":"IF(DO102<>\"NA\",DO101,\"NA\")","v":"NA"},{"$f":"IF(DP102<>\"NA\",DP101,\"NA\")","v":"NA"},{"$f":"IF(DQ102<>\"NA\",DQ101,\"NA\")","v":"NA"},{"$f":"IF(DR102<>\"NA\",DR101,\"NA\")","v":"NA"},{"$f":"IF(DS102<>\"NA\",DS101,\"NA\")","v":"NA"},{"$f":"IF(DT102<>\"NA\",DT101,\"NA\")","v":"NA"},{"$f":"IF(DU102<>\"NA\",DU101,\"NA\")","v":"NA"},{"$f":"IF(DV102<>\"NA\",DV101,\"NA\")","v":"NA"},{"$f":"IF(DW102<>\"NA\",DW101,\"NA\")","v":"NA"},{"$f":"IF(DX102<>\"NA\",DX101,\"NA\")","v":"NA"},{"$f":"IF(DY102<>\"NA\",DY101,\"NA\")","v":"NA"},{"$f":"IF(DZ102<>\"NA\",DZ101,\"NA\")","v":"NA"},{"$f":"IF(EA102<>\"NA\",EA101,\"NA\")","v":"NA"},{"$f":"IF(EB102<>\"NA\",EB101,\"NA\")","v":"NA"},{"$f":"IF(EC102<>\"NA\",EC101,\"NA\")","v":"NA"},{"$f":"IF(ED102<>\"NA\",ED101,\"NA\")","v":"NA"},{"$f":"IF(EE102<>\"NA\",EE101,\"NA\")","v":"NA"},{"$f":"IF(EF102<>\"NA\",EF101,\"NA\")","v":"NA"},{"$f":"IF(EG102<>\"NA\",EG101,\"NA\")","v":"NA"},{"$f":"IF(EH102<>\"NA\",EH101,\"NA\")","v":"NA"},{"$f":"IF(EI102<>\"NA\",EI101,\"NA\")","v":"NA"},{"$f":"IF(EJ102<>\"NA\",EJ101,\"NA\")","v":"NA"},{"$f":"IF(EK102<>\"NA\",EK101,\"NA\")","v":"NA"},{"$f":"IF(EL102<>\"NA\",EL101,\"NA\")","v":"NA"},{"$f":"IF(EM102<>\"NA\",EM101,\"NA\")","v":"NA"},{"$f":"IF(EN102<>\"NA\",EN101,\"NA\")","v":"NA"},{"$f":"IF(EO102<>\"NA\",EO101,\"NA\")","v":"NA"},{"$f":"IF(EP102<>\"NA\",EP101,\"NA\")","v":"NA"},{"$f":"IF(EQ102<>\"NA\",EQ101,\"NA\")","v":"NA"},{"$f":"IF(ER102<>\"NA\",ER101,\"NA\")","v":"NA"},{"$f":"IF(ES102<>\"NA\",ES101,\"NA\")","v":"NA"},{"$f":"IF(ET102<>\"NA\",ET101,\"NA\")","v":"NA"},{"$f":"IF(EU102<>\"NA\",EU101,\"NA\")","v":"NA"},{"$f":"IF(EV102<>\"NA\",EV101,\"NA\")","v":"NA"},{"$f":"IF(EW102<>\"NA\",EW101,\"NA\")","v":"NA"},{"$f":"IF(EX102<>\"NA\",EX101,\"NA\")","v":"NA"},{"$f":"IF(EY102<>\"NA\",EY101,\"NA\")","v":"NA"},{"$f":"IF(EZ102<>\"NA\",EZ101,\"NA\")","v":"NA"},{"$f":"IF(FA102<>\"NA\",FA101,\"NA\")","v":"NA"},{"$f":"IF(FB102<>\"NA\",FB101,\"NA\")","v":"NA"},{"$f":"IF(FC102<>\"NA\",FC101,\"NA\")","v":"NA"},{"$f":"IF(FD102<>\"NA\",FD101,\"NA\")","v":"NA"},{"$f":"IF(FE102<>\"NA\",FE101,\"NA\")","v":"NA"},{"$f":"IF(FF102<>\"NA\",FF101,\"NA\")","v":"NA"}]
[null,"Средневзвешенный годовой ISCR",null,{"$f":"SUM(M103:FF103)/SUM(M102:FF102)","v":7.9479393822240514},null,null,null,"коэф"]
[]
[]
[null,"РАСПРЕДЕЛЕНИЕ ПЛАТЕЖЕЙ ВО ВРЕМЕНИ"]
[]
[null,"Флаг выборки погашения кредита",null,null,null,null,null,null,null,null,null,null,{"$f":"Debt!M31+Debt!M36","v":0},{"$f":"Debt!N31+Debt!N36","v":0},{"$f":"Debt!O31+Debt!O36","v":0},{"$f":"Debt!P31+Debt!P36","v":0},{"$f":"Debt!Q31+Debt!Q36","v":0},{"$f":"Debt!R31+Debt!R36","v":1},{"$f":"Debt!S31+Debt!S36","v":1},{"$f":"Debt!T31+Debt!T36","v":1},{"$f":"Debt!U31+Debt!U36","v":1},{"$f":"Debt!V31+Debt!V36","v":1},{"$f":"Debt!W31+Debt!W36","v":1},{"$f":"Debt!X31+Debt!X36","v":1},{"$f":"Debt!Y31+Debt!Y36","v":1},{"$f":"Debt!Z31+Debt!Z36","v":1},{"$f":"Debt!AA31+Debt!AA36","v":1},{"$f":"Debt!AB31+Debt!AB36","v":1},{"$f":"Debt!AC31+Debt!AC36","v":1},{"$f":"Debt!AD31+Debt!AD36","v":1},{"$f":"Debt!AE31+Debt!AE36","v":1},{"$f":"Debt!AF31+Debt!AF36","v":1},{"$f":"Debt!AG31+Debt!AG36","v":1},{"$f":"Debt!AH31+Debt!AH36","v":1},{"$f":"Debt!AI31+Debt!AI36","v":1},{"$f":"Debt!AJ31+Debt!AJ36","v":1},{"$f":"Debt!AK31+Debt!AK36","v":1},{"$f":"Debt!AL31+Debt!AL36","v":1},{"$f":"Debt!AM31+Debt!AM36","v":1},{"$f":"Debt!AN31+Debt!AN36","v":1},{"$f":"Debt!AO31+Debt!AO36","v":0},{"$f":"Debt!AP31+Debt!AP36","v":0},{"$f":"Debt!AQ31+Debt!AQ36","v":0},{"$f":"Debt!AR31+Debt!AR36","v":0},{"$f":"Debt!AS31+Debt!AS36","v":0},{"$f":"Debt!AT31+Debt!AT36","v":0},{"$f":"Debt!AU31+Debt!AU36","v":0},{"$f":"Debt!AV31+Debt!AV36","v":0},{"$f":"Debt!AW31+Debt!AW36","v":0},{"$f":"Debt!AX31+Debt!AX36","v":0},{"$f":"Debt!AY31+Debt!AY36","v":0},{"$f":"Debt!AZ31+Debt!AZ36","v":0},{"$f":"Debt!BA31+Debt!BA36","v":0},{"$f":"Debt!BB31+Debt!BB36","v":0},{"$f":"Debt!BC31+Debt!BC36","v":0},{"$f":"Debt!BD31+Debt!BD36","v":0},{"$f":"Debt!BE31+Debt!BE36","v":0},{"$f":"Debt!BF31+Debt!BF36","v":0},{"$f":"Debt!BG31+Debt!BG36","v":0},{"$f":"Debt!BH31+Debt!BH36","v":0},{"$f":"Debt!BI31+Debt!BI36","v":0},{"$f":"Debt!BJ31+Debt!BJ36","v":0},{"$f":"Debt!BK31+Debt!BK36","v":0},{"$f":"Debt!BL31+Debt!BL36","v":0},{"$f":"Debt!BM31+Debt!BM36","v":0},{"$f":"Debt!BN31+Debt!BN36","v":0},{"$f":"Debt!BO31+Debt!BO36","v":0},{"$f":"Debt!BP31+Debt!BP36","v":0},{"$f":"Debt!BQ31+Debt!BQ36","v":0},{"$f":"Debt!BR31+Debt!BR36","v":0},{"$f":"Debt!BS31+Debt!BS36","v":0},{"$f":"Debt!BT31+Debt!BT36","v":0},{"$f":"Debt!BU31+Debt!BU36","v":0},{"$f":"Debt!BV31+Debt!BV36","v":0},{"$f":"Debt!BW31+Debt!BW36","v":0},{"$f":"Debt!BX31+Debt!BX36","v":0},{"$f":"Debt!BY31+Debt!BY36","v":0},{"$f":"Debt!BZ31+Debt!BZ36","v":0},{"$f":"Debt!CA31+Debt!CA36","v":0},{"$f":"Debt!CB31+Debt!CB36","v":0},{"$f":"Debt!CC31+Debt!CC36","v":0},{"$f":"Debt!CD31+Debt!CD36","v":0},{"$f":"Debt!CE31+Debt!CE36","v":0},{"$f":"Debt!CF31+Debt!CF36","v":0},{"$f":"Debt!CG31+Debt!CG36","v":0},{"$f":"Debt!CH31+Debt!CH36","v":0},{"$f":"Debt!CI31+Debt!CI36","v":0},{"$f":"Debt!CJ31+Debt!CJ36","v":0},{"$f":"Debt!CK31+Debt!CK36","v":0},{"$f":"Debt!CL31+Debt!CL36","v":0},{"$f":"Debt!CM31+Debt!CM36","v":0},{"$f":"Debt!CN31+Debt!CN36","v":0},{"$f":"Debt!CO31+Debt!CO36","v":0},{"$f":"Debt!CP31+Debt!CP36","v":0},{"$f":"Debt!CQ31+Debt!CQ36","v":0},{"$f":"Debt!CR31+Debt!CR36","v":0},{"$f":"Debt!CS31+Debt!CS36","v":0},{"$f":"Debt!CT31+Debt!CT36","v":0},{"$f":"Debt!CU31+Debt!CU36","v":0},{"$f":"Debt!CV31+Debt!CV36","v":0},{"$f":"Debt!CW31+Debt!CW36","v":0},{"$f":"Debt!CX31+Debt!CX36","v":0},{"$f":"Debt!CY31+Debt!CY36","v":0},{"$f":"Debt!CZ31+Debt!CZ36","v":0},{"$f":"Debt!DA31+Debt!DA36","v":0},{"$f":"Debt!DB31+Debt!DB36","v":0},{"$f":"Debt!DC31+Debt!DC36","v":0},{"$f":"Debt!DD31+Debt!DD36","v":0},{"$f":"Debt!DE31+Debt!DE36","v":0},{"$f":"Debt!DF31+Debt!DF36","v":0},{"$f":"Debt!DG31+Debt!DG36","v":0},{"$f":"Debt!DH31+Debt!DH36","v":0},{"$f":"Debt!DI31+Debt!DI36","v":0},{"$f":"Debt!DJ31+Debt!DJ36","v":0},{"$f":"Debt!DK31+Debt!DK36","v":0},{"$f":"Debt!DL31+Debt!DL36","v":0},{"$f":"Debt!DM31+Debt!DM36","v":0},{"$f":"Debt!DN31+Debt!DN36","v":0},{"$f":"Debt!DO31+Debt!DO36","v":0},{"$f":"Debt!DP31+Debt!DP36","v":0},{"$f":"Debt!DQ31+Debt!DQ36","v":0},{"$f":"Debt!DR31+Debt!DR36","v":0},{"$f":"Debt!DS31+Debt!DS36","v":0},{"$f":"Debt!DT31+Debt!DT36","v":0},{"$f":"Debt!DU31+Debt!DU36","v":0},{"$f":"Debt!DV31+Debt!DV36","v":0},{"$f":"Debt!DW31+Debt!DW36","v":0},{"$f":"Debt!DX31+Debt!DX36","v":0},{"$f":"Debt!DY31+Debt!DY36","v":0},{"$f":"Debt!DZ31+Debt!DZ36","v":0},{"$f":"Debt!EA31+Debt!EA36","v":0},{"$f":"Debt!EB31+Debt!EB36","v":0},{"$f":"Debt!EC31+Debt!EC36","v":0},{"$f":"Debt!ED31+Debt!ED36","v":0},{"$f":"Debt!EE31+Debt!EE36","v":0},{"$f":"Debt!EF31+Debt!EF36","v":0},{"$f":"Debt!EG31+Debt!EG36","v":0},{"$f":"Debt!EH31+Debt!EH36","v":0},{"$f":"Debt!EI31+Debt!EI36","v":0},{"$f":"Debt!EJ31+Debt!EJ36","v":0},{"$f":"Debt!EK31+Debt!EK36","v":0},{"$f":"Debt!EL31+Debt!EL36","v":0},{"$f":"Debt!EM31+Debt!EM36","v":0},{"$f":"Debt!EN31+Debt!EN36","v":0},{"$f":"Debt!EO31+Debt!EO36","v":0},{"$f":"Debt!EP31+Debt!EP36","v":0},{"$f":"Debt!EQ31+Debt!EQ36","v":0},{"$f":"Debt!ER31+Debt!ER36","v":0},{"$f":"Debt!ES31+Debt!ES36","v":0},{"$f":"Debt!ET31+Debt!ET36","v":0},{"$f":"Debt!EU31+Debt!EU36","v":0},{"$f":"Debt!EV31+Debt!EV36","v":0},{"$f":"Debt!EW31+Debt!EW36","v":0},{"$f":"Debt!EX31+Debt!EX36","v":0},{"$f":"Debt!EY31+Debt!EY36","v":0},{"$f":"Debt!EZ31+Debt!EZ36","v":0},{"$f":"Debt!FA31+Debt!FA36","v":0},{"$f":"Debt!FB31+Debt!FB36","v":0},{"$f":"Debt!FC31+Debt!FC36","v":0},{"$f":"Debt!FD31+Debt!FD36","v":0},{"$f":"Debt!FE31+Debt!FE36","v":0},{"$f":"Debt!FF31+Debt!FF36","v":0}]
[null,"Веса",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"SUM($M$109:M109)*M109","v":0},{"$f":"SUM($M$109:N109)*N109","v":0},{"$f":"SUM($M$109:O109)*O109","v":0},{"$f":"SUM($M$109:P109)*P109","v":0},{"$f":"SUM($M$109:Q109)*Q109","v":0},{"$f":"SUM($M$109:R109)*R109","v":1},{"$f":"SUM($M$109:S109)*S109","v":2},{"$f":"SUM($M$109:T109)*T109","v":3},{"$f":"SUM($M$109:U109)*U109","v":4},{"$f":"SUM($M$109:V109)*V109","v":5},{"$f":"SUM($M$109:W109)*W109","v":6},{"$f":"SUM($M$109:X109)*X109","v":7},{"$f":"SUM($M$109:Y109)*Y109","v":8},{"$f":"SUM($M$109:Z109)*Z109","v":9},{"$f":"SUM($M$109:AA109)*AA109","v":10},{"$f":"SUM($M$109:AB109)*AB109","v":11},{"$f":"SUM($M$109:AC109)*AC109","v":12},{"$f":"SUM($M$109:AD109)*AD109","v":13},{"$f":"SUM($M$109:AE109)*AE109","v":14},{"$f":"SUM($M$109:AF109)*AF109","v":15},{"$f":"SUM($M$109:AG109)*AG109","v":16},{"$f":"SUM($M$109:AH109)*AH109","v":17},{"$f":"SUM($M$109:AI109)*AI109","v":18},{"$f":"SUM($M$109:AJ109)*AJ109","v":19},{"$f":"SUM($M$109:AK109)*AK109","v":20},{"$f":"SUM($M$109:AL109)*AL109","v":21},{"$f":"SUM($M$109:AM109)*AM109","v":22},{"$f":"SUM($M$109:AN109)*AN109","v":23},{"$f":"SUM($M$109:AO109)*AO109","v":0},{"$f":"SUM($M$109:AP109)*AP109","v":0},{"$f":"SUM($M$109:AQ109)*AQ109","v":0},{"$f":"SUM($M$109:AR109)*AR109","v":0},{"$f":"SUM($M$109:AS109)*AS109","v":0},{"$f":"SUM($M$109:AT109)*AT109","v":0},{"$f":"SUM($M$109:AU109)*AU109","v":0},{"$f":"SUM($M$109:AV109)*AV109","v":0},{"$f":"SUM($M$109:AW109)*AW109","v":0},{"$f":"SUM($M$109:AX109)*AX109","v":0},{"$f":"SUM($M$109:AY109)*AY109","v":0},{"$f":"SUM($M$109:AZ109)*AZ109","v":0},{"$f":"SUM($M$109:BA109)*BA109","v":0},{"$f":"SUM($M$109:BB109)*BB109","v":0},{"$f":"SUM($M$109:BC109)*BC109","v":0},{"$f":"SUM($M$109:BD109)*BD109","v":0},{"$f":"SUM($M$109:BE109)*BE109","v":0},{"$f":"SUM($M$109:BF109)*BF109","v":0},{"$f":"SUM($M$109:BG109)*BG109","v":0},{"$f":"SUM($M$109:BH109)*BH109","v":0},{"$f":"SUM($M$109:BI109)*BI109","v":0},{"$f":"SUM($M$109:BJ109)*BJ109","v":0},{"$f":"SUM($M$109:BK109)*BK109","v":0},{"$f":"SUM($M$109:BL109)*BL109","v":0},{"$f":"SUM($M$109:BM109)*BM109","v":0},{"$f":"SUM($M$109:BN109)*BN109","v":0},{"$f":"SUM($M$109:BO109)*BO109","v":0},{"$f":"SUM($M$109:BP109)*BP109","v":0},{"$f":"SUM($M$109:BQ109)*BQ109","v":0},{"$f":"SUM($M$109:BR109)*BR109","v":0},{"$f":"SUM($M$109:BS109)*BS109","v":0},{"$f":"SUM($M$109:BT109)*BT109","v":0},{"$f":"SUM($M$109:BU109)*BU109","v":0},{"$f":"SUM($M$109:BV109)*BV109","v":0},{"$f":"SUM($M$109:BW109)*BW109","v":0},{"$f":"SUM($M$109:BX109)*BX109","v":0},{"$f":"SUM($M$109:BY109)*BY109","v":0},{"$f":"SUM($M$109:BZ109)*BZ109","v":0},{"$f":"SUM($M$109:CA109)*CA109","v":0},{"$f":"SUM($M$109:CB109)*CB109","v":0},{"$f":"SUM($M$109:CC109)*CC109","v":0},{"$f":"SUM($M$109:CD109)*CD109","v":0},{"$f":"SUM($M$109:CE109)*CE109","v":0},{"$f":"SUM($M$109:CF109)*CF109","v":0},{"$f":"SUM($M$109:CG109)*CG109","v":0},{"$f":"SUM($M$109:CH109)*CH109","v":0},{"$f":"SUM($M$109:CI109)*CI109","v":0},{"$f":"SUM($M$109:CJ109)*CJ109","v":0},{"$f":"SUM($M$109:CK109)*CK109","v":0},{"$f":"SUM($M$109:CL109)*CL109","v":0},{"$f":"SUM($M$109:CM109)*CM109","v":0},{"$f":"SUM($M$109:CN109)*CN109","v":0},{"$f":"SUM($M$109:CO109)*CO109","v":0},{"$f":"SUM($M$109:CP109)*CP109","v":0},{"$f":"SUM($M$109:CQ109)*CQ109","v":0},{"$f":"SUM($M$109:CR109)*CR109","v":0},{"$f":"SUM($M$109:CS109)*CS109","v":0},{"$f":"SUM($M$109:CT109)*CT109","v":0},{"$f":"SUM($M$109:CU109)*CU109","v":0},{"$f":"SUM($M$109:CV109)*CV109","v":0},{"$f":"SUM($M$109:CW109)*CW109","v":0},{"$f":"SUM($M$109:CX109)*CX109","v":0},{"$f":"SUM($M$109:CY109)*CY109","v":0},{"$f":"SUM($M$109:CZ109)*CZ109","v":0},{"$f":"SUM($M$109:DA109)*DA109","v":0},{"$f":"SUM($M$109:DB109)*DB109","v":0},{"$f":"SUM($M$109:DC109)*DC109","v":0},{"$f":"SUM($M$109:DD109)*DD109","v":0},{"$f":"SUM($M$109:DE109)*DE109","v":0},{"$f":"SUM($M$109:DF109)*DF109","v":0},{"$f":"SUM($M$109:DG109)*DG109","v":0},{"$f":"SUM($M$109:DH109)*DH109","v":0},{"$f":"SUM($M$109:DI109)*DI109","v":0},{"$f":"SUM($M$109:DJ109)*DJ109","v":0},{"$f":"SUM($M$109:DK109)*DK109","v":0},{"$f":"SUM($M$109:DL109)*DL109","v":0},{"$f":"SUM($M$109:DM109)*DM109","v":0},{"$f":"SUM($M$109:DN109)*DN109","v":0},{"$f":"SUM($M$109:DO109)*DO109","v":0},{"$f":"SUM($M$109:DP109)*DP109","v":0},{"$f":"SUM($M$109:DQ109)*DQ109","v":0},{"$f":"SUM($M$109:DR109)*DR109","v":0},{"$f":"SUM($M$109:DS109)*DS109","v":0},{"$f":"SUM($M$109:DT109)*DT109","v":0},{"$f":"SUM($M$109:DU109)*DU109","v":0},{"$f":"SUM($M$109:DV109)*DV109","v":0},{"$f":"SUM($M$109:DW109)*DW109","v":0},{"$f":"SUM($M$109:DX109)*DX109","v":0},{"$f":"SUM($M$109:DY109)*DY109","v":0},{"$f":"SUM($M$109:DZ109)*DZ109","v":0},{"$f":"SUM($M$109:EA109)*EA109","v":0},{"$f":"SUM($M$109:EB109)*EB109","v":0},{"$f":"SUM($M$109:EC109)*EC109","v":0},{"$f":"SUM($M$109:ED109)*ED109","v":0},{"$f":"SUM($M$109:EE109)*EE109","v":0},{"$f":"SUM($M$109:EF109)*EF109","v":0},{"$f":"SUM($M$109:EG109)*EG109","v":0},{"$f":"SUM($M$109:EH109)*EH109","v":0},{"$f":"SUM($M$109:EI109)*EI109","v":0},{"$f":"SUM($M$109:EJ109)*EJ109","v":0},{"$f":"SUM($M$109:EK109)*EK109","v":0},{"$f":"SUM($M$109:EL109)*EL109","v":0},{"$f":"SUM($M$109:EM109)*EM109","v":0},{"$f":"SUM($M$109:EN109)*EN109","v":0},{"$f":"SUM($M$109:EO109)*EO109","v":0},{"$f":"SUM($M$109:EP109)*EP109","v":0},{"$f":"SUM($M$109:EQ109)*EQ109","v":0},{"$f":"SUM($M$109:ER109)*ER109","v":0},{"$f":"SUM($M$109:ES109)*ES109","v":0},{"$f":"SUM($M$109:ET109)*ET109","v":0},{"$f":"SUM($M$109:EU109)*EU109","v":0},{"$f":"SUM($M$109:EV109)*EV109","v":0},{"$f":"SUM($M$109:EW109)*EW109","v":0},{"$f":"SUM($M$109:EX109)*EX109","v":0},{"$f":"SUM($M$109:EY109)*EY109","v":0},{"$f":"SUM($M$109:EZ109)*EZ109","v":0},{"$f":"SUM($M$109:FA109)*FA109","v":0},{"$f":"SUM($M$109:FB109)*FB109","v":0},{"$f":"SUM($M$109:FC109)*FC109","v":0},{"$f":"SUM($M$109:FD109)*FD109","v":0},{"$f":"SUM($M$109:FE109)*FE109","v":0},{"$f":"SUM($M$109:FF109)*FF109","v":0}]
[null,"Взвешенные выплаты по кредиту",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"-(M61+M62)*M110","v":0},0,0,0,0,0,1529.5616929548046,5962.3593346170774,12542.540109120115,27332.743948461371,57641.211185374472,89610.310747998767,248177.72299314209,1177818.9388929657,335759.85637037258,366503.18270894716,398943.9625497259,434263.98287615733,469006.90007968107,501434.02641828585,532507.63794535189,568199.54355400091,603062.59736619552,634834.001983308,666800.97625866835,702745.28894452984,736823.28311846906,416735.68850669416,0,0,0,0,{"$f":"-(AS61+AS62)*AS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(BY61+BY62)*BY110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(DE61+DE62)*DE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-(EK61+EK62)*EK110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Средневзвешенный срок до погашения кредита",null,{"$f":"SUM(M111:FF111)/(-L61-L62)","v":13.867227026263109},null,null,null,"квартал"]
[null,"Веса",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"IF(M109-L109=1,1,IF(SUM($M$109:M109)=0,0,L113+1)*(M13+M14))","v":0},{"$f":"IF(N109-M109=1,1,IF(SUM($M$109:N109)=0,0,M113+1)*(N13+N14))","v":0},{"$f":"IF(O109-N109=1,1,IF(SUM($M$109:O109)=0,0,N113+1)*(O13+O14))","v":0},{"$f":"IF(P109-O109=1,1,IF(SUM($M$109:P109)=0,0,O113+1)*(P13+P14))","v":0},{"$f":"IF(Q109-P109=1,1,IF(SUM($M$109:Q109)=0,0,P113+1)*(Q13+Q14))","v":0},{"$f":"IF(R109-Q109=1,1,IF(SUM($M$109:R109)=0,0,Q113+1)*(R13+R14))","v":1},{"$f":"IF(S109-R109=1,1,IF(SUM($M$109:S109)=0,0,R113+1)*(S13+S14))","v":2},{"$f":"IF(T109-S109=1,1,IF(SUM($M$109:T109)=0,0,S113+1)*(T13+T14))","v":3},{"$f":"IF(U109-T109=1,1,IF(SUM($M$109:U109)=0,0,T113+1)*(U13+U14))","v":4},{"$f":"IF(V109-U109=1,1,IF(SUM($M$109:V109)=0,0,U113+1)*(V13+V14))","v":5},{"$f":"IF(W109-V109=1,1,IF(SUM($M$109:W109)=0,0,V113+1)*(W13+W14))","v":6},{"$f":"IF(X109-W109=1,1,IF(SUM($M$109:X109)=0,0,W113+1)*(X13+X14))","v":7},{"$f":"IF(Y109-X109=1,1,IF(SUM($M$109:Y109)=0,0,X113+1)*(Y13+Y14))","v":8},{"$f":"IF(Z109-Y109=1,1,IF(SUM($M$109:Z109)=0,0,Y113+1)*(Z13+Z14))","v":9},{"$f":"IF(AA109-Z109=1,1,IF(SUM($M$109:AA109)=0,0,Z113+1)*(AA13+AA14))","v":10},{"$f":"IF(AB109-AA109=1,1,IF(SUM($M$109:AB109)=0,0,AA113+1)*(AB13+AB14))","v":11},{"$f":"IF(AC109-AB109=1,1,IF(SUM($M$109:AC109)=0,0,AB113+1)*(AC13+AC14))","v":12},{"$f":"IF(AD109-AC109=1,1,IF(SUM($M$109:AD109)=0,0,AC113+1)*(AD13+AD14))","v":13},{"$f":"IF(AE109-AD109=1,1,IF(SUM($M$109:AE109)=0,0,AD113+1)*(AE13+AE14))","v":14},{"$f":"IF(AF109-AE109=1,1,IF(SUM($M$109:AF109)=0,0,AE113+1)*(AF13+AF14))","v":15},{"$f":"IF(AG109-AF109=1,1,IF(SUM($M$109:AG109)=0,0,AF113+1)*(AG13+AG14))","v":16},{"$f":"IF(AH109-AG109=1,1,IF(SUM($M$109:AH109)=0,0,AG113+1)*(AH13+AH14))","v":17},{"$f":"IF(AI109-AH109=1,1,IF(SUM($M$109:AI109)=0,0,AH113+1)*(AI13+AI14))","v":18},{"$f":"IF(AJ109-AI109=1,1,IF(SUM($M$109:AJ109)=0,0,AI113+1)*(AJ13+AJ14))","v":19},{"$f":"IF(AK109-AJ109=1,1,IF(SUM($M$109:AK109)=0,0,AJ113+1)*(AK13+AK14))","v":20},{"$f":"IF(AL109-AK109=1,1,IF(SUM($M$109:AL109)=0,0,AK113+1)*(AL13+AL14))","v":21},{"$f":"IF(AM109-AL109=1,1,IF(SUM($M$109:AM109)=0,0,AL113+1)*(AM13+AM14))","v":22},{"$f":"IF(AN109-AM109=1,1,IF(SUM($M$109:AN109)=0,0,AM113+1)*(AN13+AN14))","v":23},{"$f":"IF(AO109-AN109=1,1,IF(SUM($M$109:AO109)=0,0,AN113+1)*(AO13+AO14))","v":24},{"$f":"IF(AP109-AO109=1,1,IF(SUM($M$109:AP109)=0,0,AO113+1)*(AP13+AP14))","v":25},{"$f":"IF(AQ109-AP109=1,1,IF(SUM($M$109:AQ109)=0,0,AP113+1)*(AQ13+AQ14))","v":26},{"$f":"IF(AR109-AQ109=1,1,IF(SUM($M$109:AR109)=0,0,AQ113+1)*(AR13+AR14))","v":27},{"$f":"IF(AS109-AR109=1,1,IF(SUM($M$109:AS109)=0,0,AR113+1)*(AS13+AS14))","v":0},{"$f":"IF(AT109-AS109=1,1,IF(SUM($M$109:AT109)=0,0,AS113+1)*(AT13+AT14))","v":0},{"$f":"IF(AU109-AT109=1,1,IF(SUM($M$109:AU109)=0,0,AT113+1)*(AU13+AU14))","v":0},{"$f":"IF(AV109-AU109=1,1,IF(SUM($M$109:AV109)=0,0,AU113+1)*(AV13+AV14))","v":0},{"$f":"IF(AW109-AV109=1,1,IF(SUM($M$109:AW109)=0,0,AV113+1)*(AW13+AW14))","v":0},{"$f":"IF(AX109-AW109=1,1,IF(SUM($M$109:AX109)=0,0,AW113+1)*(AX13+AX14))","v":0},{"$f":"IF(AY109-AX109=1,1,IF(SUM($M$109:AY109)=0,0,AX113+1)*(AY13+AY14))","v":0},{"$f":"IF(AZ109-AY109=1,1,IF(SUM($M$109:AZ109)=0,0,AY113+1)*(AZ13+AZ14))","v":0},{"$f":"IF(BA109-AZ109=1,1,IF(SUM($M$109:BA109)=0,0,AZ113+1)*(BA13+BA14))","v":0},{"$f":"IF(BB109-BA109=1,1,IF(SUM($M$109:BB109)=0,0,BA113+1)*(BB13+BB14))","v":0},{"$f":"IF(BC109-BB109=1,1,IF(SUM($M$109:BC109)=0,0,BB113+1)*(BC13+BC14))","v":0},{"$f":"IF(BD109-BC109=1,1,IF(SUM($M$109:BD109)=0,0,BC113+1)*(BD13+BD14))","v":0},{"$f":"IF(BE109-BD109=1,1,IF(SUM($M$109:BE109)=0,0,BD113+1)*(BE13+BE14))","v":0},{"$f":"IF(BF109-BE109=1,1,IF(SUM($M$109:BF109)=0,0,BE113+1)*(BF13+BF14))","v":0},{"$f":"IF(BG109-BF109=1,1,IF(SUM($M$109:BG109)=0,0,BF113+1)*(BG13+BG14))","v":0},{"$f":"IF(BH109-BG109=1,1,IF(SUM($M$109:BH109)=0,0,BG113+1)*(BH13+BH14))","v":0},{"$f":"IF(BI109-BH109=1,1,IF(SUM($M$109:BI109)=0,0,BH113+1)*(BI13+BI14))","v":0},{"$f":"IF(BJ109-BI109=1,1,IF(SUM($M$109:BJ109)=0,0,BI113+1)*(BJ13+BJ14))","v":0},{"$f":"IF(BK109-BJ109=1,1,IF(SUM($M$109:BK109)=0,0,BJ113+1)*(BK13+BK14))","v":0},{"$f":"IF(BL109-BK109=1,1,IF(SUM($M$109:BL109)=0,0,BK113+1)*(BL13+BL14))","v":0},{"$f":"IF(BM109-BL109=1,1,IF(SUM($M$109:BM109)=0,0,BL113+1)*(BM13+BM14))","v":0},{"$f":"IF(BN109-BM109=1,1,IF(SUM($M$109:BN109)=0,0,BM113+1)*(BN13+BN14))","v":0},{"$f":"IF(BO109-BN109=1,1,IF(SUM($M$109:BO109)=0,0,BN113+1)*(BO13+BO14))","v":0},{"$f":"IF(BP109-BO109=1,1,IF(SUM($M$109:BP109)=0,0,BO113+1)*(BP13+BP14))","v":0},{"$f":"IF(BQ109-BP109=1,1,IF(SUM($M$109:BQ109)=0,0,BP113+1)*(BQ13+BQ14))","v":0},{"$f":"IF(BR109-BQ109=1,1,IF(SUM($M$109:BR109)=0,0,BQ113+1)*(BR13+BR14))","v":0},{"$f":"IF(BS109-BR109=1,1,IF(SUM($M$109:BS109)=0,0,BR113+1)*(BS13+BS14))","v":0},{"$f":"IF(BT109-BS109=1,1,IF(SUM($M$109:BT109)=0,0,BS113+1)*(BT13+BT14))","v":0},{"$f":"IF(BU109-BT109=1,1,IF(SUM($M$109:BU109)=0,0,BT113+1)*(BU13+BU14))","v":0},{"$f":"IF(BV109-BU109=1,1,IF(SUM($M$109:BV109)=0,0,BU113+1)*(BV13+BV14))","v":0},{"$f":"IF(BW109-BV109=1,1,IF(SUM($M$109:BW109)=0,0,BV113+1)*(BW13+BW14))","v":0},{"$f":"IF(BX109-BW109=1,1,IF(SUM($M$109:BX109)=0,0,BW113+1)*(BX13+BX14))","v":0},{"$f":"IF(BY109-BX109=1,1,IF(SUM($M$109:BY109)=0,0,BX113+1)*(BY13+BY14))","v":0},{"$f":"IF(BZ109-BY109=1,1,IF(SUM($M$109:BZ109)=0,0,BY113+1)*(BZ13+BZ14))","v":0},{"$f":"IF(CA109-BZ109=1,1,IF(SUM($M$109:CA109)=0,0,BZ113+1)*(CA13+CA14))","v":0},{"$f":"IF(CB109-CA109=1,1,IF(SUM($M$109:CB109)=0,0,CA113+1)*(CB13+CB14))","v":0},{"$f":"IF(CC109-CB109=1,1,IF(SUM($M$109:CC109)=0,0,CB113+1)*(CC13+CC14))","v":0},{"$f":"IF(CD109-CC109=1,1,IF(SUM($M$109:CD109)=0,0,CC113+1)*(CD13+CD14))","v":0},{"$f":"IF(CE109-CD109=1,1,IF(SUM($M$109:CE109)=0,0,CD113+1)*(CE13+CE14))","v":0},{"$f":"IF(CF109-CE109=1,1,IF(SUM($M$109:CF109)=0,0,CE113+1)*(CF13+CF14))","v":0},{"$f":"IF(CG109-CF109=1,1,IF(SUM($M$109:CG109)=0,0,CF113+1)*(CG13+CG14))","v":0},{"$f":"IF(CH109-CG109=1,1,IF(SUM($M$109:CH109)=0,0,CG113+1)*(CH13+CH14))","v":0},{"$f":"IF(CI109-CH109=1,1,IF(SUM($M$109:CI109)=0,0,CH113+1)*(CI13+CI14))","v":0},{"$f":"IF(CJ109-CI109=1,1,IF(SUM($M$109:CJ109)=0,0,CI113+1)*(CJ13+CJ14))","v":0},{"$f":"IF(CK109-CJ109=1,1,IF(SUM($M$109:CK109)=0,0,CJ113+1)*(CK13+CK14))","v":0},{"$f":"IF(CL109-CK109=1,1,IF(SUM($M$109:CL109)=0,0,CK113+1)*(CL13+CL14))","v":0},{"$f":"IF(CM109-CL109=1,1,IF(SUM($M$109:CM109)=0,0,CL113+1)*(CM13+CM14))","v":0},{"$f":"IF(CN109-CM109=1,1,IF(SUM($M$109:CN109)=0,0,CM113+1)*(CN13+CN14))","v":0},{"$f":"IF(CO109-CN109=1,1,IF(SUM($M$109:CO109)=0,0,CN113+1)*(CO13+CO14))","v":0},{"$f":"IF(CP109-CO109=1,1,IF(SUM($M$109:CP109)=0,0,CO113+1)*(CP13+CP14))","v":0},{"$f":"IF(CQ109-CP109=1,1,IF(SUM($M$109:CQ109)=0,0,CP113+1)*(CQ13+CQ14))","v":0},{"$f":"IF(CR109-CQ109=1,1,IF(SUM($M$109:CR109)=0,0,CQ113+1)*(CR13+CR14))","v":0},{"$f":"IF(CS109-CR109=1,1,IF(SUM($M$109:CS109)=0,0,CR113+1)*(CS13+CS14))","v":0},{"$f":"IF(CT109-CS109=1,1,IF(SUM($M$109:CT109)=0,0,CS113+1)*(CT13+CT14))","v":0},{"$f":"IF(CU109-CT109=1,1,IF(SUM($M$109:CU109)=0,0,CT113+1)*(CU13+CU14))","v":0},{"$f":"IF(CV109-CU109=1,1,IF(SUM($M$109:CV109)=0,0,CU113+1)*(CV13+CV14))","v":0},{"$f":"IF(CW109-CV109=1,1,IF(SUM($M$109:CW109)=0,0,CV113+1)*(CW13+CW14))","v":0},{"$f":"IF(CX109-CW109=1,1,IF(SUM($M$109:CX109)=0,0,CW113+1)*(CX13+CX14))","v":0},{"$f":"IF(CY109-CX109=1,1,IF(SUM($M$109:CY109)=0,0,CX113+1)*(CY13+CY14))","v":0},{"$f":"IF(CZ109-CY109=1,1,IF(SUM($M$109:CZ109)=0,0,CY113+1)*(CZ13+CZ14))","v":0},{"$f":"IF(DA109-CZ109=1,1,IF(SUM($M$109:DA109)=0,0,CZ113+1)*(DA13+DA14))","v":0},{"$f":"IF(DB109-DA109=1,1,IF(SUM($M$109:DB109)=0,0,DA113+1)*(DB13+DB14))","v":0},{"$f":"IF(DC109-DB109=1,1,IF(SUM($M$109:DC109)=0,0,DB113+1)*(DC13+DC14))","v":0},{"$f":"IF(DD109-DC109=1,1,IF(SUM($M$109:DD109)=0,0,DC113+1)*(DD13+DD14))","v":0},{"$f":"IF(DE109-DD109=1,1,IF(SUM($M$109:DE109)=0,0,DD113+1)*(DE13+DE14))","v":0},{"$f":"IF(DF109-DE109=1,1,IF(SUM($M$109:DF109)=0,0,DE113+1)*(DF13+DF14))","v":0},{"$f":"IF(DG109-DF109=1,1,IF(SUM($M$109:DG109)=0,0,DF113+1)*(DG13+DG14))","v":0},{"$f":"IF(DH109-DG109=1,1,IF(SUM($M$109:DH109)=0,0,DG113+1)*(DH13+DH14))","v":0},{"$f":"IF(DI109-DH109=1,1,IF(SUM($M$109:DI109)=0,0,DH113+1)*(DI13+DI14))","v":0},{"$f":"IF(DJ109-DI109=1,1,IF(SUM($M$109:DJ109)=0,0,DI113+1)*(DJ13+DJ14))","v":0},{"$f":"IF(DK109-DJ109=1,1,IF(SUM($M$109:DK109)=0,0,DJ113+1)*(DK13+DK14))","v":0},{"$f":"IF(DL109-DK109=1,1,IF(SUM($M$109:DL109)=0,0,DK113+1)*(DL13+DL14))","v":0},{"$f":"IF(DM109-DL109=1,1,IF(SUM($M$109:DM109)=0,0,DL113+1)*(DM13+DM14))","v":0},{"$f":"IF(DN109-DM109=1,1,IF(SUM($M$109:DN109)=0,0,DM113+1)*(DN13+DN14))","v":0},{"$f":"IF(DO109-DN109=1,1,IF(SUM($M$109:DO109)=0,0,DN113+1)*(DO13+DO14))","v":0},{"$f":"IF(DP109-DO109=1,1,IF(SUM($M$109:DP109)=0,0,DO113+1)*(DP13+DP14))","v":0},{"$f":"IF(DQ109-DP109=1,1,IF(SUM($M$109:DQ109)=0,0,DP113+1)*(DQ13+DQ14))","v":0},{"$f":"IF(DR109-DQ109=1,1,IF(SUM($M$109:DR109)=0,0,DQ113+1)*(DR13+DR14))","v":0},{"$f":"IF(DS109-DR109=1,1,IF(SUM($M$109:DS109)=0,0,DR113+1)*(DS13+DS14))","v":0},{"$f":"IF(DT109-DS109=1,1,IF(SUM($M$109:DT109)=0,0,DS113+1)*(DT13+DT14))","v":0},{"$f":"IF(DU109-DT109=1,1,IF(SUM($M$109:DU109)=0,0,DT113+1)*(DU13+DU14))","v":0},{"$f":"IF(DV109-DU109=1,1,IF(SUM($M$109:DV109)=0,0,DU113+1)*(DV13+DV14))","v":0},{"$f":"IF(DW109-DV109=1,1,IF(SUM($M$109:DW109)=0,0,DV113+1)*(DW13+DW14))","v":0},{"$f":"IF(DX109-DW109=1,1,IF(SUM($M$109:DX109)=0,0,DW113+1)*(DX13+DX14))","v":0},{"$f":"IF(DY109-DX109=1,1,IF(SUM($M$109:DY109)=0,0,DX113+1)*(DY13+DY14))","v":0},{"$f":"IF(DZ109-DY109=1,1,IF(SUM($M$109:DZ109)=0,0,DY113+1)*(DZ13+DZ14))","v":0},{"$f":"IF(EA109-DZ109=1,1,IF(SUM($M$109:EA109)=0,0,DZ113+1)*(EA13+EA14))","v":0},{"$f":"IF(EB109-EA109=1,1,IF(SUM($M$109:EB109)=0,0,EA113+1)*(EB13+EB14))","v":0},{"$f":"IF(EC109-EB109=1,1,IF(SUM($M$109:EC109)=0,0,EB113+1)*(EC13+EC14))","v":0},{"$f":"IF(ED109-EC109=1,1,IF(SUM($M$109:ED109)=0,0,EC113+1)*(ED13+ED14))","v":0},{"$f":"IF(EE109-ED109=1,1,IF(SUM($M$109:EE109)=0,0,ED113+1)*(EE13+EE14))","v":0},{"$f":"IF(EF109-EE109=1,1,IF(SUM($M$109:EF109)=0,0,EE113+1)*(EF13+EF14))","v":0},{"$f":"IF(EG109-EF109=1,1,IF(SUM($M$109:EG109)=0,0,EF113+1)*(EG13+EG14))","v":0},{"$f":"IF(EH109-EG109=1,1,IF(SUM($M$109:EH109)=0,0,EG113+1)*(EH13+EH14))","v":0},{"$f":"IF(EI109-EH109=1,1,IF(SUM($M$109:EI109)=0,0,EH113+1)*(EI13+EI14))","v":0},{"$f":"IF(EJ109-EI109=1,1,IF(SUM($M$109:EJ109)=0,0,EI113+1)*(EJ13+EJ14))","v":0},{"$f":"IF(EK109-EJ109=1,1,IF(SUM($M$109:EK109)=0,0,EJ113+1)*(EK13+EK14))","v":0},{"$f":"IF(EL109-EK109=1,1,IF(SUM($M$109:EL109)=0,0,EK113+1)*(EL13+EL14))","v":0},{"$f":"IF(EM109-EL109=1,1,IF(SUM($M$109:EM109)=0,0,EL113+1)*(EM13+EM14))","v":0},{"$f":"IF(EN109-EM109=1,1,IF(SUM($M$109:EN109)=0,0,EM113+1)*(EN13+EN14))","v":0},{"$f":"IF(EO109-EN109=1,1,IF(SUM($M$109:EO109)=0,0,EN113+1)*(EO13+EO14))","v":0},{"$f":"IF(EP109-EO109=1,1,IF(SUM($M$109:EP109)=0,0,EO113+1)*(EP13+EP14))","v":0},{"$f":"IF(EQ109-EP109=1,1,IF(SUM($M$109:EQ109)=0,0,EP113+1)*(EQ13+EQ14))","v":0},{"$f":"IF(ER109-EQ109=1,1,IF(SUM($M$109:ER109)=0,0,EQ113+1)*(ER13+ER14))","v":0},{"$f":"IF(ES109-ER109=1,1,IF(SUM($M$109:ES109)=0,0,ER113+1)*(ES13+ES14))","v":0},{"$f":"IF(ET109-ES109=1,1,IF(SUM($M$109:ET109)=0,0,ES113+1)*(ET13+ET14))","v":0},{"$f":"IF(EU109-ET109=1,1,IF(SUM($M$109:EU109)=0,0,ET113+1)*(EU13+EU14))","v":0},{"$f":"IF(EV109-EU109=1,1,IF(SUM($M$109:EV109)=0,0,EU113+1)*(EV13+EV14))","v":0},{"$f":"IF(EW109-EV109=1,1,IF(SUM($M$109:EW109)=0,0,EV113+1)*(EW13+EW14))","v":0},{"$f":"IF(EX109-EW109=1,1,IF(SUM($M$109:EX109)=0,0,EW113+1)*(EX13+EX14))","v":0},{"$f":"IF(EY109-EX109=1,1,IF(SUM($M$109:EY109)=0,0,EX113+1)*(EY13+EY14))","v":0},{"$f":"IF(EZ109-EY109=1,1,IF(SUM($M$109:EZ109)=0,0,EY113+1)*(EZ13+EZ14))","v":0},{"$f":"IF(FA109-EZ109=1,1,IF(SUM($M$109:FA109)=0,0,EZ113+1)*(FA13+FA14))","v":0},{"$f":"IF(FB109-FA109=1,1,IF(SUM($M$109:FB109)=0,0,FA113+1)*(FB13+FB14))","v":0},{"$f":"IF(FC109-FB109=1,1,IF(SUM($M$109:FC109)=0,0,FB113+1)*(FC13+FC14))","v":0},{"$f":"IF(FD109-FC109=1,1,IF(SUM($M$109:FD109)=0,0,FC113+1)*(FD13+FD14))","v":0},{"$f":"IF(FE109-FD109=1,1,IF(SUM($M$109:FE109)=0,0,FD113+1)*(FE13+FE14))","v":0},{"$f":"IF(FF109-FE109=1,1,IF(SUM($M$109:FF109)=0,0,FE113+1)*(FF13+FF14))","v":0}]
[null,"Взвешенный CFADS",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"M57*M113","v":0},0,0,0,0,-36953.076130612608,-222625.15696939157,-114399.06140482784,-198087.25019065107,-621835.28096769168,-1096902.5236012444,-510720.9018557691,297813.26759177051,1413382.7266715588,402911.8276444471,439803.81925073662,478732.75505967101,521116.77945138881,562808.28009561729,601720.83170194295,639009.16553442227,681839.45226480102,723675.1168394346,761909.83955622755,800161.17151040211,843294.34673343576,884187.93974216282,914615.85864470154,938764.06496696081,980224.87826571846,805447.2731181581,1489299.8645266432,{"$f":"AS57*AS113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY57*BY113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE57*DE113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK57*EK113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Средневзвешенный срок до завершения проекта",null,{"$f":"SUM(M114:FF114)/SUM(R57:FF57)","v":40.760229016794717},null,null,null,"квартал"]
[null,"Отношение средневзвешенного срока до погашения кредита"]
[null," к средневзвешенному сроку до завершения проекта",null,{"$f":"D112/D115","v":0.34021464944540181},null,null,null,"коэф"]
[]
[null,"Отношение средневзв. срока до погашения кредита к сроку кредита ",null,{"$f":"D112/SUM(M109:FF109)","v":0.6029229141853526},null,null,null,"коэф"]
[]
[null,"PLCR"]
[]
[null,"Поток, доступный для обслуживания долга (CFADS)",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M123:FF123)","v":228040.49608672757},{"$f":"M57","v":-10084.713166482776},-5006.25,-5006.25,-5006.25,-50563.755513292293,-36953.076130612608,-111312.57848469578,-38133.020468275943,-49521.812547662768,-124367.05619353833,-182817.08726687406,-72960.128836538439,37226.658448971313,157042.52518572877,40291.182764444711,39982.165386430599,39894.396254972584,40085.906111645294,40200.591435401235,40114.722113462863,39938.072845901392,40108.203074400059,40204.173157746365,40100.517871380398,40008.058575520103,40156.873653973133,40190.360897371036,39765.90689759572,39115.169373623365,39208.99513062874,30978.741273775311,55159.254241727525,{"$f":"AS57","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"BY57","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"DE57","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"EK57","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13]
[null,"Ставка по кредиту",null,null,null,null,null,"% за период",null,null,null,null,{"$f":"Debt!M$65","v":2.7424657534246576E-2},{"$f":"Debt!N$65","v":2.772602739726027E-2},{"$f":"Debt!O$65","v":2.772602739726027E-2},{"$f":"Debt!P$65","v":2.7349726775956283E-2},{"$f":"Debt!Q$65","v":2.7349726775956283E-2},{"$f":"Debt!R$65","v":2.7650273224043714E-2},{"$f":"Debt!S$65","v":2.7650273224043714E-2},{"$f":"Debt!T$65","v":2.7123287671232878E-2},{"$f":"Debt!U$65","v":2.7424657534246576E-2},{"$f":"Debt!V$65","v":2.772602739726027E-2},{"$f":"Debt!W$65","v":2.772602739726027E-2},{"$f":"Debt!X$65","v":2.7123287671232878E-2},{"$f":"Debt!Y$65","v":2.7424657534246576E-2},{"$f":"Debt!Z$65","v":2.772602739726027E-2},{"$f":"Debt!AA$65","v":2.772602739726027E-2},{"$f":"Debt!AB$65","v":2.7123287671232878E-2},{"$f":"Debt!AC$65","v":2.7424657534246576E-2},{"$f":"Debt!AD$65","v":2.772602739726027E-2},{"$f":"Debt!AE$65","v":2.772602739726027E-2},{"$f":"Debt!AF$65","v":2.7349726775956283E-2},{"$f":"Debt!AG$65","v":2.7349726775956283E-2},{"$f":"Debt!AH$65","v":2.7650273224043714E-2},{"$f":"Debt!AI$65","v":2.7650273224043714E-2},{"$f":"Debt!AJ$65","v":2.7123287671232878E-2},{"$f":"Debt!AK$65","v":2.7424657534246576E-2},{"$f":"Debt!AL$65","v":2.772602739726027E-2},{"$f":"Debt!AM$65","v":2.772602739726027E-2},{"$f":"Debt!AN$65","v":2.7123287671232878E-2},{"$f":"Debt!AO$65","v":2.7424657534246576E-2},{"$f":"Debt!AP$65","v":2.772602739726027E-2},{"$f":"Debt!AQ$65","v":2.772602739726027E-2},{"$f":"Debt!AR$65","v":2.7123287671232878E-2},{"$f":"Debt!AS$65","v":2.7424657534246576E-2},{"$f":"Debt!AT$65","v":2.772602739726027E-2},{"$f":"Debt!AU$65","v":2.772602739726027E-2},{"$f":"Debt!AV$65","v":2.7349726775956283E-2},{"$f":"Debt!AW$65","v":2.7349726775956283E-2},{"$f":"Debt!AX$65","v":2.7650273224043714E-2},{"$f":"Debt!AY$65","v":2.7650273224043714E-2},{"$f":"Debt!AZ$65","v":2.7123287671232878E-2},{"$f":"Debt!BA$65","v":2.7424657534246576E-2},{"$f":"Debt!BB$65","v":2.772602739726027E-2},{"$f":"Debt!BC$65","v":2.772602739726027E-2},{"$f":"Debt!BD$65","v":2.7123287671232878E-2},{"$f":"Debt!BE$65","v":2.7424657534246576E-2},{"$f":"Debt!BF$65","v":2.772602739726027E-2},{"$f":"Debt!BG$65","v":2.772602739726027E-2},{"$f":"Debt!BH$65","v":2.7123287671232878E-2},{"$f":"Debt!BI$65","v":2.7424657534246576E-2},{"$f":"Debt!BJ$65","v":2.772602739726027E-2},{"$f":"Debt!BK$65","v":2.772602739726027E-2},{"$f":"Debt!BL$65","v":2.7349726775956283E-2},{"$f":"Debt!BM$65","v":2.7349726775956283E-2},{"$f":"Debt!BN$65","v":2.7650273224043714E-2},{"$f":"Debt!BO$65","v":2.7650273224043714E-2},{"$f":"Debt!BP$65","v":2.7123287671232878E-2},{"$f":"Debt!BQ$65","v":2.7424657534246576E-2},{"$f":"Debt!BR$65","v":2.772602739726027E-2},{"$f":"Debt!BS$65","v":2.772602739726027E-2},{"$f":"Debt!BT$65","v":2.7123287671232878E-2},{"$f":"Debt!BU$65","v":2.7424657534246576E-2},{"$f":"Debt!BV$65","v":2.772602739726027E-2},{"$f":"Debt!BW$65","v":2.772602739726027E-2},{"$f":"Debt!BX$65","v":2.7123287671232878E-2},{"$f":"Debt!BY$65","v":2.7424657534246576E-2},{"$f":"Debt!BZ$65","v":2.772602739726027E-2},{"$f":"Debt!CA$65","v":2.772602739726027E-2},{"$f":"Debt!CB$65","v":2.7349726775956283E-2},{"$f":"Debt!CC$65","v":2.7349726775956283E-2},{"$f":"Debt!CD$65","v":2.7650273224043714E-2},{"$f":"Debt!CE$65","v":2.7650273224043714E-2},{"$f":"Debt!CF$65","v":2.7123287671232878E-2},{"$f":"Debt!CG$65","v":2.7424657534246576E-2},{"$f":"Debt!CH$65","v":2.772602739726027E-2},{"$f":"Debt!CI$65","v":2.772602739726027E-2},{"$f":"Debt!CJ$65","v":2.7123287671232878E-2},{"$f":"Debt!CK$65","v":2.7424657534246576E-2},{"$f":"Debt!CL$65","v":2.772602739726027E-2},{"$f":"Debt!CM$65","v":2.772602739726027E-2},{"$f":"Debt!CN$65","v":2.7123287671232878E-2},{"$f":"Debt!CO$65","v":2.7424657534246576E-2},{"$f":"Debt!CP$65","v":2.772602739726027E-2},{"$f":"Debt!CQ$65","v":2.772602739726027E-2},{"$f":"Debt!CR$65","v":2.7349726775956283E-2},{"$f":"Debt!CS$65","v":2.7349726775956283E-2},{"$f":"Debt!CT$65","v":2.7650273224043714E-2},{"$f":"Debt!CU$65","v":2.7650273224043714E-2},{"$f":"Debt!CV$65","v":2.7123287671232878E-2},{"$f":"Debt!CW$65","v":2.7424657534246576E-2},{"$f":"Debt!CX$65","v":2.772602739726027E-2},{"$f":"Debt!CY$65","v":2.772602739726027E-2},{"$f":"Debt!CZ$65","v":2.7123287671232878E-2},{"$f":"Debt!DA$65","v":2.7424657534246576E-2},{"$f":"Debt!DB$65","v":2.772602739726027E-2},{"$f":"Debt!DC$65","v":2.772602739726027E-2},{"$f":"Debt!DD$65","v":2.7123287671232878E-2},{"$f":"Debt!DE$65","v":2.7424657534246576E-2},{"$f":"Debt!DF$65","v":2.772602739726027E-2},{"$f":"Debt!DG$65","v":2.772602739726027E-2},{"$f":"Debt!DH$65","v":2.7349726775956283E-2},{"$f":"Debt!DI$65","v":2.7349726775956283E-2},{"$f":"Debt!DJ$65","v":2.7650273224043714E-2},{"$f":"Debt!DK$65","v":2.7650273224043714E-2},{"$f":"Debt!DL$65","v":2.7123287671232878E-2},{"$f":"Debt!DM$65","v":2.7424657534246576E-2},{"$f":"Debt!DN$65","v":2.772602739726027E-2},{"$f":"Debt!DO$65","v":2.772602739726027E-2},{"$f":"Debt!DP$65","v":2.7123287671232878E-2},{"$f":"Debt!DQ$65","v":2.7424657534246576E-2},{"$f":"Debt!DR$65","v":2.772602739726027E-2},{"$f":"Debt!DS$65","v":2.772602739726027E-2},{"$f":"Debt!DT$65","v":2.7123287671232878E-2},{"$f":"Debt!DU$65","v":2.7424657534246576E-2},{"$f":"Debt!DV$65","v":2.772602739726027E-2},{"$f":"Debt!DW$65","v":2.772602739726027E-2},{"$f":"Debt!DX$65","v":2.7349726775956283E-2},{"$f":"Debt!DY$65","v":2.7349726775956283E-2},{"$f":"Debt!DZ$65","v":2.7650273224043714E-2},{"$f":"Debt!EA$65","v":2.7650273224043714E-2},{"$f":"Debt!EB$65","v":2.7123287671232878E-2},{"$f":"Debt!EC$65","v":2.7424657534246576E-2},{"$f":"Debt!ED$65","v":2.772602739726027E-2},{"$f":"Debt!EE$65","v":2.772602739726027E-2},{"$f":"Debt!EF$65","v":2.7123287671232878E-2},{"$f":"Debt!EG$65","v":2.7424657534246576E-2},{"$f":"Debt!EH$65","v":2.772602739726027E-2},{"$f":"Debt!EI$65","v":2.772602739726027E-2},{"$f":"Debt!EJ$65","v":2.7123287671232878E-2},{"$f":"Debt!EK$65","v":2.7424657534246576E-2},{"$f":"Debt!EL$65","v":2.772602739726027E-2},{"$f":"Debt!EM$65","v":2.772602739726027E-2},{"$f":"Debt!EN$65","v":2.7349726775956283E-2},{"$f":"Debt!EO$65","v":2.7349726775956283E-2},{"$f":"Debt!EP$65","v":2.7650273224043714E-2},{"$f":"Debt!EQ$65","v":2.7650273224043714E-2},{"$f":"Debt!ER$65","v":2.7123287671232878E-2},{"$f":"Debt!ES$65","v":2.7424657534246576E-2},{"$f":"Debt!ET$65","v":2.772602739726027E-2},{"$f":"Debt!EU$65","v":2.772602739726027E-2},{"$f":"Debt!EV$65","v":2.7123287671232878E-2},{"$f":"Debt!EW$65","v":2.7424657534246576E-2},{"$f":"Debt!EX$65","v":2.772602739726027E-2},{"$f":"Debt!EY$65","v":2.772602739726027E-2},{"$f":"Debt!EZ$65","v":2.7123287671232878E-2},{"$f":"Debt!FA$65","v":2.7424657534246576E-2},{"$f":"Debt!FB$65","v":2.772602739726027E-2},{"$f":"Debt!FC$65","v":2.772602739726027E-2},{"$f":"Debt!FD$65","v":2.7349726775956283E-2},{"$f":"Debt!FE$65","v":2.7349726775956283E-2},{"$f":"Debt!FF$65","v":2.7650273224043714E-2}]
[null,"Дисконт-фактор за период",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"1/(1+M124)","v":0.97330737846990756},0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375,0.97309369350207375,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375,0.97309369350207375,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,{"$f":"1/(1+AS124)","v":0.97330737846990756},0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375,0.97309369350207375,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375,0.97309369350207375,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,{"$f":"1/(1+BY124)","v":0.97330737846990756},0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375,0.97309369350207375,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375,0.97309369350207375,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,{"$f":"1/(1+DE124)","v":0.97330737846990756},0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375,0.97309369350207375,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375,0.97309369350207375,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,{"$f":"1/(1+EK124)","v":0.97330737846990756},0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375,0.97309369350207375,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375]
[null,"Дисконтированный CFADS за период",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M126:FF126)","v":224977.85044911026},{"$f":"M123*SQRT(M125)","v":-9949.2090948266778},-4938.2589076685181,-4938.2589076685181,-4939.1632247256648,-49886.170633762376,-36452.550956392966,-109804.86238707071,-37626.161787333636,-48856.408671001125,-122677.99711725379,-180334.20417870735,-71990.353187787143,36726.459413985198,154909.69266041103,39743.978464323467,39450.728134407967,39358.351943194109,39541.489723405,39654.617478035034,39577.160595836242,39402.878535209158,39564.942067914591,39659.612247498699,39567.507494971833,39470.48703069357,39611.493438372447,39644.525883416733,39237.344122628601,38589.59520744285,38676.488282558588,30558.011494347928,54426.085284655725,{"$f":"AS123*SQRT(AS125)","v":-3.5434710292904821E-13},-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5339182823022144E-13,-3.5339182823022144E-13,-3.5722300675935982E-13,-3.5722300675935982E-13,-3.5050458846007512E-13,-3.5434710292904821E-13,-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5050458846007512E-13,-3.5434710292904821E-13,-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5050458846007512E-13,-3.5434710292904821E-13,-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5339182823022144E-13,-3.5339182823022144E-13,-3.5722300675935982E-13,-3.5722300675935982E-13,-3.5050458846007512E-13,-3.5434710292904821E-13,-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5050458846007512E-13,-3.5434710292904821E-13,-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5050458846007512E-13,{"$f":"BY123*SQRT(BY125)","v":-3.5434710292904821E-13},-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5339182823022144E-13,-3.5339182823022144E-13,-3.5722300675935982E-13,-3.5722300675935982E-13,-3.5050458846007512E-13,-3.5434710292904821E-13,-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5050458846007512E-13,-3.5434710292904821E-13,-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5050458846007512E-13,-3.5434710292904821E-13,-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5339182823022144E-13,-3.5339182823022144E-13,-3.5722300675935982E-13,-3.5722300675935982E-13,-3.5050458846007512E-13,-3.5434710292904821E-13,-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5050458846007512E-13,-3.5434710292904821E-13,-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5050458846007512E-13,{"$f":"DE123*SQRT(DE125)","v":-3.5434710292904821E-13},-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5339182823022144E-13,-3.5339182823022144E-13,-3.5722300675935982E-13,-3.5722300675935982E-13,-3.5050458846007512E-13,-3.5434710292904821E-13,-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5050458846007512E-13,-3.5434710292904821E-13,-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5050458846007512E-13,-3.5434710292904821E-13,-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5339182823022144E-13,-3.5339182823022144E-13,-3.5722300675935982E-13,-3.5722300675935982E-13,-3.5050458846007512E-13,-3.5434710292904821E-13,-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5050458846007512E-13,-3.5434710292904821E-13,-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5050458846007512E-13,{"$f":"EK123*SQRT(EK125)","v":-3.5434710292904821E-13},-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5339182823022144E-13,-3.5339182823022144E-13,-3.5722300675935982E-13,-3.5722300675935982E-13,-3.5050458846007512E-13,-3.5434710292904821E-13,-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5050458846007512E-13,-3.5434710292904821E-13,-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5050458846007512E-13,-3.5434710292904821E-13,-3.5818849807663201E-13,-3.5818849807663201E-13,-3.5339182823022144E-13,-3.5339182823022144E-13,-3.5722300675935982E-13]
[null,"Дисконтированный CFADS кумулятивный",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"N127*M125+M126","v":-23929.374109431141},-14363.566252402246,-9686.6336744014152,-4880.0283356077916,60.752212178173068,51312.9575390768,90192.248785016636,205527.08594001501,249748.36321365208,306793.90549168159,441379.45234702423,638951.3063998149,730224.73473806027,712517.22802542849,573067.77716746682,548110.74895759765,522456.55289483228,496347.00366814743,469470.91613959393,441733.39713403827,413155.09972876875,383974.24232511024,353932.31151020882,322962.4252641818,291081.51964842959,258511.37901911556,224969.10980561195,190462.89841340788,155327.28850304973,119939.18455557679,83515.788016259146,54426.08528465571,{"$f":"AT127*AS125+AS126","v":-1.2735233863320396E-11},-1.2720428339765368E-11,-1.27049956422309E-11,-1.2689135057301779E-11,-1.2673122435965019E-11,-1.2656671873809733E-11,-1.2639531988729471E-11,-1.2621918181143712E-11,-1.2604254673690672E-11,-1.2585857090715935E-11,-1.2566693267043438E-11,-1.2546998106670763E-11,-1.2527302520485442E-11,-1.250679455106253E-11,-1.2485438637249507E-11,-1.246349060878501E-11,-1.2441530024711829E-11,-1.2418669773966466E-11,-1.2394870510169301E-11,-1.237041138733206E-11,-1.2345681760704599E-11,-1.2320275785545605E-11,-1.229383445671334E-11,-1.2266662017914456E-11,-1.2239362795349171E-11,-1.2210958177573891E-11,-1.2181399896364416E-11,-1.2151022081440311E-11,-1.2120586323611754E-11,-1.2088924301775949E-11,-1.2055982505982706E-11,-1.2022127365056784E-11,{"$f":"BZ127*BY125+BY126","v":-1.1988195558756454E-11},-1.1952902765533794E-11,-1.1916189632900085E-11,-1.1878458590945132E-11,-1.1840274189749821E-11,-1.1801045455614714E-11,-1.1760247266293651E-11,-1.1718320995890813E-11,-1.1676148962043243E-11,-1.1632298397770997E-11,-1.1586696179653014E-11,-1.1539829593186116E-11,-1.1492816285676142E-11,-1.1443937885539692E-11,-1.1393113178699021E-11,-1.1340879304644029E-11,-1.1288469811225655E-11,-1.123398727900907E-11,-1.117734147589966E-11,-1.11191251097013E-11,-1.1060173145262134E-11,-1.099960886070265E-11,-1.0936650730560521E-11,-1.0871951790918286E-11,-1.0806823441648173E-11,-1.0739131922693312E-11,-1.0668765746417011E-11,-1.0596448595609433E-11,-1.0523847693918613E-11,-1.0448395661991771E-11,-1.0369968524185882E-11,-1.0289366913408498E-11,{"$f":"DF127*DE125+DE126","v":-1.0208436946912776E-11},-1.0124334883266679E-11,-1.003692282743148E-11,-9.947087182541344E-12,-9.8560803010232946E-12,-9.7625844061609942E-12,-9.6654222118659635E-12,-9.5655734563516287E-12,-9.4650118317055971E-12,-9.3605215888725849E-12,-9.2519320247106242E-12,-9.1403317033176529E-12,-9.0282361242742626E-12,-8.9117674572456682E-12,-8.7907357237355851E-12,-8.6663482610662641E-12,-8.5413966927672883E-12,-8.4115766210554467E-12,-8.2766765827172957E-12,-8.1380363022202895E-12,-7.9975523734016558E-12,-7.8532262475134195E-12,-7.7032697784492265E-12,-7.5491669720436958E-12,-7.3939137742616425E-12,-7.2326243764833869E-12,-7.0650366759121698E-12,-6.8928024341634717E-12,-6.719746472203297E-12,-6.5399682670453032E-12,-6.3531759642069263E-12,-6.1612046528624556E-12,{"$f":"EL127*EK125+EK126","v":-5.9683053538204175E-12},-5.7679191333336224E-12,-5.5597209750619241E-12,-5.3457503089499259E-12,-5.128898121135017E-12,-4.9061150852326019E-12,-4.6746701873097154E-12,-4.4368257747229496E-12,-4.1971556513149362E-12,-3.9481962567950455E-12,-3.6895444121930172E-12,-3.4237211794612013E-12,-3.1565723286748552E-12,-2.8790752928957125E-12,-2.5907809711576262E-12,-2.2944933931565553E-12,-1.9967161722759188E-12,-1.6874104786185477E-12,-1.3660760255914613E-12,-1.0358322447160623E-12,-7.0110497541759853E-13,-3.5722300675935982E-13]
[null,"Задолженность на начало периода (основной долг и проценты)",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"Debt!M$46","v":0},{"$f":"Debt!N$46","v":0},{"$f":"Debt!O$46","v":0},{"$f":"Debt!P$46","v":0},{"$f":"Debt!Q$46","v":0},{"$f":"Debt!R$46","v":0},{"$f":"Debt!S$46","v":0},{"$f":"Debt!T$46","v":55318.140145022538},{"$f":"Debt!U$46","v":91231.432458481533},{"$f":"Debt!V$46","v":137441.25158109801},{"$f":"Debt!W$46","v":256884.89602440599},{"$f":"Debt!X$46","v":436100.67955328518},{"$f":"Debt!Y$46","v":507846.31651450001},{"$f":"Debt!Z$46","v":490751.61245446483},{"$f":"Debt!AA$46","v":373489.43412330444},{"$f":"Debt!AB$46","v":350268.82677546924},{"$f":"Debt!AC$46","v":326450.79777844728},{"$f":"Debt!AD$46","v":302158.26890638302},{"$f":"Debt!AE$46","v":277130.99560095079},{"$f":"Debt!AF$46","v":251314.24433016957},{"$f":"Debt!AG$46","v":224758.68517168122},{"$f":"Debt!AH$46","v":197624.04645324647},{"$f":"Debt!AI$46","v":169664.90280047714},{"$f":"Debt!AJ$46","v":140852.70612389673},{"$f":"Debt!AK$46","v":111260.77874005924},{"$f":"Debt!AL$46","v":80972.018724089052},{"$f":"Debt!AM$46","v":49752.989808866711},{"$f":"Debt!AN$46","v":17640.475218208303},{"$f":"Debt!AO$46","v":8.7311491370201111E-11},{"$f":"Debt!AP$46","v":8.7311491370201111E-11},{"$f":"Debt!AQ$46","v":8.7311491370201111E-11},{"$f":"Debt!AR$46","v":8.7311491370201111E-11},{"$f":"Debt!AS$46","v":8.7311491370201111E-11},{"$f":"Debt!AT$46","v":8.7311491370201111E-11},{"$f":"Debt!AU$46","v":8.7311491370201111E-11},{"$f":"Debt!AV$46","v":8.7311491370201111E-11},{"$f":"Debt!AW$46","v":8.7311491370201111E-11},{"$f":"Debt!AX$46","v":8.7311491370201111E-11},{"$f":"Debt!AY$46","v":8.7311491370201111E-11},{"$f":"Debt!AZ$46","v":8.7311491370201111E-11},{"$f":"Debt!BA$46","v":8.7311491370201111E-11},{"$f":"Debt!BB$46","v":8.7311491370201111E-11},{"$f":"Debt!BC$46","v":8.7311491370201111E-11},{"$f":"Debt!BD$46","v":8.7311491370201111E-11},{"$f":"Debt!BE$46","v":8.7311491370201111E-11},{"$f":"Debt!BF$46","v":8.7311491370201111E-11},{"$f":"Debt!BG$46","v":8.7311491370201111E-11},{"$f":"Debt!BH$46","v":8.7311491370201111E-11},{"$f":"Debt!BI$46","v":8.7311491370201111E-11},{"$f":"Debt!BJ$46","v":8.7311491370201111E-11},{"$f":"Debt!BK$46","v":8.7311491370201111E-11},{"$f":"Debt!BL$46","v":8.7311491370201111E-11},{"$f":"Debt!BM$46","v":8.7311491370201111E-11},{"$f":"Debt!BN$46","v":8.7311491370201111E-11},{"$f":"Debt!BO$46","v":8.7311491370201111E-11},{"$f":"Debt!BP$46","v":8.7311491370201111E-11},{"$f":"Debt!BQ$46","v":8.7311491370201111E-11},{"$f":"Debt!BR$46","v":8.7311491370201111E-11},{"$f":"Debt!BS$46","v":8.7311491370201111E-11},{"$f":"Debt!BT$46","v":8.7311491370201111E-11},{"$f":"Debt!BU$46","v":8.7311491370201111E-11},{"$f":"Debt!BV$46","v":8.7311491370201111E-11},{"$f":"Debt!BW$46","v":8.7311491370201111E-11},{"$f":"Debt!BX$46","v":8.7311491370201111E-11},{"$f":"Debt!BY$46","v":8.7311491370201111E-11},{"$f":"Debt!BZ$46","v":8.7311491370201111E-11},{"$f":"Debt!CA$46","v":8.7311491370201111E-11},{"$f":"Debt!CB$46","v":8.7311491370201111E-11},{"$f":"Debt!CC$46","v":8.7311491370201111E-11},{"$f":"Debt!CD$46","v":8.7311491370201111E-11},{"$f":"Debt!CE$46","v":8.7311491370201111E-11},{"$f":"Debt!CF$46","v":8.7311491370201111E-11},{"$f":"Debt!CG$46","v":8.7311491370201111E-11},{"$f":"Debt!CH$46","v":8.7311491370201111E-11},{"$f":"Debt!CI$46","v":8.7311491370201111E-11},{"$f":"Debt!CJ$46","v":8.7311491370201111E-11},{"$f":"Debt!CK$46","v":8.7311491370201111E-11},{"$f":"Debt!CL$46","v":8.7311491370201111E-11},{"$f":"Debt!CM$46","v":8.7311491370201111E-11},{"$f":"Debt!CN$46","v":8.7311491370201111E-11},{"$f":"Debt!CO$46","v":8.7311491370201111E-11},{"$f":"Debt!CP$46","v":8.7311491370201111E-11},{"$f":"Debt!CQ$46","v":8.7311491370201111E-11},{"$f":"Debt!CR$46","v":8.7311491370201111E-11},{"$f":"Debt!CS$46","v":8.7311491370201111E-11},{"$f":"Debt!CT$46","v":8.7311491370201111E-11},{"$f":"Debt!CU$46","v":8.7311491370201111E-11},{"$f":"Debt!CV$46","v":8.7311491370201111E-11},{"$f":"Debt!CW$46","v":8.7311491370201111E-11},{"$f":"Debt!CX$46","v":8.7311491370201111E-11},{"$f":"Debt!CY$46","v":8.7311491370201111E-11},{"$f":"Debt!CZ$46","v":8.7311491370201111E-11},{"$f":"Debt!DA$46","v":8.7311491370201111E-11},{"$f":"Debt!DB$46","v":8.7311491370201111E-11},{"$f":"Debt!DC$46","v":8.7311491370201111E-11},{"$f":"Debt!DD$46","v":8.7311491370201111E-11},{"$f":"Debt!DE$46","v":8.7311491370201111E-11},{"$f":"Debt!DF$46","v":8.7311491370201111E-11},{"$f":"Debt!DG$46","v":8.7311491370201111E-11},{"$f":"Debt!DH$46","v":8.7311491370201111E-11},{"$f":"Debt!DI$46","v":8.7311491370201111E-11},{"$f":"Debt!DJ$46","v":8.7311491370201111E-11},{"$f":"Debt!DK$46","v":8.7311491370201111E-11},{"$f":"Debt!DL$46","v":8.7311491370201111E-11},{"$f":"Debt!DM$46","v":8.7311491370201111E-11},{"$f":"Debt!DN$46","v":8.7311491370201111E-11},{"$f":"Debt!DO$46","v":8.7311491370201111E-11},{"$f":"Debt!DP$46","v":8.7311491370201111E-11},{"$f":"Debt!DQ$46","v":8.7311491370201111E-11},{"$f":"Debt!DR$46","v":8.7311491370201111E-11},{"$f":"Debt!DS$46","v":8.7311491370201111E-11},{"$f":"Debt!DT$46","v":8.7311491370201111E-11},{"$f":"Debt!DU$46","v":8.7311491370201111E-11},{"$f":"Debt!DV$46","v":8.7311491370201111E-11},{"$f":"Debt!DW$46","v":8.7311491370201111E-11},{"$f":"Debt!DX$46","v":8.7311491370201111E-11},{"$f":"Debt!DY$46","v":8.7311491370201111E-11},{"$f":"Debt!DZ$46","v":8.7311491370201111E-11},{"$f":"Debt!EA$46","v":8.7311491370201111E-11},{"$f":"Debt!EB$46","v":8.7311491370201111E-11},{"$f":"Debt!EC$46","v":8.7311491370201111E-11},{"$f":"Debt!ED$46","v":8.7311491370201111E-11},{"$f":"Debt!EE$46","v":8.7311491370201111E-11},{"$f":"Debt!EF$46","v":8.7311491370201111E-11},{"$f":"Debt!EG$46","v":8.7311491370201111E-11},{"$f":"Debt!EH$46","v":8.7311491370201111E-11},{"$f":"Debt!EI$46","v":8.7311491370201111E-11},{"$f":"Debt!EJ$46","v":8.7311491370201111E-11},{"$f":"Debt!EK$46","v":8.7311491370201111E-11},{"$f":"Debt!EL$46","v":8.7311491370201111E-11},{"$f":"Debt!EM$46","v":8.7311491370201111E-11},{"$f":"Debt!EN$46","v":8.7311491370201111E-11},{"$f":"Debt!EO$46","v":8.7311491370201111E-11},{"$f":"Debt!EP$46","v":8.7311491370201111E-11},{"$f":"Debt!EQ$46","v":8.7311491370201111E-11},{"$f":"Debt!ER$46","v":8.7311491370201111E-11},{"$f":"Debt!ES$46","v":8.7311491370201111E-11},{"$f":"Debt!ET$46","v":8.7311491370201111E-11},{"$f":"Debt!EU$46","v":8.7311491370201111E-11},{"$f":"Debt!EV$46","v":8.7311491370201111E-11},{"$f":"Debt!EW$46","v":8.7311491370201111E-11},{"$f":"Debt!EX$46","v":8.7311491370201111E-11},{"$f":"Debt!EY$46","v":8.7311491370201111E-11},{"$f":"Debt!EZ$46","v":8.7311491370201111E-11},{"$f":"Debt!FA$46","v":8.7311491370201111E-11},{"$f":"Debt!FB$46","v":8.7311491370201111E-11},{"$f":"Debt!FC$46","v":8.7311491370201111E-11},{"$f":"Debt!FD$46","v":8.7311491370201111E-11},{"$f":"Debt!FE$46","v":8.7311491370201111E-11},{"$f":"Debt!FF$46","v":8.7311491370201111E-11}]
[null,"Флаг погашения кредита",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"M80","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,{"$f":"AS80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PLCR",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"IF(AND(M129=1,M128>VSN),M127/M128,\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",1.4378852636951458,1.4518897339161376,1.5343614164417654,1.5648288030751587,1.6004143854150066,1.6426722507532285,1.6940397270307475,1.7576934340168215,1.8382163937877707,1.9429530424879249,2.0860667449085026,2.2929089128049687,2.6162096198201983,3.1926013836951408,4.521720416599349,10.796925596245513,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(AND(BY129=1,BY128>VSN),BY127/BY128,\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(AND(EK129=1,EK128>VSN),EK127/EK128,\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Минимальный PLCR",null,{"$f":"MIN(IF(M129:FF129,M130:FF130))","v":1.4378852636951458},null,null,null,"коэф"]
[null,"Средний PLCR",null,{"$f":"AVERAGE(IF(M129:FF129,M130:FF130))","v":2.6232116952933366},null,null,null,"коэф"]
[]
[]
[null,"LLCR"]
[]
[null,"CFADS в период обслуживания долга",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M137:FF137)","v":755310.31467494555},{"$f":"M57*M143","v":0},0,0,0,0,0,0,0,0,0,0,0,37226.658448971313,157042.52518572877,40291.182764444711,39982.165386430599,39894.396254972584,40085.906111645294,40200.591435401235,40114.722113462863,39938.072845901392,40108.203074400059,40204.173157746365,40100.517871380398,40008.058575520103,40156.873653973133,40190.360897371036,39765.90689759572,0,0,0,0,{"$f":"AS57*AS143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY57*BY143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE57*DE143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK57*EK143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ставка по кредиту",null,null,null,null,null,"% за период",null,null,null,null,{"$f":"Debt!M$65","v":2.7424657534246576E-2},{"$f":"Debt!N$65","v":2.772602739726027E-2},{"$f":"Debt!O$65","v":2.772602739726027E-2},{"$f":"Debt!P$65","v":2.7349726775956283E-2},{"$f":"Debt!Q$65","v":2.7349726775956283E-2},{"$f":"Debt!R$65","v":2.7650273224043714E-2},{"$f":"Debt!S$65","v":2.7650273224043714E-2},{"$f":"Debt!T$65","v":2.7123287671232878E-2},{"$f":"Debt!U$65","v":2.7424657534246576E-2},{"$f":"Debt!V$65","v":2.772602739726027E-2},{"$f":"Debt!W$65","v":2.772602739726027E-2},{"$f":"Debt!X$65","v":2.7123287671232878E-2},{"$f":"Debt!Y$65","v":2.7424657534246576E-2},{"$f":"Debt!Z$65","v":2.772602739726027E-2},{"$f":"Debt!AA$65","v":2.772602739726027E-2},{"$f":"Debt!AB$65","v":2.7123287671232878E-2},{"$f":"Debt!AC$65","v":2.7424657534246576E-2},{"$f":"Debt!AD$65","v":2.772602739726027E-2},{"$f":"Debt!AE$65","v":2.772602739726027E-2},{"$f":"Debt!AF$65","v":2.7349726775956283E-2},{"$f":"Debt!AG$65","v":2.7349726775956283E-2},{"$f":"Debt!AH$65","v":2.7650273224043714E-2},{"$f":"Debt!AI$65","v":2.7650273224043714E-2},{"$f":"Debt!AJ$65","v":2.7123287671232878E-2},{"$f":"Debt!AK$65","v":2.7424657534246576E-2},{"$f":"Debt!AL$65","v":2.772602739726027E-2},{"$f":"Debt!AM$65","v":2.772602739726027E-2},{"$f":"Debt!AN$65","v":2.7123287671232878E-2},{"$f":"Debt!AO$65","v":2.7424657534246576E-2},{"$f":"Debt!AP$65","v":2.772602739726027E-2},{"$f":"Debt!AQ$65","v":2.772602739726027E-2},{"$f":"Debt!AR$65","v":2.7123287671232878E-2},{"$f":"Debt!AS$65","v":2.7424657534246576E-2},{"$f":"Debt!AT$65","v":2.772602739726027E-2},{"$f":"Debt!AU$65","v":2.772602739726027E-2},{"$f":"Debt!AV$65","v":2.7349726775956283E-2},{"$f":"Debt!AW$65","v":2.7349726775956283E-2},{"$f":"Debt!AX$65","v":2.7650273224043714E-2},{"$f":"Debt!AY$65","v":2.7650273224043714E-2},{"$f":"Debt!AZ$65","v":2.7123287671232878E-2},{"$f":"Debt!BA$65","v":2.7424657534246576E-2},{"$f":"Debt!BB$65","v":2.772602739726027E-2},{"$f":"Debt!BC$65","v":2.772602739726027E-2},{"$f":"Debt!BD$65","v":2.7123287671232878E-2},{"$f":"Debt!BE$65","v":2.7424657534246576E-2},{"$f":"Debt!BF$65","v":2.772602739726027E-2},{"$f":"Debt!BG$65","v":2.772602739726027E-2},{"$f":"Debt!BH$65","v":2.7123287671232878E-2},{"$f":"Debt!BI$65","v":2.7424657534246576E-2},{"$f":"Debt!BJ$65","v":2.772602739726027E-2},{"$f":"Debt!BK$65","v":2.772602739726027E-2},{"$f":"Debt!BL$65","v":2.7349726775956283E-2},{"$f":"Debt!BM$65","v":2.7349726775956283E-2},{"$f":"Debt!BN$65","v":2.7650273224043714E-2},{"$f":"Debt!BO$65","v":2.7650273224043714E-2},{"$f":"Debt!BP$65","v":2.7123287671232878E-2},{"$f":"Debt!BQ$65","v":2.7424657534246576E-2},{"$f":"Debt!BR$65","v":2.772602739726027E-2},{"$f":"Debt!BS$65","v":2.772602739726027E-2},{"$f":"Debt!BT$65","v":2.7123287671232878E-2},{"$f":"Debt!BU$65","v":2.7424657534246576E-2},{"$f":"Debt!BV$65","v":2.772602739726027E-2},{"$f":"Debt!BW$65","v":2.772602739726027E-2},{"$f":"Debt!BX$65","v":2.7123287671232878E-2},{"$f":"Debt!BY$65","v":2.7424657534246576E-2},{"$f":"Debt!BZ$65","v":2.772602739726027E-2},{"$f":"Debt!CA$65","v":2.772602739726027E-2},{"$f":"Debt!CB$65","v":2.7349726775956283E-2},{"$f":"Debt!CC$65","v":2.7349726775956283E-2},{"$f":"Debt!CD$65","v":2.7650273224043714E-2},{"$f":"Debt!CE$65","v":2.7650273224043714E-2},{"$f":"Debt!CF$65","v":2.7123287671232878E-2},{"$f":"Debt!CG$65","v":2.7424657534246576E-2},{"$f":"Debt!CH$65","v":2.772602739726027E-2},{"$f":"Debt!CI$65","v":2.772602739726027E-2},{"$f":"Debt!CJ$65","v":2.7123287671232878E-2},{"$f":"Debt!CK$65","v":2.7424657534246576E-2},{"$f":"Debt!CL$65","v":2.772602739726027E-2},{"$f":"Debt!CM$65","v":2.772602739726027E-2},{"$f":"Debt!CN$65","v":2.7123287671232878E-2},{"$f":"Debt!CO$65","v":2.7424657534246576E-2},{"$f":"Debt!CP$65","v":2.772602739726027E-2},{"$f":"Debt!CQ$65","v":2.772602739726027E-2},{"$f":"Debt!CR$65","v":2.7349726775956283E-2},{"$f":"Debt!CS$65","v":2.7349726775956283E-2},{"$f":"Debt!CT$65","v":2.7650273224043714E-2},{"$f":"Debt!CU$65","v":2.7650273224043714E-2},{"$f":"Debt!CV$65","v":2.7123287671232878E-2},{"$f":"Debt!CW$65","v":2.7424657534246576E-2},{"$f":"Debt!CX$65","v":2.772602739726027E-2},{"$f":"Debt!CY$65","v":2.772602739726027E-2},{"$f":"Debt!CZ$65","v":2.7123287671232878E-2},{"$f":"Debt!DA$65","v":2.7424657534246576E-2},{"$f":"Debt!DB$65","v":2.772602739726027E-2},{"$f":"Debt!DC$65","v":2.772602739726027E-2},{"$f":"Debt!DD$65","v":2.7123287671232878E-2},{"$f":"Debt!DE$65","v":2.7424657534246576E-2},{"$f":"Debt!DF$65","v":2.772602739726027E-2},{"$f":"Debt!DG$65","v":2.772602739726027E-2},{"$f":"Debt!DH$65","v":2.7349726775956283E-2},{"$f":"Debt!DI$65","v":2.7349726775956283E-2},{"$f":"Debt!DJ$65","v":2.7650273224043714E-2},{"$f":"Debt!DK$65","v":2.7650273224043714E-2},{"$f":"Debt!DL$65","v":2.7123287671232878E-2},{"$f":"Debt!DM$65","v":2.7424657534246576E-2},{"$f":"Debt!DN$65","v":2.772602739726027E-2},{"$f":"Debt!DO$65","v":2.772602739726027E-2},{"$f":"Debt!DP$65","v":2.7123287671232878E-2},{"$f":"Debt!DQ$65","v":2.7424657534246576E-2},{"$f":"Debt!DR$65","v":2.772602739726027E-2},{"$f":"Debt!DS$65","v":2.772602739726027E-2},{"$f":"Debt!DT$65","v":2.7123287671232878E-2},{"$f":"Debt!DU$65","v":2.7424657534246576E-2},{"$f":"Debt!DV$65","v":2.772602739726027E-2},{"$f":"Debt!DW$65","v":2.772602739726027E-2},{"$f":"Debt!DX$65","v":2.7349726775956283E-2},{"$f":"Debt!DY$65","v":2.7349726775956283E-2},{"$f":"Debt!DZ$65","v":2.7650273224043714E-2},{"$f":"Debt!EA$65","v":2.7650273224043714E-2},{"$f":"Debt!EB$65","v":2.7123287671232878E-2},{"$f":"Debt!EC$65","v":2.7424657534246576E-2},{"$f":"Debt!ED$65","v":2.772602739726027E-2},{"$f":"Debt!EE$65","v":2.772602739726027E-2},{"$f":"Debt!EF$65","v":2.7123287671232878E-2},{"$f":"Debt!EG$65","v":2.7424657534246576E-2},{"$f":"Debt!EH$65","v":2.772602739726027E-2},{"$f":"Debt!EI$65","v":2.772602739726027E-2},{"$f":"Debt!EJ$65","v":2.7123287671232878E-2},{"$f":"Debt!EK$65","v":2.7424657534246576E-2},{"$f":"Debt!EL$65","v":2.772602739726027E-2},{"$f":"Debt!EM$65","v":2.772602739726027E-2},{"$f":"Debt!EN$65","v":2.7349726775956283E-2},{"$f":"Debt!EO$65","v":2.7349726775956283E-2},{"$f":"Debt!EP$65","v":2.7650273224043714E-2},{"$f":"Debt!EQ$65","v":2.7650273224043714E-2},{"$f":"Debt!ER$65","v":2.7123287671232878E-2},{"$f":"Debt!ES$65","v":2.7424657534246576E-2},{"$f":"Debt!ET$65","v":2.772602739726027E-2},{"$f":"Debt!EU$65","v":2.772602739726027E-2},{"$f":"Debt!EV$65","v":2.7123287671232878E-2},{"$f":"Debt!EW$65","v":2.7424657534246576E-2},{"$f":"Debt!EX$65","v":2.772602739726027E-2},{"$f":"Debt!EY$65","v":2.772602739726027E-2},{"$f":"Debt!EZ$65","v":2.7123287671232878E-2},{"$f":"Debt!FA$65","v":2.7424657534246576E-2},{"$f":"Debt!FB$65","v":2.772602739726027E-2},{"$f":"Debt!FC$65","v":2.772602739726027E-2},{"$f":"Debt!FD$65","v":2.7349726775956283E-2},{"$f":"Debt!FE$65","v":2.7349726775956283E-2},{"$f":"Debt!FF$65","v":2.7650273224043714E-2}]
[null,"Дисконт-фактор за период",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"1/(1+M138)","v":0.97330737846990756},0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375,0.97309369350207375,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375,0.97309369350207375,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,{"$f":"1/(1+AS138)","v":0.97330737846990756},0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375,0.97309369350207375,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375,0.97309369350207375,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,{"$f":"1/(1+BY138)","v":0.97330737846990756},0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375,0.97309369350207375,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375,0.97309369350207375,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,{"$f":"1/(1+DE138)","v":0.97330737846990756},0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375,0.97309369350207375,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375,0.97309369350207375,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,{"$f":"1/(1+EK138)","v":0.97330737846990756},0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375,0.97309369350207375,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97359295812216595,0.97330737846990756,0.97302196630411597,0.97302196630411597,0.97337836759660634,0.97337836759660634,0.97309369350207375]
[null,"Дисконтированный CFADS за период",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M140:FF140)","v":745121.26923430362},{"$f":"M137*SQRT(M139)","v":0},0,0,0,0,0,0,0,0,0,0,0,36726.459413985198,154909.69266041103,39743.978464323467,39450.728134407967,39358.351943194109,39541.489723405,39654.617478035034,39577.160595836242,39402.878535209158,39564.942067914591,39659.612247498699,39567.507494971833,39470.48703069357,39611.493438372447,39644.525883416733,39237.344122628601,0,0,0,0,{"$f":"AS137*SQRT(AS139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY137*SQRT(BY139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE137*SQRT(DE139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK137*SQRT(EK139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Дисконтированный CFADS кумулятивный",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"N141*M139+M140","v":454650.27323453221},467118.90127584082,480070.25273039291,493380.69371020549,506874.52087971143,520737.40053546533,535135.93193824927,549932.58666834515,564848.56641633587,580339.34490901395,596429.8494856694,612966.47983305296,629592.14599838783,609124.82500278589,466808.71354594978,438905.54362690321,410289.34336475743,381103.64683013823,351032.31883254187,320010.96803315781,288103.59544947348,255502.61357085395,221908.40711935944,187288.02384482039,151727.18240974855,115335.2968057518,77823.323614168068,39237.344122628601,0,0,0,0,{"$f":"AT141*AS139+AS140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ141*BY139+BY140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF141*DE139+DE140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL141*EK139+EK140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Задолженность на начало периода (основной долг и проценты)",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"Debt!M$46","v":0},{"$f":"Debt!N$46","v":0},{"$f":"Debt!O$46","v":0},{"$f":"Debt!P$46","v":0},{"$f":"Debt!Q$46","v":0},{"$f":"Debt!R$46","v":0},{"$f":"Debt!S$46","v":0},{"$f":"Debt!T$46","v":55318.140145022538},{"$f":"Debt!U$46","v":91231.432458481533},{"$f":"Debt!V$46","v":137441.25158109801},{"$f":"Debt!W$46","v":256884.89602440599},{"$f":"Debt!X$46","v":436100.67955328518},{"$f":"Debt!Y$46","v":507846.31651450001},{"$f":"Debt!Z$46","v":490751.61245446483},{"$f":"Debt!AA$46","v":373489.43412330444},{"$f":"Debt!AB$46","v":350268.82677546924},{"$f":"Debt!AC$46","v":326450.79777844728},{"$f":"Debt!AD$46","v":302158.26890638302},{"$f":"Debt!AE$46","v":277130.99560095079},{"$f":"Debt!AF$46","v":251314.24433016957},{"$f":"Debt!AG$46","v":224758.68517168122},{"$f":"Debt!AH$46","v":197624.04645324647},{"$f":"Debt!AI$46","v":169664.90280047714},{"$f":"Debt!AJ$46","v":140852.70612389673},{"$f":"Debt!AK$46","v":111260.77874005924},{"$f":"Debt!AL$46","v":80972.018724089052},{"$f":"Debt!AM$46","v":49752.989808866711},{"$f":"Debt!AN$46","v":17640.475218208303},{"$f":"Debt!AO$46","v":8.7311491370201111E-11},{"$f":"Debt!AP$46","v":8.7311491370201111E-11},{"$f":"Debt!AQ$46","v":8.7311491370201111E-11},{"$f":"Debt!AR$46","v":8.7311491370201111E-11},{"$f":"Debt!AS$46","v":8.7311491370201111E-11},{"$f":"Debt!AT$46","v":8.7311491370201111E-11},{"$f":"Debt!AU$46","v":8.7311491370201111E-11},{"$f":"Debt!AV$46","v":8.7311491370201111E-11},{"$f":"Debt!AW$46","v":8.7311491370201111E-11},{"$f":"Debt!AX$46","v":8.7311491370201111E-11},{"$f":"Debt!AY$46","v":8.7311491370201111E-11},{"$f":"Debt!AZ$46","v":8.7311491370201111E-11},{"$f":"Debt!BA$46","v":8.7311491370201111E-11},{"$f":"Debt!BB$46","v":8.7311491370201111E-11},{"$f":"Debt!BC$46","v":8.7311491370201111E-11},{"$f":"Debt!BD$46","v":8.7311491370201111E-11},{"$f":"Debt!BE$46","v":8.7311491370201111E-11},{"$f":"Debt!BF$46","v":8.7311491370201111E-11},{"$f":"Debt!BG$46","v":8.7311491370201111E-11},{"$f":"Debt!BH$46","v":8.7311491370201111E-11},{"$f":"Debt!BI$46","v":8.7311491370201111E-11},{"$f":"Debt!BJ$46","v":8.7311491370201111E-11},{"$f":"Debt!BK$46","v":8.7311491370201111E-11},{"$f":"Debt!BL$46","v":8.7311491370201111E-11},{"$f":"Debt!BM$46","v":8.7311491370201111E-11},{"$f":"Debt!BN$46","v":8.7311491370201111E-11},{"$f":"Debt!BO$46","v":8.7311491370201111E-11},{"$f":"Debt!BP$46","v":8.7311491370201111E-11},{"$f":"Debt!BQ$46","v":8.7311491370201111E-11},{"$f":"Debt!BR$46","v":8.7311491370201111E-11},{"$f":"Debt!BS$46","v":8.7311491370201111E-11},{"$f":"Debt!BT$46","v":8.7311491370201111E-11},{"$f":"Debt!BU$46","v":8.7311491370201111E-11},{"$f":"Debt!BV$46","v":8.7311491370201111E-11},{"$f":"Debt!BW$46","v":8.7311491370201111E-11},{"$f":"Debt!BX$46","v":8.7311491370201111E-11},{"$f":"Debt!BY$46","v":8.7311491370201111E-11},{"$f":"Debt!BZ$46","v":8.7311491370201111E-11},{"$f":"Debt!CA$46","v":8.7311491370201111E-11},{"$f":"Debt!CB$46","v":8.7311491370201111E-11},{"$f":"Debt!CC$46","v":8.7311491370201111E-11},{"$f":"Debt!CD$46","v":8.7311491370201111E-11},{"$f":"Debt!CE$46","v":8.7311491370201111E-11},{"$f":"Debt!CF$46","v":8.7311491370201111E-11},{"$f":"Debt!CG$46","v":8.7311491370201111E-11},{"$f":"Debt!CH$46","v":8.7311491370201111E-11},{"$f":"Debt!CI$46","v":8.7311491370201111E-11},{"$f":"Debt!CJ$46","v":8.7311491370201111E-11},{"$f":"Debt!CK$46","v":8.7311491370201111E-11},{"$f":"Debt!CL$46","v":8.7311491370201111E-11},{"$f":"Debt!CM$46","v":8.7311491370201111E-11},{"$f":"Debt!CN$46","v":8.7311491370201111E-11},{"$f":"Debt!CO$46","v":8.7311491370201111E-11},{"$f":"Debt!CP$46","v":8.7311491370201111E-11},{"$f":"Debt!CQ$46","v":8.7311491370201111E-11},{"$f":"Debt!CR$46","v":8.7311491370201111E-11},{"$f":"Debt!CS$46","v":8.7311491370201111E-11},{"$f":"Debt!CT$46","v":8.7311491370201111E-11},{"$f":"Debt!CU$46","v":8.7311491370201111E-11},{"$f":"Debt!CV$46","v":8.7311491370201111E-11},{"$f":"Debt!CW$46","v":8.7311491370201111E-11},{"$f":"Debt!CX$46","v":8.7311491370201111E-11},{"$f":"Debt!CY$46","v":8.7311491370201111E-11},{"$f":"Debt!CZ$46","v":8.7311491370201111E-11},{"$f":"Debt!DA$46","v":8.7311491370201111E-11},{"$f":"Debt!DB$46","v":8.7311491370201111E-11},{"$f":"Debt!DC$46","v":8.7311491370201111E-11},{"$f":"Debt!DD$46","v":8.7311491370201111E-11},{"$f":"Debt!DE$46","v":8.7311491370201111E-11},{"$f":"Debt!DF$46","v":8.7311491370201111E-11},{"$f":"Debt!DG$46","v":8.7311491370201111E-11},{"$f":"Debt!DH$46","v":8.7311491370201111E-11},{"$f":"Debt!DI$46","v":8.7311491370201111E-11},{"$f":"Debt!DJ$46","v":8.7311491370201111E-11},{"$f":"Debt!DK$46","v":8.7311491370201111E-11},{"$f":"Debt!DL$46","v":8.7311491370201111E-11},{"$f":"Debt!DM$46","v":8.7311491370201111E-11},{"$f":"Debt!DN$46","v":8.7311491370201111E-11},{"$f":"Debt!DO$46","v":8.7311491370201111E-11},{"$f":"Debt!DP$46","v":8.7311491370201111E-11},{"$f":"Debt!DQ$46","v":8.7311491370201111E-11},{"$f":"Debt!DR$46","v":8.7311491370201111E-11},{"$f":"Debt!DS$46","v":8.7311491370201111E-11},{"$f":"Debt!DT$46","v":8.7311491370201111E-11},{"$f":"Debt!DU$46","v":8.7311491370201111E-11},{"$f":"Debt!DV$46","v":8.7311491370201111E-11},{"$f":"Debt!DW$46","v":8.7311491370201111E-11},{"$f":"Debt!DX$46","v":8.7311491370201111E-11},{"$f":"Debt!DY$46","v":8.7311491370201111E-11},{"$f":"Debt!DZ$46","v":8.7311491370201111E-11},{"$f":"Debt!EA$46","v":8.7311491370201111E-11},{"$f":"Debt!EB$46","v":8.7311491370201111E-11},{"$f":"Debt!EC$46","v":8.7311491370201111E-11},{"$f":"Debt!ED$46","v":8.7311491370201111E-11},{"$f":"Debt!EE$46","v":8.7311491370201111E-11},{"$f":"Debt!EF$46","v":8.7311491370201111E-11},{"$f":"Debt!EG$46","v":8.7311491370201111E-11},{"$f":"Debt!EH$46","v":8.7311491370201111E-11},{"$f":"Debt!EI$46","v":8.7311491370201111E-11},{"$f":"Debt!EJ$46","v":8.7311491370201111E-11},{"$f":"Debt!EK$46","v":8.7311491370201111E-11},{"$f":"Debt!EL$46","v":8.7311491370201111E-11},{"$f":"Debt!EM$46","v":8.7311491370201111E-11},{"$f":"Debt!EN$46","v":8.7311491370201111E-11},{"$f":"Debt!EO$46","v":8.7311491370201111E-11},{"$f":"Debt!EP$46","v":8.7311491370201111E-11},{"$f":"Debt!EQ$46","v":8.7311491370201111E-11},{"$f":"Debt!ER$46","v":8.7311491370201111E-11},{"$f":"Debt!ES$46","v":8.7311491370201111E-11},{"$f":"Debt!ET$46","v":8.7311491370201111E-11},{"$f":"Debt!EU$46","v":8.7311491370201111E-11},{"$f":"Debt!EV$46","v":8.7311491370201111E-11},{"$f":"Debt!EW$46","v":8.7311491370201111E-11},{"$f":"Debt!EX$46","v":8.7311491370201111E-11},{"$f":"Debt!EY$46","v":8.7311491370201111E-11},{"$f":"Debt!EZ$46","v":8.7311491370201111E-11},{"$f":"Debt!FA$46","v":8.7311491370201111E-11},{"$f":"Debt!FB$46","v":8.7311491370201111E-11},{"$f":"Debt!FC$46","v":8.7311491370201111E-11},{"$f":"Debt!FD$46","v":8.7311491370201111E-11},{"$f":"Debt!FE$46","v":8.7311491370201111E-11},{"$f":"Debt!FF$46","v":8.7311491370201111E-11}]
[null,"Флаг погашения кредита",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"M80","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,{"$f":"AS80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LLCR",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"IF(AND(M143=1,M142>VSN),M141/M142,\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",1.2397296692421944,1.2412079951327812,1.2498578832402438,1.253053398064031,1.256818320423309,1.2612716117599108,1.2666656722079683,1.2733499005839732,1.2818352057425788,1.2928720879688105,1.3079216942134444,1.3296728831044131,1.3637077155844088,1.4243846037574426,1.5641939090120534,2.2242793143196193,"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(AND(BY143=1,BY142>VSN),BY141/BY142,\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA",{"$f":"IF(AND(EK143=1,EK142>VSN),EK141/EK142,\"NA\")","v":"NA"},"NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA","NA"]
[null,"Минимальный LLCR",null,{"$f":"MIN(IF(M143:FF143,M144:FF144))","v":1.2397296692421944},null,null,null,"коэф"]
[null,"Средний LLCR",null,{"$f":"AVERAGE(IF(M143:FF143,M144:FF144))","v":1.364426366522324},null,null,null,"коэф"]
[]
[]
[]
[null,"РАСЧЕТ ПОКАЗАТЕЛЕЙ ЭФФЕКТИВНОСТИ ПРОЕКТА"]
[]
[null,"РАСЧЕТ СТАВКИ ДИСКОНТИРОВАНИЯ"]
[]
[null,"Объем внесенного акционерного финансирования за период",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M154:FF154)","v":217648.42136335722},{"$f":"'S&U'!M71","v":10084.713166482776},{"$f":"'S&U'!N71","v":5006.25},{"$f":"'S&U'!O71","v":5006.25},{"$f":"'S&U'!P71","v":5006.25},{"$f":"'S&U'!Q71","v":50563.755513292301},{"$f":"'S&U'!R71","v":36953.076130612608},{"$f":"'S&U'!S71","v":56759.219186150644},{"$f":"'S&U'!T71","v":4207.1812663559649},{"$f":"'S&U'!U71","v":6447.6284523263257},{"$f":"'S&U'!V71","v":10389.96053992262},{"$f":"'S&U'!W71","v":13208.172268890572},{"$f":"'S&U'!X71","v":14015.964839323424},{"$f":"'S&U'!Y71","v":0},{"$f":"'S&U'!Z71","v":0},{"$f":"'S&U'!AA71","v":0},{"$f":"'S&U'!AB71","v":0},{"$f":"'S&U'!AC71","v":0},{"$f":"'S&U'!AD71","v":0},{"$f":"'S&U'!AE71","v":0},{"$f":"'S&U'!AF71","v":0},{"$f":"'S&U'!AG71","v":0},{"$f":"'S&U'!AH71","v":0},{"$f":"'S&U'!AI71","v":0},{"$f":"'S&U'!AJ71","v":0},{"$f":"'S&U'!AK71","v":0},{"$f":"'S&U'!AL71","v":0},{"$f":"'S&U'!AM71","v":0},{"$f":"'S&U'!AN71","v":0},{"$f":"'S&U'!AO71","v":0},{"$f":"'S&U'!AP71","v":0},{"$f":"'S&U'!AQ71","v":0},{"$f":"'S&U'!AR71","v":0},{"$f":"'S&U'!AS71","v":0},{"$f":"'S&U'!AT71","v":0},{"$f":"'S&U'!AU71","v":0},{"$f":"'S&U'!AV71","v":0},{"$f":"'S&U'!AW71","v":0},{"$f":"'S&U'!AX71","v":0},{"$f":"'S&U'!AY71","v":0},{"$f":"'S&U'!AZ71","v":0},{"$f":"'S&U'!BA71","v":0},{"$f":"'S&U'!BB71","v":0},{"$f":"'S&U'!BC71","v":0},{"$f":"'S&U'!BD71","v":0},{"$f":"'S&U'!BE71","v":0},{"$f":"'S&U'!BF71","v":0},{"$f":"'S&U'!BG71","v":0},{"$f":"'S&U'!BH71","v":0},{"$f":"'S&U'!BI71","v":0},{"$f":"'S&U'!BJ71","v":0},{"$f":"'S&U'!BK71","v":0},{"$f":"'S&U'!BL71","v":0},{"$f":"'S&U'!BM71","v":0},{"$f":"'S&U'!BN71","v":0},{"$f":"'S&U'!BO71","v":0},{"$f":"'S&U'!BP71","v":0},{"$f":"'S&U'!BQ71","v":0},{"$f":"'S&U'!BR71","v":0},{"$f":"'S&U'!BS71","v":0},{"$f":"'S&U'!BT71","v":0},{"$f":"'S&U'!BU71","v":0},{"$f":"'S&U'!BV71","v":0},{"$f":"'S&U'!BW71","v":0},{"$f":"'S&U'!BX71","v":0},{"$f":"'S&U'!BY71","v":0},{"$f":"'S&U'!BZ71","v":0},{"$f":"'S&U'!CA71","v":0},{"$f":"'S&U'!CB71","v":0},{"$f":"'S&U'!CC71","v":0},{"$f":"'S&U'!CD71","v":0},{"$f":"'S&U'!CE71","v":0},{"$f":"'S&U'!CF71","v":0},{"$f":"'S&U'!CG71","v":0},{"$f":"'S&U'!CH71","v":0},{"$f":"'S&U'!CI71","v":0},{"$f":"'S&U'!CJ71","v":0},{"$f":"'S&U'!CK71","v":0},{"$f":"'S&U'!CL71","v":0},{"$f":"'S&U'!CM71","v":0},{"$f":"'S&U'!CN71","v":0},{"$f":"'S&U'!CO71","v":0},{"$f":"'S&U'!CP71","v":0},{"$f":"'S&U'!CQ71","v":0},{"$f":"'S&U'!CR71","v":0},{"$f":"'S&U'!CS71","v":0},{"$f":"'S&U'!CT71","v":0},{"$f":"'S&U'!CU71","v":0},{"$f":"'S&U'!CV71","v":0},{"$f":"'S&U'!CW71","v":0},{"$f":"'S&U'!CX71","v":0},{"$f":"'S&U'!CY71","v":0},{"$f":"'S&U'!CZ71","v":0},{"$f":"'S&U'!DA71","v":0},{"$f":"'S&U'!DB71","v":0},{"$f":"'S&U'!DC71","v":0},{"$f":"'S&U'!DD71","v":0},{"$f":"'S&U'!DE71","v":0},{"$f":"'S&U'!DF71","v":0},{"$f":"'S&U'!DG71","v":0},{"$f":"'S&U'!DH71","v":0},{"$f":"'S&U'!DI71","v":0},{"$f":"'S&U'!DJ71","v":0},{"$f":"'S&U'!DK71","v":0},{"$f":"'S&U'!DL71","v":0},{"$f":"'S&U'!DM71","v":0},{"$f":"'S&U'!DN71","v":0},{"$f":"'S&U'!DO71","v":0},{"$f":"'S&U'!DP71","v":0},{"$f":"'S&U'!DQ71","v":0},{"$f":"'S&U'!DR71","v":0},{"$f":"'S&U'!DS71","v":0},{"$f":"'S&U'!DT71","v":0},{"$f":"'S&U'!DU71","v":0},{"$f":"'S&U'!DV71","v":0},{"$f":"'S&U'!DW71","v":0},{"$f":"'S&U'!DX71","v":0},{"$f":"'S&U'!DY71","v":0},{"$f":"'S&U'!DZ71","v":0},{"$f":"'S&U'!EA71","v":0},{"$f":"'S&U'!EB71","v":0},{"$f":"'S&U'!EC71","v":0},{"$f":"'S&U'!ED71","v":0},{"$f":"'S&U'!EE71","v":0},{"$f":"'S&U'!EF71","v":0},{"$f":"'S&U'!EG71","v":0},{"$f":"'S&U'!EH71","v":0},{"$f":"'S&U'!EI71","v":0},{"$f":"'S&U'!EJ71","v":0},{"$f":"'S&U'!EK71","v":0},{"$f":"'S&U'!EL71","v":0},{"$f":"'S&U'!EM71","v":0},{"$f":"'S&U'!EN71","v":0},{"$f":"'S&U'!EO71","v":0},{"$f":"'S&U'!EP71","v":0},{"$f":"'S&U'!EQ71","v":0},{"$f":"'S&U'!ER71","v":0},{"$f":"'S&U'!ES71","v":0},{"$f":"'S&U'!ET71","v":0},{"$f":"'S&U'!EU71","v":0},{"$f":"'S&U'!EV71","v":0},{"$f":"'S&U'!EW71","v":0},{"$f":"'S&U'!EX71","v":0},{"$f":"'S&U'!EY71","v":0},{"$f":"'S&U'!EZ71","v":0},{"$f":"'S&U'!FA71","v":0},{"$f":"'S&U'!FB71","v":0},{"$f":"'S&U'!FC71","v":0},{"$f":"'S&U'!FD71","v":0},{"$f":"'S&U'!FE71","v":0},{"$f":"'S&U'!FF71","v":0}]
[null,"Объем внесенного акционерного финансирования, накопительно",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"L155+M154","v":10084.713166482776},15090.963166482776,20097.213166482776,25103.463166482776,75667.218679775076,112620.29481038768,169379.51399653833,173586.6952628943,180034.32371522061,190424.28425514323,203632.4565240338,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,{"$f":"AR155+AS154","v":217648.42136335722},217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,{"$f":"BX155+BY154","v":217648.42136335722},217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,{"$f":"DD155+DE154","v":217648.42136335722},217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,{"$f":"EJ155+EK154","v":217648.42136335722},217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722,217648.42136335722]
[]
[null,"Объем внесенного долгового финансирования за период",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M157:FF157)","v":507846.31651450001},{"$f":"'S&U'!M70","v":0},{"$f":"'S&U'!N70","v":0},{"$f":"'S&U'!O70","v":0},{"$f":"'S&U'!P70","v":0},{"$f":"'S&U'!Q70","v":0},{"$f":"'S&U'!R70","v":0},{"$f":"'S&U'!S70","v":55318.140145022538},{"$f":"'S&U'!T70","v":35913.292313458995},{"$f":"'S&U'!U70","v":46209.819122616471},{"$f":"'S&U'!V70","v":119443.64444330797},{"$f":"'S&U'!W70","v":179215.7835288792},{"$f":"'S&U'!X70","v":71745.636961214826},{"$f":"'S&U'!Y70","v":0},{"$f":"'S&U'!Z70","v":0},{"$f":"'S&U'!AA70","v":0},{"$f":"'S&U'!AB70","v":0},{"$f":"'S&U'!AC70","v":0},{"$f":"'S&U'!AD70","v":0},{"$f":"'S&U'!AE70","v":0},{"$f":"'S&U'!AF70","v":0},{"$f":"'S&U'!AG70","v":0},{"$f":"'S&U'!AH70","v":0},{"$f":"'S&U'!AI70","v":0},{"$f":"'S&U'!AJ70","v":0},{"$f":"'S&U'!AK70","v":0},{"$f":"'S&U'!AL70","v":0},{"$f":"'S&U'!AM70","v":0},{"$f":"'S&U'!AN70","v":0},{"$f":"'S&U'!AO70","v":0},{"$f":"'S&U'!AP70","v":0},{"$f":"'S&U'!AQ70","v":0},{"$f":"'S&U'!AR70","v":0},{"$f":"'S&U'!AS70","v":0},{"$f":"'S&U'!AT70","v":0},{"$f":"'S&U'!AU70","v":0},{"$f":"'S&U'!AV70","v":0},{"$f":"'S&U'!AW70","v":0},{"$f":"'S&U'!AX70","v":0},{"$f":"'S&U'!AY70","v":0},{"$f":"'S&U'!AZ70","v":0},{"$f":"'S&U'!BA70","v":0},{"$f":"'S&U'!BB70","v":0},{"$f":"'S&U'!BC70","v":0},{"$f":"'S&U'!BD70","v":0},{"$f":"'S&U'!BE70","v":0},{"$f":"'S&U'!BF70","v":0},{"$f":"'S&U'!BG70","v":0},{"$f":"'S&U'!BH70","v":0},{"$f":"'S&U'!BI70","v":0},{"$f":"'S&U'!BJ70","v":0},{"$f":"'S&U'!BK70","v":0},{"$f":"'S&U'!BL70","v":0},{"$f":"'S&U'!BM70","v":0},{"$f":"'S&U'!BN70","v":0},{"$f":"'S&U'!BO70","v":0},{"$f":"'S&U'!BP70","v":0},{"$f":"'S&U'!BQ70","v":0},{"$f":"'S&U'!BR70","v":0},{"$f":"'S&U'!BS70","v":0},{"$f":"'S&U'!BT70","v":0},{"$f":"'S&U'!BU70","v":0},{"$f":"'S&U'!BV70","v":0},{"$f":"'S&U'!BW70","v":0},{"$f":"'S&U'!BX70","v":0},{"$f":"'S&U'!BY70","v":0},{"$f":"'S&U'!BZ70","v":0},{"$f":"'S&U'!CA70","v":0},{"$f":"'S&U'!CB70","v":0},{"$f":"'S&U'!CC70","v":0},{"$f":"'S&U'!CD70","v":0},{"$f":"'S&U'!CE70","v":0},{"$f":"'S&U'!CF70","v":0},{"$f":"'S&U'!CG70","v":0},{"$f":"'S&U'!CH70","v":0},{"$f":"'S&U'!CI70","v":0},{"$f":"'S&U'!CJ70","v":0},{"$f":"'S&U'!CK70","v":0},{"$f":"'S&U'!CL70","v":0},{"$f":"'S&U'!CM70","v":0},{"$f":"'S&U'!CN70","v":0},{"$f":"'S&U'!CO70","v":0},{"$f":"'S&U'!CP70","v":0},{"$f":"'S&U'!CQ70","v":0},{"$f":"'S&U'!CR70","v":0},{"$f":"'S&U'!CS70","v":0},{"$f":"'S&U'!CT70","v":0},{"$f":"'S&U'!CU70","v":0},{"$f":"'S&U'!CV70","v":0},{"$f":"'S&U'!CW70","v":0},{"$f":"'S&U'!CX70","v":0},{"$f":"'S&U'!CY70","v":0},{"$f":"'S&U'!CZ70","v":0},{"$f":"'S&U'!DA70","v":0},{"$f":"'S&U'!DB70","v":0},{"$f":"'S&U'!DC70","v":0},{"$f":"'S&U'!DD70","v":0},{"$f":"'S&U'!DE70","v":0},{"$f":"'S&U'!DF70","v":0},{"$f":"'S&U'!DG70","v":0},{"$f":"'S&U'!DH70","v":0},{"$f":"'S&U'!DI70","v":0},{"$f":"'S&U'!DJ70","v":0},{"$f":"'S&U'!DK70","v":0},{"$f":"'S&U'!DL70","v":0},{"$f":"'S&U'!DM70","v":0},{"$f":"'S&U'!DN70","v":0},{"$f":"'S&U'!DO70","v":0},{"$f":"'S&U'!DP70","v":0},{"$f":"'S&U'!DQ70","v":0},{"$f":"'S&U'!DR70","v":0},{"$f":"'S&U'!DS70","v":0},{"$f":"'S&U'!DT70","v":0},{"$f":"'S&U'!DU70","v":0},{"$f":"'S&U'!DV70","v":0},{"$f":"'S&U'!DW70","v":0},{"$f":"'S&U'!DX70","v":0},{"$f":"'S&U'!DY70","v":0},{"$f":"'S&U'!DZ70","v":0},{"$f":"'S&U'!EA70","v":0},{"$f":"'S&U'!EB70","v":0},{"$f":"'S&U'!EC70","v":0},{"$f":"'S&U'!ED70","v":0},{"$f":"'S&U'!EE70","v":0},{"$f":"'S&U'!EF70","v":0},{"$f":"'S&U'!EG70","v":0},{"$f":"'S&U'!EH70","v":0},{"$f":"'S&U'!EI70","v":0},{"$f":"'S&U'!EJ70","v":0},{"$f":"'S&U'!EK70","v":0},{"$f":"'S&U'!EL70","v":0},{"$f":"'S&U'!EM70","v":0},{"$f":"'S&U'!EN70","v":0},{"$f":"'S&U'!EO70","v":0},{"$f":"'S&U'!EP70","v":0},{"$f":"'S&U'!EQ70","v":0},{"$f":"'S&U'!ER70","v":0},{"$f":"'S&U'!ES70","v":0},{"$f":"'S&U'!ET70","v":0},{"$f":"'S&U'!EU70","v":0},{"$f":"'S&U'!EV70","v":0},{"$f":"'S&U'!EW70","v":0},{"$f":"'S&U'!EX70","v":0},{"$f":"'S&U'!EY70","v":0},{"$f":"'S&U'!EZ70","v":0},{"$f":"'S&U'!FA70","v":0},{"$f":"'S&U'!FB70","v":0},{"$f":"'S&U'!FC70","v":0},{"$f":"'S&U'!FD70","v":0},{"$f":"'S&U'!FE70","v":0},{"$f":"'S&U'!FF70","v":0}]
[null,"Объем внесенного долгового финансирования, накопительно",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"L158+M157","v":0},0,0,0,0,0,55318.140145022538,91231.432458481533,137441.25158109801,256884.89602440599,436100.67955328518,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,{"$f":"AR158+AS157","v":507846.31651450001},507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,{"$f":"BX158+BY157","v":507846.31651450001},507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,{"$f":"DD158+DE157","v":507846.31651450001},507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,{"$f":"EJ158+EK157","v":507846.31651450001},507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001]
[]
[null,"Номинальная ставка по кредиту",null,null,null,null,null,"% в год",null,null,null,null,{"$f":"Debt!M64","v":0.11},{"$f":"Debt!N64","v":0.11},{"$f":"Debt!O64","v":0.11},{"$f":"Debt!P64","v":0.11},{"$f":"Debt!Q64","v":0.11},{"$f":"Debt!R64","v":0.11},{"$f":"Debt!S64","v":0.11},{"$f":"Debt!T64","v":0.11},{"$f":"Debt!U64","v":0.11},{"$f":"Debt!V64","v":0.11},{"$f":"Debt!W64","v":0.11},{"$f":"Debt!X64","v":0.11},{"$f":"Debt!Y64","v":0.11},{"$f":"Debt!Z64","v":0.11},{"$f":"Debt!AA64","v":0.11},{"$f":"Debt!AB64","v":0.11},{"$f":"Debt!AC64","v":0.11},{"$f":"Debt!AD64","v":0.11},{"$f":"Debt!AE64","v":0.11},{"$f":"Debt!AF64","v":0.11},{"$f":"Debt!AG64","v":0.11},{"$f":"Debt!AH64","v":0.11},{"$f":"Debt!AI64","v":0.11},{"$f":"Debt!AJ64","v":0.11},{"$f":"Debt!AK64","v":0.11},{"$f":"Debt!AL64","v":0.11},{"$f":"Debt!AM64","v":0.11},{"$f":"Debt!AN64","v":0.11},{"$f":"Debt!AO64","v":0.11},{"$f":"Debt!AP64","v":0.11},{"$f":"Debt!AQ64","v":0.11},{"$f":"Debt!AR64","v":0.11},{"$f":"Debt!AS64","v":0.11},{"$f":"Debt!AT64","v":0.11},{"$f":"Debt!AU64","v":0.11},{"$f":"Debt!AV64","v":0.11},{"$f":"Debt!AW64","v":0.11},{"$f":"Debt!AX64","v":0.11},{"$f":"Debt!AY64","v":0.11},{"$f":"Debt!AZ64","v":0.11},{"$f":"Debt!BA64","v":0.11},{"$f":"Debt!BB64","v":0.11},{"$f":"Debt!BC64","v":0.11},{"$f":"Debt!BD64","v":0.11},{"$f":"Debt!BE64","v":0.11},{"$f":"Debt!BF64","v":0.11},{"$f":"Debt!BG64","v":0.11},{"$f":"Debt!BH64","v":0.11},{"$f":"Debt!BI64","v":0.11},{"$f":"Debt!BJ64","v":0.11},{"$f":"Debt!BK64","v":0.11},{"$f":"Debt!BL64","v":0.11},{"$f":"Debt!BM64","v":0.11},{"$f":"Debt!BN64","v":0.11},{"$f":"Debt!BO64","v":0.11},{"$f":"Debt!BP64","v":0.11},{"$f":"Debt!BQ64","v":0.11},{"$f":"Debt!BR64","v":0.11},{"$f":"Debt!BS64","v":0.11},{"$f":"Debt!BT64","v":0.11},{"$f":"Debt!BU64","v":0.11},{"$f":"Debt!BV64","v":0.11},{"$f":"Debt!BW64","v":0.11},{"$f":"Debt!BX64","v":0.11},{"$f":"Debt!BY64","v":0.11},{"$f":"Debt!BZ64","v":0.11},{"$f":"Debt!CA64","v":0.11},{"$f":"Debt!CB64","v":0.11},{"$f":"Debt!CC64","v":0.11},{"$f":"Debt!CD64","v":0.11},{"$f":"Debt!CE64","v":0.11},{"$f":"Debt!CF64","v":0.11},{"$f":"Debt!CG64","v":0.11},{"$f":"Debt!CH64","v":0.11},{"$f":"Debt!CI64","v":0.11},{"$f":"Debt!CJ64","v":0.11},{"$f":"Debt!CK64","v":0.11},{"$f":"Debt!CL64","v":0.11},{"$f":"Debt!CM64","v":0.11},{"$f":"Debt!CN64","v":0.11},{"$f":"Debt!CO64","v":0.11},{"$f":"Debt!CP64","v":0.11},{"$f":"Debt!CQ64","v":0.11},{"$f":"Debt!CR64","v":0.11},{"$f":"Debt!CS64","v":0.11},{"$f":"Debt!CT64","v":0.11},{"$f":"Debt!CU64","v":0.11},{"$f":"Debt!CV64","v":0.11},{"$f":"Debt!CW64","v":0.11},{"$f":"Debt!CX64","v":0.11},{"$f":"Debt!CY64","v":0.11},{"$f":"Debt!CZ64","v":0.11},{"$f":"Debt!DA64","v":0.11},{"$f":"Debt!DB64","v":0.11},{"$f":"Debt!DC64","v":0.11},{"$f":"Debt!DD64","v":0.11},{"$f":"Debt!DE64","v":0.11},{"$f":"Debt!DF64","v":0.11},{"$f":"Debt!DG64","v":0.11},{"$f":"Debt!DH64","v":0.11},{"$f":"Debt!DI64","v":0.11},{"$f":"Debt!DJ64","v":0.11},{"$f":"Debt!DK64","v":0.11},{"$f":"Debt!DL64","v":0.11},{"$f":"Debt!DM64","v":0.11},{"$f":"Debt!DN64","v":0.11},{"$f":"Debt!DO64","v":0.11},{"$f":"Debt!DP64","v":0.11},{"$f":"Debt!DQ64","v":0.11},{"$f":"Debt!DR64","v":0.11},{"$f":"Debt!DS64","v":0.11},{"$f":"Debt!DT64","v":0.11},{"$f":"Debt!DU64","v":0.11},{"$f":"Debt!DV64","v":0.11},{"$f":"Debt!DW64","v":0.11},{"$f":"Debt!DX64","v":0.11},{"$f":"Debt!DY64","v":0.11},{"$f":"Debt!DZ64","v":0.11},{"$f":"Debt!EA64","v":0.11},{"$f":"Debt!EB64","v":0.11},{"$f":"Debt!EC64","v":0.11},{"$f":"Debt!ED64","v":0.11},{"$f":"Debt!EE64","v":0.11},{"$f":"Debt!EF64","v":0.11},{"$f":"Debt!EG64","v":0.11},{"$f":"Debt!EH64","v":0.11},{"$f":"Debt!EI64","v":0.11},{"$f":"Debt!EJ64","v":0.11},{"$f":"Debt!EK64","v":0.11},{"$f":"Debt!EL64","v":0.11},{"$f":"Debt!EM64","v":0.11},{"$f":"Debt!EN64","v":0.11},{"$f":"Debt!EO64","v":0.11},{"$f":"Debt!EP64","v":0.11},{"$f":"Debt!EQ64","v":0.11},{"$f":"Debt!ER64","v":0.11},{"$f":"Debt!ES64","v":0.11},{"$f":"Debt!ET64","v":0.11},{"$f":"Debt!EU64","v":0.11},{"$f":"Debt!EV64","v":0.11},{"$f":"Debt!EW64","v":0.11},{"$f":"Debt!EX64","v":0.11},{"$f":"Debt!EY64","v":0.11},{"$f":"Debt!EZ64","v":0.11},{"$f":"Debt!FA64","v":0.11},{"$f":"Debt!FB64","v":0.11},{"$f":"Debt!FC64","v":0.11},{"$f":"Debt!FD64","v":0.11},{"$f":"Debt!FE64","v":0.11},{"$f":"Debt!FF64","v":0.11}]
[]
[null,"Флаг расчета ставки дисконтирования",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"M13+M14","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AS13+AS14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY13+BY14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE13+DE14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK13+EK14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Требуемая доходность на собственный капитал, % годовых",null,{"$f":"IRR_equity_req","v":0.1},null,null,null,"% в год",null,null,null,null,{"$f":"$D163","v":0.1},{"$f":"$D163","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$D163","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$D163","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Доля собственного капитала в структуре финансирования проекта",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"IF(M$155+M$158=0,0,M$155/(M$155+M$158))","v":1},1,1,1,1,1,0.75381078028446269,0.6554940054765841,0.56708086455842777,0.42571065529246715,0.31830843994209251,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,{"$f":"IF(AS$155+AS$158=0,0,AS$155/(AS$155+AS$158))","v":0.3000000000000001},0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,{"$f":"IF(BY$155+BY$158=0,0,BY$155/(BY$155+BY$158))","v":0.3000000000000001},0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,{"$f":"IF(DE$155+DE$158=0,0,DE$155/(DE$155+DE$158))","v":0.3000000000000001},0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,{"$f":"IF(EK$155+EK$158=0,0,EK$155/(EK$155+EK$158))","v":0.3000000000000001},0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001,0.3000000000000001]
[null,"Эффективная стоимость заемного капитала, % годовых",null,null,null,null,null,"% в год",null,null,null,null,{"$f":"(1+M160/periods_in_year)^(periods_in_year)-1","v":0.11462125941406276},0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,{"$f":"(1+AS160/periods_in_year)^(periods_in_year)-1","v":0.11462125941406276},0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,{"$f":"(1+BY160/periods_in_year)^(periods_in_year)-1","v":0.11462125941406276},0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,{"$f":"(1+DE160/periods_in_year)^(periods_in_year)-1","v":0.11462125941406276},0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,{"$f":"(1+EK160/periods_in_year)^(periods_in_year)-1","v":0.11462125941406276},0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276,0.11462125941406276]
[null,"Доля заемного капитала в структуре финансирования проекта",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"IF(M$155+M$158=0,0,M$158/(M$155+M$158))","v":0},0,0,0,0,0,0.24618921971553731,0.34450599452341579,0.43291913544157218,0.57428934470753279,0.68169156005790743,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,{"$f":"IF(AS$155+AS$158=0,0,AS$158/(AS$155+AS$158))","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,{"$f":"IF(BY$155+BY$158=0,0,BY$158/(BY$155+BY$158))","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,{"$f":"IF(DE$155+DE$158=0,0,DE$158/(DE$155+DE$158))","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,{"$f":"IF(EK$155+EK$158=0,0,EK$158/(EK$155+EK$158))","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Средневзвешенная стоимость капитала, % годовых",null,{"$f":"AVERAGEIF(M162:GN162,\"=1\",M167:GN167)","v":9.4964948159997009E-2},null,null,null,"% в год",null,null,null,null,{"$f":"M163*M164+M165*M166*(1-Income_tax_rate)","v":0.1},0.1,0.1,0.1,0.1,0.1,9.7955892762814523E-2,9.7139569322032909E-2,9.6405475678850952E-2,9.5231679896010113E-2,9.4339920110828895E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,{"$f":"AS163*AS164+AS165*AS166*(1-Income_tax_rate)","v":9.4187905271875164E-2},9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,{"$f":"BY163*BY164+BY165*BY166*(1-Income_tax_rate)","v":9.4187905271875164E-2},9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,{"$f":"DE163*DE164+DE165*DE166*(1-Income_tax_rate)","v":9.4187905271875164E-2},9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,{"$f":"EK163*EK164+EK165*EK166*(1-Income_tax_rate)","v":9.4187905271875164E-2},9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2,9.4187905271875164E-2]
[null,"Средневзвешенная стоимость капитала, % за период",null,null,null,null,null,"% за период",null,null,null,null,{"$f":"(1+M167)^(1/periods_in_year)-1","v":2.4113689084445111E-2},2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.3637584861406546E-2,2.344726473079306E-2,2.3276025187241034E-2,2.3002039051862821E-2,2.2793738202348424E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,{"$f":"(1+AS167)^(1/periods_in_year)-1","v":2.2758217263575853E-2},2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,{"$f":"(1+BY167)^(1/periods_in_year)-1","v":2.2758217263575853E-2},2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,{"$f":"(1+DE167)^(1/periods_in_year)-1","v":2.2758217263575853E-2},2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,{"$f":"(1+EK167)^(1/periods_in_year)-1","v":2.2758217263575853E-2},2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2,2.2758217263575853E-2]
[]
[null,"РАСЧЕТ ДИСКОНТИРОВАННЫХ ДЕНЕЖНЫХ ПОТОКОВ"]
[]
[null,"Сальдо операционного денежного потока",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M172:FF172)","v":791790.27021652239},{"$f":"M45","v":0},0,0,0,-391.43306392485874,-1168.1084710977598,-1641.2617575686886,-1581.9052873078167,-2773.7849638405492,-4601.0996319774158,-3671.6874467140783,-1623.873492251978,37226.658448971313,46513.474822233722,40291.182764444711,39982.165386430599,39894.396254972584,40085.906111645294,40200.591435401235,40114.722113462863,39938.072845901392,40108.203074400059,40204.173157746365,40100.517871380398,40008.058575520103,40156.873653973133,40190.360897371036,39765.90689759572,39115.169373623365,39208.99513062874,30978.741273775311,55159.254241727525,{"$f":"AS45","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"BY45","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"DE45","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,{"$f":"EK45","v":-3.5917316244481365E-13},-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13,-3.6212798879771935E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.5522620461574973E-13,-3.5917316244481365E-13,-3.6312012027387746E-13,-3.6312012027387746E-13,-3.581918150064398E-13,-3.581918150064398E-13,-3.6212798879771935E-13]
[null,"(-) Проценты по DSRA",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M173:FF173)","v":0},{"$f":"-M36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DE36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EK36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(+) Налог на прибыль на базе чистой прибыли",null,null,null,null,null,"тыс. руб.",null,null,null,83156.705761431193,{"$f":"-M41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83156.705761431193,{"$f":"-AS41","v":3.5917316244481365E-13},3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,{"$f":"-BY41","v":3.5917316244481365E-13},3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,{"$f":"-DE41","v":3.5917316244481365E-13},3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,{"$f":"-EK41","v":3.5917316244481365E-13},3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13]
[null,"(-) Налог на прибыль на базе EBIT",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M175:FF175)","v":-68284.605279275303},{"$f":"-Tax!M142","v":0},{"$f":"-Tax!N142","v":0},{"$f":"-Tax!O142","v":0},{"$f":"-Tax!P142","v":0},{"$f":"-Tax!Q142","v":0},{"$f":"-Tax!R142","v":0},{"$f":"-Tax!S142","v":0},{"$f":"-Tax!T142","v":0},{"$f":"-Tax!U142","v":0},{"$f":"-Tax!V142","v":0},{"$f":"-Tax!W142","v":0},{"$f":"-Tax!X142","v":0},{"$f":"-Tax!Y142","v":0},{"$f":"-Tax!Z142","v":0},{"$f":"-Tax!AA142","v":-3579.9758885302472},{"$f":"-Tax!AB142","v":-3793.8731296637525},{"$f":"-Tax!AC142","v":-3421.2001250252433},{"$f":"-Tax!AD142","v":-3414.1674785162122},{"$f":"-Tax!AE142","v":-3407.1313711656931},{"$f":"-Tax!AF142","v":-3400.0917688726076},{"$f":"-Tax!AG142","v":-2986.0966194392372},{"$f":"-Tax!AH142","v":-2979.0499236104283},{"$f":"-Tax!AI142","v":-2971.9996285064717},{"$f":"-Tax!AJ142","v":-2964.9456986622481},{"$f":"-Tax!AK142","v":-2611.2179963152048},{"$f":"-Tax!AL142","v":-2604.6737481762925},{"$f":"-Tax!AM142","v":-2598.1257567912289},{"$f":"-Tax!AN142","v":-2591.5739852762863},{"$f":"-Tax!AO142","v":-2092.1283205000204},{"$f":"-Tax!AP142","v":-2085.5688766168382},{"$f":"-Tax!AQ142","v":-2079.0055397576575},{"$f":"-Tax!AR142","v":-18703.779423849639},{"$f":"-Tax!AS142","v":0},{"$f":"-Tax!AT142","v":0},{"$f":"-Tax!AU142","v":0},{"$f":"-Tax!AV142","v":0},{"$f":"-Tax!AW142","v":0},{"$f":"-Tax!AX142","v":0},{"$f":"-Tax!AY142","v":0},{"$f":"-Tax!AZ142","v":0},{"$f":"-Tax!BA142","v":0},{"$f":"-Tax!BB142","v":0},{"$f":"-Tax!BC142","v":0},{"$f":"-Tax!BD142","v":0},{"$f":"-Tax!BE142","v":0},{"$f":"-Tax!BF142","v":0},{"$f":"-Tax!BG142","v":0},{"$f":"-Tax!BH142","v":0},{"$f":"-Tax!BI142","v":0},{"$f":"-Tax!BJ142","v":0},{"$f":"-Tax!BK142","v":0},{"$f":"-Tax!BL142","v":0},{"$f":"-Tax!BM142","v":0},{"$f":"-Tax!BN142","v":0},{"$f":"-Tax!BO142","v":0},{"$f":"-Tax!BP142","v":0},{"$f":"-Tax!BQ142","v":0},{"$f":"-Tax!BR142","v":0},{"$f":"-Tax!BS142","v":0},{"$f":"-Tax!BT142","v":0},{"$f":"-Tax!BU142","v":0},{"$f":"-Tax!BV142","v":0},{"$f":"-Tax!BW142","v":0},{"$f":"-Tax!BX142","v":0},{"$f":"-Tax!BY142","v":0},{"$f":"-Tax!BZ142","v":0},{"$f":"-Tax!CA142","v":0},{"$f":"-Tax!CB142","v":0},{"$f":"-Tax!CC142","v":0},{"$f":"-Tax!CD142","v":0},{"$f":"-Tax!CE142","v":0},{"$f":"-Tax!CF142","v":0},{"$f":"-Tax!CG142","v":0},{"$f":"-Tax!CH142","v":0},{"$f":"-Tax!CI142","v":0},{"$f":"-Tax!CJ142","v":0},{"$f":"-Tax!CK142","v":0},{"$f":"-Tax!CL142","v":0},{"$f":"-Tax!CM142","v":0},{"$f":"-Tax!CN142","v":0},{"$f":"-Tax!CO142","v":0},{"$f":"-Tax!CP142","v":0},{"$f":"-Tax!CQ142","v":0},{"$f":"-Tax!CR142","v":0},{"$f":"-Tax!CS142","v":0},{"$f":"-Tax!CT142","v":0},{"$f":"-Tax!CU142","v":0},{"$f":"-Tax!CV142","v":0},{"$f":"-Tax!CW142","v":0},{"$f":"-Tax!CX142","v":0},{"$f":"-Tax!CY142","v":0},{"$f":"-Tax!CZ142","v":0},{"$f":"-Tax!DA142","v":0},{"$f":"-Tax!DB142","v":0},{"$f":"-Tax!DC142","v":0},{"$f":"-Tax!DD142","v":0},{"$f":"-Tax!DE142","v":0},{"$f":"-Tax!DF142","v":0},{"$f":"-Tax!DG142","v":0},{"$f":"-Tax!DH142","v":0},{"$f":"-Tax!DI142","v":0},{"$f":"-Tax!DJ142","v":0},{"$f":"-Tax!DK142","v":0},{"$f":"-Tax!DL142","v":0},{"$f":"-Tax!DM142","v":0},{"$f":"-Tax!DN142","v":0},{"$f":"-Tax!DO142","v":0},{"$f":"-Tax!DP142","v":0},{"$f":"-Tax!DQ142","v":0},{"$f":"-Tax!DR142","v":0},{"$f":"-Tax!DS142","v":0},{"$f":"-Tax!DT142","v":0},{"$f":"-Tax!DU142","v":0},{"$f":"-Tax!DV142","v":0},{"$f":"-Tax!DW142","v":0},{"$f":"-Tax!DX142","v":0},{"$f":"-Tax!DY142","v":0},{"$f":"-Tax!DZ142","v":0},{"$f":"-Tax!EA142","v":0},{"$f":"-Tax!EB142","v":0},{"$f":"-Tax!EC142","v":0},{"$f":"-Tax!ED142","v":0},{"$f":"-Tax!EE142","v":0},{"$f":"-Tax!EF142","v":0},{"$f":"-Tax!EG142","v":0},{"$f":"-Tax!EH142","v":0},{"$f":"-Tax!EI142","v":0},{"$f":"-Tax!EJ142","v":0},{"$f":"-Tax!EK142","v":0},{"$f":"-Tax!EL142","v":0},{"$f":"-Tax!EM142","v":0},{"$f":"-Tax!EN142","v":0},{"$f":"-Tax!EO142","v":0},{"$f":"-Tax!EP142","v":0},{"$f":"-Tax!EQ142","v":0},{"$f":"-Tax!ER142","v":0},{"$f":"-Tax!ES142","v":0},{"$f":"-Tax!ET142","v":0},{"$f":"-Tax!EU142","v":0},{"$f":"-Tax!EV142","v":0},{"$f":"-Tax!EW142","v":0},{"$f":"-Tax!EX142","v":0},{"$f":"-Tax!EY142","v":0},{"$f":"-Tax!EZ142","v":0},{"$f":"-Tax!FA142","v":0},{"$f":"-Tax!FB142","v":0},{"$f":"-Tax!FC142","v":0},{"$f":"-Tax!FD142","v":0},{"$f":"-Tax!FE142","v":0},{"$f":"-Tax!FF142","v":0}]
[null,"Скорректированное сальдо операционного денежного потока",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M176:FF176)","v":806662.37069867831},{"$f":"SUM(M172:M175)","v":0},0,0,0,-391.43306392485874,-1168.1084710977598,-1641.2617575686886,-1581.9052873078167,-2773.7849638405492,-4601.0996319774158,-3671.6874467140783,-1623.873492251978,37226.658448971313,46513.474822233722,36711.20687591446,36188.292256766843,36473.196129947341,36671.738633129084,36793.460064235544,36714.630344590259,36951.976226462153,37129.153150789629,37232.173529239895,37135.572172718152,37396.840579204902,37552.199905796842,37592.235140579811,37174.332912319434,37023.041053123343,37123.426254011902,28899.735734017653,119612.18057930908,{"$f":"SUM(AS172:AS175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY172:BY175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE172:DE175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK172:EK175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(+) Сальдо инвестционного денежного потока",null,null,null,null,null,"тыс. руб.",null,null,null,-554133.41217132995,{"$f":"M53","v":-5006.25},-5006.25,-5006.25,-5006.25,-50172.322449367435,-35784.967659514848,-108464.2886757933,-35479.568942087375,-45766.947921383355,-118982.86455253404,-178738.70051487887,-71247.801819265776,0,110529.05036349504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Чистый денежный поток проекта",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M178:FF178)","v":252528.95852734824},{"$f":"SUM(M176:M177)","v":-5006.25},-5006.25,-5006.25,-5006.25,-50563.755513292293,-36953.076130612608,-110105.55043336199,-37061.474229395193,-48540.732885223901,-123583.96418451145,-182410.38796159296,-72871.675311517756,37226.658448971313,157042.52518572877,36711.20687591446,36188.292256766843,36473.196129947341,36671.738633129084,36793.460064235544,36714.630344590259,36951.976226462153,37129.153150789629,37232.173529239895,37135.572172718152,37396.840579204902,37552.199905796842,37592.235140579811,37174.332912319434,37023.041053123343,37123.426254011902,28899.735734017653,119612.18057930908,{"$f":"SUM(AS176:AS177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY176:BY177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE176:DE177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK176:EK177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Чистый денежный поток проекта, накопительно",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"L179+M178","v":-5006.25},-10012.5,-15018.75,-20025,-70588.755513292301,-107541.83164390491,-217647.3820772669,-254708.85630666208,-303249.58919188601,-426833.55337639747,-609243.94133799046,-682115.61664950824,-644888.9582005369,-487846.43301480811,-451135.22613889363,-414946.93388212682,-378473.7377521795,-341801.99911905039,-305008.53905481484,-268293.90871022455,-231341.93248376239,-194212.77933297277,-156980.60580373288,-119845.03363101472,-82448.193051809823,-44895.993146012981,-7303.7580054331702,29870.574906886264,66893.6159600096,104017.04221402149,132916.77794803915,252528.95852734824,{"$f":"AR179+AS178","v":252528.95852734824},252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,{"$f":"BX179+BY178","v":252528.95852734824},252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,{"$f":"DD179+DE178","v":252528.95852734824},252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,{"$f":"EJ179+EK178","v":252528.95852734824},252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824,252528.95852734824]
[null,"Флаг окупаемости проекта",null,{"$f":"IFERROR(L180/periods_in_year,\"не достиг.\")","v":7},"лет",null,null,"флаг",null,null,null,{"$f":"MATCH(1,M180:FF180,0)","v":28},{"$f":"1*AND(M179>0,L179<=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,{"$f":"1*AND(AS179>0,AR179<=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(BY179>0,BX179<=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(DE179>0,DD179<=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(EK179>0,EJ179<=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Коэффициент дисконтирования за период",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"1/(1+M168)","v":0.97645408967631053},0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97690824837717649,0.97708991411788992,0.97725342467299381,0.97751515815825596,0.97771423763073628,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,{"$f":"1/(1+AS168)","v":0.97774819416805447},0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,{"$f":"1/(1+BY168)","v":0.97774819416805447},0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,{"$f":"1/(1+DE168)","v":0.97774819416805447},0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,{"$f":"1/(1+EK168)","v":0.97774819416805447},0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447,0.97774819416805447]
[null,"Коэффициент дисконтирования, накопительно",null,null,null,null,null,"коэф",null,null,null,1,{"$f":"L183*M182","v":0.97645408967631053},0.95346258924559224,0.93101244462222277,0.90909090909090895,0.88768553606937306,0.86678417204144742,0.84676860723007163,0.82736906571615598,0.80854925293960866,0.79036915086600124,0.77275517178580477,0.75555997374759531,0.73874739991737393,0.72230893621555792,0.70623625801621015,0.69052122593135368,0.67515588168909224,0.66013244410345062,0.64544330513389303,0.63108102603252447,0.61703833357702376,0.60330811638740056,0.58988342132471128,0.57675744996991007,0.56392355518105164,0.55137523772710251,0.53910614299665627,0.52711005777988562,0.51538090712210205,0.50391275124732904,0.49269978255033203,0.48173632265558025,{"$f":"AR183*AS182","v":0.47101681954165281},0.46053584472963144,0.45028809053405666,0.44026836737505531,0.43047160115027794,0.42089283066531524,0.41152720512129271,0.40236998165837046,0.39341652295390489,0.38466229487405545,0.37610286417764738,0.36773389627112779,0.35955115301347784,0.35155049056996979,0.34372785731368161,0.33607929177370688,0.32860092062902058,0.32128895674698504,0.31413969726550278,0.30714952171784465,0.30031489019920427,0.29363234157404955,0.28709849172336427,0.28071003183089155,0.27446372670751129,0.26835641315290359,0.26238499835366785,0.25654645831708667,0.25083783633974155,0.24525624151020428,0.23979884724504646,0.23446288985742533,{"$f":"BX183*BY182","v":0.22924566715752107},0.22414453708411711,0.21915691636663001,0.21428027921691184,0.20951215605016205,0.20485013223430157,0.20029184686717552,0.19583499158096537,0.19147730937320503,0.18721659346380912,0.18305068617753414,0.17897747785130727,0.17499490576586865,0.17110095310118695,0.16729364791511853,0.16357106214479344,0.1599313106302224,0.15637255015963011,0.15289297853603187,0.14949083366458027,0.14616439266022035,0.14291197097520089,0.13973192154600009,0.13662263395923385,0.13358253363612402,0.13061008103511365,0.12770377087222562,0.1248621313587696,0.12208372345601139,0.11936714014642728,0.11671100572117435,0.1141139750834157,{"$f":"DD183*DE182","v":0.11157473306714806},0.10909199377118672,0.10666449990797047,0.10429102216685675,0.10197035859158472,9.9701333971590922E-2,9.7482799246869131E-2,9.531363092607327E-2,9.3192730517568573E-2,9.111902397314281E-2,8.9091461144096051E-2,8.7109015249433305E-2,8.5170682355890939E-2,8.3275480869533347E-2,8.1422451038662594E-2,7.9610654467789185E-2,7.7839173642417839E-2,7.610711146440767E-2,7.4413590797671431E-2,7.2757754023983795E-2,7.1138762608673647E-2,6.955579667598058E-2,6.8008054593860376E-2,6.6494752568029447E-2,6.5015124245042397E-2,6.3568420324201902E-2,6.2153908178104261E-2,6.0770871481628512E-2,5.9418609849181202E-2,5.8096438480013099E-2,5.6803687811428277E-2,5.5539703179709923E-2,{"$f":"EJ183*EK182","v":5.430384448859113E-2},5.3095485885102836E-2,5.1914015442634721E-2,5.0758834851048595E-2,4.9629359113687273E-2,4.8525016251125611E-2,4.7445247011513564E-2,4.6389504587364669E-2,4.5357254338646485E-2,4.4347973522032756E-2,4.3361151026180225E-2,4.2396287112895996E-2,4.1452893164064419E-2,4.0530491434205278E-2,3.9628614808538014E-2,3.8746806566429468E-2,3.7884620150105325E-2,3.7041618938508172E-2,3.6217376026187575E-2,3.541147400711029E-2,3.4623504763281084E-2,3.3853069258067109E-2]
[null,"Дисконтированный чистый денежный поток",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M184:FF184)","v":14858.813710696784},{"$f":"M178*M183","v":-4888.3732864420299},-4773.2720874107463,-4660.8810508900024,-4551.1363636363631,-44884.714418497584,-32030.341498257621,-93233.923588758349,-30663.517307238093,-39247.573311488879,-97676.952833166622,-140958.57068477606,-55058.921085313646,27501.097136789696,113433.21930750871,25926.785371304792,24988.783933504754,24625.092891133783,24208.204453410435,23748.092471172091,23169.906588268877,22800.785833154005,22400.319450462208,21962.641904783381,21418.217909510473,21088.959291964245,20705.353150234409,20266.204893261347,19594.964769341401,19080.968482377531,18706.967859386463,14238.893511912558,57621.532017091566,{"$f":"AS178*AS183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY178*BY183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE178*DE183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK178*EK183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Чистый денежный поток проекта, накопительно",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"L185+M184","v":-4888.3732864420299},-9661.6453738527762,-14322.526424742779,-18873.662788379141,-63758.377206876728,-95788.71870513435,-189022.64229389268,-219686.15960113078,-258933.73291261966,-356610.68574578629,-497569.25643056235,-552628.17751587601,-525127.08037908631,-411693.86107157759,-385767.07570027281,-360778.29176676803,-336153.19887563423,-311944.99442222377,-288196.90195105167,-265026.99536278279,-242226.2095296288,-219825.89007916659,-197863.24817438322,-176445.03026487274,-155356.07097290849,-134650.71782267408,-114384.51292941274,-94789.548160071339,-75708.579677693808,-57001.611818307341,-42762.718306394781,14858.813710696784,{"$f":"AR185+AS184","v":14858.813710696784},14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,{"$f":"BX185+BY184","v":14858.813710696784},14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,{"$f":"DD185+DE184","v":14858.813710696784},14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,{"$f":"EJ185+EK184","v":14858.813710696784},14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784,14858.813710696784]
[null,"Флаг дисконтированной окупаемости проекта",null,{"$f":"IFERROR(L186/periods_in_year,\"не достиг.\")","v":8},"лет",null,null,"флаг",null,null,null,{"$f":"MATCH(1,M186:FF186,0)","v":32},{"$f":"1*AND(M185>0,L185<=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"1*AND(AS185>0,AR185<=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(BY185>0,BX185<=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(DE185>0,DD185<=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(EK185>0,EJ185<=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPV проекта",null,{"$f":"L184","v":14858.813710696784},null,null,null,"тыс. руб."]
[null,"IRR проекта",null,{"$f":"IFERROR((1+IRR(M178:FF178))^periods_in_year-1,0)","v":0.10399841658418807},null,null,null,"%"]
[null,"IRR проекта на  дату",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((1+IRR($M$178:Q178))^periods_in_year-1,0)","v":0},{"$f":"IFERROR((1+IRR($M$178:R178))^periods_in_year-1,0)","v":0},{"$f":"IFERROR((1+IRR($M$178:S178))^periods_in_year-1,0)","v":0},{"$f":"IFERROR((1+IRR($M$178:T178))^periods_in_year-1,0)","v":0},{"$f":"IFERROR((1+IRR($M$178:U178))^periods_in_year-1,0)","v":0},{"$f":"IFERROR((1+IRR($M$178:V178))^periods_in_year-1,0)","v":0},{"$f":"IFERROR((1+IRR($M$178:W178))^periods_in_year-1,0)","v":0},{"$f":"IFERROR((1+IRR($M$178:X178))^periods_in_year-1,0)","v":0},{"$f":"IFERROR((1+IRR($M$178:Y178))^periods_in_year-1,0)","v":0},{"$f":"IFERROR((1+IRR($M$178:Z178))^periods_in_year-1,0)","v":0},{"$f":"IFERROR((1+IRR($M$178:AA178))^periods_in_year-1,0)","v":0},{"$f":"IFERROR((1+IRR($M$178:AB178))^periods_in_year-1,0)","v":0},{"$f":"IFERROR((1+IRR($M$178:AC178))^periods_in_year-1,0)","v":-0.45716922583457253},{"$f":"IFERROR((1+IRR($M$178:AD178))^periods_in_year-1,0)","v":-0.38197922330160772},{"$f":"IFERROR((1+IRR($M$178:AE178))^periods_in_year-1,0)","v":-0.31507090803740578},{"$f":"IFERROR((1+IRR($M$178:AF178))^periods_in_year-1,0)","v":-0.25649317279852979},{"$f":"IFERROR((1+IRR($M$178:AG178))^periods_in_year-1,0)","v":-0.20499244812064665},{"$f":"IFERROR((1+IRR($M$178:AH178))^periods_in_year-1,0)","v":-0.15984872582216914},{"$f":"IFERROR((1+IRR($M$178:AI178))^periods_in_year-1,0)","v":-0.12031219390828751},{"$f":"IFERROR((1+IRR($M$178:AJ178))^periods_in_year-1,0)","v":-8.5776096112076816E-2},{"$f":"IFERROR((1+IRR($M$178:AK178))^periods_in_year-1,0)","v":-5.5227960021021705E-2},{"$f":"IFERROR((1+IRR($M$178:AL178))^periods_in_year-1,0)","v":-2.8212016558816333E-2},{"$f":"IFERROR((1+IRR($M$178:AM178))^periods_in_year-1,0)","v":-4.3159681769732172E-3},{"$f":"IFERROR((1+IRR($M$178:AN178))^periods_in_year-1,0)","v":1.664843755156209E-2},{"$f":"IFERROR((1+IRR($M$178:AO178))^periods_in_year-1,0)","v":3.524771514924363E-2},{"$f":"IFERROR((1+IRR($M$178:AP178))^periods_in_year-1,0)","v":5.1912070256271869E-2},{"$f":"IFERROR((1+IRR($M$178:AQ178))^periods_in_year-1,0)","v":6.365404424346699E-2},{"$f":"IFERROR((1+IRR($M$178:AR178))^periods_in_year-1,0)","v":0.10399841658418807}]

{"sheet":"Debt","index":12,"n_rows":190,"n_cols":162,"rows_kept":190,"cut":false,"hidden":false,"merged":[]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Расчет долгового финансирования",null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[null,"ВРЕМЕННЫЕ ПРЕДПОСЫЛКИ"]
[]
[null,"Порядковый номер периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M8","v":1},{"$f":"'Inputs T'!N8","v":2},{"$f":"'Inputs T'!O8","v":3},{"$f":"'Inputs T'!P8","v":4},{"$f":"'Inputs T'!Q8","v":5},{"$f":"'Inputs T'!R8","v":6},{"$f":"'Inputs T'!S8","v":7},{"$f":"'Inputs T'!T8","v":8},{"$f":"'Inputs T'!U8","v":9},{"$f":"'Inputs T'!V8","v":10},{"$f":"'Inputs T'!W8","v":11},{"$f":"'Inputs T'!X8","v":12},{"$f":"'Inputs T'!Y8","v":13},{"$f":"'Inputs T'!Z8","v":14},{"$f":"'Inputs T'!AA8","v":15},{"$f":"'Inputs T'!AB8","v":16},{"$f":"'Inputs T'!AC8","v":17},{"$f":"'Inputs T'!AD8","v":18},{"$f":"'Inputs T'!AE8","v":19},{"$f":"'Inputs T'!AF8","v":20},{"$f":"'Inputs T'!AG8","v":21},{"$f":"'Inputs T'!AH8","v":22},{"$f":"'Inputs T'!AI8","v":23},{"$f":"'Inputs T'!AJ8","v":24},{"$f":"'Inputs T'!AK8","v":25},{"$f":"'Inputs T'!AL8","v":26},{"$f":"'Inputs T'!AM8","v":27},{"$f":"'Inputs T'!AN8","v":28},{"$f":"'Inputs T'!AO8","v":29},{"$f":"'Inputs T'!AP8","v":30},{"$f":"'Inputs T'!AQ8","v":31},{"$f":"'Inputs T'!AR8","v":32},{"$f":"'Inputs T'!AS8","v":33},{"$f":"'Inputs T'!AT8","v":34},{"$f":"'Inputs T'!AU8","v":35},{"$f":"'Inputs T'!AV8","v":36},{"$f":"'Inputs T'!AW8","v":37},{"$f":"'Inputs T'!AX8","v":38},{"$f":"'Inputs T'!AY8","v":39},{"$f":"'Inputs T'!AZ8","v":40},{"$f":"'Inputs T'!BA8","v":41},{"$f":"'Inputs T'!BB8","v":42},{"$f":"'Inputs T'!BC8","v":43},{"$f":"'Inputs T'!BD8","v":44},{"$f":"'Inputs T'!BE8","v":45},{"$f":"'Inputs T'!BF8","v":46},{"$f":"'Inputs T'!BG8","v":47},{"$f":"'Inputs T'!BH8","v":48},{"$f":"'Inputs T'!BI8","v":49},{"$f":"'Inputs T'!BJ8","v":50},{"$f":"'Inputs T'!BK8","v":51},{"$f":"'Inputs T'!BL8","v":52},{"$f":"'Inputs T'!BM8","v":53},{"$f":"'Inputs T'!BN8","v":54},{"$f":"'Inputs T'!BO8","v":55},{"$f":"'Inputs T'!BP8","v":56},{"$f":"'Inputs T'!BQ8","v":57},{"$f":"'Inputs T'!BR8","v":58},{"$f":"'Inputs T'!BS8","v":59},{"$f":"'Inputs T'!BT8","v":60},{"$f":"'Inputs T'!BU8","v":61},{"$f":"'Inputs T'!BV8","v":62},{"$f":"'Inputs T'!BW8","v":63},{"$f":"'Inputs T'!BX8","v":64},{"$f":"'Inputs T'!BY8","v":65},{"$f":"'Inputs T'!BZ8","v":66},{"$f":"'Inputs T'!CA8","v":67},{"$f":"'Inputs T'!CB8","v":68},{"$f":"'Inputs T'!CC8","v":69},{"$f":"'Inputs T'!CD8","v":70},{"$f":"'Inputs T'!CE8","v":71},{"$f":"'Inputs T'!CF8","v":72},{"$f":"'Inputs T'!CG8","v":73},{"$f":"'Inputs T'!CH8","v":74},{"$f":"'Inputs T'!CI8","v":75},{"$f":"'Inputs T'!CJ8","v":76},{"$f":"'Inputs T'!CK8","v":77},{"$f":"'Inputs T'!CL8","v":78},{"$f":"'Inputs T'!CM8","v":79},{"$f":"'Inputs T'!CN8","v":80},{"$f":"'Inputs T'!CO8","v":81},{"$f":"'Inputs T'!CP8","v":82},{"$f":"'Inputs T'!CQ8","v":83},{"$f":"'Inputs T'!CR8","v":84},{"$f":"'Inputs T'!CS8","v":85},{"$f":"'Inputs T'!CT8","v":86},{"$f":"'Inputs T'!CU8","v":87},{"$f":"'Inputs T'!CV8","v":88},{"$f":"'Inputs T'!CW8","v":89},{"$f":"'Inputs T'!CX8","v":90},{"$f":"'Inputs T'!CY8","v":91},{"$f":"'Inputs T'!CZ8","v":92},{"$f":"'Inputs T'!DA8","v":93},{"$f":"'Inputs T'!DB8","v":94},{"$f":"'Inputs T'!DC8","v":95},{"$f":"'Inputs T'!DD8","v":96},{"$f":"'Inputs T'!DE8","v":97},{"$f":"'Inputs T'!DF8","v":98},{"$f":"'Inputs T'!DG8","v":99},{"$f":"'Inputs T'!DH8","v":100},{"$f":"'Inputs T'!DI8","v":101},{"$f":"'Inputs T'!DJ8","v":102},{"$f":"'Inputs T'!DK8","v":103},{"$f":"'Inputs T'!DL8","v":104},{"$f":"'Inputs T'!DM8","v":105},{"$f":"'Inputs T'!DN8","v":106},{"$f":"'Inputs T'!DO8","v":107},{"$f":"'Inputs T'!DP8","v":108},{"$f":"'Inputs T'!DQ8","v":109},{"$f":"'Inputs T'!DR8","v":110},{"$f":"'Inputs T'!DS8","v":111},{"$f":"'Inputs T'!DT8","v":112},{"$f":"'Inputs T'!DU8","v":113},{"$f":"'Inputs T'!DV8","v":114},{"$f":"'Inputs T'!DW8","v":115},{"$f":"'Inputs T'!DX8","v":116},{"$f":"'Inputs T'!DY8","v":117},{"$f":"'Inputs T'!DZ8","v":118},{"$f":"'Inputs T'!EA8","v":119},{"$f":"'Inputs T'!EB8","v":120},{"$f":"'Inputs T'!EC8","v":121},{"$f":"'Inputs T'!ED8","v":122},{"$f":"'Inputs T'!EE8","v":123},{"$f":"'Inputs T'!EF8","v":124},{"$f":"'Inputs T'!EG8","v":125},{"$f":"'Inputs T'!EH8","v":126},{"$f":"'Inputs T'!EI8","v":127},{"$f":"'Inputs T'!EJ8","v":128},{"$f":"'Inputs T'!EK8","v":129},{"$f":"'Inputs T'!EL8","v":130},{"$f":"'Inputs T'!EM8","v":131},{"$f":"'Inputs T'!EN8","v":132},{"$f":"'Inputs T'!EO8","v":133},{"$f":"'Inputs T'!EP8","v":134},{"$f":"'Inputs T'!EQ8","v":135},{"$f":"'Inputs T'!ER8","v":136},{"$f":"'Inputs T'!ES8","v":137},{"$f":"'Inputs T'!ET8","v":138},{"$f":"'Inputs T'!EU8","v":139},{"$f":"'Inputs T'!EV8","v":140},{"$f":"'Inputs T'!EW8","v":141},{"$f":"'Inputs T'!EX8","v":142},{"$f":"'Inputs T'!EY8","v":143},{"$f":"'Inputs T'!EZ8","v":144},{"$f":"'Inputs T'!FA8","v":145},{"$f":"'Inputs T'!FB8","v":146},{"$f":"'Inputs T'!FC8","v":147},{"$f":"'Inputs T'!FD8","v":148},{"$f":"'Inputs T'!FE8","v":149},{"$f":"'Inputs T'!FF8","v":150}]
[null,"Начало периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M9","v":"2019-04-01"},{"$f":"'Inputs T'!N9","v":"2019-07-01"},{"$f":"'Inputs T'!O9","v":"2019-10-01"},{"$f":"'Inputs T'!P9","v":"2020-01-01"},{"$f":"'Inputs T'!Q9","v":"2020-04-01"},{"$f":"'Inputs T'!R9","v":"2020-07-01"},{"$f":"'Inputs T'!S9","v":"2020-10-01"},{"$f":"'Inputs T'!T9","v":"2021-01-01"},{"$f":"'Inputs T'!U9","v":"2021-04-01"},{"$f":"'Inputs T'!V9","v":"2021-07-01"},{"$f":"'Inputs T'!W9","v":"2021-10-01"},{"$f":"'Inputs T'!X9","v":"2022-01-01"},{"$f":"'Inputs T'!Y9","v":"2022-04-01"},{"$f":"'Inputs T'!Z9","v":"2022-07-01"},{"$f":"'Inputs T'!AA9","v":"2022-10-01"},{"$f":"'Inputs T'!AB9","v":"2023-01-01"},{"$f":"'Inputs T'!AC9","v":"2023-04-01"},{"$f":"'Inputs T'!AD9","v":"2023-07-01"},{"$f":"'Inputs T'!AE9","v":"2023-10-01"},{"$f":"'Inputs T'!AF9","v":"2024-01-01"},{"$f":"'Inputs T'!AG9","v":"2024-04-01"},{"$f":"'Inputs T'!AH9","v":"2024-07-01"},{"$f":"'Inputs T'!AI9","v":"2024-10-01"},{"$f":"'Inputs T'!AJ9","v":"2025-01-01"},{"$f":"'Inputs T'!AK9","v":"2025-04-01"},{"$f":"'Inputs T'!AL9","v":"2025-07-01"},{"$f":"'Inputs T'!AM9","v":"2025-10-01"},{"$f":"'Inputs T'!AN9","v":"2026-01-01"},{"$f":"'Inputs T'!AO9","v":"2026-04-01"},{"$f":"'Inputs T'!AP9","v":"2026-07-01"},{"$f":"'Inputs T'!AQ9","v":"2026-10-01"},{"$f":"'Inputs T'!AR9","v":"2027-01-01"},{"$f":"'Inputs T'!AS9","v":"2027-04-01"},{"$f":"'Inputs T'!AT9","v":"2027-07-01"},{"$f":"'Inputs T'!AU9","v":"2027-10-01"},{"$f":"'Inputs T'!AV9","v":"2028-01-01"},{"$f":"'Inputs T'!AW9","v":"2028-04-01"},{"$f":"'Inputs T'!AX9","v":"2028-07-01"},{"$f":"'Inputs T'!AY9","v":"2028-10-01"},{"$f":"'Inputs T'!AZ9","v":"2029-01-01"},{"$f":"'Inputs T'!BA9","v":"2029-04-01"},{"$f":"'Inputs T'!BB9","v":"2029-07-01"},{"$f":"'Inputs T'!BC9","v":"2029-10-01"},{"$f":"'Inputs T'!BD9","v":"2030-01-01"},{"$f":"'Inputs T'!BE9","v":"2030-04-01"},{"$f":"'Inputs T'!BF9","v":"2030-07-01"},{"$f":"'Inputs T'!BG9","v":"2030-10-01"},{"$f":"'Inputs T'!BH9","v":"2031-01-01"},{"$f":"'Inputs T'!BI9","v":"2031-04-01"},{"$f":"'Inputs T'!BJ9","v":"2031-07-01"},{"$f":"'Inputs T'!BK9","v":"2031-10-01"},{"$f":"'Inputs T'!BL9","v":"2032-01-01"},{"$f":"'Inputs T'!BM9","v":"2032-04-01"},{"$f":"'Inputs T'!BN9","v":"2032-07-01"},{"$f":"'Inputs T'!BO9","v":"2032-10-01"},{"$f":"'Inputs T'!BP9","v":"2033-01-01"},{"$f":"'Inputs T'!BQ9","v":"2033-04-01"},{"$f":"'Inputs T'!BR9","v":"2033-07-01"},{"$f":"'Inputs T'!BS9","v":"2033-10-01"},{"$f":"'Inputs T'!BT9","v":"2034-01-01"},{"$f":"'Inputs T'!BU9","v":"2034-04-01"},{"$f":"'Inputs T'!BV9","v":"2034-07-01"},{"$f":"'Inputs T'!BW9","v":"2034-10-01"},{"$f":"'Inputs T'!BX9","v":"2035-01-01"},{"$f":"'Inputs T'!BY9","v":"2035-04-01"},{"$f":"'Inputs T'!BZ9","v":"2035-07-01"},{"$f":"'Inputs T'!CA9","v":"2035-10-01"},{"$f":"'Inputs T'!CB9","v":"2036-01-01"},{"$f":"'Inputs T'!CC9","v":"2036-04-01"},{"$f":"'Inputs T'!CD9","v":"2036-07-01"},{"$f":"'Inputs T'!CE9","v":"2036-10-01"},{"$f":"'Inputs T'!CF9","v":"2037-01-01"},{"$f":"'Inputs T'!CG9","v":"2037-04-01"},{"$f":"'Inputs T'!CH9","v":"2037-07-01"},{"$f":"'Inputs T'!CI9","v":"2037-10-01"},{"$f":"'Inputs T'!CJ9","v":"2038-01-01"},{"$f":"'Inputs T'!CK9","v":"2038-04-01"},{"$f":"'Inputs T'!CL9","v":"2038-07-01"},{"$f":"'Inputs T'!CM9","v":"2038-10-01"},{"$f":"'Inputs T'!CN9","v":"2039-01-01"},{"$f":"'Inputs T'!CO9","v":"2039-04-01"},{"$f":"'Inputs T'!CP9","v":"2039-07-01"},{"$f":"'Inputs T'!CQ9","v":"2039-10-01"},{"$f":"'Inputs T'!CR9","v":"2040-01-01"},{"$f":"'Inputs T'!CS9","v":"2040-04-01"},{"$f":"'Inputs T'!CT9","v":"2040-07-01"},{"$f":"'Inputs T'!CU9","v":"2040-10-01"},{"$f":"'Inputs T'!CV9","v":"2041-01-01"},{"$f":"'Inputs T'!CW9","v":"2041-04-01"},{"$f":"'Inputs T'!CX9","v":"2041-07-01"},{"$f":"'Inputs T'!CY9","v":"2041-10-01"},{"$f":"'Inputs T'!CZ9","v":"2042-01-01"},{"$f":"'Inputs T'!DA9","v":"2042-04-01"},{"$f":"'Inputs T'!DB9","v":"2042-07-01"},{"$f":"'Inputs T'!DC9","v":"2042-10-01"},{"$f":"'Inputs T'!DD9","v":"2043-01-01"},{"$f":"'Inputs T'!DE9","v":"2043-04-01"},{"$f":"'Inputs T'!DF9","v":"2043-07-01"},{"$f":"'Inputs T'!DG9","v":"2043-10-01"},{"$f":"'Inputs T'!DH9","v":"2044-01-01"},{"$f":"'Inputs T'!DI9","v":"2044-04-01"},{"$f":"'Inputs T'!DJ9","v":"2044-07-01"},{"$f":"'Inputs T'!DK9","v":"2044-10-01"},{"$f":"'Inputs T'!DL9","v":"2045-01-01"},{"$f":"'Inputs T'!DM9","v":"2045-04-01"},{"$f":"'Inputs T'!DN9","v":"2045-07-01"},{"$f":"'Inputs T'!DO9","v":"2045-10-01"},{"$f":"'Inputs T'!DP9","v":"2046-01-01"},{"$f":"'Inputs T'!DQ9","v":"2046-04-01"},{"$f":"'Inputs T'!DR9","v":"2046-07-01"},{"$f":"'Inputs T'!DS9","v":"2046-10-01"},{"$f":"'Inputs T'!DT9","v":"2047-01-01"},{"$f":"'Inputs T'!DU9","v":"2047-04-01"},{"$f":"'Inputs T'!DV9","v":"2047-07-01"},{"$f":"'Inputs T'!DW9","v":"2047-10-01"},{"$f":"'Inputs T'!DX9","v":"2048-01-01"},{"$f":"'Inputs T'!DY9","v":"2048-04-01"},{"$f":"'Inputs T'!DZ9","v":"2048-07-01"},{"$f":"'Inputs T'!EA9","v":"2048-10-01"},{"$f":"'Inputs T'!EB9","v":"2049-01-01"},{"$f":"'Inputs T'!EC9","v":"2049-04-01"},{"$f":"'Inputs T'!ED9","v":"2049-07-01"},{"$f":"'Inputs T'!EE9","v":"2049-10-01"},{"$f":"'Inputs T'!EF9","v":"2050-01-01"},{"$f":"'Inputs T'!EG9","v":"2050-04-01"},{"$f":"'Inputs T'!EH9","v":"2050-07-01"},{"$f":"'Inputs T'!EI9","v":"2050-10-01"},{"$f":"'Inputs T'!EJ9","v":"2051-01-01"},{"$f":"'Inputs T'!EK9","v":"2051-04-01"},{"$f":"'Inputs T'!EL9","v":"2051-07-01"},{"$f":"'Inputs T'!EM9","v":"2051-10-01"},{"$f":"'Inputs T'!EN9","v":"2052-01-01"},{"$f":"'Inputs T'!EO9","v":"2052-04-01"},{"$f":"'Inputs T'!EP9","v":"2052-07-01"},{"$f":"'Inputs T'!EQ9","v":"2052-10-01"},{"$f":"'Inputs T'!ER9","v":"2053-01-01"},{"$f":"'Inputs T'!ES9","v":"2053-04-01"},{"$f":"'Inputs T'!ET9","v":"2053-07-01"},{"$f":"'Inputs T'!EU9","v":"2053-10-01"},{"$f":"'Inputs T'!EV9","v":"2054-01-01"},{"$f":"'Inputs T'!EW9","v":"2054-04-01"},{"$f":"'Inputs T'!EX9","v":"2054-07-01"},{"$f":"'Inputs T'!EY9","v":"2054-10-01"},{"$f":"'Inputs T'!EZ9","v":"2055-01-01"},{"$f":"'Inputs T'!FA9","v":"2055-04-01"},{"$f":"'Inputs T'!FB9","v":"2055-07-01"},{"$f":"'Inputs T'!FC9","v":"2055-10-01"},{"$f":"'Inputs T'!FD9","v":"2056-01-01"},{"$f":"'Inputs T'!FE9","v":"2056-04-01"},{"$f":"'Inputs T'!FF9","v":"2056-07-01"}]
[null,"Конец периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M10","v":"2019-06-30"},{"$f":"'Inputs T'!N10","v":"2019-09-30"},{"$f":"'Inputs T'!O10","v":"2019-12-31"},{"$f":"'Inputs T'!P10","v":"2020-03-31"},{"$f":"'Inputs T'!Q10","v":"2020-06-30"},{"$f":"'Inputs T'!R10","v":"2020-09-30"},{"$f":"'Inputs T'!S10","v":"2020-12-31"},{"$f":"'Inputs T'!T10","v":"2021-03-31"},{"$f":"'Inputs T'!U10","v":"2021-06-30"},{"$f":"'Inputs T'!V10","v":"2021-09-30"},{"$f":"'Inputs T'!W10","v":"2021-12-31"},{"$f":"'Inputs T'!X10","v":"2022-03-31"},{"$f":"'Inputs T'!Y10","v":"2022-06-30"},{"$f":"'Inputs T'!Z10","v":"2022-09-30"},{"$f":"'Inputs T'!AA10","v":"2022-12-31"},{"$f":"'Inputs T'!AB10","v":"2023-03-31"},{"$f":"'Inputs T'!AC10","v":"2023-06-30"},{"$f":"'Inputs T'!AD10","v":"2023-09-30"},{"$f":"'Inputs T'!AE10","v":"2023-12-31"},{"$f":"'Inputs T'!AF10","v":"2024-03-31"},{"$f":"'Inputs T'!AG10","v":"2024-06-30"},{"$f":"'Inputs T'!AH10","v":"2024-09-30"},{"$f":"'Inputs T'!AI10","v":"2024-12-31"},{"$f":"'Inputs T'!AJ10","v":"2025-03-31"},{"$f":"'Inputs T'!AK10","v":"2025-06-30"},{"$f":"'Inputs T'!AL10","v":"2025-09-30"},{"$f":"'Inputs T'!AM10","v":"2025-12-31"},{"$f":"'Inputs T'!AN10","v":"2026-03-31"},{"$f":"'Inputs T'!AO10","v":"2026-06-30"},{"$f":"'Inputs T'!AP10","v":"2026-09-30"},{"$f":"'Inputs T'!AQ10","v":"2026-12-31"},{"$f":"'Inputs T'!AR10","v":"2027-03-31"},{"$f":"'Inputs T'!AS10","v":"2027-06-30"},{"$f":"'Inputs T'!AT10","v":"2027-09-30"},{"$f":"'Inputs T'!AU10","v":"2027-12-31"},{"$f":"'Inputs T'!AV10","v":"2028-03-31"},{"$f":"'Inputs T'!AW10","v":"2028-06-30"},{"$f":"'Inputs T'!AX10","v":"2028-09-30"},{"$f":"'Inputs T'!AY10","v":"2028-12-31"},{"$f":"'Inputs T'!AZ10","v":"2029-03-31"},{"$f":"'Inputs T'!BA10","v":"2029-06-30"},{"$f":"'Inputs T'!BB10","v":"2029-09-30"},{"$f":"'Inputs T'!BC10","v":"2029-12-31"},{"$f":"'Inputs T'!BD10","v":"2030-03-31"},{"$f":"'Inputs T'!BE10","v":"2030-06-30"},{"$f":"'Inputs T'!BF10","v":"2030-09-30"},{"$f":"'Inputs T'!BG10","v":"2030-12-31"},{"$f":"'Inputs T'!BH10","v":"2031-03-31"},{"$f":"'Inputs T'!BI10","v":"2031-06-30"},{"$f":"'Inputs T'!BJ10","v":"2031-09-30"},{"$f":"'Inputs T'!BK10","v":"2031-12-31"},{"$f":"'Inputs T'!BL10","v":"2032-03-31"},{"$f":"'Inputs T'!BM10","v":"2032-06-30"},{"$f":"'Inputs T'!BN10","v":"2032-09-30"},{"$f":"'Inputs T'!BO10","v":"2032-12-31"},{"$f":"'Inputs T'!BP10","v":"2033-03-31"},{"$f":"'Inputs T'!BQ10","v":"2033-06-30"},{"$f":"'Inputs T'!BR10","v":"2033-09-30"},{"$f":"'Inputs T'!BS10","v":"2033-12-31"},{"$f":"'Inputs T'!BT10","v":"2034-03-31"},{"$f":"'Inputs T'!BU10","v":"2034-06-30"},{"$f":"'Inputs T'!BV10","v":"2034-09-30"},{"$f":"'Inputs T'!BW10","v":"2034-12-31"},{"$f":"'Inputs T'!BX10","v":"2035-03-31"},{"$f":"'Inputs T'!BY10","v":"2035-06-30"},{"$f":"'Inputs T'!BZ10","v":"2035-09-30"},{"$f":"'Inputs T'!CA10","v":"2035-12-31"},{"$f":"'Inputs T'!CB10","v":"2036-03-31"},{"$f":"'Inputs T'!CC10","v":"2036-06-30"},{"$f":"'Inputs T'!CD10","v":"2036-09-30"},{"$f":"'Inputs T'!CE10","v":"2036-12-31"},{"$f":"'Inputs T'!CF10","v":"2037-03-31"},{"$f":"'Inputs T'!CG10","v":"2037-06-30"},{"$f":"'Inputs T'!CH10","v":"2037-09-30"},{"$f":"'Inputs T'!CI10","v":"2037-12-31"},{"$f":"'Inputs T'!CJ10","v":"2038-03-31"},{"$f":"'Inputs T'!CK10","v":"2038-06-30"},{"$f":"'Inputs T'!CL10","v":"2038-09-30"},{"$f":"'Inputs T'!CM10","v":"2038-12-31"},{"$f":"'Inputs T'!CN10","v":"2039-03-31"},{"$f":"'Inputs T'!CO10","v":"2039-06-30"},{"$f":"'Inputs T'!CP10","v":"2039-09-30"},{"$f":"'Inputs T'!CQ10","v":"2039-12-31"},{"$f":"'Inputs T'!CR10","v":"2040-03-31"},{"$f":"'Inputs T'!CS10","v":"2040-06-30"},{"$f":"'Inputs T'!CT10","v":"2040-09-30"},{"$f":"'Inputs T'!CU10","v":"2040-12-31"},{"$f":"'Inputs T'!CV10","v":"2041-03-31"},{"$f":"'Inputs T'!CW10","v":"2041-06-30"},{"$f":"'Inputs T'!CX10","v":"2041-09-30"},{"$f":"'Inputs T'!CY10","v":"2041-12-31"},{"$f":"'Inputs T'!CZ10","v":"2042-03-31"},{"$f":"'Inputs T'!DA10","v":"2042-06-30"},{"$f":"'Inputs T'!DB10","v":"2042-09-30"},{"$f":"'Inputs T'!DC10","v":"2042-12-31"},{"$f":"'Inputs T'!DD10","v":"2043-03-31"},{"$f":"'Inputs T'!DE10","v":"2043-06-30"},{"$f":"'Inputs T'!DF10","v":"2043-09-30"},{"$f":"'Inputs T'!DG10","v":"2043-12-31"},{"$f":"'Inputs T'!DH10","v":"2044-03-31"},{"$f":"'Inputs T'!DI10","v":"2044-06-30"},{"$f":"'Inputs T'!DJ10","v":"2044-09-30"},{"$f":"'Inputs T'!DK10","v":"2044-12-31"},{"$f":"'Inputs T'!DL10","v":"2045-03-31"},{"$f":"'Inputs T'!DM10","v":"2045-06-30"},{"$f":"'Inputs T'!DN10","v":"2045-09-30"},{"$f":"'Inputs T'!DO10","v":"2045-12-31"},{"$f":"'Inputs T'!DP10","v":"2046-03-31"},{"$f":"'Inputs T'!DQ10","v":"2046-06-30"},{"$f":"'Inputs T'!DR10","v":"2046-09-30"},{"$f":"'Inputs T'!DS10","v":"2046-12-31"},{"$f":"'Inputs T'!DT10","v":"2047-03-31"},{"$f":"'Inputs T'!DU10","v":"2047-06-30"},{"$f":"'Inputs T'!DV10","v":"2047-09-30"},{"$f":"'Inputs T'!DW10","v":"2047-12-31"},{"$f":"'Inputs T'!DX10","v":"2048-03-31"},{"$f":"'Inputs T'!DY10","v":"2048-06-30"},{"$f":"'Inputs T'!DZ10","v":"2048-09-30"},{"$f":"'Inputs T'!EA10","v":"2048-12-31"},{"$f":"'Inputs T'!EB10","v":"2049-03-31"},{"$f":"'Inputs T'!EC10","v":"2049-06-30"},{"$f":"'Inputs T'!ED10","v":"2049-09-30"},{"$f":"'Inputs T'!EE10","v":"2049-12-31"},{"$f":"'Inputs T'!EF10","v":"2050-03-31"},{"$f":"'Inputs T'!EG10","v":"2050-06-30"},{"$f":"'Inputs T'!EH10","v":"2050-09-30"},{"$f":"'Inputs T'!EI10","v":"2050-12-31"},{"$f":"'Inputs T'!EJ10","v":"2051-03-31"},{"$f":"'Inputs T'!EK10","v":"2051-06-30"},{"$f":"'Inputs T'!EL10","v":"2051-09-30"},{"$f":"'Inputs T'!EM10","v":"2051-12-31"},{"$f":"'Inputs T'!EN10","v":"2052-03-31"},{"$f":"'Inputs T'!EO10","v":"2052-06-30"},{"$f":"'Inputs T'!EP10","v":"2052-09-30"},{"$f":"'Inputs T'!EQ10","v":"2052-12-31"},{"$f":"'Inputs T'!ER10","v":"2053-03-31"},{"$f":"'Inputs T'!ES10","v":"2053-06-30"},{"$f":"'Inputs T'!ET10","v":"2053-09-30"},{"$f":"'Inputs T'!EU10","v":"2053-12-31"},{"$f":"'Inputs T'!EV10","v":"2054-03-31"},{"$f":"'Inputs T'!EW10","v":"2054-06-30"},{"$f":"'Inputs T'!EX10","v":"2054-09-30"},{"$f":"'Inputs T'!EY10","v":"2054-12-31"},{"$f":"'Inputs T'!EZ10","v":"2055-03-31"},{"$f":"'Inputs T'!FA10","v":"2055-06-30"},{"$f":"'Inputs T'!FB10","v":"2055-09-30"},{"$f":"'Inputs T'!FC10","v":"2055-12-31"},{"$f":"'Inputs T'!FD10","v":"2056-03-31"},{"$f":"'Inputs T'!FE10","v":"2056-06-30"},{"$f":"'Inputs T'!FF10","v":"2056-09-30"}]
[]
[null,"Флаг фазы проектирования",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M12","v":1},{"$f":"'Inputs T'!N12","v":1},{"$f":"'Inputs T'!O12","v":1},{"$f":"'Inputs T'!P12","v":1},{"$f":"'Inputs T'!Q12","v":0},{"$f":"'Inputs T'!R12","v":0},{"$f":"'Inputs T'!S12","v":0},{"$f":"'Inputs T'!T12","v":0},{"$f":"'Inputs T'!U12","v":0},{"$f":"'Inputs T'!V12","v":0},{"$f":"'Inputs T'!W12","v":0},{"$f":"'Inputs T'!X12","v":0},{"$f":"'Inputs T'!Y12","v":0},{"$f":"'Inputs T'!Z12","v":0},{"$f":"'Inputs T'!AA12","v":0},{"$f":"'Inputs T'!AB12","v":0},{"$f":"'Inputs T'!AC12","v":0},{"$f":"'Inputs T'!AD12","v":0},{"$f":"'Inputs T'!AE12","v":0},{"$f":"'Inputs T'!AF12","v":0},{"$f":"'Inputs T'!AG12","v":0},{"$f":"'Inputs T'!AH12","v":0},{"$f":"'Inputs T'!AI12","v":0},{"$f":"'Inputs T'!AJ12","v":0},{"$f":"'Inputs T'!AK12","v":0},{"$f":"'Inputs T'!AL12","v":0},{"$f":"'Inputs T'!AM12","v":0},{"$f":"'Inputs T'!AN12","v":0},{"$f":"'Inputs T'!AO12","v":0},{"$f":"'Inputs T'!AP12","v":0},{"$f":"'Inputs T'!AQ12","v":0},{"$f":"'Inputs T'!AR12","v":0},{"$f":"'Inputs T'!AS12","v":0},{"$f":"'Inputs T'!AT12","v":0},{"$f":"'Inputs T'!AU12","v":0},{"$f":"'Inputs T'!AV12","v":0},{"$f":"'Inputs T'!AW12","v":0},{"$f":"'Inputs T'!AX12","v":0},{"$f":"'Inputs T'!AY12","v":0},{"$f":"'Inputs T'!AZ12","v":0},{"$f":"'Inputs T'!BA12","v":0},{"$f":"'Inputs T'!BB12","v":0},{"$f":"'Inputs T'!BC12","v":0},{"$f":"'Inputs T'!BD12","v":0},{"$f":"'Inputs T'!BE12","v":0},{"$f":"'Inputs T'!BF12","v":0},{"$f":"'Inputs T'!BG12","v":0},{"$f":"'Inputs T'!BH12","v":0},{"$f":"'Inputs T'!BI12","v":0},{"$f":"'Inputs T'!BJ12","v":0},{"$f":"'Inputs T'!BK12","v":0},{"$f":"'Inputs T'!BL12","v":0},{"$f":"'Inputs T'!BM12","v":0},{"$f":"'Inputs T'!BN12","v":0},{"$f":"'Inputs T'!BO12","v":0},{"$f":"'Inputs T'!BP12","v":0},{"$f":"'Inputs T'!BQ12","v":0},{"$f":"'Inputs T'!BR12","v":0},{"$f":"'Inputs T'!BS12","v":0},{"$f":"'Inputs T'!BT12","v":0},{"$f":"'Inputs T'!BU12","v":0},{"$f":"'Inputs T'!BV12","v":0},{"$f":"'Inputs T'!BW12","v":0},{"$f":"'Inputs T'!BX12","v":0},{"$f":"'Inputs T'!BY12","v":0},{"$f":"'Inputs T'!BZ12","v":0},{"$f":"'Inputs T'!CA12","v":0},{"$f":"'Inputs T'!CB12","v":0},{"$f":"'Inputs T'!CC12","v":0},{"$f":"'Inputs T'!CD12","v":0},{"$f":"'Inputs T'!CE12","v":0},{"$f":"'Inputs T'!CF12","v":0},{"$f":"'Inputs T'!CG12","v":0},{"$f":"'Inputs T'!CH12","v":0},{"$f":"'Inputs T'!CI12","v":0},{"$f":"'Inputs T'!CJ12","v":0},{"$f":"'Inputs T'!CK12","v":0},{"$f":"'Inputs T'!CL12","v":0},{"$f":"'Inputs T'!CM12","v":0},{"$f":"'Inputs T'!CN12","v":0},{"$f":"'Inputs T'!CO12","v":0},{"$f":"'Inputs T'!CP12","v":0},{"$f":"'Inputs T'!CQ12","v":0},{"$f":"'Inputs T'!CR12","v":0},{"$f":"'Inputs T'!CS12","v":0},{"$f":"'Inputs T'!CT12","v":0},{"$f":"'Inputs T'!CU12","v":0},{"$f":"'Inputs T'!CV12","v":0},{"$f":"'Inputs T'!CW12","v":0},{"$f":"'Inputs T'!CX12","v":0},{"$f":"'Inputs T'!CY12","v":0},{"$f":"'Inputs T'!CZ12","v":0},{"$f":"'Inputs T'!DA12","v":0},{"$f":"'Inputs T'!DB12","v":0},{"$f":"'Inputs T'!DC12","v":0},{"$f":"'Inputs T'!DD12","v":0},{"$f":"'Inputs T'!DE12","v":0},{"$f":"'Inputs T'!DF12","v":0},{"$f":"'Inputs T'!DG12","v":0},{"$f":"'Inputs T'!DH12","v":0},{"$f":"'Inputs T'!DI12","v":0},{"$f":"'Inputs T'!DJ12","v":0},{"$f":"'Inputs T'!DK12","v":0},{"$f":"'Inputs T'!DL12","v":0},{"$f":"'Inputs T'!DM12","v":0},{"$f":"'Inputs T'!DN12","v":0},{"$f":"'Inputs T'!DO12","v":0},{"$f":"'Inputs T'!DP12","v":0},{"$f":"'Inputs T'!DQ12","v":0},{"$f":"'Inputs T'!DR12","v":0},{"$f":"'Inputs T'!DS12","v":0},{"$f":"'Inputs T'!DT12","v":0},{"$f":"'Inputs T'!DU12","v":0},{"$f":"'Inputs T'!DV12","v":0},{"$f":"'Inputs T'!DW12","v":0},{"$f":"'Inputs T'!DX12","v":0},{"$f":"'Inputs T'!DY12","v":0},{"$f":"'Inputs T'!DZ12","v":0},{"$f":"'Inputs T'!EA12","v":0},{"$f":"'Inputs T'!EB12","v":0},{"$f":"'Inputs T'!EC12","v":0},{"$f":"'Inputs T'!ED12","v":0},{"$f":"'Inputs T'!EE12","v":0},{"$f":"'Inputs T'!EF12","v":0},{"$f":"'Inputs T'!EG12","v":0},{"$f":"'Inputs T'!EH12","v":0},{"$f":"'Inputs T'!EI12","v":0},{"$f":"'Inputs T'!EJ12","v":0},{"$f":"'Inputs T'!EK12","v":0},{"$f":"'Inputs T'!EL12","v":0},{"$f":"'Inputs T'!EM12","v":0},{"$f":"'Inputs T'!EN12","v":0},{"$f":"'Inputs T'!EO12","v":0},{"$f":"'Inputs T'!EP12","v":0},{"$f":"'Inputs T'!EQ12","v":0},{"$f":"'Inputs T'!ER12","v":0},{"$f":"'Inputs T'!ES12","v":0},{"$f":"'Inputs T'!ET12","v":0},{"$f":"'Inputs T'!EU12","v":0},{"$f":"'Inputs T'!EV12","v":0},{"$f":"'Inputs T'!EW12","v":0},{"$f":"'Inputs T'!EX12","v":0},{"$f":"'Inputs T'!EY12","v":0},{"$f":"'Inputs T'!EZ12","v":0},{"$f":"'Inputs T'!FA12","v":0},{"$f":"'Inputs T'!FB12","v":0},{"$f":"'Inputs T'!FC12","v":0},{"$f":"'Inputs T'!FD12","v":0},{"$f":"'Inputs T'!FE12","v":0},{"$f":"'Inputs T'!FF12","v":0}]
[null,"Флаг фазы строительства",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M13","v":0},{"$f":"'Inputs T'!N13","v":0},{"$f":"'Inputs T'!O13","v":0},{"$f":"'Inputs T'!P13","v":0},{"$f":"'Inputs T'!Q13","v":1},{"$f":"'Inputs T'!R13","v":1},{"$f":"'Inputs T'!S13","v":1},{"$f":"'Inputs T'!T13","v":1},{"$f":"'Inputs T'!U13","v":1},{"$f":"'Inputs T'!V13","v":1},{"$f":"'Inputs T'!W13","v":1},{"$f":"'Inputs T'!X13","v":1},{"$f":"'Inputs T'!Y13","v":0},{"$f":"'Inputs T'!Z13","v":0},{"$f":"'Inputs T'!AA13","v":0},{"$f":"'Inputs T'!AB13","v":0},{"$f":"'Inputs T'!AC13","v":0},{"$f":"'Inputs T'!AD13","v":0},{"$f":"'Inputs T'!AE13","v":0},{"$f":"'Inputs T'!AF13","v":0},{"$f":"'Inputs T'!AG13","v":0},{"$f":"'Inputs T'!AH13","v":0},{"$f":"'Inputs T'!AI13","v":0},{"$f":"'Inputs T'!AJ13","v":0},{"$f":"'Inputs T'!AK13","v":0},{"$f":"'Inputs T'!AL13","v":0},{"$f":"'Inputs T'!AM13","v":0},{"$f":"'Inputs T'!AN13","v":0},{"$f":"'Inputs T'!AO13","v":0},{"$f":"'Inputs T'!AP13","v":0},{"$f":"'Inputs T'!AQ13","v":0},{"$f":"'Inputs T'!AR13","v":0},{"$f":"'Inputs T'!AS13","v":0},{"$f":"'Inputs T'!AT13","v":0},{"$f":"'Inputs T'!AU13","v":0},{"$f":"'Inputs T'!AV13","v":0},{"$f":"'Inputs T'!AW13","v":0},{"$f":"'Inputs T'!AX13","v":0},{"$f":"'Inputs T'!AY13","v":0},{"$f":"'Inputs T'!AZ13","v":0},{"$f":"'Inputs T'!BA13","v":0},{"$f":"'Inputs T'!BB13","v":0},{"$f":"'Inputs T'!BC13","v":0},{"$f":"'Inputs T'!BD13","v":0},{"$f":"'Inputs T'!BE13","v":0},{"$f":"'Inputs T'!BF13","v":0},{"$f":"'Inputs T'!BG13","v":0},{"$f":"'Inputs T'!BH13","v":0},{"$f":"'Inputs T'!BI13","v":0},{"$f":"'Inputs T'!BJ13","v":0},{"$f":"'Inputs T'!BK13","v":0},{"$f":"'Inputs T'!BL13","v":0},{"$f":"'Inputs T'!BM13","v":0},{"$f":"'Inputs T'!BN13","v":0},{"$f":"'Inputs T'!BO13","v":0},{"$f":"'Inputs T'!BP13","v":0},{"$f":"'Inputs T'!BQ13","v":0},{"$f":"'Inputs T'!BR13","v":0},{"$f":"'Inputs T'!BS13","v":0},{"$f":"'Inputs T'!BT13","v":0},{"$f":"'Inputs T'!BU13","v":0},{"$f":"'Inputs T'!BV13","v":0},{"$f":"'Inputs T'!BW13","v":0},{"$f":"'Inputs T'!BX13","v":0},{"$f":"'Inputs T'!BY13","v":0},{"$f":"'Inputs T'!BZ13","v":0},{"$f":"'Inputs T'!CA13","v":0},{"$f":"'Inputs T'!CB13","v":0},{"$f":"'Inputs T'!CC13","v":0},{"$f":"'Inputs T'!CD13","v":0},{"$f":"'Inputs T'!CE13","v":0},{"$f":"'Inputs T'!CF13","v":0},{"$f":"'Inputs T'!CG13","v":0},{"$f":"'Inputs T'!CH13","v":0},{"$f":"'Inputs T'!CI13","v":0},{"$f":"'Inputs T'!CJ13","v":0},{"$f":"'Inputs T'!CK13","v":0},{"$f":"'Inputs T'!CL13","v":0},{"$f":"'Inputs T'!CM13","v":0},{"$f":"'Inputs T'!CN13","v":0},{"$f":"'Inputs T'!CO13","v":0},{"$f":"'Inputs T'!CP13","v":0},{"$f":"'Inputs T'!CQ13","v":0},{"$f":"'Inputs T'!CR13","v":0},{"$f":"'Inputs T'!CS13","v":0},{"$f":"'Inputs T'!CT13","v":0},{"$f":"'Inputs T'!CU13","v":0},{"$f":"'Inputs T'!CV13","v":0},{"$f":"'Inputs T'!CW13","v":0},{"$f":"'Inputs T'!CX13","v":0},{"$f":"'Inputs T'!CY13","v":0},{"$f":"'Inputs T'!CZ13","v":0},{"$f":"'Inputs T'!DA13","v":0},{"$f":"'Inputs T'!DB13","v":0},{"$f":"'Inputs T'!DC13","v":0},{"$f":"'Inputs T'!DD13","v":0},{"$f":"'Inputs T'!DE13","v":0},{"$f":"'Inputs T'!DF13","v":0},{"$f":"'Inputs T'!DG13","v":0},{"$f":"'Inputs T'!DH13","v":0},{"$f":"'Inputs T'!DI13","v":0},{"$f":"'Inputs T'!DJ13","v":0},{"$f":"'Inputs T'!DK13","v":0},{"$f":"'Inputs T'!DL13","v":0},{"$f":"'Inputs T'!DM13","v":0},{"$f":"'Inputs T'!DN13","v":0},{"$f":"'Inputs T'!DO13","v":0},{"$f":"'Inputs T'!DP13","v":0},{"$f":"'Inputs T'!DQ13","v":0},{"$f":"'Inputs T'!DR13","v":0},{"$f":"'Inputs T'!DS13","v":0},{"$f":"'Inputs T'!DT13","v":0},{"$f":"'Inputs T'!DU13","v":0},{"$f":"'Inputs T'!DV13","v":0},{"$f":"'Inputs T'!DW13","v":0},{"$f":"'Inputs T'!DX13","v":0},{"$f":"'Inputs T'!DY13","v":0},{"$f":"'Inputs T'!DZ13","v":0},{"$f":"'Inputs T'!EA13","v":0},{"$f":"'Inputs T'!EB13","v":0},{"$f":"'Inputs T'!EC13","v":0},{"$f":"'Inputs T'!ED13","v":0},{"$f":"'Inputs T'!EE13","v":0},{"$f":"'Inputs T'!EF13","v":0},{"$f":"'Inputs T'!EG13","v":0},{"$f":"'Inputs T'!EH13","v":0},{"$f":"'Inputs T'!EI13","v":0},{"$f":"'Inputs T'!EJ13","v":0},{"$f":"'Inputs T'!EK13","v":0},{"$f":"'Inputs T'!EL13","v":0},{"$f":"'Inputs T'!EM13","v":0},{"$f":"'Inputs T'!EN13","v":0},{"$f":"'Inputs T'!EO13","v":0},{"$f":"'Inputs T'!EP13","v":0},{"$f":"'Inputs T'!EQ13","v":0},{"$f":"'Inputs T'!ER13","v":0},{"$f":"'Inputs T'!ES13","v":0},{"$f":"'Inputs T'!ET13","v":0},{"$f":"'Inputs T'!EU13","v":0},{"$f":"'Inputs T'!EV13","v":0},{"$f":"'Inputs T'!EW13","v":0},{"$f":"'Inputs T'!EX13","v":0},{"$f":"'Inputs T'!EY13","v":0},{"$f":"'Inputs T'!EZ13","v":0},{"$f":"'Inputs T'!FA13","v":0},{"$f":"'Inputs T'!FB13","v":0},{"$f":"'Inputs T'!FC13","v":0},{"$f":"'Inputs T'!FD13","v":0},{"$f":"'Inputs T'!FE13","v":0},{"$f":"'Inputs T'!FF13","v":0}]
[null,"Флаг операционной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M14","v":0},{"$f":"'Inputs T'!N14","v":0},{"$f":"'Inputs T'!O14","v":0},{"$f":"'Inputs T'!P14","v":0},{"$f":"'Inputs T'!Q14","v":0},{"$f":"'Inputs T'!R14","v":0},{"$f":"'Inputs T'!S14","v":0},{"$f":"'Inputs T'!T14","v":0},{"$f":"'Inputs T'!U14","v":0},{"$f":"'Inputs T'!V14","v":0},{"$f":"'Inputs T'!W14","v":0},{"$f":"'Inputs T'!X14","v":0},{"$f":"'Inputs T'!Y14","v":1},{"$f":"'Inputs T'!Z14","v":1},{"$f":"'Inputs T'!AA14","v":1},{"$f":"'Inputs T'!AB14","v":1},{"$f":"'Inputs T'!AC14","v":1},{"$f":"'Inputs T'!AD14","v":1},{"$f":"'Inputs T'!AE14","v":1},{"$f":"'Inputs T'!AF14","v":1},{"$f":"'Inputs T'!AG14","v":1},{"$f":"'Inputs T'!AH14","v":1},{"$f":"'Inputs T'!AI14","v":1},{"$f":"'Inputs T'!AJ14","v":1},{"$f":"'Inputs T'!AK14","v":1},{"$f":"'Inputs T'!AL14","v":1},{"$f":"'Inputs T'!AM14","v":1},{"$f":"'Inputs T'!AN14","v":1},{"$f":"'Inputs T'!AO14","v":1},{"$f":"'Inputs T'!AP14","v":1},{"$f":"'Inputs T'!AQ14","v":1},{"$f":"'Inputs T'!AR14","v":1},{"$f":"'Inputs T'!AS14","v":0},{"$f":"'Inputs T'!AT14","v":0},{"$f":"'Inputs T'!AU14","v":0},{"$f":"'Inputs T'!AV14","v":0},{"$f":"'Inputs T'!AW14","v":0},{"$f":"'Inputs T'!AX14","v":0},{"$f":"'Inputs T'!AY14","v":0},{"$f":"'Inputs T'!AZ14","v":0},{"$f":"'Inputs T'!BA14","v":0},{"$f":"'Inputs T'!BB14","v":0},{"$f":"'Inputs T'!BC14","v":0},{"$f":"'Inputs T'!BD14","v":0},{"$f":"'Inputs T'!BE14","v":0},{"$f":"'Inputs T'!BF14","v":0},{"$f":"'Inputs T'!BG14","v":0},{"$f":"'Inputs T'!BH14","v":0},{"$f":"'Inputs T'!BI14","v":0},{"$f":"'Inputs T'!BJ14","v":0},{"$f":"'Inputs T'!BK14","v":0},{"$f":"'Inputs T'!BL14","v":0},{"$f":"'Inputs T'!BM14","v":0},{"$f":"'Inputs T'!BN14","v":0},{"$f":"'Inputs T'!BO14","v":0},{"$f":"'Inputs T'!BP14","v":0},{"$f":"'Inputs T'!BQ14","v":0},{"$f":"'Inputs T'!BR14","v":0},{"$f":"'Inputs T'!BS14","v":0},{"$f":"'Inputs T'!BT14","v":0},{"$f":"'Inputs T'!BU14","v":0},{"$f":"'Inputs T'!BV14","v":0},{"$f":"'Inputs T'!BW14","v":0},{"$f":"'Inputs T'!BX14","v":0},{"$f":"'Inputs T'!BY14","v":0},{"$f":"'Inputs T'!BZ14","v":0},{"$f":"'Inputs T'!CA14","v":0},{"$f":"'Inputs T'!CB14","v":0},{"$f":"'Inputs T'!CC14","v":0},{"$f":"'Inputs T'!CD14","v":0},{"$f":"'Inputs T'!CE14","v":0},{"$f":"'Inputs T'!CF14","v":0},{"$f":"'Inputs T'!CG14","v":0},{"$f":"'Inputs T'!CH14","v":0},{"$f":"'Inputs T'!CI14","v":0},{"$f":"'Inputs T'!CJ14","v":0},{"$f":"'Inputs T'!CK14","v":0},{"$f":"'Inputs T'!CL14","v":0},{"$f":"'Inputs T'!CM14","v":0},{"$f":"'Inputs T'!CN14","v":0},{"$f":"'Inputs T'!CO14","v":0},{"$f":"'Inputs T'!CP14","v":0},{"$f":"'Inputs T'!CQ14","v":0},{"$f":"'Inputs T'!CR14","v":0},{"$f":"'Inputs T'!CS14","v":0},{"$f":"'Inputs T'!CT14","v":0},{"$f":"'Inputs T'!CU14","v":0},{"$f":"'Inputs T'!CV14","v":0},{"$f":"'Inputs T'!CW14","v":0},{"$f":"'Inputs T'!CX14","v":0},{"$f":"'Inputs T'!CY14","v":0},{"$f":"'Inputs T'!CZ14","v":0},{"$f":"'Inputs T'!DA14","v":0},{"$f":"'Inputs T'!DB14","v":0},{"$f":"'Inputs T'!DC14","v":0},{"$f":"'Inputs T'!DD14","v":0},{"$f":"'Inputs T'!DE14","v":0},{"$f":"'Inputs T'!DF14","v":0},{"$f":"'Inputs T'!DG14","v":0},{"$f":"'Inputs T'!DH14","v":0},{"$f":"'Inputs T'!DI14","v":0},{"$f":"'Inputs T'!DJ14","v":0},{"$f":"'Inputs T'!DK14","v":0},{"$f":"'Inputs T'!DL14","v":0},{"$f":"'Inputs T'!DM14","v":0},{"$f":"'Inputs T'!DN14","v":0},{"$f":"'Inputs T'!DO14","v":0},{"$f":"'Inputs T'!DP14","v":0},{"$f":"'Inputs T'!DQ14","v":0},{"$f":"'Inputs T'!DR14","v":0},{"$f":"'Inputs T'!DS14","v":0},{"$f":"'Inputs T'!DT14","v":0},{"$f":"'Inputs T'!DU14","v":0},{"$f":"'Inputs T'!DV14","v":0},{"$f":"'Inputs T'!DW14","v":0},{"$f":"'Inputs T'!DX14","v":0},{"$f":"'Inputs T'!DY14","v":0},{"$f":"'Inputs T'!DZ14","v":0},{"$f":"'Inputs T'!EA14","v":0},{"$f":"'Inputs T'!EB14","v":0},{"$f":"'Inputs T'!EC14","v":0},{"$f":"'Inputs T'!ED14","v":0},{"$f":"'Inputs T'!EE14","v":0},{"$f":"'Inputs T'!EF14","v":0},{"$f":"'Inputs T'!EG14","v":0},{"$f":"'Inputs T'!EH14","v":0},{"$f":"'Inputs T'!EI14","v":0},{"$f":"'Inputs T'!EJ14","v":0},{"$f":"'Inputs T'!EK14","v":0},{"$f":"'Inputs T'!EL14","v":0},{"$f":"'Inputs T'!EM14","v":0},{"$f":"'Inputs T'!EN14","v":0},{"$f":"'Inputs T'!EO14","v":0},{"$f":"'Inputs T'!EP14","v":0},{"$f":"'Inputs T'!EQ14","v":0},{"$f":"'Inputs T'!ER14","v":0},{"$f":"'Inputs T'!ES14","v":0},{"$f":"'Inputs T'!ET14","v":0},{"$f":"'Inputs T'!EU14","v":0},{"$f":"'Inputs T'!EV14","v":0},{"$f":"'Inputs T'!EW14","v":0},{"$f":"'Inputs T'!EX14","v":0},{"$f":"'Inputs T'!EY14","v":0},{"$f":"'Inputs T'!EZ14","v":0},{"$f":"'Inputs T'!FA14","v":0},{"$f":"'Inputs T'!FB14","v":0},{"$f":"'Inputs T'!FC14","v":0},{"$f":"'Inputs T'!FD14","v":0},{"$f":"'Inputs T'!FE14","v":0},{"$f":"'Inputs T'!FF14","v":0}]
[null,"Флаг постпроектной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M15","v":0},{"$f":"'Inputs T'!N15","v":0},{"$f":"'Inputs T'!O15","v":0},{"$f":"'Inputs T'!P15","v":0},{"$f":"'Inputs T'!Q15","v":0},{"$f":"'Inputs T'!R15","v":0},{"$f":"'Inputs T'!S15","v":0},{"$f":"'Inputs T'!T15","v":0},{"$f":"'Inputs T'!U15","v":0},{"$f":"'Inputs T'!V15","v":0},{"$f":"'Inputs T'!W15","v":0},{"$f":"'Inputs T'!X15","v":0},{"$f":"'Inputs T'!Y15","v":0},{"$f":"'Inputs T'!Z15","v":0},{"$f":"'Inputs T'!AA15","v":0},{"$f":"'Inputs T'!AB15","v":0},{"$f":"'Inputs T'!AC15","v":0},{"$f":"'Inputs T'!AD15","v":0},{"$f":"'Inputs T'!AE15","v":0},{"$f":"'Inputs T'!AF15","v":0},{"$f":"'Inputs T'!AG15","v":0},{"$f":"'Inputs T'!AH15","v":0},{"$f":"'Inputs T'!AI15","v":0},{"$f":"'Inputs T'!AJ15","v":0},{"$f":"'Inputs T'!AK15","v":0},{"$f":"'Inputs T'!AL15","v":0},{"$f":"'Inputs T'!AM15","v":0},{"$f":"'Inputs T'!AN15","v":0},{"$f":"'Inputs T'!AO15","v":0},{"$f":"'Inputs T'!AP15","v":0},{"$f":"'Inputs T'!AQ15","v":0},{"$f":"'Inputs T'!AR15","v":0},{"$f":"'Inputs T'!AS15","v":1},{"$f":"'Inputs T'!AT15","v":1},{"$f":"'Inputs T'!AU15","v":1},{"$f":"'Inputs T'!AV15","v":1},{"$f":"'Inputs T'!AW15","v":1},{"$f":"'Inputs T'!AX15","v":1},{"$f":"'Inputs T'!AY15","v":1},{"$f":"'Inputs T'!AZ15","v":1},{"$f":"'Inputs T'!BA15","v":1},{"$f":"'Inputs T'!BB15","v":1},{"$f":"'Inputs T'!BC15","v":1},{"$f":"'Inputs T'!BD15","v":1},{"$f":"'Inputs T'!BE15","v":1},{"$f":"'Inputs T'!BF15","v":1},{"$f":"'Inputs T'!BG15","v":1},{"$f":"'Inputs T'!BH15","v":1},{"$f":"'Inputs T'!BI15","v":1},{"$f":"'Inputs T'!BJ15","v":1},{"$f":"'Inputs T'!BK15","v":1},{"$f":"'Inputs T'!BL15","v":1},{"$f":"'Inputs T'!BM15","v":1},{"$f":"'Inputs T'!BN15","v":1},{"$f":"'Inputs T'!BO15","v":1},{"$f":"'Inputs T'!BP15","v":1},{"$f":"'Inputs T'!BQ15","v":1},{"$f":"'Inputs T'!BR15","v":1},{"$f":"'Inputs T'!BS15","v":1},{"$f":"'Inputs T'!BT15","v":1},{"$f":"'Inputs T'!BU15","v":1},{"$f":"'Inputs T'!BV15","v":1},{"$f":"'Inputs T'!BW15","v":1},{"$f":"'Inputs T'!BX15","v":1},{"$f":"'Inputs T'!BY15","v":1},{"$f":"'Inputs T'!BZ15","v":1},{"$f":"'Inputs T'!CA15","v":1},{"$f":"'Inputs T'!CB15","v":1},{"$f":"'Inputs T'!CC15","v":1},{"$f":"'Inputs T'!CD15","v":1},{"$f":"'Inputs T'!CE15","v":1},{"$f":"'Inputs T'!CF15","v":1},{"$f":"'Inputs T'!CG15","v":1},{"$f":"'Inputs T'!CH15","v":1},{"$f":"'Inputs T'!CI15","v":1},{"$f":"'Inputs T'!CJ15","v":1},{"$f":"'Inputs T'!CK15","v":1},{"$f":"'Inputs T'!CL15","v":1},{"$f":"'Inputs T'!CM15","v":1},{"$f":"'Inputs T'!CN15","v":1},{"$f":"'Inputs T'!CO15","v":1},{"$f":"'Inputs T'!CP15","v":1},{"$f":"'Inputs T'!CQ15","v":1},{"$f":"'Inputs T'!CR15","v":1},{"$f":"'Inputs T'!CS15","v":1},{"$f":"'Inputs T'!CT15","v":1},{"$f":"'Inputs T'!CU15","v":1},{"$f":"'Inputs T'!CV15","v":1},{"$f":"'Inputs T'!CW15","v":1},{"$f":"'Inputs T'!CX15","v":1},{"$f":"'Inputs T'!CY15","v":1},{"$f":"'Inputs T'!CZ15","v":1},{"$f":"'Inputs T'!DA15","v":1},{"$f":"'Inputs T'!DB15","v":1},{"$f":"'Inputs T'!DC15","v":1},{"$f":"'Inputs T'!DD15","v":1},{"$f":"'Inputs T'!DE15","v":1},{"$f":"'Inputs T'!DF15","v":1},{"$f":"'Inputs T'!DG15","v":1},{"$f":"'Inputs T'!DH15","v":1},{"$f":"'Inputs T'!DI15","v":1},{"$f":"'Inputs T'!DJ15","v":1},{"$f":"'Inputs T'!DK15","v":1},{"$f":"'Inputs T'!DL15","v":1},{"$f":"'Inputs T'!DM15","v":1},{"$f":"'Inputs T'!DN15","v":1},{"$f":"'Inputs T'!DO15","v":1},{"$f":"'Inputs T'!DP15","v":1},{"$f":"'Inputs T'!DQ15","v":1},{"$f":"'Inputs T'!DR15","v":1},{"$f":"'Inputs T'!DS15","v":1},{"$f":"'Inputs T'!DT15","v":1},{"$f":"'Inputs T'!DU15","v":1},{"$f":"'Inputs T'!DV15","v":1},{"$f":"'Inputs T'!DW15","v":1},{"$f":"'Inputs T'!DX15","v":1},{"$f":"'Inputs T'!DY15","v":1},{"$f":"'Inputs T'!DZ15","v":1},{"$f":"'Inputs T'!EA15","v":1},{"$f":"'Inputs T'!EB15","v":1},{"$f":"'Inputs T'!EC15","v":1},{"$f":"'Inputs T'!ED15","v":1},{"$f":"'Inputs T'!EE15","v":1},{"$f":"'Inputs T'!EF15","v":1},{"$f":"'Inputs T'!EG15","v":1},{"$f":"'Inputs T'!EH15","v":1},{"$f":"'Inputs T'!EI15","v":1},{"$f":"'Inputs T'!EJ15","v":1},{"$f":"'Inputs T'!EK15","v":1},{"$f":"'Inputs T'!EL15","v":1},{"$f":"'Inputs T'!EM15","v":1},{"$f":"'Inputs T'!EN15","v":1},{"$f":"'Inputs T'!EO15","v":1},{"$f":"'Inputs T'!EP15","v":1},{"$f":"'Inputs T'!EQ15","v":1},{"$f":"'Inputs T'!ER15","v":1},{"$f":"'Inputs T'!ES15","v":1},{"$f":"'Inputs T'!ET15","v":1},{"$f":"'Inputs T'!EU15","v":1},{"$f":"'Inputs T'!EV15","v":1},{"$f":"'Inputs T'!EW15","v":1},{"$f":"'Inputs T'!EX15","v":1},{"$f":"'Inputs T'!EY15","v":1},{"$f":"'Inputs T'!EZ15","v":1},{"$f":"'Inputs T'!FA15","v":1},{"$f":"'Inputs T'!FB15","v":1},{"$f":"'Inputs T'!FC15","v":1},{"$f":"'Inputs T'!FD15","v":1},{"$f":"'Inputs T'!FE15","v":1},{"$f":"'Inputs T'!FF15","v":1}]
[null,{"$f":"\"Код статуса проекта (1 \"& Controls!$H$10 & \"; 2 \" & Controls!$H$11 & \"; 3 \"& Controls!$H$12 & \"; 4 \"& Controls!$H$13 &\")\"","v":"Код статуса проекта (1 Проект; 2 Строит; 3 Опер; 4 П/проект)"},null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M16","v":1},{"$f":"'Inputs T'!N16","v":1},{"$f":"'Inputs T'!O16","v":1},{"$f":"'Inputs T'!P16","v":1},{"$f":"'Inputs T'!Q16","v":2},{"$f":"'Inputs T'!R16","v":2},{"$f":"'Inputs T'!S16","v":2},{"$f":"'Inputs T'!T16","v":2},{"$f":"'Inputs T'!U16","v":2},{"$f":"'Inputs T'!V16","v":2},{"$f":"'Inputs T'!W16","v":2},{"$f":"'Inputs T'!X16","v":2},{"$f":"'Inputs T'!Y16","v":3},{"$f":"'Inputs T'!Z16","v":3},{"$f":"'Inputs T'!AA16","v":3},{"$f":"'Inputs T'!AB16","v":3},{"$f":"'Inputs T'!AC16","v":3},{"$f":"'Inputs T'!AD16","v":3},{"$f":"'Inputs T'!AE16","v":3},{"$f":"'Inputs T'!AF16","v":3},{"$f":"'Inputs T'!AG16","v":3},{"$f":"'Inputs T'!AH16","v":3},{"$f":"'Inputs T'!AI16","v":3},{"$f":"'Inputs T'!AJ16","v":3},{"$f":"'Inputs T'!AK16","v":3},{"$f":"'Inputs T'!AL16","v":3},{"$f":"'Inputs T'!AM16","v":3},{"$f":"'Inputs T'!AN16","v":3},{"$f":"'Inputs T'!AO16","v":3},{"$f":"'Inputs T'!AP16","v":3},{"$f":"'Inputs T'!AQ16","v":3},{"$f":"'Inputs T'!AR16","v":3},{"$f":"'Inputs T'!AS16","v":4},{"$f":"'Inputs T'!AT16","v":4},{"$f":"'Inputs T'!AU16","v":4},{"$f":"'Inputs T'!AV16","v":4},{"$f":"'Inputs T'!AW16","v":4},{"$f":"'Inputs T'!AX16","v":4},{"$f":"'Inputs T'!AY16","v":4},{"$f":"'Inputs T'!AZ16","v":4},{"$f":"'Inputs T'!BA16","v":4},{"$f":"'Inputs T'!BB16","v":4},{"$f":"'Inputs T'!BC16","v":4},{"$f":"'Inputs T'!BD16","v":4},{"$f":"'Inputs T'!BE16","v":4},{"$f":"'Inputs T'!BF16","v":4},{"$f":"'Inputs T'!BG16","v":4},{"$f":"'Inputs T'!BH16","v":4},{"$f":"'Inputs T'!BI16","v":4},{"$f":"'Inputs T'!BJ16","v":4},{"$f":"'Inputs T'!BK16","v":4},{"$f":"'Inputs T'!BL16","v":4},{"$f":"'Inputs T'!BM16","v":4},{"$f":"'Inputs T'!BN16","v":4},{"$f":"'Inputs T'!BO16","v":4},{"$f":"'Inputs T'!BP16","v":4},{"$f":"'Inputs T'!BQ16","v":4},{"$f":"'Inputs T'!BR16","v":4},{"$f":"'Inputs T'!BS16","v":4},{"$f":"'Inputs T'!BT16","v":4},{"$f":"'Inputs T'!BU16","v":4},{"$f":"'Inputs T'!BV16","v":4},{"$f":"'Inputs T'!BW16","v":4},{"$f":"'Inputs T'!BX16","v":4},{"$f":"'Inputs T'!BY16","v":4},{"$f":"'Inputs T'!BZ16","v":4},{"$f":"'Inputs T'!CA16","v":4},{"$f":"'Inputs T'!CB16","v":4},{"$f":"'Inputs T'!CC16","v":4},{"$f":"'Inputs T'!CD16","v":4},{"$f":"'Inputs T'!CE16","v":4},{"$f":"'Inputs T'!CF16","v":4},{"$f":"'Inputs T'!CG16","v":4},{"$f":"'Inputs T'!CH16","v":4},{"$f":"'Inputs T'!CI16","v":4},{"$f":"'Inputs T'!CJ16","v":4},{"$f":"'Inputs T'!CK16","v":4},{"$f":"'Inputs T'!CL16","v":4},{"$f":"'Inputs T'!CM16","v":4},{"$f":"'Inputs T'!CN16","v":4},{"$f":"'Inputs T'!CO16","v":4},{"$f":"'Inputs T'!CP16","v":4},{"$f":"'Inputs T'!CQ16","v":4},{"$f":"'Inputs T'!CR16","v":4},{"$f":"'Inputs T'!CS16","v":4},{"$f":"'Inputs T'!CT16","v":4},{"$f":"'Inputs T'!CU16","v":4},{"$f":"'Inputs T'!CV16","v":4},{"$f":"'Inputs T'!CW16","v":4},{"$f":"'Inputs T'!CX16","v":4},{"$f":"'Inputs T'!CY16","v":4},{"$f":"'Inputs T'!CZ16","v":4},{"$f":"'Inputs T'!DA16","v":4},{"$f":"'Inputs T'!DB16","v":4},{"$f":"'Inputs T'!DC16","v":4},{"$f":"'Inputs T'!DD16","v":4},{"$f":"'Inputs T'!DE16","v":4},{"$f":"'Inputs T'!DF16","v":4},{"$f":"'Inputs T'!DG16","v":4},{"$f":"'Inputs T'!DH16","v":4},{"$f":"'Inputs T'!DI16","v":4},{"$f":"'Inputs T'!DJ16","v":4},{"$f":"'Inputs T'!DK16","v":4},{"$f":"'Inputs T'!DL16","v":4},{"$f":"'Inputs T'!DM16","v":4},{"$f":"'Inputs T'!DN16","v":4},{"$f":"'Inputs T'!DO16","v":4},{"$f":"'Inputs T'!DP16","v":4},{"$f":"'Inputs T'!DQ16","v":4},{"$f":"'Inputs T'!DR16","v":4},{"$f":"'Inputs T'!DS16","v":4},{"$f":"'Inputs T'!DT16","v":4},{"$f":"'Inputs T'!DU16","v":4},{"$f":"'Inputs T'!DV16","v":4},{"$f":"'Inputs T'!DW16","v":4},{"$f":"'Inputs T'!DX16","v":4},{"$f":"'Inputs T'!DY16","v":4},{"$f":"'Inputs T'!DZ16","v":4},{"$f":"'Inputs T'!EA16","v":4},{"$f":"'Inputs T'!EB16","v":4},{"$f":"'Inputs T'!EC16","v":4},{"$f":"'Inputs T'!ED16","v":4},{"$f":"'Inputs T'!EE16","v":4},{"$f":"'Inputs T'!EF16","v":4},{"$f":"'Inputs T'!EG16","v":4},{"$f":"'Inputs T'!EH16","v":4},{"$f":"'Inputs T'!EI16","v":4},{"$f":"'Inputs T'!EJ16","v":4},{"$f":"'Inputs T'!EK16","v":4},{"$f":"'Inputs T'!EL16","v":4},{"$f":"'Inputs T'!EM16","v":4},{"$f":"'Inputs T'!EN16","v":4},{"$f":"'Inputs T'!EO16","v":4},{"$f":"'Inputs T'!EP16","v":4},{"$f":"'Inputs T'!EQ16","v":4},{"$f":"'Inputs T'!ER16","v":4},{"$f":"'Inputs T'!ES16","v":4},{"$f":"'Inputs T'!ET16","v":4},{"$f":"'Inputs T'!EU16","v":4},{"$f":"'Inputs T'!EV16","v":4},{"$f":"'Inputs T'!EW16","v":4},{"$f":"'Inputs T'!EX16","v":4},{"$f":"'Inputs T'!EY16","v":4},{"$f":"'Inputs T'!EZ16","v":4},{"$f":"'Inputs T'!FA16","v":4},{"$f":"'Inputs T'!FB16","v":4},{"$f":"'Inputs T'!FC16","v":4},{"$f":"'Inputs T'!FD16","v":4},{"$f":"'Inputs T'!FE16","v":4},{"$f":"'Inputs T'!FF16","v":4}]
[null,"Статус проекта",null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M17","v":"Проект"},{"$f":"'Inputs T'!N17","v":"Проект"},{"$f":"'Inputs T'!O17","v":"Проект"},{"$f":"'Inputs T'!P17","v":"Проект"},{"$f":"'Inputs T'!Q17","v":"Строит"},{"$f":"'Inputs T'!R17","v":"Строит"},{"$f":"'Inputs T'!S17","v":"Строит"},{"$f":"'Inputs T'!T17","v":"Строит"},{"$f":"'Inputs T'!U17","v":"Строит"},{"$f":"'Inputs T'!V17","v":"Строит"},{"$f":"'Inputs T'!W17","v":"Строит"},{"$f":"'Inputs T'!X17","v":"Строит"},{"$f":"'Inputs T'!Y17","v":"Опер"},{"$f":"'Inputs T'!Z17","v":"Опер"},{"$f":"'Inputs T'!AA17","v":"Опер"},{"$f":"'Inputs T'!AB17","v":"Опер"},{"$f":"'Inputs T'!AC17","v":"Опер"},{"$f":"'Inputs T'!AD17","v":"Опер"},{"$f":"'Inputs T'!AE17","v":"Опер"},{"$f":"'Inputs T'!AF17","v":"Опер"},{"$f":"'Inputs T'!AG17","v":"Опер"},{"$f":"'Inputs T'!AH17","v":"Опер"},{"$f":"'Inputs T'!AI17","v":"Опер"},{"$f":"'Inputs T'!AJ17","v":"Опер"},{"$f":"'Inputs T'!AK17","v":"Опер"},{"$f":"'Inputs T'!AL17","v":"Опер"},{"$f":"'Inputs T'!AM17","v":"Опер"},{"$f":"'Inputs T'!AN17","v":"Опер"},{"$f":"'Inputs T'!AO17","v":"Опер"},{"$f":"'Inputs T'!AP17","v":"Опер"},{"$f":"'Inputs T'!AQ17","v":"Опер"},{"$f":"'Inputs T'!AR17","v":"Опер"},{"$f":"'Inputs T'!AS17","v":"П/проект"},{"$f":"'Inputs T'!AT17","v":"П/проект"},{"$f":"'Inputs T'!AU17","v":"П/проект"},{"$f":"'Inputs T'!AV17","v":"П/проект"},{"$f":"'Inputs T'!AW17","v":"П/проект"},{"$f":"'Inputs T'!AX17","v":"П/проект"},{"$f":"'Inputs T'!AY17","v":"П/проект"},{"$f":"'Inputs T'!AZ17","v":"П/проект"},{"$f":"'Inputs T'!BA17","v":"П/проект"},{"$f":"'Inputs T'!BB17","v":"П/проект"},{"$f":"'Inputs T'!BC17","v":"П/проект"},{"$f":"'Inputs T'!BD17","v":"П/проект"},{"$f":"'Inputs T'!BE17","v":"П/проект"},{"$f":"'Inputs T'!BF17","v":"П/проект"},{"$f":"'Inputs T'!BG17","v":"П/проект"},{"$f":"'Inputs T'!BH17","v":"П/проект"},{"$f":"'Inputs T'!BI17","v":"П/проект"},{"$f":"'Inputs T'!BJ17","v":"П/проект"},{"$f":"'Inputs T'!BK17","v":"П/проект"},{"$f":"'Inputs T'!BL17","v":"П/проект"},{"$f":"'Inputs T'!BM17","v":"П/проект"},{"$f":"'Inputs T'!BN17","v":"П/проект"},{"$f":"'Inputs T'!BO17","v":"П/проект"},{"$f":"'Inputs T'!BP17","v":"П/проект"},{"$f":"'Inputs T'!BQ17","v":"П/проект"},{"$f":"'Inputs T'!BR17","v":"П/проект"},{"$f":"'Inputs T'!BS17","v":"П/проект"},{"$f":"'Inputs T'!BT17","v":"П/проект"},{"$f":"'Inputs T'!BU17","v":"П/проект"},{"$f":"'Inputs T'!BV17","v":"П/проект"},{"$f":"'Inputs T'!BW17","v":"П/проект"},{"$f":"'Inputs T'!BX17","v":"П/проект"},{"$f":"'Inputs T'!BY17","v":"П/проект"},{"$f":"'Inputs T'!BZ17","v":"П/проект"},{"$f":"'Inputs T'!CA17","v":"П/проект"},{"$f":"'Inputs T'!CB17","v":"П/проект"},{"$f":"'Inputs T'!CC17","v":"П/проект"},{"$f":"'Inputs T'!CD17","v":"П/проект"},{"$f":"'Inputs T'!CE17","v":"П/проект"},{"$f":"'Inputs T'!CF17","v":"П/проект"},{"$f":"'Inputs T'!CG17","v":"П/проект"},{"$f":"'Inputs T'!CH17","v":"П/проект"},{"$f":"'Inputs T'!CI17","v":"П/проект"},{"$f":"'Inputs T'!CJ17","v":"П/проект"},{"$f":"'Inputs T'!CK17","v":"П/проект"},{"$f":"'Inputs T'!CL17","v":"П/проект"},{"$f":"'Inputs T'!CM17","v":"П/проект"},{"$f":"'Inputs T'!CN17","v":"П/проект"},{"$f":"'Inputs T'!CO17","v":"П/проект"},{"$f":"'Inputs T'!CP17","v":"П/проект"},{"$f":"'Inputs T'!CQ17","v":"П/проект"},{"$f":"'Inputs T'!CR17","v":"П/проект"},{"$f":"'Inputs T'!CS17","v":"П/проект"},{"$f":"'Inputs T'!CT17","v":"П/проект"},{"$f":"'Inputs T'!CU17","v":"П/проект"},{"$f":"'Inputs T'!CV17","v":"П/проект"},{"$f":"'Inputs T'!CW17","v":"П/проект"},{"$f":"'Inputs T'!CX17","v":"П/проект"},{"$f":"'Inputs T'!CY17","v":"П/проект"},{"$f":"'Inputs T'!CZ17","v":"П/проект"},{"$f":"'Inputs T'!DA17","v":"П/проект"},{"$f":"'Inputs T'!DB17","v":"П/проект"},{"$f":"'Inputs T'!DC17","v":"П/проект"},{"$f":"'Inputs T'!DD17","v":"П/проект"},{"$f":"'Inputs T'!DE17","v":"П/проект"},{"$f":"'Inputs T'!DF17","v":"П/проект"},{"$f":"'Inputs T'!DG17","v":"П/проект"},{"$f":"'Inputs T'!DH17","v":"П/проект"},{"$f":"'Inputs T'!DI17","v":"П/проект"},{"$f":"'Inputs T'!DJ17","v":"П/проект"},{"$f":"'Inputs T'!DK17","v":"П/проект"},{"$f":"'Inputs T'!DL17","v":"П/проект"},{"$f":"'Inputs T'!DM17","v":"П/проект"},{"$f":"'Inputs T'!DN17","v":"П/проект"},{"$f":"'Inputs T'!DO17","v":"П/проект"},{"$f":"'Inputs T'!DP17","v":"П/проект"},{"$f":"'Inputs T'!DQ17","v":"П/проект"},{"$f":"'Inputs T'!DR17","v":"П/проект"},{"$f":"'Inputs T'!DS17","v":"П/проект"},{"$f":"'Inputs T'!DT17","v":"П/проект"},{"$f":"'Inputs T'!DU17","v":"П/проект"},{"$f":"'Inputs T'!DV17","v":"П/проект"},{"$f":"'Inputs T'!DW17","v":"П/проект"},{"$f":"'Inputs T'!DX17","v":"П/проект"},{"$f":"'Inputs T'!DY17","v":"П/проект"},{"$f":"'Inputs T'!DZ17","v":"П/проект"},{"$f":"'Inputs T'!EA17","v":"П/проект"},{"$f":"'Inputs T'!EB17","v":"П/проект"},{"$f":"'Inputs T'!EC17","v":"П/проект"},{"$f":"'Inputs T'!ED17","v":"П/проект"},{"$f":"'Inputs T'!EE17","v":"П/проект"},{"$f":"'Inputs T'!EF17","v":"П/проект"},{"$f":"'Inputs T'!EG17","v":"П/проект"},{"$f":"'Inputs T'!EH17","v":"П/проект"},{"$f":"'Inputs T'!EI17","v":"П/проект"},{"$f":"'Inputs T'!EJ17","v":"П/проект"},{"$f":"'Inputs T'!EK17","v":"П/проект"},{"$f":"'Inputs T'!EL17","v":"П/проект"},{"$f":"'Inputs T'!EM17","v":"П/проект"},{"$f":"'Inputs T'!EN17","v":"П/проект"},{"$f":"'Inputs T'!EO17","v":"П/проект"},{"$f":"'Inputs T'!EP17","v":"П/проект"},{"$f":"'Inputs T'!EQ17","v":"П/проект"},{"$f":"'Inputs T'!ER17","v":"П/проект"},{"$f":"'Inputs T'!ES17","v":"П/проект"},{"$f":"'Inputs T'!ET17","v":"П/проект"},{"$f":"'Inputs T'!EU17","v":"П/проект"},{"$f":"'Inputs T'!EV17","v":"П/проект"},{"$f":"'Inputs T'!EW17","v":"П/проект"},{"$f":"'Inputs T'!EX17","v":"П/проект"},{"$f":"'Inputs T'!EY17","v":"П/проект"},{"$f":"'Inputs T'!EZ17","v":"П/проект"},{"$f":"'Inputs T'!FA17","v":"П/проект"},{"$f":"'Inputs T'!FB17","v":"П/проект"},{"$f":"'Inputs T'!FC17","v":"П/проект"},{"$f":"'Inputs T'!FD17","v":"П/проект"},{"$f":"'Inputs T'!FE17","v":"П/проект"},{"$f":"'Inputs T'!FF17","v":"П/проект"}]
[]
[null,"Дней в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M19","v":91},{"$f":"'Inputs T'!N19","v":92},{"$f":"'Inputs T'!O19","v":92},{"$f":"'Inputs T'!P19","v":91},{"$f":"'Inputs T'!Q19","v":91},{"$f":"'Inputs T'!R19","v":92},{"$f":"'Inputs T'!S19","v":92},{"$f":"'Inputs T'!T19","v":90},{"$f":"'Inputs T'!U19","v":91},{"$f":"'Inputs T'!V19","v":92},{"$f":"'Inputs T'!W19","v":92},{"$f":"'Inputs T'!X19","v":90},{"$f":"'Inputs T'!Y19","v":91},{"$f":"'Inputs T'!Z19","v":92},{"$f":"'Inputs T'!AA19","v":92},{"$f":"'Inputs T'!AB19","v":90},{"$f":"'Inputs T'!AC19","v":91},{"$f":"'Inputs T'!AD19","v":92},{"$f":"'Inputs T'!AE19","v":92},{"$f":"'Inputs T'!AF19","v":91},{"$f":"'Inputs T'!AG19","v":91},{"$f":"'Inputs T'!AH19","v":92},{"$f":"'Inputs T'!AI19","v":92},{"$f":"'Inputs T'!AJ19","v":90},{"$f":"'Inputs T'!AK19","v":91},{"$f":"'Inputs T'!AL19","v":92},{"$f":"'Inputs T'!AM19","v":92},{"$f":"'Inputs T'!AN19","v":90},{"$f":"'Inputs T'!AO19","v":91},{"$f":"'Inputs T'!AP19","v":92},{"$f":"'Inputs T'!AQ19","v":92},{"$f":"'Inputs T'!AR19","v":90},{"$f":"'Inputs T'!AS19","v":91},{"$f":"'Inputs T'!AT19","v":92},{"$f":"'Inputs T'!AU19","v":92},{"$f":"'Inputs T'!AV19","v":91},{"$f":"'Inputs T'!AW19","v":91},{"$f":"'Inputs T'!AX19","v":92},{"$f":"'Inputs T'!AY19","v":92},{"$f":"'Inputs T'!AZ19","v":90},{"$f":"'Inputs T'!BA19","v":91},{"$f":"'Inputs T'!BB19","v":92},{"$f":"'Inputs T'!BC19","v":92},{"$f":"'Inputs T'!BD19","v":90},{"$f":"'Inputs T'!BE19","v":91},{"$f":"'Inputs T'!BF19","v":92},{"$f":"'Inputs T'!BG19","v":92},{"$f":"'Inputs T'!BH19","v":90},{"$f":"'Inputs T'!BI19","v":91},{"$f":"'Inputs T'!BJ19","v":92},{"$f":"'Inputs T'!BK19","v":92},{"$f":"'Inputs T'!BL19","v":91},{"$f":"'Inputs T'!BM19","v":91},{"$f":"'Inputs T'!BN19","v":92},{"$f":"'Inputs T'!BO19","v":92},{"$f":"'Inputs T'!BP19","v":90},{"$f":"'Inputs T'!BQ19","v":91},{"$f":"'Inputs T'!BR19","v":92},{"$f":"'Inputs T'!BS19","v":92},{"$f":"'Inputs T'!BT19","v":90},{"$f":"'Inputs T'!BU19","v":91},{"$f":"'Inputs T'!BV19","v":92},{"$f":"'Inputs T'!BW19","v":92},{"$f":"'Inputs T'!BX19","v":90},{"$f":"'Inputs T'!BY19","v":91},{"$f":"'Inputs T'!BZ19","v":92},{"$f":"'Inputs T'!CA19","v":92},{"$f":"'Inputs T'!CB19","v":91},{"$f":"'Inputs T'!CC19","v":91},{"$f":"'Inputs T'!CD19","v":92},{"$f":"'Inputs T'!CE19","v":92},{"$f":"'Inputs T'!CF19","v":90},{"$f":"'Inputs T'!CG19","v":91},{"$f":"'Inputs T'!CH19","v":92},{"$f":"'Inputs T'!CI19","v":92},{"$f":"'Inputs T'!CJ19","v":90},{"$f":"'Inputs T'!CK19","v":91},{"$f":"'Inputs T'!CL19","v":92},{"$f":"'Inputs T'!CM19","v":92},{"$f":"'Inputs T'!CN19","v":90},{"$f":"'Inputs T'!CO19","v":91},{"$f":"'Inputs T'!CP19","v":92},{"$f":"'Inputs T'!CQ19","v":92},{"$f":"'Inputs T'!CR19","v":91},{"$f":"'Inputs T'!CS19","v":91},{"$f":"'Inputs T'!CT19","v":92},{"$f":"'Inputs T'!CU19","v":92},{"$f":"'Inputs T'!CV19","v":90},{"$f":"'Inputs T'!CW19","v":91},{"$f":"'Inputs T'!CX19","v":92},{"$f":"'Inputs T'!CY19","v":92},{"$f":"'Inputs T'!CZ19","v":90},{"$f":"'Inputs T'!DA19","v":91},{"$f":"'Inputs T'!DB19","v":92},{"$f":"'Inputs T'!DC19","v":92},{"$f":"'Inputs T'!DD19","v":90},{"$f":"'Inputs T'!DE19","v":91},{"$f":"'Inputs T'!DF19","v":92},{"$f":"'Inputs T'!DG19","v":92},{"$f":"'Inputs T'!DH19","v":91},{"$f":"'Inputs T'!DI19","v":91},{"$f":"'Inputs T'!DJ19","v":92},{"$f":"'Inputs T'!DK19","v":92},{"$f":"'Inputs T'!DL19","v":90},{"$f":"'Inputs T'!DM19","v":91},{"$f":"'Inputs T'!DN19","v":92},{"$f":"'Inputs T'!DO19","v":92},{"$f":"'Inputs T'!DP19","v":90},{"$f":"'Inputs T'!DQ19","v":91},{"$f":"'Inputs T'!DR19","v":92},{"$f":"'Inputs T'!DS19","v":92},{"$f":"'Inputs T'!DT19","v":90},{"$f":"'Inputs T'!DU19","v":91},{"$f":"'Inputs T'!DV19","v":92},{"$f":"'Inputs T'!DW19","v":92},{"$f":"'Inputs T'!DX19","v":91},{"$f":"'Inputs T'!DY19","v":91},{"$f":"'Inputs T'!DZ19","v":92},{"$f":"'Inputs T'!EA19","v":92},{"$f":"'Inputs T'!EB19","v":90},{"$f":"'Inputs T'!EC19","v":91},{"$f":"'Inputs T'!ED19","v":92},{"$f":"'Inputs T'!EE19","v":92},{"$f":"'Inputs T'!EF19","v":90},{"$f":"'Inputs T'!EG19","v":91},{"$f":"'Inputs T'!EH19","v":92},{"$f":"'Inputs T'!EI19","v":92},{"$f":"'Inputs T'!EJ19","v":90},{"$f":"'Inputs T'!EK19","v":91},{"$f":"'Inputs T'!EL19","v":92},{"$f":"'Inputs T'!EM19","v":92},{"$f":"'Inputs T'!EN19","v":91},{"$f":"'Inputs T'!EO19","v":91},{"$f":"'Inputs T'!EP19","v":92},{"$f":"'Inputs T'!EQ19","v":92},{"$f":"'Inputs T'!ER19","v":90},{"$f":"'Inputs T'!ES19","v":91},{"$f":"'Inputs T'!ET19","v":92},{"$f":"'Inputs T'!EU19","v":92},{"$f":"'Inputs T'!EV19","v":90},{"$f":"'Inputs T'!EW19","v":91},{"$f":"'Inputs T'!EX19","v":92},{"$f":"'Inputs T'!EY19","v":92},{"$f":"'Inputs T'!EZ19","v":90},{"$f":"'Inputs T'!FA19","v":91},{"$f":"'Inputs T'!FB19","v":92},{"$f":"'Inputs T'!FC19","v":92},{"$f":"'Inputs T'!FD19","v":91},{"$f":"'Inputs T'!FE19","v":91},{"$f":"'Inputs T'!FF19","v":92}]
[null,"Дней в 360-году в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M20","v":90},{"$f":"'Inputs T'!N20","v":90},{"$f":"'Inputs T'!O20","v":90},{"$f":"'Inputs T'!P20","v":90},{"$f":"'Inputs T'!Q20","v":90},{"$f":"'Inputs T'!R20","v":90},{"$f":"'Inputs T'!S20","v":90},{"$f":"'Inputs T'!T20","v":90},{"$f":"'Inputs T'!U20","v":90},{"$f":"'Inputs T'!V20","v":90},{"$f":"'Inputs T'!W20","v":90},{"$f":"'Inputs T'!X20","v":90},{"$f":"'Inputs T'!Y20","v":90},{"$f":"'Inputs T'!Z20","v":90},{"$f":"'Inputs T'!AA20","v":90},{"$f":"'Inputs T'!AB20","v":90},{"$f":"'Inputs T'!AC20","v":90},{"$f":"'Inputs T'!AD20","v":90},{"$f":"'Inputs T'!AE20","v":90},{"$f":"'Inputs T'!AF20","v":90},{"$f":"'Inputs T'!AG20","v":90},{"$f":"'Inputs T'!AH20","v":90},{"$f":"'Inputs T'!AI20","v":90},{"$f":"'Inputs T'!AJ20","v":90},{"$f":"'Inputs T'!AK20","v":90},{"$f":"'Inputs T'!AL20","v":90},{"$f":"'Inputs T'!AM20","v":90},{"$f":"'Inputs T'!AN20","v":90},{"$f":"'Inputs T'!AO20","v":90},{"$f":"'Inputs T'!AP20","v":90},{"$f":"'Inputs T'!AQ20","v":90},{"$f":"'Inputs T'!AR20","v":90},{"$f":"'Inputs T'!AS20","v":90},{"$f":"'Inputs T'!AT20","v":90},{"$f":"'Inputs T'!AU20","v":90},{"$f":"'Inputs T'!AV20","v":90},{"$f":"'Inputs T'!AW20","v":90},{"$f":"'Inputs T'!AX20","v":90},{"$f":"'Inputs T'!AY20","v":90},{"$f":"'Inputs T'!AZ20","v":90},{"$f":"'Inputs T'!BA20","v":90},{"$f":"'Inputs T'!BB20","v":90},{"$f":"'Inputs T'!BC20","v":90},{"$f":"'Inputs T'!BD20","v":90},{"$f":"'Inputs T'!BE20","v":90},{"$f":"'Inputs T'!BF20","v":90},{"$f":"'Inputs T'!BG20","v":90},{"$f":"'Inputs T'!BH20","v":90},{"$f":"'Inputs T'!BI20","v":90},{"$f":"'Inputs T'!BJ20","v":90},{"$f":"'Inputs T'!BK20","v":90},{"$f":"'Inputs T'!BL20","v":90},{"$f":"'Inputs T'!BM20","v":90},{"$f":"'Inputs T'!BN20","v":90},{"$f":"'Inputs T'!BO20","v":90},{"$f":"'Inputs T'!BP20","v":90},{"$f":"'Inputs T'!BQ20","v":90},{"$f":"'Inputs T'!BR20","v":90},{"$f":"'Inputs T'!BS20","v":90},{"$f":"'Inputs T'!BT20","v":90},{"$f":"'Inputs T'!BU20","v":90},{"$f":"'Inputs T'!BV20","v":90},{"$f":"'Inputs T'!BW20","v":90},{"$f":"'Inputs T'!BX20","v":90},{"$f":"'Inputs T'!BY20","v":90},{"$f":"'Inputs T'!BZ20","v":90},{"$f":"'Inputs T'!CA20","v":90},{"$f":"'Inputs T'!CB20","v":90},{"$f":"'Inputs T'!CC20","v":90},{"$f":"'Inputs T'!CD20","v":90},{"$f":"'Inputs T'!CE20","v":90},{"$f":"'Inputs T'!CF20","v":90},{"$f":"'Inputs T'!CG20","v":90},{"$f":"'Inputs T'!CH20","v":90},{"$f":"'Inputs T'!CI20","v":90},{"$f":"'Inputs T'!CJ20","v":90},{"$f":"'Inputs T'!CK20","v":90},{"$f":"'Inputs T'!CL20","v":90},{"$f":"'Inputs T'!CM20","v":90},{"$f":"'Inputs T'!CN20","v":90},{"$f":"'Inputs T'!CO20","v":90},{"$f":"'Inputs T'!CP20","v":90},{"$f":"'Inputs T'!CQ20","v":90},{"$f":"'Inputs T'!CR20","v":90},{"$f":"'Inputs T'!CS20","v":90},{"$f":"'Inputs T'!CT20","v":90},{"$f":"'Inputs T'!CU20","v":90},{"$f":"'Inputs T'!CV20","v":90},{"$f":"'Inputs T'!CW20","v":90},{"$f":"'Inputs T'!CX20","v":90},{"$f":"'Inputs T'!CY20","v":90},{"$f":"'Inputs T'!CZ20","v":90},{"$f":"'Inputs T'!DA20","v":90},{"$f":"'Inputs T'!DB20","v":90},{"$f":"'Inputs T'!DC20","v":90},{"$f":"'Inputs T'!DD20","v":90},{"$f":"'Inputs T'!DE20","v":90},{"$f":"'Inputs T'!DF20","v":90},{"$f":"'Inputs T'!DG20","v":90},{"$f":"'Inputs T'!DH20","v":90},{"$f":"'Inputs T'!DI20","v":90},{"$f":"'Inputs T'!DJ20","v":90},{"$f":"'Inputs T'!DK20","v":90},{"$f":"'Inputs T'!DL20","v":90},{"$f":"'Inputs T'!DM20","v":90},{"$f":"'Inputs T'!DN20","v":90},{"$f":"'Inputs T'!DO20","v":90},{"$f":"'Inputs T'!DP20","v":90},{"$f":"'Inputs T'!DQ20","v":90},{"$f":"'Inputs T'!DR20","v":90},{"$f":"'Inputs T'!DS20","v":90},{"$f":"'Inputs T'!DT20","v":90},{"$f":"'Inputs T'!DU20","v":90},{"$f":"'Inputs T'!DV20","v":90},{"$f":"'Inputs T'!DW20","v":90},{"$f":"'Inputs T'!DX20","v":90},{"$f":"'Inputs T'!DY20","v":90},{"$f":"'Inputs T'!DZ20","v":90},{"$f":"'Inputs T'!EA20","v":90},{"$f":"'Inputs T'!EB20","v":90},{"$f":"'Inputs T'!EC20","v":90},{"$f":"'Inputs T'!ED20","v":90},{"$f":"'Inputs T'!EE20","v":90},{"$f":"'Inputs T'!EF20","v":90},{"$f":"'Inputs T'!EG20","v":90},{"$f":"'Inputs T'!EH20","v":90},{"$f":"'Inputs T'!EI20","v":90},{"$f":"'Inputs T'!EJ20","v":90},{"$f":"'Inputs T'!EK20","v":90},{"$f":"'Inputs T'!EL20","v":90},{"$f":"'Inputs T'!EM20","v":90},{"$f":"'Inputs T'!EN20","v":90},{"$f":"'Inputs T'!EO20","v":90},{"$f":"'Inputs T'!EP20","v":90},{"$f":"'Inputs T'!EQ20","v":90},{"$f":"'Inputs T'!ER20","v":90},{"$f":"'Inputs T'!ES20","v":90},{"$f":"'Inputs T'!ET20","v":90},{"$f":"'Inputs T'!EU20","v":90},{"$f":"'Inputs T'!EV20","v":90},{"$f":"'Inputs T'!EW20","v":90},{"$f":"'Inputs T'!EX20","v":90},{"$f":"'Inputs T'!EY20","v":90},{"$f":"'Inputs T'!EZ20","v":90},{"$f":"'Inputs T'!FA20","v":90},{"$f":"'Inputs T'!FB20","v":90},{"$f":"'Inputs T'!FC20","v":90},{"$f":"'Inputs T'!FD20","v":90},{"$f":"'Inputs T'!FE20","v":90},{"$f":"'Inputs T'!FF20","v":90}]
[null,"Год",null,null,null,null,null,"год",null,null,null,null,{"$f":"'Inputs T'!M21","v":2019},{"$f":"'Inputs T'!N21","v":2019},{"$f":"'Inputs T'!O21","v":2019},{"$f":"'Inputs T'!P21","v":2020},{"$f":"'Inputs T'!Q21","v":2020},{"$f":"'Inputs T'!R21","v":2020},{"$f":"'Inputs T'!S21","v":2020},{"$f":"'Inputs T'!T21","v":2021},{"$f":"'Inputs T'!U21","v":2021},{"$f":"'Inputs T'!V21","v":2021},{"$f":"'Inputs T'!W21","v":2021},{"$f":"'Inputs T'!X21","v":2022},{"$f":"'Inputs T'!Y21","v":2022},{"$f":"'Inputs T'!Z21","v":2022},{"$f":"'Inputs T'!AA21","v":2022},{"$f":"'Inputs T'!AB21","v":2023},{"$f":"'Inputs T'!AC21","v":2023},{"$f":"'Inputs T'!AD21","v":2023},{"$f":"'Inputs T'!AE21","v":2023},{"$f":"'Inputs T'!AF21","v":2024},{"$f":"'Inputs T'!AG21","v":2024},{"$f":"'Inputs T'!AH21","v":2024},{"$f":"'Inputs T'!AI21","v":2024},{"$f":"'Inputs T'!AJ21","v":2025},{"$f":"'Inputs T'!AK21","v":2025},{"$f":"'Inputs T'!AL21","v":2025},{"$f":"'Inputs T'!AM21","v":2025},{"$f":"'Inputs T'!AN21","v":2026},{"$f":"'Inputs T'!AO21","v":2026},{"$f":"'Inputs T'!AP21","v":2026},{"$f":"'Inputs T'!AQ21","v":2026},{"$f":"'Inputs T'!AR21","v":2027},{"$f":"'Inputs T'!AS21","v":2027},{"$f":"'Inputs T'!AT21","v":2027},{"$f":"'Inputs T'!AU21","v":2027},{"$f":"'Inputs T'!AV21","v":2028},{"$f":"'Inputs T'!AW21","v":2028},{"$f":"'Inputs T'!AX21","v":2028},{"$f":"'Inputs T'!AY21","v":2028},{"$f":"'Inputs T'!AZ21","v":2029},{"$f":"'Inputs T'!BA21","v":2029},{"$f":"'Inputs T'!BB21","v":2029},{"$f":"'Inputs T'!BC21","v":2029},{"$f":"'Inputs T'!BD21","v":2030},{"$f":"'Inputs T'!BE21","v":2030},{"$f":"'Inputs T'!BF21","v":2030},{"$f":"'Inputs T'!BG21","v":2030},{"$f":"'Inputs T'!BH21","v":2031},{"$f":"'Inputs T'!BI21","v":2031},{"$f":"'Inputs T'!BJ21","v":2031},{"$f":"'Inputs T'!BK21","v":2031},{"$f":"'Inputs T'!BL21","v":2032},{"$f":"'Inputs T'!BM21","v":2032},{"$f":"'Inputs T'!BN21","v":2032},{"$f":"'Inputs T'!BO21","v":2032},{"$f":"'Inputs T'!BP21","v":2033},{"$f":"'Inputs T'!BQ21","v":2033},{"$f":"'Inputs T'!BR21","v":2033},{"$f":"'Inputs T'!BS21","v":2033},{"$f":"'Inputs T'!BT21","v":2034},{"$f":"'Inputs T'!BU21","v":2034},{"$f":"'Inputs T'!BV21","v":2034},{"$f":"'Inputs T'!BW21","v":2034},{"$f":"'Inputs T'!BX21","v":2035},{"$f":"'Inputs T'!BY21","v":2035},{"$f":"'Inputs T'!BZ21","v":2035},{"$f":"'Inputs T'!CA21","v":2035},{"$f":"'Inputs T'!CB21","v":2036},{"$f":"'Inputs T'!CC21","v":2036},{"$f":"'Inputs T'!CD21","v":2036},{"$f":"'Inputs T'!CE21","v":2036},{"$f":"'Inputs T'!CF21","v":2037},{"$f":"'Inputs T'!CG21","v":2037},{"$f":"'Inputs T'!CH21","v":2037},{"$f":"'Inputs T'!CI21","v":2037},{"$f":"'Inputs T'!CJ21","v":2038},{"$f":"'Inputs T'!CK21","v":2038},{"$f":"'Inputs T'!CL21","v":2038},{"$f":"'Inputs T'!CM21","v":2038},{"$f":"'Inputs T'!CN21","v":2039},{"$f":"'Inputs T'!CO21","v":2039},{"$f":"'Inputs T'!CP21","v":2039},{"$f":"'Inputs T'!CQ21","v":2039},{"$f":"'Inputs T'!CR21","v":2040},{"$f":"'Inputs T'!CS21","v":2040},{"$f":"'Inputs T'!CT21","v":2040},{"$f":"'Inputs T'!CU21","v":2040},{"$f":"'Inputs T'!CV21","v":2041},{"$f":"'Inputs T'!CW21","v":2041},{"$f":"'Inputs T'!CX21","v":2041},{"$f":"'Inputs T'!CY21","v":2041},{"$f":"'Inputs T'!CZ21","v":2042},{"$f":"'Inputs T'!DA21","v":2042},{"$f":"'Inputs T'!DB21","v":2042},{"$f":"'Inputs T'!DC21","v":2042},{"$f":"'Inputs T'!DD21","v":2043},{"$f":"'Inputs T'!DE21","v":2043},{"$f":"'Inputs T'!DF21","v":2043},{"$f":"'Inputs T'!DG21","v":2043},{"$f":"'Inputs T'!DH21","v":2044},{"$f":"'Inputs T'!DI21","v":2044},{"$f":"'Inputs T'!DJ21","v":2044},{"$f":"'Inputs T'!DK21","v":2044},{"$f":"'Inputs T'!DL21","v":2045},{"$f":"'Inputs T'!DM21","v":2045},{"$f":"'Inputs T'!DN21","v":2045},{"$f":"'Inputs T'!DO21","v":2045},{"$f":"'Inputs T'!DP21","v":2046},{"$f":"'Inputs T'!DQ21","v":2046},{"$f":"'Inputs T'!DR21","v":2046},{"$f":"'Inputs T'!DS21","v":2046},{"$f":"'Inputs T'!DT21","v":2047},{"$f":"'Inputs T'!DU21","v":2047},{"$f":"'Inputs T'!DV21","v":2047},{"$f":"'Inputs T'!DW21","v":2047},{"$f":"'Inputs T'!DX21","v":2048},{"$f":"'Inputs T'!DY21","v":2048},{"$f":"'Inputs T'!DZ21","v":2048},{"$f":"'Inputs T'!EA21","v":2048},{"$f":"'Inputs T'!EB21","v":2049},{"$f":"'Inputs T'!EC21","v":2049},{"$f":"'Inputs T'!ED21","v":2049},{"$f":"'Inputs T'!EE21","v":2049},{"$f":"'Inputs T'!EF21","v":2050},{"$f":"'Inputs T'!EG21","v":2050},{"$f":"'Inputs T'!EH21","v":2050},{"$f":"'Inputs T'!EI21","v":2050},{"$f":"'Inputs T'!EJ21","v":2051},{"$f":"'Inputs T'!EK21","v":2051},{"$f":"'Inputs T'!EL21","v":2051},{"$f":"'Inputs T'!EM21","v":2051},{"$f":"'Inputs T'!EN21","v":2052},{"$f":"'Inputs T'!EO21","v":2052},{"$f":"'Inputs T'!EP21","v":2052},{"$f":"'Inputs T'!EQ21","v":2052},{"$f":"'Inputs T'!ER21","v":2053},{"$f":"'Inputs T'!ES21","v":2053},{"$f":"'Inputs T'!ET21","v":2053},{"$f":"'Inputs T'!EU21","v":2053},{"$f":"'Inputs T'!EV21","v":2054},{"$f":"'Inputs T'!EW21","v":2054},{"$f":"'Inputs T'!EX21","v":2054},{"$f":"'Inputs T'!EY21","v":2054},{"$f":"'Inputs T'!EZ21","v":2055},{"$f":"'Inputs T'!FA21","v":2055},{"$f":"'Inputs T'!FB21","v":2055},{"$f":"'Inputs T'!FC21","v":2055},{"$f":"'Inputs T'!FD21","v":2056},{"$f":"'Inputs T'!FE21","v":2056},{"$f":"'Inputs T'!FF21","v":2056}]
[null,"Дней в году",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M22","v":365},{"$f":"'Inputs T'!N22","v":365},{"$f":"'Inputs T'!O22","v":365},{"$f":"'Inputs T'!P22","v":366},{"$f":"'Inputs T'!Q22","v":366},{"$f":"'Inputs T'!R22","v":366},{"$f":"'Inputs T'!S22","v":366},{"$f":"'Inputs T'!T22","v":365},{"$f":"'Inputs T'!U22","v":365},{"$f":"'Inputs T'!V22","v":365},{"$f":"'Inputs T'!W22","v":365},{"$f":"'Inputs T'!X22","v":365},{"$f":"'Inputs T'!Y22","v":365},{"$f":"'Inputs T'!Z22","v":365},{"$f":"'Inputs T'!AA22","v":365},{"$f":"'Inputs T'!AB22","v":365},{"$f":"'Inputs T'!AC22","v":365},{"$f":"'Inputs T'!AD22","v":365},{"$f":"'Inputs T'!AE22","v":365},{"$f":"'Inputs T'!AF22","v":366},{"$f":"'Inputs T'!AG22","v":366},{"$f":"'Inputs T'!AH22","v":366},{"$f":"'Inputs T'!AI22","v":366},{"$f":"'Inputs T'!AJ22","v":365},{"$f":"'Inputs T'!AK22","v":365},{"$f":"'Inputs T'!AL22","v":365},{"$f":"'Inputs T'!AM22","v":365},{"$f":"'Inputs T'!AN22","v":365},{"$f":"'Inputs T'!AO22","v":365},{"$f":"'Inputs T'!AP22","v":365},{"$f":"'Inputs T'!AQ22","v":365},{"$f":"'Inputs T'!AR22","v":365},{"$f":"'Inputs T'!AS22","v":365},{"$f":"'Inputs T'!AT22","v":365},{"$f":"'Inputs T'!AU22","v":365},{"$f":"'Inputs T'!AV22","v":366},{"$f":"'Inputs T'!AW22","v":366},{"$f":"'Inputs T'!AX22","v":366},{"$f":"'Inputs T'!AY22","v":366},{"$f":"'Inputs T'!AZ22","v":365},{"$f":"'Inputs T'!BA22","v":365},{"$f":"'Inputs T'!BB22","v":365},{"$f":"'Inputs T'!BC22","v":365},{"$f":"'Inputs T'!BD22","v":365},{"$f":"'Inputs T'!BE22","v":365},{"$f":"'Inputs T'!BF22","v":365},{"$f":"'Inputs T'!BG22","v":365},{"$f":"'Inputs T'!BH22","v":365},{"$f":"'Inputs T'!BI22","v":365},{"$f":"'Inputs T'!BJ22","v":365},{"$f":"'Inputs T'!BK22","v":365},{"$f":"'Inputs T'!BL22","v":366},{"$f":"'Inputs T'!BM22","v":366},{"$f":"'Inputs T'!BN22","v":366},{"$f":"'Inputs T'!BO22","v":366},{"$f":"'Inputs T'!BP22","v":365},{"$f":"'Inputs T'!BQ22","v":365},{"$f":"'Inputs T'!BR22","v":365},{"$f":"'Inputs T'!BS22","v":365},{"$f":"'Inputs T'!BT22","v":365},{"$f":"'Inputs T'!BU22","v":365},{"$f":"'Inputs T'!BV22","v":365},{"$f":"'Inputs T'!BW22","v":365},{"$f":"'Inputs T'!BX22","v":365},{"$f":"'Inputs T'!BY22","v":365},{"$f":"'Inputs T'!BZ22","v":365},{"$f":"'Inputs T'!CA22","v":365},{"$f":"'Inputs T'!CB22","v":366},{"$f":"'Inputs T'!CC22","v":366},{"$f":"'Inputs T'!CD22","v":366},{"$f":"'Inputs T'!CE22","v":366},{"$f":"'Inputs T'!CF22","v":365},{"$f":"'Inputs T'!CG22","v":365},{"$f":"'Inputs T'!CH22","v":365},{"$f":"'Inputs T'!CI22","v":365},{"$f":"'Inputs T'!CJ22","v":365},{"$f":"'Inputs T'!CK22","v":365},{"$f":"'Inputs T'!CL22","v":365},{"$f":"'Inputs T'!CM22","v":365},{"$f":"'Inputs T'!CN22","v":365},{"$f":"'Inputs T'!CO22","v":365},{"$f":"'Inputs T'!CP22","v":365},{"$f":"'Inputs T'!CQ22","v":365},{"$f":"'Inputs T'!CR22","v":366},{"$f":"'Inputs T'!CS22","v":366},{"$f":"'Inputs T'!CT22","v":366},{"$f":"'Inputs T'!CU22","v":366},{"$f":"'Inputs T'!CV22","v":365},{"$f":"'Inputs T'!CW22","v":365},{"$f":"'Inputs T'!CX22","v":365},{"$f":"'Inputs T'!CY22","v":365},{"$f":"'Inputs T'!CZ22","v":365},{"$f":"'Inputs T'!DA22","v":365},{"$f":"'Inputs T'!DB22","v":365},{"$f":"'Inputs T'!DC22","v":365},{"$f":"'Inputs T'!DD22","v":365},{"$f":"'Inputs T'!DE22","v":365},{"$f":"'Inputs T'!DF22","v":365},{"$f":"'Inputs T'!DG22","v":365},{"$f":"'Inputs T'!DH22","v":366},{"$f":"'Inputs T'!DI22","v":366},{"$f":"'Inputs T'!DJ22","v":366},{"$f":"'Inputs T'!DK22","v":366},{"$f":"'Inputs T'!DL22","v":365},{"$f":"'Inputs T'!DM22","v":365},{"$f":"'Inputs T'!DN22","v":365},{"$f":"'Inputs T'!DO22","v":365},{"$f":"'Inputs T'!DP22","v":365},{"$f":"'Inputs T'!DQ22","v":365},{"$f":"'Inputs T'!DR22","v":365},{"$f":"'Inputs T'!DS22","v":365},{"$f":"'Inputs T'!DT22","v":365},{"$f":"'Inputs T'!DU22","v":365},{"$f":"'Inputs T'!DV22","v":365},{"$f":"'Inputs T'!DW22","v":365},{"$f":"'Inputs T'!DX22","v":366},{"$f":"'Inputs T'!DY22","v":366},{"$f":"'Inputs T'!DZ22","v":366},{"$f":"'Inputs T'!EA22","v":366},{"$f":"'Inputs T'!EB22","v":365},{"$f":"'Inputs T'!EC22","v":365},{"$f":"'Inputs T'!ED22","v":365},{"$f":"'Inputs T'!EE22","v":365},{"$f":"'Inputs T'!EF22","v":365},{"$f":"'Inputs T'!EG22","v":365},{"$f":"'Inputs T'!EH22","v":365},{"$f":"'Inputs T'!EI22","v":365},{"$f":"'Inputs T'!EJ22","v":365},{"$f":"'Inputs T'!EK22","v":365},{"$f":"'Inputs T'!EL22","v":365},{"$f":"'Inputs T'!EM22","v":365},{"$f":"'Inputs T'!EN22","v":366},{"$f":"'Inputs T'!EO22","v":366},{"$f":"'Inputs T'!EP22","v":366},{"$f":"'Inputs T'!EQ22","v":366},{"$f":"'Inputs T'!ER22","v":365},{"$f":"'Inputs T'!ES22","v":365},{"$f":"'Inputs T'!ET22","v":365},{"$f":"'Inputs T'!EU22","v":365},{"$f":"'Inputs T'!EV22","v":365},{"$f":"'Inputs T'!EW22","v":365},{"$f":"'Inputs T'!EX22","v":365},{"$f":"'Inputs T'!EY22","v":365},{"$f":"'Inputs T'!EZ22","v":365},{"$f":"'Inputs T'!FA22","v":365},{"$f":"'Inputs T'!FB22","v":365},{"$f":"'Inputs T'!FC22","v":365},{"$f":"'Inputs T'!FD22","v":366},{"$f":"'Inputs T'!FE22","v":366},{"$f":"'Inputs T'!FF22","v":366}]
[]
[null,"Порядковый номер операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M24","v":0},{"$f":"'Inputs T'!N24","v":0},{"$f":"'Inputs T'!O24","v":0},{"$f":"'Inputs T'!P24","v":0},{"$f":"'Inputs T'!Q24","v":0},{"$f":"'Inputs T'!R24","v":0},{"$f":"'Inputs T'!S24","v":0},{"$f":"'Inputs T'!T24","v":0},{"$f":"'Inputs T'!U24","v":0},{"$f":"'Inputs T'!V24","v":0},{"$f":"'Inputs T'!W24","v":0},{"$f":"'Inputs T'!X24","v":0},{"$f":"'Inputs T'!Y24","v":1},{"$f":"'Inputs T'!Z24","v":2},{"$f":"'Inputs T'!AA24","v":3},{"$f":"'Inputs T'!AB24","v":4},{"$f":"'Inputs T'!AC24","v":5},{"$f":"'Inputs T'!AD24","v":6},{"$f":"'Inputs T'!AE24","v":7},{"$f":"'Inputs T'!AF24","v":8},{"$f":"'Inputs T'!AG24","v":9},{"$f":"'Inputs T'!AH24","v":10},{"$f":"'Inputs T'!AI24","v":11},{"$f":"'Inputs T'!AJ24","v":12},{"$f":"'Inputs T'!AK24","v":13},{"$f":"'Inputs T'!AL24","v":14},{"$f":"'Inputs T'!AM24","v":15},{"$f":"'Inputs T'!AN24","v":16},{"$f":"'Inputs T'!AO24","v":17},{"$f":"'Inputs T'!AP24","v":18},{"$f":"'Inputs T'!AQ24","v":19},{"$f":"'Inputs T'!AR24","v":20},{"$f":"'Inputs T'!AS24","v":0},{"$f":"'Inputs T'!AT24","v":0},{"$f":"'Inputs T'!AU24","v":0},{"$f":"'Inputs T'!AV24","v":0},{"$f":"'Inputs T'!AW24","v":0},{"$f":"'Inputs T'!AX24","v":0},{"$f":"'Inputs T'!AY24","v":0},{"$f":"'Inputs T'!AZ24","v":0},{"$f":"'Inputs T'!BA24","v":0},{"$f":"'Inputs T'!BB24","v":0},{"$f":"'Inputs T'!BC24","v":0},{"$f":"'Inputs T'!BD24","v":0},{"$f":"'Inputs T'!BE24","v":0},{"$f":"'Inputs T'!BF24","v":0},{"$f":"'Inputs T'!BG24","v":0},{"$f":"'Inputs T'!BH24","v":0},{"$f":"'Inputs T'!BI24","v":0},{"$f":"'Inputs T'!BJ24","v":0},{"$f":"'Inputs T'!BK24","v":0},{"$f":"'Inputs T'!BL24","v":0},{"$f":"'Inputs T'!BM24","v":0},{"$f":"'Inputs T'!BN24","v":0},{"$f":"'Inputs T'!BO24","v":0},{"$f":"'Inputs T'!BP24","v":0},{"$f":"'Inputs T'!BQ24","v":0},{"$f":"'Inputs T'!BR24","v":0},{"$f":"'Inputs T'!BS24","v":0},{"$f":"'Inputs T'!BT24","v":0},{"$f":"'Inputs T'!BU24","v":0},{"$f":"'Inputs T'!BV24","v":0},{"$f":"'Inputs T'!BW24","v":0},{"$f":"'Inputs T'!BX24","v":0},{"$f":"'Inputs T'!BY24","v":0},{"$f":"'Inputs T'!BZ24","v":0},{"$f":"'Inputs T'!CA24","v":0},{"$f":"'Inputs T'!CB24","v":0},{"$f":"'Inputs T'!CC24","v":0},{"$f":"'Inputs T'!CD24","v":0},{"$f":"'Inputs T'!CE24","v":0},{"$f":"'Inputs T'!CF24","v":0},{"$f":"'Inputs T'!CG24","v":0},{"$f":"'Inputs T'!CH24","v":0},{"$f":"'Inputs T'!CI24","v":0},{"$f":"'Inputs T'!CJ24","v":0},{"$f":"'Inputs T'!CK24","v":0},{"$f":"'Inputs T'!CL24","v":0},{"$f":"'Inputs T'!CM24","v":0},{"$f":"'Inputs T'!CN24","v":0},{"$f":"'Inputs T'!CO24","v":0},{"$f":"'Inputs T'!CP24","v":0},{"$f":"'Inputs T'!CQ24","v":0},{"$f":"'Inputs T'!CR24","v":0},{"$f":"'Inputs T'!CS24","v":0},{"$f":"'Inputs T'!CT24","v":0},{"$f":"'Inputs T'!CU24","v":0},{"$f":"'Inputs T'!CV24","v":0},{"$f":"'Inputs T'!CW24","v":0},{"$f":"'Inputs T'!CX24","v":0},{"$f":"'Inputs T'!CY24","v":0},{"$f":"'Inputs T'!CZ24","v":0},{"$f":"'Inputs T'!DA24","v":0},{"$f":"'Inputs T'!DB24","v":0},{"$f":"'Inputs T'!DC24","v":0},{"$f":"'Inputs T'!DD24","v":0},{"$f":"'Inputs T'!DE24","v":0},{"$f":"'Inputs T'!DF24","v":0},{"$f":"'Inputs T'!DG24","v":0},{"$f":"'Inputs T'!DH24","v":0},{"$f":"'Inputs T'!DI24","v":0},{"$f":"'Inputs T'!DJ24","v":0},{"$f":"'Inputs T'!DK24","v":0},{"$f":"'Inputs T'!DL24","v":0},{"$f":"'Inputs T'!DM24","v":0},{"$f":"'Inputs T'!DN24","v":0},{"$f":"'Inputs T'!DO24","v":0},{"$f":"'Inputs T'!DP24","v":0},{"$f":"'Inputs T'!DQ24","v":0},{"$f":"'Inputs T'!DR24","v":0},{"$f":"'Inputs T'!DS24","v":0},{"$f":"'Inputs T'!DT24","v":0},{"$f":"'Inputs T'!DU24","v":0},{"$f":"'Inputs T'!DV24","v":0},{"$f":"'Inputs T'!DW24","v":0},{"$f":"'Inputs T'!DX24","v":0},{"$f":"'Inputs T'!DY24","v":0},{"$f":"'Inputs T'!DZ24","v":0},{"$f":"'Inputs T'!EA24","v":0},{"$f":"'Inputs T'!EB24","v":0},{"$f":"'Inputs T'!EC24","v":0},{"$f":"'Inputs T'!ED24","v":0},{"$f":"'Inputs T'!EE24","v":0},{"$f":"'Inputs T'!EF24","v":0},{"$f":"'Inputs T'!EG24","v":0},{"$f":"'Inputs T'!EH24","v":0},{"$f":"'Inputs T'!EI24","v":0},{"$f":"'Inputs T'!EJ24","v":0},{"$f":"'Inputs T'!EK24","v":0},{"$f":"'Inputs T'!EL24","v":0},{"$f":"'Inputs T'!EM24","v":0},{"$f":"'Inputs T'!EN24","v":0},{"$f":"'Inputs T'!EO24","v":0},{"$f":"'Inputs T'!EP24","v":0},{"$f":"'Inputs T'!EQ24","v":0},{"$f":"'Inputs T'!ER24","v":0},{"$f":"'Inputs T'!ES24","v":0},{"$f":"'Inputs T'!ET24","v":0},{"$f":"'Inputs T'!EU24","v":0},{"$f":"'Inputs T'!EV24","v":0},{"$f":"'Inputs T'!EW24","v":0},{"$f":"'Inputs T'!EX24","v":0},{"$f":"'Inputs T'!EY24","v":0},{"$f":"'Inputs T'!EZ24","v":0},{"$f":"'Inputs T'!FA24","v":0},{"$f":"'Inputs T'!FB24","v":0},{"$f":"'Inputs T'!FC24","v":0},{"$f":"'Inputs T'!FD24","v":0},{"$f":"'Inputs T'!FE24","v":0},{"$f":"'Inputs T'!FF24","v":0}]
[null,"Год операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M25","v":0},{"$f":"'Inputs T'!N25","v":0},{"$f":"'Inputs T'!O25","v":0},{"$f":"'Inputs T'!P25","v":0},{"$f":"'Inputs T'!Q25","v":0},{"$f":"'Inputs T'!R25","v":0},{"$f":"'Inputs T'!S25","v":0},{"$f":"'Inputs T'!T25","v":0},{"$f":"'Inputs T'!U25","v":0},{"$f":"'Inputs T'!V25","v":0},{"$f":"'Inputs T'!W25","v":0},{"$f":"'Inputs T'!X25","v":0},{"$f":"'Inputs T'!Y25","v":1},{"$f":"'Inputs T'!Z25","v":1},{"$f":"'Inputs T'!AA25","v":1},{"$f":"'Inputs T'!AB25","v":2},{"$f":"'Inputs T'!AC25","v":2},{"$f":"'Inputs T'!AD25","v":2},{"$f":"'Inputs T'!AE25","v":2},{"$f":"'Inputs T'!AF25","v":3},{"$f":"'Inputs T'!AG25","v":3},{"$f":"'Inputs T'!AH25","v":3},{"$f":"'Inputs T'!AI25","v":3},{"$f":"'Inputs T'!AJ25","v":4},{"$f":"'Inputs T'!AK25","v":4},{"$f":"'Inputs T'!AL25","v":4},{"$f":"'Inputs T'!AM25","v":4},{"$f":"'Inputs T'!AN25","v":5},{"$f":"'Inputs T'!AO25","v":5},{"$f":"'Inputs T'!AP25","v":5},{"$f":"'Inputs T'!AQ25","v":5},{"$f":"'Inputs T'!AR25","v":6},{"$f":"'Inputs T'!AS25","v":0},{"$f":"'Inputs T'!AT25","v":0},{"$f":"'Inputs T'!AU25","v":0},{"$f":"'Inputs T'!AV25","v":0},{"$f":"'Inputs T'!AW25","v":0},{"$f":"'Inputs T'!AX25","v":0},{"$f":"'Inputs T'!AY25","v":0},{"$f":"'Inputs T'!AZ25","v":0},{"$f":"'Inputs T'!BA25","v":0},{"$f":"'Inputs T'!BB25","v":0},{"$f":"'Inputs T'!BC25","v":0},{"$f":"'Inputs T'!BD25","v":0},{"$f":"'Inputs T'!BE25","v":0},{"$f":"'Inputs T'!BF25","v":0},{"$f":"'Inputs T'!BG25","v":0},{"$f":"'Inputs T'!BH25","v":0},{"$f":"'Inputs T'!BI25","v":0},{"$f":"'Inputs T'!BJ25","v":0},{"$f":"'Inputs T'!BK25","v":0},{"$f":"'Inputs T'!BL25","v":0},{"$f":"'Inputs T'!BM25","v":0},{"$f":"'Inputs T'!BN25","v":0},{"$f":"'Inputs T'!BO25","v":0},{"$f":"'Inputs T'!BP25","v":0},{"$f":"'Inputs T'!BQ25","v":0},{"$f":"'Inputs T'!BR25","v":0},{"$f":"'Inputs T'!BS25","v":0},{"$f":"'Inputs T'!BT25","v":0},{"$f":"'Inputs T'!BU25","v":0},{"$f":"'Inputs T'!BV25","v":0},{"$f":"'Inputs T'!BW25","v":0},{"$f":"'Inputs T'!BX25","v":0},{"$f":"'Inputs T'!BY25","v":0},{"$f":"'Inputs T'!BZ25","v":0},{"$f":"'Inputs T'!CA25","v":0},{"$f":"'Inputs T'!CB25","v":0},{"$f":"'Inputs T'!CC25","v":0},{"$f":"'Inputs T'!CD25","v":0},{"$f":"'Inputs T'!CE25","v":0},{"$f":"'Inputs T'!CF25","v":0},{"$f":"'Inputs T'!CG25","v":0},{"$f":"'Inputs T'!CH25","v":0},{"$f":"'Inputs T'!CI25","v":0},{"$f":"'Inputs T'!CJ25","v":0},{"$f":"'Inputs T'!CK25","v":0},{"$f":"'Inputs T'!CL25","v":0},{"$f":"'Inputs T'!CM25","v":0},{"$f":"'Inputs T'!CN25","v":0},{"$f":"'Inputs T'!CO25","v":0},{"$f":"'Inputs T'!CP25","v":0},{"$f":"'Inputs T'!CQ25","v":0},{"$f":"'Inputs T'!CR25","v":0},{"$f":"'Inputs T'!CS25","v":0},{"$f":"'Inputs T'!CT25","v":0},{"$f":"'Inputs T'!CU25","v":0},{"$f":"'Inputs T'!CV25","v":0},{"$f":"'Inputs T'!CW25","v":0},{"$f":"'Inputs T'!CX25","v":0},{"$f":"'Inputs T'!CY25","v":0},{"$f":"'Inputs T'!CZ25","v":0},{"$f":"'Inputs T'!DA25","v":0},{"$f":"'Inputs T'!DB25","v":0},{"$f":"'Inputs T'!DC25","v":0},{"$f":"'Inputs T'!DD25","v":0},{"$f":"'Inputs T'!DE25","v":0},{"$f":"'Inputs T'!DF25","v":0},{"$f":"'Inputs T'!DG25","v":0},{"$f":"'Inputs T'!DH25","v":0},{"$f":"'Inputs T'!DI25","v":0},{"$f":"'Inputs T'!DJ25","v":0},{"$f":"'Inputs T'!DK25","v":0},{"$f":"'Inputs T'!DL25","v":0},{"$f":"'Inputs T'!DM25","v":0},{"$f":"'Inputs T'!DN25","v":0},{"$f":"'Inputs T'!DO25","v":0},{"$f":"'Inputs T'!DP25","v":0},{"$f":"'Inputs T'!DQ25","v":0},{"$f":"'Inputs T'!DR25","v":0},{"$f":"'Inputs T'!DS25","v":0},{"$f":"'Inputs T'!DT25","v":0},{"$f":"'Inputs T'!DU25","v":0},{"$f":"'Inputs T'!DV25","v":0},{"$f":"'Inputs T'!DW25","v":0},{"$f":"'Inputs T'!DX25","v":0},{"$f":"'Inputs T'!DY25","v":0},{"$f":"'Inputs T'!DZ25","v":0},{"$f":"'Inputs T'!EA25","v":0},{"$f":"'Inputs T'!EB25","v":0},{"$f":"'Inputs T'!EC25","v":0},{"$f":"'Inputs T'!ED25","v":0},{"$f":"'Inputs T'!EE25","v":0},{"$f":"'Inputs T'!EF25","v":0},{"$f":"'Inputs T'!EG25","v":0},{"$f":"'Inputs T'!EH25","v":0},{"$f":"'Inputs T'!EI25","v":0},{"$f":"'Inputs T'!EJ25","v":0},{"$f":"'Inputs T'!EK25","v":0},{"$f":"'Inputs T'!EL25","v":0},{"$f":"'Inputs T'!EM25","v":0},{"$f":"'Inputs T'!EN25","v":0},{"$f":"'Inputs T'!EO25","v":0},{"$f":"'Inputs T'!EP25","v":0},{"$f":"'Inputs T'!EQ25","v":0},{"$f":"'Inputs T'!ER25","v":0},{"$f":"'Inputs T'!ES25","v":0},{"$f":"'Inputs T'!ET25","v":0},{"$f":"'Inputs T'!EU25","v":0},{"$f":"'Inputs T'!EV25","v":0},{"$f":"'Inputs T'!EW25","v":0},{"$f":"'Inputs T'!EX25","v":0},{"$f":"'Inputs T'!EY25","v":0},{"$f":"'Inputs T'!EZ25","v":0},{"$f":"'Inputs T'!FA25","v":0},{"$f":"'Inputs T'!FB25","v":0},{"$f":"'Inputs T'!FC25","v":0},{"$f":"'Inputs T'!FD25","v":0},{"$f":"'Inputs T'!FE25","v":0},{"$f":"'Inputs T'!FF25","v":0}]
[]
[null,"ФЛАГИ ПО КРЕДИТУ"]
[]
[null,"Дата открытия кредита",null,{"$f":"'Inputs C'!$X$12","v":"2020-07-01"},null,null,null,"дата"]
[null,"Дата завершения выборки по кредиту",null,{"$f":"'Inputs C'!$X$13","v":"2022-03-31"},null,null,null,"дата"]
[null,"Флаг доступности выборки по кредиту",null,null,null,null,null,"флаг",null,null,null,0,{"$f":"1*AND(M$9>=$D29,M$10<=$D30)","v":0},{"$f":"1*AND(N9>=$D$29,N10<=$D$30)","v":0},0,0,0,1,{"$f":"1*AND(S9>=$D$29,S10<=$D$30)","v":1},1,1,{"$f":"1*AND(V9>=$D$29,V10<=$D$30)","v":1},{"$f":"1*AND(W9>=$D$29,W10<=$D$30)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(BZ9>=$D$29,BZ10<=$D$30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(EL9>=$D$29,EL10<=$D$30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Флаг даты уплаты комиссии за открытие кредитной линии",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"1*AND(M31=1,L31=0)","v":0},{"$f":"1*AND(N31=1,M31=0)","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(BZ31=1,BY31=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(EL31=1,EK31=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Дата начала погашения кредита",null,{"$f":"'Inputs C'!$X$16","v":"2022-04-01"},null,null,null,"дата"]
[null,"Дата окончательного погашения кредита",null,{"$f":"'Inputs C'!$X$19","v":"2026-03-31"},null,null,null,"дата"]
[null,"Флаг погашения кредита",null,null,null,null,null,"флаг",null,null,null,{"$f":"SUM(M36:FF36)","v":16},{"$f":"1*AND(M$9>='Inputs C'!$X$13,M$10<=$D35)","v":0},{"$f":"1*AND(N$9>='Inputs C'!$X$13,N$10<=$D35)","v":0},{"$f":"1*AND(O$9>='Inputs C'!$X$13,O$10<=$D35)","v":0},{"$f":"1*AND(P$9>='Inputs C'!$X$13,P$10<=$D35)","v":0},{"$f":"1*AND(Q$9>='Inputs C'!$X$13,Q$10<=$D35)","v":0},{"$f":"1*AND(R$9>='Inputs C'!$X$13,R$10<=$D35)","v":0},{"$f":"1*AND(S$9>='Inputs C'!$X$13,S$10<=$D35)","v":0},{"$f":"1*AND(T$9>='Inputs C'!$X$13,T$10<=$D35)","v":0},{"$f":"1*AND(U$9>='Inputs C'!$X$13,U$10<=$D35)","v":0},{"$f":"1*AND(V$9>='Inputs C'!$X$13,V$10<=$D35)","v":0},{"$f":"1*AND(W$9>='Inputs C'!$X$13,W$10<=$D35)","v":0},{"$f":"1*AND(X$9>='Inputs C'!$X$13,X$10<=$D35)","v":0},{"$f":"1*AND(Y$9>='Inputs C'!$X$13,Y$10<=$D35)","v":1},{"$f":"1*AND(Z$9>='Inputs C'!$X$13,Z$10<=$D35)","v":1},{"$f":"1*AND(AA$9>='Inputs C'!$X$13,AA$10<=$D35)","v":1},{"$f":"1*AND(AB$9>='Inputs C'!$X$13,AB$10<=$D35)","v":1},{"$f":"1*AND(AC$9>='Inputs C'!$X$13,AC$10<=$D35)","v":1},{"$f":"1*AND(AD$9>='Inputs C'!$X$13,AD$10<=$D35)","v":1},{"$f":"1*AND(AE$9>='Inputs C'!$X$13,AE$10<=$D35)","v":1},{"$f":"1*AND(AF$9>='Inputs C'!$X$13,AF$10<=$D35)","v":1},{"$f":"1*AND(AG$9>='Inputs C'!$X$13,AG$10<=$D35)","v":1},{"$f":"1*AND(AH$9>='Inputs C'!$X$13,AH$10<=$D35)","v":1},{"$f":"1*AND(AI$9>='Inputs C'!$X$13,AI$10<=$D35)","v":1},{"$f":"1*AND(AJ$9>='Inputs C'!$X$13,AJ$10<=$D35)","v":1},{"$f":"1*AND(AK$9>='Inputs C'!$X$13,AK$10<=$D35)","v":1},{"$f":"1*AND(AL$9>='Inputs C'!$X$13,AL$10<=$D35)","v":1},{"$f":"1*AND(AM$9>='Inputs C'!$X$13,AM$10<=$D35)","v":1},{"$f":"1*AND(AN$9>='Inputs C'!$X$13,AN$10<=$D35)","v":1},{"$f":"1*AND(AO$9>='Inputs C'!$X$13,AO$10<=$D35)","v":0},{"$f":"1*AND(AP$9>='Inputs C'!$X$13,AP$10<=$D35)","v":0},{"$f":"1*AND(AQ$9>='Inputs C'!$X$13,AQ$10<=$D35)","v":0},{"$f":"1*AND(AR$9>='Inputs C'!$X$13,AR$10<=$D35)","v":0},{"$f":"1*AND(AS$9>='Inputs C'!$X$13,AS$10<=$D35)","v":0},{"$f":"1*AND(AT$9>='Inputs C'!$X$13,AT$10<=$D35)","v":0},{"$f":"1*AND(AU$9>='Inputs C'!$X$13,AU$10<=$D35)","v":0},{"$f":"1*AND(AV$9>='Inputs C'!$X$13,AV$10<=$D35)","v":0},{"$f":"1*AND(AW$9>='Inputs C'!$X$13,AW$10<=$D35)","v":0},{"$f":"1*AND(AX$9>='Inputs C'!$X$13,AX$10<=$D35)","v":0},{"$f":"1*AND(AY$9>='Inputs C'!$X$13,AY$10<=$D35)","v":0},{"$f":"1*AND(AZ$9>='Inputs C'!$X$13,AZ$10<=$D35)","v":0},{"$f":"1*AND(BA$9>='Inputs C'!$X$13,BA$10<=$D35)","v":0},{"$f":"1*AND(BB$9>='Inputs C'!$X$13,BB$10<=$D35)","v":0},{"$f":"1*AND(BC$9>='Inputs C'!$X$13,BC$10<=$D35)","v":0},{"$f":"1*AND(BD$9>='Inputs C'!$X$13,BD$10<=$D35)","v":0},{"$f":"1*AND(BE$9>='Inputs C'!$X$13,BE$10<=$D35)","v":0},{"$f":"1*AND(BF$9>='Inputs C'!$X$13,BF$10<=$D35)","v":0},{"$f":"1*AND(BG$9>='Inputs C'!$X$13,BG$10<=$D35)","v":0},{"$f":"1*AND(BH$9>='Inputs C'!$X$13,BH$10<=$D35)","v":0},{"$f":"1*AND(BI$9>='Inputs C'!$X$13,BI$10<=$D35)","v":0},{"$f":"1*AND(BJ$9>='Inputs C'!$X$13,BJ$10<=$D35)","v":0},{"$f":"1*AND(BK$9>='Inputs C'!$X$13,BK$10<=$D35)","v":0},{"$f":"1*AND(BL$9>='Inputs C'!$X$13,BL$10<=$D35)","v":0},{"$f":"1*AND(BM$9>='Inputs C'!$X$13,BM$10<=$D35)","v":0},{"$f":"1*AND(BN$9>='Inputs C'!$X$13,BN$10<=$D35)","v":0},{"$f":"1*AND(BO$9>='Inputs C'!$X$13,BO$10<=$D35)","v":0},{"$f":"1*AND(BP$9>='Inputs C'!$X$13,BP$10<=$D35)","v":0},{"$f":"1*AND(BQ$9>='Inputs C'!$X$13,BQ$10<=$D35)","v":0},{"$f":"1*AND(BR$9>='Inputs C'!$X$13,BR$10<=$D35)","v":0},{"$f":"1*AND(BS$9>='Inputs C'!$X$13,BS$10<=$D35)","v":0},{"$f":"1*AND(BT$9>='Inputs C'!$X$13,BT$10<=$D35)","v":0},{"$f":"1*AND(BU$9>='Inputs C'!$X$13,BU$10<=$D35)","v":0},{"$f":"1*AND(BV$9>='Inputs C'!$X$13,BV$10<=$D35)","v":0},{"$f":"1*AND(BW$9>='Inputs C'!$X$13,BW$10<=$D35)","v":0},{"$f":"1*AND(BX$9>='Inputs C'!$X$13,BX$10<=$D35)","v":0},{"$f":"1*AND(BY$9>='Inputs C'!$X$13,BY$10<=$D35)","v":0},{"$f":"1*AND(BZ$9>='Inputs C'!$X$13,BZ$10<=$D35)","v":0},{"$f":"1*AND(CA$9>='Inputs C'!$X$13,CA$10<=$D35)","v":0},{"$f":"1*AND(CB$9>='Inputs C'!$X$13,CB$10<=$D35)","v":0},{"$f":"1*AND(CC$9>='Inputs C'!$X$13,CC$10<=$D35)","v":0},{"$f":"1*AND(CD$9>='Inputs C'!$X$13,CD$10<=$D35)","v":0},{"$f":"1*AND(CE$9>='Inputs C'!$X$13,CE$10<=$D35)","v":0},{"$f":"1*AND(CF$9>='Inputs C'!$X$13,CF$10<=$D35)","v":0},{"$f":"1*AND(CG$9>='Inputs C'!$X$13,CG$10<=$D35)","v":0},{"$f":"1*AND(CH$9>='Inputs C'!$X$13,CH$10<=$D35)","v":0},{"$f":"1*AND(CI$9>='Inputs C'!$X$13,CI$10<=$D35)","v":0},{"$f":"1*AND(CJ$9>='Inputs C'!$X$13,CJ$10<=$D35)","v":0},{"$f":"1*AND(CK$9>='Inputs C'!$X$13,CK$10<=$D35)","v":0},{"$f":"1*AND(CL$9>='Inputs C'!$X$13,CL$10<=$D35)","v":0},{"$f":"1*AND(CM$9>='Inputs C'!$X$13,CM$10<=$D35)","v":0},{"$f":"1*AND(CN$9>='Inputs C'!$X$13,CN$10<=$D35)","v":0},{"$f":"1*AND(CO$9>='Inputs C'!$X$13,CO$10<=$D35)","v":0},{"$f":"1*AND(CP$9>='Inputs C'!$X$13,CP$10<=$D35)","v":0},{"$f":"1*AND(CQ$9>='Inputs C'!$X$13,CQ$10<=$D35)","v":0},{"$f":"1*AND(CR$9>='Inputs C'!$X$13,CR$10<=$D35)","v":0},{"$f":"1*AND(CS$9>='Inputs C'!$X$13,CS$10<=$D35)","v":0},{"$f":"1*AND(CT$9>='Inputs C'!$X$13,CT$10<=$D35)","v":0},{"$f":"1*AND(CU$9>='Inputs C'!$X$13,CU$10<=$D35)","v":0},{"$f":"1*AND(CV$9>='Inputs C'!$X$13,CV$10<=$D35)","v":0},{"$f":"1*AND(CW$9>='Inputs C'!$X$13,CW$10<=$D35)","v":0},{"$f":"1*AND(CX$9>='Inputs C'!$X$13,CX$10<=$D35)","v":0},{"$f":"1*AND(CY$9>='Inputs C'!$X$13,CY$10<=$D35)","v":0},{"$f":"1*AND(CZ$9>='Inputs C'!$X$13,CZ$10<=$D35)","v":0},{"$f":"1*AND(DA$9>='Inputs C'!$X$13,DA$10<=$D35)","v":0},{"$f":"1*AND(DB$9>='Inputs C'!$X$13,DB$10<=$D35)","v":0},{"$f":"1*AND(DC$9>='Inputs C'!$X$13,DC$10<=$D35)","v":0},{"$f":"1*AND(DD$9>='Inputs C'!$X$13,DD$10<=$D35)","v":0},{"$f":"1*AND(DE$9>='Inputs C'!$X$13,DE$10<=$D35)","v":0},{"$f":"1*AND(DF$9>='Inputs C'!$X$13,DF$10<=$D35)","v":0},{"$f":"1*AND(DG$9>='Inputs C'!$X$13,DG$10<=$D35)","v":0},{"$f":"1*AND(DH$9>='Inputs C'!$X$13,DH$10<=$D35)","v":0},{"$f":"1*AND(DI$9>='Inputs C'!$X$13,DI$10<=$D35)","v":0},{"$f":"1*AND(DJ$9>='Inputs C'!$X$13,DJ$10<=$D35)","v":0},{"$f":"1*AND(DK$9>='Inputs C'!$X$13,DK$10<=$D35)","v":0},{"$f":"1*AND(DL$9>='Inputs C'!$X$13,DL$10<=$D35)","v":0},{"$f":"1*AND(DM$9>='Inputs C'!$X$13,DM$10<=$D35)","v":0},{"$f":"1*AND(DN$9>='Inputs C'!$X$13,DN$10<=$D35)","v":0},{"$f":"1*AND(DO$9>='Inputs C'!$X$13,DO$10<=$D35)","v":0},{"$f":"1*AND(DP$9>='Inputs C'!$X$13,DP$10<=$D35)","v":0},{"$f":"1*AND(DQ$9>='Inputs C'!$X$13,DQ$10<=$D35)","v":0},{"$f":"1*AND(DR$9>='Inputs C'!$X$13,DR$10<=$D35)","v":0},{"$f":"1*AND(DS$9>='Inputs C'!$X$13,DS$10<=$D35)","v":0},{"$f":"1*AND(DT$9>='Inputs C'!$X$13,DT$10<=$D35)","v":0},{"$f":"1*AND(DU$9>='Inputs C'!$X$13,DU$10<=$D35)","v":0},{"$f":"1*AND(DV$9>='Inputs C'!$X$13,DV$10<=$D35)","v":0},{"$f":"1*AND(DW$9>='Inputs C'!$X$13,DW$10<=$D35)","v":0},{"$f":"1*AND(DX$9>='Inputs C'!$X$13,DX$10<=$D35)","v":0},{"$f":"1*AND(DY$9>='Inputs C'!$X$13,DY$10<=$D35)","v":0},{"$f":"1*AND(DZ$9>='Inputs C'!$X$13,DZ$10<=$D35)","v":0},{"$f":"1*AND(EA$9>='Inputs C'!$X$13,EA$10<=$D35)","v":0},{"$f":"1*AND(EB$9>='Inputs C'!$X$13,EB$10<=$D35)","v":0},{"$f":"1*AND(EC$9>='Inputs C'!$X$13,EC$10<=$D35)","v":0},{"$f":"1*AND(ED$9>='Inputs C'!$X$13,ED$10<=$D35)","v":0},{"$f":"1*AND(EE$9>='Inputs C'!$X$13,EE$10<=$D35)","v":0},{"$f":"1*AND(EF$9>='Inputs C'!$X$13,EF$10<=$D35)","v":0},{"$f":"1*AND(EG$9>='Inputs C'!$X$13,EG$10<=$D35)","v":0},{"$f":"1*AND(EH$9>='Inputs C'!$X$13,EH$10<=$D35)","v":0},{"$f":"1*AND(EI$9>='Inputs C'!$X$13,EI$10<=$D35)","v":0},{"$f":"1*AND(EJ$9>='Inputs C'!$X$13,EJ$10<=$D35)","v":0},{"$f":"1*AND(EK$9>='Inputs C'!$X$13,EK$10<=$D35)","v":0},{"$f":"1*AND(EL$9>='Inputs C'!$X$13,EL$10<=$D35)","v":0},{"$f":"1*AND(EM$9>='Inputs C'!$X$13,EM$10<=$D35)","v":0},{"$f":"1*AND(EN$9>='Inputs C'!$X$13,EN$10<=$D35)","v":0},{"$f":"1*AND(EO$9>='Inputs C'!$X$13,EO$10<=$D35)","v":0},{"$f":"1*AND(EP$9>='Inputs C'!$X$13,EP$10<=$D35)","v":0},{"$f":"1*AND(EQ$9>='Inputs C'!$X$13,EQ$10<=$D35)","v":0},{"$f":"1*AND(ER$9>='Inputs C'!$X$13,ER$10<=$D35)","v":0},{"$f":"1*AND(ES$9>='Inputs C'!$X$13,ES$10<=$D35)","v":0},{"$f":"1*AND(ET$9>='Inputs C'!$X$13,ET$10<=$D35)","v":0},{"$f":"1*AND(EU$9>='Inputs C'!$X$13,EU$10<=$D35)","v":0},{"$f":"1*AND(EV$9>='Inputs C'!$X$13,EV$10<=$D35)","v":0},{"$f":"1*AND(EW$9>='Inputs C'!$X$13,EW$10<=$D35)","v":0},{"$f":"1*AND(EX$9>='Inputs C'!$X$13,EX$10<=$D35)","v":0},{"$f":"1*AND(EY$9>='Inputs C'!$X$13,EY$10<=$D35)","v":0},{"$f":"1*AND(EZ$9>='Inputs C'!$X$13,EZ$10<=$D35)","v":0},{"$f":"1*AND(FA$9>='Inputs C'!$X$13,FA$10<=$D35)","v":0},{"$f":"1*AND(FB$9>='Inputs C'!$X$13,FB$10<=$D35)","v":0},{"$f":"1*AND(FC$9>='Inputs C'!$X$13,FC$10<=$D35)","v":0},{"$f":"1*AND(FD$9>='Inputs C'!$X$13,FD$10<=$D35)","v":0},{"$f":"1*AND(FE$9>='Inputs C'!$X$13,FE$10<=$D35)","v":0},{"$f":"1*AND(FF$9>='Inputs C'!$X$13,FF$10<=$D35)","v":0}]
[null,"Порядковый номер периода погашения кредита",null,null,null,null,null,"индекс",null,null,null,0,{"$f":"(L37+M36)*M36","v":0},{"$f":"(M37+N36)*N36","v":0},0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY37+BZ36)*BZ36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK37+EL36)*EL36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Флаг капитализации комиссий",null,{"$f":"'Inputs C'!X30","v":"Нет"},{"$f":"'Inputs C'!Y30","v":2},null,null,"флаг",null,null,null,null,{"$f":"($E39=1)*(M$12+M$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E39=1)*(W$12+W$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E39=1)*(AG$12+AG$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E39=1)*(AQ$12+AQ$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E39=1)*(BA$12+BA$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E39=1)*(BK$12+BK$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E39=1)*(BU$12+BU$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E39=1)*(CE$12+CE$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E39=1)*(CO$12+CO$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E39=1)*(CY$12+CY$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E39=1)*(DI$12+DI$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E39=1)*(DS$12+DS$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E39=1)*(EC$12+EC$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E39=1)*(EM$12+EM$13)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"($E39=1)*(EW$12+EW$13)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Флаг капитализации процентов инвест. стадии",null,{"$f":"'Inputs C'!X26","v":"Нет"},{"$f":"'Inputs C'!Y26","v":2},null,null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"РАСЧЕТ ДЕНЕЖНЫХ ПОТОКОВ ПО КРЕДИТУ"]
[]
[null,"ОСНОВНОЙ ДОЛГ"]
[]
[null,"Остаток задолженности на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"L51","v":0},{"$f":"M51","v":0},0,0,0,0,0,55318.140145022538,91231.432458481533,137441.25158109801,256884.89602440599,436100.67955328518,507846.31651450001,490751.61245446483,373489.43412330444,350268.82677546924,326450.79777844728,302158.26890638302,277130.99560095079,251314.24433016957,224758.68517168122,197624.04645324647,169664.90280047714,140852.70612389673,111260.77874005924,80972.018724089052,49752.989808866711,17640.475218208303,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,{"$f":"BY51","v":8.7311491370201111E-11},8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,{"$f":"EK51","v":8.7311491370201111E-11},8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11]
[null,"(+) Выборка кредита",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M47:FF47)","v":507846.31651450001},{"$f":"'S&U'!M70","v":0},{"$f":"'S&U'!N70","v":0},{"$f":"'S&U'!O70","v":0},{"$f":"'S&U'!P70","v":0},{"$f":"'S&U'!Q70","v":0},{"$f":"'S&U'!R70","v":0},{"$f":"'S&U'!S70","v":55318.140145022538},{"$f":"'S&U'!T70","v":35913.292313458995},{"$f":"'S&U'!U70","v":46209.819122616471},{"$f":"'S&U'!V70","v":119443.64444330797},{"$f":"'S&U'!W70","v":179215.7835288792},{"$f":"'S&U'!X70","v":71745.636961214826},{"$f":"'S&U'!Y70","v":0},{"$f":"'S&U'!Z70","v":0},{"$f":"'S&U'!AA70","v":0},{"$f":"'S&U'!AB70","v":0},{"$f":"'S&U'!AC70","v":0},{"$f":"'S&U'!AD70","v":0},{"$f":"'S&U'!AE70","v":0},{"$f":"'S&U'!AF70","v":0},{"$f":"'S&U'!AG70","v":0},{"$f":"'S&U'!AH70","v":0},{"$f":"'S&U'!AI70","v":0},{"$f":"'S&U'!AJ70","v":0},{"$f":"'S&U'!AK70","v":0},{"$f":"'S&U'!AL70","v":0},{"$f":"'S&U'!AM70","v":0},{"$f":"'S&U'!AN70","v":0},{"$f":"'S&U'!AO70","v":0},{"$f":"'S&U'!AP70","v":0},{"$f":"'S&U'!AQ70","v":0},{"$f":"'S&U'!AR70","v":0},{"$f":"'S&U'!AS70","v":0},{"$f":"'S&U'!AT70","v":0},{"$f":"'S&U'!AU70","v":0},{"$f":"'S&U'!AV70","v":0},{"$f":"'S&U'!AW70","v":0},{"$f":"'S&U'!AX70","v":0},{"$f":"'S&U'!AY70","v":0},{"$f":"'S&U'!AZ70","v":0},{"$f":"'S&U'!BA70","v":0},{"$f":"'S&U'!BB70","v":0},{"$f":"'S&U'!BC70","v":0},{"$f":"'S&U'!BD70","v":0},{"$f":"'S&U'!BE70","v":0},{"$f":"'S&U'!BF70","v":0},{"$f":"'S&U'!BG70","v":0},{"$f":"'S&U'!BH70","v":0},{"$f":"'S&U'!BI70","v":0},{"$f":"'S&U'!BJ70","v":0},{"$f":"'S&U'!BK70","v":0},{"$f":"'S&U'!BL70","v":0},{"$f":"'S&U'!BM70","v":0},{"$f":"'S&U'!BN70","v":0},{"$f":"'S&U'!BO70","v":0},{"$f":"'S&U'!BP70","v":0},{"$f":"'S&U'!BQ70","v":0},{"$f":"'S&U'!BR70","v":0},{"$f":"'S&U'!BS70","v":0},{"$f":"'S&U'!BT70","v":0},{"$f":"'S&U'!BU70","v":0},{"$f":"'S&U'!BV70","v":0},{"$f":"'S&U'!BW70","v":0},{"$f":"'S&U'!BX70","v":0},{"$f":"'S&U'!BY70","v":0},{"$f":"'S&U'!BZ70","v":0},{"$f":"'S&U'!CA70","v":0},{"$f":"'S&U'!CB70","v":0},{"$f":"'S&U'!CC70","v":0},{"$f":"'S&U'!CD70","v":0},{"$f":"'S&U'!CE70","v":0},{"$f":"'S&U'!CF70","v":0},{"$f":"'S&U'!CG70","v":0},{"$f":"'S&U'!CH70","v":0},{"$f":"'S&U'!CI70","v":0},{"$f":"'S&U'!CJ70","v":0},{"$f":"'S&U'!CK70","v":0},{"$f":"'S&U'!CL70","v":0},{"$f":"'S&U'!CM70","v":0},{"$f":"'S&U'!CN70","v":0},{"$f":"'S&U'!CO70","v":0},{"$f":"'S&U'!CP70","v":0},{"$f":"'S&U'!CQ70","v":0},{"$f":"'S&U'!CR70","v":0},{"$f":"'S&U'!CS70","v":0},{"$f":"'S&U'!CT70","v":0},{"$f":"'S&U'!CU70","v":0},{"$f":"'S&U'!CV70","v":0},{"$f":"'S&U'!CW70","v":0},{"$f":"'S&U'!CX70","v":0},{"$f":"'S&U'!CY70","v":0},{"$f":"'S&U'!CZ70","v":0},{"$f":"'S&U'!DA70","v":0},{"$f":"'S&U'!DB70","v":0},{"$f":"'S&U'!DC70","v":0},{"$f":"'S&U'!DD70","v":0},{"$f":"'S&U'!DE70","v":0},{"$f":"'S&U'!DF70","v":0},{"$f":"'S&U'!DG70","v":0},{"$f":"'S&U'!DH70","v":0},{"$f":"'S&U'!DI70","v":0},{"$f":"'S&U'!DJ70","v":0},{"$f":"'S&U'!DK70","v":0},{"$f":"'S&U'!DL70","v":0},{"$f":"'S&U'!DM70","v":0},{"$f":"'S&U'!DN70","v":0},{"$f":"'S&U'!DO70","v":0},{"$f":"'S&U'!DP70","v":0},{"$f":"'S&U'!DQ70","v":0},{"$f":"'S&U'!DR70","v":0},{"$f":"'S&U'!DS70","v":0},{"$f":"'S&U'!DT70","v":0},{"$f":"'S&U'!DU70","v":0},{"$f":"'S&U'!DV70","v":0},{"$f":"'S&U'!DW70","v":0},{"$f":"'S&U'!DX70","v":0},{"$f":"'S&U'!DY70","v":0},{"$f":"'S&U'!DZ70","v":0},{"$f":"'S&U'!EA70","v":0},{"$f":"'S&U'!EB70","v":0},{"$f":"'S&U'!EC70","v":0},{"$f":"'S&U'!ED70","v":0},{"$f":"'S&U'!EE70","v":0},{"$f":"'S&U'!EF70","v":0},{"$f":"'S&U'!EG70","v":0},{"$f":"'S&U'!EH70","v":0},{"$f":"'S&U'!EI70","v":0},{"$f":"'S&U'!EJ70","v":0},{"$f":"'S&U'!EK70","v":0},{"$f":"'S&U'!EL70","v":0},{"$f":"'S&U'!EM70","v":0},{"$f":"'S&U'!EN70","v":0},{"$f":"'S&U'!EO70","v":0},{"$f":"'S&U'!EP70","v":0},{"$f":"'S&U'!EQ70","v":0},{"$f":"'S&U'!ER70","v":0},{"$f":"'S&U'!ES70","v":0},{"$f":"'S&U'!ET70","v":0},{"$f":"'S&U'!EU70","v":0},{"$f":"'S&U'!EV70","v":0},{"$f":"'S&U'!EW70","v":0},{"$f":"'S&U'!EX70","v":0},{"$f":"'S&U'!EY70","v":0},{"$f":"'S&U'!EZ70","v":0},{"$f":"'S&U'!FA70","v":0},{"$f":"'S&U'!FB70","v":0},{"$f":"'S&U'!FC70","v":0},{"$f":"'S&U'!FD70","v":0},{"$f":"'S&U'!FE70","v":0},{"$f":"'S&U'!FF70","v":0}]
[null,"(+) Капитализация процентов",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M48:FF48)","v":0},{"$f":"M72","v":0},{"$f":"N72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(+) Капитализация комиссий",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M49:FF49)","v":0},{"$f":"M87+M100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS87+AS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY87+BY100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE87+DE100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK87+EK100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Погашение кредита",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M50:FF50)","v":-507846.31651450001},{"$f":"-M127","v":0},{"$f":"-N127","v":0},0,0,0,0,0,0,0,0,0,0,-17094.704060035197,-117262.17833116042,-23220.607347835205,-23818.028997021946,-24292.528872064264,-25027.27330543226,-25816.751270781224,-26555.559158488344,-27134.638718434748,-27959.143652769326,-28812.196676580421,-29591.927383837501,-30288.760015970191,-31219.028915222345,-32112.514590658408,-17640.475218208216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BZ127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EL127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Остаток задолженности на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"SUM(M46:M50)","v":0},{"$f":"SUM(N46:N50)","v":0},0,0,0,{"$f":"SUM(R46:R50)","v":0},55318.140145022538,91231.432458481533,137441.25158109801,256884.89602440599,436100.67955328518,507846.31651450001,490751.61245446483,373489.43412330444,350268.82677546924,326450.79777844728,302158.26890638302,277130.99560095079,251314.24433016957,224758.68517168122,197624.04645324647,169664.90280047714,140852.70612389673,111260.77874005924,80972.018724089052,49752.989808866711,17640.475218208303,{"$f":"SUM(AN46:AN50)","v":8.7311491370201111E-11},8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,{"$f":"SUM(BZ46:BZ50)","v":8.7311491370201111E-11},8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,{"$f":"SUM(EL46:EL50)","v":8.7311491370201111E-11},8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11]
[]
[null,"Проверка: погашение кредита в полном объеме",null,{"$f":"(FF51<VSN)","v":true},null,null,null,"проверка"]
[]
[]
[null,"ПРОЦЕНТНАЯ СТАВКА"]
[]
[null,"Процентная ставка по кредиту - фиксированная",null,{"$f":"'Inputs C'!$X$24","v":0.11},null,null,null,"% в год",null,null,null,null,{"$f":"$D58","v":0.11},{"$f":"$D58","v":0.11},0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,{"$f":"$D58","v":0.11},0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,{"$f":"$D58","v":0.11},0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11]
[]
[null,"Ключевая ставка ЦБ РФ",null,null,null,null,null,"% в год",null,null,null,null,{"$f":"CBR_rate_annual","v":7.4999999999999997E-2},{"$f":"CBR_rate_annual","v":7.4999999999999997E-2},7.4999999999999997E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,{"$f":"CBR_rate_annual","v":6.7500000000000004E-2},6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,{"$f":"CBR_rate_annual","v":6.7500000000000004E-2},6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,{"$f":"CBR_rate_annual","v":6.7500000000000004E-2},6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,{"$f":"CBR_rate_annual","v":6.7500000000000004E-2},6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2]
[null,"Маржа процентной ставки",null,{"$f":"'Inputs C'!$X$25","v":3.2500000000000001E-2},null,null,null,"% в год",null,null,null,null,{"$f":"$D61","v":3.2500000000000001E-2},{"$f":"$D61","v":3.2500000000000001E-2},3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,{"$f":"$D61","v":3.2500000000000001E-2},3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,{"$f":"$D61","v":3.2500000000000001E-2},3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2,3.2500000000000001E-2]
[null,"Процентная ставка по кредиту - плавающая ",null,null,null,null,null,"% в год",null,null,null,null,{"$f":"M60+M61","v":0.1075},{"$f":"N60+N61","v":0.1075},0.1075,0.10250000000000001,0.10250000000000001,0.10250000000000001,0.10250000000000001,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BZ60+BZ61","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"EL60+EL61","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,"Процентная ставка по кредиту с учетом сценария (годовая)",null,{"$f":"'Inputs C'!$X$23","v":"Фиксированная"},{"$f":"'Inputs C'!$Y$23","v":1},null,null,"% в год",null,null,null,null,{"$f":"CHOOSE($E$64,M58,M62)","v":0.11},{"$f":"CHOOSE($E$64,N58,N62)","v":0.11},0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,{"$f":"CHOOSE($E$64,BZ58,BZ62)","v":0.11},0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,{"$f":"CHOOSE($E$64,EL58,EL62)","v":0.11},0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11]
[null,"Процентная ставка по кредиту с учетом сценария (за период)",null,null,null,null,null,"% за период",null,null,null,null,{"$f":"M64*M19/M22","v":2.7424657534246576E-2},2.772602739726027E-2,2.772602739726027E-2,2.7349726775956283E-2,2.7349726775956283E-2,2.7650273224043714E-2,2.7650273224043714E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7349726775956283E-2,2.7349726775956283E-2,2.7650273224043714E-2,2.7650273224043714E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7123287671232878E-2,{"$f":"AS64*AS19/AS22","v":2.7424657534246576E-2},2.772602739726027E-2,2.772602739726027E-2,2.7349726775956283E-2,2.7349726775956283E-2,2.7650273224043714E-2,2.7650273224043714E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7349726775956283E-2,2.7349726775956283E-2,2.7650273224043714E-2,2.7650273224043714E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7123287671232878E-2,{"$f":"BY64*BY19/BY22","v":2.7424657534246576E-2},2.772602739726027E-2,2.772602739726027E-2,2.7349726775956283E-2,2.7349726775956283E-2,2.7650273224043714E-2,2.7650273224043714E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7349726775956283E-2,2.7349726775956283E-2,2.7650273224043714E-2,2.7650273224043714E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7123287671232878E-2,{"$f":"DE64*DE19/DE22","v":2.7424657534246576E-2},2.772602739726027E-2,2.772602739726027E-2,2.7349726775956283E-2,2.7349726775956283E-2,2.7650273224043714E-2,2.7650273224043714E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7349726775956283E-2,2.7349726775956283E-2,2.7650273224043714E-2,2.7650273224043714E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7123287671232878E-2,{"$f":"EK64*EK19/EK22","v":2.7424657534246576E-2},2.772602739726027E-2,2.772602739726027E-2,2.7349726775956283E-2,2.7349726775956283E-2,2.7650273224043714E-2,2.7650273224043714E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7123287671232878E-2,2.7424657534246576E-2,2.772602739726027E-2,2.772602739726027E-2,2.7349726775956283E-2,2.7349726775956283E-2,2.7650273224043714E-2]
[]
[]
[null,"ПРОЦЕНТЫ"]
[]
[null,"Начисление процентов - copy",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M70:FF70)","v":140317.60941564693},{"$f":"IF(M36=1,M46*M65,AVERAGE(M46,M51)*M65)","v":0},{"$f":"IF(N36=1,N46*N65,AVERAGE(N46,N51)*N65)","v":0},0,0,0,0,764.78084462790719,1987.4531079105345,3135.6350236112207,5466.548785983151,9606.8685271866216,12801.472960371333,13927.511310438755,{"$f":"IF(Z36=1,Z46*Z65,AVERAGE(Z46,Z51)*Z65)","v":13606.592652162146},10355.378283089975,9500.4421508962896,8952.8013308555001,8377.648442007112,7683.741576661977,6873.3759173360586,6147.0886299686581,5464.3588800733714,4691.280918964012,3820.3884674700757,3051.2887539397066,2245.0324095555648,1379.4527585362493,478.46768400071835,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3879454333762651E-12,2.3879454333762651E-12,2.4141865919847954E-12,2.4141865919847954E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3879454333762651E-12,2.3879454333762651E-12,2.4141865919847954E-12,2.4141865919847954E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3681746974383318E-12,2.3944877496320906E-12,{"$f":"IF(BZ36=1,BZ46*BZ65,AVERAGE(BZ46,BZ51)*BZ65)","v":2.4208008018258497E-12},2.4208008018258497E-12,2.3879454333762651E-12,2.3879454333762651E-12,2.4141865919847954E-12,2.4141865919847954E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3879454333762651E-12,2.3879454333762651E-12,2.4141865919847954E-12,2.4141865919847954E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3879454333762651E-12,2.3879454333762651E-12,2.4141865919847954E-12,2.4141865919847954E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3879454333762651E-12,2.3879454333762651E-12,2.4141865919847954E-12,2.4141865919847954E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3681746974383318E-12,2.3944877496320906E-12,{"$f":"IF(EL36=1,EL46*EL65,AVERAGE(EL46,EL51)*EL65)","v":2.4208008018258497E-12},2.4208008018258497E-12,2.3879454333762651E-12,2.3879454333762651E-12,2.4141865919847954E-12,2.4141865919847954E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3681746974383318E-12,2.3944877496320906E-12,2.4208008018258497E-12,2.4208008018258497E-12,2.3879454333762651E-12,2.3879454333762651E-12,2.4141865919847954E-12]
[null,"Проценты к погашению - paste",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M71:FF71)","v":140317.60988276909},0,0,0,0,0,0,764.78084647740229,1987.4531115390257,3135.6350272800287,5466.5487896922741,9606.8685308957447,12801.472963999824,13927.511314107562,13606.592656946881,10355.378289202055,9500.4421583368912,8952.8013404128924,8377.6484542721519,7683.7415920531394,6873.3759360640452,6147.0886531497472,5464.3589092307275,4691.2809548748874,3820.3885100208126,3051.2887969632297,2245.0324630885993,1379.452823817461,478.46776034370583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Капитализация процентов",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M72:FF72)","v":0},{"$f":"M71*M40","v":0},{"$f":"N71*N40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ71*BZ40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL71*EL40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Погашение процентов",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M73:FF73)","v":140317.60988276909},{"$f":"M71-M72","v":0},{"$f":"N71-N72","v":0},0,0,0,0,764.78084647740229,1987.4531115390257,3135.6350272800287,5466.5487896922741,9606.8685308957447,12801.472963999824,13927.511314107562,13606.592656946881,10355.378289202055,9500.4421583368912,8952.8013404128924,8377.6484542721519,7683.7415920531394,6873.3759360640452,6147.0886531497472,5464.3589092307275,4691.2809548748874,3820.3885100208126,3051.2887969632297,2245.0324630885993,1379.452823817461,478.46776034370583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ71-BZ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL71-EL72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," в т.ч. погашение процентов на инвестционной стадии",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M74:FF74)","v":33762.7592698843},{"$f":"M73*(M$12+M$13)","v":0},{"$f":"N73*(N12+N13)","v":0},0,0,0,0,764.78084647740229,1987.4531115390257,3135.6350272800287,5466.5487896922741,9606.8685308957447,12801.472963999824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ73*(BZ12+BZ13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL73*(EL12+EL13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Проверка: акутальность расчета процентов",null,{"$f":"AND(M76:FF76)","v":true},null,null,null,"проверка",null,null,null,null,{"$f":"ABS(M70-M71)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(BY70-BY71)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(EK70-EK71)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
[null,"КОМИССИИ"]
[]
[null,"Комиссия за открытие кредитной линии"]
[]
[null,"Лимит кредитной линии",null,{"$f":"SUM($L$47:$L$49)","v":507846.31651450001},null,null,null,"тыс. руб."]
[null,"Ставка комиссии",null,{"$f":"'Inputs C'!$X$28","v":0.01},null,null,null,"%"]
[null,"Комиссия за открытие кредитной линии начисленная - copy",null,{"$f":"D83*D84","v":5078.4631651449999},null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M85:FF85)","v":5078.4631651449999},{"$f":"$D85*(M9='Inputs C'!$X$27)","v":5078.4631651449999},{"$f":"$D85*(N9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(O9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(P9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(Q9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(R9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(S9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(T9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(U9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(V9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(W9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(X9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(Y9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(Z9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AA9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AB9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AC9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AD9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AE9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AF9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AG9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AH9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AI9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AJ9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AK9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AL9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AM9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AN9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AO9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AP9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AQ9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AR9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AS9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AT9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AU9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AV9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AW9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AX9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AY9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(AZ9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BA9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BB9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BC9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BD9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BE9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BF9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BG9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BH9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BI9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BJ9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BK9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BL9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BM9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BN9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BO9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BP9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BQ9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BR9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BS9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BT9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BU9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BV9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BW9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BX9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BY9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(BZ9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CA9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CB9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CC9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CD9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CE9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CF9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CG9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CH9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CI9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CJ9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CK9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CL9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CM9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CN9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CO9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CP9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CQ9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CR9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CS9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CT9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CU9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CV9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CW9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CX9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CY9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(CZ9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DA9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DB9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DC9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DD9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DE9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DF9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DG9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DH9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DI9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DJ9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DK9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DL9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DM9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DN9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DO9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DP9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DQ9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DR9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DS9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DT9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DU9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DV9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DW9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DX9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DY9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(DZ9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EA9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EB9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EC9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(ED9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EE9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EF9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EG9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EH9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EI9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EJ9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EK9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EL9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EM9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EN9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EO9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EP9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EQ9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(ER9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(ES9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(ET9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EU9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EV9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EW9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EX9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EY9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(EZ9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(FA9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(FB9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(FC9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(FD9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(FE9='Inputs C'!$X$27)","v":0},{"$f":"$D85*(FF9='Inputs C'!$X$27)","v":0}]
[null,"Комиссия за открытие кредитной линии к уплате - paste",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M86:FF86)","v":5078.4631664827766},5078.4631664827766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Капитализация комиссии",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M87:FF87)","v":0},{"$f":"M86*M39","v":0},{"$f":"N86*N39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ86*BZ39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL86*EL39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Комиссия за открытие кредитной линии уплаченная",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M88:FF88)","v":5078.4631664827766},{"$f":"M86-M87","v":5078.4631664827766},{"$f":"N86-N87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ86-BZ87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL86-EL87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Проверка: акутальность расчета комиссии за открытие",null,{"$f":"AND(M89:FF89)","v":true},null,null,null,"проверка",null,null,null,null,{"$f":"ABS(M85-M86)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(BY85-BY86)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(EK85-EK86)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
[null,"Комиссия за обязательство"]
[]
[null,"Лимит кредитной линии",null,{"$f":"SUM($L$47:$L$49)","v":507846.31651450001},null,null,null,"тыс. руб."]
[null,"Ставка комиссии",null,{"$f":"'Inputs C'!X29","v":0.01},"% годовых",null,null,"% за период",null,null,null,null,{"$f":"$D95*M19/M22","v":2.4931506849315069E-3},2.5205479452054796E-3,2.5205479452054796E-3,2.4863387978142078E-3,2.4863387978142078E-3,2.5136612021857923E-3,2.5136612021857923E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4863387978142078E-3,2.4863387978142078E-3,2.5136612021857923E-3,2.5136612021857923E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4657534246575342E-3,{"$f":"$D95*AS19/AS22","v":2.4931506849315069E-3},2.5205479452054796E-3,2.5205479452054796E-3,2.4863387978142078E-3,2.4863387978142078E-3,2.5136612021857923E-3,2.5136612021857923E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4863387978142078E-3,2.4863387978142078E-3,2.5136612021857923E-3,2.5136612021857923E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4657534246575342E-3,{"$f":"$D95*BY19/BY22","v":2.4931506849315069E-3},2.5205479452054796E-3,2.5205479452054796E-3,2.4863387978142078E-3,2.4863387978142078E-3,2.5136612021857923E-3,2.5136612021857923E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4863387978142078E-3,2.4863387978142078E-3,2.5136612021857923E-3,2.5136612021857923E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4657534246575342E-3,{"$f":"$D95*DE19/DE22","v":2.4931506849315069E-3},2.5205479452054796E-3,2.5205479452054796E-3,2.4863387978142078E-3,2.4863387978142078E-3,2.5136612021857923E-3,2.5136612021857923E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4863387978142078E-3,2.4863387978142078E-3,2.5136612021857923E-3,2.5136612021857923E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4657534246575342E-3,{"$f":"$D95*EK19/EK22","v":2.4931506849315069E-3},2.5205479452054796E-3,2.5205479452054796E-3,2.4863387978142078E-3,2.4863387978142078E-3,2.5136612021857923E-3,2.5136612021857923E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4657534246575342E-3,2.4931506849315069E-3,2.5205479452054796E-3,2.5205479452054796E-3,2.4863387978142078E-3,2.4863387978142078E-3,2.5136612021857923E-3]
[null,"Основной долг на середину периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"AVERAGE(M46,M51)","v":0},0,0,0,0,0,27659.070072511269,73274.786301752029,114336.34201978976,197163.07380275201,346492.7877888456,471973.4980338926,499298.96448448242,432120.52328888467,361879.13044938684,338359.81227695826,314304.53334241512,289644.63225366687,264222.61996556015,238036.4647509254,211191.36581246386,183644.4746268618,155258.80446218693,126056.74243197798,96116.398732074143,65362.504266477881,33696.732513537507,8820.2376091041951,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,{"$f":"AVERAGE(AS46,AS51)","v":8.7311491370201111E-11},8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,{"$f":"AVERAGE(BY46,BY51)","v":8.7311491370201111E-11},8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,{"$f":"AVERAGE(DE46,DE51)","v":8.7311491370201111E-11},8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,{"$f":"AVERAGE(EK46,EK51)","v":8.7311491370201111E-11},8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11,8.7311491370201111E-11]
[null,"Остаток лимита на середину периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"$D$94-M96","v":507846.31651450001},{"$f":"$D$94-N96","v":507846.31651450001},507846.31651450001,507846.31651450001,507846.31651450001,507846.31651450001,480187.24644198874,434571.53021274798,393509.97449471022,310683.242711748,161353.52872565441,35872.818480607413,8547.3520300175878,75725.793225615344,145967.18606511317,169486.50423754175,193541.78317208489,218201.68426083314,243623.69654893986,269809.85176357464,296654.95070203615,324201.84188763821,352587.51205231308,381789.57408252201,411729.91778242588,442483.81224802212,474149.5840009625,499026.07890539581,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,{"$f":"$D$94-BZ96","v":507846.31651449995},507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,{"$f":"$D$94-EL96","v":507846.31651449995},507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995,507846.31651449995]
[null,"Комиссия за обязательство начисленная - copy",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M98:FF98)","v":4537.8987918139183},{"$f":"M97*M95*M31*(ABS(M71)>VSN)","v":0},0,0,0,0,0,1207.0280511656547,1071.5462388807484,981.07966243886654,783.09200902687166,406.69930528110154,88.453525020675812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS97*AS95*AS31*(ABS(AS71)>VSN)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY97*BY95*BY31*(ABS(BY71)>VSN)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE97*DE95*DE31*(ABS(DE71)>VSN)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK97*EK95*EK31*(ABS(EK71)>VSN)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Комиссия за обязательство к уплате - paste",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M99:FF99)","v":4537.8987919820538},0,0,0,0,0,0,1207.0280513337905,1071.5462388807484,981.07966243886654,783.09200902687166,406.69930528110154,88.453525020675812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Капитализация комиссии",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M100:FF100)","v":0},{"$f":"M99*M39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS99*AS39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY99*BY39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE99*DE39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK99*EK39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Комиссия за обязательство уплаченная",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M101:FF101)","v":4537.8987919820538},{"$f":"M99-M100","v":0},{"$f":"N99-N100","v":0},0,0,0,0,1207.0280513337905,1071.5462388807484,981.07966243886654,783.09200902687166,406.69930528110154,88.453525020675812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ99-BZ100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL99-EL100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Проверка: акутальность расчета комиссии за обязательство",null,{"$f":"AND(M102:FF102)","v":true},null,null,null,"проверка",null,null,null,null,{"$f":"ABS(M98-M99)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(BY98-BY99)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(EK98-EK99)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Итого: комиссии уплаченные",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M104:FF104)","v":9616.3619584648295},{"$f":"M88+M101","v":5078.4631664827766},0,0,0,0,0,1207.0280513337905,1071.5462388807484,981.07966243886654,783.09200902687166,406.69930528110154,88.453525020675812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS88+AS101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY88+BY101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE88+DE101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK88+EK101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"в т.ч. комисии уплаченные на инвестиционной фазе",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M105:FF105)","v":9616.3619584648295},{"$f":"M104*(M$12+M$13)","v":5078.4631664827766},{"$f":"N104*(N$12+N$13)","v":0},0,0,0,0,1207.0280513337905,1071.5462388807484,981.07966243886654,783.09200902687166,406.69930528110154,88.453525020675812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ104*(BZ$12+BZ$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL104*(EL$12+EL$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"РАСЧЕТ ГРАФИКА ПОГАШЕНИЯ"]
[]
[null,"Лимит кредитной линии",null,{"$f":"SUM($L$47:$L$49)","v":507846.31651450001},null,null,null,"тыс. руб."]
[null,"Число периодов погашения",null,{"$f":"L36","v":16},null,null,null,"коэф"]
[null,"Процентная ставка за период для расчета аннуитета",null,{"$f":"$D$58/periods_in_year","v":2.75E-2},null,null,null,"% за период"]
[]
[null,"Расчет графика погашения для сценария Соблюдение DSCR"]
[null,{"$f":"'Inputs C'!W22","v":"Погашение кредита только из инвест. платежа при \"Соблюдение DSCR\""},null,{"$f":"'Inputs C'!X22","v":"Да"},{"$f":"'Inputs C'!Y22","v":1}]
[null,"CFADS/DSCR на периоде погашения банковского кредита",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M116:FF116)","v":629425.26222912117},{"$f":"M36*CashFlow!M123/Dashboard!$E$88","v":0},{"$f":"N36*CashFlow!N123/Dashboard!$E$88","v":0},{"$f":"O36*CashFlow!O123/Dashboard!$E$88","v":0},{"$f":"P36*CashFlow!P123/Dashboard!$E$88","v":0},{"$f":"Q36*CashFlow!Q123/Dashboard!$E$88","v":0},{"$f":"R36*CashFlow!R123/Dashboard!$E$88","v":0},{"$f":"S36*CashFlow!S123/Dashboard!$E$88","v":0},{"$f":"T36*CashFlow!T123/Dashboard!$E$88","v":0},{"$f":"U36*CashFlow!U123/Dashboard!$E$88","v":0},{"$f":"V36*CashFlow!V123/Dashboard!$E$88","v":0},{"$f":"W36*CashFlow!W123/Dashboard!$E$88","v":0},{"$f":"X36*CashFlow!X123/Dashboard!$E$88","v":0},{"$f":"Y36*CashFlow!Y123/Dashboard!$E$88","v":31022.215374142761},{"$f":"Z36*CashFlow!Z123/Dashboard!$E$88","v":130868.77098810731},{"$f":"AA36*CashFlow!AA123/Dashboard!$E$88","v":33575.985637037258},{"$f":"AB36*CashFlow!AB123/Dashboard!$E$88","v":33318.471155358835},{"$f":"AC36*CashFlow!AC123/Dashboard!$E$88","v":33245.330212477158},{"$f":"AD36*CashFlow!AD123/Dashboard!$E$88","v":33404.921759704412},{"$f":"AE36*CashFlow!AE123/Dashboard!$E$88","v":33500.492862834362},{"$f":"AF36*CashFlow!AF123/Dashboard!$E$88","v":33428.935094552391},{"$f":"AG36*CashFlow!AG123/Dashboard!$E$88","v":33281.727371584493},{"$f":"AH36*CashFlow!AH123/Dashboard!$E$88","v":33423.502562000052},{"$f":"AI36*CashFlow!AI123/Dashboard!$E$88","v":33503.477631455309},{"$f":"AJ36*CashFlow!AJ123/Dashboard!$E$88","v":33417.09822615033},{"$f":"AK36*CashFlow!AK123/Dashboard!$E$88","v":33340.048812933419},{"$f":"AL36*CashFlow!AL123/Dashboard!$E$88","v":33464.061378310944},{"$f":"AM36*CashFlow!AM123/Dashboard!$E$88","v":33491.967414475868},{"$f":"AN36*CashFlow!AN123/Dashboard!$E$88","v":33138.255747996438},{"$f":"AO36*CashFlow!AO123/Dashboard!$E$88","v":0},{"$f":"AP36*CashFlow!AP123/Dashboard!$E$88","v":0},{"$f":"AQ36*CashFlow!AQ123/Dashboard!$E$88","v":0},{"$f":"AR36*CashFlow!AR123/Dashboard!$E$88","v":0},{"$f":"AS36*CashFlow!AS123/Dashboard!$E$88","v":0},{"$f":"AT36*CashFlow!AT123/Dashboard!$E$88","v":0},{"$f":"AU36*CashFlow!AU123/Dashboard!$E$88","v":0},{"$f":"AV36*CashFlow!AV123/Dashboard!$E$88","v":0},{"$f":"AW36*CashFlow!AW123/Dashboard!$E$88","v":0},{"$f":"AX36*CashFlow!AX123/Dashboard!$E$88","v":0},{"$f":"AY36*CashFlow!AY123/Dashboard!$E$88","v":0},{"$f":"AZ36*CashFlow!AZ123/Dashboard!$E$88","v":0},{"$f":"BA36*CashFlow!BA123/Dashboard!$E$88","v":0},{"$f":"BB36*CashFlow!BB123/Dashboard!$E$88","v":0},{"$f":"BC36*CashFlow!BC123/Dashboard!$E$88","v":0},{"$f":"BD36*CashFlow!BD123/Dashboard!$E$88","v":0},{"$f":"BE36*CashFlow!BE123/Dashboard!$E$88","v":0},{"$f":"BF36*CashFlow!BF123/Dashboard!$E$88","v":0},{"$f":"BG36*CashFlow!BG123/Dashboard!$E$88","v":0},{"$f":"BH36*CashFlow!BH123/Dashboard!$E$88","v":0},{"$f":"BI36*CashFlow!BI123/Dashboard!$E$88","v":0},{"$f":"BJ36*CashFlow!BJ123/Dashboard!$E$88","v":0},{"$f":"BK36*CashFlow!BK123/Dashboard!$E$88","v":0},{"$f":"BL36*CashFlow!BL123/Dashboard!$E$88","v":0},{"$f":"BM36*CashFlow!BM123/Dashboard!$E$88","v":0},{"$f":"BN36*CashFlow!BN123/Dashboard!$E$88","v":0},{"$f":"BO36*CashFlow!BO123/Dashboard!$E$88","v":0},{"$f":"BP36*CashFlow!BP123/Dashboard!$E$88","v":0},{"$f":"BQ36*CashFlow!BQ123/Dashboard!$E$88","v":0},{"$f":"BR36*CashFlow!BR123/Dashboard!$E$88","v":0},{"$f":"BS36*CashFlow!BS123/Dashboard!$E$88","v":0},{"$f":"BT36*CashFlow!BT123/Dashboard!$E$88","v":0},{"$f":"BU36*CashFlow!BU123/Dashboard!$E$88","v":0},{"$f":"BV36*CashFlow!BV123/Dashboard!$E$88","v":0},{"$f":"BW36*CashFlow!BW123/Dashboard!$E$88","v":0},{"$f":"BX36*CashFlow!BX123/Dashboard!$E$88","v":0},{"$f":"BY36*CashFlow!BY123/Dashboard!$E$88","v":0},{"$f":"BZ36*CashFlow!BZ123/Dashboard!$E$88","v":0},{"$f":"CA36*CashFlow!CA123/Dashboard!$E$88","v":0},{"$f":"CB36*CashFlow!CB123/Dashboard!$E$88","v":0},{"$f":"CC36*CashFlow!CC123/Dashboard!$E$88","v":0},{"$f":"CD36*CashFlow!CD123/Dashboard!$E$88","v":0},{"$f":"CE36*CashFlow!CE123/Dashboard!$E$88","v":0},{"$f":"CF36*CashFlow!CF123/Dashboard!$E$88","v":0},{"$f":"CG36*CashFlow!CG123/Dashboard!$E$88","v":0},{"$f":"CH36*CashFlow!CH123/Dashboard!$E$88","v":0},{"$f":"CI36*CashFlow!CI123/Dashboard!$E$88","v":0},{"$f":"CJ36*CashFlow!CJ123/Dashboard!$E$88","v":0},{"$f":"CK36*CashFlow!CK123/Dashboard!$E$88","v":0},{"$f":"CL36*CashFlow!CL123/Dashboard!$E$88","v":0},{"$f":"CM36*CashFlow!CM123/Dashboard!$E$88","v":0},{"$f":"CN36*CashFlow!CN123/Dashboard!$E$88","v":0},{"$f":"CO36*CashFlow!CO123/Dashboard!$E$88","v":0},{"$f":"CP36*CashFlow!CP123/Dashboard!$E$88","v":0},{"$f":"CQ36*CashFlow!CQ123/Dashboard!$E$88","v":0},{"$f":"CR36*CashFlow!CR123/Dashboard!$E$88","v":0},{"$f":"CS36*CashFlow!CS123/Dashboard!$E$88","v":0},{"$f":"CT36*CashFlow!CT123/Dashboard!$E$88","v":0},{"$f":"CU36*CashFlow!CU123/Dashboard!$E$88","v":0},{"$f":"CV36*CashFlow!CV123/Dashboard!$E$88","v":0},{"$f":"CW36*CashFlow!CW123/Dashboard!$E$88","v":0},{"$f":"CX36*CashFlow!CX123/Dashboard!$E$88","v":0},{"$f":"CY36*CashFlow!CY123/Dashboard!$E$88","v":0},{"$f":"CZ36*CashFlow!CZ123/Dashboard!$E$88","v":0},{"$f":"DA36*CashFlow!DA123/Dashboard!$E$88","v":0},{"$f":"DB36*CashFlow!DB123/Dashboard!$E$88","v":0},{"$f":"DC36*CashFlow!DC123/Dashboard!$E$88","v":0},{"$f":"DD36*CashFlow!DD123/Dashboard!$E$88","v":0},{"$f":"DE36*CashFlow!DE123/Dashboard!$E$88","v":0},{"$f":"DF36*CashFlow!DF123/Dashboard!$E$88","v":0},{"$f":"DG36*CashFlow!DG123/Dashboard!$E$88","v":0},{"$f":"DH36*CashFlow!DH123/Dashboard!$E$88","v":0},{"$f":"DI36*CashFlow!DI123/Dashboard!$E$88","v":0},{"$f":"DJ36*CashFlow!DJ123/Dashboard!$E$88","v":0},{"$f":"DK36*CashFlow!DK123/Dashboard!$E$88","v":0},{"$f":"DL36*CashFlow!DL123/Dashboard!$E$88","v":0},{"$f":"DM36*CashFlow!DM123/Dashboard!$E$88","v":0},{"$f":"DN36*CashFlow!DN123/Dashboard!$E$88","v":0},{"$f":"DO36*CashFlow!DO123/Dashboard!$E$88","v":0},{"$f":"DP36*CashFlow!DP123/Dashboard!$E$88","v":0},{"$f":"DQ36*CashFlow!DQ123/Dashboard!$E$88","v":0},{"$f":"DR36*CashFlow!DR123/Dashboard!$E$88","v":0},{"$f":"DS36*CashFlow!DS123/Dashboard!$E$88","v":0},{"$f":"DT36*CashFlow!DT123/Dashboard!$E$88","v":0},{"$f":"DU36*CashFlow!DU123/Dashboard!$E$88","v":0},{"$f":"DV36*CashFlow!DV123/Dashboard!$E$88","v":0},{"$f":"DW36*CashFlow!DW123/Dashboard!$E$88","v":0},{"$f":"DX36*CashFlow!DX123/Dashboard!$E$88","v":0},{"$f":"DY36*CashFlow!DY123/Dashboard!$E$88","v":0},{"$f":"DZ36*CashFlow!DZ123/Dashboard!$E$88","v":0},{"$f":"EA36*CashFlow!EA123/Dashboard!$E$88","v":0},{"$f":"EB36*CashFlow!EB123/Dashboard!$E$88","v":0},{"$f":"EC36*CashFlow!EC123/Dashboard!$E$88","v":0},{"$f":"ED36*CashFlow!ED123/Dashboard!$E$88","v":0},{"$f":"EE36*CashFlow!EE123/Dashboard!$E$88","v":0},{"$f":"EF36*CashFlow!EF123/Dashboard!$E$88","v":0},{"$f":"EG36*CashFlow!EG123/Dashboard!$E$88","v":0},{"$f":"EH36*CashFlow!EH123/Dashboard!$E$88","v":0},{"$f":"EI36*CashFlow!EI123/Dashboard!$E$88","v":0},{"$f":"EJ36*CashFlow!EJ123/Dashboard!$E$88","v":0},{"$f":"EK36*CashFlow!EK123/Dashboard!$E$88","v":0},{"$f":"EL36*CashFlow!EL123/Dashboard!$E$88","v":0},{"$f":"EM36*CashFlow!EM123/Dashboard!$E$88","v":0},{"$f":"EN36*CashFlow!EN123/Dashboard!$E$88","v":0},{"$f":"EO36*CashFlow!EO123/Dashboard!$E$88","v":0},{"$f":"EP36*CashFlow!EP123/Dashboard!$E$88","v":0},{"$f":"EQ36*CashFlow!EQ123/Dashboard!$E$88","v":0},{"$f":"ER36*CashFlow!ER123/Dashboard!$E$88","v":0},{"$f":"ES36*CashFlow!ES123/Dashboard!$E$88","v":0},{"$f":"ET36*CashFlow!ET123/Dashboard!$E$88","v":0},{"$f":"EU36*CashFlow!EU123/Dashboard!$E$88","v":0},{"$f":"EV36*CashFlow!EV123/Dashboard!$E$88","v":0},{"$f":"EW36*CashFlow!EW123/Dashboard!$E$88","v":0},{"$f":"EX36*CashFlow!EX123/Dashboard!$E$88","v":0},{"$f":"EY36*CashFlow!EY123/Dashboard!$E$88","v":0},{"$f":"EZ36*CashFlow!EZ123/Dashboard!$E$88","v":0},{"$f":"FA36*CashFlow!FA123/Dashboard!$E$88","v":0},{"$f":"FB36*CashFlow!FB123/Dashboard!$E$88","v":0},{"$f":"FC36*CashFlow!FC123/Dashboard!$E$88","v":0},{"$f":"FD36*CashFlow!FD123/Dashboard!$E$88","v":0},{"$f":"FE36*CashFlow!FE123/Dashboard!$E$88","v":0},{"$f":"FF36*CashFlow!FF123/Dashboard!$E$88","v":0}]
[null,"Инвестиционный платеж + возмещение НДС - возврат НДС",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M117:FF117)","v":716333.28463290504},{"$f":"CashFlow!M31+CashFlow!M51+CashFlow!M38","v":0},{"$f":"CashFlow!N31+CashFlow!N51+CashFlow!N38","v":0},{"$f":"CashFlow!O31+CashFlow!O51+CashFlow!O38","v":0},{"$f":"CashFlow!P31+CashFlow!P51+CashFlow!P38","v":0},{"$f":"CashFlow!Q31+CashFlow!Q51+CashFlow!Q38","v":0},{"$f":"CashFlow!R31+CashFlow!R51+CashFlow!R38","v":0},{"$f":"CashFlow!S31+CashFlow!S51+CashFlow!S38","v":0},{"$f":"CashFlow!T31+CashFlow!T51+CashFlow!T38","v":0},{"$f":"CashFlow!U31+CashFlow!U51+CashFlow!U38","v":0},{"$f":"CashFlow!V31+CashFlow!V51+CashFlow!V38","v":0},{"$f":"CashFlow!W31+CashFlow!W51+CashFlow!W38","v":0},{"$f":"CashFlow!X31+CashFlow!X51+CashFlow!X38","v":0},{"$f":"CashFlow!Y31+CashFlow!Y51+CashFlow!Y38","v":29357.746663533751},{"$f":"CashFlow!Z31+CashFlow!Z51+CashFlow!Z38","v":139886.79702702881},{"$f":"CashFlow!AA31+CashFlow!AA51+CashFlow!AA38","v":24464.788886278126},{"$f":"CashFlow!AB31+CashFlow!AB51+CashFlow!AB38","v":24464.788886278126},{"$f":"CashFlow!AC31+CashFlow!AC51+CashFlow!AC38","v":26895.300907612502},{"$f":"CashFlow!AD31+CashFlow!AD51+CashFlow!AD38","v":26895.300907612502},{"$f":"CashFlow!AE31+CashFlow!AE51+CashFlow!AE38","v":26895.300907612502},{"$f":"CashFlow!AF31+CashFlow!AF51+CashFlow!AF38","v":26895.300907612502},{"$f":"CashFlow!AG31+CashFlow!AG51+CashFlow!AG38","v":29591.927383837501},{"$f":"CashFlow!AH31+CashFlow!AH51+CashFlow!AH38","v":29591.927383837501},{"$f":"CashFlow!AI31+CashFlow!AI51+CashFlow!AI38","v":29591.927383837501},{"$f":"CashFlow!AJ31+CashFlow!AJ51+CashFlow!AJ38","v":29591.927383837501},{"$f":"CashFlow!AK31+CashFlow!AK51+CashFlow!AK38","v":32536.927351293754},{"$f":"CashFlow!AL31+CashFlow!AL51+CashFlow!AL38","v":32536.927351293754},{"$f":"CashFlow!AM31+CashFlow!AM51+CashFlow!AM38","v":32536.927351293754},{"$f":"CashFlow!AN31+CashFlow!AN51+CashFlow!AN38","v":32536.927351293754},{"$f":"CashFlow!AO31+CashFlow!AO51+CashFlow!AO38","v":35783.523700959377},{"$f":"CashFlow!AP31+CashFlow!AP51+CashFlow!AP38","v":35783.523700959377},{"$f":"CashFlow!AQ31+CashFlow!AQ51+CashFlow!AQ38","v":27555.264755741202},{"$f":"CashFlow!AR31+CashFlow!AR51+CashFlow!AR38","v":42940.228441151252},{"$f":"CashFlow!AS31+CashFlow!AS51+CashFlow!AS38","v":0},{"$f":"CashFlow!AT31+CashFlow!AT51+CashFlow!AT38","v":0},{"$f":"CashFlow!AU31+CashFlow!AU51+CashFlow!AU38","v":0},{"$f":"CashFlow!AV31+CashFlow!AV51+CashFlow!AV38","v":0},{"$f":"CashFlow!AW31+CashFlow!AW51+CashFlow!AW38","v":0},{"$f":"CashFlow!AX31+CashFlow!AX51+CashFlow!AX38","v":0},{"$f":"CashFlow!AY31+CashFlow!AY51+CashFlow!AY38","v":0},{"$f":"CashFlow!AZ31+CashFlow!AZ51+CashFlow!AZ38","v":0},{"$f":"CashFlow!BA31+CashFlow!BA51+CashFlow!BA38","v":0},{"$f":"CashFlow!BB31+CashFlow!BB51+CashFlow!BB38","v":0},{"$f":"CashFlow!BC31+CashFlow!BC51+CashFlow!BC38","v":0},{"$f":"CashFlow!BD31+CashFlow!BD51+CashFlow!BD38","v":0},{"$f":"CashFlow!BE31+CashFlow!BE51+CashFlow!BE38","v":0},{"$f":"CashFlow!BF31+CashFlow!BF51+CashFlow!BF38","v":0},{"$f":"CashFlow!BG31+CashFlow!BG51+CashFlow!BG38","v":0},{"$f":"CashFlow!BH31+CashFlow!BH51+CashFlow!BH38","v":0},{"$f":"CashFlow!BI31+CashFlow!BI51+CashFlow!BI38","v":0},{"$f":"CashFlow!BJ31+CashFlow!BJ51+CashFlow!BJ38","v":0},{"$f":"CashFlow!BK31+CashFlow!BK51+CashFlow!BK38","v":0},{"$f":"CashFlow!BL31+CashFlow!BL51+CashFlow!BL38","v":0},{"$f":"CashFlow!BM31+CashFlow!BM51+CashFlow!BM38","v":0},{"$f":"CashFlow!BN31+CashFlow!BN51+CashFlow!BN38","v":0},{"$f":"CashFlow!BO31+CashFlow!BO51+CashFlow!BO38","v":0},{"$f":"CashFlow!BP31+CashFlow!BP51+CashFlow!BP38","v":0},{"$f":"CashFlow!BQ31+CashFlow!BQ51+CashFlow!BQ38","v":0},{"$f":"CashFlow!BR31+CashFlow!BR51+CashFlow!BR38","v":0},{"$f":"CashFlow!BS31+CashFlow!BS51+CashFlow!BS38","v":0},{"$f":"CashFlow!BT31+CashFlow!BT51+CashFlow!BT38","v":0},{"$f":"CashFlow!BU31+CashFlow!BU51+CashFlow!BU38","v":0},{"$f":"CashFlow!BV31+CashFlow!BV51+CashFlow!BV38","v":0},{"$f":"CashFlow!BW31+CashFlow!BW51+CashFlow!BW38","v":0},{"$f":"CashFlow!BX31+CashFlow!BX51+CashFlow!BX38","v":0},{"$f":"CashFlow!BY31+CashFlow!BY51+CashFlow!BY38","v":0},{"$f":"CashFlow!BZ31+CashFlow!BZ51+CashFlow!BZ38","v":0},{"$f":"CashFlow!CA31+CashFlow!CA51+CashFlow!CA38","v":0},{"$f":"CashFlow!CB31+CashFlow!CB51+CashFlow!CB38","v":0},{"$f":"CashFlow!CC31+CashFlow!CC51+CashFlow!CC38","v":0},{"$f":"CashFlow!CD31+CashFlow!CD51+CashFlow!CD38","v":0},{"$f":"CashFlow!CE31+CashFlow!CE51+CashFlow!CE38","v":0},{"$f":"CashFlow!CF31+CashFlow!CF51+CashFlow!CF38","v":0},{"$f":"CashFlow!CG31+CashFlow!CG51+CashFlow!CG38","v":0},{"$f":"CashFlow!CH31+CashFlow!CH51+CashFlow!CH38","v":0},{"$f":"CashFlow!CI31+CashFlow!CI51+CashFlow!CI38","v":0},{"$f":"CashFlow!CJ31+CashFlow!CJ51+CashFlow!CJ38","v":0},{"$f":"CashFlow!CK31+CashFlow!CK51+CashFlow!CK38","v":0},{"$f":"CashFlow!CL31+CashFlow!CL51+CashFlow!CL38","v":0},{"$f":"CashFlow!CM31+CashFlow!CM51+CashFlow!CM38","v":0},{"$f":"CashFlow!CN31+CashFlow!CN51+CashFlow!CN38","v":0},{"$f":"CashFlow!CO31+CashFlow!CO51+CashFlow!CO38","v":0},{"$f":"CashFlow!CP31+CashFlow!CP51+CashFlow!CP38","v":0},{"$f":"CashFlow!CQ31+CashFlow!CQ51+CashFlow!CQ38","v":0},{"$f":"CashFlow!CR31+CashFlow!CR51+CashFlow!CR38","v":0},{"$f":"CashFlow!CS31+CashFlow!CS51+CashFlow!CS38","v":0},{"$f":"CashFlow!CT31+CashFlow!CT51+CashFlow!CT38","v":0},{"$f":"CashFlow!CU31+CashFlow!CU51+CashFlow!CU38","v":0},{"$f":"CashFlow!CV31+CashFlow!CV51+CashFlow!CV38","v":0},{"$f":"CashFlow!CW31+CashFlow!CW51+CashFlow!CW38","v":0},{"$f":"CashFlow!CX31+CashFlow!CX51+CashFlow!CX38","v":0},{"$f":"CashFlow!CY31+CashFlow!CY51+CashFlow!CY38","v":0},{"$f":"CashFlow!CZ31+CashFlow!CZ51+CashFlow!CZ38","v":0},{"$f":"CashFlow!DA31+CashFlow!DA51+CashFlow!DA38","v":0},{"$f":"CashFlow!DB31+CashFlow!DB51+CashFlow!DB38","v":0},{"$f":"CashFlow!DC31+CashFlow!DC51+CashFlow!DC38","v":0},{"$f":"CashFlow!DD31+CashFlow!DD51+CashFlow!DD38","v":0},{"$f":"CashFlow!DE31+CashFlow!DE51+CashFlow!DE38","v":0},{"$f":"CashFlow!DF31+CashFlow!DF51+CashFlow!DF38","v":0},{"$f":"CashFlow!DG31+CashFlow!DG51+CashFlow!DG38","v":0},{"$f":"CashFlow!DH31+CashFlow!DH51+CashFlow!DH38","v":0},{"$f":"CashFlow!DI31+CashFlow!DI51+CashFlow!DI38","v":0},{"$f":"CashFlow!DJ31+CashFlow!DJ51+CashFlow!DJ38","v":0},{"$f":"CashFlow!DK31+CashFlow!DK51+CashFlow!DK38","v":0},{"$f":"CashFlow!DL31+CashFlow!DL51+CashFlow!DL38","v":0},{"$f":"CashFlow!DM31+CashFlow!DM51+CashFlow!DM38","v":0},{"$f":"CashFlow!DN31+CashFlow!DN51+CashFlow!DN38","v":0},{"$f":"CashFlow!DO31+CashFlow!DO51+CashFlow!DO38","v":0},{"$f":"CashFlow!DP31+CashFlow!DP51+CashFlow!DP38","v":0},{"$f":"CashFlow!DQ31+CashFlow!DQ51+CashFlow!DQ38","v":0},{"$f":"CashFlow!DR31+CashFlow!DR51+CashFlow!DR38","v":0},{"$f":"CashFlow!DS31+CashFlow!DS51+CashFlow!DS38","v":0},{"$f":"CashFlow!DT31+CashFlow!DT51+CashFlow!DT38","v":0},{"$f":"CashFlow!DU31+CashFlow!DU51+CashFlow!DU38","v":0},{"$f":"CashFlow!DV31+CashFlow!DV51+CashFlow!DV38","v":0},{"$f":"CashFlow!DW31+CashFlow!DW51+CashFlow!DW38","v":0},{"$f":"CashFlow!DX31+CashFlow!DX51+CashFlow!DX38","v":0},{"$f":"CashFlow!DY31+CashFlow!DY51+CashFlow!DY38","v":0},{"$f":"CashFlow!DZ31+CashFlow!DZ51+CashFlow!DZ38","v":0},{"$f":"CashFlow!EA31+CashFlow!EA51+CashFlow!EA38","v":0},{"$f":"CashFlow!EB31+CashFlow!EB51+CashFlow!EB38","v":0},{"$f":"CashFlow!EC31+CashFlow!EC51+CashFlow!EC38","v":0},{"$f":"CashFlow!ED31+CashFlow!ED51+CashFlow!ED38","v":0},{"$f":"CashFlow!EE31+CashFlow!EE51+CashFlow!EE38","v":0},{"$f":"CashFlow!EF31+CashFlow!EF51+CashFlow!EF38","v":0},{"$f":"CashFlow!EG31+CashFlow!EG51+CashFlow!EG38","v":0},{"$f":"CashFlow!EH31+CashFlow!EH51+CashFlow!EH38","v":0},{"$f":"CashFlow!EI31+CashFlow!EI51+CashFlow!EI38","v":0},{"$f":"CashFlow!EJ31+CashFlow!EJ51+CashFlow!EJ38","v":0},{"$f":"CashFlow!EK31+CashFlow!EK51+CashFlow!EK38","v":0},{"$f":"CashFlow!EL31+CashFlow!EL51+CashFlow!EL38","v":0},{"$f":"CashFlow!EM31+CashFlow!EM51+CashFlow!EM38","v":0},{"$f":"CashFlow!EN31+CashFlow!EN51+CashFlow!EN38","v":0},{"$f":"CashFlow!EO31+CashFlow!EO51+CashFlow!EO38","v":0},{"$f":"CashFlow!EP31+CashFlow!EP51+CashFlow!EP38","v":0},{"$f":"CashFlow!EQ31+CashFlow!EQ51+CashFlow!EQ38","v":0},{"$f":"CashFlow!ER31+CashFlow!ER51+CashFlow!ER38","v":0},{"$f":"CashFlow!ES31+CashFlow!ES51+CashFlow!ES38","v":0},{"$f":"CashFlow!ET31+CashFlow!ET51+CashFlow!ET38","v":0},{"$f":"CashFlow!EU31+CashFlow!EU51+CashFlow!EU38","v":0},{"$f":"CashFlow!EV31+CashFlow!EV51+CashFlow!EV38","v":0},{"$f":"CashFlow!EW31+CashFlow!EW51+CashFlow!EW38","v":0},{"$f":"CashFlow!EX31+CashFlow!EX51+CashFlow!EX38","v":0},{"$f":"CashFlow!EY31+CashFlow!EY51+CashFlow!EY38","v":0},{"$f":"CashFlow!EZ31+CashFlow!EZ51+CashFlow!EZ38","v":0},{"$f":"CashFlow!FA31+CashFlow!FA51+CashFlow!FA38","v":0},{"$f":"CashFlow!FB31+CashFlow!FB51+CashFlow!FB38","v":0},{"$f":"CashFlow!FC31+CashFlow!FC51+CashFlow!FC38","v":0},{"$f":"CashFlow!FD31+CashFlow!FD51+CashFlow!FD38","v":0},{"$f":"CashFlow!FE31+CashFlow!FE51+CashFlow!FE38","v":0},{"$f":"CashFlow!FF31+CashFlow!FF51+CashFlow!FF38","v":0}]
[null,"Уплата банковских процентов на периоде погашения банковского кредита",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M118:FF118)","v":106554.85061288479},{"$f":"M73*M36","v":0},{"$f":"N73*N36","v":0},0,0,0,0,0,0,0,0,0,0,13927.511314107562,13606.592656946881,10355.378289202055,9500.4421583368912,8952.8013404128924,8377.6484542721519,7683.7415920531394,6873.3759360640452,6147.0886531497472,5464.3589092307275,4691.2809548748874,3820.3885100208126,3051.2887969632297,2245.0324630885993,1379.452823817461,478.46776034370583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ73*BZ36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL73*EL36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Поток, доступный для выплаты тела по кредиту",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M119:FF119)","v":522870.41161623655},{"$f":"M116-M118","v":0},{"$f":"N116-N118","v":0},0,0,0,0,0,0,0,0,0,0,17094.704060035197,{"$f":"Z116-Z118","v":117262.17833116042},23220.607347835205,23818.028997021946,24292.528872064264,25027.27330543226,25816.751270781224,26555.559158488344,{"$f":"AG116-AG118","v":27134.638718434748},27959.143652769326,28812.196676580421,29596.709716129517,30288.760015970191,31219.028915222345,32112.514590658408,32659.787987652733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ116-BZ118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL116-EL118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Выплата тела по кредиту",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M120:FF120)","v":507846.31651450001},0,{"$f":"MAX(0,MIN(N117,IF(SUM($M$120:M120)<$D$110,MIN(N119,$D$110-SUM($M$120:M120)),0)))","v":0},{"$f":"MAX(0,MIN(O117,IF(SUM($M$120:N120)<$D$110,MIN(O119,$D$110-SUM($M$120:N120)),0)))","v":0},{"$f":"MAX(0,MIN(P117,IF(SUM($M$120:O120)<$D$110,MIN(P119,$D$110-SUM($M$120:O120)),0)))","v":0},{"$f":"MAX(0,MIN(Q117,IF(SUM($M$120:P120)<$D$110,MIN(Q119,$D$110-SUM($M$120:P120)),0)))","v":0},{"$f":"MAX(0,MIN(R117,IF(SUM($M$120:Q120)<$D$110,MIN(R119,$D$110-SUM($M$120:Q120)),0)))","v":0},{"$f":"MAX(0,MIN(S117,IF(SUM($M$120:R120)<$D$110,MIN(S119,$D$110-SUM($M$120:R120)),0)))","v":0},{"$f":"MAX(0,MIN(T117,IF(SUM($M$120:S120)<$D$110,MIN(T119,$D$110-SUM($M$120:S120)),0)))","v":0},{"$f":"MAX(0,MIN(U117,IF(SUM($M$120:T120)<$D$110,MIN(U119,$D$110-SUM($M$120:T120)),0)))","v":0},{"$f":"MAX(0,MIN(V117,IF(SUM($M$120:U120)<$D$110,MIN(V119,$D$110-SUM($M$120:U120)),0)))","v":0},{"$f":"MAX(0,MIN(W117,IF(SUM($M$120:V120)<$D$110,MIN(W119,$D$110-SUM($M$120:V120)),0)))","v":0},{"$f":"MAX(0,MIN(X117,IF(SUM($M$120:W120)<$D$110,MIN(X119,$D$110-SUM($M$120:W120)),0)))","v":0},{"$f":"MAX(0,MIN(Y117,IF(SUM($M$120:X120)<$D$110,MIN(Y119,$D$110-SUM($M$120:X120)),0)))","v":17094.704060035197},{"$f":"MAX(0,MIN(Z117,IF(SUM($M$120:Y120)<$D$110,MIN(Z119,$D$110-SUM($M$120:Y120)),0)))","v":117262.17833116042},{"$f":"MAX(0,MIN(AA117,IF(SUM($M$120:Z120)<$D$110,MIN(AA119,$D$110-SUM($M$120:Z120)),0)))","v":23220.607347835205},{"$f":"MAX(0,MIN(AB117,IF(SUM($M$120:AA120)<$D$110,MIN(AB119,$D$110-SUM($M$120:AA120)),0)))","v":23818.028997021946},{"$f":"MAX(0,MIN(AC117,IF(SUM($M$120:AB120)<$D$110,MIN(AC119,$D$110-SUM($M$120:AB120)),0)))","v":24292.528872064264},{"$f":"MAX(0,MIN(AD117,IF(SUM($M$120:AC120)<$D$110,MIN(AD119,$D$110-SUM($M$120:AC120)),0)))","v":25027.27330543226},{"$f":"MAX(0,MIN(AE117,IF(SUM($M$120:AD120)<$D$110,MIN(AE119,$D$110-SUM($M$120:AD120)),0)))","v":25816.751270781224},{"$f":"MAX(0,MIN(AF117,IF(SUM($M$120:AE120)<$D$110,MIN(AF119,$D$110-SUM($M$120:AE120)),0)))","v":26555.559158488344},{"$f":"MAX(0,MIN(AG117,IF(SUM($M$120:AF120)<$D$110,MIN(AG119,$D$110-SUM($M$120:AF120)),0)))","v":27134.638718434748},{"$f":"MAX(0,MIN(AH117,IF(SUM($M$120:AG120)<$D$110,MIN(AH119,$D$110-SUM($M$120:AG120)),0)))","v":27959.143652769326},{"$f":"MAX(0,MIN(AI117,IF(SUM($M$120:AH120)<$D$110,MIN(AI119,$D$110-SUM($M$120:AH120)),0)))","v":28812.196676580421},{"$f":"MAX(0,MIN(AJ117,IF(SUM($M$120:AI120)<$D$110,MIN(AJ119,$D$110-SUM($M$120:AI120)),0)))","v":29591.927383837501},{"$f":"MAX(0,MIN(AK117,IF(SUM($M$120:AJ120)<$D$110,MIN(AK119,$D$110-SUM($M$120:AJ120)),0)))","v":30288.760015970191},{"$f":"MAX(0,MIN(AL117,IF(SUM($M$120:AK120)<$D$110,MIN(AL119,$D$110-SUM($M$120:AK120)),0)))","v":31219.028915222345},{"$f":"MAX(0,MIN(AM117,IF(SUM($M$120:AL120)<$D$110,MIN(AM119,$D$110-SUM($M$120:AL120)),0)))","v":32112.514590658408},{"$f":"MAX(0,MIN(AN117,IF(SUM($M$120:AM120)<$D$110,MIN(AN119,$D$110-SUM($M$120:AM120)),0)))","v":17640.475218208216},{"$f":"MAX(0,MIN(AO117,IF(SUM($M$120:AN120)<$D$110,MIN(AO119,$D$110-SUM($M$120:AN120)),0)))","v":0},{"$f":"MAX(0,MIN(AP117,IF(SUM($M$120:AO120)<$D$110,MIN(AP119,$D$110-SUM($M$120:AO120)),0)))","v":0},{"$f":"MAX(0,MIN(AQ117,IF(SUM($M$120:AP120)<$D$110,MIN(AQ119,$D$110-SUM($M$120:AP120)),0)))","v":0},{"$f":"MAX(0,MIN(AR117,IF(SUM($M$120:AQ120)<$D$110,MIN(AR119,$D$110-SUM($M$120:AQ120)),0)))","v":0},{"$f":"MAX(0,MIN(AS117,IF(SUM($M$120:AR120)<$D$110,MIN(AS119,$D$110-SUM($M$120:AR120)),0)))","v":0},{"$f":"MAX(0,MIN(AT117,IF(SUM($M$120:AS120)<$D$110,MIN(AT119,$D$110-SUM($M$120:AS120)),0)))","v":0},{"$f":"MAX(0,MIN(AU117,IF(SUM($M$120:AT120)<$D$110,MIN(AU119,$D$110-SUM($M$120:AT120)),0)))","v":0},{"$f":"MAX(0,MIN(AV117,IF(SUM($M$120:AU120)<$D$110,MIN(AV119,$D$110-SUM($M$120:AU120)),0)))","v":0},{"$f":"MAX(0,MIN(AW117,IF(SUM($M$120:AV120)<$D$110,MIN(AW119,$D$110-SUM($M$120:AV120)),0)))","v":0},{"$f":"MAX(0,MIN(AX117,IF(SUM($M$120:AW120)<$D$110,MIN(AX119,$D$110-SUM($M$120:AW120)),0)))","v":0},{"$f":"MAX(0,MIN(AY117,IF(SUM($M$120:AX120)<$D$110,MIN(AY119,$D$110-SUM($M$120:AX120)),0)))","v":0},{"$f":"MAX(0,MIN(AZ117,IF(SUM($M$120:AY120)<$D$110,MIN(AZ119,$D$110-SUM($M$120:AY120)),0)))","v":0},{"$f":"MAX(0,MIN(BA117,IF(SUM($M$120:AZ120)<$D$110,MIN(BA119,$D$110-SUM($M$120:AZ120)),0)))","v":0},{"$f":"MAX(0,MIN(BB117,IF(SUM($M$120:BA120)<$D$110,MIN(BB119,$D$110-SUM($M$120:BA120)),0)))","v":0},{"$f":"MAX(0,MIN(BC117,IF(SUM($M$120:BB120)<$D$110,MIN(BC119,$D$110-SUM($M$120:BB120)),0)))","v":0},{"$f":"MAX(0,MIN(BD117,IF(SUM($M$120:BC120)<$D$110,MIN(BD119,$D$110-SUM($M$120:BC120)),0)))","v":0},{"$f":"MAX(0,MIN(BE117,IF(SUM($M$120:BD120)<$D$110,MIN(BE119,$D$110-SUM($M$120:BD120)),0)))","v":0},{"$f":"MAX(0,MIN(BF117,IF(SUM($M$120:BE120)<$D$110,MIN(BF119,$D$110-SUM($M$120:BE120)),0)))","v":0},{"$f":"MAX(0,MIN(BG117,IF(SUM($M$120:BF120)<$D$110,MIN(BG119,$D$110-SUM($M$120:BF120)),0)))","v":0},{"$f":"MAX(0,MIN(BH117,IF(SUM($M$120:BG120)<$D$110,MIN(BH119,$D$110-SUM($M$120:BG120)),0)))","v":0},{"$f":"MAX(0,MIN(BI117,IF(SUM($M$120:BH120)<$D$110,MIN(BI119,$D$110-SUM($M$120:BH120)),0)))","v":0},{"$f":"MAX(0,MIN(BJ117,IF(SUM($M$120:BI120)<$D$110,MIN(BJ119,$D$110-SUM($M$120:BI120)),0)))","v":0},{"$f":"MAX(0,MIN(BK117,IF(SUM($M$120:BJ120)<$D$110,MIN(BK119,$D$110-SUM($M$120:BJ120)),0)))","v":0},{"$f":"MAX(0,MIN(BL117,IF(SUM($M$120:BK120)<$D$110,MIN(BL119,$D$110-SUM($M$120:BK120)),0)))","v":0},{"$f":"MAX(0,MIN(BM117,IF(SUM($M$120:BL120)<$D$110,MIN(BM119,$D$110-SUM($M$120:BL120)),0)))","v":0},{"$f":"MAX(0,MIN(BN117,IF(SUM($M$120:BM120)<$D$110,MIN(BN119,$D$110-SUM($M$120:BM120)),0)))","v":0},{"$f":"MAX(0,MIN(BO117,IF(SUM($M$120:BN120)<$D$110,MIN(BO119,$D$110-SUM($M$120:BN120)),0)))","v":0},{"$f":"MAX(0,MIN(BP117,IF(SUM($M$120:BO120)<$D$110,MIN(BP119,$D$110-SUM($M$120:BO120)),0)))","v":0},{"$f":"MAX(0,MIN(BQ117,IF(SUM($M$120:BP120)<$D$110,MIN(BQ119,$D$110-SUM($M$120:BP120)),0)))","v":0},{"$f":"MAX(0,MIN(BR117,IF(SUM($M$120:BQ120)<$D$110,MIN(BR119,$D$110-SUM($M$120:BQ120)),0)))","v":0},{"$f":"MAX(0,MIN(BS117,IF(SUM($M$120:BR120)<$D$110,MIN(BS119,$D$110-SUM($M$120:BR120)),0)))","v":0},{"$f":"MAX(0,MIN(BT117,IF(SUM($M$120:BS120)<$D$110,MIN(BT119,$D$110-SUM($M$120:BS120)),0)))","v":0},{"$f":"MAX(0,MIN(BU117,IF(SUM($M$120:BT120)<$D$110,MIN(BU119,$D$110-SUM($M$120:BT120)),0)))","v":0},{"$f":"MAX(0,MIN(BV117,IF(SUM($M$120:BU120)<$D$110,MIN(BV119,$D$110-SUM($M$120:BU120)),0)))","v":0},{"$f":"MAX(0,MIN(BW117,IF(SUM($M$120:BV120)<$D$110,MIN(BW119,$D$110-SUM($M$120:BV120)),0)))","v":0},{"$f":"MAX(0,MIN(BX117,IF(SUM($M$120:BW120)<$D$110,MIN(BX119,$D$110-SUM($M$120:BW120)),0)))","v":0},{"$f":"MAX(0,MIN(BY117,IF(SUM($M$120:BX120)<$D$110,MIN(BY119,$D$110-SUM($M$120:BX120)),0)))","v":0},{"$f":"MAX(0,MIN(BZ117,IF(SUM($M$120:BY120)<$D$110,MIN(BZ119,$D$110-SUM($M$120:BY120)),0)))","v":0},{"$f":"MAX(0,MIN(CA117,IF(SUM($M$120:BZ120)<$D$110,MIN(CA119,$D$110-SUM($M$120:BZ120)),0)))","v":0},{"$f":"MAX(0,MIN(CB117,IF(SUM($M$120:CA120)<$D$110,MIN(CB119,$D$110-SUM($M$120:CA120)),0)))","v":0},{"$f":"MAX(0,MIN(CC117,IF(SUM($M$120:CB120)<$D$110,MIN(CC119,$D$110-SUM($M$120:CB120)),0)))","v":0},{"$f":"MAX(0,MIN(CD117,IF(SUM($M$120:CC120)<$D$110,MIN(CD119,$D$110-SUM($M$120:CC120)),0)))","v":0},{"$f":"MAX(0,MIN(CE117,IF(SUM($M$120:CD120)<$D$110,MIN(CE119,$D$110-SUM($M$120:CD120)),0)))","v":0},{"$f":"MAX(0,MIN(CF117,IF(SUM($M$120:CE120)<$D$110,MIN(CF119,$D$110-SUM($M$120:CE120)),0)))","v":0},{"$f":"MAX(0,MIN(CG117,IF(SUM($M$120:CF120)<$D$110,MIN(CG119,$D$110-SUM($M$120:CF120)),0)))","v":0},{"$f":"MAX(0,MIN(CH117,IF(SUM($M$120:CG120)<$D$110,MIN(CH119,$D$110-SUM($M$120:CG120)),0)))","v":0},{"$f":"MAX(0,MIN(CI117,IF(SUM($M$120:CH120)<$D$110,MIN(CI119,$D$110-SUM($M$120:CH120)),0)))","v":0},{"$f":"MAX(0,MIN(CJ117,IF(SUM($M$120:CI120)<$D$110,MIN(CJ119,$D$110-SUM($M$120:CI120)),0)))","v":0},{"$f":"MAX(0,MIN(CK117,IF(SUM($M$120:CJ120)<$D$110,MIN(CK119,$D$110-SUM($M$120:CJ120)),0)))","v":0},{"$f":"MAX(0,MIN(CL117,IF(SUM($M$120:CK120)<$D$110,MIN(CL119,$D$110-SUM($M$120:CK120)),0)))","v":0},{"$f":"MAX(0,MIN(CM117,IF(SUM($M$120:CL120)<$D$110,MIN(CM119,$D$110-SUM($M$120:CL120)),0)))","v":0},{"$f":"MAX(0,MIN(CN117,IF(SUM($M$120:CM120)<$D$110,MIN(CN119,$D$110-SUM($M$120:CM120)),0)))","v":0},{"$f":"MAX(0,MIN(CO117,IF(SUM($M$120:CN120)<$D$110,MIN(CO119,$D$110-SUM($M$120:CN120)),0)))","v":0},{"$f":"MAX(0,MIN(CP117,IF(SUM($M$120:CO120)<$D$110,MIN(CP119,$D$110-SUM($M$120:CO120)),0)))","v":0},{"$f":"MAX(0,MIN(CQ117,IF(SUM($M$120:CP120)<$D$110,MIN(CQ119,$D$110-SUM($M$120:CP120)),0)))","v":0},{"$f":"MAX(0,MIN(CR117,IF(SUM($M$120:CQ120)<$D$110,MIN(CR119,$D$110-SUM($M$120:CQ120)),0)))","v":0},{"$f":"MAX(0,MIN(CS117,IF(SUM($M$120:CR120)<$D$110,MIN(CS119,$D$110-SUM($M$120:CR120)),0)))","v":0},{"$f":"MAX(0,MIN(CT117,IF(SUM($M$120:CS120)<$D$110,MIN(CT119,$D$110-SUM($M$120:CS120)),0)))","v":0},{"$f":"MAX(0,MIN(CU117,IF(SUM($M$120:CT120)<$D$110,MIN(CU119,$D$110-SUM($M$120:CT120)),0)))","v":0},{"$f":"MAX(0,MIN(CV117,IF(SUM($M$120:CU120)<$D$110,MIN(CV119,$D$110-SUM($M$120:CU120)),0)))","v":0},{"$f":"MAX(0,MIN(CW117,IF(SUM($M$120:CV120)<$D$110,MIN(CW119,$D$110-SUM($M$120:CV120)),0)))","v":0},{"$f":"MAX(0,MIN(CX117,IF(SUM($M$120:CW120)<$D$110,MIN(CX119,$D$110-SUM($M$120:CW120)),0)))","v":0},{"$f":"MAX(0,MIN(CY117,IF(SUM($M$120:CX120)<$D$110,MIN(CY119,$D$110-SUM($M$120:CX120)),0)))","v":0},{"$f":"MAX(0,MIN(CZ117,IF(SUM($M$120:CY120)<$D$110,MIN(CZ119,$D$110-SUM($M$120:CY120)),0)))","v":0},{"$f":"MAX(0,MIN(DA117,IF(SUM($M$120:CZ120)<$D$110,MIN(DA119,$D$110-SUM($M$120:CZ120)),0)))","v":0},{"$f":"MAX(0,MIN(DB117,IF(SUM($M$120:DA120)<$D$110,MIN(DB119,$D$110-SUM($M$120:DA120)),0)))","v":0},{"$f":"MAX(0,MIN(DC117,IF(SUM($M$120:DB120)<$D$110,MIN(DC119,$D$110-SUM($M$120:DB120)),0)))","v":0},{"$f":"MAX(0,MIN(DD117,IF(SUM($M$120:DC120)<$D$110,MIN(DD119,$D$110-SUM($M$120:DC120)),0)))","v":0},{"$f":"MAX(0,MIN(DE117,IF(SUM($M$120:DD120)<$D$110,MIN(DE119,$D$110-SUM($M$120:DD120)),0)))","v":0},{"$f":"MAX(0,MIN(DF117,IF(SUM($M$120:DE120)<$D$110,MIN(DF119,$D$110-SUM($M$120:DE120)),0)))","v":0},{"$f":"MAX(0,MIN(DG117,IF(SUM($M$120:DF120)<$D$110,MIN(DG119,$D$110-SUM($M$120:DF120)),0)))","v":0},{"$f":"MAX(0,MIN(DH117,IF(SUM($M$120:DG120)<$D$110,MIN(DH119,$D$110-SUM($M$120:DG120)),0)))","v":0},{"$f":"MAX(0,MIN(DI117,IF(SUM($M$120:DH120)<$D$110,MIN(DI119,$D$110-SUM($M$120:DH120)),0)))","v":0},{"$f":"MAX(0,MIN(DJ117,IF(SUM($M$120:DI120)<$D$110,MIN(DJ119,$D$110-SUM($M$120:DI120)),0)))","v":0},{"$f":"MAX(0,MIN(DK117,IF(SUM($M$120:DJ120)<$D$110,MIN(DK119,$D$110-SUM($M$120:DJ120)),0)))","v":0},{"$f":"MAX(0,MIN(DL117,IF(SUM($M$120:DK120)<$D$110,MIN(DL119,$D$110-SUM($M$120:DK120)),0)))","v":0},{"$f":"MAX(0,MIN(DM117,IF(SUM($M$120:DL120)<$D$110,MIN(DM119,$D$110-SUM($M$120:DL120)),0)))","v":0},{"$f":"MAX(0,MIN(DN117,IF(SUM($M$120:DM120)<$D$110,MIN(DN119,$D$110-SUM($M$120:DM120)),0)))","v":0},{"$f":"MAX(0,MIN(DO117,IF(SUM($M$120:DN120)<$D$110,MIN(DO119,$D$110-SUM($M$120:DN120)),0)))","v":0},{"$f":"MAX(0,MIN(DP117,IF(SUM($M$120:DO120)<$D$110,MIN(DP119,$D$110-SUM($M$120:DO120)),0)))","v":0},{"$f":"MAX(0,MIN(DQ117,IF(SUM($M$120:DP120)<$D$110,MIN(DQ119,$D$110-SUM($M$120:DP120)),0)))","v":0},{"$f":"MAX(0,MIN(DR117,IF(SUM($M$120:DQ120)<$D$110,MIN(DR119,$D$110-SUM($M$120:DQ120)),0)))","v":0},{"$f":"MAX(0,MIN(DS117,IF(SUM($M$120:DR120)<$D$110,MIN(DS119,$D$110-SUM($M$120:DR120)),0)))","v":0},{"$f":"MAX(0,MIN(DT117,IF(SUM($M$120:DS120)<$D$110,MIN(DT119,$D$110-SUM($M$120:DS120)),0)))","v":0},{"$f":"MAX(0,MIN(DU117,IF(SUM($M$120:DT120)<$D$110,MIN(DU119,$D$110-SUM($M$120:DT120)),0)))","v":0},{"$f":"MAX(0,MIN(DV117,IF(SUM($M$120:DU120)<$D$110,MIN(DV119,$D$110-SUM($M$120:DU120)),0)))","v":0},{"$f":"MAX(0,MIN(DW117,IF(SUM($M$120:DV120)<$D$110,MIN(DW119,$D$110-SUM($M$120:DV120)),0)))","v":0},{"$f":"MAX(0,MIN(DX117,IF(SUM($M$120:DW120)<$D$110,MIN(DX119,$D$110-SUM($M$120:DW120)),0)))","v":0},{"$f":"MAX(0,MIN(DY117,IF(SUM($M$120:DX120)<$D$110,MIN(DY119,$D$110-SUM($M$120:DX120)),0)))","v":0},{"$f":"MAX(0,MIN(DZ117,IF(SUM($M$120:DY120)<$D$110,MIN(DZ119,$D$110-SUM($M$120:DY120)),0)))","v":0},{"$f":"MAX(0,MIN(EA117,IF(SUM($M$120:DZ120)<$D$110,MIN(EA119,$D$110-SUM($M$120:DZ120)),0)))","v":0},{"$f":"MAX(0,MIN(EB117,IF(SUM($M$120:EA120)<$D$110,MIN(EB119,$D$110-SUM($M$120:EA120)),0)))","v":0},{"$f":"MAX(0,MIN(EC117,IF(SUM($M$120:EB120)<$D$110,MIN(EC119,$D$110-SUM($M$120:EB120)),0)))","v":0},{"$f":"MAX(0,MIN(ED117,IF(SUM($M$120:EC120)<$D$110,MIN(ED119,$D$110-SUM($M$120:EC120)),0)))","v":0},{"$f":"MAX(0,MIN(EE117,IF(SUM($M$120:ED120)<$D$110,MIN(EE119,$D$110-SUM($M$120:ED120)),0)))","v":0},{"$f":"MAX(0,MIN(EF117,IF(SUM($M$120:EE120)<$D$110,MIN(EF119,$D$110-SUM($M$120:EE120)),0)))","v":0},{"$f":"MAX(0,MIN(EG117,IF(SUM($M$120:EF120)<$D$110,MIN(EG119,$D$110-SUM($M$120:EF120)),0)))","v":0},{"$f":"MAX(0,MIN(EH117,IF(SUM($M$120:EG120)<$D$110,MIN(EH119,$D$110-SUM($M$120:EG120)),0)))","v":0},{"$f":"MAX(0,MIN(EI117,IF(SUM($M$120:EH120)<$D$110,MIN(EI119,$D$110-SUM($M$120:EH120)),0)))","v":0},{"$f":"MAX(0,MIN(EJ117,IF(SUM($M$120:EI120)<$D$110,MIN(EJ119,$D$110-SUM($M$120:EI120)),0)))","v":0},{"$f":"MAX(0,MIN(EK117,IF(SUM($M$120:EJ120)<$D$110,MIN(EK119,$D$110-SUM($M$120:EJ120)),0)))","v":0},{"$f":"MAX(0,MIN(EL117,IF(SUM($M$120:EK120)<$D$110,MIN(EL119,$D$110-SUM($M$120:EK120)),0)))","v":0},{"$f":"MAX(0,MIN(EM117,IF(SUM($M$120:EL120)<$D$110,MIN(EM119,$D$110-SUM($M$120:EL120)),0)))","v":0},{"$f":"MAX(0,MIN(EN117,IF(SUM($M$120:EM120)<$D$110,MIN(EN119,$D$110-SUM($M$120:EM120)),0)))","v":0},{"$f":"MAX(0,MIN(EO117,IF(SUM($M$120:EN120)<$D$110,MIN(EO119,$D$110-SUM($M$120:EN120)),0)))","v":0},{"$f":"MAX(0,MIN(EP117,IF(SUM($M$120:EO120)<$D$110,MIN(EP119,$D$110-SUM($M$120:EO120)),0)))","v":0},{"$f":"MAX(0,MIN(EQ117,IF(SUM($M$120:EP120)<$D$110,MIN(EQ119,$D$110-SUM($M$120:EP120)),0)))","v":0},{"$f":"MAX(0,MIN(ER117,IF(SUM($M$120:EQ120)<$D$110,MIN(ER119,$D$110-SUM($M$120:EQ120)),0)))","v":0},{"$f":"MAX(0,MIN(ES117,IF(SUM($M$120:ER120)<$D$110,MIN(ES119,$D$110-SUM($M$120:ER120)),0)))","v":0},{"$f":"MAX(0,MIN(ET117,IF(SUM($M$120:ES120)<$D$110,MIN(ET119,$D$110-SUM($M$120:ES120)),0)))","v":0},{"$f":"MAX(0,MIN(EU117,IF(SUM($M$120:ET120)<$D$110,MIN(EU119,$D$110-SUM($M$120:ET120)),0)))","v":0},{"$f":"MAX(0,MIN(EV117,IF(SUM($M$120:EU120)<$D$110,MIN(EV119,$D$110-SUM($M$120:EU120)),0)))","v":0},{"$f":"MAX(0,MIN(EW117,IF(SUM($M$120:EV120)<$D$110,MIN(EW119,$D$110-SUM($M$120:EV120)),0)))","v":0},{"$f":"MAX(0,MIN(EX117,IF(SUM($M$120:EW120)<$D$110,MIN(EX119,$D$110-SUM($M$120:EW120)),0)))","v":0},{"$f":"MAX(0,MIN(EY117,IF(SUM($M$120:EX120)<$D$110,MIN(EY119,$D$110-SUM($M$120:EX120)),0)))","v":0},{"$f":"MAX(0,MIN(EZ117,IF(SUM($M$120:EY120)<$D$110,MIN(EZ119,$D$110-SUM($M$120:EY120)),0)))","v":0},{"$f":"MAX(0,MIN(FA117,IF(SUM($M$120:EZ120)<$D$110,MIN(FA119,$D$110-SUM($M$120:EZ120)),0)))","v":0},{"$f":"MAX(0,MIN(FB117,IF(SUM($M$120:FA120)<$D$110,MIN(FB119,$D$110-SUM($M$120:FA120)),0)))","v":0},{"$f":"MAX(0,MIN(FC117,IF(SUM($M$120:FB120)<$D$110,MIN(FC119,$D$110-SUM($M$120:FB120)),0)))","v":0},{"$f":"MAX(0,MIN(FD117,IF(SUM($M$120:FC120)<$D$110,MIN(FD119,$D$110-SUM($M$120:FC120)),0)))","v":0},{"$f":"MAX(0,MIN(FE117,IF(SUM($M$120:FD120)<$D$110,MIN(FE119,$D$110-SUM($M$120:FD120)),0)))","v":0},{"$f":"MAX(0,MIN(FF117,IF(SUM($M$120:FE120)<$D$110,MIN(FF119,$D$110-SUM($M$120:FE120)),0)))","v":0}]
[]
[null,"Сценарии графика погашения ОД:"]
[null,"Аннуитет",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M123:FF123)","v":507846.31651450007},{"$f":"-IF(M36=1,PPMT($D$112,M$37,$D$111,$D$110),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,25695.549669230561,26402.177285134399,27128.237160475597,27874.263682388682,28640.805933654363,29428.428096829859,30237.709869492686,31069.246890903731,31923.651180403584,32801.551587864684,33703.59425653096,34630.443098585565,35582.780283796666,36561.306741601074,37566.742676995105,38599.828100612474,0,0,0,0,{"$f":"-IF(AS36=1,PPMT($D$112,AS$37,$D$111,$D$110),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BY36=1,PPMT($D$112,BY$37,$D$111,$D$110),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(DE36=1,PPMT($D$112,DE$37,$D$111,$D$110),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(EK36=1,PPMT($D$112,EK$37,$D$111,$D$110),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Дифференцированный платеж",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M124:FF124)","v":507846.31651450018},{"$f":"$D$110/$D$111*M36","v":0},0,0,0,0,0,0,0,0,0,0,0,31740.394782156251,31740.394782156251,31740.394782156251,31740.394782156251,31740.394782156251,31740.394782156251,31740.394782156251,31740.394782156251,31740.394782156251,31740.394782156251,31740.394782156251,31740.394782156251,31740.394782156251,31740.394782156251,31740.394782156251,31740.394782156251,0,0,0,0,{"$f":"$D$110/$D$111*AS36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$110/$D$111*BY36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$110/$D$111*DE36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$110/$D$111*EK36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ручной ввод",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M125:FF125)","v":507846.31651450013},{"$f":"M131","v":0},{"$f":"N131","v":0},0,0,0,0,0,0,0,0,0,50784.631651450007,96490.80013775501,20313.85266058,20313.85266058,20313.85266058,20313.85266058,22853.084243152498,22853.084243152498,22853.084243152498,22853.084243152498,22853.084243152498,24122.700034438752,26661.931617011251,26661.931617011251,26661.931617011251,30470.77899087,30470.77899087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Соблюдение DSCR",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M126:FF126)","v":507846.31651450001},{"$f":"M120","v":0},{"$f":"N120","v":0},0,0,0,0,0,0,0,0,0,0,17094.704060035197,{"$f":"Z120","v":117262.17833116042},23220.607347835205,23818.028997021946,24292.528872064264,25027.27330543226,25816.751270781224,26555.559158488344,27134.638718434748,27959.143652769326,28812.196676580421,29591.927383837501,30288.760015970191,31219.028915222345,32112.514590658408,17640.475218208216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"График погашения ОД с учетом выбранного сценария",null,{"$f":"'Inputs C'!X21","v":"Соблюдение DSCR"},{"$f":"'Inputs C'!Y21","v":4},null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M127:FF127)","v":507846.31651450001},{"$f":"INDEX(M123:M126,$E127)","v":0},{"$f":"INDEX(N123:N126,$E127)","v":0},0,0,0,0,0,0,0,0,0,0,17094.704060035197,117262.17833116042,23220.607347835205,23818.028997021946,24292.528872064264,25027.27330543226,25816.751270781224,26555.559158488344,27134.638718434748,27959.143652769326,28812.196676580421,29591.927383837501,30288.760015970191,31219.028915222345,32112.514590658408,17640.475218208216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BZ123:BZ126,$E127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(EL123:EL126,$E127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"График ручного ввода:"]
[null,"График погашения лимита кредитной линии",null,null,null,null,null,"%",null,null,null,{"$f":"SUM(M130:FF130)","v":1},{"$f":"'Inputs T'!M106","v":0},{"$f":"'Inputs T'!N106","v":0},{"$f":"'Inputs T'!O106","v":0},{"$f":"'Inputs T'!P106","v":0},{"$f":"'Inputs T'!Q106","v":0},{"$f":"'Inputs T'!R106","v":0},{"$f":"'Inputs T'!S106","v":0},{"$f":"'Inputs T'!T106","v":0},{"$f":"'Inputs T'!U106","v":0},{"$f":"'Inputs T'!V106","v":0},{"$f":"'Inputs T'!W106","v":0},{"$f":"'Inputs T'!X106","v":0.1},{"$f":"'Inputs T'!Y106","v":0.19},{"$f":"'Inputs T'!Z106","v":0.04},{"$f":"'Inputs T'!AA106","v":0.04},{"$f":"'Inputs T'!AB106","v":0.04},{"$f":"'Inputs T'!AC106","v":0.04},{"$f":"'Inputs T'!AD106","v":4.4999999999999998E-2},{"$f":"'Inputs T'!AE106","v":4.4999999999999998E-2},{"$f":"'Inputs T'!AF106","v":4.4999999999999998E-2},{"$f":"'Inputs T'!AG106","v":4.4999999999999998E-2},{"$f":"'Inputs T'!AH106","v":4.4999999999999998E-2},{"$f":"'Inputs T'!AI106","v":4.7500000000000001E-2},{"$f":"'Inputs T'!AJ106","v":5.2499999999999998E-2},{"$f":"'Inputs T'!AK106","v":5.2499999999999998E-2},{"$f":"'Inputs T'!AL106","v":5.2499999999999998E-2},{"$f":"'Inputs T'!AM106","v":0.06},{"$f":"'Inputs T'!AN106","v":0.06},{"$f":"'Inputs T'!AO106","v":0},{"$f":"'Inputs T'!AP106","v":0},{"$f":"'Inputs T'!AQ106","v":0},{"$f":"'Inputs T'!AR106","v":0},{"$f":"'Inputs T'!AS106","v":0},{"$f":"'Inputs T'!AT106","v":0},{"$f":"'Inputs T'!AU106","v":0},{"$f":"'Inputs T'!AV106","v":0},{"$f":"'Inputs T'!AW106","v":0},{"$f":"'Inputs T'!AX106","v":0},{"$f":"'Inputs T'!AY106","v":0},{"$f":"'Inputs T'!AZ106","v":0},{"$f":"'Inputs T'!BA106","v":0},{"$f":"'Inputs T'!BB106","v":0},{"$f":"'Inputs T'!BC106","v":0},{"$f":"'Inputs T'!BD106","v":0},{"$f":"'Inputs T'!BE106","v":0},{"$f":"'Inputs T'!BF106","v":0},{"$f":"'Inputs T'!BG106","v":0},{"$f":"'Inputs T'!BH106","v":0},{"$f":"'Inputs T'!BI106","v":0},{"$f":"'Inputs T'!BJ106","v":0},{"$f":"'Inputs T'!BK106","v":0},{"$f":"'Inputs T'!BL106","v":0},{"$f":"'Inputs T'!BM106","v":0},{"$f":"'Inputs T'!BN106","v":0},{"$f":"'Inputs T'!BO106","v":0},{"$f":"'Inputs T'!BP106","v":0},{"$f":"'Inputs T'!BQ106","v":0},{"$f":"'Inputs T'!BR106","v":0},{"$f":"'Inputs T'!BS106","v":0},{"$f":"'Inputs T'!BT106","v":0},{"$f":"'Inputs T'!BU106","v":0},{"$f":"'Inputs T'!BV106","v":0},{"$f":"'Inputs T'!BW106","v":0},{"$f":"'Inputs T'!BX106","v":0},{"$f":"'Inputs T'!BY106","v":0},{"$f":"'Inputs T'!BZ106","v":0},{"$f":"'Inputs T'!CA106","v":0},{"$f":"'Inputs T'!CB106","v":0},{"$f":"'Inputs T'!CC106","v":0},{"$f":"'Inputs T'!CD106","v":0},{"$f":"'Inputs T'!CE106","v":0},{"$f":"'Inputs T'!CF106","v":0},{"$f":"'Inputs T'!CG106","v":0},{"$f":"'Inputs T'!CH106","v":0},{"$f":"'Inputs T'!CI106","v":0},{"$f":"'Inputs T'!CJ106","v":0},{"$f":"'Inputs T'!CK106","v":0},{"$f":"'Inputs T'!CL106","v":0},{"$f":"'Inputs T'!CM106","v":0},{"$f":"'Inputs T'!CN106","v":0},{"$f":"'Inputs T'!CO106","v":0},{"$f":"'Inputs T'!CP106","v":0},{"$f":"'Inputs T'!CQ106","v":0},{"$f":"'Inputs T'!CR106","v":0},{"$f":"'Inputs T'!CS106","v":0},{"$f":"'Inputs T'!CT106","v":0},{"$f":"'Inputs T'!CU106","v":0},{"$f":"'Inputs T'!CV106","v":0},{"$f":"'Inputs T'!CW106","v":0},{"$f":"'Inputs T'!CX106","v":0},{"$f":"'Inputs T'!CY106","v":0},{"$f":"'Inputs T'!CZ106","v":0},{"$f":"'Inputs T'!DA106","v":0},{"$f":"'Inputs T'!DB106","v":0},{"$f":"'Inputs T'!DC106","v":0},{"$f":"'Inputs T'!DD106","v":0},{"$f":"'Inputs T'!DE106","v":0},{"$f":"'Inputs T'!DF106","v":0},{"$f":"'Inputs T'!DG106","v":0},{"$f":"'Inputs T'!DH106","v":0},{"$f":"'Inputs T'!DI106","v":0},{"$f":"'Inputs T'!DJ106","v":0},{"$f":"'Inputs T'!DK106","v":0},{"$f":"'Inputs T'!DL106","v":0},{"$f":"'Inputs T'!DM106","v":0},{"$f":"'Inputs T'!DN106","v":0},{"$f":"'Inputs T'!DO106","v":0},{"$f":"'Inputs T'!DP106","v":0},{"$f":"'Inputs T'!DQ106","v":0},{"$f":"'Inputs T'!DR106","v":0},{"$f":"'Inputs T'!DS106","v":0},{"$f":"'Inputs T'!DT106","v":0},{"$f":"'Inputs T'!DU106","v":0},{"$f":"'Inputs T'!DV106","v":0},{"$f":"'Inputs T'!DW106","v":0},{"$f":"'Inputs T'!DX106","v":0},{"$f":"'Inputs T'!DY106","v":0},{"$f":"'Inputs T'!DZ106","v":0},{"$f":"'Inputs T'!EA106","v":0},{"$f":"'Inputs T'!EB106","v":0},{"$f":"'Inputs T'!EC106","v":0},{"$f":"'Inputs T'!ED106","v":0},{"$f":"'Inputs T'!EE106","v":0},{"$f":"'Inputs T'!EF106","v":0},{"$f":"'Inputs T'!EG106","v":0},{"$f":"'Inputs T'!EH106","v":0},{"$f":"'Inputs T'!EI106","v":0},{"$f":"'Inputs T'!EJ106","v":0},{"$f":"'Inputs T'!EK106","v":0},{"$f":"'Inputs T'!EL106","v":0},{"$f":"'Inputs T'!EM106","v":0},{"$f":"'Inputs T'!EN106","v":0},{"$f":"'Inputs T'!EO106","v":0},{"$f":"'Inputs T'!EP106","v":0},{"$f":"'Inputs T'!EQ106","v":0},{"$f":"'Inputs T'!ER106","v":0},{"$f":"'Inputs T'!ES106","v":0},{"$f":"'Inputs T'!ET106","v":0},{"$f":"'Inputs T'!EU106","v":0},{"$f":"'Inputs T'!EV106","v":0},{"$f":"'Inputs T'!EW106","v":0},{"$f":"'Inputs T'!EX106","v":0},{"$f":"'Inputs T'!EY106","v":0},{"$f":"'Inputs T'!EZ106","v":0},{"$f":"'Inputs T'!FA106","v":0},{"$f":"'Inputs T'!FB106","v":0},{"$f":"'Inputs T'!FC106","v":0},{"$f":"'Inputs T'!FD106","v":0},{"$f":"'Inputs T'!FE106","v":0},{"$f":"'Inputs T'!FF106","v":0}]
[null,"Объем погашения",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M131:FF131)","v":507846.31651450013},{"$f":"M130*$D$110","v":0},{"$f":"N130*$D$110","v":0},0,0,0,0,0,0,0,0,0,50784.631651450007,96490.80013775501,20313.85266058,20313.85266058,20313.85266058,20313.85266058,22853.084243152498,22853.084243152498,22853.084243152498,22853.084243152498,22853.084243152498,24122.700034438752,26661.931617011251,26661.931617011251,26661.931617011251,30470.77899087,30470.77899087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ130*$D$110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL130*$D$110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"БУХАГЛТЕРСКИЙ УЧЕТ КРЕДИТА"]
[]
[null,"Способ учета процентов и комиссий на инвест. фазе",null,{"$f":"'Inputs C'!M104","v":"На расходы"},{"$f":"'Inputs C'!N104","v":2},null,null,"сценарий"]
[null,"Проценты по кредиту",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M137:FF137)","v":140317.60988276909},{"$f":"M71","v":0},0,0,0,0,0,764.78084647740229,1987.4531115390257,3135.6350272800287,5466.5487896922741,9606.8685308957447,12801.472963999824,13927.511314107562,13606.592656946881,10355.378289202055,9500.4421583368912,8952.8013404128924,8377.6484542721519,7683.7415920531394,6873.3759360640452,6147.0886531497472,5464.3589092307275,4691.2809548748874,3820.3885100208126,3051.2887969632297,2245.0324630885993,1379.452823817461,478.46776034370583,0,0,0,0,{"$f":"AS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Комисии по кредиту",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M138:FF138)","v":9616.3619584648295},{"$f":"M86+M99","v":5078.4631664827766},0,0,0,0,0,1207.0280513337905,1071.5462388807484,981.07966243886654,783.09200902687166,406.69930528110154,88.453525020675812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS86+AS99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY86+BY99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE86+DE99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK86+EK99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого капитализируемые проценты и комиссии",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M139:FF139)","v":0},{"$f":"SUM(M137:M138)*($E$136=1)*(M$12+M$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS137:AS138)*($E$136=1)*(AS$12+AS$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY137:BY138)*($E$136=1)*(BY$12+BY$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE137:DE138)*($E$136=1)*(DE$12+DE$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK137:EK138)*($E$136=1)*(EK$12+EK$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого проценты и комиссии, относимые на расходы",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M140:FF140)","v":149933.97184123393},{"$f":"M137+M138-M139","v":5078.4631664827766},{"$f":"N137+N138-N139","v":0},0,0,0,0,1971.8088978111928,3058.9993504197741,4116.714689718895,6249.640798719146,10013.567836176846,12889.9264890205,13927.511314107562,13606.592656946881,10355.378289202055,9500.4421583368912,8952.8013404128924,8377.6484542721519,7683.7415920531394,6873.3759360640452,6147.0886531497472,5464.3589092307275,4691.2809548748874,3820.3885100208126,3051.2887969632297,2245.0324630885993,1379.452823817461,478.46776034370583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ137+BZ138-BZ139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL137+EL138-EL139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"РАСЧЕТ РЕЗЕРВНОГО СЧЕТА ОБСЛУЖИВАНИЯ ДОЛГА (DSRA)"]
[]
[null,"Флаг формирования DSRA опер+инвест фаза",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"IF(M10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(N10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(O10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(P10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(Q10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(R10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(S10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(T10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(U10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(V10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(W10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(X10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(Y10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(Z10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(AA10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(AB10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(AC10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(AD10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(AE10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(AF10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(AG10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(AH10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(AI10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(AJ10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(AK10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(AL10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(AM10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(AN10<='Inputs C'!$X$19,1,0)","v":1},{"$f":"IF(AO10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(AP10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(AQ10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(AR10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(AS10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(AT10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(AU10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(AV10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(AW10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(AX10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(AY10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(AZ10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BA10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BB10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BC10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BD10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BE10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BF10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BG10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BH10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BI10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BJ10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BK10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BL10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BM10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BN10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BO10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BP10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BQ10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BR10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BS10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BT10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BU10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BV10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BW10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BX10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BY10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(BZ10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CA10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CB10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CC10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CD10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CE10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CF10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CG10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CH10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CI10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CJ10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CK10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CL10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CM10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CN10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CO10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CP10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CQ10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CR10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CS10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CT10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CU10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CV10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CW10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CX10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CY10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(CZ10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DA10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DB10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DC10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DD10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DE10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DF10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DG10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DH10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DI10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DJ10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DK10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DL10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DM10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DN10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DO10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DP10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DQ10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DR10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DS10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DT10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DU10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DV10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DW10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DX10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DY10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(DZ10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EA10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EB10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EC10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(ED10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EE10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EF10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EG10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EH10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EI10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EJ10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EK10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EL10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EM10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EN10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EO10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EP10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EQ10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(ER10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(ES10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(ET10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EU10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EV10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EW10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EX10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EY10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(EZ10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(FA10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(FB10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(FC10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(FD10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(FE10<='Inputs C'!$X$19,1,0)","v":0},{"$f":"IF(FF10<='Inputs C'!$X$19,1,0)","v":0}]
[null,"Флаг формирования DSRA только на инвест фазе",null,{"$f":"'Inputs C'!X38","v":"Нет"},{"$f":"'Inputs C'!Y38","v":2},null,null,"флаг",null,null,null,null,{"$f":"IF(M10<='Inputs C'!$F$18,1,0)","v":1},{"$f":"IF(N10<='Inputs C'!$F$18,1,0)","v":1},{"$f":"IF(O10<='Inputs C'!$F$18,1,0)","v":1},{"$f":"IF(P10<='Inputs C'!$F$18,1,0)","v":1},{"$f":"IF(Q10<='Inputs C'!$F$18,1,0)","v":1},{"$f":"IF(R10<='Inputs C'!$F$18,1,0)","v":1},{"$f":"IF(S10<='Inputs C'!$F$18,1,0)","v":1},{"$f":"IF(T10<='Inputs C'!$F$18,1,0)","v":1},{"$f":"IF(U10<='Inputs C'!$F$18,1,0)","v":1},{"$f":"IF(V10<='Inputs C'!$F$18,1,0)","v":1},{"$f":"IF(W10<='Inputs C'!$F$18,1,0)","v":1},{"$f":"IF(X10<='Inputs C'!$F$18,1,0)","v":1},{"$f":"IF(Y10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(Z10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AA10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AB10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AC10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AD10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AE10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AF10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AG10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AH10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AI10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AJ10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AK10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AL10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AM10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AN10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AO10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AP10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AQ10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AR10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AS10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AT10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AU10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AV10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AW10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AX10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AY10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(AZ10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BA10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BB10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BC10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BD10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BE10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BF10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BG10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BH10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BI10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BJ10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BK10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BL10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BM10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BN10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BO10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BP10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BQ10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BR10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BS10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BT10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BU10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BV10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BW10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BX10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BY10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(BZ10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CA10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CB10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CC10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CD10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CE10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CF10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CG10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CH10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CI10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CJ10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CK10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CL10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CM10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CN10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CO10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CP10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CQ10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CR10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CS10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CT10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CU10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CV10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CW10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CX10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CY10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(CZ10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DA10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DB10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DC10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DD10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DE10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DF10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DG10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DH10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DI10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DJ10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DK10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DL10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DM10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DN10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DO10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DP10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DQ10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DR10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DS10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DT10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DU10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DV10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DW10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DX10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DY10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(DZ10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EA10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EB10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EC10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(ED10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EE10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EF10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EG10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EH10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EI10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EJ10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EK10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EL10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EM10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EN10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EO10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EP10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EQ10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(ER10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(ES10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(ET10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EU10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EV10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EW10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EX10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EY10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(EZ10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(FA10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(FB10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(FC10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(FD10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(FE10<='Inputs C'!$F$18,1,0)","v":0},{"$f":"IF(FF10<='Inputs C'!$F$18,1,0)","v":0}]
[null,"Баланс DSRA на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"L152","v":0},{"$f":"M152","v":0},0,0,0,0,764.78085543132272,1987.4531291055623,3135.635045041749,5466.5488076491793,9606.8685488526498,12801.472981566363,13927.511331869284,13606.592680152286,10355.378318746398,9500.442194118019,8952.8013860687206,8377.6485124509909,7683.7416645577614,6873.3760237289853,6147.0887609461342,5464.3590438546707,4691.2811195266167,3820.3887039054625,3051.2889930021533,2245.0327051892987,1379.4531169474885,478.46810104311612,-1.8189894035458565E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CV152","v":0},{"$f":"CW152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(+)/(-) Изменение DSRA",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M151:FF151)","v":0},{"$f":"M162","v":0},{"$f":"N162","v":0},0,0,0,764.78085543132272,1222.6722736742395,1148.1819159361867,2330.9137626074303,4140.3197412034706,3194.6044327137133,1126.0383503029207,-320.91865171699828,-3251.2143614058878,-854.93612462837882,-547.64080804929836,-575.15287361772971,-693.9068478932295,-810.36564082877612,-726.28726278285103,-682.7297170914635,-773.077924328054,-870.89241562115421,-769.09971090330919,-806.25628781285468,-865.57958824181014,-900.9850159043724,-478.46810104311794,1.8189894035458565E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CW162","v":0},{"$f":"CX162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс DSRA на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"SUM(M150:M151)","v":0},{"$f":"SUM(N150:N151)","v":0},0,0,0,764.78085543132272,1987.4531291055623,3135.635045041749,5466.5488076491793,9606.8685488526498,12801.472981566363,13927.511331869284,13606.592680152286,10355.378318746398,9500.442194118019,8952.8013860687206,8377.6485124509909,7683.7416645577614,6873.3760237289853,6147.0887609461342,5464.3590438546707,4691.2811195266167,3820.3887039054625,3051.2889930021533,2245.0327051892987,1379.4531169474885,478.46810104311612,-1.8189894035458565E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ150:BZ151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CW150:CW151)","v":0},{"$f":"SUM(CX150:CX151)","v":0},{"$f":"SUM(CY150:CY151)","v":0},{"$f":"SUM(CZ150:CZ151)","v":0},{"$f":"SUM(DA150:DA151)","v":0},{"$f":"SUM(DB150:DB151)","v":0},{"$f":"SUM(DC150:DC151)","v":0},{"$f":"SUM(DD150:DD151)","v":0},{"$f":"SUM(DE150:DE151)","v":0},{"$f":"SUM(DF150:DF151)","v":0},{"$f":"SUM(DG150:DG151)","v":0},{"$f":"SUM(DH150:DH151)","v":0},{"$f":"SUM(DI150:DI151)","v":0},{"$f":"SUM(DJ150:DJ151)","v":0},{"$f":"SUM(DK150:DK151)","v":0},{"$f":"SUM(DL150:DL151)","v":0},{"$f":"SUM(DM150:DM151)","v":0},{"$f":"SUM(DN150:DN151)","v":0},{"$f":"SUM(DO150:DO151)","v":0},{"$f":"SUM(DP150:DP151)","v":0},{"$f":"SUM(DQ150:DQ151)","v":0},{"$f":"SUM(DR150:DR151)","v":0},{"$f":"SUM(DS150:DS151)","v":0},{"$f":"SUM(DT150:DT151)","v":0},{"$f":"SUM(DU150:DU151)","v":0},{"$f":"SUM(DV150:DV151)","v":0},{"$f":"SUM(DW150:DW151)","v":0},{"$f":"SUM(DX150:DX151)","v":0},{"$f":"SUM(DY150:DY151)","v":0},{"$f":"SUM(DZ150:DZ151)","v":0},{"$f":"SUM(EA150:EA151)","v":0},{"$f":"SUM(EB150:EB151)","v":0},{"$f":"SUM(EC150:EC151)","v":0},{"$f":"SUM(ED150:ED151)","v":0},{"$f":"SUM(EE150:EE151)","v":0},{"$f":"SUM(EF150:EF151)","v":0},{"$f":"SUM(EG150:EG151)","v":0},{"$f":"SUM(EH150:EH151)","v":0},{"$f":"SUM(EI150:EI151)","v":0},{"$f":"SUM(EJ150:EJ151)","v":0},{"$f":"SUM(EK150:EK151)","v":0},{"$f":"SUM(EL150:EL151)","v":0},{"$f":"SUM(EM150:EM151)","v":0},{"$f":"SUM(EN150:EN151)","v":0},{"$f":"SUM(EO150:EO151)","v":0},{"$f":"SUM(EP150:EP151)","v":0},{"$f":"SUM(EQ150:EQ151)","v":0},{"$f":"SUM(ER150:ER151)","v":0},{"$f":"SUM(ES150:ES151)","v":0},{"$f":"SUM(ET150:ET151)","v":0},{"$f":"SUM(EU150:EU151)","v":0},{"$f":"SUM(EV150:EV151)","v":0},{"$f":"SUM(EW150:EW151)","v":0},{"$f":"SUM(EX150:EX151)","v":0},{"$f":"SUM(EY150:EY151)","v":0},{"$f":"SUM(EZ150:EZ151)","v":0},{"$f":"SUM(FA150:FA151)","v":0},{"$f":"SUM(FB150:FB151)","v":0},{"$f":"SUM(FC150:FC151)","v":0},{"$f":"SUM(FD150:FD151)","v":0},{"$f":"SUM(FE150:FE151)","v":0},{"$f":"SUM(FF150:FF151)","v":0}]
[]
[null,"Флаг потребности в DSRA (накопительном)",null,{"$f":"'Inputs C'!X40","v":"Нет"},{"$f":"'Inputs C'!Y40","v":2},null,null,"флаг",null,null,null,null,{"$f":"1*(SUM($M$14:M14)<=1)*(M51>VSN)","v":0},{"$f":"1*(SUM($M$14:N14)<=1)*(N51>VSN)","v":0},{"$f":"1*(SUM($M$14:O14)<=1)*(O51>VSN)","v":0},{"$f":"1*(SUM($M$14:P14)<=1)*(P51>VSN)","v":0},{"$f":"1*(SUM($M$14:Q14)<=1)*(Q51>VSN)","v":0},{"$f":"1*(SUM($M$14:R14)<=1)*(R51>VSN)","v":0},{"$f":"1*(SUM($M$14:S14)<=1)*(S51>VSN)","v":1},{"$f":"1*(SUM($M$14:T14)<=1)*(T51>VSN)","v":1},{"$f":"1*(SUM($M$14:U14)<=1)*(U51>VSN)","v":1},{"$f":"1*(SUM($M$14:V14)<=1)*(V51>VSN)","v":1},{"$f":"1*(SUM($M$14:W14)<=1)*(W51>VSN)","v":1},{"$f":"1*(SUM($M$14:X14)<=1)*(X51>VSN)","v":1},{"$f":"1*(SUM($M$14:Y14)<=1)*(Y51>VSN)","v":1},{"$f":"1*(SUM($M$14:Z14)<=1)*(Z51>VSN)","v":0},{"$f":"1*(SUM($M$14:AA14)<=1)*(AA51>VSN)","v":0},{"$f":"1*(SUM($M$14:AB14)<=1)*(AB51>VSN)","v":0},{"$f":"1*(SUM($M$14:AC14)<=1)*(AC51>VSN)","v":0},{"$f":"1*(SUM($M$14:AD14)<=1)*(AD51>VSN)","v":0},{"$f":"1*(SUM($M$14:AE14)<=1)*(AE51>VSN)","v":0},{"$f":"1*(SUM($M$14:AF14)<=1)*(AF51>VSN)","v":0},{"$f":"1*(SUM($M$14:AG14)<=1)*(AG51>VSN)","v":0},{"$f":"1*(SUM($M$14:AH14)<=1)*(AH51>VSN)","v":0},{"$f":"1*(SUM($M$14:AI14)<=1)*(AI51>VSN)","v":0},{"$f":"1*(SUM($M$14:AJ14)<=1)*(AJ51>VSN)","v":0},{"$f":"1*(SUM($M$14:AK14)<=1)*(AK51>VSN)","v":0},{"$f":"1*(SUM($M$14:AL14)<=1)*(AL51>VSN)","v":0},{"$f":"1*(SUM($M$14:AM14)<=1)*(AM51>VSN)","v":0},{"$f":"1*(SUM($M$14:AN14)<=1)*(AN51>VSN)","v":0},{"$f":"1*(SUM($M$14:AO14)<=1)*(AO51>VSN)","v":0},{"$f":"1*(SUM($M$14:AP14)<=1)*(AP51>VSN)","v":0},{"$f":"1*(SUM($M$14:AQ14)<=1)*(AQ51>VSN)","v":0},{"$f":"1*(SUM($M$14:AR14)<=1)*(AR51>VSN)","v":0},{"$f":"1*(SUM($M$14:AS14)<=1)*(AS51>VSN)","v":0},{"$f":"1*(SUM($M$14:AT14)<=1)*(AT51>VSN)","v":0},{"$f":"1*(SUM($M$14:AU14)<=1)*(AU51>VSN)","v":0},{"$f":"1*(SUM($M$14:AV14)<=1)*(AV51>VSN)","v":0},{"$f":"1*(SUM($M$14:AW14)<=1)*(AW51>VSN)","v":0},{"$f":"1*(SUM($M$14:AX14)<=1)*(AX51>VSN)","v":0},{"$f":"1*(SUM($M$14:AY14)<=1)*(AY51>VSN)","v":0},{"$f":"1*(SUM($M$14:AZ14)<=1)*(AZ51>VSN)","v":0},{"$f":"1*(SUM($M$14:BA14)<=1)*(BA51>VSN)","v":0},{"$f":"1*(SUM($M$14:BB14)<=1)*(BB51>VSN)","v":0},{"$f":"1*(SUM($M$14:BC14)<=1)*(BC51>VSN)","v":0},{"$f":"1*(SUM($M$14:BD14)<=1)*(BD51>VSN)","v":0},{"$f":"1*(SUM($M$14:BE14)<=1)*(BE51>VSN)","v":0},{"$f":"1*(SUM($M$14:BF14)<=1)*(BF51>VSN)","v":0},{"$f":"1*(SUM($M$14:BG14)<=1)*(BG51>VSN)","v":0},{"$f":"1*(SUM($M$14:BH14)<=1)*(BH51>VSN)","v":0},{"$f":"1*(SUM($M$14:BI14)<=1)*(BI51>VSN)","v":0},{"$f":"1*(SUM($M$14:BJ14)<=1)*(BJ51>VSN)","v":0},{"$f":"1*(SUM($M$14:BK14)<=1)*(BK51>VSN)","v":0},{"$f":"1*(SUM($M$14:BL14)<=1)*(BL51>VSN)","v":0},{"$f":"1*(SUM($M$14:BM14)<=1)*(BM51>VSN)","v":0},{"$f":"1*(SUM($M$14:BN14)<=1)*(BN51>VSN)","v":0},{"$f":"1*(SUM($M$14:BO14)<=1)*(BO51>VSN)","v":0},{"$f":"1*(SUM($M$14:BP14)<=1)*(BP51>VSN)","v":0},{"$f":"1*(SUM($M$14:BQ14)<=1)*(BQ51>VSN)","v":0},{"$f":"1*(SUM($M$14:BR14)<=1)*(BR51>VSN)","v":0},{"$f":"1*(SUM($M$14:BS14)<=1)*(BS51>VSN)","v":0},{"$f":"1*(SUM($M$14:BT14)<=1)*(BT51>VSN)","v":0},{"$f":"1*(SUM($M$14:BU14)<=1)*(BU51>VSN)","v":0},{"$f":"1*(SUM($M$14:BV14)<=1)*(BV51>VSN)","v":0},{"$f":"1*(SUM($M$14:BW14)<=1)*(BW51>VSN)","v":0},{"$f":"1*(SUM($M$14:BX14)<=1)*(BX51>VSN)","v":0},{"$f":"1*(SUM($M$14:BY14)<=1)*(BY51>VSN)","v":0},{"$f":"1*(SUM($M$14:BZ14)<=1)*(BZ51>VSN)","v":0},{"$f":"1*(SUM($M$14:CA14)<=1)*(CA51>VSN)","v":0},{"$f":"1*(SUM($M$14:CB14)<=1)*(CB51>VSN)","v":0},{"$f":"1*(SUM($M$14:CC14)<=1)*(CC51>VSN)","v":0},{"$f":"1*(SUM($M$14:CD14)<=1)*(CD51>VSN)","v":0},{"$f":"1*(SUM($M$14:CE14)<=1)*(CE51>VSN)","v":0},{"$f":"1*(SUM($M$14:CF14)<=1)*(CF51>VSN)","v":0},{"$f":"1*(SUM($M$14:CG14)<=1)*(CG51>VSN)","v":0},{"$f":"1*(SUM($M$14:CH14)<=1)*(CH51>VSN)","v":0},{"$f":"1*(SUM($M$14:CI14)<=1)*(CI51>VSN)","v":0},{"$f":"1*(SUM($M$14:CJ14)<=1)*(CJ51>VSN)","v":0},{"$f":"1*(SUM($M$14:CK14)<=1)*(CK51>VSN)","v":0},{"$f":"1*(SUM($M$14:CL14)<=1)*(CL51>VSN)","v":0},{"$f":"1*(SUM($M$14:CM14)<=1)*(CM51>VSN)","v":0},{"$f":"1*(SUM($M$14:CN14)<=1)*(CN51>VSN)","v":0},{"$f":"1*(SUM($M$14:CO14)<=1)*(CO51>VSN)","v":0},{"$f":"1*(SUM($M$14:CP14)<=1)*(CP51>VSN)","v":0},{"$f":"1*(SUM($M$14:CQ14)<=1)*(CQ51>VSN)","v":0},{"$f":"1*(SUM($M$14:CR14)<=1)*(CR51>VSN)","v":0},{"$f":"1*(SUM($M$14:CS14)<=1)*(CS51>VSN)","v":0},{"$f":"1*(SUM($M$14:CT14)<=1)*(CT51>VSN)","v":0},{"$f":"1*(SUM($M$14:CU14)<=1)*(CU51>VSN)","v":0},{"$f":"1*(SUM($M$14:CV14)<=1)*(CV51>VSN)","v":0},{"$f":"1*(SUM($M$14:CW14)<=1)*(CW51>VSN)","v":0},{"$f":"1*(SUM($M$14:CX14)<=1)*(CX51>VSN)","v":0},{"$f":"1*(SUM($M$14:CY14)<=1)*(CY51>VSN)","v":0},{"$f":"1*(SUM($M$14:CZ14)<=1)*(CZ51>VSN)","v":0},{"$f":"1*(SUM($M$14:DA14)<=1)*(DA51>VSN)","v":0},{"$f":"1*(SUM($M$14:DB14)<=1)*(DB51>VSN)","v":0},{"$f":"1*(SUM($M$14:DC14)<=1)*(DC51>VSN)","v":0},{"$f":"1*(SUM($M$14:DD14)<=1)*(DD51>VSN)","v":0},{"$f":"1*(SUM($M$14:DE14)<=1)*(DE51>VSN)","v":0},{"$f":"1*(SUM($M$14:DF14)<=1)*(DF51>VSN)","v":0},{"$f":"1*(SUM($M$14:DG14)<=1)*(DG51>VSN)","v":0},{"$f":"1*(SUM($M$14:DH14)<=1)*(DH51>VSN)","v":0},{"$f":"1*(SUM($M$14:DI14)<=1)*(DI51>VSN)","v":0},{"$f":"1*(SUM($M$14:DJ14)<=1)*(DJ51>VSN)","v":0},{"$f":"1*(SUM($M$14:DK14)<=1)*(DK51>VSN)","v":0},{"$f":"1*(SUM($M$14:DL14)<=1)*(DL51>VSN)","v":0},{"$f":"1*(SUM($M$14:DM14)<=1)*(DM51>VSN)","v":0},{"$f":"1*(SUM($M$14:DN14)<=1)*(DN51>VSN)","v":0},{"$f":"1*(SUM($M$14:DO14)<=1)*(DO51>VSN)","v":0},{"$f":"1*(SUM($M$14:DP14)<=1)*(DP51>VSN)","v":0},{"$f":"1*(SUM($M$14:DQ14)<=1)*(DQ51>VSN)","v":0},{"$f":"1*(SUM($M$14:DR14)<=1)*(DR51>VSN)","v":0},{"$f":"1*(SUM($M$14:DS14)<=1)*(DS51>VSN)","v":0},{"$f":"1*(SUM($M$14:DT14)<=1)*(DT51>VSN)","v":0},{"$f":"1*(SUM($M$14:DU14)<=1)*(DU51>VSN)","v":0},{"$f":"1*(SUM($M$14:DV14)<=1)*(DV51>VSN)","v":0},{"$f":"1*(SUM($M$14:DW14)<=1)*(DW51>VSN)","v":0},{"$f":"1*(SUM($M$14:DX14)<=1)*(DX51>VSN)","v":0},{"$f":"1*(SUM($M$14:DY14)<=1)*(DY51>VSN)","v":0},{"$f":"1*(SUM($M$14:DZ14)<=1)*(DZ51>VSN)","v":0},{"$f":"1*(SUM($M$14:EA14)<=1)*(EA51>VSN)","v":0},{"$f":"1*(SUM($M$14:EB14)<=1)*(EB51>VSN)","v":0},{"$f":"1*(SUM($M$14:EC14)<=1)*(EC51>VSN)","v":0},{"$f":"1*(SUM($M$14:ED14)<=1)*(ED51>VSN)","v":0},{"$f":"1*(SUM($M$14:EE14)<=1)*(EE51>VSN)","v":0},{"$f":"1*(SUM($M$14:EF14)<=1)*(EF51>VSN)","v":0},{"$f":"1*(SUM($M$14:EG14)<=1)*(EG51>VSN)","v":0},{"$f":"1*(SUM($M$14:EH14)<=1)*(EH51>VSN)","v":0},{"$f":"1*(SUM($M$14:EI14)<=1)*(EI51>VSN)","v":0},{"$f":"1*(SUM($M$14:EJ14)<=1)*(EJ51>VSN)","v":0},{"$f":"1*(SUM($M$14:EK14)<=1)*(EK51>VSN)","v":0},{"$f":"1*(SUM($M$14:EL14)<=1)*(EL51>VSN)","v":0},{"$f":"1*(SUM($M$14:EM14)<=1)*(EM51>VSN)","v":0},{"$f":"1*(SUM($M$14:EN14)<=1)*(EN51>VSN)","v":0},{"$f":"1*(SUM($M$14:EO14)<=1)*(EO51>VSN)","v":0},{"$f":"1*(SUM($M$14:EP14)<=1)*(EP51>VSN)","v":0},{"$f":"1*(SUM($M$14:EQ14)<=1)*(EQ51>VSN)","v":0},{"$f":"1*(SUM($M$14:ER14)<=1)*(ER51>VSN)","v":0},{"$f":"1*(SUM($M$14:ES14)<=1)*(ES51>VSN)","v":0},{"$f":"1*(SUM($M$14:ET14)<=1)*(ET51>VSN)","v":0},{"$f":"1*(SUM($M$14:EU14)<=1)*(EU51>VSN)","v":0},{"$f":"1*(SUM($M$14:EV14)<=1)*(EV51>VSN)","v":0},{"$f":"1*(SUM($M$14:EW14)<=1)*(EW51>VSN)","v":0},{"$f":"1*(SUM($M$14:EX14)<=1)*(EX51>VSN)","v":0},{"$f":"1*(SUM($M$14:EY14)<=1)*(EY51>VSN)","v":0},{"$f":"1*(SUM($M$14:EZ14)<=1)*(EZ51>VSN)","v":0},{"$f":"1*(SUM($M$14:FA14)<=1)*(FA51>VSN)","v":0},{"$f":"1*(SUM($M$14:FB14)<=1)*(FB51>VSN)","v":0},{"$f":"1*(SUM($M$14:FC14)<=1)*(FC51>VSN)","v":0},{"$f":"1*(SUM($M$14:FD14)<=1)*(FD51>VSN)","v":0},{"$f":"1*(SUM($M$14:FE14)<=1)*(FE51>VSN)","v":0},{"$f":"1*(SUM($M$14:FF14)<=1)*(FF51>VSN)","v":0}]
[null,"Целевой баланс DSRA",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"SUMIFS(M73:$FF$73,M154:$FF$154,1)*M154","v":0},{"$f":"SUMIFS(N73:$FF$73,N154:$FF$154,1)*N154","v":0},{"$f":"SUMIFS(O73:$FF$73,O154:$FF$154,1)*O154","v":0},{"$f":"SUMIFS(P73:$FF$73,P154:$FF$154,1)*P154","v":0},{"$f":"SUMIFS(Q73:$FF$73,Q154:$FF$154,1)*Q154","v":0},{"$f":"SUMIFS(R73:$FF$73,R154:$FF$154,1)*R154","v":0},{"$f":"SUMIFS(S73:$FF$73,S154:$FF$154,1)*S154","v":47690.270583991864},{"$f":"SUMIFS(T73:$FF$73,T154:$FF$154,1)*T154","v":46925.489737514465},{"$f":"SUMIFS(U73:$FF$73,U154:$FF$154,1)*U154","v":44938.036625975437},{"$f":"SUMIFS(V73:$FF$73,V154:$FF$154,1)*V154","v":41802.401598695404},{"$f":"SUMIFS(W73:$FF$73,W154:$FF$154,1)*W154","v":36335.852809003132},{"$f":"SUMIFS(X73:$FF$73,X154:$FF$154,1)*X154","v":26728.984278107386},{"$f":"SUMIFS(Y73:$FF$73,Y154:$FF$154,1)*Y154","v":13927.511314107562},{"$f":"SUMIFS(Z73:$FF$73,Z154:$FF$154,1)*Z154","v":0},{"$f":"SUMIFS(AA73:$FF$73,AA154:$FF$154,1)*AA154","v":0},{"$f":"SUMIFS(AB73:$FF$73,AB154:$FF$154,1)*AB154","v":0},{"$f":"SUMIFS(AC73:$FF$73,AC154:$FF$154,1)*AC154","v":0},{"$f":"SUMIFS(AD73:$FF$73,AD154:$FF$154,1)*AD154","v":0},{"$f":"SUMIFS(AE73:$FF$73,AE154:$FF$154,1)*AE154","v":0},{"$f":"SUMIFS(AF73:$FF$73,AF154:$FF$154,1)*AF154","v":0},{"$f":"SUMIFS(AG73:$FF$73,AG154:$FF$154,1)*AG154","v":0},{"$f":"SUMIFS(AH73:$FF$73,AH154:$FF$154,1)*AH154","v":0},{"$f":"SUMIFS(AI73:$FF$73,AI154:$FF$154,1)*AI154","v":0},{"$f":"SUMIFS(AJ73:$FF$73,AJ154:$FF$154,1)*AJ154","v":0},{"$f":"SUMIFS(AK73:$FF$73,AK154:$FF$154,1)*AK154","v":0},{"$f":"SUMIFS(AL73:$FF$73,AL154:$FF$154,1)*AL154","v":0},{"$f":"SUMIFS(AM73:$FF$73,AM154:$FF$154,1)*AM154","v":0},{"$f":"SUMIFS(AN73:$FF$73,AN154:$FF$154,1)*AN154","v":0},{"$f":"SUMIFS(AO73:$FF$73,AO154:$FF$154,1)*AO154","v":0},{"$f":"SUMIFS(AP73:$FF$73,AP154:$FF$154,1)*AP154","v":0},{"$f":"SUMIFS(AQ73:$FF$73,AQ154:$FF$154,1)*AQ154","v":0},{"$f":"SUMIFS(AR73:$FF$73,AR154:$FF$154,1)*AR154","v":0},{"$f":"SUMIFS(AS73:$FF$73,AS154:$FF$154,1)*AS154","v":0},{"$f":"SUMIFS(AT73:$FF$73,AT154:$FF$154,1)*AT154","v":0},{"$f":"SUMIFS(AU73:$FF$73,AU154:$FF$154,1)*AU154","v":0},{"$f":"SUMIFS(AV73:$FF$73,AV154:$FF$154,1)*AV154","v":0},{"$f":"SUMIFS(AW73:$FF$73,AW154:$FF$154,1)*AW154","v":0},{"$f":"SUMIFS(AX73:$FF$73,AX154:$FF$154,1)*AX154","v":0},{"$f":"SUMIFS(AY73:$FF$73,AY154:$FF$154,1)*AY154","v":0},{"$f":"SUMIFS(AZ73:$FF$73,AZ154:$FF$154,1)*AZ154","v":0},{"$f":"SUMIFS(BA73:$FF$73,BA154:$FF$154,1)*BA154","v":0},{"$f":"SUMIFS(BB73:$FF$73,BB154:$FF$154,1)*BB154","v":0},{"$f":"SUMIFS(BC73:$FF$73,BC154:$FF$154,1)*BC154","v":0},{"$f":"SUMIFS(BD73:$FF$73,BD154:$FF$154,1)*BD154","v":0},{"$f":"SUMIFS(BE73:$FF$73,BE154:$FF$154,1)*BE154","v":0},{"$f":"SUMIFS(BF73:$FF$73,BF154:$FF$154,1)*BF154","v":0},{"$f":"SUMIFS(BG73:$FF$73,BG154:$FF$154,1)*BG154","v":0},{"$f":"SUMIFS(BH73:$FF$73,BH154:$FF$154,1)*BH154","v":0},{"$f":"SUMIFS(BI73:$FF$73,BI154:$FF$154,1)*BI154","v":0},{"$f":"SUMIFS(BJ73:$FF$73,BJ154:$FF$154,1)*BJ154","v":0},{"$f":"SUMIFS(BK73:$FF$73,BK154:$FF$154,1)*BK154","v":0},{"$f":"SUMIFS(BL73:$FF$73,BL154:$FF$154,1)*BL154","v":0},{"$f":"SUMIFS(BM73:$FF$73,BM154:$FF$154,1)*BM154","v":0},{"$f":"SUMIFS(BN73:$FF$73,BN154:$FF$154,1)*BN154","v":0},{"$f":"SUMIFS(BO73:$FF$73,BO154:$FF$154,1)*BO154","v":0},{"$f":"SUMIFS(BP73:$FF$73,BP154:$FF$154,1)*BP154","v":0},{"$f":"SUMIFS(BQ73:$FF$73,BQ154:$FF$154,1)*BQ154","v":0},{"$f":"SUMIFS(BR73:$FF$73,BR154:$FF$154,1)*BR154","v":0},{"$f":"SUMIFS(BS73:$FF$73,BS154:$FF$154,1)*BS154","v":0},{"$f":"SUMIFS(BT73:$FF$73,BT154:$FF$154,1)*BT154","v":0},{"$f":"SUMIFS(BU73:$FF$73,BU154:$FF$154,1)*BU154","v":0},{"$f":"SUMIFS(BV73:$FF$73,BV154:$FF$154,1)*BV154","v":0},{"$f":"SUMIFS(BW73:$FF$73,BW154:$FF$154,1)*BW154","v":0},{"$f":"SUMIFS(BX73:$FF$73,BX154:$FF$154,1)*BX154","v":0},{"$f":"SUMIFS(BY73:$FF$73,BY154:$FF$154,1)*BY154","v":0},{"$f":"SUMIFS(BZ73:$FF$73,BZ154:$FF$154,1)*BZ154","v":0},{"$f":"SUMIFS(CA73:$FF$73,CA154:$FF$154,1)*CA154","v":0},{"$f":"SUMIFS(CB73:$FF$73,CB154:$FF$154,1)*CB154","v":0},{"$f":"SUMIFS(CC73:$FF$73,CC154:$FF$154,1)*CC154","v":0},{"$f":"SUMIFS(CD73:$FF$73,CD154:$FF$154,1)*CD154","v":0},{"$f":"SUMIFS(CE73:$FF$73,CE154:$FF$154,1)*CE154","v":0},{"$f":"SUMIFS(CF73:$FF$73,CF154:$FF$154,1)*CF154","v":0},{"$f":"SUMIFS(CG73:$FF$73,CG154:$FF$154,1)*CG154","v":0},{"$f":"SUMIFS(CH73:$FF$73,CH154:$FF$154,1)*CH154","v":0},{"$f":"SUMIFS(CI73:$FF$73,CI154:$FF$154,1)*CI154","v":0},{"$f":"SUMIFS(CJ73:$FF$73,CJ154:$FF$154,1)*CJ154","v":0},{"$f":"SUMIFS(CK73:$FF$73,CK154:$FF$154,1)*CK154","v":0},{"$f":"SUMIFS(CL73:$FF$73,CL154:$FF$154,1)*CL154","v":0},{"$f":"SUMIFS(CM73:$FF$73,CM154:$FF$154,1)*CM154","v":0},{"$f":"SUMIFS(CN73:$FF$73,CN154:$FF$154,1)*CN154","v":0},{"$f":"SUMIFS(CO73:$FF$73,CO154:$FF$154,1)*CO154","v":0},{"$f":"SUMIFS(CP73:$FF$73,CP154:$FF$154,1)*CP154","v":0},{"$f":"SUMIFS(CQ73:$FF$73,CQ154:$FF$154,1)*CQ154","v":0},{"$f":"SUMIFS(CR73:$FF$73,CR154:$FF$154,1)*CR154","v":0},{"$f":"SUMIFS(CS73:$FF$73,CS154:$FF$154,1)*CS154","v":0},{"$f":"SUMIFS(CT73:$FF$73,CT154:$FF$154,1)*CT154","v":0},{"$f":"SUMIFS(CU73:$FF$73,CU154:$FF$154,1)*CU154","v":0},{"$f":"SUMIFS(CV73:$FF$73,CV154:$FF$154,1)*CV154","v":0},{"$f":"SUMIFS(CW73:$FF$73,CW154:$FF$154,1)*CW154","v":0},{"$f":"SUMIFS(CX73:$FF$73,CX154:$FF$154,1)*CX154","v":0},{"$f":"SUMIFS(CY73:$FF$73,CY154:$FF$154,1)*CY154","v":0},{"$f":"SUMIFS(CZ73:$FF$73,CZ154:$FF$154,1)*CZ154","v":0},{"$f":"SUMIFS(DA73:$FF$73,DA154:$FF$154,1)*DA154","v":0},{"$f":"SUMIFS(DB73:$FF$73,DB154:$FF$154,1)*DB154","v":0},{"$f":"SUMIFS(DC73:$FF$73,DC154:$FF$154,1)*DC154","v":0},{"$f":"SUMIFS(DD73:$FF$73,DD154:$FF$154,1)*DD154","v":0},{"$f":"SUMIFS(DE73:$FF$73,DE154:$FF$154,1)*DE154","v":0},{"$f":"SUMIFS(DF73:$FF$73,DF154:$FF$154,1)*DF154","v":0},{"$f":"SUMIFS(DG73:$FF$73,DG154:$FF$154,1)*DG154","v":0},{"$f":"SUMIFS(DH73:$FF$73,DH154:$FF$154,1)*DH154","v":0},{"$f":"SUMIFS(DI73:$FF$73,DI154:$FF$154,1)*DI154","v":0},{"$f":"SUMIFS(DJ73:$FF$73,DJ154:$FF$154,1)*DJ154","v":0},{"$f":"SUMIFS(DK73:$FF$73,DK154:$FF$154,1)*DK154","v":0},{"$f":"SUMIFS(DL73:$FF$73,DL154:$FF$154,1)*DL154","v":0},{"$f":"SUMIFS(DM73:$FF$73,DM154:$FF$154,1)*DM154","v":0},{"$f":"SUMIFS(DN73:$FF$73,DN154:$FF$154,1)*DN154","v":0},{"$f":"SUMIFS(DO73:$FF$73,DO154:$FF$154,1)*DO154","v":0},{"$f":"SUMIFS(DP73:$FF$73,DP154:$FF$154,1)*DP154","v":0},{"$f":"SUMIFS(DQ73:$FF$73,DQ154:$FF$154,1)*DQ154","v":0},{"$f":"SUMIFS(DR73:$FF$73,DR154:$FF$154,1)*DR154","v":0},{"$f":"SUMIFS(DS73:$FF$73,DS154:$FF$154,1)*DS154","v":0},{"$f":"SUMIFS(DT73:$FF$73,DT154:$FF$154,1)*DT154","v":0},{"$f":"SUMIFS(DU73:$FF$73,DU154:$FF$154,1)*DU154","v":0},{"$f":"SUMIFS(DV73:$FF$73,DV154:$FF$154,1)*DV154","v":0},{"$f":"SUMIFS(DW73:$FF$73,DW154:$FF$154,1)*DW154","v":0},{"$f":"SUMIFS(DX73:$FF$73,DX154:$FF$154,1)*DX154","v":0},{"$f":"SUMIFS(DY73:$FF$73,DY154:$FF$154,1)*DY154","v":0},{"$f":"SUMIFS(DZ73:$FF$73,DZ154:$FF$154,1)*DZ154","v":0},{"$f":"SUMIFS(EA73:$FF$73,EA154:$FF$154,1)*EA154","v":0},{"$f":"SUMIFS(EB73:$FF$73,EB154:$FF$154,1)*EB154","v":0},{"$f":"SUMIFS(EC73:$FF$73,EC154:$FF$154,1)*EC154","v":0},{"$f":"SUMIFS(ED73:$FF$73,ED154:$FF$154,1)*ED154","v":0},{"$f":"SUMIFS(EE73:$FF$73,EE154:$FF$154,1)*EE154","v":0},{"$f":"SUMIFS(EF73:$FF$73,EF154:$FF$154,1)*EF154","v":0},{"$f":"SUMIFS(EG73:$FF$73,EG154:$FF$154,1)*EG154","v":0},{"$f":"SUMIFS(EH73:$FF$73,EH154:$FF$154,1)*EH154","v":0},{"$f":"SUMIFS(EI73:$FF$73,EI154:$FF$154,1)*EI154","v":0},{"$f":"SUMIFS(EJ73:$FF$73,EJ154:$FF$154,1)*EJ154","v":0},{"$f":"SUMIFS(EK73:$FF$73,EK154:$FF$154,1)*EK154","v":0},{"$f":"SUMIFS(EL73:$FF$73,EL154:$FF$154,1)*EL154","v":0},{"$f":"SUMIFS(EM73:$FF$73,EM154:$FF$154,1)*EM154","v":0},{"$f":"SUMIFS(EN73:$FF$73,EN154:$FF$154,1)*EN154","v":0},{"$f":"SUMIFS(EO73:$FF$73,EO154:$FF$154,1)*EO154","v":0},{"$f":"SUMIFS(EP73:$FF$73,EP154:$FF$154,1)*EP154","v":0},{"$f":"SUMIFS(EQ73:$FF$73,EQ154:$FF$154,1)*EQ154","v":0},{"$f":"SUMIFS(ER73:$FF$73,ER154:$FF$154,1)*ER154","v":0},{"$f":"SUMIFS(ES73:$FF$73,ES154:$FF$154,1)*ES154","v":0},{"$f":"SUMIFS(ET73:$FF$73,ET154:$FF$154,1)*ET154","v":0},{"$f":"SUMIFS(EU73:$FF$73,EU154:$FF$154,1)*EU154","v":0},{"$f":"SUMIFS(EV73:$FF$73,EV154:$FF$154,1)*EV154","v":0},{"$f":"SUMIFS(EW73:$FF$73,EW154:$FF$154,1)*EW154","v":0},{"$f":"SUMIFS(EX73:$FF$73,EX154:$FF$154,1)*EX154","v":0},{"$f":"SUMIFS(EY73:$FF$73,EY154:$FF$154,1)*EY154","v":0},{"$f":"SUMIFS(EZ73:$FF$73,EZ154:$FF$154,1)*EZ154","v":0},{"$f":"SUMIFS(FA73:$FF$73,FA154:$FF$154,1)*FA154","v":0},{"$f":"SUMIFS(FB73:$FF$73,FB154:$FF$154,1)*FB154","v":0},{"$f":"SUMIFS(FC73:$FF$73,FC154:$FF$154,1)*FC154","v":0},{"$f":"SUMIFS(FD73:$FF$73,FD154:$FF$154,1)*FD154","v":0},{"$f":"SUMIFS(FE73:$FF$73,FE154:$FF$154,1)*FE154","v":0},{"$f":"SUMIFS(FF73:$FF$73,FF154:$FF$154,1)*FF154","v":0}]
[null,"Целевой баланс DSRA",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"N155","v":0},{"$f":"O155","v":0},0,0,0,47690.270583991864,46925.489737514465,44938.036625975437,41802.401598695404,36335.852809003132,26728.984278107386,13927.511314107562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX155","v":0},{"$f":"CY155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Использование DSRA",null,{"$f":"'Inputs C'!X32","v":"Да"},{"$f":"'Inputs C'!Y32","v":1},null,null,"сценарий"]
[null,"Платежи по кредиту",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M158:FF158)","v":140317.60988276909},{"$f":"IF('Inputs C'!$Y$39=1,Debt!M73,M73+M127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!N73,N73+N127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!O73,O73+O127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!P73,P73+P127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!Q73,Q73+Q127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!R73,R73+R127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!S73,S73+S127)","v":764.78084647740229},{"$f":"IF('Inputs C'!$Y$39=1,Debt!T73,T73+T127)","v":1987.4531115390257},{"$f":"IF('Inputs C'!$Y$39=1,Debt!U73,U73+U127)","v":3135.6350272800287},{"$f":"IF('Inputs C'!$Y$39=1,Debt!V73,V73+V127)","v":5466.5487896922741},{"$f":"IF('Inputs C'!$Y$39=1,Debt!W73,W73+W127)","v":9606.8685308957447},{"$f":"IF('Inputs C'!$Y$39=1,Debt!X73,X73+X127)","v":12801.472963999824},{"$f":"IF('Inputs C'!$Y$39=1,Debt!Y73,Y73+Y127)","v":13927.511314107562},{"$f":"IF('Inputs C'!$Y$39=1,Debt!Z73,Z73+Z127)","v":13606.592656946881},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AA73,AA73+AA127)","v":10355.378289202055},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AB73,AB73+AB127)","v":9500.4421583368912},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AC73,AC73+AC127)","v":8952.8013404128924},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AD73,AD73+AD127)","v":8377.6484542721519},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AE73,AE73+AE127)","v":7683.7415920531394},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AF73,AF73+AF127)","v":6873.3759360640452},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AG73,AG73+AG127)","v":6147.0886531497472},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AH73,AH73+AH127)","v":5464.3589092307275},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AI73,AI73+AI127)","v":4691.2809548748874},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AJ73,AJ73+AJ127)","v":3820.3885100208126},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AK73,AK73+AK127)","v":3051.2887969632297},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AL73,AL73+AL127)","v":2245.0324630885993},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AM73,AM73+AM127)","v":1379.452823817461},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AN73,AN73+AN127)","v":478.46776034370583},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AO73,AO73+AO127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AP73,AP73+AP127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AQ73,AQ73+AQ127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AR73,AR73+AR127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AS73,AS73+AS127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AT73,AT73+AT127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AU73,AU73+AU127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AV73,AV73+AV127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AW73,AW73+AW127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AX73,AX73+AX127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AY73,AY73+AY127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!AZ73,AZ73+AZ127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BA73,BA73+BA127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BB73,BB73+BB127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BC73,BC73+BC127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BD73,BD73+BD127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BE73,BE73+BE127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BF73,BF73+BF127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BG73,BG73+BG127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BH73,BH73+BH127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BI73,BI73+BI127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BJ73,BJ73+BJ127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BK73,BK73+BK127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BL73,BL73+BL127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BM73,BM73+BM127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BN73,BN73+BN127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BO73,BO73+BO127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BP73,BP73+BP127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BQ73,BQ73+BQ127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BR73,BR73+BR127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BS73,BS73+BS127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BT73,BT73+BT127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BU73,BU73+BU127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BV73,BV73+BV127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BW73,BW73+BW127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BX73,BX73+BX127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BY73,BY73+BY127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!BZ73,BZ73+BZ127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CA73,CA73+CA127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CB73,CB73+CB127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CC73,CC73+CC127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CD73,CD73+CD127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CE73,CE73+CE127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CF73,CF73+CF127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CG73,CG73+CG127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CH73,CH73+CH127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CI73,CI73+CI127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CJ73,CJ73+CJ127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CK73,CK73+CK127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CL73,CL73+CL127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CM73,CM73+CM127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CN73,CN73+CN127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CO73,CO73+CO127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CP73,CP73+CP127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CQ73,CQ73+CQ127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CR73,CR73+CR127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CS73,CS73+CS127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CT73,CT73+CT127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CU73,CU73+CU127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CV73,CV73+CV127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CW73,CW73+CW127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CX73,CX73+CX127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CY73,CY73+CY127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!CZ73,CZ73+CZ127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DA73,DA73+DA127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DB73,DB73+DB127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DC73,DC73+DC127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DD73,DD73+DD127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DE73,DE73+DE127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DF73,DF73+DF127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DG73,DG73+DG127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DH73,DH73+DH127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DI73,DI73+DI127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DJ73,DJ73+DJ127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DK73,DK73+DK127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DL73,DL73+DL127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DM73,DM73+DM127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DN73,DN73+DN127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DO73,DO73+DO127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DP73,DP73+DP127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DQ73,DQ73+DQ127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DR73,DR73+DR127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DS73,DS73+DS127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DT73,DT73+DT127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DU73,DU73+DU127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DV73,DV73+DV127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DW73,DW73+DW127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DX73,DX73+DX127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DY73,DY73+DY127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!DZ73,DZ73+DZ127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EA73,EA73+EA127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EB73,EB73+EB127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EC73,EC73+EC127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!ED73,ED73+ED127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EE73,EE73+EE127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EF73,EF73+EF127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EG73,EG73+EG127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EH73,EH73+EH127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EI73,EI73+EI127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EJ73,EJ73+EJ127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EK73,EK73+EK127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EL73,EL73+EL127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EM73,EM73+EM127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EN73,EN73+EN127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EO73,EO73+EO127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EP73,EP73+EP127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EQ73,EQ73+EQ127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!ER73,ER73+ER127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!ES73,ES73+ES127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!ET73,ET73+ET127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EU73,EU73+EU127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EV73,EV73+EV127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EW73,EW73+EW127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EX73,EX73+EX127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EY73,EY73+EY127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!EZ73,EZ73+EZ127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!FA73,FA73+FA127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!FB73,FB73+FB127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!FC73,FC73+FC127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!FD73,FD73+FD127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!FE73,FE73+FE127)","v":0},{"$f":"IF('Inputs C'!$Y$39=1,Debt!FF73,FF73+FF127)","v":0}]
[null,"Целевой баланс DSRA на конец периода",null,{"$f":"'Inputs C'!X34","v":1},"периода",null,null,"тыс. руб.",null,null,null,null,{"$f":"IF(AND($E$154=1,M14=0),M156,SUM(N158:OFFSET(N158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,N14=0),N156,SUM(O158:OFFSET(O158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,O14=0),O156,SUM(P158:OFFSET(P158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,P14=0),P156,SUM(Q158:OFFSET(Q158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,Q14=0),Q156,SUM(R158:OFFSET(R158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,R14=0),R156,SUM(S158:OFFSET(S158,,$D$159-1)))","v":764.78084647740229},{"$f":"IF(AND($E$154=1,S14=0),S156,SUM(T158:OFFSET(T158,,$D$159-1)))","v":1987.4531115390257},{"$f":"IF(AND($E$154=1,T14=0),T156,SUM(U158:OFFSET(U158,,$D$159-1)))","v":3135.6350272800287},{"$f":"IF(AND($E$154=1,U14=0),U156,SUM(V158:OFFSET(V158,,$D$159-1)))","v":5466.5487896922741},{"$f":"IF(AND($E$154=1,V14=0),V156,SUM(W158:OFFSET(W158,,$D$159-1)))","v":9606.8685308957447},{"$f":"IF(AND($E$154=1,W14=0),W156,SUM(X158:OFFSET(X158,,$D$159-1)))","v":12801.472963999824},{"$f":"IF(AND($E$154=1,X14=0),X156,SUM(Y158:OFFSET(Y158,,$D$159-1)))","v":13927.511314107562},{"$f":"IF(AND($E$154=1,Y14=0),Y156,SUM(Z158:OFFSET(Z158,,$D$159-1)))","v":13606.592656946881},{"$f":"IF(AND($E$154=1,Z14=0),Z156,SUM(AA158:OFFSET(AA158,,$D$159-1)))","v":10355.378289202055},{"$f":"IF(AND($E$154=1,AA14=0),AA156,SUM(AB158:OFFSET(AB158,,$D$159-1)))","v":9500.4421583368912},{"$f":"IF(AND($E$154=1,AB14=0),AB156,SUM(AC158:OFFSET(AC158,,$D$159-1)))","v":8952.8013404128924},{"$f":"IF(AND($E$154=1,AC14=0),AC156,SUM(AD158:OFFSET(AD158,,$D$159-1)))","v":8377.6484542721519},{"$f":"IF(AND($E$154=1,AD14=0),AD156,SUM(AE158:OFFSET(AE158,,$D$159-1)))","v":7683.7415920531394},{"$f":"IF(AND($E$154=1,AE14=0),AE156,SUM(AF158:OFFSET(AF158,,$D$159-1)))","v":6873.3759360640452},{"$f":"IF(AND($E$154=1,AF14=0),AF156,SUM(AG158:OFFSET(AG158,,$D$159-1)))","v":6147.0886531497472},{"$f":"IF(AND($E$154=1,AG14=0),AG156,SUM(AH158:OFFSET(AH158,,$D$159-1)))","v":5464.3589092307275},{"$f":"IF(AND($E$154=1,AH14=0),AH156,SUM(AI158:OFFSET(AI158,,$D$159-1)))","v":4691.2809548748874},{"$f":"IF(AND($E$154=1,AI14=0),AI156,SUM(AJ158:OFFSET(AJ158,,$D$159-1)))","v":3820.3885100208126},{"$f":"IF(AND($E$154=1,AJ14=0),AJ156,SUM(AK158:OFFSET(AK158,,$D$159-1)))","v":3051.2887969632297},{"$f":"IF(AND($E$154=1,AK14=0),AK156,SUM(AL158:OFFSET(AL158,,$D$159-1)))","v":2245.0324630885993},{"$f":"IF(AND($E$154=1,AL14=0),AL156,SUM(AM158:OFFSET(AM158,,$D$159-1)))","v":1379.452823817461},{"$f":"IF(AND($E$154=1,AM14=0),AM156,SUM(AN158:OFFSET(AN158,,$D$159-1)))","v":478.46776034370583},{"$f":"IF(AND($E$154=1,AN14=0),AN156,SUM(AO158:OFFSET(AO158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,AO14=0),AO156,SUM(AP158:OFFSET(AP158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,AP14=0),AP156,SUM(AQ158:OFFSET(AQ158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,AQ14=0),AQ156,SUM(AR158:OFFSET(AR158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,AR14=0),AR156,SUM(AS158:OFFSET(AS158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,AS14=0),AS156,SUM(AT158:OFFSET(AT158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,AT14=0),AT156,SUM(AU158:OFFSET(AU158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,AU14=0),AU156,SUM(AV158:OFFSET(AV158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,AV14=0),AV156,SUM(AW158:OFFSET(AW158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,AW14=0),AW156,SUM(AX158:OFFSET(AX158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,AX14=0),AX156,SUM(AY158:OFFSET(AY158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,AY14=0),AY156,SUM(AZ158:OFFSET(AZ158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,AZ14=0),AZ156,SUM(BA158:OFFSET(BA158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BA14=0),BA156,SUM(BB158:OFFSET(BB158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BB14=0),BB156,SUM(BC158:OFFSET(BC158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BC14=0),BC156,SUM(BD158:OFFSET(BD158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BD14=0),BD156,SUM(BE158:OFFSET(BE158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BE14=0),BE156,SUM(BF158:OFFSET(BF158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BF14=0),BF156,SUM(BG158:OFFSET(BG158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BG14=0),BG156,SUM(BH158:OFFSET(BH158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BH14=0),BH156,SUM(BI158:OFFSET(BI158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BI14=0),BI156,SUM(BJ158:OFFSET(BJ158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BJ14=0),BJ156,SUM(BK158:OFFSET(BK158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BK14=0),BK156,SUM(BL158:OFFSET(BL158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BL14=0),BL156,SUM(BM158:OFFSET(BM158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BM14=0),BM156,SUM(BN158:OFFSET(BN158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BN14=0),BN156,SUM(BO158:OFFSET(BO158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BO14=0),BO156,SUM(BP158:OFFSET(BP158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BP14=0),BP156,SUM(BQ158:OFFSET(BQ158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BQ14=0),BQ156,SUM(BR158:OFFSET(BR158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BR14=0),BR156,SUM(BS158:OFFSET(BS158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BS14=0),BS156,SUM(BT158:OFFSET(BT158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BT14=0),BT156,SUM(BU158:OFFSET(BU158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BU14=0),BU156,SUM(BV158:OFFSET(BV158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BV14=0),BV156,SUM(BW158:OFFSET(BW158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BW14=0),BW156,SUM(BX158:OFFSET(BX158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BX14=0),BX156,SUM(BY158:OFFSET(BY158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BY14=0),BY156,SUM(BZ158:OFFSET(BZ158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,BZ14=0),BZ156,SUM(CA158:OFFSET(CA158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CA14=0),CA156,SUM(CB158:OFFSET(CB158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CB14=0),CB156,SUM(CC158:OFFSET(CC158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CC14=0),CC156,SUM(CD158:OFFSET(CD158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CD14=0),CD156,SUM(CE158:OFFSET(CE158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CE14=0),CE156,SUM(CF158:OFFSET(CF158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CF14=0),CF156,SUM(CG158:OFFSET(CG158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CG14=0),CG156,SUM(CH158:OFFSET(CH158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CH14=0),CH156,SUM(CI158:OFFSET(CI158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CI14=0),CI156,SUM(CJ158:OFFSET(CJ158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CJ14=0),CJ156,SUM(CK158:OFFSET(CK158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CK14=0),CK156,SUM(CL158:OFFSET(CL158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CL14=0),CL156,SUM(CM158:OFFSET(CM158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CM14=0),CM156,SUM(CN158:OFFSET(CN158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CN14=0),CN156,SUM(CO158:OFFSET(CO158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CO14=0),CO156,SUM(CP158:OFFSET(CP158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CP14=0),CP156,SUM(CQ158:OFFSET(CQ158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CQ14=0),CQ156,SUM(CR158:OFFSET(CR158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CR14=0),CR156,SUM(CS158:OFFSET(CS158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CS14=0),CS156,SUM(CT158:OFFSET(CT158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CT14=0),CT156,SUM(CU158:OFFSET(CU158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CU14=0),CU156,SUM(CV158:OFFSET(CV158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CV14=0),CV156,SUM(CW158:OFFSET(CW158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CW14=0),CW156,SUM(CX158:OFFSET(CX158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CX14=0),CX156,SUM(CY158:OFFSET(CY158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CY14=0),CY156,SUM(CZ158:OFFSET(CZ158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,CZ14=0),CZ156,SUM(DA158:OFFSET(DA158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DA14=0),DA156,SUM(DB158:OFFSET(DB158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DB14=0),DB156,SUM(DC158:OFFSET(DC158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DC14=0),DC156,SUM(DD158:OFFSET(DD158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DD14=0),DD156,SUM(DE158:OFFSET(DE158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DE14=0),DE156,SUM(DF158:OFFSET(DF158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DF14=0),DF156,SUM(DG158:OFFSET(DG158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DG14=0),DG156,SUM(DH158:OFFSET(DH158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DH14=0),DH156,SUM(DI158:OFFSET(DI158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DI14=0),DI156,SUM(DJ158:OFFSET(DJ158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DJ14=0),DJ156,SUM(DK158:OFFSET(DK158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DK14=0),DK156,SUM(DL158:OFFSET(DL158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DL14=0),DL156,SUM(DM158:OFFSET(DM158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DM14=0),DM156,SUM(DN158:OFFSET(DN158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DN14=0),DN156,SUM(DO158:OFFSET(DO158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DO14=0),DO156,SUM(DP158:OFFSET(DP158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DP14=0),DP156,SUM(DQ158:OFFSET(DQ158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DQ14=0),DQ156,SUM(DR158:OFFSET(DR158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DR14=0),DR156,SUM(DS158:OFFSET(DS158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DS14=0),DS156,SUM(DT158:OFFSET(DT158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DT14=0),DT156,SUM(DU158:OFFSET(DU158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DU14=0),DU156,SUM(DV158:OFFSET(DV158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DV14=0),DV156,SUM(DW158:OFFSET(DW158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DW14=0),DW156,SUM(DX158:OFFSET(DX158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DX14=0),DX156,SUM(DY158:OFFSET(DY158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DY14=0),DY156,SUM(DZ158:OFFSET(DZ158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,DZ14=0),DZ156,SUM(EA158:OFFSET(EA158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EA14=0),EA156,SUM(EB158:OFFSET(EB158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EB14=0),EB156,SUM(EC158:OFFSET(EC158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EC14=0),EC156,SUM(ED158:OFFSET(ED158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,ED14=0),ED156,SUM(EE158:OFFSET(EE158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EE14=0),EE156,SUM(EF158:OFFSET(EF158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EF14=0),EF156,SUM(EG158:OFFSET(EG158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EG14=0),EG156,SUM(EH158:OFFSET(EH158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EH14=0),EH156,SUM(EI158:OFFSET(EI158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EI14=0),EI156,SUM(EJ158:OFFSET(EJ158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EJ14=0),EJ156,SUM(EK158:OFFSET(EK158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EK14=0),EK156,SUM(EL158:OFFSET(EL158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EL14=0),EL156,SUM(EM158:OFFSET(EM158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EM14=0),EM156,SUM(EN158:OFFSET(EN158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EN14=0),EN156,SUM(EO158:OFFSET(EO158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EO14=0),EO156,SUM(EP158:OFFSET(EP158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EP14=0),EP156,SUM(EQ158:OFFSET(EQ158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EQ14=0),EQ156,SUM(ER158:OFFSET(ER158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,ER14=0),ER156,SUM(ES158:OFFSET(ES158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,ES14=0),ES156,SUM(ET158:OFFSET(ET158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,ET14=0),ET156,SUM(EU158:OFFSET(EU158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EU14=0),EU156,SUM(EV158:OFFSET(EV158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EV14=0),EV156,SUM(EW158:OFFSET(EW158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EW14=0),EW156,SUM(EX158:OFFSET(EX158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EX14=0),EX156,SUM(EY158:OFFSET(EY158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EY14=0),EY156,SUM(EZ158:OFFSET(EZ158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,EZ14=0),EZ156,SUM(FA158:OFFSET(FA158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,FA14=0),FA156,SUM(FB158:OFFSET(FB158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,FB14=0),FB156,SUM(FC158:OFFSET(FC158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,FC14=0),FC156,SUM(FD158:OFFSET(FD158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,FD14=0),FD156,SUM(FE158:OFFSET(FE158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,FE14=0),FE156,SUM(FF158:OFFSET(FF158,,$D$159-1)))","v":0},{"$f":"IF(AND($E$154=1,FF14=0),FF156,SUM(FG158:OFFSET(FG158,,$D$159-1)))","v":0}]
[null,"Целевой баланс DSRA на конец периода с учетом сценария - copy",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"CHOOSE($E$157,M159,0)*M148*(M15=0)","v":0},0,0,0,0,764.78084647740229,1987.4531115390257,3135.6350272800287,5466.5487896922741,9606.8685308957447,12801.472963999824,13927.511314107562,13606.592656946881,10355.378289202055,9500.4421583368912,8952.8013404128924,8377.6484542721519,7683.7415920531394,6873.3759360640452,6147.0886531497472,5464.3589092307275,4691.2809548748874,3820.3885100208126,3051.2887969632297,2245.0324630885993,1379.452823817461,478.46776034370583,0,0,0,0,0,{"$f":"CHOOSE($E$157,AS159,0)*AS148*(AS15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$157,BY159,0)*BY148*(BY15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$157,DE159,0)*DE148*(DE15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$157,EK159,0)*EK148*(EK15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Целевой баланс DSRA на конец периода с учетом сценария - paste",null,null,null,null,null,"тыс. руб.",null,null,null,null,0,0,0,0,0,764.78085543132272,1987.4531291055623,3135.635045041749,5466.5488076491793,9606.8685488526498,12801.472981566363,13927.511331869284,13606.592680152286,10355.378318746398,9500.442194118019,8952.8013860687206,8377.6485124509909,7683.7416645577614,6873.3760237289853,6147.0887609461342,5464.3590438546707,4691.2811195266167,3820.3887039054625,3051.2889930021533,2245.0327051892987,1379.4531169474885,478.46810104311618,-1.7958658122240681E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Требуемое изменение DSRA",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M162:FF162)","v":0},{"$f":"(M161-M150)*(M16<=3)","v":0},0,0,0,0,764.78085543132272,1222.6722736742395,1148.1819159361867,2330.9137626074303,4140.3197412034706,3194.6044327137133,1126.0383503029207,-320.91865171699828,-3251.2143614058878,-854.93612462837882,-547.64080804929836,-575.15287361772971,-693.9068478932295,-810.36564082877612,-726.28726278285103,-682.7297170914635,-773.077924328054,-870.89241562115421,-769.09971090330919,-806.25628781285468,-865.57958824181014,-900.9850159043724,-478.46810104311794,1.8189894035458565E-12,0,0,0,{"$f":"(AS161-AS150)*(AS16<=3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY161-BY150)*(BY16<=3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DE161-DE150)*(DE16<=3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK161-EK150)*(EK16<=3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Проверка: актуальность расчета DSRA",null,{"$f":"AND(M163:FF163)","v":true},null,null,null,"проверка",null,null,null,null,{"$f":"ABS(M160-M161)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(AS160-AS161)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(BY160-BY161)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(DE160-DE161)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(EK160-EK161)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Доходность счета по DSRA",null,{"$f":"'Inputs C'!X35","v":0},null,null,null,null,null,null,null,null,{"$f":"($D$165+1)^(1/periods_in_year)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($D$165+1)^(1/periods_in_year)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($D$165+1)^(1/periods_in_year)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($D$165+1)^(1/periods_in_year)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($D$165+1)^(1/periods_in_year)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Начисление процентов по DSRA",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M166:FF166)","v":0},{"$f":"M150*M165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS150*AS165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY150*BY165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE150*DE165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK150*EK165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Возмещение НДС на капитальные затраты",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M168:FF168)","v":110703.61323450004},{"$f":"Tax!M48","v":0},{"$f":"Tax!N48","v":0},{"$f":"Tax!O48","v":0},{"$f":"Tax!P48","v":0},{"$f":"Tax!Q48","v":0},{"$f":"Tax!R48","v":0},{"$f":"Tax!S48","v":0},{"$f":"Tax!T48","v":0},{"$f":"Tax!U48","v":0},{"$f":"Tax!V48","v":0},{"$f":"Tax!W48","v":0},{"$f":"Tax!X48","v":0},{"$f":"Tax!Y48","v":0},{"$f":"Tax!Z48","v":110703.61323450004},{"$f":"Tax!AA48","v":0},{"$f":"Tax!AB48","v":0},{"$f":"Tax!AC48","v":0},{"$f":"Tax!AD48","v":0},{"$f":"Tax!AE48","v":0},{"$f":"Tax!AF48","v":0},{"$f":"Tax!AG48","v":0},{"$f":"Tax!AH48","v":0},{"$f":"Tax!AI48","v":0},{"$f":"Tax!AJ48","v":0},{"$f":"Tax!AK48","v":0},{"$f":"Tax!AL48","v":0},{"$f":"Tax!AM48","v":0},{"$f":"Tax!AN48","v":0},{"$f":"Tax!AO48","v":0},{"$f":"Tax!AP48","v":0},{"$f":"Tax!AQ48","v":0},{"$f":"Tax!AR48","v":0},{"$f":"Tax!AS48","v":0},{"$f":"Tax!AT48","v":0},{"$f":"Tax!AU48","v":0},{"$f":"Tax!AV48","v":0},{"$f":"Tax!AW48","v":0},{"$f":"Tax!AX48","v":0},{"$f":"Tax!AY48","v":0},{"$f":"Tax!AZ48","v":0},{"$f":"Tax!BA48","v":0},{"$f":"Tax!BB48","v":0},{"$f":"Tax!BC48","v":0},{"$f":"Tax!BD48","v":0},{"$f":"Tax!BE48","v":0},{"$f":"Tax!BF48","v":0},{"$f":"Tax!BG48","v":0},{"$f":"Tax!BH48","v":0},{"$f":"Tax!BI48","v":0},{"$f":"Tax!BJ48","v":0},{"$f":"Tax!BK48","v":0},{"$f":"Tax!BL48","v":0},{"$f":"Tax!BM48","v":0},{"$f":"Tax!BN48","v":0},{"$f":"Tax!BO48","v":0},{"$f":"Tax!BP48","v":0},{"$f":"Tax!BQ48","v":0},{"$f":"Tax!BR48","v":0},{"$f":"Tax!BS48","v":0},{"$f":"Tax!BT48","v":0},{"$f":"Tax!BU48","v":0},{"$f":"Tax!BV48","v":0},{"$f":"Tax!BW48","v":0},{"$f":"Tax!BX48","v":0},{"$f":"Tax!BY48","v":0},{"$f":"Tax!BZ48","v":0},{"$f":"Tax!CA48","v":0},{"$f":"Tax!CB48","v":0},{"$f":"Tax!CC48","v":0},{"$f":"Tax!CD48","v":0},{"$f":"Tax!CE48","v":0},{"$f":"Tax!CF48","v":0},{"$f":"Tax!CG48","v":0},{"$f":"Tax!CH48","v":0},{"$f":"Tax!CI48","v":0},{"$f":"Tax!CJ48","v":0},{"$f":"Tax!CK48","v":0},{"$f":"Tax!CL48","v":0},{"$f":"Tax!CM48","v":0},{"$f":"Tax!CN48","v":0},{"$f":"Tax!CO48","v":0},{"$f":"Tax!CP48","v":0},{"$f":"Tax!CQ48","v":0},{"$f":"Tax!CR48","v":0},{"$f":"Tax!CS48","v":0},{"$f":"Tax!CT48","v":0},{"$f":"Tax!CU48","v":0},{"$f":"Tax!CV48","v":0},{"$f":"Tax!CW48","v":0},{"$f":"Tax!CX48","v":0},{"$f":"Tax!CY48","v":0},{"$f":"Tax!CZ48","v":0},{"$f":"Tax!DA48","v":0},{"$f":"Tax!DB48","v":0},{"$f":"Tax!DC48","v":0},{"$f":"Tax!DD48","v":0},{"$f":"Tax!DE48","v":0},{"$f":"Tax!DF48","v":0},{"$f":"Tax!DG48","v":0},{"$f":"Tax!DH48","v":0},{"$f":"Tax!DI48","v":0},{"$f":"Tax!DJ48","v":0},{"$f":"Tax!DK48","v":0},{"$f":"Tax!DL48","v":0},{"$f":"Tax!DM48","v":0},{"$f":"Tax!DN48","v":0},{"$f":"Tax!DO48","v":0},{"$f":"Tax!DP48","v":0},{"$f":"Tax!DQ48","v":0},{"$f":"Tax!DR48","v":0},{"$f":"Tax!DS48","v":0},{"$f":"Tax!DT48","v":0},{"$f":"Tax!DU48","v":0},{"$f":"Tax!DV48","v":0},{"$f":"Tax!DW48","v":0},{"$f":"Tax!DX48","v":0},{"$f":"Tax!DY48","v":0},{"$f":"Tax!DZ48","v":0},{"$f":"Tax!EA48","v":0},{"$f":"Tax!EB48","v":0},{"$f":"Tax!EC48","v":0},{"$f":"Tax!ED48","v":0},{"$f":"Tax!EE48","v":0},{"$f":"Tax!EF48","v":0},{"$f":"Tax!EG48","v":0},{"$f":"Tax!EH48","v":0},{"$f":"Tax!EI48","v":0},{"$f":"Tax!EJ48","v":0},{"$f":"Tax!EK48","v":0},{"$f":"Tax!EL48","v":0},{"$f":"Tax!EM48","v":0},{"$f":"Tax!EN48","v":0},{"$f":"Tax!EO48","v":0},{"$f":"Tax!EP48","v":0},{"$f":"Tax!EQ48","v":0},{"$f":"Tax!ER48","v":0},{"$f":"Tax!ES48","v":0},{"$f":"Tax!ET48","v":0},{"$f":"Tax!EU48","v":0},{"$f":"Tax!EV48","v":0},{"$f":"Tax!EW48","v":0},{"$f":"Tax!EX48","v":0},{"$f":"Tax!EY48","v":0},{"$f":"Tax!EZ48","v":0},{"$f":"Tax!FA48","v":0},{"$f":"Tax!FB48","v":0},{"$f":"Tax!FC48","v":0},{"$f":"Tax!FD48","v":0},{"$f":"Tax!FE48","v":0},{"$f":"Tax!FF48","v":0}]
[null,"РАСЧЕТ РЕЗЕРВНОГО СЧЕТА "]
[]
[null,"Флаг формирования резервного счета",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"1*(AND(M71>0,M14=0))","v":0},{"$f":"1*(AND(N71>0,N14=0))","v":0},0,0,0,0,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AND(BZ71>0,BZ14=0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AND(EL71>0,EL14=0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Баланс резервного счета на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"L175","v":0},{"$f":"M175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(+)/(-) Изменение резервного счета",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M174:FF174)","v":0},{"$f":"M186","v":0},{"$f":"N186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс резервного счета на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"SUM(M173:M174)","v":0},{"$f":"SUM(N173:N174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ173:BZ174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL173:EL174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Флаг потребности в резервном счете (накопительно)",null,{"$f":"'Inputs C'!X55","v":"Нет"},{"$f":"'Inputs C'!Y55","v":2},null,null,"флаг",null,null,null,null,{"$f":"1*(SUM($M$14:M14)<1)*(M51>VSN)","v":0},{"$f":"1*(SUM($M$14:N14)<1)*(N51>VSN)","v":0},{"$f":"1*(SUM($M$14:O14)<1)*(O51>VSN)","v":0},{"$f":"1*(SUM($M$14:P14)<1)*(P51>VSN)","v":0},{"$f":"1*(SUM($M$14:Q14)<1)*(Q51>VSN)","v":0},{"$f":"1*(SUM($M$14:R14)<1)*(R51>VSN)","v":0},{"$f":"1*(SUM($M$14:S14)<1)*(S51>VSN)","v":1},{"$f":"1*(SUM($M$14:T14)<1)*(T51>VSN)","v":1},{"$f":"1*(SUM($M$14:U14)<1)*(U51>VSN)","v":1},{"$f":"1*(SUM($M$14:V14)<1)*(V51>VSN)","v":1},{"$f":"1*(SUM($M$14:W14)<1)*(W51>VSN)","v":1},{"$f":"1*(SUM($M$14:X14)<1)*(X51>VSN)","v":1},{"$f":"1*(SUM($M$14:Y14)<1)*(Y51>VSN)","v":0},{"$f":"1*(SUM($M$14:Z14)<1)*(Z51>VSN)","v":0},{"$f":"1*(SUM($M$14:AA14)<1)*(AA51>VSN)","v":0},{"$f":"1*(SUM($M$14:AB14)<1)*(AB51>VSN)","v":0},{"$f":"1*(SUM($M$14:AC14)<1)*(AC51>VSN)","v":0},{"$f":"1*(SUM($M$14:AD14)<1)*(AD51>VSN)","v":0},{"$f":"1*(SUM($M$14:AE14)<1)*(AE51>VSN)","v":0},{"$f":"1*(SUM($M$14:AF14)<1)*(AF51>VSN)","v":0},{"$f":"1*(SUM($M$14:AG14)<1)*(AG51>VSN)","v":0},{"$f":"1*(SUM($M$14:AH14)<1)*(AH51>VSN)","v":0},{"$f":"1*(SUM($M$14:AI14)<1)*(AI51>VSN)","v":0},{"$f":"1*(SUM($M$14:AJ14)<1)*(AJ51>VSN)","v":0},{"$f":"1*(SUM($M$14:AK14)<1)*(AK51>VSN)","v":0},{"$f":"1*(SUM($M$14:AL14)<1)*(AL51>VSN)","v":0},{"$f":"1*(SUM($M$14:AM14)<1)*(AM51>VSN)","v":0},{"$f":"1*(SUM($M$14:AN14)<1)*(AN51>VSN)","v":0},{"$f":"1*(SUM($M$14:AO14)<1)*(AO51>VSN)","v":0},{"$f":"1*(SUM($M$14:AP14)<1)*(AP51>VSN)","v":0},{"$f":"1*(SUM($M$14:AQ14)<1)*(AQ51>VSN)","v":0},{"$f":"1*(SUM($M$14:AR14)<1)*(AR51>VSN)","v":0},{"$f":"1*(SUM($M$14:AS14)<1)*(AS51>VSN)","v":0},{"$f":"1*(SUM($M$14:AT14)<1)*(AT51>VSN)","v":0},{"$f":"1*(SUM($M$14:AU14)<1)*(AU51>VSN)","v":0},{"$f":"1*(SUM($M$14:AV14)<1)*(AV51>VSN)","v":0},{"$f":"1*(SUM($M$14:AW14)<1)*(AW51>VSN)","v":0},{"$f":"1*(SUM($M$14:AX14)<1)*(AX51>VSN)","v":0},{"$f":"1*(SUM($M$14:AY14)<1)*(AY51>VSN)","v":0},{"$f":"1*(SUM($M$14:AZ14)<1)*(AZ51>VSN)","v":0},{"$f":"1*(SUM($M$14:BA14)<1)*(BA51>VSN)","v":0},{"$f":"1*(SUM($M$14:BB14)<1)*(BB51>VSN)","v":0},{"$f":"1*(SUM($M$14:BC14)<1)*(BC51>VSN)","v":0},{"$f":"1*(SUM($M$14:BD14)<1)*(BD51>VSN)","v":0},{"$f":"1*(SUM($M$14:BE14)<1)*(BE51>VSN)","v":0},{"$f":"1*(SUM($M$14:BF14)<1)*(BF51>VSN)","v":0},{"$f":"1*(SUM($M$14:BG14)<1)*(BG51>VSN)","v":0},{"$f":"1*(SUM($M$14:BH14)<1)*(BH51>VSN)","v":0},{"$f":"1*(SUM($M$14:BI14)<1)*(BI51>VSN)","v":0},{"$f":"1*(SUM($M$14:BJ14)<1)*(BJ51>VSN)","v":0},{"$f":"1*(SUM($M$14:BK14)<1)*(BK51>VSN)","v":0},{"$f":"1*(SUM($M$14:BL14)<1)*(BL51>VSN)","v":0},{"$f":"1*(SUM($M$14:BM14)<1)*(BM51>VSN)","v":0},{"$f":"1*(SUM($M$14:BN14)<1)*(BN51>VSN)","v":0},{"$f":"1*(SUM($M$14:BO14)<1)*(BO51>VSN)","v":0},{"$f":"1*(SUM($M$14:BP14)<1)*(BP51>VSN)","v":0},{"$f":"1*(SUM($M$14:BQ14)<1)*(BQ51>VSN)","v":0},{"$f":"1*(SUM($M$14:BR14)<1)*(BR51>VSN)","v":0},{"$f":"1*(SUM($M$14:BS14)<1)*(BS51>VSN)","v":0},{"$f":"1*(SUM($M$14:BT14)<1)*(BT51>VSN)","v":0},{"$f":"1*(SUM($M$14:BU14)<1)*(BU51>VSN)","v":0},{"$f":"1*(SUM($M$14:BV14)<1)*(BV51>VSN)","v":0},{"$f":"1*(SUM($M$14:BW14)<1)*(BW51>VSN)","v":0},{"$f":"1*(SUM($M$14:BX14)<1)*(BX51>VSN)","v":0},{"$f":"1*(SUM($M$14:BY14)<1)*(BY51>VSN)","v":0},{"$f":"1*(SUM($M$14:BZ14)<1)*(BZ51>VSN)","v":0},{"$f":"1*(SUM($M$14:CA14)<1)*(CA51>VSN)","v":0},{"$f":"1*(SUM($M$14:CB14)<1)*(CB51>VSN)","v":0},{"$f":"1*(SUM($M$14:CC14)<1)*(CC51>VSN)","v":0},{"$f":"1*(SUM($M$14:CD14)<1)*(CD51>VSN)","v":0},{"$f":"1*(SUM($M$14:CE14)<1)*(CE51>VSN)","v":0},{"$f":"1*(SUM($M$14:CF14)<1)*(CF51>VSN)","v":0},{"$f":"1*(SUM($M$14:CG14)<1)*(CG51>VSN)","v":0},{"$f":"1*(SUM($M$14:CH14)<1)*(CH51>VSN)","v":0},{"$f":"1*(SUM($M$14:CI14)<1)*(CI51>VSN)","v":0},{"$f":"1*(SUM($M$14:CJ14)<1)*(CJ51>VSN)","v":0},{"$f":"1*(SUM($M$14:CK14)<1)*(CK51>VSN)","v":0},{"$f":"1*(SUM($M$14:CL14)<1)*(CL51>VSN)","v":0},{"$f":"1*(SUM($M$14:CM14)<1)*(CM51>VSN)","v":0},{"$f":"1*(SUM($M$14:CN14)<1)*(CN51>VSN)","v":0},{"$f":"1*(SUM($M$14:CO14)<1)*(CO51>VSN)","v":0},{"$f":"1*(SUM($M$14:CP14)<1)*(CP51>VSN)","v":0},{"$f":"1*(SUM($M$14:CQ14)<1)*(CQ51>VSN)","v":0},{"$f":"1*(SUM($M$14:CR14)<1)*(CR51>VSN)","v":0},{"$f":"1*(SUM($M$14:CS14)<1)*(CS51>VSN)","v":0},{"$f":"1*(SUM($M$14:CT14)<1)*(CT51>VSN)","v":0},{"$f":"1*(SUM($M$14:CU14)<1)*(CU51>VSN)","v":0},{"$f":"1*(SUM($M$14:CV14)<1)*(CV51>VSN)","v":0},{"$f":"1*(SUM($M$14:CW14)<1)*(CW51>VSN)","v":0},{"$f":"1*(SUM($M$14:CX14)<1)*(CX51>VSN)","v":0},{"$f":"1*(SUM($M$14:CY14)<1)*(CY51>VSN)","v":0},{"$f":"1*(SUM($M$14:CZ14)<1)*(CZ51>VSN)","v":0},{"$f":"1*(SUM($M$14:DA14)<1)*(DA51>VSN)","v":0},{"$f":"1*(SUM($M$14:DB14)<1)*(DB51>VSN)","v":0},{"$f":"1*(SUM($M$14:DC14)<1)*(DC51>VSN)","v":0},{"$f":"1*(SUM($M$14:DD14)<1)*(DD51>VSN)","v":0},{"$f":"1*(SUM($M$14:DE14)<1)*(DE51>VSN)","v":0},{"$f":"1*(SUM($M$14:DF14)<1)*(DF51>VSN)","v":0},{"$f":"1*(SUM($M$14:DG14)<1)*(DG51>VSN)","v":0},{"$f":"1*(SUM($M$14:DH14)<1)*(DH51>VSN)","v":0},{"$f":"1*(SUM($M$14:DI14)<1)*(DI51>VSN)","v":0},{"$f":"1*(SUM($M$14:DJ14)<1)*(DJ51>VSN)","v":0},{"$f":"1*(SUM($M$14:DK14)<1)*(DK51>VSN)","v":0},{"$f":"1*(SUM($M$14:DL14)<1)*(DL51>VSN)","v":0},{"$f":"1*(SUM($M$14:DM14)<1)*(DM51>VSN)","v":0},{"$f":"1*(SUM($M$14:DN14)<1)*(DN51>VSN)","v":0},{"$f":"1*(SUM($M$14:DO14)<1)*(DO51>VSN)","v":0},{"$f":"1*(SUM($M$14:DP14)<1)*(DP51>VSN)","v":0},{"$f":"1*(SUM($M$14:DQ14)<1)*(DQ51>VSN)","v":0},{"$f":"1*(SUM($M$14:DR14)<1)*(DR51>VSN)","v":0},{"$f":"1*(SUM($M$14:DS14)<1)*(DS51>VSN)","v":0},{"$f":"1*(SUM($M$14:DT14)<1)*(DT51>VSN)","v":0},{"$f":"1*(SUM($M$14:DU14)<1)*(DU51>VSN)","v":0},{"$f":"1*(SUM($M$14:DV14)<1)*(DV51>VSN)","v":0},{"$f":"1*(SUM($M$14:DW14)<1)*(DW51>VSN)","v":0},{"$f":"1*(SUM($M$14:DX14)<1)*(DX51>VSN)","v":0},{"$f":"1*(SUM($M$14:DY14)<1)*(DY51>VSN)","v":0},{"$f":"1*(SUM($M$14:DZ14)<1)*(DZ51>VSN)","v":0},{"$f":"1*(SUM($M$14:EA14)<1)*(EA51>VSN)","v":0},{"$f":"1*(SUM($M$14:EB14)<1)*(EB51>VSN)","v":0},{"$f":"1*(SUM($M$14:EC14)<1)*(EC51>VSN)","v":0},{"$f":"1*(SUM($M$14:ED14)<1)*(ED51>VSN)","v":0},{"$f":"1*(SUM($M$14:EE14)<1)*(EE51>VSN)","v":0},{"$f":"1*(SUM($M$14:EF14)<1)*(EF51>VSN)","v":0},{"$f":"1*(SUM($M$14:EG14)<1)*(EG51>VSN)","v":0},{"$f":"1*(SUM($M$14:EH14)<1)*(EH51>VSN)","v":0},{"$f":"1*(SUM($M$14:EI14)<1)*(EI51>VSN)","v":0},{"$f":"1*(SUM($M$14:EJ14)<1)*(EJ51>VSN)","v":0},{"$f":"1*(SUM($M$14:EK14)<1)*(EK51>VSN)","v":0},{"$f":"1*(SUM($M$14:EL14)<1)*(EL51>VSN)","v":0},{"$f":"1*(SUM($M$14:EM14)<1)*(EM51>VSN)","v":0},{"$f":"1*(SUM($M$14:EN14)<1)*(EN51>VSN)","v":0},{"$f":"1*(SUM($M$14:EO14)<1)*(EO51>VSN)","v":0},{"$f":"1*(SUM($M$14:EP14)<1)*(EP51>VSN)","v":0},{"$f":"1*(SUM($M$14:EQ14)<1)*(EQ51>VSN)","v":0},{"$f":"1*(SUM($M$14:ER14)<1)*(ER51>VSN)","v":0},{"$f":"1*(SUM($M$14:ES14)<1)*(ES51>VSN)","v":0},{"$f":"1*(SUM($M$14:ET14)<1)*(ET51>VSN)","v":0},{"$f":"1*(SUM($M$14:EU14)<1)*(EU51>VSN)","v":0},{"$f":"1*(SUM($M$14:EV14)<1)*(EV51>VSN)","v":0},{"$f":"1*(SUM($M$14:EW14)<1)*(EW51>VSN)","v":0},{"$f":"1*(SUM($M$14:EX14)<1)*(EX51>VSN)","v":0},{"$f":"1*(SUM($M$14:EY14)<1)*(EY51>VSN)","v":0},{"$f":"1*(SUM($M$14:EZ14)<1)*(EZ51>VSN)","v":0},{"$f":"1*(SUM($M$14:FA14)<1)*(FA51>VSN)","v":0},{"$f":"1*(SUM($M$14:FB14)<1)*(FB51>VSN)","v":0},{"$f":"1*(SUM($M$14:FC14)<1)*(FC51>VSN)","v":0},{"$f":"1*(SUM($M$14:FD14)<1)*(FD51>VSN)","v":0},{"$f":"1*(SUM($M$14:FE14)<1)*(FE51>VSN)","v":0},{"$f":"1*(SUM($M$14:FF14)<1)*(FF51>VSN)","v":0}]
[null,"Целевой баланс резервного счета на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"SUMIFS(M$104:$FF104,M$177:$FF177,1)*M177","v":0},{"$f":"SUMIFS(N$104:$FF104,N$177:$FF177,1)*N177","v":0},{"$f":"SUMIFS(O$104:$FF104,O$177:$FF177,1)*O177","v":0},{"$f":"SUMIFS(P$104:$FF104,P$177:$FF177,1)*P177","v":0},{"$f":"SUMIFS(Q$104:$FF104,Q$177:$FF177,1)*Q177","v":0},{"$f":"SUMIFS(R$104:$FF104,R$177:$FF177,1)*R177","v":0},{"$f":"SUMIFS(S$104:$FF104,S$177:$FF177,1)*S177","v":4537.8987919820538},{"$f":"SUMIFS(T$104:$FF104,T$177:$FF177,1)*T177","v":3330.8707406482645},{"$f":"SUMIFS(U$104:$FF104,U$177:$FF177,1)*U177","v":2259.3245017675158},{"$f":"SUMIFS(V$104:$FF104,V$177:$FF177,1)*V177","v":1278.2448393286491},{"$f":"SUMIFS(W$104:$FF104,W$177:$FF177,1)*W177","v":495.15283030177739},{"$f":"SUMIFS(X$104:$FF104,X$177:$FF177,1)*X177","v":88.453525020675812},{"$f":"SUMIFS(Y$104:$FF104,Y$177:$FF177,1)*Y177","v":0},{"$f":"SUMIFS(Z$104:$FF104,Z$177:$FF177,1)*Z177","v":0},{"$f":"SUMIFS(AA$104:$FF104,AA$177:$FF177,1)*AA177","v":0},{"$f":"SUMIFS(AB$104:$FF104,AB$177:$FF177,1)*AB177","v":0},{"$f":"SUMIFS(AC$104:$FF104,AC$177:$FF177,1)*AC177","v":0},{"$f":"SUMIFS(AD$104:$FF104,AD$177:$FF177,1)*AD177","v":0},{"$f":"SUMIFS(AE$104:$FF104,AE$177:$FF177,1)*AE177","v":0},{"$f":"SUMIFS(AF$104:$FF104,AF$177:$FF177,1)*AF177","v":0},{"$f":"SUMIFS(AG$104:$FF104,AG$177:$FF177,1)*AG177","v":0},{"$f":"SUMIFS(AH$104:$FF104,AH$177:$FF177,1)*AH177","v":0},{"$f":"SUMIFS(AI$104:$FF104,AI$177:$FF177,1)*AI177","v":0},{"$f":"SUMIFS(AJ$104:$FF104,AJ$177:$FF177,1)*AJ177","v":0},{"$f":"SUMIFS(AK$104:$FF104,AK$177:$FF177,1)*AK177","v":0},{"$f":"SUMIFS(AL$104:$FF104,AL$177:$FF177,1)*AL177","v":0},{"$f":"SUMIFS(AM$104:$FF104,AM$177:$FF177,1)*AM177","v":0},{"$f":"SUMIFS(AN$104:$FF104,AN$177:$FF177,1)*AN177","v":0},{"$f":"SUMIFS(AO$104:$FF104,AO$177:$FF177,1)*AO177","v":0},{"$f":"SUMIFS(AP$104:$FF104,AP$177:$FF177,1)*AP177","v":0},{"$f":"SUMIFS(AQ$104:$FF104,AQ$177:$FF177,1)*AQ177","v":0},{"$f":"SUMIFS(AR$104:$FF104,AR$177:$FF177,1)*AR177","v":0},{"$f":"SUMIFS(AS$104:$FF104,AS$177:$FF177,1)*AS177","v":0},{"$f":"SUMIFS(AT$104:$FF104,AT$177:$FF177,1)*AT177","v":0},{"$f":"SUMIFS(AU$104:$FF104,AU$177:$FF177,1)*AU177","v":0},{"$f":"SUMIFS(AV$104:$FF104,AV$177:$FF177,1)*AV177","v":0},{"$f":"SUMIFS(AW$104:$FF104,AW$177:$FF177,1)*AW177","v":0},{"$f":"SUMIFS(AX$104:$FF104,AX$177:$FF177,1)*AX177","v":0},{"$f":"SUMIFS(AY$104:$FF104,AY$177:$FF177,1)*AY177","v":0},{"$f":"SUMIFS(AZ$104:$FF104,AZ$177:$FF177,1)*AZ177","v":0},{"$f":"SUMIFS(BA$104:$FF104,BA$177:$FF177,1)*BA177","v":0},{"$f":"SUMIFS(BB$104:$FF104,BB$177:$FF177,1)*BB177","v":0},{"$f":"SUMIFS(BC$104:$FF104,BC$177:$FF177,1)*BC177","v":0},{"$f":"SUMIFS(BD$104:$FF104,BD$177:$FF177,1)*BD177","v":0},{"$f":"SUMIFS(BE$104:$FF104,BE$177:$FF177,1)*BE177","v":0},{"$f":"SUMIFS(BF$104:$FF104,BF$177:$FF177,1)*BF177","v":0},{"$f":"SUMIFS(BG$104:$FF104,BG$177:$FF177,1)*BG177","v":0},{"$f":"SUMIFS(BH$104:$FF104,BH$177:$FF177,1)*BH177","v":0},{"$f":"SUMIFS(BI$104:$FF104,BI$177:$FF177,1)*BI177","v":0},{"$f":"SUMIFS(BJ$104:$FF104,BJ$177:$FF177,1)*BJ177","v":0},{"$f":"SUMIFS(BK$104:$FF104,BK$177:$FF177,1)*BK177","v":0},{"$f":"SUMIFS(BL$104:$FF104,BL$177:$FF177,1)*BL177","v":0},{"$f":"SUMIFS(BM$104:$FF104,BM$177:$FF177,1)*BM177","v":0},{"$f":"SUMIFS(BN$104:$FF104,BN$177:$FF177,1)*BN177","v":0},{"$f":"SUMIFS(BO$104:$FF104,BO$177:$FF177,1)*BO177","v":0},{"$f":"SUMIFS(BP$104:$FF104,BP$177:$FF177,1)*BP177","v":0},{"$f":"SUMIFS(BQ$104:$FF104,BQ$177:$FF177,1)*BQ177","v":0},{"$f":"SUMIFS(BR$104:$FF104,BR$177:$FF177,1)*BR177","v":0},{"$f":"SUMIFS(BS$104:$FF104,BS$177:$FF177,1)*BS177","v":0},{"$f":"SUMIFS(BT$104:$FF104,BT$177:$FF177,1)*BT177","v":0},{"$f":"SUMIFS(BU$104:$FF104,BU$177:$FF177,1)*BU177","v":0},{"$f":"SUMIFS(BV$104:$FF104,BV$177:$FF177,1)*BV177","v":0},{"$f":"SUMIFS(BW$104:$FF104,BW$177:$FF177,1)*BW177","v":0},{"$f":"SUMIFS(BX$104:$FF104,BX$177:$FF177,1)*BX177","v":0},{"$f":"SUMIFS(BY$104:$FF104,BY$177:$FF177,1)*BY177","v":0},{"$f":"SUMIFS(BZ$104:$FF104,BZ$177:$FF177,1)*BZ177","v":0},{"$f":"SUMIFS(CA$104:$FF104,CA$177:$FF177,1)*CA177","v":0},{"$f":"SUMIFS(CB$104:$FF104,CB$177:$FF177,1)*CB177","v":0},{"$f":"SUMIFS(CC$104:$FF104,CC$177:$FF177,1)*CC177","v":0},{"$f":"SUMIFS(CD$104:$FF104,CD$177:$FF177,1)*CD177","v":0},{"$f":"SUMIFS(CE$104:$FF104,CE$177:$FF177,1)*CE177","v":0},{"$f":"SUMIFS(CF$104:$FF104,CF$177:$FF177,1)*CF177","v":0},{"$f":"SUMIFS(CG$104:$FF104,CG$177:$FF177,1)*CG177","v":0},{"$f":"SUMIFS(CH$104:$FF104,CH$177:$FF177,1)*CH177","v":0},{"$f":"SUMIFS(CI$104:$FF104,CI$177:$FF177,1)*CI177","v":0},{"$f":"SUMIFS(CJ$104:$FF104,CJ$177:$FF177,1)*CJ177","v":0},{"$f":"SUMIFS(CK$104:$FF104,CK$177:$FF177,1)*CK177","v":0},{"$f":"SUMIFS(CL$104:$FF104,CL$177:$FF177,1)*CL177","v":0},{"$f":"SUMIFS(CM$104:$FF104,CM$177:$FF177,1)*CM177","v":0},{"$f":"SUMIFS(CN$104:$FF104,CN$177:$FF177,1)*CN177","v":0},{"$f":"SUMIFS(CO$104:$FF104,CO$177:$FF177,1)*CO177","v":0},{"$f":"SUMIFS(CP$104:$FF104,CP$177:$FF177,1)*CP177","v":0},{"$f":"SUMIFS(CQ$104:$FF104,CQ$177:$FF177,1)*CQ177","v":0},{"$f":"SUMIFS(CR$104:$FF104,CR$177:$FF177,1)*CR177","v":0},{"$f":"SUMIFS(CS$104:$FF104,CS$177:$FF177,1)*CS177","v":0},{"$f":"SUMIFS(CT$104:$FF104,CT$177:$FF177,1)*CT177","v":0},{"$f":"SUMIFS(CU$104:$FF104,CU$177:$FF177,1)*CU177","v":0},{"$f":"SUMIFS(CV$104:$FF104,CV$177:$FF177,1)*CV177","v":0},{"$f":"SUMIFS(CW$104:$FF104,CW$177:$FF177,1)*CW177","v":0},{"$f":"SUMIFS(CX$104:$FF104,CX$177:$FF177,1)*CX177","v":0},{"$f":"SUMIFS(CY$104:$FF104,CY$177:$FF177,1)*CY177","v":0},{"$f":"SUMIFS(CZ$104:$FF104,CZ$177:$FF177,1)*CZ177","v":0},{"$f":"SUMIFS(DA$104:$FF104,DA$177:$FF177,1)*DA177","v":0},{"$f":"SUMIFS(DB$104:$FF104,DB$177:$FF177,1)*DB177","v":0},{"$f":"SUMIFS(DC$104:$FF104,DC$177:$FF177,1)*DC177","v":0},{"$f":"SUMIFS(DD$104:$FF104,DD$177:$FF177,1)*DD177","v":0},{"$f":"SUMIFS(DE$104:$FF104,DE$177:$FF177,1)*DE177","v":0},{"$f":"SUMIFS(DF$104:$FF104,DF$177:$FF177,1)*DF177","v":0},{"$f":"SUMIFS(DG$104:$FF104,DG$177:$FF177,1)*DG177","v":0},{"$f":"SUMIFS(DH$104:$FF104,DH$177:$FF177,1)*DH177","v":0},{"$f":"SUMIFS(DI$104:$FF104,DI$177:$FF177,1)*DI177","v":0},{"$f":"SUMIFS(DJ$104:$FF104,DJ$177:$FF177,1)*DJ177","v":0},{"$f":"SUMIFS(DK$104:$FF104,DK$177:$FF177,1)*DK177","v":0},{"$f":"SUMIFS(DL$104:$FF104,DL$177:$FF177,1)*DL177","v":0},{"$f":"SUMIFS(DM$104:$FF104,DM$177:$FF177,1)*DM177","v":0},{"$f":"SUMIFS(DN$104:$FF104,DN$177:$FF177,1)*DN177","v":0},{"$f":"SUMIFS(DO$104:$FF104,DO$177:$FF177,1)*DO177","v":0},{"$f":"SUMIFS(DP$104:$FF104,DP$177:$FF177,1)*DP177","v":0},{"$f":"SUMIFS(DQ$104:$FF104,DQ$177:$FF177,1)*DQ177","v":0},{"$f":"SUMIFS(DR$104:$FF104,DR$177:$FF177,1)*DR177","v":0},{"$f":"SUMIFS(DS$104:$FF104,DS$177:$FF177,1)*DS177","v":0},{"$f":"SUMIFS(DT$104:$FF104,DT$177:$FF177,1)*DT177","v":0},{"$f":"SUMIFS(DU$104:$FF104,DU$177:$FF177,1)*DU177","v":0},{"$f":"SUMIFS(DV$104:$FF104,DV$177:$FF177,1)*DV177","v":0},{"$f":"SUMIFS(DW$104:$FF104,DW$177:$FF177,1)*DW177","v":0},{"$f":"SUMIFS(DX$104:$FF104,DX$177:$FF177,1)*DX177","v":0},{"$f":"SUMIFS(DY$104:$FF104,DY$177:$FF177,1)*DY177","v":0},{"$f":"SUMIFS(DZ$104:$FF104,DZ$177:$FF177,1)*DZ177","v":0},{"$f":"SUMIFS(EA$104:$FF104,EA$177:$FF177,1)*EA177","v":0},{"$f":"SUMIFS(EB$104:$FF104,EB$177:$FF177,1)*EB177","v":0},{"$f":"SUMIFS(EC$104:$FF104,EC$177:$FF177,1)*EC177","v":0},{"$f":"SUMIFS(ED$104:$FF104,ED$177:$FF177,1)*ED177","v":0},{"$f":"SUMIFS(EE$104:$FF104,EE$177:$FF177,1)*EE177","v":0},{"$f":"SUMIFS(EF$104:$FF104,EF$177:$FF177,1)*EF177","v":0},{"$f":"SUMIFS(EG$104:$FF104,EG$177:$FF177,1)*EG177","v":0},{"$f":"SUMIFS(EH$104:$FF104,EH$177:$FF177,1)*EH177","v":0},{"$f":"SUMIFS(EI$104:$FF104,EI$177:$FF177,1)*EI177","v":0},{"$f":"SUMIFS(EJ$104:$FF104,EJ$177:$FF177,1)*EJ177","v":0},{"$f":"SUMIFS(EK$104:$FF104,EK$177:$FF177,1)*EK177","v":0},{"$f":"SUMIFS(EL$104:$FF104,EL$177:$FF177,1)*EL177","v":0},{"$f":"SUMIFS(EM$104:$FF104,EM$177:$FF177,1)*EM177","v":0},{"$f":"SUMIFS(EN$104:$FF104,EN$177:$FF177,1)*EN177","v":0},{"$f":"SUMIFS(EO$104:$FF104,EO$177:$FF177,1)*EO177","v":0},{"$f":"SUMIFS(EP$104:$FF104,EP$177:$FF177,1)*EP177","v":0},{"$f":"SUMIFS(EQ$104:$FF104,EQ$177:$FF177,1)*EQ177","v":0},{"$f":"SUMIFS(ER$104:$FF104,ER$177:$FF177,1)*ER177","v":0},{"$f":"SUMIFS(ES$104:$FF104,ES$177:$FF177,1)*ES177","v":0},{"$f":"SUMIFS(ET$104:$FF104,ET$177:$FF177,1)*ET177","v":0},{"$f":"SUMIFS(EU$104:$FF104,EU$177:$FF177,1)*EU177","v":0},{"$f":"SUMIFS(EV$104:$FF104,EV$177:$FF177,1)*EV177","v":0},{"$f":"SUMIFS(EW$104:$FF104,EW$177:$FF177,1)*EW177","v":0},{"$f":"SUMIFS(EX$104:$FF104,EX$177:$FF177,1)*EX177","v":0},{"$f":"SUMIFS(EY$104:$FF104,EY$177:$FF177,1)*EY177","v":0},{"$f":"SUMIFS(EZ$104:$FF104,EZ$177:$FF177,1)*EZ177","v":0},{"$f":"SUMIFS(FA$104:$FF104,FA$177:$FF177,1)*FA177","v":0},{"$f":"SUMIFS(FB$104:$FF104,FB$177:$FF177,1)*FB177","v":0},{"$f":"SUMIFS(FC$104:$FF104,FC$177:$FF177,1)*FC177","v":0},{"$f":"SUMIFS(FD$104:$FF104,FD$177:$FF177,1)*FD177","v":0},{"$f":"SUMIFS(FE$104:$FF104,FE$177:$FF177,1)*FE177","v":0},{"$f":"SUMIFS(FF$104:$FF104,FF$177:$FF177,1)*FF177","v":0}]
[null,"Целевой баланс резервного счета на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"N178","v":0},{"$f":"O178","v":0},0,0,0,4537.8987919820538,3330.8707406482645,2259.3245017675158,1278.2448393286491,495.15283030177739,88.453525020675812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CA178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EM178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Использование резервного счета",null,null,null,null,null,"сценарий"]
[null,"Совокупные расходы, резервируемые на счету",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"M105*M177","v":0},{"$f":"N105*N177","v":0},0,0,0,0,1207.0280513337905,1071.5462388807484,981.07966243886654,783.09200902687166,406.69930528110154,88.453525020675812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ105*BZ177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL105*EL177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Целевой баланс резервного счета на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"IF(AND($E$177=1,M14=0),M179,0)","v":0},{"$f":"IF(AND($E$177=1,N14=0),N179,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($E$177=1,BZ14=0),BZ179,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($E$177=1,EL14=0),EL179,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Целевой баланс резервного счета на конец периода с учетом сценария - copy",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"CHOOSE($E$177,M183,0)*M171*(M14=0)","v":0},{"$f":"CHOOSE($E$177,N183,0)*N171*(N14=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$177,BZ183,0)*BZ171*(BZ14=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$177,EL183,0)*EL171*(EL14=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Целевой баланс резервного счета на конец периода с учетом сценария - paste",null,null,null,null,null,"тыс. руб.",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Требуемое изменение резервного счета",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M186:FF186)","v":0},{"$f":"(M185-M173)*(M40<=3)","v":0},{"$f":"(N185-N173)*(N40<=3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BZ185-BZ173)*(BZ40<=3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EL185-EL173)*(EL40<=3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Проверка: актуальность расчета резервного счета",null,{"$f":"AND(M187:FF187)","v":true},null,null,null,"проверка",null,null,null,null,{"$f":"ABS(M184-M185)<VSN","v":true},{"$f":"ABS(N184-N185)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(BZ184-BZ185)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(EL184-EL185)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Доходность резервного счетаа",null,{"$f":"D165","v":0},null,null,null,null,null,null,null,null,{"$f":"($D$165+1)^(1/periods_in_year)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($D$165+1)^(1/periods_in_year)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($D$165+1)^(1/periods_in_year)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Начисление процентов по резервному счету",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M190:FF190)","v":0},{"$f":"M175*M189","v":0},{"$f":"N175*N189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ175*BZ189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL175*EL189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Investor","index":13,"n_rows":142,"n_cols":162,"rows_kept":142,"cut":false,"hidden":false,"merged":[]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Расчет акционерного финансирования",null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[null,"ВРЕМЕННЫЕ ПРЕДПОСЫЛКИ"]
[]
[null,"Порядковый номер периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M8","v":1},{"$f":"'Inputs T'!N8","v":2},{"$f":"'Inputs T'!O8","v":3},{"$f":"'Inputs T'!P8","v":4},{"$f":"'Inputs T'!Q8","v":5},{"$f":"'Inputs T'!R8","v":6},{"$f":"'Inputs T'!S8","v":7},{"$f":"'Inputs T'!T8","v":8},{"$f":"'Inputs T'!U8","v":9},{"$f":"'Inputs T'!V8","v":10},{"$f":"'Inputs T'!W8","v":11},{"$f":"'Inputs T'!X8","v":12},{"$f":"'Inputs T'!Y8","v":13},{"$f":"'Inputs T'!Z8","v":14},{"$f":"'Inputs T'!AA8","v":15},{"$f":"'Inputs T'!AB8","v":16},{"$f":"'Inputs T'!AC8","v":17},{"$f":"'Inputs T'!AD8","v":18},{"$f":"'Inputs T'!AE8","v":19},{"$f":"'Inputs T'!AF8","v":20},{"$f":"'Inputs T'!AG8","v":21},{"$f":"'Inputs T'!AH8","v":22},{"$f":"'Inputs T'!AI8","v":23},{"$f":"'Inputs T'!AJ8","v":24},{"$f":"'Inputs T'!AK8","v":25},{"$f":"'Inputs T'!AL8","v":26},{"$f":"'Inputs T'!AM8","v":27},{"$f":"'Inputs T'!AN8","v":28},{"$f":"'Inputs T'!AO8","v":29},{"$f":"'Inputs T'!AP8","v":30},{"$f":"'Inputs T'!AQ8","v":31},{"$f":"'Inputs T'!AR8","v":32},{"$f":"'Inputs T'!AS8","v":33},{"$f":"'Inputs T'!AT8","v":34},{"$f":"'Inputs T'!AU8","v":35},{"$f":"'Inputs T'!AV8","v":36},{"$f":"'Inputs T'!AW8","v":37},{"$f":"'Inputs T'!AX8","v":38},{"$f":"'Inputs T'!AY8","v":39},{"$f":"'Inputs T'!AZ8","v":40},{"$f":"'Inputs T'!BA8","v":41},{"$f":"'Inputs T'!BB8","v":42},{"$f":"'Inputs T'!BC8","v":43},{"$f":"'Inputs T'!BD8","v":44},{"$f":"'Inputs T'!BE8","v":45},{"$f":"'Inputs T'!BF8","v":46},{"$f":"'Inputs T'!BG8","v":47},{"$f":"'Inputs T'!BH8","v":48},{"$f":"'Inputs T'!BI8","v":49},{"$f":"'Inputs T'!BJ8","v":50},{"$f":"'Inputs T'!BK8","v":51},{"$f":"'Inputs T'!BL8","v":52},{"$f":"'Inputs T'!BM8","v":53},{"$f":"'Inputs T'!BN8","v":54},{"$f":"'Inputs T'!BO8","v":55},{"$f":"'Inputs T'!BP8","v":56},{"$f":"'Inputs T'!BQ8","v":57},{"$f":"'Inputs T'!BR8","v":58},{"$f":"'Inputs T'!BS8","v":59},{"$f":"'Inputs T'!BT8","v":60},{"$f":"'Inputs T'!BU8","v":61},{"$f":"'Inputs T'!BV8","v":62},{"$f":"'Inputs T'!BW8","v":63},{"$f":"'Inputs T'!BX8","v":64},{"$f":"'Inputs T'!BY8","v":65},{"$f":"'Inputs T'!BZ8","v":66},{"$f":"'Inputs T'!CA8","v":67},{"$f":"'Inputs T'!CB8","v":68},{"$f":"'Inputs T'!CC8","v":69},{"$f":"'Inputs T'!CD8","v":70},{"$f":"'Inputs T'!CE8","v":71},{"$f":"'Inputs T'!CF8","v":72},{"$f":"'Inputs T'!CG8","v":73},{"$f":"'Inputs T'!CH8","v":74},{"$f":"'Inputs T'!CI8","v":75},{"$f":"'Inputs T'!CJ8","v":76},{"$f":"'Inputs T'!CK8","v":77},{"$f":"'Inputs T'!CL8","v":78},{"$f":"'Inputs T'!CM8","v":79},{"$f":"'Inputs T'!CN8","v":80},{"$f":"'Inputs T'!CO8","v":81},{"$f":"'Inputs T'!CP8","v":82},{"$f":"'Inputs T'!CQ8","v":83},{"$f":"'Inputs T'!CR8","v":84},{"$f":"'Inputs T'!CS8","v":85},{"$f":"'Inputs T'!CT8","v":86},{"$f":"'Inputs T'!CU8","v":87},{"$f":"'Inputs T'!CV8","v":88},{"$f":"'Inputs T'!CW8","v":89},{"$f":"'Inputs T'!CX8","v":90},{"$f":"'Inputs T'!CY8","v":91},{"$f":"'Inputs T'!CZ8","v":92},{"$f":"'Inputs T'!DA8","v":93},{"$f":"'Inputs T'!DB8","v":94},{"$f":"'Inputs T'!DC8","v":95},{"$f":"'Inputs T'!DD8","v":96},{"$f":"'Inputs T'!DE8","v":97},{"$f":"'Inputs T'!DF8","v":98},{"$f":"'Inputs T'!DG8","v":99},{"$f":"'Inputs T'!DH8","v":100},{"$f":"'Inputs T'!DI8","v":101},{"$f":"'Inputs T'!DJ8","v":102},{"$f":"'Inputs T'!DK8","v":103},{"$f":"'Inputs T'!DL8","v":104},{"$f":"'Inputs T'!DM8","v":105},{"$f":"'Inputs T'!DN8","v":106},{"$f":"'Inputs T'!DO8","v":107},{"$f":"'Inputs T'!DP8","v":108},{"$f":"'Inputs T'!DQ8","v":109},{"$f":"'Inputs T'!DR8","v":110},{"$f":"'Inputs T'!DS8","v":111},{"$f":"'Inputs T'!DT8","v":112},{"$f":"'Inputs T'!DU8","v":113},{"$f":"'Inputs T'!DV8","v":114},{"$f":"'Inputs T'!DW8","v":115},{"$f":"'Inputs T'!DX8","v":116},{"$f":"'Inputs T'!DY8","v":117},{"$f":"'Inputs T'!DZ8","v":118},{"$f":"'Inputs T'!EA8","v":119},{"$f":"'Inputs T'!EB8","v":120},{"$f":"'Inputs T'!EC8","v":121},{"$f":"'Inputs T'!ED8","v":122},{"$f":"'Inputs T'!EE8","v":123},{"$f":"'Inputs T'!EF8","v":124},{"$f":"'Inputs T'!EG8","v":125},{"$f":"'Inputs T'!EH8","v":126},{"$f":"'Inputs T'!EI8","v":127},{"$f":"'Inputs T'!EJ8","v":128},{"$f":"'Inputs T'!EK8","v":129},{"$f":"'Inputs T'!EL8","v":130},{"$f":"'Inputs T'!EM8","v":131},{"$f":"'Inputs T'!EN8","v":132},{"$f":"'Inputs T'!EO8","v":133},{"$f":"'Inputs T'!EP8","v":134},{"$f":"'Inputs T'!EQ8","v":135},{"$f":"'Inputs T'!ER8","v":136},{"$f":"'Inputs T'!ES8","v":137},{"$f":"'Inputs T'!ET8","v":138},{"$f":"'Inputs T'!EU8","v":139},{"$f":"'Inputs T'!EV8","v":140},{"$f":"'Inputs T'!EW8","v":141},{"$f":"'Inputs T'!EX8","v":142},{"$f":"'Inputs T'!EY8","v":143},{"$f":"'Inputs T'!EZ8","v":144},{"$f":"'Inputs T'!FA8","v":145},{"$f":"'Inputs T'!FB8","v":146},{"$f":"'Inputs T'!FC8","v":147},{"$f":"'Inputs T'!FD8","v":148},{"$f":"'Inputs T'!FE8","v":149},{"$f":"'Inputs T'!FF8","v":150}]
[null,"Начало периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M9","v":"2019-04-01"},{"$f":"'Inputs T'!N9","v":"2019-07-01"},{"$f":"'Inputs T'!O9","v":"2019-10-01"},{"$f":"'Inputs T'!P9","v":"2020-01-01"},{"$f":"'Inputs T'!Q9","v":"2020-04-01"},{"$f":"'Inputs T'!R9","v":"2020-07-01"},{"$f":"'Inputs T'!S9","v":"2020-10-01"},{"$f":"'Inputs T'!T9","v":"2021-01-01"},{"$f":"'Inputs T'!U9","v":"2021-04-01"},{"$f":"'Inputs T'!V9","v":"2021-07-01"},{"$f":"'Inputs T'!W9","v":"2021-10-01"},{"$f":"'Inputs T'!X9","v":"2022-01-01"},{"$f":"'Inputs T'!Y9","v":"2022-04-01"},{"$f":"'Inputs T'!Z9","v":"2022-07-01"},{"$f":"'Inputs T'!AA9","v":"2022-10-01"},{"$f":"'Inputs T'!AB9","v":"2023-01-01"},{"$f":"'Inputs T'!AC9","v":"2023-04-01"},{"$f":"'Inputs T'!AD9","v":"2023-07-01"},{"$f":"'Inputs T'!AE9","v":"2023-10-01"},{"$f":"'Inputs T'!AF9","v":"2024-01-01"},{"$f":"'Inputs T'!AG9","v":"2024-04-01"},{"$f":"'Inputs T'!AH9","v":"2024-07-01"},{"$f":"'Inputs T'!AI9","v":"2024-10-01"},{"$f":"'Inputs T'!AJ9","v":"2025-01-01"},{"$f":"'Inputs T'!AK9","v":"2025-04-01"},{"$f":"'Inputs T'!AL9","v":"2025-07-01"},{"$f":"'Inputs T'!AM9","v":"2025-10-01"},{"$f":"'Inputs T'!AN9","v":"2026-01-01"},{"$f":"'Inputs T'!AO9","v":"2026-04-01"},{"$f":"'Inputs T'!AP9","v":"2026-07-01"},{"$f":"'Inputs T'!AQ9","v":"2026-10-01"},{"$f":"'Inputs T'!AR9","v":"2027-01-01"},{"$f":"'Inputs T'!AS9","v":"2027-04-01"},{"$f":"'Inputs T'!AT9","v":"2027-07-01"},{"$f":"'Inputs T'!AU9","v":"2027-10-01"},{"$f":"'Inputs T'!AV9","v":"2028-01-01"},{"$f":"'Inputs T'!AW9","v":"2028-04-01"},{"$f":"'Inputs T'!AX9","v":"2028-07-01"},{"$f":"'Inputs T'!AY9","v":"2028-10-01"},{"$f":"'Inputs T'!AZ9","v":"2029-01-01"},{"$f":"'Inputs T'!BA9","v":"2029-04-01"},{"$f":"'Inputs T'!BB9","v":"2029-07-01"},{"$f":"'Inputs T'!BC9","v":"2029-10-01"},{"$f":"'Inputs T'!BD9","v":"2030-01-01"},{"$f":"'Inputs T'!BE9","v":"2030-04-01"},{"$f":"'Inputs T'!BF9","v":"2030-07-01"},{"$f":"'Inputs T'!BG9","v":"2030-10-01"},{"$f":"'Inputs T'!BH9","v":"2031-01-01"},{"$f":"'Inputs T'!BI9","v":"2031-04-01"},{"$f":"'Inputs T'!BJ9","v":"2031-07-01"},{"$f":"'Inputs T'!BK9","v":"2031-10-01"},{"$f":"'Inputs T'!BL9","v":"2032-01-01"},{"$f":"'Inputs T'!BM9","v":"2032-04-01"},{"$f":"'Inputs T'!BN9","v":"2032-07-01"},{"$f":"'Inputs T'!BO9","v":"2032-10-01"},{"$f":"'Inputs T'!BP9","v":"2033-01-01"},{"$f":"'Inputs T'!BQ9","v":"2033-04-01"},{"$f":"'Inputs T'!BR9","v":"2033-07-01"},{"$f":"'Inputs T'!BS9","v":"2033-10-01"},{"$f":"'Inputs T'!BT9","v":"2034-01-01"},{"$f":"'Inputs T'!BU9","v":"2034-04-01"},{"$f":"'Inputs T'!BV9","v":"2034-07-01"},{"$f":"'Inputs T'!BW9","v":"2034-10-01"},{"$f":"'Inputs T'!BX9","v":"2035-01-01"},{"$f":"'Inputs T'!BY9","v":"2035-04-01"},{"$f":"'Inputs T'!BZ9","v":"2035-07-01"},{"$f":"'Inputs T'!CA9","v":"2035-10-01"},{"$f":"'Inputs T'!CB9","v":"2036-01-01"},{"$f":"'Inputs T'!CC9","v":"2036-04-01"},{"$f":"'Inputs T'!CD9","v":"2036-07-01"},{"$f":"'Inputs T'!CE9","v":"2036-10-01"},{"$f":"'Inputs T'!CF9","v":"2037-01-01"},{"$f":"'Inputs T'!CG9","v":"2037-04-01"},{"$f":"'Inputs T'!CH9","v":"2037-07-01"},{"$f":"'Inputs T'!CI9","v":"2037-10-01"},{"$f":"'Inputs T'!CJ9","v":"2038-01-01"},{"$f":"'Inputs T'!CK9","v":"2038-04-01"},{"$f":"'Inputs T'!CL9","v":"2038-07-01"},{"$f":"'Inputs T'!CM9","v":"2038-10-01"},{"$f":"'Inputs T'!CN9","v":"2039-01-01"},{"$f":"'Inputs T'!CO9","v":"2039-04-01"},{"$f":"'Inputs T'!CP9","v":"2039-07-01"},{"$f":"'Inputs T'!CQ9","v":"2039-10-01"},{"$f":"'Inputs T'!CR9","v":"2040-01-01"},{"$f":"'Inputs T'!CS9","v":"2040-04-01"},{"$f":"'Inputs T'!CT9","v":"2040-07-01"},{"$f":"'Inputs T'!CU9","v":"2040-10-01"},{"$f":"'Inputs T'!CV9","v":"2041-01-01"},{"$f":"'Inputs T'!CW9","v":"2041-04-01"},{"$f":"'Inputs T'!CX9","v":"2041-07-01"},{"$f":"'Inputs T'!CY9","v":"2041-10-01"},{"$f":"'Inputs T'!CZ9","v":"2042-01-01"},{"$f":"'Inputs T'!DA9","v":"2042-04-01"},{"$f":"'Inputs T'!DB9","v":"2042-07-01"},{"$f":"'Inputs T'!DC9","v":"2042-10-01"},{"$f":"'Inputs T'!DD9","v":"2043-01-01"},{"$f":"'Inputs T'!DE9","v":"2043-04-01"},{"$f":"'Inputs T'!DF9","v":"2043-07-01"},{"$f":"'Inputs T'!DG9","v":"2043-10-01"},{"$f":"'Inputs T'!DH9","v":"2044-01-01"},{"$f":"'Inputs T'!DI9","v":"2044-04-01"},{"$f":"'Inputs T'!DJ9","v":"2044-07-01"},{"$f":"'Inputs T'!DK9","v":"2044-10-01"},{"$f":"'Inputs T'!DL9","v":"2045-01-01"},{"$f":"'Inputs T'!DM9","v":"2045-04-01"},{"$f":"'Inputs T'!DN9","v":"2045-07-01"},{"$f":"'Inputs T'!DO9","v":"2045-10-01"},{"$f":"'Inputs T'!DP9","v":"2046-01-01"},{"$f":"'Inputs T'!DQ9","v":"2046-04-01"},{"$f":"'Inputs T'!DR9","v":"2046-07-01"},{"$f":"'Inputs T'!DS9","v":"2046-10-01"},{"$f":"'Inputs T'!DT9","v":"2047-01-01"},{"$f":"'Inputs T'!DU9","v":"2047-04-01"},{"$f":"'Inputs T'!DV9","v":"2047-07-01"},{"$f":"'Inputs T'!DW9","v":"2047-10-01"},{"$f":"'Inputs T'!DX9","v":"2048-01-01"},{"$f":"'Inputs T'!DY9","v":"2048-04-01"},{"$f":"'Inputs T'!DZ9","v":"2048-07-01"},{"$f":"'Inputs T'!EA9","v":"2048-10-01"},{"$f":"'Inputs T'!EB9","v":"2049-01-01"},{"$f":"'Inputs T'!EC9","v":"2049-04-01"},{"$f":"'Inputs T'!ED9","v":"2049-07-01"},{"$f":"'Inputs T'!EE9","v":"2049-10-01"},{"$f":"'Inputs T'!EF9","v":"2050-01-01"},{"$f":"'Inputs T'!EG9","v":"2050-04-01"},{"$f":"'Inputs T'!EH9","v":"2050-07-01"},{"$f":"'Inputs T'!EI9","v":"2050-10-01"},{"$f":"'Inputs T'!EJ9","v":"2051-01-01"},{"$f":"'Inputs T'!EK9","v":"2051-04-01"},{"$f":"'Inputs T'!EL9","v":"2051-07-01"},{"$f":"'Inputs T'!EM9","v":"2051-10-01"},{"$f":"'Inputs T'!EN9","v":"2052-01-01"},{"$f":"'Inputs T'!EO9","v":"2052-04-01"},{"$f":"'Inputs T'!EP9","v":"2052-07-01"},{"$f":"'Inputs T'!EQ9","v":"2052-10-01"},{"$f":"'Inputs T'!ER9","v":"2053-01-01"},{"$f":"'Inputs T'!ES9","v":"2053-04-01"},{"$f":"'Inputs T'!ET9","v":"2053-07-01"},{"$f":"'Inputs T'!EU9","v":"2053-10-01"},{"$f":"'Inputs T'!EV9","v":"2054-01-01"},{"$f":"'Inputs T'!EW9","v":"2054-04-01"},{"$f":"'Inputs T'!EX9","v":"2054-07-01"},{"$f":"'Inputs T'!EY9","v":"2054-10-01"},{"$f":"'Inputs T'!EZ9","v":"2055-01-01"},{"$f":"'Inputs T'!FA9","v":"2055-04-01"},{"$f":"'Inputs T'!FB9","v":"2055-07-01"},{"$f":"'Inputs T'!FC9","v":"2055-10-01"},{"$f":"'Inputs T'!FD9","v":"2056-01-01"},{"$f":"'Inputs T'!FE9","v":"2056-04-01"},{"$f":"'Inputs T'!FF9","v":"2056-07-01"}]
[null,"Конец периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M10","v":"2019-06-30"},{"$f":"'Inputs T'!N10","v":"2019-09-30"},{"$f":"'Inputs T'!O10","v":"2019-12-31"},{"$f":"'Inputs T'!P10","v":"2020-03-31"},{"$f":"'Inputs T'!Q10","v":"2020-06-30"},{"$f":"'Inputs T'!R10","v":"2020-09-30"},{"$f":"'Inputs T'!S10","v":"2020-12-31"},{"$f":"'Inputs T'!T10","v":"2021-03-31"},{"$f":"'Inputs T'!U10","v":"2021-06-30"},{"$f":"'Inputs T'!V10","v":"2021-09-30"},{"$f":"'Inputs T'!W10","v":"2021-12-31"},{"$f":"'Inputs T'!X10","v":"2022-03-31"},{"$f":"'Inputs T'!Y10","v":"2022-06-30"},{"$f":"'Inputs T'!Z10","v":"2022-09-30"},{"$f":"'Inputs T'!AA10","v":"2022-12-31"},{"$f":"'Inputs T'!AB10","v":"2023-03-31"},{"$f":"'Inputs T'!AC10","v":"2023-06-30"},{"$f":"'Inputs T'!AD10","v":"2023-09-30"},{"$f":"'Inputs T'!AE10","v":"2023-12-31"},{"$f":"'Inputs T'!AF10","v":"2024-03-31"},{"$f":"'Inputs T'!AG10","v":"2024-06-30"},{"$f":"'Inputs T'!AH10","v":"2024-09-30"},{"$f":"'Inputs T'!AI10","v":"2024-12-31"},{"$f":"'Inputs T'!AJ10","v":"2025-03-31"},{"$f":"'Inputs T'!AK10","v":"2025-06-30"},{"$f":"'Inputs T'!AL10","v":"2025-09-30"},{"$f":"'Inputs T'!AM10","v":"2025-12-31"},{"$f":"'Inputs T'!AN10","v":"2026-03-31"},{"$f":"'Inputs T'!AO10","v":"2026-06-30"},{"$f":"'Inputs T'!AP10","v":"2026-09-30"},{"$f":"'Inputs T'!AQ10","v":"2026-12-31"},{"$f":"'Inputs T'!AR10","v":"2027-03-31"},{"$f":"'Inputs T'!AS10","v":"2027-06-30"},{"$f":"'Inputs T'!AT10","v":"2027-09-30"},{"$f":"'Inputs T'!AU10","v":"2027-12-31"},{"$f":"'Inputs T'!AV10","v":"2028-03-31"},{"$f":"'Inputs T'!AW10","v":"2028-06-30"},{"$f":"'Inputs T'!AX10","v":"2028-09-30"},{"$f":"'Inputs T'!AY10","v":"2028-12-31"},{"$f":"'Inputs T'!AZ10","v":"2029-03-31"},{"$f":"'Inputs T'!BA10","v":"2029-06-30"},{"$f":"'Inputs T'!BB10","v":"2029-09-30"},{"$f":"'Inputs T'!BC10","v":"2029-12-31"},{"$f":"'Inputs T'!BD10","v":"2030-03-31"},{"$f":"'Inputs T'!BE10","v":"2030-06-30"},{"$f":"'Inputs T'!BF10","v":"2030-09-30"},{"$f":"'Inputs T'!BG10","v":"2030-12-31"},{"$f":"'Inputs T'!BH10","v":"2031-03-31"},{"$f":"'Inputs T'!BI10","v":"2031-06-30"},{"$f":"'Inputs T'!BJ10","v":"2031-09-30"},{"$f":"'Inputs T'!BK10","v":"2031-12-31"},{"$f":"'Inputs T'!BL10","v":"2032-03-31"},{"$f":"'Inputs T'!BM10","v":"2032-06-30"},{"$f":"'Inputs T'!BN10","v":"2032-09-30"},{"$f":"'Inputs T'!BO10","v":"2032-12-31"},{"$f":"'Inputs T'!BP10","v":"2033-03-31"},{"$f":"'Inputs T'!BQ10","v":"2033-06-30"},{"$f":"'Inputs T'!BR10","v":"2033-09-30"},{"$f":"'Inputs T'!BS10","v":"2033-12-31"},{"$f":"'Inputs T'!BT10","v":"2034-03-31"},{"$f":"'Inputs T'!BU10","v":"2034-06-30"},{"$f":"'Inputs T'!BV10","v":"2034-09-30"},{"$f":"'Inputs T'!BW10","v":"2034-12-31"},{"$f":"'Inputs T'!BX10","v":"2035-03-31"},{"$f":"'Inputs T'!BY10","v":"2035-06-30"},{"$f":"'Inputs T'!BZ10","v":"2035-09-30"},{"$f":"'Inputs T'!CA10","v":"2035-12-31"},{"$f":"'Inputs T'!CB10","v":"2036-03-31"},{"$f":"'Inputs T'!CC10","v":"2036-06-30"},{"$f":"'Inputs T'!CD10","v":"2036-09-30"},{"$f":"'Inputs T'!CE10","v":"2036-12-31"},{"$f":"'Inputs T'!CF10","v":"2037-03-31"},{"$f":"'Inputs T'!CG10","v":"2037-06-30"},{"$f":"'Inputs T'!CH10","v":"2037-09-30"},{"$f":"'Inputs T'!CI10","v":"2037-12-31"},{"$f":"'Inputs T'!CJ10","v":"2038-03-31"},{"$f":"'Inputs T'!CK10","v":"2038-06-30"},{"$f":"'Inputs T'!CL10","v":"2038-09-30"},{"$f":"'Inputs T'!CM10","v":"2038-12-31"},{"$f":"'Inputs T'!CN10","v":"2039-03-31"},{"$f":"'Inputs T'!CO10","v":"2039-06-30"},{"$f":"'Inputs T'!CP10","v":"2039-09-30"},{"$f":"'Inputs T'!CQ10","v":"2039-12-31"},{"$f":"'Inputs T'!CR10","v":"2040-03-31"},{"$f":"'Inputs T'!CS10","v":"2040-06-30"},{"$f":"'Inputs T'!CT10","v":"2040-09-30"},{"$f":"'Inputs T'!CU10","v":"2040-12-31"},{"$f":"'Inputs T'!CV10","v":"2041-03-31"},{"$f":"'Inputs T'!CW10","v":"2041-06-30"},{"$f":"'Inputs T'!CX10","v":"2041-09-30"},{"$f":"'Inputs T'!CY10","v":"2041-12-31"},{"$f":"'Inputs T'!CZ10","v":"2042-03-31"},{"$f":"'Inputs T'!DA10","v":"2042-06-30"},{"$f":"'Inputs T'!DB10","v":"2042-09-30"},{"$f":"'Inputs T'!DC10","v":"2042-12-31"},{"$f":"'Inputs T'!DD10","v":"2043-03-31"},{"$f":"'Inputs T'!DE10","v":"2043-06-30"},{"$f":"'Inputs T'!DF10","v":"2043-09-30"},{"$f":"'Inputs T'!DG10","v":"2043-12-31"},{"$f":"'Inputs T'!DH10","v":"2044-03-31"},{"$f":"'Inputs T'!DI10","v":"2044-06-30"},{"$f":"'Inputs T'!DJ10","v":"2044-09-30"},{"$f":"'Inputs T'!DK10","v":"2044-12-31"},{"$f":"'Inputs T'!DL10","v":"2045-03-31"},{"$f":"'Inputs T'!DM10","v":"2045-06-30"},{"$f":"'Inputs T'!DN10","v":"2045-09-30"},{"$f":"'Inputs T'!DO10","v":"2045-12-31"},{"$f":"'Inputs T'!DP10","v":"2046-03-31"},{"$f":"'Inputs T'!DQ10","v":"2046-06-30"},{"$f":"'Inputs T'!DR10","v":"2046-09-30"},{"$f":"'Inputs T'!DS10","v":"2046-12-31"},{"$f":"'Inputs T'!DT10","v":"2047-03-31"},{"$f":"'Inputs T'!DU10","v":"2047-06-30"},{"$f":"'Inputs T'!DV10","v":"2047-09-30"},{"$f":"'Inputs T'!DW10","v":"2047-12-31"},{"$f":"'Inputs T'!DX10","v":"2048-03-31"},{"$f":"'Inputs T'!DY10","v":"2048-06-30"},{"$f":"'Inputs T'!DZ10","v":"2048-09-30"},{"$f":"'Inputs T'!EA10","v":"2048-12-31"},{"$f":"'Inputs T'!EB10","v":"2049-03-31"},{"$f":"'Inputs T'!EC10","v":"2049-06-30"},{"$f":"'Inputs T'!ED10","v":"2049-09-30"},{"$f":"'Inputs T'!EE10","v":"2049-12-31"},{"$f":"'Inputs T'!EF10","v":"2050-03-31"},{"$f":"'Inputs T'!EG10","v":"2050-06-30"},{"$f":"'Inputs T'!EH10","v":"2050-09-30"},{"$f":"'Inputs T'!EI10","v":"2050-12-31"},{"$f":"'Inputs T'!EJ10","v":"2051-03-31"},{"$f":"'Inputs T'!EK10","v":"2051-06-30"},{"$f":"'Inputs T'!EL10","v":"2051-09-30"},{"$f":"'Inputs T'!EM10","v":"2051-12-31"},{"$f":"'Inputs T'!EN10","v":"2052-03-31"},{"$f":"'Inputs T'!EO10","v":"2052-06-30"},{"$f":"'Inputs T'!EP10","v":"2052-09-30"},{"$f":"'Inputs T'!EQ10","v":"2052-12-31"},{"$f":"'Inputs T'!ER10","v":"2053-03-31"},{"$f":"'Inputs T'!ES10","v":"2053-06-30"},{"$f":"'Inputs T'!ET10","v":"2053-09-30"},{"$f":"'Inputs T'!EU10","v":"2053-12-31"},{"$f":"'Inputs T'!EV10","v":"2054-03-31"},{"$f":"'Inputs T'!EW10","v":"2054-06-30"},{"$f":"'Inputs T'!EX10","v":"2054-09-30"},{"$f":"'Inputs T'!EY10","v":"2054-12-31"},{"$f":"'Inputs T'!EZ10","v":"2055-03-31"},{"$f":"'Inputs T'!FA10","v":"2055-06-30"},{"$f":"'Inputs T'!FB10","v":"2055-09-30"},{"$f":"'Inputs T'!FC10","v":"2055-12-31"},{"$f":"'Inputs T'!FD10","v":"2056-03-31"},{"$f":"'Inputs T'!FE10","v":"2056-06-30"},{"$f":"'Inputs T'!FF10","v":"2056-09-30"}]
[]
[null,"Флаг фазы проектирования",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M12","v":1},{"$f":"'Inputs T'!N12","v":1},{"$f":"'Inputs T'!O12","v":1},{"$f":"'Inputs T'!P12","v":1},{"$f":"'Inputs T'!Q12","v":0},{"$f":"'Inputs T'!R12","v":0},{"$f":"'Inputs T'!S12","v":0},{"$f":"'Inputs T'!T12","v":0},{"$f":"'Inputs T'!U12","v":0},{"$f":"'Inputs T'!V12","v":0},{"$f":"'Inputs T'!W12","v":0},{"$f":"'Inputs T'!X12","v":0},{"$f":"'Inputs T'!Y12","v":0},{"$f":"'Inputs T'!Z12","v":0},{"$f":"'Inputs T'!AA12","v":0},{"$f":"'Inputs T'!AB12","v":0},{"$f":"'Inputs T'!AC12","v":0},{"$f":"'Inputs T'!AD12","v":0},{"$f":"'Inputs T'!AE12","v":0},{"$f":"'Inputs T'!AF12","v":0},{"$f":"'Inputs T'!AG12","v":0},{"$f":"'Inputs T'!AH12","v":0},{"$f":"'Inputs T'!AI12","v":0},{"$f":"'Inputs T'!AJ12","v":0},{"$f":"'Inputs T'!AK12","v":0},{"$f":"'Inputs T'!AL12","v":0},{"$f":"'Inputs T'!AM12","v":0},{"$f":"'Inputs T'!AN12","v":0},{"$f":"'Inputs T'!AO12","v":0},{"$f":"'Inputs T'!AP12","v":0},{"$f":"'Inputs T'!AQ12","v":0},{"$f":"'Inputs T'!AR12","v":0},{"$f":"'Inputs T'!AS12","v":0},{"$f":"'Inputs T'!AT12","v":0},{"$f":"'Inputs T'!AU12","v":0},{"$f":"'Inputs T'!AV12","v":0},{"$f":"'Inputs T'!AW12","v":0},{"$f":"'Inputs T'!AX12","v":0},{"$f":"'Inputs T'!AY12","v":0},{"$f":"'Inputs T'!AZ12","v":0},{"$f":"'Inputs T'!BA12","v":0},{"$f":"'Inputs T'!BB12","v":0},{"$f":"'Inputs T'!BC12","v":0},{"$f":"'Inputs T'!BD12","v":0},{"$f":"'Inputs T'!BE12","v":0},{"$f":"'Inputs T'!BF12","v":0},{"$f":"'Inputs T'!BG12","v":0},{"$f":"'Inputs T'!BH12","v":0},{"$f":"'Inputs T'!BI12","v":0},{"$f":"'Inputs T'!BJ12","v":0},{"$f":"'Inputs T'!BK12","v":0},{"$f":"'Inputs T'!BL12","v":0},{"$f":"'Inputs T'!BM12","v":0},{"$f":"'Inputs T'!BN12","v":0},{"$f":"'Inputs T'!BO12","v":0},{"$f":"'Inputs T'!BP12","v":0},{"$f":"'Inputs T'!BQ12","v":0},{"$f":"'Inputs T'!BR12","v":0},{"$f":"'Inputs T'!BS12","v":0},{"$f":"'Inputs T'!BT12","v":0},{"$f":"'Inputs T'!BU12","v":0},{"$f":"'Inputs T'!BV12","v":0},{"$f":"'Inputs T'!BW12","v":0},{"$f":"'Inputs T'!BX12","v":0},{"$f":"'Inputs T'!BY12","v":0},{"$f":"'Inputs T'!BZ12","v":0},{"$f":"'Inputs T'!CA12","v":0},{"$f":"'Inputs T'!CB12","v":0},{"$f":"'Inputs T'!CC12","v":0},{"$f":"'Inputs T'!CD12","v":0},{"$f":"'Inputs T'!CE12","v":0},{"$f":"'Inputs T'!CF12","v":0},{"$f":"'Inputs T'!CG12","v":0},{"$f":"'Inputs T'!CH12","v":0},{"$f":"'Inputs T'!CI12","v":0},{"$f":"'Inputs T'!CJ12","v":0},{"$f":"'Inputs T'!CK12","v":0},{"$f":"'Inputs T'!CL12","v":0},{"$f":"'Inputs T'!CM12","v":0},{"$f":"'Inputs T'!CN12","v":0},{"$f":"'Inputs T'!CO12","v":0},{"$f":"'Inputs T'!CP12","v":0},{"$f":"'Inputs T'!CQ12","v":0},{"$f":"'Inputs T'!CR12","v":0},{"$f":"'Inputs T'!CS12","v":0},{"$f":"'Inputs T'!CT12","v":0},{"$f":"'Inputs T'!CU12","v":0},{"$f":"'Inputs T'!CV12","v":0},{"$f":"'Inputs T'!CW12","v":0},{"$f":"'Inputs T'!CX12","v":0},{"$f":"'Inputs T'!CY12","v":0},{"$f":"'Inputs T'!CZ12","v":0},{"$f":"'Inputs T'!DA12","v":0},{"$f":"'Inputs T'!DB12","v":0},{"$f":"'Inputs T'!DC12","v":0},{"$f":"'Inputs T'!DD12","v":0},{"$f":"'Inputs T'!DE12","v":0},{"$f":"'Inputs T'!DF12","v":0},{"$f":"'Inputs T'!DG12","v":0},{"$f":"'Inputs T'!DH12","v":0},{"$f":"'Inputs T'!DI12","v":0},{"$f":"'Inputs T'!DJ12","v":0},{"$f":"'Inputs T'!DK12","v":0},{"$f":"'Inputs T'!DL12","v":0},{"$f":"'Inputs T'!DM12","v":0},{"$f":"'Inputs T'!DN12","v":0},{"$f":"'Inputs T'!DO12","v":0},{"$f":"'Inputs T'!DP12","v":0},{"$f":"'Inputs T'!DQ12","v":0},{"$f":"'Inputs T'!DR12","v":0},{"$f":"'Inputs T'!DS12","v":0},{"$f":"'Inputs T'!DT12","v":0},{"$f":"'Inputs T'!DU12","v":0},{"$f":"'Inputs T'!DV12","v":0},{"$f":"'Inputs T'!DW12","v":0},{"$f":"'Inputs T'!DX12","v":0},{"$f":"'Inputs T'!DY12","v":0},{"$f":"'Inputs T'!DZ12","v":0},{"$f":"'Inputs T'!EA12","v":0},{"$f":"'Inputs T'!EB12","v":0},{"$f":"'Inputs T'!EC12","v":0},{"$f":"'Inputs T'!ED12","v":0},{"$f":"'Inputs T'!EE12","v":0},{"$f":"'Inputs T'!EF12","v":0},{"$f":"'Inputs T'!EG12","v":0},{"$f":"'Inputs T'!EH12","v":0},{"$f":"'Inputs T'!EI12","v":0},{"$f":"'Inputs T'!EJ12","v":0},{"$f":"'Inputs T'!EK12","v":0},{"$f":"'Inputs T'!EL12","v":0},{"$f":"'Inputs T'!EM12","v":0},{"$f":"'Inputs T'!EN12","v":0},{"$f":"'Inputs T'!EO12","v":0},{"$f":"'Inputs T'!EP12","v":0},{"$f":"'Inputs T'!EQ12","v":0},{"$f":"'Inputs T'!ER12","v":0},{"$f":"'Inputs T'!ES12","v":0},{"$f":"'Inputs T'!ET12","v":0},{"$f":"'Inputs T'!EU12","v":0},{"$f":"'Inputs T'!EV12","v":0},{"$f":"'Inputs T'!EW12","v":0},{"$f":"'Inputs T'!EX12","v":0},{"$f":"'Inputs T'!EY12","v":0},{"$f":"'Inputs T'!EZ12","v":0},{"$f":"'Inputs T'!FA12","v":0},{"$f":"'Inputs T'!FB12","v":0},{"$f":"'Inputs T'!FC12","v":0},{"$f":"'Inputs T'!FD12","v":0},{"$f":"'Inputs T'!FE12","v":0},{"$f":"'Inputs T'!FF12","v":0}]
[null,"Флаг фазы строительства",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M13","v":0},{"$f":"'Inputs T'!N13","v":0},{"$f":"'Inputs T'!O13","v":0},{"$f":"'Inputs T'!P13","v":0},{"$f":"'Inputs T'!Q13","v":1},{"$f":"'Inputs T'!R13","v":1},{"$f":"'Inputs T'!S13","v":1},{"$f":"'Inputs T'!T13","v":1},{"$f":"'Inputs T'!U13","v":1},{"$f":"'Inputs T'!V13","v":1},{"$f":"'Inputs T'!W13","v":1},{"$f":"'Inputs T'!X13","v":1},{"$f":"'Inputs T'!Y13","v":0},{"$f":"'Inputs T'!Z13","v":0},{"$f":"'Inputs T'!AA13","v":0},{"$f":"'Inputs T'!AB13","v":0},{"$f":"'Inputs T'!AC13","v":0},{"$f":"'Inputs T'!AD13","v":0},{"$f":"'Inputs T'!AE13","v":0},{"$f":"'Inputs T'!AF13","v":0},{"$f":"'Inputs T'!AG13","v":0},{"$f":"'Inputs T'!AH13","v":0},{"$f":"'Inputs T'!AI13","v":0},{"$f":"'Inputs T'!AJ13","v":0},{"$f":"'Inputs T'!AK13","v":0},{"$f":"'Inputs T'!AL13","v":0},{"$f":"'Inputs T'!AM13","v":0},{"$f":"'Inputs T'!AN13","v":0},{"$f":"'Inputs T'!AO13","v":0},{"$f":"'Inputs T'!AP13","v":0},{"$f":"'Inputs T'!AQ13","v":0},{"$f":"'Inputs T'!AR13","v":0},{"$f":"'Inputs T'!AS13","v":0},{"$f":"'Inputs T'!AT13","v":0},{"$f":"'Inputs T'!AU13","v":0},{"$f":"'Inputs T'!AV13","v":0},{"$f":"'Inputs T'!AW13","v":0},{"$f":"'Inputs T'!AX13","v":0},{"$f":"'Inputs T'!AY13","v":0},{"$f":"'Inputs T'!AZ13","v":0},{"$f":"'Inputs T'!BA13","v":0},{"$f":"'Inputs T'!BB13","v":0},{"$f":"'Inputs T'!BC13","v":0},{"$f":"'Inputs T'!BD13","v":0},{"$f":"'Inputs T'!BE13","v":0},{"$f":"'Inputs T'!BF13","v":0},{"$f":"'Inputs T'!BG13","v":0},{"$f":"'Inputs T'!BH13","v":0},{"$f":"'Inputs T'!BI13","v":0},{"$f":"'Inputs T'!BJ13","v":0},{"$f":"'Inputs T'!BK13","v":0},{"$f":"'Inputs T'!BL13","v":0},{"$f":"'Inputs T'!BM13","v":0},{"$f":"'Inputs T'!BN13","v":0},{"$f":"'Inputs T'!BO13","v":0},{"$f":"'Inputs T'!BP13","v":0},{"$f":"'Inputs T'!BQ13","v":0},{"$f":"'Inputs T'!BR13","v":0},{"$f":"'Inputs T'!BS13","v":0},{"$f":"'Inputs T'!BT13","v":0},{"$f":"'Inputs T'!BU13","v":0},{"$f":"'Inputs T'!BV13","v":0},{"$f":"'Inputs T'!BW13","v":0},{"$f":"'Inputs T'!BX13","v":0},{"$f":"'Inputs T'!BY13","v":0},{"$f":"'Inputs T'!BZ13","v":0},{"$f":"'Inputs T'!CA13","v":0},{"$f":"'Inputs T'!CB13","v":0},{"$f":"'Inputs T'!CC13","v":0},{"$f":"'Inputs T'!CD13","v":0},{"$f":"'Inputs T'!CE13","v":0},{"$f":"'Inputs T'!CF13","v":0},{"$f":"'Inputs T'!CG13","v":0},{"$f":"'Inputs T'!CH13","v":0},{"$f":"'Inputs T'!CI13","v":0},{"$f":"'Inputs T'!CJ13","v":0},{"$f":"'Inputs T'!CK13","v":0},{"$f":"'Inputs T'!CL13","v":0},{"$f":"'Inputs T'!CM13","v":0},{"$f":"'Inputs T'!CN13","v":0},{"$f":"'Inputs T'!CO13","v":0},{"$f":"'Inputs T'!CP13","v":0},{"$f":"'Inputs T'!CQ13","v":0},{"$f":"'Inputs T'!CR13","v":0},{"$f":"'Inputs T'!CS13","v":0},{"$f":"'Inputs T'!CT13","v":0},{"$f":"'Inputs T'!CU13","v":0},{"$f":"'Inputs T'!CV13","v":0},{"$f":"'Inputs T'!CW13","v":0},{"$f":"'Inputs T'!CX13","v":0},{"$f":"'Inputs T'!CY13","v":0},{"$f":"'Inputs T'!CZ13","v":0},{"$f":"'Inputs T'!DA13","v":0},{"$f":"'Inputs T'!DB13","v":0},{"$f":"'Inputs T'!DC13","v":0},{"$f":"'Inputs T'!DD13","v":0},{"$f":"'Inputs T'!DE13","v":0},{"$f":"'Inputs T'!DF13","v":0},{"$f":"'Inputs T'!DG13","v":0},{"$f":"'Inputs T'!DH13","v":0},{"$f":"'Inputs T'!DI13","v":0},{"$f":"'Inputs T'!DJ13","v":0},{"$f":"'Inputs T'!DK13","v":0},{"$f":"'Inputs T'!DL13","v":0},{"$f":"'Inputs T'!DM13","v":0},{"$f":"'Inputs T'!DN13","v":0},{"$f":"'Inputs T'!DO13","v":0},{"$f":"'Inputs T'!DP13","v":0},{"$f":"'Inputs T'!DQ13","v":0},{"$f":"'Inputs T'!DR13","v":0},{"$f":"'Inputs T'!DS13","v":0},{"$f":"'Inputs T'!DT13","v":0},{"$f":"'Inputs T'!DU13","v":0},{"$f":"'Inputs T'!DV13","v":0},{"$f":"'Inputs T'!DW13","v":0},{"$f":"'Inputs T'!DX13","v":0},{"$f":"'Inputs T'!DY13","v":0},{"$f":"'Inputs T'!DZ13","v":0},{"$f":"'Inputs T'!EA13","v":0},{"$f":"'Inputs T'!EB13","v":0},{"$f":"'Inputs T'!EC13","v":0},{"$f":"'Inputs T'!ED13","v":0},{"$f":"'Inputs T'!EE13","v":0},{"$f":"'Inputs T'!EF13","v":0},{"$f":"'Inputs T'!EG13","v":0},{"$f":"'Inputs T'!EH13","v":0},{"$f":"'Inputs T'!EI13","v":0},{"$f":"'Inputs T'!EJ13","v":0},{"$f":"'Inputs T'!EK13","v":0},{"$f":"'Inputs T'!EL13","v":0},{"$f":"'Inputs T'!EM13","v":0},{"$f":"'Inputs T'!EN13","v":0},{"$f":"'Inputs T'!EO13","v":0},{"$f":"'Inputs T'!EP13","v":0},{"$f":"'Inputs T'!EQ13","v":0},{"$f":"'Inputs T'!ER13","v":0},{"$f":"'Inputs T'!ES13","v":0},{"$f":"'Inputs T'!ET13","v":0},{"$f":"'Inputs T'!EU13","v":0},{"$f":"'Inputs T'!EV13","v":0},{"$f":"'Inputs T'!EW13","v":0},{"$f":"'Inputs T'!EX13","v":0},{"$f":"'Inputs T'!EY13","v":0},{"$f":"'Inputs T'!EZ13","v":0},{"$f":"'Inputs T'!FA13","v":0},{"$f":"'Inputs T'!FB13","v":0},{"$f":"'Inputs T'!FC13","v":0},{"$f":"'Inputs T'!FD13","v":0},{"$f":"'Inputs T'!FE13","v":0},{"$f":"'Inputs T'!FF13","v":0}]
[null,"Флаг операционной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M14","v":0},{"$f":"'Inputs T'!N14","v":0},{"$f":"'Inputs T'!O14","v":0},{"$f":"'Inputs T'!P14","v":0},{"$f":"'Inputs T'!Q14","v":0},{"$f":"'Inputs T'!R14","v":0},{"$f":"'Inputs T'!S14","v":0},{"$f":"'Inputs T'!T14","v":0},{"$f":"'Inputs T'!U14","v":0},{"$f":"'Inputs T'!V14","v":0},{"$f":"'Inputs T'!W14","v":0},{"$f":"'Inputs T'!X14","v":0},{"$f":"'Inputs T'!Y14","v":1},{"$f":"'Inputs T'!Z14","v":1},{"$f":"'Inputs T'!AA14","v":1},{"$f":"'Inputs T'!AB14","v":1},{"$f":"'Inputs T'!AC14","v":1},{"$f":"'Inputs T'!AD14","v":1},{"$f":"'Inputs T'!AE14","v":1},{"$f":"'Inputs T'!AF14","v":1},{"$f":"'Inputs T'!AG14","v":1},{"$f":"'Inputs T'!AH14","v":1},{"$f":"'Inputs T'!AI14","v":1},{"$f":"'Inputs T'!AJ14","v":1},{"$f":"'Inputs T'!AK14","v":1},{"$f":"'Inputs T'!AL14","v":1},{"$f":"'Inputs T'!AM14","v":1},{"$f":"'Inputs T'!AN14","v":1},{"$f":"'Inputs T'!AO14","v":1},{"$f":"'Inputs T'!AP14","v":1},{"$f":"'Inputs T'!AQ14","v":1},{"$f":"'Inputs T'!AR14","v":1},{"$f":"'Inputs T'!AS14","v":0},{"$f":"'Inputs T'!AT14","v":0},{"$f":"'Inputs T'!AU14","v":0},{"$f":"'Inputs T'!AV14","v":0},{"$f":"'Inputs T'!AW14","v":0},{"$f":"'Inputs T'!AX14","v":0},{"$f":"'Inputs T'!AY14","v":0},{"$f":"'Inputs T'!AZ14","v":0},{"$f":"'Inputs T'!BA14","v":0},{"$f":"'Inputs T'!BB14","v":0},{"$f":"'Inputs T'!BC14","v":0},{"$f":"'Inputs T'!BD14","v":0},{"$f":"'Inputs T'!BE14","v":0},{"$f":"'Inputs T'!BF14","v":0},{"$f":"'Inputs T'!BG14","v":0},{"$f":"'Inputs T'!BH14","v":0},{"$f":"'Inputs T'!BI14","v":0},{"$f":"'Inputs T'!BJ14","v":0},{"$f":"'Inputs T'!BK14","v":0},{"$f":"'Inputs T'!BL14","v":0},{"$f":"'Inputs T'!BM14","v":0},{"$f":"'Inputs T'!BN14","v":0},{"$f":"'Inputs T'!BO14","v":0},{"$f":"'Inputs T'!BP14","v":0},{"$f":"'Inputs T'!BQ14","v":0},{"$f":"'Inputs T'!BR14","v":0},{"$f":"'Inputs T'!BS14","v":0},{"$f":"'Inputs T'!BT14","v":0},{"$f":"'Inputs T'!BU14","v":0},{"$f":"'Inputs T'!BV14","v":0},{"$f":"'Inputs T'!BW14","v":0},{"$f":"'Inputs T'!BX14","v":0},{"$f":"'Inputs T'!BY14","v":0},{"$f":"'Inputs T'!BZ14","v":0},{"$f":"'Inputs T'!CA14","v":0},{"$f":"'Inputs T'!CB14","v":0},{"$f":"'Inputs T'!CC14","v":0},{"$f":"'Inputs T'!CD14","v":0},{"$f":"'Inputs T'!CE14","v":0},{"$f":"'Inputs T'!CF14","v":0},{"$f":"'Inputs T'!CG14","v":0},{"$f":"'Inputs T'!CH14","v":0},{"$f":"'Inputs T'!CI14","v":0},{"$f":"'Inputs T'!CJ14","v":0},{"$f":"'Inputs T'!CK14","v":0},{"$f":"'Inputs T'!CL14","v":0},{"$f":"'Inputs T'!CM14","v":0},{"$f":"'Inputs T'!CN14","v":0},{"$f":"'Inputs T'!CO14","v":0},{"$f":"'Inputs T'!CP14","v":0},{"$f":"'Inputs T'!CQ14","v":0},{"$f":"'Inputs T'!CR14","v":0},{"$f":"'Inputs T'!CS14","v":0},{"$f":"'Inputs T'!CT14","v":0},{"$f":"'Inputs T'!CU14","v":0},{"$f":"'Inputs T'!CV14","v":0},{"$f":"'Inputs T'!CW14","v":0},{"$f":"'Inputs T'!CX14","v":0},{"$f":"'Inputs T'!CY14","v":0},{"$f":"'Inputs T'!CZ14","v":0},{"$f":"'Inputs T'!DA14","v":0},{"$f":"'Inputs T'!DB14","v":0},{"$f":"'Inputs T'!DC14","v":0},{"$f":"'Inputs T'!DD14","v":0},{"$f":"'Inputs T'!DE14","v":0},{"$f":"'Inputs T'!DF14","v":0},{"$f":"'Inputs T'!DG14","v":0},{"$f":"'Inputs T'!DH14","v":0},{"$f":"'Inputs T'!DI14","v":0},{"$f":"'Inputs T'!DJ14","v":0},{"$f":"'Inputs T'!DK14","v":0},{"$f":"'Inputs T'!DL14","v":0},{"$f":"'Inputs T'!DM14","v":0},{"$f":"'Inputs T'!DN14","v":0},{"$f":"'Inputs T'!DO14","v":0},{"$f":"'Inputs T'!DP14","v":0},{"$f":"'Inputs T'!DQ14","v":0},{"$f":"'Inputs T'!DR14","v":0},{"$f":"'Inputs T'!DS14","v":0},{"$f":"'Inputs T'!DT14","v":0},{"$f":"'Inputs T'!DU14","v":0},{"$f":"'Inputs T'!DV14","v":0},{"$f":"'Inputs T'!DW14","v":0},{"$f":"'Inputs T'!DX14","v":0},{"$f":"'Inputs T'!DY14","v":0},{"$f":"'Inputs T'!DZ14","v":0},{"$f":"'Inputs T'!EA14","v":0},{"$f":"'Inputs T'!EB14","v":0},{"$f":"'Inputs T'!EC14","v":0},{"$f":"'Inputs T'!ED14","v":0},{"$f":"'Inputs T'!EE14","v":0},{"$f":"'Inputs T'!EF14","v":0},{"$f":"'Inputs T'!EG14","v":0},{"$f":"'Inputs T'!EH14","v":0},{"$f":"'Inputs T'!EI14","v":0},{"$f":"'Inputs T'!EJ14","v":0},{"$f":"'Inputs T'!EK14","v":0},{"$f":"'Inputs T'!EL14","v":0},{"$f":"'Inputs T'!EM14","v":0},{"$f":"'Inputs T'!EN14","v":0},{"$f":"'Inputs T'!EO14","v":0},{"$f":"'Inputs T'!EP14","v":0},{"$f":"'Inputs T'!EQ14","v":0},{"$f":"'Inputs T'!ER14","v":0},{"$f":"'Inputs T'!ES14","v":0},{"$f":"'Inputs T'!ET14","v":0},{"$f":"'Inputs T'!EU14","v":0},{"$f":"'Inputs T'!EV14","v":0},{"$f":"'Inputs T'!EW14","v":0},{"$f":"'Inputs T'!EX14","v":0},{"$f":"'Inputs T'!EY14","v":0},{"$f":"'Inputs T'!EZ14","v":0},{"$f":"'Inputs T'!FA14","v":0},{"$f":"'Inputs T'!FB14","v":0},{"$f":"'Inputs T'!FC14","v":0},{"$f":"'Inputs T'!FD14","v":0},{"$f":"'Inputs T'!FE14","v":0},{"$f":"'Inputs T'!FF14","v":0}]
[null,"Флаг постпроектной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M15","v":0},{"$f":"'Inputs T'!N15","v":0},{"$f":"'Inputs T'!O15","v":0},{"$f":"'Inputs T'!P15","v":0},{"$f":"'Inputs T'!Q15","v":0},{"$f":"'Inputs T'!R15","v":0},{"$f":"'Inputs T'!S15","v":0},{"$f":"'Inputs T'!T15","v":0},{"$f":"'Inputs T'!U15","v":0},{"$f":"'Inputs T'!V15","v":0},{"$f":"'Inputs T'!W15","v":0},{"$f":"'Inputs T'!X15","v":0},{"$f":"'Inputs T'!Y15","v":0},{"$f":"'Inputs T'!Z15","v":0},{"$f":"'Inputs T'!AA15","v":0},{"$f":"'Inputs T'!AB15","v":0},{"$f":"'Inputs T'!AC15","v":0},{"$f":"'Inputs T'!AD15","v":0},{"$f":"'Inputs T'!AE15","v":0},{"$f":"'Inputs T'!AF15","v":0},{"$f":"'Inputs T'!AG15","v":0},{"$f":"'Inputs T'!AH15","v":0},{"$f":"'Inputs T'!AI15","v":0},{"$f":"'Inputs T'!AJ15","v":0},{"$f":"'Inputs T'!AK15","v":0},{"$f":"'Inputs T'!AL15","v":0},{"$f":"'Inputs T'!AM15","v":0},{"$f":"'Inputs T'!AN15","v":0},{"$f":"'Inputs T'!AO15","v":0},{"$f":"'Inputs T'!AP15","v":0},{"$f":"'Inputs T'!AQ15","v":0},{"$f":"'Inputs T'!AR15","v":0},{"$f":"'Inputs T'!AS15","v":1},{"$f":"'Inputs T'!AT15","v":1},{"$f":"'Inputs T'!AU15","v":1},{"$f":"'Inputs T'!AV15","v":1},{"$f":"'Inputs T'!AW15","v":1},{"$f":"'Inputs T'!AX15","v":1},{"$f":"'Inputs T'!AY15","v":1},{"$f":"'Inputs T'!AZ15","v":1},{"$f":"'Inputs T'!BA15","v":1},{"$f":"'Inputs T'!BB15","v":1},{"$f":"'Inputs T'!BC15","v":1},{"$f":"'Inputs T'!BD15","v":1},{"$f":"'Inputs T'!BE15","v":1},{"$f":"'Inputs T'!BF15","v":1},{"$f":"'Inputs T'!BG15","v":1},{"$f":"'Inputs T'!BH15","v":1},{"$f":"'Inputs T'!BI15","v":1},{"$f":"'Inputs T'!BJ15","v":1},{"$f":"'Inputs T'!BK15","v":1},{"$f":"'Inputs T'!BL15","v":1},{"$f":"'Inputs T'!BM15","v":1},{"$f":"'Inputs T'!BN15","v":1},{"$f":"'Inputs T'!BO15","v":1},{"$f":"'Inputs T'!BP15","v":1},{"$f":"'Inputs T'!BQ15","v":1},{"$f":"'Inputs T'!BR15","v":1},{"$f":"'Inputs T'!BS15","v":1},{"$f":"'Inputs T'!BT15","v":1},{"$f":"'Inputs T'!BU15","v":1},{"$f":"'Inputs T'!BV15","v":1},{"$f":"'Inputs T'!BW15","v":1},{"$f":"'Inputs T'!BX15","v":1},{"$f":"'Inputs T'!BY15","v":1},{"$f":"'Inputs T'!BZ15","v":1},{"$f":"'Inputs T'!CA15","v":1},{"$f":"'Inputs T'!CB15","v":1},{"$f":"'Inputs T'!CC15","v":1},{"$f":"'Inputs T'!CD15","v":1},{"$f":"'Inputs T'!CE15","v":1},{"$f":"'Inputs T'!CF15","v":1},{"$f":"'Inputs T'!CG15","v":1},{"$f":"'Inputs T'!CH15","v":1},{"$f":"'Inputs T'!CI15","v":1},{"$f":"'Inputs T'!CJ15","v":1},{"$f":"'Inputs T'!CK15","v":1},{"$f":"'Inputs T'!CL15","v":1},{"$f":"'Inputs T'!CM15","v":1},{"$f":"'Inputs T'!CN15","v":1},{"$f":"'Inputs T'!CO15","v":1},{"$f":"'Inputs T'!CP15","v":1},{"$f":"'Inputs T'!CQ15","v":1},{"$f":"'Inputs T'!CR15","v":1},{"$f":"'Inputs T'!CS15","v":1},{"$f":"'Inputs T'!CT15","v":1},{"$f":"'Inputs T'!CU15","v":1},{"$f":"'Inputs T'!CV15","v":1},{"$f":"'Inputs T'!CW15","v":1},{"$f":"'Inputs T'!CX15","v":1},{"$f":"'Inputs T'!CY15","v":1},{"$f":"'Inputs T'!CZ15","v":1},{"$f":"'Inputs T'!DA15","v":1},{"$f":"'Inputs T'!DB15","v":1},{"$f":"'Inputs T'!DC15","v":1},{"$f":"'Inputs T'!DD15","v":1},{"$f":"'Inputs T'!DE15","v":1},{"$f":"'Inputs T'!DF15","v":1},{"$f":"'Inputs T'!DG15","v":1},{"$f":"'Inputs T'!DH15","v":1},{"$f":"'Inputs T'!DI15","v":1},{"$f":"'Inputs T'!DJ15","v":1},{"$f":"'Inputs T'!DK15","v":1},{"$f":"'Inputs T'!DL15","v":1},{"$f":"'Inputs T'!DM15","v":1},{"$f":"'Inputs T'!DN15","v":1},{"$f":"'Inputs T'!DO15","v":1},{"$f":"'Inputs T'!DP15","v":1},{"$f":"'Inputs T'!DQ15","v":1},{"$f":"'Inputs T'!DR15","v":1},{"$f":"'Inputs T'!DS15","v":1},{"$f":"'Inputs T'!DT15","v":1},{"$f":"'Inputs T'!DU15","v":1},{"$f":"'Inputs T'!DV15","v":1},{"$f":"'Inputs T'!DW15","v":1},{"$f":"'Inputs T'!DX15","v":1},{"$f":"'Inputs T'!DY15","v":1},{"$f":"'Inputs T'!DZ15","v":1},{"$f":"'Inputs T'!EA15","v":1},{"$f":"'Inputs T'!EB15","v":1},{"$f":"'Inputs T'!EC15","v":1},{"$f":"'Inputs T'!ED15","v":1},{"$f":"'Inputs T'!EE15","v":1},{"$f":"'Inputs T'!EF15","v":1},{"$f":"'Inputs T'!EG15","v":1},{"$f":"'Inputs T'!EH15","v":1},{"$f":"'Inputs T'!EI15","v":1},{"$f":"'Inputs T'!EJ15","v":1},{"$f":"'Inputs T'!EK15","v":1},{"$f":"'Inputs T'!EL15","v":1},{"$f":"'Inputs T'!EM15","v":1},{"$f":"'Inputs T'!EN15","v":1},{"$f":"'Inputs T'!EO15","v":1},{"$f":"'Inputs T'!EP15","v":1},{"$f":"'Inputs T'!EQ15","v":1},{"$f":"'Inputs T'!ER15","v":1},{"$f":"'Inputs T'!ES15","v":1},{"$f":"'Inputs T'!ET15","v":1},{"$f":"'Inputs T'!EU15","v":1},{"$f":"'Inputs T'!EV15","v":1},{"$f":"'Inputs T'!EW15","v":1},{"$f":"'Inputs T'!EX15","v":1},{"$f":"'Inputs T'!EY15","v":1},{"$f":"'Inputs T'!EZ15","v":1},{"$f":"'Inputs T'!FA15","v":1},{"$f":"'Inputs T'!FB15","v":1},{"$f":"'Inputs T'!FC15","v":1},{"$f":"'Inputs T'!FD15","v":1},{"$f":"'Inputs T'!FE15","v":1},{"$f":"'Inputs T'!FF15","v":1}]
[null,{"$f":"\"Код статуса проекта (1 \"& Controls!$H$10 & \"; 2 \" & Controls!$H$11 & \"; 3 \"& Controls!$H$12 & \"; 4 \"& Controls!$H$13 &\")\"","v":"Код статуса проекта (1 Проект; 2 Строит; 3 Опер; 4 П/проект)"},null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M16","v":1},{"$f":"'Inputs T'!N16","v":1},{"$f":"'Inputs T'!O16","v":1},{"$f":"'Inputs T'!P16","v":1},{"$f":"'Inputs T'!Q16","v":2},{"$f":"'Inputs T'!R16","v":2},{"$f":"'Inputs T'!S16","v":2},{"$f":"'Inputs T'!T16","v":2},{"$f":"'Inputs T'!U16","v":2},{"$f":"'Inputs T'!V16","v":2},{"$f":"'Inputs T'!W16","v":2},{"$f":"'Inputs T'!X16","v":2},{"$f":"'Inputs T'!Y16","v":3},{"$f":"'Inputs T'!Z16","v":3},{"$f":"'Inputs T'!AA16","v":3},{"$f":"'Inputs T'!AB16","v":3},{"$f":"'Inputs T'!AC16","v":3},{"$f":"'Inputs T'!AD16","v":3},{"$f":"'Inputs T'!AE16","v":3},{"$f":"'Inputs T'!AF16","v":3},{"$f":"'Inputs T'!AG16","v":3},{"$f":"'Inputs T'!AH16","v":3},{"$f":"'Inputs T'!AI16","v":3},{"$f":"'Inputs T'!AJ16","v":3},{"$f":"'Inputs T'!AK16","v":3},{"$f":"'Inputs T'!AL16","v":3},{"$f":"'Inputs T'!AM16","v":3},{"$f":"'Inputs T'!AN16","v":3},{"$f":"'Inputs T'!AO16","v":3},{"$f":"'Inputs T'!AP16","v":3},{"$f":"'Inputs T'!AQ16","v":3},{"$f":"'Inputs T'!AR16","v":3},{"$f":"'Inputs T'!AS16","v":4},{"$f":"'Inputs T'!AT16","v":4},{"$f":"'Inputs T'!AU16","v":4},{"$f":"'Inputs T'!AV16","v":4},{"$f":"'Inputs T'!AW16","v":4},{"$f":"'Inputs T'!AX16","v":4},{"$f":"'Inputs T'!AY16","v":4},{"$f":"'Inputs T'!AZ16","v":4},{"$f":"'Inputs T'!BA16","v":4},{"$f":"'Inputs T'!BB16","v":4},{"$f":"'Inputs T'!BC16","v":4},{"$f":"'Inputs T'!BD16","v":4},{"$f":"'Inputs T'!BE16","v":4},{"$f":"'Inputs T'!BF16","v":4},{"$f":"'Inputs T'!BG16","v":4},{"$f":"'Inputs T'!BH16","v":4},{"$f":"'Inputs T'!BI16","v":4},{"$f":"'Inputs T'!BJ16","v":4},{"$f":"'Inputs T'!BK16","v":4},{"$f":"'Inputs T'!BL16","v":4},{"$f":"'Inputs T'!BM16","v":4},{"$f":"'Inputs T'!BN16","v":4},{"$f":"'Inputs T'!BO16","v":4},{"$f":"'Inputs T'!BP16","v":4},{"$f":"'Inputs T'!BQ16","v":4},{"$f":"'Inputs T'!BR16","v":4},{"$f":"'Inputs T'!BS16","v":4},{"$f":"'Inputs T'!BT16","v":4},{"$f":"'Inputs T'!BU16","v":4},{"$f":"'Inputs T'!BV16","v":4},{"$f":"'Inputs T'!BW16","v":4},{"$f":"'Inputs T'!BX16","v":4},{"$f":"'Inputs T'!BY16","v":4},{"$f":"'Inputs T'!BZ16","v":4},{"$f":"'Inputs T'!CA16","v":4},{"$f":"'Inputs T'!CB16","v":4},{"$f":"'Inputs T'!CC16","v":4},{"$f":"'Inputs T'!CD16","v":4},{"$f":"'Inputs T'!CE16","v":4},{"$f":"'Inputs T'!CF16","v":4},{"$f":"'Inputs T'!CG16","v":4},{"$f":"'Inputs T'!CH16","v":4},{"$f":"'Inputs T'!CI16","v":4},{"$f":"'Inputs T'!CJ16","v":4},{"$f":"'Inputs T'!CK16","v":4},{"$f":"'Inputs T'!CL16","v":4},{"$f":"'Inputs T'!CM16","v":4},{"$f":"'Inputs T'!CN16","v":4},{"$f":"'Inputs T'!CO16","v":4},{"$f":"'Inputs T'!CP16","v":4},{"$f":"'Inputs T'!CQ16","v":4},{"$f":"'Inputs T'!CR16","v":4},{"$f":"'Inputs T'!CS16","v":4},{"$f":"'Inputs T'!CT16","v":4},{"$f":"'Inputs T'!CU16","v":4},{"$f":"'Inputs T'!CV16","v":4},{"$f":"'Inputs T'!CW16","v":4},{"$f":"'Inputs T'!CX16","v":4},{"$f":"'Inputs T'!CY16","v":4},{"$f":"'Inputs T'!CZ16","v":4},{"$f":"'Inputs T'!DA16","v":4},{"$f":"'Inputs T'!DB16","v":4},{"$f":"'Inputs T'!DC16","v":4},{"$f":"'Inputs T'!DD16","v":4},{"$f":"'Inputs T'!DE16","v":4},{"$f":"'Inputs T'!DF16","v":4},{"$f":"'Inputs T'!DG16","v":4},{"$f":"'Inputs T'!DH16","v":4},{"$f":"'Inputs T'!DI16","v":4},{"$f":"'Inputs T'!DJ16","v":4},{"$f":"'Inputs T'!DK16","v":4},{"$f":"'Inputs T'!DL16","v":4},{"$f":"'Inputs T'!DM16","v":4},{"$f":"'Inputs T'!DN16","v":4},{"$f":"'Inputs T'!DO16","v":4},{"$f":"'Inputs T'!DP16","v":4},{"$f":"'Inputs T'!DQ16","v":4},{"$f":"'Inputs T'!DR16","v":4},{"$f":"'Inputs T'!DS16","v":4},{"$f":"'Inputs T'!DT16","v":4},{"$f":"'Inputs T'!DU16","v":4},{"$f":"'Inputs T'!DV16","v":4},{"$f":"'Inputs T'!DW16","v":4},{"$f":"'Inputs T'!DX16","v":4},{"$f":"'Inputs T'!DY16","v":4},{"$f":"'Inputs T'!DZ16","v":4},{"$f":"'Inputs T'!EA16","v":4},{"$f":"'Inputs T'!EB16","v":4},{"$f":"'Inputs T'!EC16","v":4},{"$f":"'Inputs T'!ED16","v":4},{"$f":"'Inputs T'!EE16","v":4},{"$f":"'Inputs T'!EF16","v":4},{"$f":"'Inputs T'!EG16","v":4},{"$f":"'Inputs T'!EH16","v":4},{"$f":"'Inputs T'!EI16","v":4},{"$f":"'Inputs T'!EJ16","v":4},{"$f":"'Inputs T'!EK16","v":4},{"$f":"'Inputs T'!EL16","v":4},{"$f":"'Inputs T'!EM16","v":4},{"$f":"'Inputs T'!EN16","v":4},{"$f":"'Inputs T'!EO16","v":4},{"$f":"'Inputs T'!EP16","v":4},{"$f":"'Inputs T'!EQ16","v":4},{"$f":"'Inputs T'!ER16","v":4},{"$f":"'Inputs T'!ES16","v":4},{"$f":"'Inputs T'!ET16","v":4},{"$f":"'Inputs T'!EU16","v":4},{"$f":"'Inputs T'!EV16","v":4},{"$f":"'Inputs T'!EW16","v":4},{"$f":"'Inputs T'!EX16","v":4},{"$f":"'Inputs T'!EY16","v":4},{"$f":"'Inputs T'!EZ16","v":4},{"$f":"'Inputs T'!FA16","v":4},{"$f":"'Inputs T'!FB16","v":4},{"$f":"'Inputs T'!FC16","v":4},{"$f":"'Inputs T'!FD16","v":4},{"$f":"'Inputs T'!FE16","v":4},{"$f":"'Inputs T'!FF16","v":4}]
[null,"Статус проекта",null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M17","v":"Проект"},{"$f":"'Inputs T'!N17","v":"Проект"},{"$f":"'Inputs T'!O17","v":"Проект"},{"$f":"'Inputs T'!P17","v":"Проект"},{"$f":"'Inputs T'!Q17","v":"Строит"},{"$f":"'Inputs T'!R17","v":"Строит"},{"$f":"'Inputs T'!S17","v":"Строит"},{"$f":"'Inputs T'!T17","v":"Строит"},{"$f":"'Inputs T'!U17","v":"Строит"},{"$f":"'Inputs T'!V17","v":"Строит"},{"$f":"'Inputs T'!W17","v":"Строит"},{"$f":"'Inputs T'!X17","v":"Строит"},{"$f":"'Inputs T'!Y17","v":"Опер"},{"$f":"'Inputs T'!Z17","v":"Опер"},{"$f":"'Inputs T'!AA17","v":"Опер"},{"$f":"'Inputs T'!AB17","v":"Опер"},{"$f":"'Inputs T'!AC17","v":"Опер"},{"$f":"'Inputs T'!AD17","v":"Опер"},{"$f":"'Inputs T'!AE17","v":"Опер"},{"$f":"'Inputs T'!AF17","v":"Опер"},{"$f":"'Inputs T'!AG17","v":"Опер"},{"$f":"'Inputs T'!AH17","v":"Опер"},{"$f":"'Inputs T'!AI17","v":"Опер"},{"$f":"'Inputs T'!AJ17","v":"Опер"},{"$f":"'Inputs T'!AK17","v":"Опер"},{"$f":"'Inputs T'!AL17","v":"Опер"},{"$f":"'Inputs T'!AM17","v":"Опер"},{"$f":"'Inputs T'!AN17","v":"Опер"},{"$f":"'Inputs T'!AO17","v":"Опер"},{"$f":"'Inputs T'!AP17","v":"Опер"},{"$f":"'Inputs T'!AQ17","v":"Опер"},{"$f":"'Inputs T'!AR17","v":"Опер"},{"$f":"'Inputs T'!AS17","v":"П/проект"},{"$f":"'Inputs T'!AT17","v":"П/проект"},{"$f":"'Inputs T'!AU17","v":"П/проект"},{"$f":"'Inputs T'!AV17","v":"П/проект"},{"$f":"'Inputs T'!AW17","v":"П/проект"},{"$f":"'Inputs T'!AX17","v":"П/проект"},{"$f":"'Inputs T'!AY17","v":"П/проект"},{"$f":"'Inputs T'!AZ17","v":"П/проект"},{"$f":"'Inputs T'!BA17","v":"П/проект"},{"$f":"'Inputs T'!BB17","v":"П/проект"},{"$f":"'Inputs T'!BC17","v":"П/проект"},{"$f":"'Inputs T'!BD17","v":"П/проект"},{"$f":"'Inputs T'!BE17","v":"П/проект"},{"$f":"'Inputs T'!BF17","v":"П/проект"},{"$f":"'Inputs T'!BG17","v":"П/проект"},{"$f":"'Inputs T'!BH17","v":"П/проект"},{"$f":"'Inputs T'!BI17","v":"П/проект"},{"$f":"'Inputs T'!BJ17","v":"П/проект"},{"$f":"'Inputs T'!BK17","v":"П/проект"},{"$f":"'Inputs T'!BL17","v":"П/проект"},{"$f":"'Inputs T'!BM17","v":"П/проект"},{"$f":"'Inputs T'!BN17","v":"П/проект"},{"$f":"'Inputs T'!BO17","v":"П/проект"},{"$f":"'Inputs T'!BP17","v":"П/проект"},{"$f":"'Inputs T'!BQ17","v":"П/проект"},{"$f":"'Inputs T'!BR17","v":"П/проект"},{"$f":"'Inputs T'!BS17","v":"П/проект"},{"$f":"'Inputs T'!BT17","v":"П/проект"},{"$f":"'Inputs T'!BU17","v":"П/проект"},{"$f":"'Inputs T'!BV17","v":"П/проект"},{"$f":"'Inputs T'!BW17","v":"П/проект"},{"$f":"'Inputs T'!BX17","v":"П/проект"},{"$f":"'Inputs T'!BY17","v":"П/проект"},{"$f":"'Inputs T'!BZ17","v":"П/проект"},{"$f":"'Inputs T'!CA17","v":"П/проект"},{"$f":"'Inputs T'!CB17","v":"П/проект"},{"$f":"'Inputs T'!CC17","v":"П/проект"},{"$f":"'Inputs T'!CD17","v":"П/проект"},{"$f":"'Inputs T'!CE17","v":"П/проект"},{"$f":"'Inputs T'!CF17","v":"П/проект"},{"$f":"'Inputs T'!CG17","v":"П/проект"},{"$f":"'Inputs T'!CH17","v":"П/проект"},{"$f":"'Inputs T'!CI17","v":"П/проект"},{"$f":"'Inputs T'!CJ17","v":"П/проект"},{"$f":"'Inputs T'!CK17","v":"П/проект"},{"$f":"'Inputs T'!CL17","v":"П/проект"},{"$f":"'Inputs T'!CM17","v":"П/проект"},{"$f":"'Inputs T'!CN17","v":"П/проект"},{"$f":"'Inputs T'!CO17","v":"П/проект"},{"$f":"'Inputs T'!CP17","v":"П/проект"},{"$f":"'Inputs T'!CQ17","v":"П/проект"},{"$f":"'Inputs T'!CR17","v":"П/проект"},{"$f":"'Inputs T'!CS17","v":"П/проект"},{"$f":"'Inputs T'!CT17","v":"П/проект"},{"$f":"'Inputs T'!CU17","v":"П/проект"},{"$f":"'Inputs T'!CV17","v":"П/проект"},{"$f":"'Inputs T'!CW17","v":"П/проект"},{"$f":"'Inputs T'!CX17","v":"П/проект"},{"$f":"'Inputs T'!CY17","v":"П/проект"},{"$f":"'Inputs T'!CZ17","v":"П/проект"},{"$f":"'Inputs T'!DA17","v":"П/проект"},{"$f":"'Inputs T'!DB17","v":"П/проект"},{"$f":"'Inputs T'!DC17","v":"П/проект"},{"$f":"'Inputs T'!DD17","v":"П/проект"},{"$f":"'Inputs T'!DE17","v":"П/проект"},{"$f":"'Inputs T'!DF17","v":"П/проект"},{"$f":"'Inputs T'!DG17","v":"П/проект"},{"$f":"'Inputs T'!DH17","v":"П/проект"},{"$f":"'Inputs T'!DI17","v":"П/проект"},{"$f":"'Inputs T'!DJ17","v":"П/проект"},{"$f":"'Inputs T'!DK17","v":"П/проект"},{"$f":"'Inputs T'!DL17","v":"П/проект"},{"$f":"'Inputs T'!DM17","v":"П/проект"},{"$f":"'Inputs T'!DN17","v":"П/проект"},{"$f":"'Inputs T'!DO17","v":"П/проект"},{"$f":"'Inputs T'!DP17","v":"П/проект"},{"$f":"'Inputs T'!DQ17","v":"П/проект"},{"$f":"'Inputs T'!DR17","v":"П/проект"},{"$f":"'Inputs T'!DS17","v":"П/проект"},{"$f":"'Inputs T'!DT17","v":"П/проект"},{"$f":"'Inputs T'!DU17","v":"П/проект"},{"$f":"'Inputs T'!DV17","v":"П/проект"},{"$f":"'Inputs T'!DW17","v":"П/проект"},{"$f":"'Inputs T'!DX17","v":"П/проект"},{"$f":"'Inputs T'!DY17","v":"П/проект"},{"$f":"'Inputs T'!DZ17","v":"П/проект"},{"$f":"'Inputs T'!EA17","v":"П/проект"},{"$f":"'Inputs T'!EB17","v":"П/проект"},{"$f":"'Inputs T'!EC17","v":"П/проект"},{"$f":"'Inputs T'!ED17","v":"П/проект"},{"$f":"'Inputs T'!EE17","v":"П/проект"},{"$f":"'Inputs T'!EF17","v":"П/проект"},{"$f":"'Inputs T'!EG17","v":"П/проект"},{"$f":"'Inputs T'!EH17","v":"П/проект"},{"$f":"'Inputs T'!EI17","v":"П/проект"},{"$f":"'Inputs T'!EJ17","v":"П/проект"},{"$f":"'Inputs T'!EK17","v":"П/проект"},{"$f":"'Inputs T'!EL17","v":"П/проект"},{"$f":"'Inputs T'!EM17","v":"П/проект"},{"$f":"'Inputs T'!EN17","v":"П/проект"},{"$f":"'Inputs T'!EO17","v":"П/проект"},{"$f":"'Inputs T'!EP17","v":"П/проект"},{"$f":"'Inputs T'!EQ17","v":"П/проект"},{"$f":"'Inputs T'!ER17","v":"П/проект"},{"$f":"'Inputs T'!ES17","v":"П/проект"},{"$f":"'Inputs T'!ET17","v":"П/проект"},{"$f":"'Inputs T'!EU17","v":"П/проект"},{"$f":"'Inputs T'!EV17","v":"П/проект"},{"$f":"'Inputs T'!EW17","v":"П/проект"},{"$f":"'Inputs T'!EX17","v":"П/проект"},{"$f":"'Inputs T'!EY17","v":"П/проект"},{"$f":"'Inputs T'!EZ17","v":"П/проект"},{"$f":"'Inputs T'!FA17","v":"П/проект"},{"$f":"'Inputs T'!FB17","v":"П/проект"},{"$f":"'Inputs T'!FC17","v":"П/проект"},{"$f":"'Inputs T'!FD17","v":"П/проект"},{"$f":"'Inputs T'!FE17","v":"П/проект"},{"$f":"'Inputs T'!FF17","v":"П/проект"}]
[]
[null,"Дней в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M19","v":91},{"$f":"'Inputs T'!N19","v":92},{"$f":"'Inputs T'!O19","v":92},{"$f":"'Inputs T'!P19","v":91},{"$f":"'Inputs T'!Q19","v":91},{"$f":"'Inputs T'!R19","v":92},{"$f":"'Inputs T'!S19","v":92},{"$f":"'Inputs T'!T19","v":90},{"$f":"'Inputs T'!U19","v":91},{"$f":"'Inputs T'!V19","v":92},{"$f":"'Inputs T'!W19","v":92},{"$f":"'Inputs T'!X19","v":90},{"$f":"'Inputs T'!Y19","v":91},{"$f":"'Inputs T'!Z19","v":92},{"$f":"'Inputs T'!AA19","v":92},{"$f":"'Inputs T'!AB19","v":90},{"$f":"'Inputs T'!AC19","v":91},{"$f":"'Inputs T'!AD19","v":92},{"$f":"'Inputs T'!AE19","v":92},{"$f":"'Inputs T'!AF19","v":91},{"$f":"'Inputs T'!AG19","v":91},{"$f":"'Inputs T'!AH19","v":92},{"$f":"'Inputs T'!AI19","v":92},{"$f":"'Inputs T'!AJ19","v":90},{"$f":"'Inputs T'!AK19","v":91},{"$f":"'Inputs T'!AL19","v":92},{"$f":"'Inputs T'!AM19","v":92},{"$f":"'Inputs T'!AN19","v":90},{"$f":"'Inputs T'!AO19","v":91},{"$f":"'Inputs T'!AP19","v":92},{"$f":"'Inputs T'!AQ19","v":92},{"$f":"'Inputs T'!AR19","v":90},{"$f":"'Inputs T'!AS19","v":91},{"$f":"'Inputs T'!AT19","v":92},{"$f":"'Inputs T'!AU19","v":92},{"$f":"'Inputs T'!AV19","v":91},{"$f":"'Inputs T'!AW19","v":91},{"$f":"'Inputs T'!AX19","v":92},{"$f":"'Inputs T'!AY19","v":92},{"$f":"'Inputs T'!AZ19","v":90},{"$f":"'Inputs T'!BA19","v":91},{"$f":"'Inputs T'!BB19","v":92},{"$f":"'Inputs T'!BC19","v":92},{"$f":"'Inputs T'!BD19","v":90},{"$f":"'Inputs T'!BE19","v":91},{"$f":"'Inputs T'!BF19","v":92},{"$f":"'Inputs T'!BG19","v":92},{"$f":"'Inputs T'!BH19","v":90},{"$f":"'Inputs T'!BI19","v":91},{"$f":"'Inputs T'!BJ19","v":92},{"$f":"'Inputs T'!BK19","v":92},{"$f":"'Inputs T'!BL19","v":91},{"$f":"'Inputs T'!BM19","v":91},{"$f":"'Inputs T'!BN19","v":92},{"$f":"'Inputs T'!BO19","v":92},{"$f":"'Inputs T'!BP19","v":90},{"$f":"'Inputs T'!BQ19","v":91},{"$f":"'Inputs T'!BR19","v":92},{"$f":"'Inputs T'!BS19","v":92},{"$f":"'Inputs T'!BT19","v":90},{"$f":"'Inputs T'!BU19","v":91},{"$f":"'Inputs T'!BV19","v":92},{"$f":"'Inputs T'!BW19","v":92},{"$f":"'Inputs T'!BX19","v":90},{"$f":"'Inputs T'!BY19","v":91},{"$f":"'Inputs T'!BZ19","v":92},{"$f":"'Inputs T'!CA19","v":92},{"$f":"'Inputs T'!CB19","v":91},{"$f":"'Inputs T'!CC19","v":91},{"$f":"'Inputs T'!CD19","v":92},{"$f":"'Inputs T'!CE19","v":92},{"$f":"'Inputs T'!CF19","v":90},{"$f":"'Inputs T'!CG19","v":91},{"$f":"'Inputs T'!CH19","v":92},{"$f":"'Inputs T'!CI19","v":92},{"$f":"'Inputs T'!CJ19","v":90},{"$f":"'Inputs T'!CK19","v":91},{"$f":"'Inputs T'!CL19","v":92},{"$f":"'Inputs T'!CM19","v":92},{"$f":"'Inputs T'!CN19","v":90},{"$f":"'Inputs T'!CO19","v":91},{"$f":"'Inputs T'!CP19","v":92},{"$f":"'Inputs T'!CQ19","v":92},{"$f":"'Inputs T'!CR19","v":91},{"$f":"'Inputs T'!CS19","v":91},{"$f":"'Inputs T'!CT19","v":92},{"$f":"'Inputs T'!CU19","v":92},{"$f":"'Inputs T'!CV19","v":90},{"$f":"'Inputs T'!CW19","v":91},{"$f":"'Inputs T'!CX19","v":92},{"$f":"'Inputs T'!CY19","v":92},{"$f":"'Inputs T'!CZ19","v":90},{"$f":"'Inputs T'!DA19","v":91},{"$f":"'Inputs T'!DB19","v":92},{"$f":"'Inputs T'!DC19","v":92},{"$f":"'Inputs T'!DD19","v":90},{"$f":"'Inputs T'!DE19","v":91},{"$f":"'Inputs T'!DF19","v":92},{"$f":"'Inputs T'!DG19","v":92},{"$f":"'Inputs T'!DH19","v":91},{"$f":"'Inputs T'!DI19","v":91},{"$f":"'Inputs T'!DJ19","v":92},{"$f":"'Inputs T'!DK19","v":92},{"$f":"'Inputs T'!DL19","v":90},{"$f":"'Inputs T'!DM19","v":91},{"$f":"'Inputs T'!DN19","v":92},{"$f":"'Inputs T'!DO19","v":92},{"$f":"'Inputs T'!DP19","v":90},{"$f":"'Inputs T'!DQ19","v":91},{"$f":"'Inputs T'!DR19","v":92},{"$f":"'Inputs T'!DS19","v":92},{"$f":"'Inputs T'!DT19","v":90},{"$f":"'Inputs T'!DU19","v":91},{"$f":"'Inputs T'!DV19","v":92},{"$f":"'Inputs T'!DW19","v":92},{"$f":"'Inputs T'!DX19","v":91},{"$f":"'Inputs T'!DY19","v":91},{"$f":"'Inputs T'!DZ19","v":92},{"$f":"'Inputs T'!EA19","v":92},{"$f":"'Inputs T'!EB19","v":90},{"$f":"'Inputs T'!EC19","v":91},{"$f":"'Inputs T'!ED19","v":92},{"$f":"'Inputs T'!EE19","v":92},{"$f":"'Inputs T'!EF19","v":90},{"$f":"'Inputs T'!EG19","v":91},{"$f":"'Inputs T'!EH19","v":92},{"$f":"'Inputs T'!EI19","v":92},{"$f":"'Inputs T'!EJ19","v":90},{"$f":"'Inputs T'!EK19","v":91},{"$f":"'Inputs T'!EL19","v":92},{"$f":"'Inputs T'!EM19","v":92},{"$f":"'Inputs T'!EN19","v":91},{"$f":"'Inputs T'!EO19","v":91},{"$f":"'Inputs T'!EP19","v":92},{"$f":"'Inputs T'!EQ19","v":92},{"$f":"'Inputs T'!ER19","v":90},{"$f":"'Inputs T'!ES19","v":91},{"$f":"'Inputs T'!ET19","v":92},{"$f":"'Inputs T'!EU19","v":92},{"$f":"'Inputs T'!EV19","v":90},{"$f":"'Inputs T'!EW19","v":91},{"$f":"'Inputs T'!EX19","v":92},{"$f":"'Inputs T'!EY19","v":92},{"$f":"'Inputs T'!EZ19","v":90},{"$f":"'Inputs T'!FA19","v":91},{"$f":"'Inputs T'!FB19","v":92},{"$f":"'Inputs T'!FC19","v":92},{"$f":"'Inputs T'!FD19","v":91},{"$f":"'Inputs T'!FE19","v":91},{"$f":"'Inputs T'!FF19","v":92}]
[null,"Дней в 360-году в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M20","v":90},{"$f":"'Inputs T'!N20","v":90},{"$f":"'Inputs T'!O20","v":90},{"$f":"'Inputs T'!P20","v":90},{"$f":"'Inputs T'!Q20","v":90},{"$f":"'Inputs T'!R20","v":90},{"$f":"'Inputs T'!S20","v":90},{"$f":"'Inputs T'!T20","v":90},{"$f":"'Inputs T'!U20","v":90},{"$f":"'Inputs T'!V20","v":90},{"$f":"'Inputs T'!W20","v":90},{"$f":"'Inputs T'!X20","v":90},{"$f":"'Inputs T'!Y20","v":90},{"$f":"'Inputs T'!Z20","v":90},{"$f":"'Inputs T'!AA20","v":90},{"$f":"'Inputs T'!AB20","v":90},{"$f":"'Inputs T'!AC20","v":90},{"$f":"'Inputs T'!AD20","v":90},{"$f":"'Inputs T'!AE20","v":90},{"$f":"'Inputs T'!AF20","v":90},{"$f":"'Inputs T'!AG20","v":90},{"$f":"'Inputs T'!AH20","v":90},{"$f":"'Inputs T'!AI20","v":90},{"$f":"'Inputs T'!AJ20","v":90},{"$f":"'Inputs T'!AK20","v":90},{"$f":"'Inputs T'!AL20","v":90},{"$f":"'Inputs T'!AM20","v":90},{"$f":"'Inputs T'!AN20","v":90},{"$f":"'Inputs T'!AO20","v":90},{"$f":"'Inputs T'!AP20","v":90},{"$f":"'Inputs T'!AQ20","v":90},{"$f":"'Inputs T'!AR20","v":90},{"$f":"'Inputs T'!AS20","v":90},{"$f":"'Inputs T'!AT20","v":90},{"$f":"'Inputs T'!AU20","v":90},{"$f":"'Inputs T'!AV20","v":90},{"$f":"'Inputs T'!AW20","v":90},{"$f":"'Inputs T'!AX20","v":90},{"$f":"'Inputs T'!AY20","v":90},{"$f":"'Inputs T'!AZ20","v":90},{"$f":"'Inputs T'!BA20","v":90},{"$f":"'Inputs T'!BB20","v":90},{"$f":"'Inputs T'!BC20","v":90},{"$f":"'Inputs T'!BD20","v":90},{"$f":"'Inputs T'!BE20","v":90},{"$f":"'Inputs T'!BF20","v":90},{"$f":"'Inputs T'!BG20","v":90},{"$f":"'Inputs T'!BH20","v":90},{"$f":"'Inputs T'!BI20","v":90},{"$f":"'Inputs T'!BJ20","v":90},{"$f":"'Inputs T'!BK20","v":90},{"$f":"'Inputs T'!BL20","v":90},{"$f":"'Inputs T'!BM20","v":90},{"$f":"'Inputs T'!BN20","v":90},{"$f":"'Inputs T'!BO20","v":90},{"$f":"'Inputs T'!BP20","v":90},{"$f":"'Inputs T'!BQ20","v":90},{"$f":"'Inputs T'!BR20","v":90},{"$f":"'Inputs T'!BS20","v":90},{"$f":"'Inputs T'!BT20","v":90},{"$f":"'Inputs T'!BU20","v":90},{"$f":"'Inputs T'!BV20","v":90},{"$f":"'Inputs T'!BW20","v":90},{"$f":"'Inputs T'!BX20","v":90},{"$f":"'Inputs T'!BY20","v":90},{"$f":"'Inputs T'!BZ20","v":90},{"$f":"'Inputs T'!CA20","v":90},{"$f":"'Inputs T'!CB20","v":90},{"$f":"'Inputs T'!CC20","v":90},{"$f":"'Inputs T'!CD20","v":90},{"$f":"'Inputs T'!CE20","v":90},{"$f":"'Inputs T'!CF20","v":90},{"$f":"'Inputs T'!CG20","v":90},{"$f":"'Inputs T'!CH20","v":90},{"$f":"'Inputs T'!CI20","v":90},{"$f":"'Inputs T'!CJ20","v":90},{"$f":"'Inputs T'!CK20","v":90},{"$f":"'Inputs T'!CL20","v":90},{"$f":"'Inputs T'!CM20","v":90},{"$f":"'Inputs T'!CN20","v":90},{"$f":"'Inputs T'!CO20","v":90},{"$f":"'Inputs T'!CP20","v":90},{"$f":"'Inputs T'!CQ20","v":90},{"$f":"'Inputs T'!CR20","v":90},{"$f":"'Inputs T'!CS20","v":90},{"$f":"'Inputs T'!CT20","v":90},{"$f":"'Inputs T'!CU20","v":90},{"$f":"'Inputs T'!CV20","v":90},{"$f":"'Inputs T'!CW20","v":90},{"$f":"'Inputs T'!CX20","v":90},{"$f":"'Inputs T'!CY20","v":90},{"$f":"'Inputs T'!CZ20","v":90},{"$f":"'Inputs T'!DA20","v":90},{"$f":"'Inputs T'!DB20","v":90},{"$f":"'Inputs T'!DC20","v":90},{"$f":"'Inputs T'!DD20","v":90},{"$f":"'Inputs T'!DE20","v":90},{"$f":"'Inputs T'!DF20","v":90},{"$f":"'Inputs T'!DG20","v":90},{"$f":"'Inputs T'!DH20","v":90},{"$f":"'Inputs T'!DI20","v":90},{"$f":"'Inputs T'!DJ20","v":90},{"$f":"'Inputs T'!DK20","v":90},{"$f":"'Inputs T'!DL20","v":90},{"$f":"'Inputs T'!DM20","v":90},{"$f":"'Inputs T'!DN20","v":90},{"$f":"'Inputs T'!DO20","v":90},{"$f":"'Inputs T'!DP20","v":90},{"$f":"'Inputs T'!DQ20","v":90},{"$f":"'Inputs T'!DR20","v":90},{"$f":"'Inputs T'!DS20","v":90},{"$f":"'Inputs T'!DT20","v":90},{"$f":"'Inputs T'!DU20","v":90},{"$f":"'Inputs T'!DV20","v":90},{"$f":"'Inputs T'!DW20","v":90},{"$f":"'Inputs T'!DX20","v":90},{"$f":"'Inputs T'!DY20","v":90},{"$f":"'Inputs T'!DZ20","v":90},{"$f":"'Inputs T'!EA20","v":90},{"$f":"'Inputs T'!EB20","v":90},{"$f":"'Inputs T'!EC20","v":90},{"$f":"'Inputs T'!ED20","v":90},{"$f":"'Inputs T'!EE20","v":90},{"$f":"'Inputs T'!EF20","v":90},{"$f":"'Inputs T'!EG20","v":90},{"$f":"'Inputs T'!EH20","v":90},{"$f":"'Inputs T'!EI20","v":90},{"$f":"'Inputs T'!EJ20","v":90},{"$f":"'Inputs T'!EK20","v":90},{"$f":"'Inputs T'!EL20","v":90},{"$f":"'Inputs T'!EM20","v":90},{"$f":"'Inputs T'!EN20","v":90},{"$f":"'Inputs T'!EO20","v":90},{"$f":"'Inputs T'!EP20","v":90},{"$f":"'Inputs T'!EQ20","v":90},{"$f":"'Inputs T'!ER20","v":90},{"$f":"'Inputs T'!ES20","v":90},{"$f":"'Inputs T'!ET20","v":90},{"$f":"'Inputs T'!EU20","v":90},{"$f":"'Inputs T'!EV20","v":90},{"$f":"'Inputs T'!EW20","v":90},{"$f":"'Inputs T'!EX20","v":90},{"$f":"'Inputs T'!EY20","v":90},{"$f":"'Inputs T'!EZ20","v":90},{"$f":"'Inputs T'!FA20","v":90},{"$f":"'Inputs T'!FB20","v":90},{"$f":"'Inputs T'!FC20","v":90},{"$f":"'Inputs T'!FD20","v":90},{"$f":"'Inputs T'!FE20","v":90},{"$f":"'Inputs T'!FF20","v":90}]
[null,"Год",null,null,null,null,null,"год",null,null,null,null,{"$f":"'Inputs T'!M21","v":2019},{"$f":"'Inputs T'!N21","v":2019},{"$f":"'Inputs T'!O21","v":2019},{"$f":"'Inputs T'!P21","v":2020},{"$f":"'Inputs T'!Q21","v":2020},{"$f":"'Inputs T'!R21","v":2020},{"$f":"'Inputs T'!S21","v":2020},{"$f":"'Inputs T'!T21","v":2021},{"$f":"'Inputs T'!U21","v":2021},{"$f":"'Inputs T'!V21","v":2021},{"$f":"'Inputs T'!W21","v":2021},{"$f":"'Inputs T'!X21","v":2022},{"$f":"'Inputs T'!Y21","v":2022},{"$f":"'Inputs T'!Z21","v":2022},{"$f":"'Inputs T'!AA21","v":2022},{"$f":"'Inputs T'!AB21","v":2023},{"$f":"'Inputs T'!AC21","v":2023},{"$f":"'Inputs T'!AD21","v":2023},{"$f":"'Inputs T'!AE21","v":2023},{"$f":"'Inputs T'!AF21","v":2024},{"$f":"'Inputs T'!AG21","v":2024},{"$f":"'Inputs T'!AH21","v":2024},{"$f":"'Inputs T'!AI21","v":2024},{"$f":"'Inputs T'!AJ21","v":2025},{"$f":"'Inputs T'!AK21","v":2025},{"$f":"'Inputs T'!AL21","v":2025},{"$f":"'Inputs T'!AM21","v":2025},{"$f":"'Inputs T'!AN21","v":2026},{"$f":"'Inputs T'!AO21","v":2026},{"$f":"'Inputs T'!AP21","v":2026},{"$f":"'Inputs T'!AQ21","v":2026},{"$f":"'Inputs T'!AR21","v":2027},{"$f":"'Inputs T'!AS21","v":2027},{"$f":"'Inputs T'!AT21","v":2027},{"$f":"'Inputs T'!AU21","v":2027},{"$f":"'Inputs T'!AV21","v":2028},{"$f":"'Inputs T'!AW21","v":2028},{"$f":"'Inputs T'!AX21","v":2028},{"$f":"'Inputs T'!AY21","v":2028},{"$f":"'Inputs T'!AZ21","v":2029},{"$f":"'Inputs T'!BA21","v":2029},{"$f":"'Inputs T'!BB21","v":2029},{"$f":"'Inputs T'!BC21","v":2029},{"$f":"'Inputs T'!BD21","v":2030},{"$f":"'Inputs T'!BE21","v":2030},{"$f":"'Inputs T'!BF21","v":2030},{"$f":"'Inputs T'!BG21","v":2030},{"$f":"'Inputs T'!BH21","v":2031},{"$f":"'Inputs T'!BI21","v":2031},{"$f":"'Inputs T'!BJ21","v":2031},{"$f":"'Inputs T'!BK21","v":2031},{"$f":"'Inputs T'!BL21","v":2032},{"$f":"'Inputs T'!BM21","v":2032},{"$f":"'Inputs T'!BN21","v":2032},{"$f":"'Inputs T'!BO21","v":2032},{"$f":"'Inputs T'!BP21","v":2033},{"$f":"'Inputs T'!BQ21","v":2033},{"$f":"'Inputs T'!BR21","v":2033},{"$f":"'Inputs T'!BS21","v":2033},{"$f":"'Inputs T'!BT21","v":2034},{"$f":"'Inputs T'!BU21","v":2034},{"$f":"'Inputs T'!BV21","v":2034},{"$f":"'Inputs T'!BW21","v":2034},{"$f":"'Inputs T'!BX21","v":2035},{"$f":"'Inputs T'!BY21","v":2035},{"$f":"'Inputs T'!BZ21","v":2035},{"$f":"'Inputs T'!CA21","v":2035},{"$f":"'Inputs T'!CB21","v":2036},{"$f":"'Inputs T'!CC21","v":2036},{"$f":"'Inputs T'!CD21","v":2036},{"$f":"'Inputs T'!CE21","v":2036},{"$f":"'Inputs T'!CF21","v":2037},{"$f":"'Inputs T'!CG21","v":2037},{"$f":"'Inputs T'!CH21","v":2037},{"$f":"'Inputs T'!CI21","v":2037},{"$f":"'Inputs T'!CJ21","v":2038},{"$f":"'Inputs T'!CK21","v":2038},{"$f":"'Inputs T'!CL21","v":2038},{"$f":"'Inputs T'!CM21","v":2038},{"$f":"'Inputs T'!CN21","v":2039},{"$f":"'Inputs T'!CO21","v":2039},{"$f":"'Inputs T'!CP21","v":2039},{"$f":"'Inputs T'!CQ21","v":2039},{"$f":"'Inputs T'!CR21","v":2040},{"$f":"'Inputs T'!CS21","v":2040},{"$f":"'Inputs T'!CT21","v":2040},{"$f":"'Inputs T'!CU21","v":2040},{"$f":"'Inputs T'!CV21","v":2041},{"$f":"'Inputs T'!CW21","v":2041},{"$f":"'Inputs T'!CX21","v":2041},{"$f":"'Inputs T'!CY21","v":2041},{"$f":"'Inputs T'!CZ21","v":2042},{"$f":"'Inputs T'!DA21","v":2042},{"$f":"'Inputs T'!DB21","v":2042},{"$f":"'Inputs T'!DC21","v":2042},{"$f":"'Inputs T'!DD21","v":2043},{"$f":"'Inputs T'!DE21","v":2043},{"$f":"'Inputs T'!DF21","v":2043},{"$f":"'Inputs T'!DG21","v":2043},{"$f":"'Inputs T'!DH21","v":2044},{"$f":"'Inputs T'!DI21","v":2044},{"$f":"'Inputs T'!DJ21","v":2044},{"$f":"'Inputs T'!DK21","v":2044},{"$f":"'Inputs T'!DL21","v":2045},{"$f":"'Inputs T'!DM21","v":2045},{"$f":"'Inputs T'!DN21","v":2045},{"$f":"'Inputs T'!DO21","v":2045},{"$f":"'Inputs T'!DP21","v":2046},{"$f":"'Inputs T'!DQ21","v":2046},{"$f":"'Inputs T'!DR21","v":2046},{"$f":"'Inputs T'!DS21","v":2046},{"$f":"'Inputs T'!DT21","v":2047},{"$f":"'Inputs T'!DU21","v":2047},{"$f":"'Inputs T'!DV21","v":2047},{"$f":"'Inputs T'!DW21","v":2047},{"$f":"'Inputs T'!DX21","v":2048},{"$f":"'Inputs T'!DY21","v":2048},{"$f":"'Inputs T'!DZ21","v":2048},{"$f":"'Inputs T'!EA21","v":2048},{"$f":"'Inputs T'!EB21","v":2049},{"$f":"'Inputs T'!EC21","v":2049},{"$f":"'Inputs T'!ED21","v":2049},{"$f":"'Inputs T'!EE21","v":2049},{"$f":"'Inputs T'!EF21","v":2050},{"$f":"'Inputs T'!EG21","v":2050},{"$f":"'Inputs T'!EH21","v":2050},{"$f":"'Inputs T'!EI21","v":2050},{"$f":"'Inputs T'!EJ21","v":2051},{"$f":"'Inputs T'!EK21","v":2051},{"$f":"'Inputs T'!EL21","v":2051},{"$f":"'Inputs T'!EM21","v":2051},{"$f":"'Inputs T'!EN21","v":2052},{"$f":"'Inputs T'!EO21","v":2052},{"$f":"'Inputs T'!EP21","v":2052},{"$f":"'Inputs T'!EQ21","v":2052},{"$f":"'Inputs T'!ER21","v":2053},{"$f":"'Inputs T'!ES21","v":2053},{"$f":"'Inputs T'!ET21","v":2053},{"$f":"'Inputs T'!EU21","v":2053},{"$f":"'Inputs T'!EV21","v":2054},{"$f":"'Inputs T'!EW21","v":2054},{"$f":"'Inputs T'!EX21","v":2054},{"$f":"'Inputs T'!EY21","v":2054},{"$f":"'Inputs T'!EZ21","v":2055},{"$f":"'Inputs T'!FA21","v":2055},{"$f":"'Inputs T'!FB21","v":2055},{"$f":"'Inputs T'!FC21","v":2055},{"$f":"'Inputs T'!FD21","v":2056},{"$f":"'Inputs T'!FE21","v":2056},{"$f":"'Inputs T'!FF21","v":2056}]
[null,"Дней в году",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M22","v":365},{"$f":"'Inputs T'!N22","v":365},{"$f":"'Inputs T'!O22","v":365},{"$f":"'Inputs T'!P22","v":366},{"$f":"'Inputs T'!Q22","v":366},{"$f":"'Inputs T'!R22","v":366},{"$f":"'Inputs T'!S22","v":366},{"$f":"'Inputs T'!T22","v":365},{"$f":"'Inputs T'!U22","v":365},{"$f":"'Inputs T'!V22","v":365},{"$f":"'Inputs T'!W22","v":365},{"$f":"'Inputs T'!X22","v":365},{"$f":"'Inputs T'!Y22","v":365},{"$f":"'Inputs T'!Z22","v":365},{"$f":"'Inputs T'!AA22","v":365},{"$f":"'Inputs T'!AB22","v":365},{"$f":"'Inputs T'!AC22","v":365},{"$f":"'Inputs T'!AD22","v":365},{"$f":"'Inputs T'!AE22","v":365},{"$f":"'Inputs T'!AF22","v":366},{"$f":"'Inputs T'!AG22","v":366},{"$f":"'Inputs T'!AH22","v":366},{"$f":"'Inputs T'!AI22","v":366},{"$f":"'Inputs T'!AJ22","v":365},{"$f":"'Inputs T'!AK22","v":365},{"$f":"'Inputs T'!AL22","v":365},{"$f":"'Inputs T'!AM22","v":365},{"$f":"'Inputs T'!AN22","v":365},{"$f":"'Inputs T'!AO22","v":365},{"$f":"'Inputs T'!AP22","v":365},{"$f":"'Inputs T'!AQ22","v":365},{"$f":"'Inputs T'!AR22","v":365},{"$f":"'Inputs T'!AS22","v":365},{"$f":"'Inputs T'!AT22","v":365},{"$f":"'Inputs T'!AU22","v":365},{"$f":"'Inputs T'!AV22","v":366},{"$f":"'Inputs T'!AW22","v":366},{"$f":"'Inputs T'!AX22","v":366},{"$f":"'Inputs T'!AY22","v":366},{"$f":"'Inputs T'!AZ22","v":365},{"$f":"'Inputs T'!BA22","v":365},{"$f":"'Inputs T'!BB22","v":365},{"$f":"'Inputs T'!BC22","v":365},{"$f":"'Inputs T'!BD22","v":365},{"$f":"'Inputs T'!BE22","v":365},{"$f":"'Inputs T'!BF22","v":365},{"$f":"'Inputs T'!BG22","v":365},{"$f":"'Inputs T'!BH22","v":365},{"$f":"'Inputs T'!BI22","v":365},{"$f":"'Inputs T'!BJ22","v":365},{"$f":"'Inputs T'!BK22","v":365},{"$f":"'Inputs T'!BL22","v":366},{"$f":"'Inputs T'!BM22","v":366},{"$f":"'Inputs T'!BN22","v":366},{"$f":"'Inputs T'!BO22","v":366},{"$f":"'Inputs T'!BP22","v":365},{"$f":"'Inputs T'!BQ22","v":365},{"$f":"'Inputs T'!BR22","v":365},{"$f":"'Inputs T'!BS22","v":365},{"$f":"'Inputs T'!BT22","v":365},{"$f":"'Inputs T'!BU22","v":365},{"$f":"'Inputs T'!BV22","v":365},{"$f":"'Inputs T'!BW22","v":365},{"$f":"'Inputs T'!BX22","v":365},{"$f":"'Inputs T'!BY22","v":365},{"$f":"'Inputs T'!BZ22","v":365},{"$f":"'Inputs T'!CA22","v":365},{"$f":"'Inputs T'!CB22","v":366},{"$f":"'Inputs T'!CC22","v":366},{"$f":"'Inputs T'!CD22","v":366},{"$f":"'Inputs T'!CE22","v":366},{"$f":"'Inputs T'!CF22","v":365},{"$f":"'Inputs T'!CG22","v":365},{"$f":"'Inputs T'!CH22","v":365},{"$f":"'Inputs T'!CI22","v":365},{"$f":"'Inputs T'!CJ22","v":365},{"$f":"'Inputs T'!CK22","v":365},{"$f":"'Inputs T'!CL22","v":365},{"$f":"'Inputs T'!CM22","v":365},{"$f":"'Inputs T'!CN22","v":365},{"$f":"'Inputs T'!CO22","v":365},{"$f":"'Inputs T'!CP22","v":365},{"$f":"'Inputs T'!CQ22","v":365},{"$f":"'Inputs T'!CR22","v":366},{"$f":"'Inputs T'!CS22","v":366},{"$f":"'Inputs T'!CT22","v":366},{"$f":"'Inputs T'!CU22","v":366},{"$f":"'Inputs T'!CV22","v":365},{"$f":"'Inputs T'!CW22","v":365},{"$f":"'Inputs T'!CX22","v":365},{"$f":"'Inputs T'!CY22","v":365},{"$f":"'Inputs T'!CZ22","v":365},{"$f":"'Inputs T'!DA22","v":365},{"$f":"'Inputs T'!DB22","v":365},{"$f":"'Inputs T'!DC22","v":365},{"$f":"'Inputs T'!DD22","v":365},{"$f":"'Inputs T'!DE22","v":365},{"$f":"'Inputs T'!DF22","v":365},{"$f":"'Inputs T'!DG22","v":365},{"$f":"'Inputs T'!DH22","v":366},{"$f":"'Inputs T'!DI22","v":366},{"$f":"'Inputs T'!DJ22","v":366},{"$f":"'Inputs T'!DK22","v":366},{"$f":"'Inputs T'!DL22","v":365},{"$f":"'Inputs T'!DM22","v":365},{"$f":"'Inputs T'!DN22","v":365},{"$f":"'Inputs T'!DO22","v":365},{"$f":"'Inputs T'!DP22","v":365},{"$f":"'Inputs T'!DQ22","v":365},{"$f":"'Inputs T'!DR22","v":365},{"$f":"'Inputs T'!DS22","v":365},{"$f":"'Inputs T'!DT22","v":365},{"$f":"'Inputs T'!DU22","v":365},{"$f":"'Inputs T'!DV22","v":365},{"$f":"'Inputs T'!DW22","v":365},{"$f":"'Inputs T'!DX22","v":366},{"$f":"'Inputs T'!DY22","v":366},{"$f":"'Inputs T'!DZ22","v":366},{"$f":"'Inputs T'!EA22","v":366},{"$f":"'Inputs T'!EB22","v":365},{"$f":"'Inputs T'!EC22","v":365},{"$f":"'Inputs T'!ED22","v":365},{"$f":"'Inputs T'!EE22","v":365},{"$f":"'Inputs T'!EF22","v":365},{"$f":"'Inputs T'!EG22","v":365},{"$f":"'Inputs T'!EH22","v":365},{"$f":"'Inputs T'!EI22","v":365},{"$f":"'Inputs T'!EJ22","v":365},{"$f":"'Inputs T'!EK22","v":365},{"$f":"'Inputs T'!EL22","v":365},{"$f":"'Inputs T'!EM22","v":365},{"$f":"'Inputs T'!EN22","v":366},{"$f":"'Inputs T'!EO22","v":366},{"$f":"'Inputs T'!EP22","v":366},{"$f":"'Inputs T'!EQ22","v":366},{"$f":"'Inputs T'!ER22","v":365},{"$f":"'Inputs T'!ES22","v":365},{"$f":"'Inputs T'!ET22","v":365},{"$f":"'Inputs T'!EU22","v":365},{"$f":"'Inputs T'!EV22","v":365},{"$f":"'Inputs T'!EW22","v":365},{"$f":"'Inputs T'!EX22","v":365},{"$f":"'Inputs T'!EY22","v":365},{"$f":"'Inputs T'!EZ22","v":365},{"$f":"'Inputs T'!FA22","v":365},{"$f":"'Inputs T'!FB22","v":365},{"$f":"'Inputs T'!FC22","v":365},{"$f":"'Inputs T'!FD22","v":366},{"$f":"'Inputs T'!FE22","v":366},{"$f":"'Inputs T'!FF22","v":366}]
[]
[null,"Порядковый номер операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M24","v":0},{"$f":"'Inputs T'!N24","v":0},{"$f":"'Inputs T'!O24","v":0},{"$f":"'Inputs T'!P24","v":0},{"$f":"'Inputs T'!Q24","v":0},{"$f":"'Inputs T'!R24","v":0},{"$f":"'Inputs T'!S24","v":0},{"$f":"'Inputs T'!T24","v":0},{"$f":"'Inputs T'!U24","v":0},{"$f":"'Inputs T'!V24","v":0},{"$f":"'Inputs T'!W24","v":0},{"$f":"'Inputs T'!X24","v":0},{"$f":"'Inputs T'!Y24","v":1},{"$f":"'Inputs T'!Z24","v":2},{"$f":"'Inputs T'!AA24","v":3},{"$f":"'Inputs T'!AB24","v":4},{"$f":"'Inputs T'!AC24","v":5},{"$f":"'Inputs T'!AD24","v":6},{"$f":"'Inputs T'!AE24","v":7},{"$f":"'Inputs T'!AF24","v":8},{"$f":"'Inputs T'!AG24","v":9},{"$f":"'Inputs T'!AH24","v":10},{"$f":"'Inputs T'!AI24","v":11},{"$f":"'Inputs T'!AJ24","v":12},{"$f":"'Inputs T'!AK24","v":13},{"$f":"'Inputs T'!AL24","v":14},{"$f":"'Inputs T'!AM24","v":15},{"$f":"'Inputs T'!AN24","v":16},{"$f":"'Inputs T'!AO24","v":17},{"$f":"'Inputs T'!AP24","v":18},{"$f":"'Inputs T'!AQ24","v":19},{"$f":"'Inputs T'!AR24","v":20},{"$f":"'Inputs T'!AS24","v":0},{"$f":"'Inputs T'!AT24","v":0},{"$f":"'Inputs T'!AU24","v":0},{"$f":"'Inputs T'!AV24","v":0},{"$f":"'Inputs T'!AW24","v":0},{"$f":"'Inputs T'!AX24","v":0},{"$f":"'Inputs T'!AY24","v":0},{"$f":"'Inputs T'!AZ24","v":0},{"$f":"'Inputs T'!BA24","v":0},{"$f":"'Inputs T'!BB24","v":0},{"$f":"'Inputs T'!BC24","v":0},{"$f":"'Inputs T'!BD24","v":0},{"$f":"'Inputs T'!BE24","v":0},{"$f":"'Inputs T'!BF24","v":0},{"$f":"'Inputs T'!BG24","v":0},{"$f":"'Inputs T'!BH24","v":0},{"$f":"'Inputs T'!BI24","v":0},{"$f":"'Inputs T'!BJ24","v":0},{"$f":"'Inputs T'!BK24","v":0},{"$f":"'Inputs T'!BL24","v":0},{"$f":"'Inputs T'!BM24","v":0},{"$f":"'Inputs T'!BN24","v":0},{"$f":"'Inputs T'!BO24","v":0},{"$f":"'Inputs T'!BP24","v":0},{"$f":"'Inputs T'!BQ24","v":0},{"$f":"'Inputs T'!BR24","v":0},{"$f":"'Inputs T'!BS24","v":0},{"$f":"'Inputs T'!BT24","v":0},{"$f":"'Inputs T'!BU24","v":0},{"$f":"'Inputs T'!BV24","v":0},{"$f":"'Inputs T'!BW24","v":0},{"$f":"'Inputs T'!BX24","v":0},{"$f":"'Inputs T'!BY24","v":0},{"$f":"'Inputs T'!BZ24","v":0},{"$f":"'Inputs T'!CA24","v":0},{"$f":"'Inputs T'!CB24","v":0},{"$f":"'Inputs T'!CC24","v":0},{"$f":"'Inputs T'!CD24","v":0},{"$f":"'Inputs T'!CE24","v":0},{"$f":"'Inputs T'!CF24","v":0},{"$f":"'Inputs T'!CG24","v":0},{"$f":"'Inputs T'!CH24","v":0},{"$f":"'Inputs T'!CI24","v":0},{"$f":"'Inputs T'!CJ24","v":0},{"$f":"'Inputs T'!CK24","v":0},{"$f":"'Inputs T'!CL24","v":0},{"$f":"'Inputs T'!CM24","v":0},{"$f":"'Inputs T'!CN24","v":0},{"$f":"'Inputs T'!CO24","v":0},{"$f":"'Inputs T'!CP24","v":0},{"$f":"'Inputs T'!CQ24","v":0},{"$f":"'Inputs T'!CR24","v":0},{"$f":"'Inputs T'!CS24","v":0},{"$f":"'Inputs T'!CT24","v":0},{"$f":"'Inputs T'!CU24","v":0},{"$f":"'Inputs T'!CV24","v":0},{"$f":"'Inputs T'!CW24","v":0},{"$f":"'Inputs T'!CX24","v":0},{"$f":"'Inputs T'!CY24","v":0},{"$f":"'Inputs T'!CZ24","v":0},{"$f":"'Inputs T'!DA24","v":0},{"$f":"'Inputs T'!DB24","v":0},{"$f":"'Inputs T'!DC24","v":0},{"$f":"'Inputs T'!DD24","v":0},{"$f":"'Inputs T'!DE24","v":0},{"$f":"'Inputs T'!DF24","v":0},{"$f":"'Inputs T'!DG24","v":0},{"$f":"'Inputs T'!DH24","v":0},{"$f":"'Inputs T'!DI24","v":0},{"$f":"'Inputs T'!DJ24","v":0},{"$f":"'Inputs T'!DK24","v":0},{"$f":"'Inputs T'!DL24","v":0},{"$f":"'Inputs T'!DM24","v":0},{"$f":"'Inputs T'!DN24","v":0},{"$f":"'Inputs T'!DO24","v":0},{"$f":"'Inputs T'!DP24","v":0},{"$f":"'Inputs T'!DQ24","v":0},{"$f":"'Inputs T'!DR24","v":0},{"$f":"'Inputs T'!DS24","v":0},{"$f":"'Inputs T'!DT24","v":0},{"$f":"'Inputs T'!DU24","v":0},{"$f":"'Inputs T'!DV24","v":0},{"$f":"'Inputs T'!DW24","v":0},{"$f":"'Inputs T'!DX24","v":0},{"$f":"'Inputs T'!DY24","v":0},{"$f":"'Inputs T'!DZ24","v":0},{"$f":"'Inputs T'!EA24","v":0},{"$f":"'Inputs T'!EB24","v":0},{"$f":"'Inputs T'!EC24","v":0},{"$f":"'Inputs T'!ED24","v":0},{"$f":"'Inputs T'!EE24","v":0},{"$f":"'Inputs T'!EF24","v":0},{"$f":"'Inputs T'!EG24","v":0},{"$f":"'Inputs T'!EH24","v":0},{"$f":"'Inputs T'!EI24","v":0},{"$f":"'Inputs T'!EJ24","v":0},{"$f":"'Inputs T'!EK24","v":0},{"$f":"'Inputs T'!EL24","v":0},{"$f":"'Inputs T'!EM24","v":0},{"$f":"'Inputs T'!EN24","v":0},{"$f":"'Inputs T'!EO24","v":0},{"$f":"'Inputs T'!EP24","v":0},{"$f":"'Inputs T'!EQ24","v":0},{"$f":"'Inputs T'!ER24","v":0},{"$f":"'Inputs T'!ES24","v":0},{"$f":"'Inputs T'!ET24","v":0},{"$f":"'Inputs T'!EU24","v":0},{"$f":"'Inputs T'!EV24","v":0},{"$f":"'Inputs T'!EW24","v":0},{"$f":"'Inputs T'!EX24","v":0},{"$f":"'Inputs T'!EY24","v":0},{"$f":"'Inputs T'!EZ24","v":0},{"$f":"'Inputs T'!FA24","v":0},{"$f":"'Inputs T'!FB24","v":0},{"$f":"'Inputs T'!FC24","v":0},{"$f":"'Inputs T'!FD24","v":0},{"$f":"'Inputs T'!FE24","v":0},{"$f":"'Inputs T'!FF24","v":0}]
[null,"Год операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M25","v":0},{"$f":"'Inputs T'!N25","v":0},{"$f":"'Inputs T'!O25","v":0},{"$f":"'Inputs T'!P25","v":0},{"$f":"'Inputs T'!Q25","v":0},{"$f":"'Inputs T'!R25","v":0},{"$f":"'Inputs T'!S25","v":0},{"$f":"'Inputs T'!T25","v":0},{"$f":"'Inputs T'!U25","v":0},{"$f":"'Inputs T'!V25","v":0},{"$f":"'Inputs T'!W25","v":0},{"$f":"'Inputs T'!X25","v":0},{"$f":"'Inputs T'!Y25","v":1},{"$f":"'Inputs T'!Z25","v":1},{"$f":"'Inputs T'!AA25","v":1},{"$f":"'Inputs T'!AB25","v":2},{"$f":"'Inputs T'!AC25","v":2},{"$f":"'Inputs T'!AD25","v":2},{"$f":"'Inputs T'!AE25","v":2},{"$f":"'Inputs T'!AF25","v":3},{"$f":"'Inputs T'!AG25","v":3},{"$f":"'Inputs T'!AH25","v":3},{"$f":"'Inputs T'!AI25","v":3},{"$f":"'Inputs T'!AJ25","v":4},{"$f":"'Inputs T'!AK25","v":4},{"$f":"'Inputs T'!AL25","v":4},{"$f":"'Inputs T'!AM25","v":4},{"$f":"'Inputs T'!AN25","v":5},{"$f":"'Inputs T'!AO25","v":5},{"$f":"'Inputs T'!AP25","v":5},{"$f":"'Inputs T'!AQ25","v":5},{"$f":"'Inputs T'!AR25","v":6},{"$f":"'Inputs T'!AS25","v":0},{"$f":"'Inputs T'!AT25","v":0},{"$f":"'Inputs T'!AU25","v":0},{"$f":"'Inputs T'!AV25","v":0},{"$f":"'Inputs T'!AW25","v":0},{"$f":"'Inputs T'!AX25","v":0},{"$f":"'Inputs T'!AY25","v":0},{"$f":"'Inputs T'!AZ25","v":0},{"$f":"'Inputs T'!BA25","v":0},{"$f":"'Inputs T'!BB25","v":0},{"$f":"'Inputs T'!BC25","v":0},{"$f":"'Inputs T'!BD25","v":0},{"$f":"'Inputs T'!BE25","v":0},{"$f":"'Inputs T'!BF25","v":0},{"$f":"'Inputs T'!BG25","v":0},{"$f":"'Inputs T'!BH25","v":0},{"$f":"'Inputs T'!BI25","v":0},{"$f":"'Inputs T'!BJ25","v":0},{"$f":"'Inputs T'!BK25","v":0},{"$f":"'Inputs T'!BL25","v":0},{"$f":"'Inputs T'!BM25","v":0},{"$f":"'Inputs T'!BN25","v":0},{"$f":"'Inputs T'!BO25","v":0},{"$f":"'Inputs T'!BP25","v":0},{"$f":"'Inputs T'!BQ25","v":0},{"$f":"'Inputs T'!BR25","v":0},{"$f":"'Inputs T'!BS25","v":0},{"$f":"'Inputs T'!BT25","v":0},{"$f":"'Inputs T'!BU25","v":0},{"$f":"'Inputs T'!BV25","v":0},{"$f":"'Inputs T'!BW25","v":0},{"$f":"'Inputs T'!BX25","v":0},{"$f":"'Inputs T'!BY25","v":0},{"$f":"'Inputs T'!BZ25","v":0},{"$f":"'Inputs T'!CA25","v":0},{"$f":"'Inputs T'!CB25","v":0},{"$f":"'Inputs T'!CC25","v":0},{"$f":"'Inputs T'!CD25","v":0},{"$f":"'Inputs T'!CE25","v":0},{"$f":"'Inputs T'!CF25","v":0},{"$f":"'Inputs T'!CG25","v":0},{"$f":"'Inputs T'!CH25","v":0},{"$f":"'Inputs T'!CI25","v":0},{"$f":"'Inputs T'!CJ25","v":0},{"$f":"'Inputs T'!CK25","v":0},{"$f":"'Inputs T'!CL25","v":0},{"$f":"'Inputs T'!CM25","v":0},{"$f":"'Inputs T'!CN25","v":0},{"$f":"'Inputs T'!CO25","v":0},{"$f":"'Inputs T'!CP25","v":0},{"$f":"'Inputs T'!CQ25","v":0},{"$f":"'Inputs T'!CR25","v":0},{"$f":"'Inputs T'!CS25","v":0},{"$f":"'Inputs T'!CT25","v":0},{"$f":"'Inputs T'!CU25","v":0},{"$f":"'Inputs T'!CV25","v":0},{"$f":"'Inputs T'!CW25","v":0},{"$f":"'Inputs T'!CX25","v":0},{"$f":"'Inputs T'!CY25","v":0},{"$f":"'Inputs T'!CZ25","v":0},{"$f":"'Inputs T'!DA25","v":0},{"$f":"'Inputs T'!DB25","v":0},{"$f":"'Inputs T'!DC25","v":0},{"$f":"'Inputs T'!DD25","v":0},{"$f":"'Inputs T'!DE25","v":0},{"$f":"'Inputs T'!DF25","v":0},{"$f":"'Inputs T'!DG25","v":0},{"$f":"'Inputs T'!DH25","v":0},{"$f":"'Inputs T'!DI25","v":0},{"$f":"'Inputs T'!DJ25","v":0},{"$f":"'Inputs T'!DK25","v":0},{"$f":"'Inputs T'!DL25","v":0},{"$f":"'Inputs T'!DM25","v":0},{"$f":"'Inputs T'!DN25","v":0},{"$f":"'Inputs T'!DO25","v":0},{"$f":"'Inputs T'!DP25","v":0},{"$f":"'Inputs T'!DQ25","v":0},{"$f":"'Inputs T'!DR25","v":0},{"$f":"'Inputs T'!DS25","v":0},{"$f":"'Inputs T'!DT25","v":0},{"$f":"'Inputs T'!DU25","v":0},{"$f":"'Inputs T'!DV25","v":0},{"$f":"'Inputs T'!DW25","v":0},{"$f":"'Inputs T'!DX25","v":0},{"$f":"'Inputs T'!DY25","v":0},{"$f":"'Inputs T'!DZ25","v":0},{"$f":"'Inputs T'!EA25","v":0},{"$f":"'Inputs T'!EB25","v":0},{"$f":"'Inputs T'!EC25","v":0},{"$f":"'Inputs T'!ED25","v":0},{"$f":"'Inputs T'!EE25","v":0},{"$f":"'Inputs T'!EF25","v":0},{"$f":"'Inputs T'!EG25","v":0},{"$f":"'Inputs T'!EH25","v":0},{"$f":"'Inputs T'!EI25","v":0},{"$f":"'Inputs T'!EJ25","v":0},{"$f":"'Inputs T'!EK25","v":0},{"$f":"'Inputs T'!EL25","v":0},{"$f":"'Inputs T'!EM25","v":0},{"$f":"'Inputs T'!EN25","v":0},{"$f":"'Inputs T'!EO25","v":0},{"$f":"'Inputs T'!EP25","v":0},{"$f":"'Inputs T'!EQ25","v":0},{"$f":"'Inputs T'!ER25","v":0},{"$f":"'Inputs T'!ES25","v":0},{"$f":"'Inputs T'!ET25","v":0},{"$f":"'Inputs T'!EU25","v":0},{"$f":"'Inputs T'!EV25","v":0},{"$f":"'Inputs T'!EW25","v":0},{"$f":"'Inputs T'!EX25","v":0},{"$f":"'Inputs T'!EY25","v":0},{"$f":"'Inputs T'!EZ25","v":0},{"$f":"'Inputs T'!FA25","v":0},{"$f":"'Inputs T'!FB25","v":0},{"$f":"'Inputs T'!FC25","v":0},{"$f":"'Inputs T'!FD25","v":0},{"$f":"'Inputs T'!FE25","v":0},{"$f":"'Inputs T'!FF25","v":0}]
[]
[]
[null,"ДЕНЕЖНЫЕ ПОТОКИ ИНВЕСТОРА"]
[]
[null,"КАСКАД ДЕНЕЖНЫХ ПОТОКОВ ИНВЕСТОРА"]
[]
[null,"Флаг погашения кредита",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"Debt!M36","v":0},{"$f":"Debt!N36","v":0},{"$f":"Debt!O36","v":0},{"$f":"Debt!P36","v":0},{"$f":"Debt!Q36","v":0},{"$f":"Debt!R36","v":0},{"$f":"Debt!S36","v":0},{"$f":"Debt!T36","v":0},{"$f":"Debt!U36","v":0},{"$f":"Debt!V36","v":0},{"$f":"Debt!W36","v":0},{"$f":"Debt!X36","v":0},{"$f":"Debt!Y36","v":1},{"$f":"Debt!Z36","v":1},{"$f":"Debt!AA36","v":1},{"$f":"Debt!AB36","v":1},{"$f":"Debt!AC36","v":1},{"$f":"Debt!AD36","v":1},{"$f":"Debt!AE36","v":1},{"$f":"Debt!AF36","v":1},{"$f":"Debt!AG36","v":1},{"$f":"Debt!AH36","v":1},{"$f":"Debt!AI36","v":1},{"$f":"Debt!AJ36","v":1},{"$f":"Debt!AK36","v":1},{"$f":"Debt!AL36","v":1},{"$f":"Debt!AM36","v":1},{"$f":"Debt!AN36","v":1},{"$f":"Debt!AO36","v":0},{"$f":"Debt!AP36","v":0},{"$f":"Debt!AQ36","v":0},{"$f":"Debt!AR36","v":0},{"$f":"Debt!AS36","v":0},{"$f":"Debt!AT36","v":0},{"$f":"Debt!AU36","v":0},{"$f":"Debt!AV36","v":0},{"$f":"Debt!AW36","v":0},{"$f":"Debt!AX36","v":0},{"$f":"Debt!AY36","v":0},{"$f":"Debt!AZ36","v":0},{"$f":"Debt!BA36","v":0},{"$f":"Debt!BB36","v":0},{"$f":"Debt!BC36","v":0},{"$f":"Debt!BD36","v":0},{"$f":"Debt!BE36","v":0},{"$f":"Debt!BF36","v":0},{"$f":"Debt!BG36","v":0},{"$f":"Debt!BH36","v":0},{"$f":"Debt!BI36","v":0},{"$f":"Debt!BJ36","v":0},{"$f":"Debt!BK36","v":0},{"$f":"Debt!BL36","v":0},{"$f":"Debt!BM36","v":0},{"$f":"Debt!BN36","v":0},{"$f":"Debt!BO36","v":0},{"$f":"Debt!BP36","v":0},{"$f":"Debt!BQ36","v":0},{"$f":"Debt!BR36","v":0},{"$f":"Debt!BS36","v":0},{"$f":"Debt!BT36","v":0},{"$f":"Debt!BU36","v":0},{"$f":"Debt!BV36","v":0},{"$f":"Debt!BW36","v":0},{"$f":"Debt!BX36","v":0},{"$f":"Debt!BY36","v":0},{"$f":"Debt!BZ36","v":0},{"$f":"Debt!CA36","v":0},{"$f":"Debt!CB36","v":0},{"$f":"Debt!CC36","v":0},{"$f":"Debt!CD36","v":0},{"$f":"Debt!CE36","v":0},{"$f":"Debt!CF36","v":0},{"$f":"Debt!CG36","v":0},{"$f":"Debt!CH36","v":0},{"$f":"Debt!CI36","v":0},{"$f":"Debt!CJ36","v":0},{"$f":"Debt!CK36","v":0},{"$f":"Debt!CL36","v":0},{"$f":"Debt!CM36","v":0},{"$f":"Debt!CN36","v":0},{"$f":"Debt!CO36","v":0},{"$f":"Debt!CP36","v":0},{"$f":"Debt!CQ36","v":0},{"$f":"Debt!CR36","v":0},{"$f":"Debt!CS36","v":0},{"$f":"Debt!CT36","v":0},{"$f":"Debt!CU36","v":0},{"$f":"Debt!CV36","v":0},{"$f":"Debt!CW36","v":0},{"$f":"Debt!CX36","v":0},{"$f":"Debt!CY36","v":0},{"$f":"Debt!CZ36","v":0},{"$f":"Debt!DA36","v":0},{"$f":"Debt!DB36","v":0},{"$f":"Debt!DC36","v":0},{"$f":"Debt!DD36","v":0},{"$f":"Debt!DE36","v":0},{"$f":"Debt!DF36","v":0},{"$f":"Debt!DG36","v":0},{"$f":"Debt!DH36","v":0},{"$f":"Debt!DI36","v":0},{"$f":"Debt!DJ36","v":0},{"$f":"Debt!DK36","v":0},{"$f":"Debt!DL36","v":0},{"$f":"Debt!DM36","v":0},{"$f":"Debt!DN36","v":0},{"$f":"Debt!DO36","v":0},{"$f":"Debt!DP36","v":0},{"$f":"Debt!DQ36","v":0},{"$f":"Debt!DR36","v":0},{"$f":"Debt!DS36","v":0},{"$f":"Debt!DT36","v":0},{"$f":"Debt!DU36","v":0},{"$f":"Debt!DV36","v":0},{"$f":"Debt!DW36","v":0},{"$f":"Debt!DX36","v":0},{"$f":"Debt!DY36","v":0},{"$f":"Debt!DZ36","v":0},{"$f":"Debt!EA36","v":0},{"$f":"Debt!EB36","v":0},{"$f":"Debt!EC36","v":0},{"$f":"Debt!ED36","v":0},{"$f":"Debt!EE36","v":0},{"$f":"Debt!EF36","v":0},{"$f":"Debt!EG36","v":0},{"$f":"Debt!EH36","v":0},{"$f":"Debt!EI36","v":0},{"$f":"Debt!EJ36","v":0},{"$f":"Debt!EK36","v":0},{"$f":"Debt!EL36","v":0},{"$f":"Debt!EM36","v":0},{"$f":"Debt!EN36","v":0},{"$f":"Debt!EO36","v":0},{"$f":"Debt!EP36","v":0},{"$f":"Debt!EQ36","v":0},{"$f":"Debt!ER36","v":0},{"$f":"Debt!ES36","v":0},{"$f":"Debt!ET36","v":0},{"$f":"Debt!EU36","v":0},{"$f":"Debt!EV36","v":0},{"$f":"Debt!EW36","v":0},{"$f":"Debt!EX36","v":0},{"$f":"Debt!EY36","v":0},{"$f":"Debt!EZ36","v":0},{"$f":"Debt!FA36","v":0},{"$f":"Debt!FB36","v":0},{"$f":"Debt!FC36","v":0},{"$f":"Debt!FD36","v":0},{"$f":"Debt!FE36","v":0},{"$f":"Debt!FF36","v":0}]
[null,"Флаг: на конец периода кредит полностью погашен",null,{"$f":"'Inputs C'!X19","v":"2026-03-31"},null,null,null,"флаг",null,null,null,null,{"$f":"1*(SUM(N32:$FF32)=0)","v":0},{"$f":"1*(SUM(O32:$FF32)=0)","v":0},{"$f":"1*(SUM(P32:$FF32)=0)","v":0},{"$f":"1*(SUM(Q32:$FF32)=0)","v":0},{"$f":"1*(SUM(R32:$FF32)=0)","v":0},{"$f":"1*(SUM(S32:$FF32)=0)","v":0},{"$f":"1*(SUM(T32:$FF32)=0)","v":0},{"$f":"1*(SUM(U32:$FF32)=0)","v":0},{"$f":"1*(SUM(V32:$FF32)=0)","v":0},{"$f":"1*(SUM(W32:$FF32)=0)","v":0},{"$f":"1*(SUM(X32:$FF32)=0)","v":0},{"$f":"1*(SUM(Y32:$FF32)=0)","v":0},{"$f":"1*(SUM(Z32:$FF32)=0)","v":0},{"$f":"1*(SUM(AA32:$FF32)=0)","v":0},{"$f":"1*(SUM(AB32:$FF32)=0)","v":0},{"$f":"1*(SUM(AC32:$FF32)=0)","v":0},{"$f":"1*(SUM(AD32:$FF32)=0)","v":0},{"$f":"1*(SUM(AE32:$FF32)=0)","v":0},{"$f":"1*(SUM(AF32:$FF32)=0)","v":0},{"$f":"1*(SUM(AG32:$FF32)=0)","v":0},{"$f":"1*(SUM(AH32:$FF32)=0)","v":0},{"$f":"1*(SUM(AI32:$FF32)=0)","v":0},{"$f":"1*(SUM(AJ32:$FF32)=0)","v":0},{"$f":"1*(SUM(AK32:$FF32)=0)","v":0},{"$f":"1*(SUM(AL32:$FF32)=0)","v":0},{"$f":"1*(SUM(AM32:$FF32)=0)","v":0},{"$f":"1*(SUM(AN32:$FF32)=0)","v":0},{"$f":"1*(SUM(AO32:$FF32)=0)","v":1},{"$f":"1*(SUM(AP32:$FF32)=0)","v":1},{"$f":"1*(SUM(AQ32:$FF32)=0)","v":1},{"$f":"1*(SUM(AR32:$FF32)=0)","v":1},{"$f":"1*(SUM(AS32:$FF32)=0)","v":1},{"$f":"1*(SUM(AT32:$FF32)=0)","v":1},{"$f":"1*(SUM(AU32:$FF32)=0)","v":1},{"$f":"1*(SUM(AV32:$FF32)=0)","v":1},{"$f":"1*(SUM(AW32:$FF32)=0)","v":1},{"$f":"1*(SUM(AX32:$FF32)=0)","v":1},{"$f":"1*(SUM(AY32:$FF32)=0)","v":1},{"$f":"1*(SUM(AZ32:$FF32)=0)","v":1},{"$f":"1*(SUM(BA32:$FF32)=0)","v":1},{"$f":"1*(SUM(BB32:$FF32)=0)","v":1},{"$f":"1*(SUM(BC32:$FF32)=0)","v":1},{"$f":"1*(SUM(BD32:$FF32)=0)","v":1},{"$f":"1*(SUM(BE32:$FF32)=0)","v":1},{"$f":"1*(SUM(BF32:$FF32)=0)","v":1},{"$f":"1*(SUM(BG32:$FF32)=0)","v":1},{"$f":"1*(SUM(BH32:$FF32)=0)","v":1},{"$f":"1*(SUM(BI32:$FF32)=0)","v":1},{"$f":"1*(SUM(BJ32:$FF32)=0)","v":1},{"$f":"1*(SUM(BK32:$FF32)=0)","v":1},{"$f":"1*(SUM(BL32:$FF32)=0)","v":1},{"$f":"1*(SUM(BM32:$FF32)=0)","v":1},{"$f":"1*(SUM(BN32:$FF32)=0)","v":1},{"$f":"1*(SUM(BO32:$FF32)=0)","v":1},{"$f":"1*(SUM(BP32:$FF32)=0)","v":1},{"$f":"1*(SUM(BQ32:$FF32)=0)","v":1},{"$f":"1*(SUM(BR32:$FF32)=0)","v":1},{"$f":"1*(SUM(BS32:$FF32)=0)","v":1},{"$f":"1*(SUM(BT32:$FF32)=0)","v":1},{"$f":"1*(SUM(BU32:$FF32)=0)","v":1},{"$f":"1*(SUM(BV32:$FF32)=0)","v":1},{"$f":"1*(SUM(BW32:$FF32)=0)","v":1},{"$f":"1*(SUM(BX32:$FF32)=0)","v":1},{"$f":"1*(SUM(BY32:$FF32)=0)","v":1},{"$f":"1*(SUM(BZ32:$FF32)=0)","v":1},{"$f":"1*(SUM(CA32:$FF32)=0)","v":1},{"$f":"1*(SUM(CB32:$FF32)=0)","v":1},{"$f":"1*(SUM(CC32:$FF32)=0)","v":1},{"$f":"1*(SUM(CD32:$FF32)=0)","v":1},{"$f":"1*(SUM(CE32:$FF32)=0)","v":1},{"$f":"1*(SUM(CF32:$FF32)=0)","v":1},{"$f":"1*(SUM(CG32:$FF32)=0)","v":1},{"$f":"1*(SUM(CH32:$FF32)=0)","v":1},{"$f":"1*(SUM(CI32:$FF32)=0)","v":1},{"$f":"1*(SUM(CJ32:$FF32)=0)","v":1},{"$f":"1*(SUM(CK32:$FF32)=0)","v":1},{"$f":"1*(SUM(CL32:$FF32)=0)","v":1},{"$f":"1*(SUM(CM32:$FF32)=0)","v":1},{"$f":"1*(SUM(CN32:$FF32)=0)","v":1},{"$f":"1*(SUM(CO32:$FF32)=0)","v":1},{"$f":"1*(SUM(CP32:$FF32)=0)","v":1},{"$f":"1*(SUM(CQ32:$FF32)=0)","v":1},{"$f":"1*(SUM(CR32:$FF32)=0)","v":1},{"$f":"1*(SUM(CS32:$FF32)=0)","v":1},{"$f":"1*(SUM(CT32:$FF32)=0)","v":1},{"$f":"1*(SUM(CU32:$FF32)=0)","v":1},{"$f":"1*(SUM(CV32:$FF32)=0)","v":1},{"$f":"1*(SUM(CW32:$FF32)=0)","v":1},{"$f":"1*(SUM(CX32:$FF32)=0)","v":1},{"$f":"1*(SUM(CY32:$FF32)=0)","v":1},{"$f":"1*(SUM(CZ32:$FF32)=0)","v":1},{"$f":"1*(SUM(DA32:$FF32)=0)","v":1},{"$f":"1*(SUM(DB32:$FF32)=0)","v":1},{"$f":"1*(SUM(DC32:$FF32)=0)","v":1},{"$f":"1*(SUM(DD32:$FF32)=0)","v":1},{"$f":"1*(SUM(DE32:$FF32)=0)","v":1},{"$f":"1*(SUM(DF32:$FF32)=0)","v":1},{"$f":"1*(SUM(DG32:$FF32)=0)","v":1},{"$f":"1*(SUM(DH32:$FF32)=0)","v":1},{"$f":"1*(SUM(DI32:$FF32)=0)","v":1},{"$f":"1*(SUM(DJ32:$FF32)=0)","v":1},{"$f":"1*(SUM(DK32:$FF32)=0)","v":1},{"$f":"1*(SUM(DL32:$FF32)=0)","v":1},{"$f":"1*(SUM(DM32:$FF32)=0)","v":1},{"$f":"1*(SUM(DN32:$FF32)=0)","v":1},{"$f":"1*(SUM(DO32:$FF32)=0)","v":1},{"$f":"1*(SUM(DP32:$FF32)=0)","v":1},{"$f":"1*(SUM(DQ32:$FF32)=0)","v":1},{"$f":"1*(SUM(DR32:$FF32)=0)","v":1},{"$f":"1*(SUM(DS32:$FF32)=0)","v":1},{"$f":"1*(SUM(DT32:$FF32)=0)","v":1},{"$f":"1*(SUM(DU32:$FF32)=0)","v":1},{"$f":"1*(SUM(DV32:$FF32)=0)","v":1},{"$f":"1*(SUM(DW32:$FF32)=0)","v":1},{"$f":"1*(SUM(DX32:$FF32)=0)","v":1},{"$f":"1*(SUM(DY32:$FF32)=0)","v":1},{"$f":"1*(SUM(DZ32:$FF32)=0)","v":1},{"$f":"1*(SUM(EA32:$FF32)=0)","v":1},{"$f":"1*(SUM(EB32:$FF32)=0)","v":1},{"$f":"1*(SUM(EC32:$FF32)=0)","v":1},{"$f":"1*(SUM(ED32:$FF32)=0)","v":1},{"$f":"1*(SUM(EE32:$FF32)=0)","v":1},{"$f":"1*(SUM(EF32:$FF32)=0)","v":1},{"$f":"1*(SUM(EG32:$FF32)=0)","v":1},{"$f":"1*(SUM(EH32:$FF32)=0)","v":1},{"$f":"1*(SUM(EI32:$FF32)=0)","v":1},{"$f":"1*(SUM(EJ32:$FF32)=0)","v":1},{"$f":"1*(SUM(EK32:$FF32)=0)","v":1},{"$f":"1*(SUM(EL32:$FF32)=0)","v":1},{"$f":"1*(SUM(EM32:$FF32)=0)","v":1},{"$f":"1*(SUM(EN32:$FF32)=0)","v":1},{"$f":"1*(SUM(EO32:$FF32)=0)","v":1},{"$f":"1*(SUM(EP32:$FF32)=0)","v":1},{"$f":"1*(SUM(EQ32:$FF32)=0)","v":1},{"$f":"1*(SUM(ER32:$FF32)=0)","v":1},{"$f":"1*(SUM(ES32:$FF32)=0)","v":1},{"$f":"1*(SUM(ET32:$FF32)=0)","v":1},{"$f":"1*(SUM(EU32:$FF32)=0)","v":1},{"$f":"1*(SUM(EV32:$FF32)=0)","v":1},{"$f":"1*(SUM(EW32:$FF32)=0)","v":1},{"$f":"1*(SUM(EX32:$FF32)=0)","v":1},{"$f":"1*(SUM(EY32:$FF32)=0)","v":1},{"$f":"1*(SUM(EZ32:$FF32)=0)","v":1},{"$f":"1*(SUM(FA32:$FF32)=0)","v":1},{"$f":"1*(SUM(FB32:$FF32)=0)","v":1},{"$f":"1*(SUM(FC32:$FF32)=0)","v":1},{"$f":"1*(SUM(FD32:$FF32)=0)","v":1},{"$f":"1*(SUM(FE32:$FF32)=0)","v":1},{"$f":"1*(SUM(FF32:$FF32)=0)","v":1},{"$f":"1*(SUM($FF32:FG32)=0)","v":1}]
[null,"Флаг: на конец периода акционерный займ полностью погашен",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"1*(M93<VSN)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AQ93<VSN)","v":0},1,{"$f":"1*(AS93<VSN)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1*(BY93<VSN)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1*(DE93<VSN)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1*(EK93<VSN)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Флаг выплат в пользу акционеров - lock-up period",null,{"$f":"'Inputs C'!X48","v":"2021-07-01"},null,null,null,"флаг",null,null,null,null,{"$f":"1*(M$10>=$D35)","v":0},{"$f":"1*(N$10>=$D35)","v":0},0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1*(BZ$10>=$D35)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1*(EL$10>=$D35)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Флаг выплат в пользу акционеров - lock-up DSCR",null,{"$f":"'Inputs C'!X50","v":1.2},null,null,null,"флаг",null,null,null,null,{"$f":"1*OR(M32=0,DSCR_values_range>=$D36)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"1*OR(W32=0,DSCR_values_range>=$D36)","v":1},1,1,{"$f":"1*OR(Z32=0,DSCR_values_range>=$D36)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1*OR(AS32=0,DSCR_values_range>=$D36)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1*OR(BY32=0,DSCR_values_range>=$D36)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1*OR(DE32=0,DSCR_values_range>=$D36)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1*OR(EK32=0,DSCR_values_range>=$D36)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Флаг выплат в пользу акционеров",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"1*OR(M33=1,AND(M35=1,M36=1))","v":0},{"$f":"1*OR(N33=1,AND(N35=1,N36=1))","v":0},0,0,0,0,{"$f":"1*OR(S33=1,AND(S35=1,S36=1))","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1*OR(AQ33=1,AND(AQ35=1,AQ36=1))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1*OR(BZ33=1,AND(BZ35=1,BZ36=1))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1*OR(EL33=1,AND(EL35=1,EL36=1))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,"Каскад акционерных денежных потоков"]
[null,"Поток, доступный для распределения на акционеров в периоде",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M41:FF41)","v":305371.30756731564},{"$f":"CashFlow!M63","v":0},{"$f":"CashFlow!N63","v":0},{"$f":"CashFlow!O63","v":0},{"$f":"CashFlow!P63","v":0},{"$f":"CashFlow!Q63","v":7.2759576141834259E-12},{"$f":"CashFlow!R63","v":0},{"$f":"CashFlow!S63","v":-3.4106051316484809E-12},{"$f":"CashFlow!T63","v":-9.3223206931725144E-12},{"$f":"CashFlow!U63","v":-4.5474735088646412E-13},{"$f":"CashFlow!V63","v":-1.0004441719502211E-11},{"$f":"CashFlow!W63","v":-3.8198777474462986E-11},{"$f":"CashFlow!X63","v":-1.2732925824820995E-11},{"$f":"CashFlow!Y63","v":6204.4430748285522},{"$f":"CashFlow!Z63","v":26173.754197621456},{"$f":"CashFlow!AA63","v":6715.1971274074531},{"$f":"CashFlow!AB63","v":6663.6942310717641},{"$f":"CashFlow!AC63","v":6649.0660424954258},{"$f":"CashFlow!AD63","v":6680.9843519408823},{"$f":"CashFlow!AE63","v":6700.0985725668725},{"$f":"CashFlow!AF63","v":6685.7870189104724},{"$f":"CashFlow!AG63","v":6656.3454743168986},{"$f":"CashFlow!AH63","v":6684.7005124000025},{"$f":"CashFlow!AI63","v":6700.6955262910597},{"$f":"CashFlow!AJ63","v":6688.2019775220833},{"$f":"CashFlow!AK63","v":6668.0097625866838},{"$f":"CashFlow!AL63","v":6692.8122756621851},{"$f":"CashFlow!AM63","v":6698.3934828951678},{"$f":"CashFlow!AN63","v":21646.963919043796},{"$f":"CashFlow!AO63","v":39115.169373623365},{"$f":"CashFlow!AP63","v":39208.99513062874},{"$f":"CashFlow!AQ63","v":30978.741273775311},{"$f":"CashFlow!AR63","v":55159.254241727525},{"$f":"CashFlow!AS63","v":-3.5917316244481365E-13},{"$f":"CashFlow!AT63","v":-3.6312012027387746E-13},{"$f":"CashFlow!AU63","v":-3.6312012027387746E-13},{"$f":"CashFlow!AV63","v":-3.581918150064398E-13},{"$f":"CashFlow!AW63","v":-3.581918150064398E-13},{"$f":"CashFlow!AX63","v":-3.6212798879771935E-13},{"$f":"CashFlow!AY63","v":-3.6212798879771935E-13},{"$f":"CashFlow!AZ63","v":-3.5522620461574973E-13},{"$f":"CashFlow!BA63","v":-3.5917316244481365E-13},{"$f":"CashFlow!BB63","v":-3.6312012027387746E-13},{"$f":"CashFlow!BC63","v":-3.6312012027387746E-13},{"$f":"CashFlow!BD63","v":-3.5522620461574973E-13},{"$f":"CashFlow!BE63","v":-3.5917316244481365E-13},{"$f":"CashFlow!BF63","v":-3.6312012027387746E-13},{"$f":"CashFlow!BG63","v":-3.6312012027387746E-13},{"$f":"CashFlow!BH63","v":-3.5522620461574973E-13},{"$f":"CashFlow!BI63","v":-3.5917316244481365E-13},{"$f":"CashFlow!BJ63","v":-3.6312012027387746E-13},{"$f":"CashFlow!BK63","v":-3.6312012027387746E-13},{"$f":"CashFlow!BL63","v":-3.581918150064398E-13},{"$f":"CashFlow!BM63","v":-3.581918150064398E-13},{"$f":"CashFlow!BN63","v":-3.6212798879771935E-13},{"$f":"CashFlow!BO63","v":-3.6212798879771935E-13},{"$f":"CashFlow!BP63","v":-3.5522620461574973E-13},{"$f":"CashFlow!BQ63","v":-3.5917316244481365E-13},{"$f":"CashFlow!BR63","v":-3.6312012027387746E-13},{"$f":"CashFlow!BS63","v":-3.6312012027387746E-13},{"$f":"CashFlow!BT63","v":-3.5522620461574973E-13},{"$f":"CashFlow!BU63","v":-3.5917316244481365E-13},{"$f":"CashFlow!BV63","v":-3.6312012027387746E-13},{"$f":"CashFlow!BW63","v":-3.6312012027387746E-13},{"$f":"CashFlow!BX63","v":-3.5522620461574973E-13},{"$f":"CashFlow!BY63","v":-3.5917316244481365E-13},{"$f":"CashFlow!BZ63","v":-3.6312012027387746E-13},{"$f":"CashFlow!CA63","v":-3.6312012027387746E-13},{"$f":"CashFlow!CB63","v":-3.581918150064398E-13},{"$f":"CashFlow!CC63","v":-3.581918150064398E-13},{"$f":"CashFlow!CD63","v":-3.6212798879771935E-13},{"$f":"CashFlow!CE63","v":-3.6212798879771935E-13},{"$f":"CashFlow!CF63","v":-3.5522620461574973E-13},{"$f":"CashFlow!CG63","v":-3.5917316244481365E-13},{"$f":"CashFlow!CH63","v":-3.6312012027387746E-13},{"$f":"CashFlow!CI63","v":-3.6312012027387746E-13},{"$f":"CashFlow!CJ63","v":-3.5522620461574973E-13},{"$f":"CashFlow!CK63","v":-3.5917316244481365E-13},{"$f":"CashFlow!CL63","v":-3.6312012027387746E-13},{"$f":"CashFlow!CM63","v":-3.6312012027387746E-13},{"$f":"CashFlow!CN63","v":-3.5522620461574973E-13},{"$f":"CashFlow!CO63","v":-3.5917316244481365E-13},{"$f":"CashFlow!CP63","v":-3.6312012027387746E-13},{"$f":"CashFlow!CQ63","v":-3.6312012027387746E-13},{"$f":"CashFlow!CR63","v":-3.581918150064398E-13},{"$f":"CashFlow!CS63","v":-3.581918150064398E-13},{"$f":"CashFlow!CT63","v":-3.6212798879771935E-13},{"$f":"CashFlow!CU63","v":-3.6212798879771935E-13},{"$f":"CashFlow!CV63","v":-3.5522620461574973E-13},{"$f":"CashFlow!CW63","v":-3.5917316244481365E-13},{"$f":"CashFlow!CX63","v":-3.6312012027387746E-13},{"$f":"CashFlow!CY63","v":-3.6312012027387746E-13},{"$f":"CashFlow!CZ63","v":-3.5522620461574973E-13},{"$f":"CashFlow!DA63","v":-3.5917316244481365E-13},{"$f":"CashFlow!DB63","v":-3.6312012027387746E-13},{"$f":"CashFlow!DC63","v":-3.6312012027387746E-13},{"$f":"CashFlow!DD63","v":-3.5522620461574973E-13},{"$f":"CashFlow!DE63","v":-3.5917316244481365E-13},{"$f":"CashFlow!DF63","v":-3.6312012027387746E-13},{"$f":"CashFlow!DG63","v":-3.6312012027387746E-13},{"$f":"CashFlow!DH63","v":-3.581918150064398E-13},{"$f":"CashFlow!DI63","v":-3.581918150064398E-13},{"$f":"CashFlow!DJ63","v":-3.6212798879771935E-13},{"$f":"CashFlow!DK63","v":-3.6212798879771935E-13},{"$f":"CashFlow!DL63","v":-3.5522620461574973E-13},{"$f":"CashFlow!DM63","v":-3.5917316244481365E-13},{"$f":"CashFlow!DN63","v":-3.6312012027387746E-13},{"$f":"CashFlow!DO63","v":-3.6312012027387746E-13},{"$f":"CashFlow!DP63","v":-3.5522620461574973E-13},{"$f":"CashFlow!DQ63","v":-3.5917316244481365E-13},{"$f":"CashFlow!DR63","v":-3.6312012027387746E-13},{"$f":"CashFlow!DS63","v":-3.6312012027387746E-13},{"$f":"CashFlow!DT63","v":-3.5522620461574973E-13},{"$f":"CashFlow!DU63","v":-3.5917316244481365E-13},{"$f":"CashFlow!DV63","v":-3.6312012027387746E-13},{"$f":"CashFlow!DW63","v":-3.6312012027387746E-13},{"$f":"CashFlow!DX63","v":-3.581918150064398E-13},{"$f":"CashFlow!DY63","v":-3.581918150064398E-13},{"$f":"CashFlow!DZ63","v":-3.6212798879771935E-13},{"$f":"CashFlow!EA63","v":-3.6212798879771935E-13},{"$f":"CashFlow!EB63","v":-3.5522620461574973E-13},{"$f":"CashFlow!EC63","v":-3.5917316244481365E-13},{"$f":"CashFlow!ED63","v":-3.6312012027387746E-13},{"$f":"CashFlow!EE63","v":-3.6312012027387746E-13},{"$f":"CashFlow!EF63","v":-3.5522620461574973E-13},{"$f":"CashFlow!EG63","v":-3.5917316244481365E-13},{"$f":"CashFlow!EH63","v":-3.6312012027387746E-13},{"$f":"CashFlow!EI63","v":-3.6312012027387746E-13},{"$f":"CashFlow!EJ63","v":-3.5522620461574973E-13},{"$f":"CashFlow!EK63","v":-3.5917316244481365E-13},{"$f":"CashFlow!EL63","v":-3.6312012027387746E-13},{"$f":"CashFlow!EM63","v":-3.6312012027387746E-13},{"$f":"CashFlow!EN63","v":-3.581918150064398E-13},{"$f":"CashFlow!EO63","v":-3.581918150064398E-13},{"$f":"CashFlow!EP63","v":-3.6212798879771935E-13},{"$f":"CashFlow!EQ63","v":-3.6212798879771935E-13},{"$f":"CashFlow!ER63","v":-3.5522620461574973E-13},{"$f":"CashFlow!ES63","v":-3.5917316244481365E-13},{"$f":"CashFlow!ET63","v":-3.6312012027387746E-13},{"$f":"CashFlow!EU63","v":-3.6312012027387746E-13},{"$f":"CashFlow!EV63","v":-3.5522620461574973E-13},{"$f":"CashFlow!EW63","v":-3.5917316244481365E-13},{"$f":"CashFlow!EX63","v":-3.6312012027387746E-13},{"$f":"CashFlow!EY63","v":-3.6312012027387746E-13},{"$f":"CashFlow!EZ63","v":-3.5522620461574973E-13},{"$f":"CashFlow!FA63","v":-3.5917316244481365E-13},{"$f":"CashFlow!FB63","v":-3.6312012027387746E-13},{"$f":"CashFlow!FC63","v":-3.6312012027387746E-13},{"$f":"CashFlow!FD63","v":-3.581918150064398E-13},{"$f":"CashFlow!FE63","v":-3.581918150064398E-13},{"$f":"CashFlow!FF63","v":-3.6212798879771935E-13}]
[null,"(+) Баланс денежных средств на начало периода (после погашения кредитов)",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M42:FF42)","v":134816.17999999976},{"$f":"CashFlow!L70*M33","v":0},{"$f":"CashFlow!M70*N33","v":0},{"$f":"CashFlow!N70*O33","v":0},{"$f":"CashFlow!O70*P33","v":0},{"$f":"CashFlow!P70*Q33","v":0},{"$f":"CashFlow!Q70*R33","v":0},{"$f":"CashFlow!R70*S33","v":0},{"$f":"CashFlow!S70*T33","v":0},{"$f":"CashFlow!T70*U33","v":0},{"$f":"CashFlow!U70*V33","v":0},{"$f":"CashFlow!V70*W33","v":0},{"$f":"CashFlow!W70*X33","v":0},{"$f":"CashFlow!X70*Y33","v":0},{"$f":"CashFlow!Y70*Z33","v":0},{"$f":"CashFlow!Z70*AA33","v":0},{"$f":"CashFlow!AA70*AB33","v":0},{"$f":"CashFlow!AB70*AC33","v":0},{"$f":"CashFlow!AC70*AD33","v":0},{"$f":"CashFlow!AD70*AE33","v":0},{"$f":"CashFlow!AE70*AF33","v":0},{"$f":"CashFlow!AF70*AG33","v":0},{"$f":"CashFlow!AG70*AH33","v":0},{"$f":"CashFlow!AH70*AI33","v":0},{"$f":"CashFlow!AI70*AJ33","v":0},{"$f":"CashFlow!AJ70*AK33","v":0},{"$f":"CashFlow!AK70*AL33","v":0},{"$f":"CashFlow!AL70*AM33","v":0},{"$f":"CashFlow!AM70*AN33","v":0},{"$f":"CashFlow!AN70*AO33","v":0},{"$f":"CashFlow!AO70*AP33","v":0},{"$f":"CashFlow!AP70*AQ33","v":0},{"$f":"CashFlow!AQ70*AR33","v":0},{"$f":"CashFlow!AR70*AS33","v":1142.51},{"$f":"CashFlow!AS70*AT33","v":1142.51},{"$f":"CashFlow!AT70*AU33","v":1142.51},{"$f":"CashFlow!AU70*AV33","v":1142.51},{"$f":"CashFlow!AV70*AW33","v":1142.51},{"$f":"CashFlow!AW70*AX33","v":1142.51},{"$f":"CashFlow!AX70*AY33","v":1142.51},{"$f":"CashFlow!AY70*AZ33","v":1142.51},{"$f":"CashFlow!AZ70*BA33","v":1142.51},{"$f":"CashFlow!BA70*BB33","v":1142.51},{"$f":"CashFlow!BB70*BC33","v":1142.51},{"$f":"CashFlow!BC70*BD33","v":1142.51},{"$f":"CashFlow!BD70*BE33","v":1142.51},{"$f":"CashFlow!BE70*BF33","v":1142.51},{"$f":"CashFlow!BF70*BG33","v":1142.51},{"$f":"CashFlow!BG70*BH33","v":1142.51},{"$f":"CashFlow!BH70*BI33","v":1142.51},{"$f":"CashFlow!BI70*BJ33","v":1142.51},{"$f":"CashFlow!BJ70*BK33","v":1142.51},{"$f":"CashFlow!BK70*BL33","v":1142.51},{"$f":"CashFlow!BL70*BM33","v":1142.51},{"$f":"CashFlow!BM70*BN33","v":1142.51},{"$f":"CashFlow!BN70*BO33","v":1142.51},{"$f":"CashFlow!BO70*BP33","v":1142.51},{"$f":"CashFlow!BP70*BQ33","v":1142.51},{"$f":"CashFlow!BQ70*BR33","v":1142.51},{"$f":"CashFlow!BR70*BS33","v":1142.51},{"$f":"CashFlow!BS70*BT33","v":1142.51},{"$f":"CashFlow!BT70*BU33","v":1142.51},{"$f":"CashFlow!BU70*BV33","v":1142.51},{"$f":"CashFlow!BV70*BW33","v":1142.51},{"$f":"CashFlow!BW70*BX33","v":1142.51},{"$f":"CashFlow!BX70*BY33","v":1142.51},{"$f":"CashFlow!BY70*BZ33","v":1142.51},{"$f":"CashFlow!BZ70*CA33","v":1142.51},{"$f":"CashFlow!CA70*CB33","v":1142.51},{"$f":"CashFlow!CB70*CC33","v":1142.51},{"$f":"CashFlow!CC70*CD33","v":1142.51},{"$f":"CashFlow!CD70*CE33","v":1142.51},{"$f":"CashFlow!CE70*CF33","v":1142.51},{"$f":"CashFlow!CF70*CG33","v":1142.51},{"$f":"CashFlow!CG70*CH33","v":1142.51},{"$f":"CashFlow!CH70*CI33","v":1142.51},{"$f":"CashFlow!CI70*CJ33","v":1142.51},{"$f":"CashFlow!CJ70*CK33","v":1142.51},{"$f":"CashFlow!CK70*CL33","v":1142.51},{"$f":"CashFlow!CL70*CM33","v":1142.51},{"$f":"CashFlow!CM70*CN33","v":1142.51},{"$f":"CashFlow!CN70*CO33","v":1142.51},{"$f":"CashFlow!CO70*CP33","v":1142.51},{"$f":"CashFlow!CP70*CQ33","v":1142.51},{"$f":"CashFlow!CQ70*CR33","v":1142.51},{"$f":"CashFlow!CR70*CS33","v":1142.51},{"$f":"CashFlow!CS70*CT33","v":1142.51},{"$f":"CashFlow!CT70*CU33","v":1142.51},{"$f":"CashFlow!CU70*CV33","v":1142.51},{"$f":"CashFlow!CV70*CW33","v":1142.51},{"$f":"CashFlow!CW70*CX33","v":1142.51},{"$f":"CashFlow!CX70*CY33","v":1142.51},{"$f":"CashFlow!CY70*CZ33","v":1142.51},{"$f":"CashFlow!CZ70*DA33","v":1142.51},{"$f":"CashFlow!DA70*DB33","v":1142.51},{"$f":"CashFlow!DB70*DC33","v":1142.51},{"$f":"CashFlow!DC70*DD33","v":1142.51},{"$f":"CashFlow!DD70*DE33","v":1142.51},{"$f":"CashFlow!DE70*DF33","v":1142.51},{"$f":"CashFlow!DF70*DG33","v":1142.51},{"$f":"CashFlow!DG70*DH33","v":1142.51},{"$f":"CashFlow!DH70*DI33","v":1142.51},{"$f":"CashFlow!DI70*DJ33","v":1142.51},{"$f":"CashFlow!DJ70*DK33","v":1142.51},{"$f":"CashFlow!DK70*DL33","v":1142.51},{"$f":"CashFlow!DL70*DM33","v":1142.51},{"$f":"CashFlow!DM70*DN33","v":1142.51},{"$f":"CashFlow!DN70*DO33","v":1142.51},{"$f":"CashFlow!DO70*DP33","v":1142.51},{"$f":"CashFlow!DP70*DQ33","v":1142.51},{"$f":"CashFlow!DQ70*DR33","v":1142.51},{"$f":"CashFlow!DR70*DS33","v":1142.51},{"$f":"CashFlow!DS70*DT33","v":1142.51},{"$f":"CashFlow!DT70*DU33","v":1142.51},{"$f":"CashFlow!DU70*DV33","v":1142.51},{"$f":"CashFlow!DV70*DW33","v":1142.51},{"$f":"CashFlow!DW70*DX33","v":1142.51},{"$f":"CashFlow!DX70*DY33","v":1142.51},{"$f":"CashFlow!DY70*DZ33","v":1142.51},{"$f":"CashFlow!DZ70*EA33","v":1142.51},{"$f":"CashFlow!EA70*EB33","v":1142.51},{"$f":"CashFlow!EB70*EC33","v":1142.51},{"$f":"CashFlow!EC70*ED33","v":1142.51},{"$f":"CashFlow!ED70*EE33","v":1142.51},{"$f":"CashFlow!EE70*EF33","v":1142.51},{"$f":"CashFlow!EF70*EG33","v":1142.51},{"$f":"CashFlow!EG70*EH33","v":1142.51},{"$f":"CashFlow!EH70*EI33","v":1142.51},{"$f":"CashFlow!EI70*EJ33","v":1142.51},{"$f":"CashFlow!EJ70*EK33","v":1142.51},{"$f":"CashFlow!EK70*EL33","v":1142.51},{"$f":"CashFlow!EL70*EM33","v":1142.51},{"$f":"CashFlow!EM70*EN33","v":1142.51},{"$f":"CashFlow!EN70*EO33","v":1142.51},{"$f":"CashFlow!EO70*EP33","v":1142.51},{"$f":"CashFlow!EP70*EQ33","v":1142.51},{"$f":"CashFlow!EQ70*ER33","v":1142.51},{"$f":"CashFlow!ER70*ES33","v":1142.51},{"$f":"CashFlow!ES70*ET33","v":1142.51},{"$f":"CashFlow!ET70*EU33","v":1142.51},{"$f":"CashFlow!EU70*EV33","v":1142.51},{"$f":"CashFlow!EV70*EW33","v":1142.51},{"$f":"CashFlow!EW70*EX33","v":1142.51},{"$f":"CashFlow!EX70*EY33","v":1142.51},{"$f":"CashFlow!EY70*EZ33","v":1142.51},{"$f":"CashFlow!EZ70*FA33","v":1142.51},{"$f":"CashFlow!FA70*FB33","v":1142.51},{"$f":"CashFlow!FB70*FC33","v":1142.51},{"$f":"CashFlow!FC70*FD33","v":1142.51},{"$f":"CashFlow!FD70*FE33","v":1142.51},{"$f":"CashFlow!FE70*FF33","v":1142.51}]
[null,"(-) Необходимый остаток денежного потока в периоде",null,{"$f":"'Inputs C'!X51","v":1},null,null,null,null,null,null,null,1.1662565222932953E-10,{"$f":"-MIN(CashFlow!M57*MAX($D43-1,0),M41)","v":0},{"$f":"-MIN(CashFlow!N57*MAX($D43-1,0),N41)","v":0},{"$f":"-MIN(CashFlow!O57*MAX($D43-1,0),O41)","v":0},{"$f":"-MIN(CashFlow!P57*MAX($D43-1,0),P41)","v":0},{"$f":"-MIN(CashFlow!Q57*MAX($D43-1,0),Q41)","v":0},{"$f":"-MIN(CashFlow!R57*MAX($D43-1,0),R41)","v":0},{"$f":"-MIN(CashFlow!S57*MAX($D43-1,0),S41)","v":3.4106051316484809E-12},{"$f":"-MIN(CashFlow!T57*MAX($D43-1,0),T41)","v":9.3223206931725144E-12},{"$f":"-MIN(CashFlow!U57*MAX($D43-1,0),U41)","v":4.5474735088646412E-13},{"$f":"-MIN(CashFlow!V57*MAX($D43-1,0),V41)","v":1.0004441719502211E-11},{"$f":"-MIN(CashFlow!W57*MAX($D43-1,0),W41)","v":3.8198777474462986E-11},{"$f":"-MIN(CashFlow!X57*MAX($D43-1,0),X41)","v":1.2732925824820995E-11},{"$f":"-MIN(CashFlow!Y57*MAX($D43-1,0),Y41)","v":0},{"$f":"-MIN(CashFlow!Z57*MAX($D43-1,0),Z41)","v":0},{"$f":"-MIN(CashFlow!AA57*MAX($D43-1,0),AA41)","v":0},{"$f":"-MIN(CashFlow!AB57*MAX($D43-1,0),AB41)","v":0},{"$f":"-MIN(CashFlow!AC57*MAX($D43-1,0),AC41)","v":0},{"$f":"-MIN(CashFlow!AD57*MAX($D43-1,0),AD41)","v":0},{"$f":"-MIN(CashFlow!AE57*MAX($D43-1,0),AE41)","v":0},{"$f":"-MIN(CashFlow!AF57*MAX($D43-1,0),AF41)","v":0},{"$f":"-MIN(CashFlow!AG57*MAX($D43-1,0),AG41)","v":0},{"$f":"-MIN(CashFlow!AH57*MAX($D43-1,0),AH41)","v":0},{"$f":"-MIN(CashFlow!AI57*MAX($D43-1,0),AI41)","v":0},{"$f":"-MIN(CashFlow!AJ57*MAX($D43-1,0),AJ41)","v":0},{"$f":"-MIN(CashFlow!AK57*MAX($D43-1,0),AK41)","v":0},{"$f":"-MIN(CashFlow!AL57*MAX($D43-1,0),AL41)","v":0},{"$f":"-MIN(CashFlow!AM57*MAX($D43-1,0),AM41)","v":0},{"$f":"-MIN(CashFlow!AN57*MAX($D43-1,0),AN41)","v":0},{"$f":"-MIN(CashFlow!AO57*MAX($D43-1,0),AO41)","v":0},{"$f":"-MIN(CashFlow!AP57*MAX($D43-1,0),AP41)","v":0},{"$f":"-MIN(CashFlow!AQ57*MAX($D43-1,0),AQ41)","v":0},{"$f":"-MIN(CashFlow!AR57*MAX($D43-1,0),AR41)","v":0},{"$f":"-MIN(CashFlow!AS57*MAX($D43-1,0),AS41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!AT57*MAX($D43-1,0),AT41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!AU57*MAX($D43-1,0),AU41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!AV57*MAX($D43-1,0),AV41)","v":3.581918150064398E-13},{"$f":"-MIN(CashFlow!AW57*MAX($D43-1,0),AW41)","v":3.581918150064398E-13},{"$f":"-MIN(CashFlow!AX57*MAX($D43-1,0),AX41)","v":3.6212798879771935E-13},{"$f":"-MIN(CashFlow!AY57*MAX($D43-1,0),AY41)","v":3.6212798879771935E-13},{"$f":"-MIN(CashFlow!AZ57*MAX($D43-1,0),AZ41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!BA57*MAX($D43-1,0),BA41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!BB57*MAX($D43-1,0),BB41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!BC57*MAX($D43-1,0),BC41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!BD57*MAX($D43-1,0),BD41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!BE57*MAX($D43-1,0),BE41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!BF57*MAX($D43-1,0),BF41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!BG57*MAX($D43-1,0),BG41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!BH57*MAX($D43-1,0),BH41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!BI57*MAX($D43-1,0),BI41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!BJ57*MAX($D43-1,0),BJ41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!BK57*MAX($D43-1,0),BK41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!BL57*MAX($D43-1,0),BL41)","v":3.581918150064398E-13},{"$f":"-MIN(CashFlow!BM57*MAX($D43-1,0),BM41)","v":3.581918150064398E-13},{"$f":"-MIN(CashFlow!BN57*MAX($D43-1,0),BN41)","v":3.6212798879771935E-13},{"$f":"-MIN(CashFlow!BO57*MAX($D43-1,0),BO41)","v":3.6212798879771935E-13},{"$f":"-MIN(CashFlow!BP57*MAX($D43-1,0),BP41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!BQ57*MAX($D43-1,0),BQ41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!BR57*MAX($D43-1,0),BR41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!BS57*MAX($D43-1,0),BS41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!BT57*MAX($D43-1,0),BT41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!BU57*MAX($D43-1,0),BU41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!BV57*MAX($D43-1,0),BV41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!BW57*MAX($D43-1,0),BW41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!BX57*MAX($D43-1,0),BX41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!BY57*MAX($D43-1,0),BY41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!BZ57*MAX($D43-1,0),BZ41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!CA57*MAX($D43-1,0),CA41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!CB57*MAX($D43-1,0),CB41)","v":3.581918150064398E-13},{"$f":"-MIN(CashFlow!CC57*MAX($D43-1,0),CC41)","v":3.581918150064398E-13},{"$f":"-MIN(CashFlow!CD57*MAX($D43-1,0),CD41)","v":3.6212798879771935E-13},{"$f":"-MIN(CashFlow!CE57*MAX($D43-1,0),CE41)","v":3.6212798879771935E-13},{"$f":"-MIN(CashFlow!CF57*MAX($D43-1,0),CF41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!CG57*MAX($D43-1,0),CG41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!CH57*MAX($D43-1,0),CH41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!CI57*MAX($D43-1,0),CI41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!CJ57*MAX($D43-1,0),CJ41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!CK57*MAX($D43-1,0),CK41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!CL57*MAX($D43-1,0),CL41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!CM57*MAX($D43-1,0),CM41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!CN57*MAX($D43-1,0),CN41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!CO57*MAX($D43-1,0),CO41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!CP57*MAX($D43-1,0),CP41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!CQ57*MAX($D43-1,0),CQ41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!CR57*MAX($D43-1,0),CR41)","v":3.581918150064398E-13},{"$f":"-MIN(CashFlow!CS57*MAX($D43-1,0),CS41)","v":3.581918150064398E-13},{"$f":"-MIN(CashFlow!CT57*MAX($D43-1,0),CT41)","v":3.6212798879771935E-13},{"$f":"-MIN(CashFlow!CU57*MAX($D43-1,0),CU41)","v":3.6212798879771935E-13},{"$f":"-MIN(CashFlow!CV57*MAX($D43-1,0),CV41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!CW57*MAX($D43-1,0),CW41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!CX57*MAX($D43-1,0),CX41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!CY57*MAX($D43-1,0),CY41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!CZ57*MAX($D43-1,0),CZ41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!DA57*MAX($D43-1,0),DA41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!DB57*MAX($D43-1,0),DB41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!DC57*MAX($D43-1,0),DC41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!DD57*MAX($D43-1,0),DD41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!DE57*MAX($D43-1,0),DE41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!DF57*MAX($D43-1,0),DF41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!DG57*MAX($D43-1,0),DG41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!DH57*MAX($D43-1,0),DH41)","v":3.581918150064398E-13},{"$f":"-MIN(CashFlow!DI57*MAX($D43-1,0),DI41)","v":3.581918150064398E-13},{"$f":"-MIN(CashFlow!DJ57*MAX($D43-1,0),DJ41)","v":3.6212798879771935E-13},{"$f":"-MIN(CashFlow!DK57*MAX($D43-1,0),DK41)","v":3.6212798879771935E-13},{"$f":"-MIN(CashFlow!DL57*MAX($D43-1,0),DL41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!DM57*MAX($D43-1,0),DM41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!DN57*MAX($D43-1,0),DN41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!DO57*MAX($D43-1,0),DO41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!DP57*MAX($D43-1,0),DP41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!DQ57*MAX($D43-1,0),DQ41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!DR57*MAX($D43-1,0),DR41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!DS57*MAX($D43-1,0),DS41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!DT57*MAX($D43-1,0),DT41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!DU57*MAX($D43-1,0),DU41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!DV57*MAX($D43-1,0),DV41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!DW57*MAX($D43-1,0),DW41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!DX57*MAX($D43-1,0),DX41)","v":3.581918150064398E-13},{"$f":"-MIN(CashFlow!DY57*MAX($D43-1,0),DY41)","v":3.581918150064398E-13},{"$f":"-MIN(CashFlow!DZ57*MAX($D43-1,0),DZ41)","v":3.6212798879771935E-13},{"$f":"-MIN(CashFlow!EA57*MAX($D43-1,0),EA41)","v":3.6212798879771935E-13},{"$f":"-MIN(CashFlow!EB57*MAX($D43-1,0),EB41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!EC57*MAX($D43-1,0),EC41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!ED57*MAX($D43-1,0),ED41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!EE57*MAX($D43-1,0),EE41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!EF57*MAX($D43-1,0),EF41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!EG57*MAX($D43-1,0),EG41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!EH57*MAX($D43-1,0),EH41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!EI57*MAX($D43-1,0),EI41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!EJ57*MAX($D43-1,0),EJ41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!EK57*MAX($D43-1,0),EK41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!EL57*MAX($D43-1,0),EL41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!EM57*MAX($D43-1,0),EM41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!EN57*MAX($D43-1,0),EN41)","v":3.581918150064398E-13},{"$f":"-MIN(CashFlow!EO57*MAX($D43-1,0),EO41)","v":3.581918150064398E-13},{"$f":"-MIN(CashFlow!EP57*MAX($D43-1,0),EP41)","v":3.6212798879771935E-13},{"$f":"-MIN(CashFlow!EQ57*MAX($D43-1,0),EQ41)","v":3.6212798879771935E-13},{"$f":"-MIN(CashFlow!ER57*MAX($D43-1,0),ER41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!ES57*MAX($D43-1,0),ES41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!ET57*MAX($D43-1,0),ET41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!EU57*MAX($D43-1,0),EU41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!EV57*MAX($D43-1,0),EV41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!EW57*MAX($D43-1,0),EW41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!EX57*MAX($D43-1,0),EX41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!EY57*MAX($D43-1,0),EY41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!EZ57*MAX($D43-1,0),EZ41)","v":3.5522620461574973E-13},{"$f":"-MIN(CashFlow!FA57*MAX($D43-1,0),FA41)","v":3.5917316244481365E-13},{"$f":"-MIN(CashFlow!FB57*MAX($D43-1,0),FB41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!FC57*MAX($D43-1,0),FC41)","v":3.6312012027387746E-13},{"$f":"-MIN(CashFlow!FD57*MAX($D43-1,0),FD41)","v":3.581918150064398E-13},{"$f":"-MIN(CashFlow!FE57*MAX($D43-1,0),FE41)","v":3.581918150064398E-13},{"$f":"-MIN(CashFlow!FF57*MAX($D43-1,0),FF41)","v":3.6212798879771935E-13}]
[null,"Итого денежные средства, доступные для распределения",null,null,null,null,null,"тыс. руб.",null,null,null,440187.48756731674,{"$f":"SUM(M41:M42)+MIN(0,M43)*M32","v":0},0,0,0,{"$f":"SUM(Q41:Q42)+MIN(0,Q43)*Q32","v":7.2759576141834259E-12},0,-3.4106051316484809E-12,-9.3223206931725144E-12,-4.5474735088646412E-13,-1.0004441719502211E-11,-3.8198777474462986E-11,-1.2732925824820995E-11,6204.4430748285522,26173.754197621456,6715.1971274074531,6663.6942310717641,6649.0660424954258,6680.9843519408823,6700.0985725668725,6685.7870189104724,6656.3454743168986,6684.7005124000025,6700.6955262910597,6688.2019775220833,6668.0097625866838,6692.8122756621851,6698.3934828951678,21646.963919043796,{"$f":"SUM(AO41:AO42)+MIN(0,AO43)*AO32","v":39115.169373623365},39208.99513062874,30978.741273775311,55159.254241727525,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,{"$f":"SUM(DA41:DA42)+MIN(0,DA43)*DA32","v":1142.5099999999995},1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995]
[null,"(-) Погашение процентов по акционерному займу",null,null,null,null,null,"тыс. руб.",null,null,null,-86580.376168535207,{"$f":"MIN(0,(-MAX(MIN((M44),(M104+M105),M51),0)))*M37","v":0},{"$f":"MIN(0,(-MAX(MIN((N44),(N104+N105),N51),0)))*N37","v":0},0,0,0,0,0,0,0,0,0,0,-1209.0788800711889,-1529.9975372318695,-4781.2119049766952,-5636.1480358418594,-3714.2467123808583,-4289.3995985215988,-4983.3064607406113,-5793.6721167297055,-3773.6582251727541,-4456.3879690917738,-5229.4659234476139,-6100.3583683016886,-3888.9761865842697,-4695.2325204588997,-5560.8121597300387,-6461.7972232037937,-3619.1565865125003,-3619.1565865125003,-3619.1565865125003,{"$f":"MIN(0,(-MAX(MIN((AR44),(AR104+AR105),AR51),0)))*AR37","v":-3619.1565865125003},{"$f":"MIN(0,(-MAX(MIN((AS44),(AS104+AS105),AS51),0)))*AS37","v":0},{"$f":"MIN(0,(-MAX(MIN((AT44),(AT104+AT105),AT51),0)))*AT37","v":0},{"$f":"MIN(0,(-MAX(MIN((AU44),(AU104+AU105),AU51),0)))*AU37","v":0},{"$f":"MIN(0,(-MAX(MIN((AV44),(AV104+AV105),AV51),0)))*AV37","v":0},{"$f":"MIN(0,(-MAX(MIN((AW44),(AW104+AW105),AW51),0)))*AW37","v":0},{"$f":"MIN(0,(-MAX(MIN((AX44),(AX104+AX105),AX51),0)))*AX37","v":0},{"$f":"MIN(0,(-MAX(MIN((AY44),(AY104+AY105),AY51),0)))*AY37","v":0},{"$f":"MIN(0,(-MAX(MIN((AZ44),(AZ104+AZ105),AZ51),0)))*AZ37","v":0},{"$f":"MIN(0,(-MAX(MIN((BA44),(BA104+BA105),BA51),0)))*BA37","v":0},{"$f":"MIN(0,(-MAX(MIN((BB44),(BB104+BB105),BB51),0)))*BB37","v":0},{"$f":"MIN(0,(-MAX(MIN((BC44),(BC104+BC105),BC51),0)))*BC37","v":0},{"$f":"MIN(0,(-MAX(MIN((BD44),(BD104+BD105),BD51),0)))*BD37","v":0},{"$f":"MIN(0,(-MAX(MIN((BE44),(BE104+BE105),BE51),0)))*BE37","v":0},{"$f":"MIN(0,(-MAX(MIN((BF44),(BF104+BF105),BF51),0)))*BF37","v":0},{"$f":"MIN(0,(-MAX(MIN((BG44),(BG104+BG105),BG51),0)))*BG37","v":0},{"$f":"MIN(0,(-MAX(MIN((BH44),(BH104+BH105),BH51),0)))*BH37","v":0},{"$f":"MIN(0,(-MAX(MIN((BI44),(BI104+BI105),BI51),0)))*BI37","v":0},{"$f":"MIN(0,(-MAX(MIN((BJ44),(BJ104+BJ105),BJ51),0)))*BJ37","v":0},{"$f":"MIN(0,(-MAX(MIN((BK44),(BK104+BK105),BK51),0)))*BK37","v":0},{"$f":"MIN(0,(-MAX(MIN((BL44),(BL104+BL105),BL51),0)))*BL37","v":0},{"$f":"MIN(0,(-MAX(MIN((BM44),(BM104+BM105),BM51),0)))*BM37","v":0},{"$f":"MIN(0,(-MAX(MIN((BN44),(BN104+BN105),BN51),0)))*BN37","v":0},{"$f":"MIN(0,(-MAX(MIN((BO44),(BO104+BO105),BO51),0)))*BO37","v":0},{"$f":"MIN(0,(-MAX(MIN((BP44),(BP104+BP105),BP51),0)))*BP37","v":0},{"$f":"MIN(0,(-MAX(MIN((BQ44),(BQ104+BQ105),BQ51),0)))*BQ37","v":0},{"$f":"MIN(0,(-MAX(MIN((BR44),(BR104+BR105),BR51),0)))*BR37","v":0},{"$f":"MIN(0,(-MAX(MIN((BS44),(BS104+BS105),BS51),0)))*BS37","v":0},{"$f":"MIN(0,(-MAX(MIN((BT44),(BT104+BT105),BT51),0)))*BT37","v":0},{"$f":"MIN(0,(-MAX(MIN((BU44),(BU104+BU105),BU51),0)))*BU37","v":0},{"$f":"MIN(0,(-MAX(MIN((BV44),(BV104+BV105),BV51),0)))*BV37","v":0},{"$f":"MIN(0,(-MAX(MIN((BW44),(BW104+BW105),BW51),0)))*BW37","v":0},0,{"$f":"MIN(0,(-MAX(MIN((BY44),(BY104+BY105),BY51),0)))*BY37","v":0},{"$f":"MIN(0,(-MAX(MIN((BZ44),(BZ104+BZ105),BZ51),0)))*BZ37","v":0},{"$f":"MIN(0,(-MAX(MIN((CA44),(CA104+CA105),CA51),0)))*CA37","v":0},{"$f":"MIN(0,(-MAX(MIN((CB44),(CB104+CB105),CB51),0)))*CB37","v":0},{"$f":"MIN(0,(-MAX(MIN((CC44),(CC104+CC105),CC51),0)))*CC37","v":0},{"$f":"MIN(0,(-MAX(MIN((CD44),(CD104+CD105),CD51),0)))*CD37","v":0},{"$f":"MIN(0,(-MAX(MIN((CE44),(CE104+CE105),CE51),0)))*CE37","v":0},{"$f":"MIN(0,(-MAX(MIN((CF44),(CF104+CF105),CF51),0)))*CF37","v":0},{"$f":"MIN(0,(-MAX(MIN((CG44),(CG104+CG105),CG51),0)))*CG37","v":0},{"$f":"MIN(0,(-MAX(MIN((CH44),(CH104+CH105),CH51),0)))*CH37","v":0},{"$f":"MIN(0,(-MAX(MIN((CI44),(CI104+CI105),CI51),0)))*CI37","v":0},{"$f":"MIN(0,(-MAX(MIN((CJ44),(CJ104+CJ105),CJ51),0)))*CJ37","v":0},{"$f":"MIN(0,(-MAX(MIN((CK44),(CK104+CK105),CK51),0)))*CK37","v":0},{"$f":"MIN(0,(-MAX(MIN((CL44),(CL104+CL105),CL51),0)))*CL37","v":0},{"$f":"MIN(0,(-MAX(MIN((CM44),(CM104+CM105),CM51),0)))*CM37","v":0},{"$f":"MIN(0,(-MAX(MIN((CN44),(CN104+CN105),CN51),0)))*CN37","v":0},{"$f":"MIN(0,(-MAX(MIN((CO44),(CO104+CO105),CO51),0)))*CO37","v":0},{"$f":"MIN(0,(-MAX(MIN((CP44),(CP104+CP105),CP51),0)))*CP37","v":0},{"$f":"MIN(0,(-MAX(MIN((CQ44),(CQ104+CQ105),CQ51),0)))*CQ37","v":0},{"$f":"MIN(0,(-MAX(MIN((CR44),(CR104+CR105),CR51),0)))*CR37","v":0},{"$f":"MIN(0,(-MAX(MIN((CS44),(CS104+CS105),CS51),0)))*CS37","v":0},{"$f":"MIN(0,(-MAX(MIN((CT44),(CT104+CT105),CT51),0)))*CT37","v":0},{"$f":"MIN(0,(-MAX(MIN((CU44),(CU104+CU105),CU51),0)))*CU37","v":0},{"$f":"MIN(0,(-MAX(MIN((CV44),(CV104+CV105),CV51),0)))*CV37","v":0},{"$f":"MIN(0,(-MAX(MIN((CW44),(CW104+CW105),CW51),0)))*CW37","v":0},{"$f":"MIN(0,(-MAX(MIN((CX44),(CX104+CX105),CX51),0)))*CX37","v":0},{"$f":"MIN(0,(-MAX(MIN((CY44),(CY104+CY105),CY51),0)))*CY37","v":0},{"$f":"MIN(0,(-MAX(MIN((CZ44),(CZ104+CZ105),CZ51),0)))*CZ37","v":0},{"$f":"MIN(0,(-MAX(MIN((DA44),(DA104+DA105),DA51),0)))*DA37","v":0},{"$f":"MIN(0,(-MAX(MIN((DB44),(DB104+DB105),DB51),0)))*DB37","v":0},{"$f":"MIN(0,(-MAX(MIN((DC44),(DC104+DC105),DC51),0)))*DC37","v":0},0,{"$f":"MIN(0,(-MAX(MIN((DE44),(DE104+DE105),DE51),0)))*DE37","v":0},{"$f":"MIN(0,(-MAX(MIN((DF44),(DF104+DF105),DF51),0)))*DF37","v":0},{"$f":"MIN(0,(-MAX(MIN((DG44),(DG104+DG105),DG51),0)))*DG37","v":0},{"$f":"MIN(0,(-MAX(MIN((DH44),(DH104+DH105),DH51),0)))*DH37","v":0},{"$f":"MIN(0,(-MAX(MIN((DI44),(DI104+DI105),DI51),0)))*DI37","v":0},{"$f":"MIN(0,(-MAX(MIN((DJ44),(DJ104+DJ105),DJ51),0)))*DJ37","v":0},{"$f":"MIN(0,(-MAX(MIN((DK44),(DK104+DK105),DK51),0)))*DK37","v":0},{"$f":"MIN(0,(-MAX(MIN((DL44),(DL104+DL105),DL51),0)))*DL37","v":0},{"$f":"MIN(0,(-MAX(MIN((DM44),(DM104+DM105),DM51),0)))*DM37","v":0},{"$f":"MIN(0,(-MAX(MIN((DN44),(DN104+DN105),DN51),0)))*DN37","v":0},{"$f":"MIN(0,(-MAX(MIN((DO44),(DO104+DO105),DO51),0)))*DO37","v":0},{"$f":"MIN(0,(-MAX(MIN((DP44),(DP104+DP105),DP51),0)))*DP37","v":0},{"$f":"MIN(0,(-MAX(MIN((DQ44),(DQ104+DQ105),DQ51),0)))*DQ37","v":0},{"$f":"MIN(0,(-MAX(MIN((DR44),(DR104+DR105),DR51),0)))*DR37","v":0},{"$f":"MIN(0,(-MAX(MIN((DS44),(DS104+DS105),DS51),0)))*DS37","v":0},{"$f":"MIN(0,(-MAX(MIN((DT44),(DT104+DT105),DT51),0)))*DT37","v":0},{"$f":"MIN(0,(-MAX(MIN((DU44),(DU104+DU105),DU51),0)))*DU37","v":0},{"$f":"MIN(0,(-MAX(MIN((DV44),(DV104+DV105),DV51),0)))*DV37","v":0},{"$f":"MIN(0,(-MAX(MIN((DW44),(DW104+DW105),DW51),0)))*DW37","v":0},{"$f":"MIN(0,(-MAX(MIN((DX44),(DX104+DX105),DX51),0)))*DX37","v":0},{"$f":"MIN(0,(-MAX(MIN((DY44),(DY104+DY105),DY51),0)))*DY37","v":0},{"$f":"MIN(0,(-MAX(MIN((DZ44),(DZ104+DZ105),DZ51),0)))*DZ37","v":0},{"$f":"MIN(0,(-MAX(MIN((EA44),(EA104+EA105),EA51),0)))*EA37","v":0},{"$f":"MIN(0,(-MAX(MIN((EB44),(EB104+EB105),EB51),0)))*EB37","v":0},{"$f":"MIN(0,(-MAX(MIN((EC44),(EC104+EC105),EC51),0)))*EC37","v":0},{"$f":"MIN(0,(-MAX(MIN((ED44),(ED104+ED105),ED51),0)))*ED37","v":0},{"$f":"MIN(0,(-MAX(MIN((EE44),(EE104+EE105),EE51),0)))*EE37","v":0},{"$f":"MIN(0,(-MAX(MIN((EF44),(EF104+EF105),EF51),0)))*EF37","v":0},{"$f":"MIN(0,(-MAX(MIN((EG44),(EG104+EG105),EG51),0)))*EG37","v":0},{"$f":"MIN(0,(-MAX(MIN((EH44),(EH104+EH105),EH51),0)))*EH37","v":0},{"$f":"MIN(0,(-MAX(MIN((EI44),(EI104+EI105),EI51),0)))*EI37","v":0},0,{"$f":"MIN(0,(-MAX(MIN((EK44),(EK104+EK105),EK51),0)))*EK37","v":0},{"$f":"MIN(0,(-MAX(MIN((EL44),(EL104+EL105),EL51),0)))*EL37","v":0},{"$f":"MIN(0,(-MAX(MIN((EM44),(EM104+EM105),EM51),0)))*EM37","v":0},{"$f":"MIN(0,(-MAX(MIN((EN44),(EN104+EN105),EN51),0)))*EN37","v":0},{"$f":"MIN(0,(-MAX(MIN((EO44),(EO104+EO105),EO51),0)))*EO37","v":0},{"$f":"MIN(0,(-MAX(MIN((EP44),(EP104+EP105),EP51),0)))*EP37","v":0},{"$f":"MIN(0,(-MAX(MIN((EQ44),(EQ104+EQ105),EQ51),0)))*EQ37","v":0},{"$f":"MIN(0,(-MAX(MIN((ER44),(ER104+ER105),ER51),0)))*ER37","v":0},{"$f":"MIN(0,(-MAX(MIN((ES44),(ES104+ES105),ES51),0)))*ES37","v":0},{"$f":"MIN(0,(-MAX(MIN((ET44),(ET104+ET105),ET51),0)))*ET37","v":0},{"$f":"MIN(0,(-MAX(MIN((EU44),(EU104+EU105),EU51),0)))*EU37","v":0},{"$f":"MIN(0,(-MAX(MIN((EV44),(EV104+EV105),EV51),0)))*EV37","v":0},{"$f":"MIN(0,(-MAX(MIN((EW44),(EW104+EW105),EW51),0)))*EW37","v":0},{"$f":"MIN(0,(-MAX(MIN((EX44),(EX104+EX105),EX51),0)))*EX37","v":0},{"$f":"MIN(0,(-MAX(MIN((EY44),(EY104+EY105),EY51),0)))*EY37","v":0},{"$f":"MIN(0,(-MAX(MIN((EZ44),(EZ104+EZ105),EZ51),0)))*EZ37","v":0},{"$f":"MIN(0,(-MAX(MIN((FA44),(FA104+FA105),FA51),0)))*FA37","v":0},{"$f":"MIN(0,(-MAX(MIN((FB44),(FB104+FB105),FB51),0)))*FB37","v":0},{"$f":"MIN(0,(-MAX(MIN((FC44),(FC104+FC105),FC51),0)))*FC37","v":0},{"$f":"MIN(0,(-MAX(MIN((FD44),(FD104+FD105),FD51),0)))*FD37","v":0},{"$f":"MIN(0,(-MAX(MIN((FE44),(FE104+FE105),FE51),0)))*FE37","v":0},{"$f":"MIN(0,(-MAX(MIN((FF44),(FF104+FF105),FF51),0)))*FF37","v":0}]
[null,"(-) Погашение акционерного займа",null,null,null,null,null,"тыс. руб.",null,null,null,-217648.42136335719,{"$f":"M61","v":0},0,0,0,{"$f":"Q61","v":0},0,0,0,0,0,0,0,-4995.3641947573633,-24643.756660389587,-1933.9852224307579,-1027.5461952299047,-2934.8193301145675,-2391.5847534192835,-1716.7921118262611,-892.11490218076688,-2882.6872491441445,-2228.3125433082287,-1471.2296028434457,-587.84360922039468,-2779.0335760024141,-1997.5797552032855,-1137.5813231651291,-15185.166695840002,{"$f":"AO61","v":-35496.012787110863},-35589.838544116239,-27359.58468726281,-50397.587619791775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Чистый денежный поток до выплаты дивидендов",null,null,null,null,null,"тыс. руб.",null,null,null,135958.69003542297,{"$f":"SUM(M44:M46)","v":0},0,0,0,{"$f":"SUM(Q44:Q46)","v":7.2759576141834259E-12},0,-3.4106051316484809E-12,-9.3223206931725144E-12,-4.5474735088646412E-13,-1.0004441719502211E-11,-3.8198777474462986E-11,-1.2732925824820995E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO44:AO46)","v":0},0,0,1142.5100354232491,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,{"$f":"SUM(DA44:DA46)","v":1142.5099999999995},1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995]
[null,"(-) Выплата дивидендов",null,{"$f":"'Inputs C'!X46","v":"Да"},{"$f":"'Inputs C'!Y46","v":1},null,null,"тыс. руб.",null,null,null,0,{"$f":"-MAX(M47,0)*M37*CHOOSE($E$48,M34,1)*(CashFlow!N45>=0)*M14*N15","v":0},{"$f":"-MAX(N47,0)*N37*CHOOSE($E$48,N34,1)*(CashFlow!O45>=0)*N14*O15","v":0},{"$f":"-MAX(O47,0)*O37*CHOOSE($E$48,O34,1)*(CashFlow!P45>=0)*O14*P15","v":0},{"$f":"-MAX(P47,0)*P37*CHOOSE($E$48,P34,1)*(CashFlow!Q45>=0)*P14*Q15","v":0},{"$f":"-MAX(Q47,0)*Q37*CHOOSE($E$48,Q34,1)*(CashFlow!R45>=0)*Q14*R15","v":0},{"$f":"-MAX(R47,0)*R37*CHOOSE($E$48,R34,1)*(CashFlow!S45>=0)*R14*S15","v":0},{"$f":"-MAX(S47,0)*S37*CHOOSE($E$48,S34,1)*(CashFlow!T45>=0)*S14*T15","v":0},{"$f":"-MAX(T47,0)*T37*CHOOSE($E$48,T34,1)*(CashFlow!U45>=0)*T14*U15","v":0},{"$f":"-MAX(U47,0)*U37*CHOOSE($E$48,U34,1)*(CashFlow!V45>=0)*U14*V15","v":0},{"$f":"-MAX(V47,0)*V37*CHOOSE($E$48,V34,1)*(CashFlow!W45>=0)*V14*W15","v":0},{"$f":"-MAX(W47,0)*W37*CHOOSE($E$48,W34,1)*(CashFlow!X45>=0)*W14*X15","v":0},{"$f":"-MAX(X47,0)*X37*CHOOSE($E$48,X34,1)*(CashFlow!Y45>=0)*X14*Y15","v":0},{"$f":"-MAX(Y47,0)*Y37*CHOOSE($E$48,Y34,1)*(CashFlow!Z45>=0)*Y14*Z15","v":0},{"$f":"-MAX(Z47,0)*Z37*CHOOSE($E$48,Z34,1)*(CashFlow!AA45>=0)*Z14*AA15","v":0},{"$f":"-MAX(AA47,0)*AA37*CHOOSE($E$48,AA34,1)*(CashFlow!AB45>=0)*AA14*AB15","v":0},{"$f":"-MAX(AB47,0)*AB37*CHOOSE($E$48,AB34,1)*(CashFlow!AC45>=0)*AB14*AC15","v":0},{"$f":"-MAX(AC47,0)*AC37*CHOOSE($E$48,AC34,1)*(CashFlow!AD45>=0)*AC14*AD15","v":0},{"$f":"-MAX(AD47,0)*AD37*CHOOSE($E$48,AD34,1)*(CashFlow!AE45>=0)*AD14*AE15","v":0},{"$f":"-MAX(AE47,0)*AE37*CHOOSE($E$48,AE34,1)*(CashFlow!AF45>=0)*AE14*AF15","v":0},{"$f":"-MAX(AF47,0)*AF37*CHOOSE($E$48,AF34,1)*(CashFlow!AG45>=0)*AF14*AG15","v":0},{"$f":"-MAX(AG47,0)*AG37*CHOOSE($E$48,AG34,1)*(CashFlow!AH45>=0)*AG14*AH15","v":0},{"$f":"-MAX(AH47,0)*AH37*CHOOSE($E$48,AH34,1)*(CashFlow!AI45>=0)*AH14*AI15","v":0},{"$f":"-MAX(AI47,0)*AI37*CHOOSE($E$48,AI34,1)*(CashFlow!AJ45>=0)*AI14*AJ15","v":0},{"$f":"-MAX(AJ47,0)*AJ37*CHOOSE($E$48,AJ34,1)*(CashFlow!AK45>=0)*AJ14*AK15","v":0},{"$f":"-MAX(AK47,0)*AK37*CHOOSE($E$48,AK34,1)*(CashFlow!AL45>=0)*AK14*AL15","v":0},{"$f":"-MAX(AL47,0)*AL37*CHOOSE($E$48,AL34,1)*(CashFlow!AM45>=0)*AL14*AM15","v":0},{"$f":"-MAX(AM47,0)*AM37*CHOOSE($E$48,AM34,1)*(CashFlow!AN45>=0)*AM14*AN15","v":0},{"$f":"-MAX(AN47,0)*AN37*CHOOSE($E$48,AN34,1)*(CashFlow!AO45>=0)*AN14*AO15","v":0},{"$f":"-MAX(AO47,0)*AO37*CHOOSE($E$48,AO34,1)*(CashFlow!AP45>=0)*AO14*AP15","v":0},{"$f":"-MAX(AP47,0)*AP37*CHOOSE($E$48,AP34,1)*(CashFlow!AQ45>=0)*AP14*AQ15","v":0},{"$f":"-MAX(AQ47,0)*AQ37*CHOOSE($E$48,AQ34,1)*(CashFlow!AR45>=0)*AQ14*AR15","v":0},{"$f":"-MAX(AR47,0)*AR37*CHOOSE($E$48,AR34,1)*(CashFlow!AS45>=0)*AR14*AS15","v":0},{"$f":"-MAX(AS47,0)*AS37*CHOOSE($E$48,AS34,1)*(CashFlow!AT45>=0)*AS14*AT15","v":0},{"$f":"-MAX(AT47,0)*AT37*CHOOSE($E$48,AT34,1)*(CashFlow!AU45>=0)*AT14*AU15","v":0},{"$f":"-MAX(AU47,0)*AU37*CHOOSE($E$48,AU34,1)*(CashFlow!AV45>=0)*AU14*AV15","v":0},{"$f":"-MAX(AV47,0)*AV37*CHOOSE($E$48,AV34,1)*(CashFlow!AW45>=0)*AV14*AW15","v":0},{"$f":"-MAX(AW47,0)*AW37*CHOOSE($E$48,AW34,1)*(CashFlow!AX45>=0)*AW14*AX15","v":0},{"$f":"-MAX(AX47,0)*AX37*CHOOSE($E$48,AX34,1)*(CashFlow!AY45>=0)*AX14*AY15","v":0},{"$f":"-MAX(AY47,0)*AY37*CHOOSE($E$48,AY34,1)*(CashFlow!AZ45>=0)*AY14*AZ15","v":0},{"$f":"-MAX(AZ47,0)*AZ37*CHOOSE($E$48,AZ34,1)*(CashFlow!BA45>=0)*AZ14*BA15","v":0},{"$f":"-MAX(BA47,0)*BA37*CHOOSE($E$48,BA34,1)*(CashFlow!BB45>=0)*BA14*BB15","v":0},{"$f":"-MAX(BB47,0)*BB37*CHOOSE($E$48,BB34,1)*(CashFlow!BC45>=0)*BB14*BC15","v":0},{"$f":"-MAX(BC47,0)*BC37*CHOOSE($E$48,BC34,1)*(CashFlow!BD45>=0)*BC14*BD15","v":0},{"$f":"-MAX(BD47,0)*BD37*CHOOSE($E$48,BD34,1)*(CashFlow!BE45>=0)*BD14*BE15","v":0},{"$f":"-MAX(BE47,0)*BE37*CHOOSE($E$48,BE34,1)*(CashFlow!BF45>=0)*BE14*BF15","v":0},{"$f":"-MAX(BF47,0)*BF37*CHOOSE($E$48,BF34,1)*(CashFlow!BG45>=0)*BF14*BG15","v":0},{"$f":"-MAX(BG47,0)*BG37*CHOOSE($E$48,BG34,1)*(CashFlow!BH45>=0)*BG14*BH15","v":0},{"$f":"-MAX(BH47,0)*BH37*CHOOSE($E$48,BH34,1)*(CashFlow!BI45>=0)*BH14*BI15","v":0},{"$f":"-MAX(BI47,0)*BI37*CHOOSE($E$48,BI34,1)*(CashFlow!BJ45>=0)*BI14*BJ15","v":0},{"$f":"-MAX(BJ47,0)*BJ37*CHOOSE($E$48,BJ34,1)*(CashFlow!BK45>=0)*BJ14*BK15","v":0},{"$f":"-MAX(BK47,0)*BK37*CHOOSE($E$48,BK34,1)*(CashFlow!BL45>=0)*BK14*BL15","v":0},{"$f":"-MAX(BL47,0)*BL37*CHOOSE($E$48,BL34,1)*(CashFlow!BM45>=0)*BL14*BM15","v":0},{"$f":"-MAX(BM47,0)*BM37*CHOOSE($E$48,BM34,1)*(CashFlow!BN45>=0)*BM14*BN15","v":0},{"$f":"-MAX(BN47,0)*BN37*CHOOSE($E$48,BN34,1)*(CashFlow!BO45>=0)*BN14*BO15","v":0},{"$f":"-MAX(BO47,0)*BO37*CHOOSE($E$48,BO34,1)*(CashFlow!BP45>=0)*BO14*BP15","v":0},{"$f":"-MAX(BP47,0)*BP37*CHOOSE($E$48,BP34,1)*(CashFlow!BQ45>=0)*BP14*BQ15","v":0},{"$f":"-MAX(BQ47,0)*BQ37*CHOOSE($E$48,BQ34,1)*(CashFlow!BR45>=0)*BQ14*BR15","v":0},{"$f":"-MAX(BR47,0)*BR37*CHOOSE($E$48,BR34,1)*(CashFlow!BS45>=0)*BR14*BS15","v":0},{"$f":"-MAX(BS47,0)*BS37*CHOOSE($E$48,BS34,1)*(CashFlow!BT45>=0)*BS14*BT15","v":0},{"$f":"-MAX(BT47,0)*BT37*CHOOSE($E$48,BT34,1)*(CashFlow!BU45>=0)*BT14*BU15","v":0},{"$f":"-MAX(BU47,0)*BU37*CHOOSE($E$48,BU34,1)*(CashFlow!BV45>=0)*BU14*BV15","v":0},{"$f":"-MAX(BV47,0)*BV37*CHOOSE($E$48,BV34,1)*(CashFlow!BW45>=0)*BV14*BW15","v":0},{"$f":"-MAX(BW47,0)*BW37*CHOOSE($E$48,BW34,1)*(CashFlow!BX45>=0)*BW14*BX15","v":0},{"$f":"-MAX(BX47,0)*BX37*CHOOSE($E$48,BX34,1)*(CashFlow!BY45>=0)*BX14*BY15","v":0},{"$f":"-MAX(BY47,0)*BY37*CHOOSE($E$48,BY34,1)*(CashFlow!BZ45>=0)*BY14*BZ15","v":0},{"$f":"-MAX(BZ47,0)*BZ37*CHOOSE($E$48,BZ34,1)*(CashFlow!CA45>=0)*BZ14*CA15","v":0},{"$f":"-MAX(CA47,0)*CA37*CHOOSE($E$48,CA34,1)*(CashFlow!CB45>=0)*CA14*CB15","v":0},{"$f":"-MAX(CB47,0)*CB37*CHOOSE($E$48,CB34,1)*(CashFlow!CC45>=0)*CB14*CC15","v":0},{"$f":"-MAX(CC47,0)*CC37*CHOOSE($E$48,CC34,1)*(CashFlow!CD45>=0)*CC14*CD15","v":0},{"$f":"-MAX(CD47,0)*CD37*CHOOSE($E$48,CD34,1)*(CashFlow!CE45>=0)*CD14*CE15","v":0},{"$f":"-MAX(CE47,0)*CE37*CHOOSE($E$48,CE34,1)*(CashFlow!CF45>=0)*CE14*CF15","v":0},{"$f":"-MAX(CF47,0)*CF37*CHOOSE($E$48,CF34,1)*(CashFlow!CG45>=0)*CF14*CG15","v":0},{"$f":"-MAX(CG47,0)*CG37*CHOOSE($E$48,CG34,1)*(CashFlow!CH45>=0)*CG14*CH15","v":0},{"$f":"-MAX(CH47,0)*CH37*CHOOSE($E$48,CH34,1)*(CashFlow!CI45>=0)*CH14*CI15","v":0},{"$f":"-MAX(CI47,0)*CI37*CHOOSE($E$48,CI34,1)*(CashFlow!CJ45>=0)*CI14*CJ15","v":0},{"$f":"-MAX(CJ47,0)*CJ37*CHOOSE($E$48,CJ34,1)*(CashFlow!CK45>=0)*CJ14*CK15","v":0},{"$f":"-MAX(CK47,0)*CK37*CHOOSE($E$48,CK34,1)*(CashFlow!CL45>=0)*CK14*CL15","v":0},{"$f":"-MAX(CL47,0)*CL37*CHOOSE($E$48,CL34,1)*(CashFlow!CM45>=0)*CL14*CM15","v":0},{"$f":"-MAX(CM47,0)*CM37*CHOOSE($E$48,CM34,1)*(CashFlow!CN45>=0)*CM14*CN15","v":0},{"$f":"-MAX(CN47,0)*CN37*CHOOSE($E$48,CN34,1)*(CashFlow!CO45>=0)*CN14*CO15","v":0},{"$f":"-MAX(CO47,0)*CO37*CHOOSE($E$48,CO34,1)*(CashFlow!CP45>=0)*CO14*CP15","v":0},{"$f":"-MAX(CP47,0)*CP37*CHOOSE($E$48,CP34,1)*(CashFlow!CQ45>=0)*CP14*CQ15","v":0},{"$f":"-MAX(CQ47,0)*CQ37*CHOOSE($E$48,CQ34,1)*(CashFlow!CR45>=0)*CQ14*CR15","v":0},{"$f":"-MAX(CR47,0)*CR37*CHOOSE($E$48,CR34,1)*(CashFlow!CS45>=0)*CR14*CS15","v":0},{"$f":"-MAX(CS47,0)*CS37*CHOOSE($E$48,CS34,1)*(CashFlow!CT45>=0)*CS14*CT15","v":0},{"$f":"-MAX(CT47,0)*CT37*CHOOSE($E$48,CT34,1)*(CashFlow!CU45>=0)*CT14*CU15","v":0},{"$f":"-MAX(CU47,0)*CU37*CHOOSE($E$48,CU34,1)*(CashFlow!CV45>=0)*CU14*CV15","v":0},{"$f":"-MAX(CV47,0)*CV37*CHOOSE($E$48,CV34,1)*(CashFlow!CW45>=0)*CV14*CW15","v":0},{"$f":"-MAX(CW47,0)*CW37*CHOOSE($E$48,CW34,1)*(CashFlow!CX45>=0)*CW14*CX15","v":0},{"$f":"-MAX(CX47,0)*CX37*CHOOSE($E$48,CX34,1)*(CashFlow!CY45>=0)*CX14*CY15","v":0},{"$f":"-MAX(CY47,0)*CY37*CHOOSE($E$48,CY34,1)*(CashFlow!CZ45>=0)*CY14*CZ15","v":0},{"$f":"-MAX(CZ47,0)*CZ37*CHOOSE($E$48,CZ34,1)*(CashFlow!DA45>=0)*CZ14*DA15","v":0},{"$f":"-MAX(DA47,0)*DA37*CHOOSE($E$48,DA34,1)*(CashFlow!DB45>=0)*DA14*DB15","v":0},{"$f":"-MAX(DB47,0)*DB37*CHOOSE($E$48,DB34,1)*(CashFlow!DC45>=0)*DB14*DC15","v":0},{"$f":"-MAX(DC47,0)*DC37*CHOOSE($E$48,DC34,1)*(CashFlow!DD45>=0)*DC14*DD15","v":0},{"$f":"-MAX(DD47,0)*DD37*CHOOSE($E$48,DD34,1)*(CashFlow!DE45>=0)*DD14*DE15","v":0},{"$f":"-MAX(DE47,0)*DE37*CHOOSE($E$48,DE34,1)*(CashFlow!DF45>=0)*DE14*DF15","v":0},{"$f":"-MAX(DF47,0)*DF37*CHOOSE($E$48,DF34,1)*(CashFlow!DG45>=0)*DF14*DG15","v":0},{"$f":"-MAX(DG47,0)*DG37*CHOOSE($E$48,DG34,1)*(CashFlow!DH45>=0)*DG14*DH15","v":0},{"$f":"-MAX(DH47,0)*DH37*CHOOSE($E$48,DH34,1)*(CashFlow!DI45>=0)*DH14*DI15","v":0},{"$f":"-MAX(DI47,0)*DI37*CHOOSE($E$48,DI34,1)*(CashFlow!DJ45>=0)*DI14*DJ15","v":0},{"$f":"-MAX(DJ47,0)*DJ37*CHOOSE($E$48,DJ34,1)*(CashFlow!DK45>=0)*DJ14*DK15","v":0},{"$f":"-MAX(DK47,0)*DK37*CHOOSE($E$48,DK34,1)*(CashFlow!DL45>=0)*DK14*DL15","v":0},{"$f":"-MAX(DL47,0)*DL37*CHOOSE($E$48,DL34,1)*(CashFlow!DM45>=0)*DL14*DM15","v":0},{"$f":"-MAX(DM47,0)*DM37*CHOOSE($E$48,DM34,1)*(CashFlow!DN45>=0)*DM14*DN15","v":0},{"$f":"-MAX(DN47,0)*DN37*CHOOSE($E$48,DN34,1)*(CashFlow!DO45>=0)*DN14*DO15","v":0},{"$f":"-MAX(DO47,0)*DO37*CHOOSE($E$48,DO34,1)*(CashFlow!DP45>=0)*DO14*DP15","v":0},{"$f":"-MAX(DP47,0)*DP37*CHOOSE($E$48,DP34,1)*(CashFlow!DQ45>=0)*DP14*DQ15","v":0},{"$f":"-MAX(DQ47,0)*DQ37*CHOOSE($E$48,DQ34,1)*(CashFlow!DR45>=0)*DQ14*DR15","v":0},{"$f":"-MAX(DR47,0)*DR37*CHOOSE($E$48,DR34,1)*(CashFlow!DS45>=0)*DR14*DS15","v":0},{"$f":"-MAX(DS47,0)*DS37*CHOOSE($E$48,DS34,1)*(CashFlow!DT45>=0)*DS14*DT15","v":0},{"$f":"-MAX(DT47,0)*DT37*CHOOSE($E$48,DT34,1)*(CashFlow!DU45>=0)*DT14*DU15","v":0},{"$f":"-MAX(DU47,0)*DU37*CHOOSE($E$48,DU34,1)*(CashFlow!DV45>=0)*DU14*DV15","v":0},{"$f":"-MAX(DV47,0)*DV37*CHOOSE($E$48,DV34,1)*(CashFlow!DW45>=0)*DV14*DW15","v":0},{"$f":"-MAX(DW47,0)*DW37*CHOOSE($E$48,DW34,1)*(CashFlow!DX45>=0)*DW14*DX15","v":0},{"$f":"-MAX(DX47,0)*DX37*CHOOSE($E$48,DX34,1)*(CashFlow!DY45>=0)*DX14*DY15","v":0},{"$f":"-MAX(DY47,0)*DY37*CHOOSE($E$48,DY34,1)*(CashFlow!DZ45>=0)*DY14*DZ15","v":0},{"$f":"-MAX(DZ47,0)*DZ37*CHOOSE($E$48,DZ34,1)*(CashFlow!EA45>=0)*DZ14*EA15","v":0},{"$f":"-MAX(EA47,0)*EA37*CHOOSE($E$48,EA34,1)*(CashFlow!EB45>=0)*EA14*EB15","v":0},{"$f":"-MAX(EB47,0)*EB37*CHOOSE($E$48,EB34,1)*(CashFlow!EC45>=0)*EB14*EC15","v":0},{"$f":"-MAX(EC47,0)*EC37*CHOOSE($E$48,EC34,1)*(CashFlow!ED45>=0)*EC14*ED15","v":0},{"$f":"-MAX(ED47,0)*ED37*CHOOSE($E$48,ED34,1)*(CashFlow!EE45>=0)*ED14*EE15","v":0},{"$f":"-MAX(EE47,0)*EE37*CHOOSE($E$48,EE34,1)*(CashFlow!EF45>=0)*EE14*EF15","v":0},{"$f":"-MAX(EF47,0)*EF37*CHOOSE($E$48,EF34,1)*(CashFlow!EG45>=0)*EF14*EG15","v":0},{"$f":"-MAX(EG47,0)*EG37*CHOOSE($E$48,EG34,1)*(CashFlow!EH45>=0)*EG14*EH15","v":0},{"$f":"-MAX(EH47,0)*EH37*CHOOSE($E$48,EH34,1)*(CashFlow!EI45>=0)*EH14*EI15","v":0},{"$f":"-MAX(EI47,0)*EI37*CHOOSE($E$48,EI34,1)*(CashFlow!EJ45>=0)*EI14*EJ15","v":0},{"$f":"-MAX(EJ47,0)*EJ37*CHOOSE($E$48,EJ34,1)*(CashFlow!EK45>=0)*EJ14*EK15","v":0},{"$f":"-MAX(EK47,0)*EK37*CHOOSE($E$48,EK34,1)*(CashFlow!EL45>=0)*EK14*EL15","v":0},{"$f":"-MAX(EL47,0)*EL37*CHOOSE($E$48,EL34,1)*(CashFlow!EM45>=0)*EL14*EM15","v":0},{"$f":"-MAX(EM47,0)*EM37*CHOOSE($E$48,EM34,1)*(CashFlow!EN45>=0)*EM14*EN15","v":0},{"$f":"-MAX(EN47,0)*EN37*CHOOSE($E$48,EN34,1)*(CashFlow!EO45>=0)*EN14*EO15","v":0},{"$f":"-MAX(EO47,0)*EO37*CHOOSE($E$48,EO34,1)*(CashFlow!EP45>=0)*EO14*EP15","v":0},{"$f":"-MAX(EP47,0)*EP37*CHOOSE($E$48,EP34,1)*(CashFlow!EQ45>=0)*EP14*EQ15","v":0},{"$f":"-MAX(EQ47,0)*EQ37*CHOOSE($E$48,EQ34,1)*(CashFlow!ER45>=0)*EQ14*ER15","v":0},{"$f":"-MAX(ER47,0)*ER37*CHOOSE($E$48,ER34,1)*(CashFlow!ES45>=0)*ER14*ES15","v":0},{"$f":"-MAX(ES47,0)*ES37*CHOOSE($E$48,ES34,1)*(CashFlow!ET45>=0)*ES14*ET15","v":0},{"$f":"-MAX(ET47,0)*ET37*CHOOSE($E$48,ET34,1)*(CashFlow!EU45>=0)*ET14*EU15","v":0},{"$f":"-MAX(EU47,0)*EU37*CHOOSE($E$48,EU34,1)*(CashFlow!EV45>=0)*EU14*EV15","v":0},{"$f":"-MAX(EV47,0)*EV37*CHOOSE($E$48,EV34,1)*(CashFlow!EW45>=0)*EV14*EW15","v":0},{"$f":"-MAX(EW47,0)*EW37*CHOOSE($E$48,EW34,1)*(CashFlow!EX45>=0)*EW14*EX15","v":0},{"$f":"-MAX(EX47,0)*EX37*CHOOSE($E$48,EX34,1)*(CashFlow!EY45>=0)*EX14*EY15","v":0},{"$f":"-MAX(EY47,0)*EY37*CHOOSE($E$48,EY34,1)*(CashFlow!EZ45>=0)*EY14*EZ15","v":0},{"$f":"-MAX(EZ47,0)*EZ37*CHOOSE($E$48,EZ34,1)*(CashFlow!FA45>=0)*EZ14*FA15","v":0},{"$f":"-MAX(FA47,0)*FA37*CHOOSE($E$48,FA34,1)*(CashFlow!FB45>=0)*FA14*FB15","v":0},{"$f":"-MAX(FB47,0)*FB37*CHOOSE($E$48,FB34,1)*(CashFlow!FC45>=0)*FB14*FC15","v":0},{"$f":"-MAX(FC47,0)*FC37*CHOOSE($E$48,FC34,1)*(CashFlow!FD45>=0)*FC14*FD15","v":0},{"$f":"-MAX(FD47,0)*FD37*CHOOSE($E$48,FD34,1)*(CashFlow!FE45>=0)*FD14*FE15","v":0},{"$f":"-MAX(FE47,0)*FE37*CHOOSE($E$48,FE34,1)*(CashFlow!FF45>=0)*FE14*FF15","v":0},{"$f":"-MAX(FF47,0)*FF37*CHOOSE($E$48,FF34,1)*(CashFlow!FG45>=0)*FF14*FG15","v":0}]
[]
[null,"Справочные строки:"]
[null,"Поток, доступный для выплаты процентов",null,null,null,null,null,"тыс. руб.",null,null,null,null,0,{"$f":"(Subs!N198-Debt!N73+MIN(0,(-MAX(MIN((M44),(M104+M105),M51),0)))*M37+M51)*N14","v":0},{"$f":"(Subs!O198-Debt!O73+MIN(0,(-MAX(MIN((N44),(N104+N105),N51),0)))*N37+N51)*O14","v":0},{"$f":"(Subs!P198-Debt!P73+MIN(0,(-MAX(MIN((O44),(O104+O105),O51),0)))*O37+O51)*P14","v":0},{"$f":"(Subs!Q198-Debt!Q73+MIN(0,(-MAX(MIN((P44),(P104+P105),P51),0)))*P37+P51)*Q14","v":0},{"$f":"(Subs!R198-Debt!R73+MIN(0,(-MAX(MIN((Q44),(Q104+Q105),Q51),0)))*Q37+Q51)*R14","v":0},{"$f":"(Subs!S198-Debt!S73+MIN(0,(-MAX(MIN((R44),(R104+R105),R51),0)))*R37+R51)*S14","v":0},{"$f":"(Subs!T198-Debt!T73+MIN(0,(-MAX(MIN((S44),(S104+S105),S51),0)))*S37+S51)*T14","v":0},{"$f":"(Subs!U198-Debt!U73+MIN(0,(-MAX(MIN((T44),(T104+T105),T51),0)))*T37+T51)*U14","v":0},{"$f":"(Subs!V198-Debt!V73+MIN(0,(-MAX(MIN((U44),(U104+U105),U51),0)))*U37+U51)*V14","v":0},{"$f":"(Subs!W198-Debt!W73+MIN(0,(-MAX(MIN((V44),(V104+V105),V51),0)))*V37+V51)*W14","v":0},{"$f":"(Subs!X198-Debt!X73+MIN(0,(-MAX(MIN((W44),(W104+W105),W51),0)))*W37+W51)*X14","v":0},{"$f":"(Subs!Y198-Debt!Y73+MIN(0,(-MAX(MIN((X44),(X104+X105),X51),0)))*X37+X51)*Y14","v":1209.0788800711889},{"$f":"(Subs!Z198-Debt!Z73+MIN(0,(-MAX(MIN((Y44),(Y104+Y105),Y51),0)))*Y37+Y51)*Z14","v":1529.9975372318695},{"$f":"(Subs!AA198-Debt!AA73+MIN(0,(-MAX(MIN((Z44),(Z104+Z105),Z51),0)))*Z37+Z51)*AA14","v":4781.2119049766952},{"$f":"(Subs!AB198-Debt!AB73+MIN(0,(-MAX(MIN((AA44),(AA104+AA105),AA51),0)))*AA37+AA51)*AB14","v":5636.1480358418594},{"$f":"(Subs!AC198-Debt!AC73+MIN(0,(-MAX(MIN((AB44),(AB104+AB105),AB51),0)))*AB37+AB51)*AC14","v":3714.2467123808583},{"$f":"(Subs!AD198-Debt!AD73+MIN(0,(-MAX(MIN((AC44),(AC104+AC105),AC51),0)))*AC37+AC51)*AD14","v":4289.3995985215988},{"$f":"(Subs!AE198-Debt!AE73+MIN(0,(-MAX(MIN((AD44),(AD104+AD105),AD51),0)))*AD37+AD51)*AE14","v":4983.3064607406113},{"$f":"(Subs!AF198-Debt!AF73+MIN(0,(-MAX(MIN((AE44),(AE104+AE105),AE51),0)))*AE37+AE51)*AF14","v":5793.6721167297055},{"$f":"(Subs!AG198-Debt!AG73+MIN(0,(-MAX(MIN((AF44),(AF104+AF105),AF51),0)))*AF37+AF51)*AG14","v":3773.6582251727541},{"$f":"(Subs!AH198-Debt!AH73+MIN(0,(-MAX(MIN((AG44),(AG104+AG105),AG51),0)))*AG37+AG51)*AH14","v":4456.3879690917738},{"$f":"(Subs!AI198-Debt!AI73+MIN(0,(-MAX(MIN((AH44),(AH104+AH105),AH51),0)))*AH37+AH51)*AI14","v":5229.4659234476139},{"$f":"(Subs!AJ198-Debt!AJ73+MIN(0,(-MAX(MIN((AI44),(AI104+AI105),AI51),0)))*AI37+AI51)*AJ14","v":6100.3583683016886},{"$f":"(Subs!AK198-Debt!AK73+MIN(0,(-MAX(MIN((AJ44),(AJ104+AJ105),AJ51),0)))*AJ37+AJ51)*AK14","v":3888.9761865842697},{"$f":"(Subs!AL198-Debt!AL73+MIN(0,(-MAX(MIN((AK44),(AK104+AK105),AK51),0)))*AK37+AK51)*AL14","v":4695.2325204588997},{"$f":"(Subs!AM198-Debt!AM73+MIN(0,(-MAX(MIN((AL44),(AL104+AL105),AL51),0)))*AL37+AL51)*AM14","v":5560.8121597300387},{"$f":"(Subs!AN198-Debt!AN73+MIN(0,(-MAX(MIN((AM44),(AM104+AM105),AM51),0)))*AM37+AM51)*AN14","v":6461.7972232037937},{"$f":"(Subs!AO198-Debt!AO73+MIN(0,(-MAX(MIN((AN44),(AN104+AN105),AN51),0)))*AN37+AN51)*AO14","v":3619.1565865125003},{"$f":"(Subs!AP198-Debt!AP73+MIN(0,(-MAX(MIN((AO44),(AO104+AO105),AO51),0)))*AO37+AO51)*AP14","v":3619.1565865125003},{"$f":"(Subs!AQ198-Debt!AQ73+MIN(0,(-MAX(MIN((AP44),(AP104+AP105),AP51),0)))*AP37+AP51)*AQ14","v":3619.1565865125003},{"$f":"(Subs!AR198-Debt!AR73+MIN(0,(-MAX(MIN((AQ44),(AQ104+AQ105),AQ51),0)))*AQ37+AQ51)*AR14","v":3619.1565865125003},{"$f":"(Subs!AS198-Debt!AS73+MIN(0,(-MAX(MIN((AR44),(AR104+AR105),AR51),0)))*AR37+AR51)*AS14","v":0},{"$f":"(Subs!AT198-Debt!AT73+MIN(0,(-MAX(MIN((AS44),(AS104+AS105),AS51),0)))*AS37+AS51)*AT14","v":0},{"$f":"(Subs!AU198-Debt!AU73+MIN(0,(-MAX(MIN((AT44),(AT104+AT105),AT51),0)))*AT37+AT51)*AU14","v":0},{"$f":"(Subs!AV198-Debt!AV73+MIN(0,(-MAX(MIN((AU44),(AU104+AU105),AU51),0)))*AU37+AU51)*AV14","v":0},{"$f":"(Subs!AW198-Debt!AW73+MIN(0,(-MAX(MIN((AV44),(AV104+AV105),AV51),0)))*AV37+AV51)*AW14","v":0},{"$f":"(Subs!AX198-Debt!AX73+MIN(0,(-MAX(MIN((AW44),(AW104+AW105),AW51),0)))*AW37+AW51)*AX14","v":0},{"$f":"(Subs!AY198-Debt!AY73+MIN(0,(-MAX(MIN((AX44),(AX104+AX105),AX51),0)))*AX37+AX51)*AY14","v":0},{"$f":"(Subs!AZ198-Debt!AZ73+MIN(0,(-MAX(MIN((AY44),(AY104+AY105),AY51),0)))*AY37+AY51)*AZ14","v":0},{"$f":"(Subs!BA198-Debt!BA73+MIN(0,(-MAX(MIN((AZ44),(AZ104+AZ105),AZ51),0)))*AZ37+AZ51)*BA14","v":0},{"$f":"(Subs!BB198-Debt!BB73+MIN(0,(-MAX(MIN((BA44),(BA104+BA105),BA51),0)))*BA37+BA51)*BB14","v":0},{"$f":"(Subs!BC198-Debt!BC73+MIN(0,(-MAX(MIN((BB44),(BB104+BB105),BB51),0)))*BB37+BB51)*BC14","v":0},{"$f":"(Subs!BD198-Debt!BD73+MIN(0,(-MAX(MIN((BC44),(BC104+BC105),BC51),0)))*BC37+BC51)*BD14","v":0},{"$f":"(Subs!BE198-Debt!BE73+MIN(0,(-MAX(MIN((BD44),(BD104+BD105),BD51),0)))*BD37+BD51)*BE14","v":0},{"$f":"(Subs!BF198-Debt!BF73+MIN(0,(-MAX(MIN((BE44),(BE104+BE105),BE51),0)))*BE37+BE51)*BF14","v":0},{"$f":"(Subs!BG198-Debt!BG73+MIN(0,(-MAX(MIN((BF44),(BF104+BF105),BF51),0)))*BF37+BF51)*BG14","v":0},{"$f":"(Subs!BH198-Debt!BH73+MIN(0,(-MAX(MIN((BG44),(BG104+BG105),BG51),0)))*BG37+BG51)*BH14","v":0},{"$f":"(Subs!BI198-Debt!BI73+MIN(0,(-MAX(MIN((BH44),(BH104+BH105),BH51),0)))*BH37+BH51)*BI14","v":0},{"$f":"(Subs!BJ198-Debt!BJ73+MIN(0,(-MAX(MIN((BI44),(BI104+BI105),BI51),0)))*BI37+BI51)*BJ14","v":0},{"$f":"(Subs!BK198-Debt!BK73+MIN(0,(-MAX(MIN((BJ44),(BJ104+BJ105),BJ51),0)))*BJ37+BJ51)*BK14","v":0},{"$f":"(Subs!BL198-Debt!BL73+MIN(0,(-MAX(MIN((BK44),(BK104+BK105),BK51),0)))*BK37+BK51)*BL14","v":0},{"$f":"(Subs!BM198-Debt!BM73+MIN(0,(-MAX(MIN((BL44),(BL104+BL105),BL51),0)))*BL37+BL51)*BM14","v":0},{"$f":"(Subs!BN198-Debt!BN73+MIN(0,(-MAX(MIN((BM44),(BM104+BM105),BM51),0)))*BM37+BM51)*BN14","v":0},{"$f":"(Subs!BO198-Debt!BO73+MIN(0,(-MAX(MIN((BN44),(BN104+BN105),BN51),0)))*BN37+BN51)*BO14","v":0},{"$f":"(Subs!BP198-Debt!BP73+MIN(0,(-MAX(MIN((BO44),(BO104+BO105),BO51),0)))*BO37+BO51)*BP14","v":0},{"$f":"(Subs!BQ198-Debt!BQ73+MIN(0,(-MAX(MIN((BP44),(BP104+BP105),BP51),0)))*BP37+BP51)*BQ14","v":0},{"$f":"(Subs!BR198-Debt!BR73+MIN(0,(-MAX(MIN((BQ44),(BQ104+BQ105),BQ51),0)))*BQ37+BQ51)*BR14","v":0},{"$f":"(Subs!BS198-Debt!BS73+MIN(0,(-MAX(MIN((BR44),(BR104+BR105),BR51),0)))*BR37+BR51)*BS14","v":0},{"$f":"(Subs!BT198-Debt!BT73+MIN(0,(-MAX(MIN((BS44),(BS104+BS105),BS51),0)))*BS37+BS51)*BT14","v":0},{"$f":"(Subs!BU198-Debt!BU73+MIN(0,(-MAX(MIN((BT44),(BT104+BT105),BT51),0)))*BT37+BT51)*BU14","v":0},{"$f":"(Subs!BV198-Debt!BV73+MIN(0,(-MAX(MIN((BU44),(BU104+BU105),BU51),0)))*BU37+BU51)*BV14","v":0},{"$f":"(Subs!BW198-Debt!BW73+MIN(0,(-MAX(MIN((BV44),(BV104+BV105),BV51),0)))*BV37+BV51)*BW14","v":0},{"$f":"(Subs!BX198-Debt!BX73+MIN(0,(-MAX(MIN((BW44),(BW104+BW105),BW51),0)))*BW37+BW51)*BX14","v":0},{"$f":"(Subs!BY198-Debt!BY73+MIN(0,(-MAX(MIN((BX44),(BX104+BX105),BX51),0)))*BX37+BX51)*BY14","v":0},{"$f":"(Subs!BZ198-Debt!BZ73+MIN(0,(-MAX(MIN((BY44),(BY104+BY105),BY51),0)))*BY37+BY51)*BZ14","v":0},{"$f":"(Subs!CA198-Debt!CA73+MIN(0,(-MAX(MIN((BZ44),(BZ104+BZ105),BZ51),0)))*BZ37+BZ51)*CA14","v":0},{"$f":"(Subs!CB198-Debt!CB73+MIN(0,(-MAX(MIN((CA44),(CA104+CA105),CA51),0)))*CA37+CA51)*CB14","v":0},{"$f":"(Subs!CC198-Debt!CC73+MIN(0,(-MAX(MIN((CB44),(CB104+CB105),CB51),0)))*CB37+CB51)*CC14","v":0},{"$f":"(Subs!CD198-Debt!CD73+MIN(0,(-MAX(MIN((CC44),(CC104+CC105),CC51),0)))*CC37+CC51)*CD14","v":0},{"$f":"(Subs!CE198-Debt!CE73+MIN(0,(-MAX(MIN((CD44),(CD104+CD105),CD51),0)))*CD37+CD51)*CE14","v":0},{"$f":"(Subs!CF198-Debt!CF73+MIN(0,(-MAX(MIN((CE44),(CE104+CE105),CE51),0)))*CE37+CE51)*CF14","v":0},{"$f":"(Subs!CG198-Debt!CG73+MIN(0,(-MAX(MIN((CF44),(CF104+CF105),CF51),0)))*CF37+CF51)*CG14","v":0},{"$f":"(Subs!CH198-Debt!CH73+MIN(0,(-MAX(MIN((CG44),(CG104+CG105),CG51),0)))*CG37+CG51)*CH14","v":0},{"$f":"(Subs!CI198-Debt!CI73+MIN(0,(-MAX(MIN((CH44),(CH104+CH105),CH51),0)))*CH37+CH51)*CI14","v":0},{"$f":"(Subs!CJ198-Debt!CJ73+MIN(0,(-MAX(MIN((CI44),(CI104+CI105),CI51),0)))*CI37+CI51)*CJ14","v":0},{"$f":"(Subs!CK198-Debt!CK73+MIN(0,(-MAX(MIN((CJ44),(CJ104+CJ105),CJ51),0)))*CJ37+CJ51)*CK14","v":0},{"$f":"(Subs!CL198-Debt!CL73+MIN(0,(-MAX(MIN((CK44),(CK104+CK105),CK51),0)))*CK37+CK51)*CL14","v":0},{"$f":"(Subs!CM198-Debt!CM73+MIN(0,(-MAX(MIN((CL44),(CL104+CL105),CL51),0)))*CL37+CL51)*CM14","v":0},{"$f":"(Subs!CN198-Debt!CN73+MIN(0,(-MAX(MIN((CM44),(CM104+CM105),CM51),0)))*CM37+CM51)*CN14","v":0},{"$f":"(Subs!CO198-Debt!CO73+MIN(0,(-MAX(MIN((CN44),(CN104+CN105),CN51),0)))*CN37+CN51)*CO14","v":0},{"$f":"(Subs!CP198-Debt!CP73+MIN(0,(-MAX(MIN((CO44),(CO104+CO105),CO51),0)))*CO37+CO51)*CP14","v":0},{"$f":"(Subs!CQ198-Debt!CQ73+MIN(0,(-MAX(MIN((CP44),(CP104+CP105),CP51),0)))*CP37+CP51)*CQ14","v":0},{"$f":"(Subs!CR198-Debt!CR73+MIN(0,(-MAX(MIN((CQ44),(CQ104+CQ105),CQ51),0)))*CQ37+CQ51)*CR14","v":0},{"$f":"(Subs!CS198-Debt!CS73+MIN(0,(-MAX(MIN((CR44),(CR104+CR105),CR51),0)))*CR37+CR51)*CS14","v":0},{"$f":"(Subs!CT198-Debt!CT73+MIN(0,(-MAX(MIN((CS44),(CS104+CS105),CS51),0)))*CS37+CS51)*CT14","v":0},{"$f":"(Subs!CU198-Debt!CU73+MIN(0,(-MAX(MIN((CT44),(CT104+CT105),CT51),0)))*CT37+CT51)*CU14","v":0},{"$f":"(Subs!CV198-Debt!CV73+MIN(0,(-MAX(MIN((CU44),(CU104+CU105),CU51),0)))*CU37+CU51)*CV14","v":0},{"$f":"(Subs!CW198-Debt!CW73+MIN(0,(-MAX(MIN((CV44),(CV104+CV105),CV51),0)))*CV37+CV51)*CW14","v":0},{"$f":"(Subs!CX198-Debt!CX73+MIN(0,(-MAX(MIN((CW44),(CW104+CW105),CW51),0)))*CW37+CW51)*CX14","v":0},{"$f":"(Subs!CY198-Debt!CY73+MIN(0,(-MAX(MIN((CX44),(CX104+CX105),CX51),0)))*CX37+CX51)*CY14","v":0},{"$f":"(Subs!CZ198-Debt!CZ73+MIN(0,(-MAX(MIN((CY44),(CY104+CY105),CY51),0)))*CY37+CY51)*CZ14","v":0},{"$f":"(Subs!DA198-Debt!DA73+MIN(0,(-MAX(MIN((CZ44),(CZ104+CZ105),CZ51),0)))*CZ37+CZ51)*DA14","v":0},{"$f":"(Subs!DB198-Debt!DB73+MIN(0,(-MAX(MIN((DA44),(DA104+DA105),DA51),0)))*DA37+DA51)*DB14","v":0},{"$f":"(Subs!DC198-Debt!DC73+MIN(0,(-MAX(MIN((DB44),(DB104+DB105),DB51),0)))*DB37+DB51)*DC14","v":0},{"$f":"(Subs!DD198-Debt!DD73+MIN(0,(-MAX(MIN((DC44),(DC104+DC105),DC51),0)))*DC37+DC51)*DD14","v":0},{"$f":"(Subs!DE198-Debt!DE73+MIN(0,(-MAX(MIN((DD44),(DD104+DD105),DD51),0)))*DD37+DD51)*DE14","v":0},{"$f":"(Subs!DF198-Debt!DF73+MIN(0,(-MAX(MIN((DE44),(DE104+DE105),DE51),0)))*DE37+DE51)*DF14","v":0},{"$f":"(Subs!DG198-Debt!DG73+MIN(0,(-MAX(MIN((DF44),(DF104+DF105),DF51),0)))*DF37+DF51)*DG14","v":0},{"$f":"(Subs!DH198-Debt!DH73+MIN(0,(-MAX(MIN((DG44),(DG104+DG105),DG51),0)))*DG37+DG51)*DH14","v":0},{"$f":"(Subs!DI198-Debt!DI73+MIN(0,(-MAX(MIN((DH44),(DH104+DH105),DH51),0)))*DH37+DH51)*DI14","v":0},{"$f":"(Subs!DJ198-Debt!DJ73+MIN(0,(-MAX(MIN((DI44),(DI104+DI105),DI51),0)))*DI37+DI51)*DJ14","v":0},{"$f":"(Subs!DK198-Debt!DK73+MIN(0,(-MAX(MIN((DJ44),(DJ104+DJ105),DJ51),0)))*DJ37+DJ51)*DK14","v":0},{"$f":"(Subs!DL198-Debt!DL73+MIN(0,(-MAX(MIN((DK44),(DK104+DK105),DK51),0)))*DK37+DK51)*DL14","v":0},{"$f":"(Subs!DM198-Debt!DM73+MIN(0,(-MAX(MIN((DL44),(DL104+DL105),DL51),0)))*DL37+DL51)*DM14","v":0},{"$f":"(Subs!DN198-Debt!DN73+MIN(0,(-MAX(MIN((DM44),(DM104+DM105),DM51),0)))*DM37+DM51)*DN14","v":0},{"$f":"(Subs!DO198-Debt!DO73+MIN(0,(-MAX(MIN((DN44),(DN104+DN105),DN51),0)))*DN37+DN51)*DO14","v":0},{"$f":"(Subs!DP198-Debt!DP73+MIN(0,(-MAX(MIN((DO44),(DO104+DO105),DO51),0)))*DO37+DO51)*DP14","v":0},{"$f":"(Subs!DQ198-Debt!DQ73+MIN(0,(-MAX(MIN((DP44),(DP104+DP105),DP51),0)))*DP37+DP51)*DQ14","v":0},{"$f":"(Subs!DR198-Debt!DR73+MIN(0,(-MAX(MIN((DQ44),(DQ104+DQ105),DQ51),0)))*DQ37+DQ51)*DR14","v":0},{"$f":"(Subs!DS198-Debt!DS73+MIN(0,(-MAX(MIN((DR44),(DR104+DR105),DR51),0)))*DR37+DR51)*DS14","v":0},{"$f":"(Subs!DT198-Debt!DT73+MIN(0,(-MAX(MIN((DS44),(DS104+DS105),DS51),0)))*DS37+DS51)*DT14","v":0},{"$f":"(Subs!DU198-Debt!DU73+MIN(0,(-MAX(MIN((DT44),(DT104+DT105),DT51),0)))*DT37+DT51)*DU14","v":0},{"$f":"(Subs!DV198-Debt!DV73+MIN(0,(-MAX(MIN((DU44),(DU104+DU105),DU51),0)))*DU37+DU51)*DV14","v":0},{"$f":"(Subs!DW198-Debt!DW73+MIN(0,(-MAX(MIN((DV44),(DV104+DV105),DV51),0)))*DV37+DV51)*DW14","v":0},{"$f":"(Subs!DX198-Debt!DX73+MIN(0,(-MAX(MIN((DW44),(DW104+DW105),DW51),0)))*DW37+DW51)*DX14","v":0},{"$f":"(Subs!DY198-Debt!DY73+MIN(0,(-MAX(MIN((DX44),(DX104+DX105),DX51),0)))*DX37+DX51)*DY14","v":0},{"$f":"(Subs!DZ198-Debt!DZ73+MIN(0,(-MAX(MIN((DY44),(DY104+DY105),DY51),0)))*DY37+DY51)*DZ14","v":0},{"$f":"(Subs!EA198-Debt!EA73+MIN(0,(-MAX(MIN((DZ44),(DZ104+DZ105),DZ51),0)))*DZ37+DZ51)*EA14","v":0},{"$f":"(Subs!EB198-Debt!EB73+MIN(0,(-MAX(MIN((EA44),(EA104+EA105),EA51),0)))*EA37+EA51)*EB14","v":0},{"$f":"(Subs!EC198-Debt!EC73+MIN(0,(-MAX(MIN((EB44),(EB104+EB105),EB51),0)))*EB37+EB51)*EC14","v":0},{"$f":"(Subs!ED198-Debt!ED73+MIN(0,(-MAX(MIN((EC44),(EC104+EC105),EC51),0)))*EC37+EC51)*ED14","v":0},{"$f":"(Subs!EE198-Debt!EE73+MIN(0,(-MAX(MIN((ED44),(ED104+ED105),ED51),0)))*ED37+ED51)*EE14","v":0},{"$f":"(Subs!EF198-Debt!EF73+MIN(0,(-MAX(MIN((EE44),(EE104+EE105),EE51),0)))*EE37+EE51)*EF14","v":0},{"$f":"(Subs!EG198-Debt!EG73+MIN(0,(-MAX(MIN((EF44),(EF104+EF105),EF51),0)))*EF37+EF51)*EG14","v":0},{"$f":"(Subs!EH198-Debt!EH73+MIN(0,(-MAX(MIN((EG44),(EG104+EG105),EG51),0)))*EG37+EG51)*EH14","v":0},{"$f":"(Subs!EI198-Debt!EI73+MIN(0,(-MAX(MIN((EH44),(EH104+EH105),EH51),0)))*EH37+EH51)*EI14","v":0},{"$f":"(Subs!EJ198-Debt!EJ73+MIN(0,(-MAX(MIN((EI44),(EI104+EI105),EI51),0)))*EI37+EI51)*EJ14","v":0},{"$f":"(Subs!EK198-Debt!EK73+MIN(0,(-MAX(MIN((EJ44),(EJ104+EJ105),EJ51),0)))*EJ37+EJ51)*EK14","v":0},{"$f":"(Subs!EL198-Debt!EL73+MIN(0,(-MAX(MIN((EK44),(EK104+EK105),EK51),0)))*EK37+EK51)*EL14","v":0},{"$f":"(Subs!EM198-Debt!EM73+MIN(0,(-MAX(MIN((EL44),(EL104+EL105),EL51),0)))*EL37+EL51)*EM14","v":0},{"$f":"(Subs!EN198-Debt!EN73+MIN(0,(-MAX(MIN((EM44),(EM104+EM105),EM51),0)))*EM37+EM51)*EN14","v":0},{"$f":"(Subs!EO198-Debt!EO73+MIN(0,(-MAX(MIN((EN44),(EN104+EN105),EN51),0)))*EN37+EN51)*EO14","v":0},{"$f":"(Subs!EP198-Debt!EP73+MIN(0,(-MAX(MIN((EO44),(EO104+EO105),EO51),0)))*EO37+EO51)*EP14","v":0},{"$f":"(Subs!EQ198-Debt!EQ73+MIN(0,(-MAX(MIN((EP44),(EP104+EP105),EP51),0)))*EP37+EP51)*EQ14","v":0},{"$f":"(Subs!ER198-Debt!ER73+MIN(0,(-MAX(MIN((EQ44),(EQ104+EQ105),EQ51),0)))*EQ37+EQ51)*ER14","v":0},{"$f":"(Subs!ES198-Debt!ES73+MIN(0,(-MAX(MIN((ER44),(ER104+ER105),ER51),0)))*ER37+ER51)*ES14","v":0},{"$f":"(Subs!ET198-Debt!ET73+MIN(0,(-MAX(MIN((ES44),(ES104+ES105),ES51),0)))*ES37+ES51)*ET14","v":0},{"$f":"(Subs!EU198-Debt!EU73+MIN(0,(-MAX(MIN((ET44),(ET104+ET105),ET51),0)))*ET37+ET51)*EU14","v":0},{"$f":"(Subs!EV198-Debt!EV73+MIN(0,(-MAX(MIN((EU44),(EU104+EU105),EU51),0)))*EU37+EU51)*EV14","v":0},{"$f":"(Subs!EW198-Debt!EW73+MIN(0,(-MAX(MIN((EV44),(EV104+EV105),EV51),0)))*EV37+EV51)*EW14","v":0},{"$f":"(Subs!EX198-Debt!EX73+MIN(0,(-MAX(MIN((EW44),(EW104+EW105),EW51),0)))*EW37+EW51)*EX14","v":0},{"$f":"(Subs!EY198-Debt!EY73+MIN(0,(-MAX(MIN((EX44),(EX104+EX105),EX51),0)))*EX37+EX51)*EY14","v":0},{"$f":"(Subs!EZ198-Debt!EZ73+MIN(0,(-MAX(MIN((EY44),(EY104+EY105),EY51),0)))*EY37+EY51)*EZ14","v":0},{"$f":"(Subs!FA198-Debt!FA73+MIN(0,(-MAX(MIN((EZ44),(EZ104+EZ105),EZ51),0)))*EZ37+EZ51)*FA14","v":0},{"$f":"(Subs!FB198-Debt!FB73+MIN(0,(-MAX(MIN((FA44),(FA104+FA105),FA51),0)))*FA37+FA51)*FB14","v":0},{"$f":"(Subs!FC198-Debt!FC73+MIN(0,(-MAX(MIN((FB44),(FB104+FB105),FB51),0)))*FB37+FB51)*FC14","v":0},{"$f":"(Subs!FD198-Debt!FD73+MIN(0,(-MAX(MIN((FC44),(FC104+FC105),FC51),0)))*FC37+FC51)*FD14","v":0},{"$f":"(Subs!FE198-Debt!FE73+MIN(0,(-MAX(MIN((FD44),(FD104+FD105),FD51),0)))*FD37+FD51)*FE14","v":0},{"$f":"(Subs!FF198-Debt!FF73+MIN(0,(-MAX(MIN((FE44),(FE104+FE105),FE51),0)))*FE37+FE51)*FF14","v":0}]
[null,"Поток, доступный для распределения на акционеров",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"CashFlow!M63+CashFlow!L70","v":0},{"$f":"CashFlow!N63+CashFlow!M70","v":0},{"$f":"CashFlow!O63+CashFlow!N70","v":0},{"$f":"CashFlow!P63+CashFlow!O70","v":0},{"$f":"CashFlow!Q63+CashFlow!P70","v":7.2759576141834259E-12},{"$f":"CashFlow!R63+CashFlow!Q70","v":0},{"$f":"CashFlow!S63+CashFlow!R70","v":-3.4106051316484809E-12},{"$f":"CashFlow!T63+CashFlow!S70","v":-9.3223206931725144E-12},{"$f":"CashFlow!U63+CashFlow!T70","v":-4.5474735088646412E-13},{"$f":"CashFlow!V63+CashFlow!U70","v":-1.0004441719502211E-11},{"$f":"CashFlow!W63+CashFlow!V70","v":-3.8198777474462986E-11},{"$f":"CashFlow!X63+CashFlow!W70","v":-1.2732925824820995E-11},{"$f":"CashFlow!Y63+CashFlow!X70","v":6204.4430748285522},{"$f":"CashFlow!Z63+CashFlow!Y70","v":26173.754197621456},{"$f":"CashFlow!AA63+CashFlow!Z70","v":6715.1971274074531},{"$f":"CashFlow!AB63+CashFlow!AA70","v":6663.6942310717641},{"$f":"CashFlow!AC63+CashFlow!AB70","v":6649.0660424954258},{"$f":"CashFlow!AD63+CashFlow!AC70","v":6680.9843519408823},{"$f":"CashFlow!AE63+CashFlow!AD70","v":6700.0985725668725},{"$f":"CashFlow!AF63+CashFlow!AE70","v":6685.7870189104724},{"$f":"CashFlow!AG63+CashFlow!AF70","v":6656.3454743168986},{"$f":"CashFlow!AH63+CashFlow!AG70","v":6684.7005124000025},{"$f":"CashFlow!AI63+CashFlow!AH70","v":6700.6955262910597},{"$f":"CashFlow!AJ63+CashFlow!AI70","v":6688.2019775220833},{"$f":"CashFlow!AK63+CashFlow!AJ70","v":6668.0097625866838},{"$f":"CashFlow!AL63+CashFlow!AK70","v":6692.8122756621851},{"$f":"CashFlow!AM63+CashFlow!AL70","v":6698.3934828951678},{"$f":"CashFlow!AN63+CashFlow!AM70","v":21646.963919043796},{"$f":"CashFlow!AO63+CashFlow!AN70","v":39115.169373623365},{"$f":"CashFlow!AP63+CashFlow!AO70","v":39208.99513062874},{"$f":"CashFlow!AQ63+CashFlow!AP70","v":30978.741273775311},{"$f":"CashFlow!AR63+CashFlow!AQ70","v":55159.254241727525},{"$f":"CashFlow!AS63+CashFlow!AR70","v":1142.5099999999995},{"$f":"CashFlow!AT63+CashFlow!AS70","v":1142.5099999999995},{"$f":"CashFlow!AU63+CashFlow!AT70","v":1142.5099999999995},{"$f":"CashFlow!AV63+CashFlow!AU70","v":1142.5099999999995},{"$f":"CashFlow!AW63+CashFlow!AV70","v":1142.5099999999995},{"$f":"CashFlow!AX63+CashFlow!AW70","v":1142.5099999999995},{"$f":"CashFlow!AY63+CashFlow!AX70","v":1142.5099999999995},{"$f":"CashFlow!AZ63+CashFlow!AY70","v":1142.5099999999995},{"$f":"CashFlow!BA63+CashFlow!AZ70","v":1142.5099999999995},{"$f":"CashFlow!BB63+CashFlow!BA70","v":1142.5099999999995},{"$f":"CashFlow!BC63+CashFlow!BB70","v":1142.5099999999995},{"$f":"CashFlow!BD63+CashFlow!BC70","v":1142.5099999999995},{"$f":"CashFlow!BE63+CashFlow!BD70","v":1142.5099999999995},{"$f":"CashFlow!BF63+CashFlow!BE70","v":1142.5099999999995},{"$f":"CashFlow!BG63+CashFlow!BF70","v":1142.5099999999995},{"$f":"CashFlow!BH63+CashFlow!BG70","v":1142.5099999999995},{"$f":"CashFlow!BI63+CashFlow!BH70","v":1142.5099999999995},{"$f":"CashFlow!BJ63+CashFlow!BI70","v":1142.5099999999995},{"$f":"CashFlow!BK63+CashFlow!BJ70","v":1142.5099999999995},{"$f":"CashFlow!BL63+CashFlow!BK70","v":1142.5099999999995},{"$f":"CashFlow!BM63+CashFlow!BL70","v":1142.5099999999995},{"$f":"CashFlow!BN63+CashFlow!BM70","v":1142.5099999999995},{"$f":"CashFlow!BO63+CashFlow!BN70","v":1142.5099999999995},{"$f":"CashFlow!BP63+CashFlow!BO70","v":1142.5099999999995},{"$f":"CashFlow!BQ63+CashFlow!BP70","v":1142.5099999999995},{"$f":"CashFlow!BR63+CashFlow!BQ70","v":1142.5099999999995},{"$f":"CashFlow!BS63+CashFlow!BR70","v":1142.5099999999995},{"$f":"CashFlow!BT63+CashFlow!BS70","v":1142.5099999999995},{"$f":"CashFlow!BU63+CashFlow!BT70","v":1142.5099999999995},{"$f":"CashFlow!BV63+CashFlow!BU70","v":1142.5099999999995},{"$f":"CashFlow!BW63+CashFlow!BV70","v":1142.5099999999995},{"$f":"CashFlow!BX63+CashFlow!BW70","v":1142.5099999999995},{"$f":"CashFlow!BY63+CashFlow!BX70","v":1142.5099999999995},{"$f":"CashFlow!BZ63+CashFlow!BY70","v":1142.5099999999995},{"$f":"CashFlow!CA63+CashFlow!BZ70","v":1142.5099999999995},{"$f":"CashFlow!CB63+CashFlow!CA70","v":1142.5099999999995},{"$f":"CashFlow!CC63+CashFlow!CB70","v":1142.5099999999995},{"$f":"CashFlow!CD63+CashFlow!CC70","v":1142.5099999999995},{"$f":"CashFlow!CE63+CashFlow!CD70","v":1142.5099999999995},{"$f":"CashFlow!CF63+CashFlow!CE70","v":1142.5099999999995},{"$f":"CashFlow!CG63+CashFlow!CF70","v":1142.5099999999995},{"$f":"CashFlow!CH63+CashFlow!CG70","v":1142.5099999999995},{"$f":"CashFlow!CI63+CashFlow!CH70","v":1142.5099999999995},{"$f":"CashFlow!CJ63+CashFlow!CI70","v":1142.5099999999995},{"$f":"CashFlow!CK63+CashFlow!CJ70","v":1142.5099999999995},{"$f":"CashFlow!CL63+CashFlow!CK70","v":1142.5099999999995},{"$f":"CashFlow!CM63+CashFlow!CL70","v":1142.5099999999995},{"$f":"CashFlow!CN63+CashFlow!CM70","v":1142.5099999999995},{"$f":"CashFlow!CO63+CashFlow!CN70","v":1142.5099999999995},{"$f":"CashFlow!CP63+CashFlow!CO70","v":1142.5099999999995},{"$f":"CashFlow!CQ63+CashFlow!CP70","v":1142.5099999999995},{"$f":"CashFlow!CR63+CashFlow!CQ70","v":1142.5099999999995},{"$f":"CashFlow!CS63+CashFlow!CR70","v":1142.5099999999995},{"$f":"CashFlow!CT63+CashFlow!CS70","v":1142.5099999999995},{"$f":"CashFlow!CU63+CashFlow!CT70","v":1142.5099999999995},{"$f":"CashFlow!CV63+CashFlow!CU70","v":1142.5099999999995},{"$f":"CashFlow!CW63+CashFlow!CV70","v":1142.5099999999995},{"$f":"CashFlow!CX63+CashFlow!CW70","v":1142.5099999999995},{"$f":"CashFlow!CY63+CashFlow!CX70","v":1142.5099999999995},{"$f":"CashFlow!CZ63+CashFlow!CY70","v":1142.5099999999995},{"$f":"CashFlow!DA63+CashFlow!CZ70","v":1142.5099999999995},{"$f":"CashFlow!DB63+CashFlow!DA70","v":1142.5099999999995},{"$f":"CashFlow!DC63+CashFlow!DB70","v":1142.5099999999995},{"$f":"CashFlow!DD63+CashFlow!DC70","v":1142.5099999999995},{"$f":"CashFlow!DE63+CashFlow!DD70","v":1142.5099999999995},{"$f":"CashFlow!DF63+CashFlow!DE70","v":1142.5099999999995},{"$f":"CashFlow!DG63+CashFlow!DF70","v":1142.5099999999995},{"$f":"CashFlow!DH63+CashFlow!DG70","v":1142.5099999999995},{"$f":"CashFlow!DI63+CashFlow!DH70","v":1142.5099999999995},{"$f":"CashFlow!DJ63+CashFlow!DI70","v":1142.5099999999995},{"$f":"CashFlow!DK63+CashFlow!DJ70","v":1142.5099999999995},{"$f":"CashFlow!DL63+CashFlow!DK70","v":1142.5099999999995},{"$f":"CashFlow!DM63+CashFlow!DL70","v":1142.5099999999995},{"$f":"CashFlow!DN63+CashFlow!DM70","v":1142.5099999999995},{"$f":"CashFlow!DO63+CashFlow!DN70","v":1142.5099999999995},{"$f":"CashFlow!DP63+CashFlow!DO70","v":1142.5099999999995},{"$f":"CashFlow!DQ63+CashFlow!DP70","v":1142.5099999999995},{"$f":"CashFlow!DR63+CashFlow!DQ70","v":1142.5099999999995},{"$f":"CashFlow!DS63+CashFlow!DR70","v":1142.5099999999995},{"$f":"CashFlow!DT63+CashFlow!DS70","v":1142.5099999999995},{"$f":"CashFlow!DU63+CashFlow!DT70","v":1142.5099999999995},{"$f":"CashFlow!DV63+CashFlow!DU70","v":1142.5099999999995},{"$f":"CashFlow!DW63+CashFlow!DV70","v":1142.5099999999995},{"$f":"CashFlow!DX63+CashFlow!DW70","v":1142.5099999999995},{"$f":"CashFlow!DY63+CashFlow!DX70","v":1142.5099999999995},{"$f":"CashFlow!DZ63+CashFlow!DY70","v":1142.5099999999995},{"$f":"CashFlow!EA63+CashFlow!DZ70","v":1142.5099999999995},{"$f":"CashFlow!EB63+CashFlow!EA70","v":1142.5099999999995},{"$f":"CashFlow!EC63+CashFlow!EB70","v":1142.5099999999995},{"$f":"CashFlow!ED63+CashFlow!EC70","v":1142.5099999999995},{"$f":"CashFlow!EE63+CashFlow!ED70","v":1142.5099999999995},{"$f":"CashFlow!EF63+CashFlow!EE70","v":1142.5099999999995},{"$f":"CashFlow!EG63+CashFlow!EF70","v":1142.5099999999995},{"$f":"CashFlow!EH63+CashFlow!EG70","v":1142.5099999999995},{"$f":"CashFlow!EI63+CashFlow!EH70","v":1142.5099999999995},{"$f":"CashFlow!EJ63+CashFlow!EI70","v":1142.5099999999995},{"$f":"CashFlow!EK63+CashFlow!EJ70","v":1142.5099999999995},{"$f":"CashFlow!EL63+CashFlow!EK70","v":1142.5099999999995},{"$f":"CashFlow!EM63+CashFlow!EL70","v":1142.5099999999995},{"$f":"CashFlow!EN63+CashFlow!EM70","v":1142.5099999999995},{"$f":"CashFlow!EO63+CashFlow!EN70","v":1142.5099999999995},{"$f":"CashFlow!EP63+CashFlow!EO70","v":1142.5099999999995},{"$f":"CashFlow!EQ63+CashFlow!EP70","v":1142.5099999999995},{"$f":"CashFlow!ER63+CashFlow!EQ70","v":1142.5099999999995},{"$f":"CashFlow!ES63+CashFlow!ER70","v":1142.5099999999995},{"$f":"CashFlow!ET63+CashFlow!ES70","v":1142.5099999999995},{"$f":"CashFlow!EU63+CashFlow!ET70","v":1142.5099999999995},{"$f":"CashFlow!EV63+CashFlow!EU70","v":1142.5099999999995},{"$f":"CashFlow!EW63+CashFlow!EV70","v":1142.5099999999995},{"$f":"CashFlow!EX63+CashFlow!EW70","v":1142.5099999999995},{"$f":"CashFlow!EY63+CashFlow!EX70","v":1142.5099999999995},{"$f":"CashFlow!EZ63+CashFlow!EY70","v":1142.5099999999995},{"$f":"CashFlow!FA63+CashFlow!EZ70","v":1142.5099999999995},{"$f":"CashFlow!FB63+CashFlow!FA70","v":1142.5099999999995},{"$f":"CashFlow!FC63+CashFlow!FB70","v":1142.5099999999995},{"$f":"CashFlow!FD63+CashFlow!FC70","v":1142.5099999999995},{"$f":"CashFlow!FE63+CashFlow!FD70","v":1142.5099999999995},{"$f":"CashFlow!FF63+CashFlow!FE70","v":1142.5099999999995}]
[null,"Инвестиционный платеж + возмещение НДС - возврат НДС+изм. DSRA",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"CashFlow!M31+CashFlow!M38+CashFlow!M51","v":0},{"$f":"CashFlow!N31+CashFlow!N38+CashFlow!N51","v":0},{"$f":"CashFlow!O31+CashFlow!O38+CashFlow!O51","v":0},{"$f":"CashFlow!P31+CashFlow!P38+CashFlow!P51","v":0},{"$f":"CashFlow!Q31+CashFlow!Q38+CashFlow!Q51","v":0},{"$f":"CashFlow!R31+CashFlow!R38+CashFlow!R51","v":0},{"$f":"CashFlow!S31+CashFlow!S38+CashFlow!S51","v":0},{"$f":"CashFlow!T31+CashFlow!T38+CashFlow!T51","v":0},{"$f":"CashFlow!U31+CashFlow!U38+CashFlow!U51","v":0},{"$f":"CashFlow!V31+CashFlow!V38+CashFlow!V51","v":0},{"$f":"CashFlow!W31+CashFlow!W38+CashFlow!W51","v":0},{"$f":"CashFlow!X31+CashFlow!X38+CashFlow!X51","v":0},{"$f":"CashFlow!Y31+CashFlow!Y38+CashFlow!Y51","v":29357.746663533751},{"$f":"CashFlow!Z31+CashFlow!Z38+CashFlow!Z51","v":139886.79702702881},{"$f":"CashFlow!AA31+CashFlow!AA38+CashFlow!AA51","v":24464.788886278126},{"$f":"CashFlow!AB31+CashFlow!AB38+CashFlow!AB51","v":24464.788886278126},{"$f":"CashFlow!AC31+CashFlow!AC38+CashFlow!AC51","v":26895.300907612502},{"$f":"CashFlow!AD31+CashFlow!AD38+CashFlow!AD51","v":26895.300907612502},{"$f":"CashFlow!AE31+CashFlow!AE38+CashFlow!AE51","v":26895.300907612502},{"$f":"CashFlow!AF31+CashFlow!AF38+CashFlow!AF51","v":26895.300907612502},{"$f":"CashFlow!AG31+CashFlow!AG38+CashFlow!AG51","v":29591.927383837501},{"$f":"CashFlow!AH31+CashFlow!AH38+CashFlow!AH51","v":29591.927383837501},{"$f":"CashFlow!AI31+CashFlow!AI38+CashFlow!AI51","v":29591.927383837501},{"$f":"CashFlow!AJ31+CashFlow!AJ38+CashFlow!AJ51","v":29591.927383837501},{"$f":"CashFlow!AK31+CashFlow!AK38+CashFlow!AK51","v":32536.927351293754},{"$f":"CashFlow!AL31+CashFlow!AL38+CashFlow!AL51","v":32536.927351293754},{"$f":"CashFlow!AM31+CashFlow!AM38+CashFlow!AM51","v":32536.927351293754},{"$f":"CashFlow!AN31+CashFlow!AN38+CashFlow!AN51","v":32536.927351293754},{"$f":"CashFlow!AO31+CashFlow!AO38+CashFlow!AO51","v":35783.523700959377},{"$f":"CashFlow!AP31+CashFlow!AP38+CashFlow!AP51","v":35783.523700959377},{"$f":"CashFlow!AQ31+CashFlow!AQ38+CashFlow!AQ51","v":27555.264755741202},{"$f":"CashFlow!AR31+CashFlow!AR38+CashFlow!AR51","v":42940.228441151252},{"$f":"CashFlow!AS31+CashFlow!AS38+CashFlow!AS51","v":0},{"$f":"CashFlow!AT31+CashFlow!AT38+CashFlow!AT51","v":0},{"$f":"CashFlow!AU31+CashFlow!AU38+CashFlow!AU51","v":0},{"$f":"CashFlow!AV31+CashFlow!AV38+CashFlow!AV51","v":0},{"$f":"CashFlow!AW31+CashFlow!AW38+CashFlow!AW51","v":0},{"$f":"CashFlow!AX31+CashFlow!AX38+CashFlow!AX51","v":0},{"$f":"CashFlow!AY31+CashFlow!AY38+CashFlow!AY51","v":0},{"$f":"CashFlow!AZ31+CashFlow!AZ38+CashFlow!AZ51","v":0},{"$f":"CashFlow!BA31+CashFlow!BA38+CashFlow!BA51","v":0},{"$f":"CashFlow!BB31+CashFlow!BB38+CashFlow!BB51","v":0},{"$f":"CashFlow!BC31+CashFlow!BC38+CashFlow!BC51","v":0},{"$f":"CashFlow!BD31+CashFlow!BD38+CashFlow!BD51","v":0},{"$f":"CashFlow!BE31+CashFlow!BE38+CashFlow!BE51","v":0},{"$f":"CashFlow!BF31+CashFlow!BF38+CashFlow!BF51","v":0},{"$f":"CashFlow!BG31+CashFlow!BG38+CashFlow!BG51","v":0},{"$f":"CashFlow!BH31+CashFlow!BH38+CashFlow!BH51","v":0},{"$f":"CashFlow!BI31+CashFlow!BI38+CashFlow!BI51","v":0},{"$f":"CashFlow!BJ31+CashFlow!BJ38+CashFlow!BJ51","v":0},{"$f":"CashFlow!BK31+CashFlow!BK38+CashFlow!BK51","v":0},{"$f":"CashFlow!BL31+CashFlow!BL38+CashFlow!BL51","v":0},{"$f":"CashFlow!BM31+CashFlow!BM38+CashFlow!BM51","v":0},{"$f":"CashFlow!BN31+CashFlow!BN38+CashFlow!BN51","v":0},{"$f":"CashFlow!BO31+CashFlow!BO38+CashFlow!BO51","v":0},{"$f":"CashFlow!BP31+CashFlow!BP38+CashFlow!BP51","v":0},{"$f":"CashFlow!BQ31+CashFlow!BQ38+CashFlow!BQ51","v":0},{"$f":"CashFlow!BR31+CashFlow!BR38+CashFlow!BR51","v":0},{"$f":"CashFlow!BS31+CashFlow!BS38+CashFlow!BS51","v":0},{"$f":"CashFlow!BT31+CashFlow!BT38+CashFlow!BT51","v":0},{"$f":"CashFlow!BU31+CashFlow!BU38+CashFlow!BU51","v":0},{"$f":"CashFlow!BV31+CashFlow!BV38+CashFlow!BV51","v":0},{"$f":"CashFlow!BW31+CashFlow!BW38+CashFlow!BW51","v":0},{"$f":"CashFlow!BX31+CashFlow!BX38+CashFlow!BX51","v":0},{"$f":"CashFlow!BY31+CashFlow!BY38+CashFlow!BY51","v":0},{"$f":"CashFlow!BZ31+CashFlow!BZ38+CashFlow!BZ51","v":0},{"$f":"CashFlow!CA31+CashFlow!CA38+CashFlow!CA51","v":0},{"$f":"CashFlow!CB31+CashFlow!CB38+CashFlow!CB51","v":0},{"$f":"CashFlow!CC31+CashFlow!CC38+CashFlow!CC51","v":0},{"$f":"CashFlow!CD31+CashFlow!CD38+CashFlow!CD51","v":0},{"$f":"CashFlow!CE31+CashFlow!CE38+CashFlow!CE51","v":0},{"$f":"CashFlow!CF31+CashFlow!CF38+CashFlow!CF51","v":0},{"$f":"CashFlow!CG31+CashFlow!CG38+CashFlow!CG51","v":0},{"$f":"CashFlow!CH31+CashFlow!CH38+CashFlow!CH51","v":0},{"$f":"CashFlow!CI31+CashFlow!CI38+CashFlow!CI51","v":0},{"$f":"CashFlow!CJ31+CashFlow!CJ38+CashFlow!CJ51","v":0},{"$f":"CashFlow!CK31+CashFlow!CK38+CashFlow!CK51","v":0},{"$f":"CashFlow!CL31+CashFlow!CL38+CashFlow!CL51","v":0},{"$f":"CashFlow!CM31+CashFlow!CM38+CashFlow!CM51","v":0},{"$f":"CashFlow!CN31+CashFlow!CN38+CashFlow!CN51","v":0},{"$f":"CashFlow!CO31+CashFlow!CO38+CashFlow!CO51","v":0},{"$f":"CashFlow!CP31+CashFlow!CP38+CashFlow!CP51","v":0},{"$f":"CashFlow!CQ31+CashFlow!CQ38+CashFlow!CQ51","v":0},{"$f":"CashFlow!CR31+CashFlow!CR38+CashFlow!CR51","v":0},{"$f":"CashFlow!CS31+CashFlow!CS38+CashFlow!CS51","v":0},{"$f":"CashFlow!CT31+CashFlow!CT38+CashFlow!CT51","v":0},{"$f":"CashFlow!CU31+CashFlow!CU38+CashFlow!CU51","v":0},{"$f":"CashFlow!CV31+CashFlow!CV38+CashFlow!CV51","v":0},{"$f":"CashFlow!CW31+CashFlow!CW38+CashFlow!CW51","v":0},{"$f":"CashFlow!CX31+CashFlow!CX38+CashFlow!CX51","v":0},{"$f":"CashFlow!CY31+CashFlow!CY38+CashFlow!CY51","v":0},{"$f":"CashFlow!CZ31+CashFlow!CZ38+CashFlow!CZ51","v":0},{"$f":"CashFlow!DA31+CashFlow!DA38+CashFlow!DA51","v":0},{"$f":"CashFlow!DB31+CashFlow!DB38+CashFlow!DB51","v":0},{"$f":"CashFlow!DC31+CashFlow!DC38+CashFlow!DC51","v":0},{"$f":"CashFlow!DD31+CashFlow!DD38+CashFlow!DD51","v":0},{"$f":"CashFlow!DE31+CashFlow!DE38+CashFlow!DE51","v":0},{"$f":"CashFlow!DF31+CashFlow!DF38+CashFlow!DF51","v":0},{"$f":"CashFlow!DG31+CashFlow!DG38+CashFlow!DG51","v":0},{"$f":"CashFlow!DH31+CashFlow!DH38+CashFlow!DH51","v":0},{"$f":"CashFlow!DI31+CashFlow!DI38+CashFlow!DI51","v":0},{"$f":"CashFlow!DJ31+CashFlow!DJ38+CashFlow!DJ51","v":0},{"$f":"CashFlow!DK31+CashFlow!DK38+CashFlow!DK51","v":0},{"$f":"CashFlow!DL31+CashFlow!DL38+CashFlow!DL51","v":0},{"$f":"CashFlow!DM31+CashFlow!DM38+CashFlow!DM51","v":0},{"$f":"CashFlow!DN31+CashFlow!DN38+CashFlow!DN51","v":0},{"$f":"CashFlow!DO31+CashFlow!DO38+CashFlow!DO51","v":0},{"$f":"CashFlow!DP31+CashFlow!DP38+CashFlow!DP51","v":0},{"$f":"CashFlow!DQ31+CashFlow!DQ38+CashFlow!DQ51","v":0},{"$f":"CashFlow!DR31+CashFlow!DR38+CashFlow!DR51","v":0},{"$f":"CashFlow!DS31+CashFlow!DS38+CashFlow!DS51","v":0},{"$f":"CashFlow!DT31+CashFlow!DT38+CashFlow!DT51","v":0},{"$f":"CashFlow!DU31+CashFlow!DU38+CashFlow!DU51","v":0},{"$f":"CashFlow!DV31+CashFlow!DV38+CashFlow!DV51","v":0},{"$f":"CashFlow!DW31+CashFlow!DW38+CashFlow!DW51","v":0},{"$f":"CashFlow!DX31+CashFlow!DX38+CashFlow!DX51","v":0},{"$f":"CashFlow!DY31+CashFlow!DY38+CashFlow!DY51","v":0},{"$f":"CashFlow!DZ31+CashFlow!DZ38+CashFlow!DZ51","v":0},{"$f":"CashFlow!EA31+CashFlow!EA38+CashFlow!EA51","v":0},{"$f":"CashFlow!EB31+CashFlow!EB38+CashFlow!EB51","v":0},{"$f":"CashFlow!EC31+CashFlow!EC38+CashFlow!EC51","v":0},{"$f":"CashFlow!ED31+CashFlow!ED38+CashFlow!ED51","v":0},{"$f":"CashFlow!EE31+CashFlow!EE38+CashFlow!EE51","v":0},{"$f":"CashFlow!EF31+CashFlow!EF38+CashFlow!EF51","v":0},{"$f":"CashFlow!EG31+CashFlow!EG38+CashFlow!EG51","v":0},{"$f":"CashFlow!EH31+CashFlow!EH38+CashFlow!EH51","v":0},{"$f":"CashFlow!EI31+CashFlow!EI38+CashFlow!EI51","v":0},{"$f":"CashFlow!EJ31+CashFlow!EJ38+CashFlow!EJ51","v":0},{"$f":"CashFlow!EK31+CashFlow!EK38+CashFlow!EK51","v":0},{"$f":"CashFlow!EL31+CashFlow!EL38+CashFlow!EL51","v":0},{"$f":"CashFlow!EM31+CashFlow!EM38+CashFlow!EM51","v":0},{"$f":"CashFlow!EN31+CashFlow!EN38+CashFlow!EN51","v":0},{"$f":"CashFlow!EO31+CashFlow!EO38+CashFlow!EO51","v":0},{"$f":"CashFlow!EP31+CashFlow!EP38+CashFlow!EP51","v":0},{"$f":"CashFlow!EQ31+CashFlow!EQ38+CashFlow!EQ51","v":0},{"$f":"CashFlow!ER31+CashFlow!ER38+CashFlow!ER51","v":0},{"$f":"CashFlow!ES31+CashFlow!ES38+CashFlow!ES51","v":0},{"$f":"CashFlow!ET31+CashFlow!ET38+CashFlow!ET51","v":0},{"$f":"CashFlow!EU31+CashFlow!EU38+CashFlow!EU51","v":0},{"$f":"CashFlow!EV31+CashFlow!EV38+CashFlow!EV51","v":0},{"$f":"CashFlow!EW31+CashFlow!EW38+CashFlow!EW51","v":0},{"$f":"CashFlow!EX31+CashFlow!EX38+CashFlow!EX51","v":0},{"$f":"CashFlow!EY31+CashFlow!EY38+CashFlow!EY51","v":0},{"$f":"CashFlow!EZ31+CashFlow!EZ38+CashFlow!EZ51","v":0},{"$f":"CashFlow!FA31+CashFlow!FA38+CashFlow!FA51","v":0},{"$f":"CashFlow!FB31+CashFlow!FB38+CashFlow!FB51","v":0},{"$f":"CashFlow!FC31+CashFlow!FC38+CashFlow!FC51","v":0},{"$f":"CashFlow!FD31+CashFlow!FD38+CashFlow!FD51","v":0},{"$f":"CashFlow!FE31+CashFlow!FE38+CashFlow!FE51","v":0},{"$f":"CashFlow!FF31+CashFlow!FF38+CashFlow!FF51","v":0}]
[null,"Изм. DSRA",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"MAX(0,-Debt!M162)","v":0},{"$f":"MAX(0,-Debt!N162)","v":0},{"$f":"MAX(0,-Debt!O162)","v":0},{"$f":"MAX(0,-Debt!P162)","v":0},{"$f":"MAX(0,-Debt!Q162)","v":0},{"$f":"MAX(0,-Debt!R162)","v":0},{"$f":"MAX(0,-Debt!S162)","v":0},{"$f":"MAX(0,-Debt!T162)","v":0},{"$f":"MAX(0,-Debt!U162)","v":0},{"$f":"MAX(0,-Debt!V162)","v":0},{"$f":"MAX(0,-Debt!W162)","v":0},{"$f":"MAX(0,-Debt!X162)","v":0},{"$f":"MAX(0,-Debt!Y162)","v":320.91865171699828},{"$f":"MAX(0,-Debt!Z162)","v":3251.2143614058878},{"$f":"MAX(0,-Debt!AA162)","v":854.93612462837882},{"$f":"MAX(0,-Debt!AB162)","v":547.64080804929836},{"$f":"MAX(0,-Debt!AC162)","v":575.15287361772971},{"$f":"MAX(0,-Debt!AD162)","v":693.9068478932295},{"$f":"MAX(0,-Debt!AE162)","v":810.36564082877612},{"$f":"MAX(0,-Debt!AF162)","v":726.28726278285103},{"$f":"MAX(0,-Debt!AG162)","v":682.7297170914635},{"$f":"MAX(0,-Debt!AH162)","v":773.077924328054},{"$f":"MAX(0,-Debt!AI162)","v":870.89241562115421},{"$f":"MAX(0,-Debt!AJ162)","v":769.09971090330919},{"$f":"MAX(0,-Debt!AK162)","v":806.25628781285468},{"$f":"MAX(0,-Debt!AL162)","v":865.57958824181014},{"$f":"MAX(0,-Debt!AM162)","v":900.9850159043724},{"$f":"MAX(0,-Debt!AN162)","v":478.46810104311794},{"$f":"MAX(0,-Debt!AO162)","v":0},{"$f":"MAX(0,-Debt!AP162)","v":0},{"$f":"MAX(0,-Debt!AQ162)","v":0},{"$f":"MAX(0,-Debt!AR162)","v":0},{"$f":"MAX(0,-Debt!AS162)","v":0},{"$f":"MAX(0,-Debt!AT162)","v":0},{"$f":"MAX(0,-Debt!AU162)","v":0},{"$f":"MAX(0,-Debt!AV162)","v":0},{"$f":"MAX(0,-Debt!AW162)","v":0},{"$f":"MAX(0,-Debt!AX162)","v":0},{"$f":"MAX(0,-Debt!AY162)","v":0},{"$f":"MAX(0,-Debt!AZ162)","v":0},{"$f":"MAX(0,-Debt!BA162)","v":0},{"$f":"MAX(0,-Debt!BB162)","v":0},{"$f":"MAX(0,-Debt!BC162)","v":0},{"$f":"MAX(0,-Debt!BD162)","v":0},{"$f":"MAX(0,-Debt!BE162)","v":0},{"$f":"MAX(0,-Debt!BF162)","v":0},{"$f":"MAX(0,-Debt!BG162)","v":0},{"$f":"MAX(0,-Debt!BH162)","v":0},{"$f":"MAX(0,-Debt!BI162)","v":0},{"$f":"MAX(0,-Debt!BJ162)","v":0},{"$f":"MAX(0,-Debt!BK162)","v":0},{"$f":"MAX(0,-Debt!BL162)","v":0},{"$f":"MAX(0,-Debt!BM162)","v":0},{"$f":"MAX(0,-Debt!BN162)","v":0},{"$f":"MAX(0,-Debt!BO162)","v":0},{"$f":"MAX(0,-Debt!BP162)","v":0},{"$f":"MAX(0,-Debt!BQ162)","v":0},{"$f":"MAX(0,-Debt!BR162)","v":0},{"$f":"MAX(0,-Debt!BS162)","v":0},{"$f":"MAX(0,-Debt!BT162)","v":0},{"$f":"MAX(0,-Debt!BU162)","v":0},{"$f":"MAX(0,-Debt!BV162)","v":0},{"$f":"MAX(0,-Debt!BW162)","v":0},{"$f":"MAX(0,-Debt!BX162)","v":0},{"$f":"MAX(0,-Debt!BY162)","v":0},{"$f":"MAX(0,-Debt!BZ162)","v":0},{"$f":"MAX(0,-Debt!CA162)","v":0},{"$f":"MAX(0,-Debt!CB162)","v":0},{"$f":"MAX(0,-Debt!CC162)","v":0},{"$f":"MAX(0,-Debt!CD162)","v":0},{"$f":"MAX(0,-Debt!CE162)","v":0},{"$f":"MAX(0,-Debt!CF162)","v":0},{"$f":"MAX(0,-Debt!CG162)","v":0},{"$f":"MAX(0,-Debt!CH162)","v":0},{"$f":"MAX(0,-Debt!CI162)","v":0},{"$f":"MAX(0,-Debt!CJ162)","v":0},{"$f":"MAX(0,-Debt!CK162)","v":0},{"$f":"MAX(0,-Debt!CL162)","v":0},{"$f":"MAX(0,-Debt!CM162)","v":0},{"$f":"MAX(0,-Debt!CN162)","v":0},{"$f":"MAX(0,-Debt!CO162)","v":0},{"$f":"MAX(0,-Debt!CP162)","v":0},{"$f":"MAX(0,-Debt!CQ162)","v":0},{"$f":"MAX(0,-Debt!CR162)","v":0},{"$f":"MAX(0,-Debt!CS162)","v":0},{"$f":"MAX(0,-Debt!CT162)","v":0},{"$f":"MAX(0,-Debt!CU162)","v":0},{"$f":"MAX(0,-Debt!CV162)","v":0},{"$f":"MAX(0,-Debt!CW162)","v":0},{"$f":"MAX(0,-Debt!CX162)","v":0},{"$f":"MAX(0,-Debt!CY162)","v":0},{"$f":"MAX(0,-Debt!CZ162)","v":0},{"$f":"MAX(0,-Debt!DA162)","v":0},{"$f":"MAX(0,-Debt!DB162)","v":0},{"$f":"MAX(0,-Debt!DC162)","v":0},{"$f":"MAX(0,-Debt!DD162)","v":0},{"$f":"MAX(0,-Debt!DE162)","v":0},{"$f":"MAX(0,-Debt!DF162)","v":0},{"$f":"MAX(0,-Debt!DG162)","v":0},{"$f":"MAX(0,-Debt!DH162)","v":0},{"$f":"MAX(0,-Debt!DI162)","v":0},{"$f":"MAX(0,-Debt!DJ162)","v":0},{"$f":"MAX(0,-Debt!DK162)","v":0},{"$f":"MAX(0,-Debt!DL162)","v":0},{"$f":"MAX(0,-Debt!DM162)","v":0},{"$f":"MAX(0,-Debt!DN162)","v":0},{"$f":"MAX(0,-Debt!DO162)","v":0},{"$f":"MAX(0,-Debt!DP162)","v":0},{"$f":"MAX(0,-Debt!DQ162)","v":0},{"$f":"MAX(0,-Debt!DR162)","v":0},{"$f":"MAX(0,-Debt!DS162)","v":0},{"$f":"MAX(0,-Debt!DT162)","v":0},{"$f":"MAX(0,-Debt!DU162)","v":0},{"$f":"MAX(0,-Debt!DV162)","v":0},{"$f":"MAX(0,-Debt!DW162)","v":0},{"$f":"MAX(0,-Debt!DX162)","v":0},{"$f":"MAX(0,-Debt!DY162)","v":0},{"$f":"MAX(0,-Debt!DZ162)","v":0},{"$f":"MAX(0,-Debt!EA162)","v":0},{"$f":"MAX(0,-Debt!EB162)","v":0},{"$f":"MAX(0,-Debt!EC162)","v":0},{"$f":"MAX(0,-Debt!ED162)","v":0},{"$f":"MAX(0,-Debt!EE162)","v":0},{"$f":"MAX(0,-Debt!EF162)","v":0},{"$f":"MAX(0,-Debt!EG162)","v":0},{"$f":"MAX(0,-Debt!EH162)","v":0},{"$f":"MAX(0,-Debt!EI162)","v":0},{"$f":"MAX(0,-Debt!EJ162)","v":0},{"$f":"MAX(0,-Debt!EK162)","v":0},{"$f":"MAX(0,-Debt!EL162)","v":0},{"$f":"MAX(0,-Debt!EM162)","v":0},{"$f":"MAX(0,-Debt!EN162)","v":0},{"$f":"MAX(0,-Debt!EO162)","v":0},{"$f":"MAX(0,-Debt!EP162)","v":0},{"$f":"MAX(0,-Debt!EQ162)","v":0},{"$f":"MAX(0,-Debt!ER162)","v":0},{"$f":"MAX(0,-Debt!ES162)","v":0},{"$f":"MAX(0,-Debt!ET162)","v":0},{"$f":"MAX(0,-Debt!EU162)","v":0},{"$f":"MAX(0,-Debt!EV162)","v":0},{"$f":"MAX(0,-Debt!EW162)","v":0},{"$f":"MAX(0,-Debt!EX162)","v":0},{"$f":"MAX(0,-Debt!EY162)","v":0},{"$f":"MAX(0,-Debt!EZ162)","v":0},{"$f":"MAX(0,-Debt!FA162)","v":0},{"$f":"MAX(0,-Debt!FB162)","v":0},{"$f":"MAX(0,-Debt!FC162)","v":0},{"$f":"MAX(0,-Debt!FD162)","v":0},{"$f":"MAX(0,-Debt!FE162)","v":0},{"$f":"MAX(0,-Debt!FF162)","v":0}]
[null,"Выплата тела кредита ",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"Debt!M50","v":0},{"$f":"Debt!N50","v":0},{"$f":"Debt!O50","v":0},{"$f":"Debt!P50","v":0},{"$f":"Debt!Q50","v":0},{"$f":"Debt!R50","v":0},{"$f":"Debt!S50","v":0},{"$f":"Debt!T50","v":0},{"$f":"Debt!U50","v":0},{"$f":"Debt!V50","v":0},{"$f":"Debt!W50","v":0},{"$f":"Debt!X50","v":0},{"$f":"Debt!Y50","v":-17094.704060035197},{"$f":"Debt!Z50","v":-117262.17833116042},{"$f":"Debt!AA50","v":-23220.607347835205},{"$f":"Debt!AB50","v":-23818.028997021946},{"$f":"Debt!AC50","v":-24292.528872064264},{"$f":"Debt!AD50","v":-25027.27330543226},{"$f":"Debt!AE50","v":-25816.751270781224},{"$f":"Debt!AF50","v":-26555.559158488344},{"$f":"Debt!AG50","v":-27134.638718434748},{"$f":"Debt!AH50","v":-27959.143652769326},{"$f":"Debt!AI50","v":-28812.196676580421},{"$f":"Debt!AJ50","v":-29591.927383837501},{"$f":"Debt!AK50","v":-30288.760015970191},{"$f":"Debt!AL50","v":-31219.028915222345},{"$f":"Debt!AM50","v":-32112.514590658408},{"$f":"Debt!AN50","v":-17640.475218208216},{"$f":"Debt!AO50","v":0},{"$f":"Debt!AP50","v":0},{"$f":"Debt!AQ50","v":0},{"$f":"Debt!AR50","v":0},{"$f":"Debt!AS50","v":0},{"$f":"Debt!AT50","v":0},{"$f":"Debt!AU50","v":0},{"$f":"Debt!AV50","v":0},{"$f":"Debt!AW50","v":0},{"$f":"Debt!AX50","v":0},{"$f":"Debt!AY50","v":0},{"$f":"Debt!AZ50","v":0},{"$f":"Debt!BA50","v":0},{"$f":"Debt!BB50","v":0},{"$f":"Debt!BC50","v":0},{"$f":"Debt!BD50","v":0},{"$f":"Debt!BE50","v":0},{"$f":"Debt!BF50","v":0},{"$f":"Debt!BG50","v":0},{"$f":"Debt!BH50","v":0},{"$f":"Debt!BI50","v":0},{"$f":"Debt!BJ50","v":0},{"$f":"Debt!BK50","v":0},{"$f":"Debt!BL50","v":0},{"$f":"Debt!BM50","v":0},{"$f":"Debt!BN50","v":0},{"$f":"Debt!BO50","v":0},{"$f":"Debt!BP50","v":0},{"$f":"Debt!BQ50","v":0},{"$f":"Debt!BR50","v":0},{"$f":"Debt!BS50","v":0},{"$f":"Debt!BT50","v":0},{"$f":"Debt!BU50","v":0},{"$f":"Debt!BV50","v":0},{"$f":"Debt!BW50","v":0},{"$f":"Debt!BX50","v":0},{"$f":"Debt!BY50","v":0},{"$f":"Debt!BZ50","v":0},{"$f":"Debt!CA50","v":0},{"$f":"Debt!CB50","v":0},{"$f":"Debt!CC50","v":0},{"$f":"Debt!CD50","v":0},{"$f":"Debt!CE50","v":0},{"$f":"Debt!CF50","v":0},{"$f":"Debt!CG50","v":0},{"$f":"Debt!CH50","v":0},{"$f":"Debt!CI50","v":0},{"$f":"Debt!CJ50","v":0},{"$f":"Debt!CK50","v":0},{"$f":"Debt!CL50","v":0},{"$f":"Debt!CM50","v":0},{"$f":"Debt!CN50","v":0},{"$f":"Debt!CO50","v":0},{"$f":"Debt!CP50","v":0},{"$f":"Debt!CQ50","v":0},{"$f":"Debt!CR50","v":0},{"$f":"Debt!CS50","v":0},{"$f":"Debt!CT50","v":0},{"$f":"Debt!CU50","v":0},{"$f":"Debt!CV50","v":0},{"$f":"Debt!CW50","v":0},{"$f":"Debt!CX50","v":0},{"$f":"Debt!CY50","v":0},{"$f":"Debt!CZ50","v":0},{"$f":"Debt!DA50","v":0},{"$f":"Debt!DB50","v":0},{"$f":"Debt!DC50","v":0},{"$f":"Debt!DD50","v":0},{"$f":"Debt!DE50","v":0},{"$f":"Debt!DF50","v":0},{"$f":"Debt!DG50","v":0},{"$f":"Debt!DH50","v":0},{"$f":"Debt!DI50","v":0},{"$f":"Debt!DJ50","v":0},{"$f":"Debt!DK50","v":0},{"$f":"Debt!DL50","v":0},{"$f":"Debt!DM50","v":0},{"$f":"Debt!DN50","v":0},{"$f":"Debt!DO50","v":0},{"$f":"Debt!DP50","v":0},{"$f":"Debt!DQ50","v":0},{"$f":"Debt!DR50","v":0},{"$f":"Debt!DS50","v":0},{"$f":"Debt!DT50","v":0},{"$f":"Debt!DU50","v":0},{"$f":"Debt!DV50","v":0},{"$f":"Debt!DW50","v":0},{"$f":"Debt!DX50","v":0},{"$f":"Debt!DY50","v":0},{"$f":"Debt!DZ50","v":0},{"$f":"Debt!EA50","v":0},{"$f":"Debt!EB50","v":0},{"$f":"Debt!EC50","v":0},{"$f":"Debt!ED50","v":0},{"$f":"Debt!EE50","v":0},{"$f":"Debt!EF50","v":0},{"$f":"Debt!EG50","v":0},{"$f":"Debt!EH50","v":0},{"$f":"Debt!EI50","v":0},{"$f":"Debt!EJ50","v":0},{"$f":"Debt!EK50","v":0},{"$f":"Debt!EL50","v":0},{"$f":"Debt!EM50","v":0},{"$f":"Debt!EN50","v":0},{"$f":"Debt!EO50","v":0},{"$f":"Debt!EP50","v":0},{"$f":"Debt!EQ50","v":0},{"$f":"Debt!ER50","v":0},{"$f":"Debt!ES50","v":0},{"$f":"Debt!ET50","v":0},{"$f":"Debt!EU50","v":0},{"$f":"Debt!EV50","v":0},{"$f":"Debt!EW50","v":0},{"$f":"Debt!EX50","v":0},{"$f":"Debt!EY50","v":0},{"$f":"Debt!EZ50","v":0},{"$f":"Debt!FA50","v":0},{"$f":"Debt!FB50","v":0},{"$f":"Debt!FC50","v":0},{"$f":"Debt!FD50","v":0},{"$f":"Debt!FE50","v":0},{"$f":"Debt!FF50","v":0}]
[null,"Сумма, доступная для погашения акционерного займа в текущем периоде",null,null,null,null,null,"тыс. руб.",null,null,null,null,0,{"$f":"IF(N10<$D$33,MIN(N53+N55+(M59)+N54,N44+N45),N52+N45)","v":0},{"$f":"IF(O10<$D$33,MIN(O53+O55+(N59)+O54,O44+O45),O52+O45)","v":0},{"$f":"IF(P10<$D$33,MIN(P53+P55+(O59)+P54,P44+P45),P52+P45)","v":0},{"$f":"IF(Q10<$D$33,MIN(Q53+Q55+(P59)+Q54,Q44+Q45),Q52+Q45)","v":0},{"$f":"IF(R10<$D$33,MIN(R53+R55+(Q59)+R54,R44+R45),R52+R45)","v":0},{"$f":"IF(S10<$D$33,MIN(S53+S55+(R59)+S54,S44+S45),S52+S45)","v":-3.4106051316484809E-12},{"$f":"IF(T10<$D$33,MIN(T53+T55+(S59)+T54,T44+T45),T52+T45)","v":-9.3223206931725144E-12},{"$f":"IF(U10<$D$33,MIN(U53+U55+(T59)+U54,U44+U45),U52+U45)","v":-4.5474735088646412E-13},{"$f":"IF(V10<$D$33,MIN(V53+V55+(U59)+V54,V44+V45),V52+V45)","v":-1.0004441719502211E-11},{"$f":"IF(W10<$D$33,MIN(W53+W55+(V59)+W54,W44+W45),W52+W45)","v":-3.8198777474462986E-11},{"$f":"IF(X10<$D$33,MIN(X53+X55+(W59)+X54,X44+X45),X52+X45)","v":-1.2732925824820995E-11},{"$f":"IF(Y10<$D$33,MIN(Y53+Y55+(X59)+Y54,Y44+Y45),Y52+Y45)","v":4995.3641947573633},{"$f":"IF(Z10<$D$33,MIN(Z53+Z55+(Y59)+Z54,Z44+Z45),Z52+Z45)","v":24643.756660389587},{"$f":"IF(AA10<$D$33,MIN(AA53+AA55+(Z59)+AA54,AA44+AA45),AA52+AA45)","v":1933.9852224307579},{"$f":"IF(AB10<$D$33,MIN(AB53+AB55+(AA59)+AB54,AB44+AB45),AB52+AB45)","v":1027.5461952299047},{"$f":"IF(AC10<$D$33,MIN(AC53+AC55+(AB59)+AC54,AC44+AC45),AC52+AC45)","v":2934.8193301145675},{"$f":"IF(AD10<$D$33,MIN(AD53+AD55+(AC59)+AD54,AD44+AD45),AD52+AD45)","v":2391.5847534192835},{"$f":"IF(AE10<$D$33,MIN(AE53+AE55+(AD59)+AE54,AE44+AE45),AE52+AE45)","v":1716.7921118262611},{"$f":"IF(AF10<$D$33,MIN(AF53+AF55+(AE59)+AF54,AF44+AF45),AF52+AF45)","v":892.11490218076688},{"$f":"IF(AG10<$D$33,MIN(AG53+AG55+(AF59)+AG54,AG44+AG45),AG52+AG45)","v":2882.6872491441445},{"$f":"IF(AH10<$D$33,MIN(AH53+AH55+(AG59)+AH54,AH44+AH45),AH52+AH45)","v":2228.3125433082287},{"$f":"IF(AI10<$D$33,MIN(AI53+AI55+(AH59)+AI54,AI44+AI45),AI52+AI45)","v":1471.2296028434457},{"$f":"IF(AJ10<$D$33,MIN(AJ53+AJ55+(AI59)+AJ54,AJ44+AJ45),AJ52+AJ45)","v":587.84360922039468},{"$f":"IF(AK10<$D$33,MIN(AK53+AK55+(AJ59)+AK54,AK44+AK45),AK52+AK45)","v":2779.0335760024141},{"$f":"IF(AL10<$D$33,MIN(AL53+AL55+(AK59)+AL54,AL44+AL45),AL52+AL45)","v":1997.5797552032855},{"$f":"IF(AM10<$D$33,MIN(AM53+AM55+(AL59)+AM54,AM44+AM45),AM52+AM45)","v":1137.5813231651291},{"$f":"IF(AN10<$D$33,MIN(AN53+AN55+(AM59)+AN54,AN44+AN45),AN52+AN45)","v":15185.166695840002},{"$f":"IF(AO10<$D$33,MIN(AO53+AO55+(AN59)+AO54,AO44+AO45),AO52+AO45)","v":35496.012787110863},{"$f":"IF(AP10<$D$33,MIN(AP53+AP55+(AO59)+AP54,AP44+AP45),AP52+AP45)","v":35589.838544116239},{"$f":"IF(AQ10<$D$33,MIN(AQ53+AQ55+(AP59)+AQ54,AQ44+AQ45),AQ52+AQ45)","v":27359.58468726281},{"$f":"IF(AR10<$D$33,MIN(AR53+AR55+(AQ59)+AR54,AR44+AR45),AR52+AR45)","v":51540.097655215024},{"$f":"IF(AS10<$D$33,MIN(AS53+AS55+(AR59)+AS54,AS44+AS45),AS52+AS45)","v":1142.5099999999995},{"$f":"IF(AT10<$D$33,MIN(AT53+AT55+(AS59)+AT54,AT44+AT45),AT52+AT45)","v":1142.5099999999995},{"$f":"IF(AU10<$D$33,MIN(AU53+AU55+(AT59)+AU54,AU44+AU45),AU52+AU45)","v":1142.5099999999995},{"$f":"IF(AV10<$D$33,MIN(AV53+AV55+(AU59)+AV54,AV44+AV45),AV52+AV45)","v":1142.5099999999995},1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,1142.5099999999995,{"$f":"IF(BE10<$D$33,MIN(BE53+BE55+(BD59)+BE54,BE44+BE45),BE52+BE45)","v":1142.5099999999995},{"$f":"IF(BF10<$D$33,MIN(BF53+BF55+(BE59)+BF54,BF44+BF45),BF52+BF45)","v":1142.5099999999995},{"$f":"IF(BG10<$D$33,MIN(BG53+BG55+(BF59)+BG54,BG44+BG45),BG52+BG45)","v":1142.5099999999995},{"$f":"IF(BH10<$D$33,MIN(BH53+BH55+(BG59)+BH54,BH44+BH45),BH52+BH45)","v":1142.5099999999995},{"$f":"IF(BI10<$D$33,MIN(BI53+BI55+(BH59)+BI54,BI44+BI45),BI52+BI45)","v":1142.5099999999995},{"$f":"IF(BJ10<$D$33,MIN(BJ53+BJ55+(BI59)+BJ54,BJ44+BJ45),BJ52+BJ45)","v":1142.5099999999995},{"$f":"IF(BK10<$D$33,MIN(BK53+BK55+(BJ59)+BK54,BK44+BK45),BK52+BK45)","v":1142.5099999999995},{"$f":"IF(BL10<$D$33,MIN(BL53+BL55+(BK59)+BL54,BL44+BL45),BL52+BL45)","v":1142.5099999999995},{"$f":"IF(BM10<$D$33,MIN(BM53+BM55+(BL59)+BM54,BM44+BM45),BM52+BM45)","v":1142.5099999999995},{"$f":"IF(BN10<$D$33,MIN(BN53+BN55+(BM59)+BN54,BN44+BN45),BN52+BN45)","v":1142.5099999999995},{"$f":"IF(BO10<$D$33,MIN(BO53+BO55+(BN59)+BO54,BO44+BO45),BO52+BO45)","v":1142.5099999999995},{"$f":"IF(BP10<$D$33,MIN(BP53+BP55+(BO59)+BP54,BP44+BP45),BP52+BP45)","v":1142.5099999999995},{"$f":"IF(BQ10<$D$33,MIN(BQ53+BQ55+(BP59)+BQ54,BQ44+BQ45),BQ52+BQ45)","v":1142.5099999999995},{"$f":"IF(BR10<$D$33,MIN(BR53+BR55+(BQ59)+BR54,BR44+BR45),BR52+BR45)","v":1142.5099999999995},{"$f":"IF(BS10<$D$33,MIN(BS53+BS55+(BR59)+BS54,BS44+BS45),BS52+BS45)","v":1142.5099999999995},{"$f":"IF(BT10<$D$33,MIN(BT53+BT55+(BS59)+BT54,BT44+BT45),BT52+BT45)","v":1142.5099999999995},{"$f":"IF(BU10<$D$33,MIN(BU53+BU55+(BT59)+BU54,BU44+BU45),BU52+BU45)","v":1142.5099999999995},{"$f":"IF(BV10<$D$33,MIN(BV53+BV55+(BU59)+BV54,BV44+BV45),BV52+BV45)","v":1142.5099999999995},{"$f":"IF(BW10<$D$33,MIN(BW53+BW55+(BV59)+BW54,BW44+BW45),BW52+BW45)","v":1142.5099999999995},{"$f":"IF(BX10<$D$33,MIN(BX53+BX55+(BW59)+BX54,BX44+BX45),BX52+BX45)","v":1142.5099999999995},{"$f":"IF(BY10<$D$33,MIN(BY53+BY55+(BX59)+BY54,BY44+BY45),BY52+BY45)","v":1142.5099999999995},{"$f":"IF(BZ10<$D$33,MIN(BZ53+BZ55+(BY59)+BZ54,BZ44+BZ45),BZ52+BZ45)","v":1142.5099999999995},{"$f":"IF(CA10<$D$33,MIN(CA53+CA55+(BZ59)+CA54,CA44+CA45),CA52+CA45)","v":1142.5099999999995},{"$f":"IF(CB10<$D$33,MIN(CB53+CB55+(CA59)+CB54,CB44+CB45),CB52+CB45)","v":1142.5099999999995},{"$f":"IF(CC10<$D$33,MIN(CC53+CC55+(CB59)+CC54,CC44+CC45),CC52+CC45)","v":1142.5099999999995},{"$f":"IF(CD10<$D$33,MIN(CD53+CD55+(CC59)+CD54,CD44+CD45),CD52+CD45)","v":1142.5099999999995},{"$f":"IF(CE10<$D$33,MIN(CE53+CE55+(CD59)+CE54,CE44+CE45),CE52+CE45)","v":1142.5099999999995},{"$f":"IF(CF10<$D$33,MIN(CF53+CF55+(CE59)+CF54,CF44+CF45),CF52+CF45)","v":1142.5099999999995},{"$f":"IF(CG10<$D$33,MIN(CG53+CG55+(CF59)+CG54,CG44+CG45),CG52+CG45)","v":1142.5099999999995},{"$f":"IF(CH10<$D$33,MIN(CH53+CH55+(CG59)+CH54,CH44+CH45),CH52+CH45)","v":1142.5099999999995},{"$f":"IF(CI10<$D$33,MIN(CI53+CI55+(CH59)+CI54,CI44+CI45),CI52+CI45)","v":1142.5099999999995},{"$f":"IF(CJ10<$D$33,MIN(CJ53+CJ55+(CI59)+CJ54,CJ44+CJ45),CJ52+CJ45)","v":1142.5099999999995},{"$f":"IF(CK10<$D$33,MIN(CK53+CK55+(CJ59)+CK54,CK44+CK45),CK52+CK45)","v":1142.5099999999995},{"$f":"IF(CL10<$D$33,MIN(CL53+CL55+(CK59)+CL54,CL44+CL45),CL52+CL45)","v":1142.5099999999995},{"$f":"IF(CM10<$D$33,MIN(CM53+CM55+(CL59)+CM54,CM44+CM45),CM52+CM45)","v":1142.5099999999995},{"$f":"IF(CN10<$D$33,MIN(CN53+CN55+(CM59)+CN54,CN44+CN45),CN52+CN45)","v":1142.5099999999995},{"$f":"IF(CO10<$D$33,MIN(CO53+CO55+(CN59)+CO54,CO44+CO45),CO52+CO45)","v":1142.5099999999995},{"$f":"IF(CP10<$D$33,MIN(CP53+CP55+(CO59)+CP54,CP44+CP45),CP52+CP45)","v":1142.5099999999995},{"$f":"IF(CQ10<$D$33,MIN(CQ53+CQ55+(CP59)+CQ54,CQ44+CQ45),CQ52+CQ45)","v":1142.5099999999995},{"$f":"IF(CR10<$D$33,MIN(CR53+CR55+(CQ59)+CR54,CR44+CR45),CR52+CR45)","v":1142.5099999999995},{"$f":"IF(CS10<$D$33,MIN(CS53+CS55+(CR59)+CS54,CS44+CS45),CS52+CS45)","v":1142.5099999999995},{"$f":"IF(CT10<$D$33,MIN(CT53+CT55+(CS59)+CT54,CT44+CT45),CT52+CT45)","v":1142.5099999999995},{"$f":"IF(CU10<$D$33,MIN(CU53+CU55+(CT59)+CU54,CU44+CU45),CU52+CU45)","v":1142.5099999999995},{"$f":"IF(CV10<$D$33,MIN(CV53+CV55+(CU59)+CV54,CV44+CV45),CV52+CV45)","v":1142.5099999999995},{"$f":"IF(CW10<$D$33,MIN(CW53+CW55+(CV59)+CW54,CW44+CW45),CW52+CW45)","v":1142.5099999999995},{"$f":"IF(CX10<$D$33,MIN(CX53+CX55+(CW59)+CX54,CX44+CX45),CX52+CX45)","v":1142.5099999999995},{"$f":"IF(CY10<$D$33,MIN(CY53+CY55+(CX59)+CY54,CY44+CY45),CY52+CY45)","v":1142.5099999999995},{"$f":"IF(CZ10<$D$33,MIN(CZ53+CZ55+(CY59)+CZ54,CZ44+CZ45),CZ52+CZ45)","v":1142.5099999999995},{"$f":"IF(DA10<$D$33,MIN(DA53+DA55+(CZ59)+DA54,DA44+DA45),DA52+DA45)","v":1142.5099999999995},{"$f":"IF(DB10<$D$33,MIN(DB53+DB55+(DA59)+DB54,DB44+DB45),DB52+DB45)","v":1142.5099999999995},{"$f":"IF(DC10<$D$33,MIN(DC53+DC55+(DB59)+DC54,DC44+DC45),DC52+DC45)","v":1142.5099999999995},{"$f":"IF(DD10<$D$33,MIN(DD53+DD55+(DC59)+DD54,DD44+DD45),DD52+DD45)","v":1142.5099999999995},{"$f":"IF(DE10<$D$33,MIN(DE53+DE55+(DD59)+DE54,DE44+DE45),DE52+DE45)","v":1142.5099999999995},{"$f":"IF(DF10<$D$33,MIN(DF53+DF55+(DE59)+DF54,DF44+DF45),DF52+DF45)","v":1142.5099999999995},{"$f":"IF(DG10<$D$33,MIN(DG53+DG55+(DF59)+DG54,DG44+DG45),DG52+DG45)","v":1142.5099999999995},{"$f":"IF(DH10<$D$33,MIN(DH53+DH55+(DG59)+DH54,DH44+DH45),DH52+DH45)","v":1142.5099999999995},{"$f":"IF(DI10<$D$33,MIN(DI53+DI55+(DH59)+DI54,DI44+DI45),DI52+DI45)","v":1142.5099999999995},{"$f":"IF(DJ10<$D$33,MIN(DJ53+DJ55+(DI59)+DJ54,DJ44+DJ45),DJ52+DJ45)","v":1142.5099999999995},{"$f":"IF(DK10<$D$33,MIN(DK53+DK55+(DJ59)+DK54,DK44+DK45),DK52+DK45)","v":1142.5099999999995},{"$f":"IF(DL10<$D$33,MIN(DL53+DL55+(DK59)+DL54,DL44+DL45),DL52+DL45)","v":1142.5099999999995},{"$f":"IF(DM10<$D$33,MIN(DM53+DM55+(DL59)+DM54,DM44+DM45),DM52+DM45)","v":1142.5099999999995},{"$f":"IF(DN10<$D$33,MIN(DN53+DN55+(DM59)+DN54,DN44+DN45),DN52+DN45)","v":1142.5099999999995},{"$f":"IF(DO10<$D$33,MIN(DO53+DO55+(DN59)+DO54,DO44+DO45),DO52+DO45)","v":1142.5099999999995},{"$f":"IF(DP10<$D$33,MIN(DP53+DP55+(DO59)+DP54,DP44+DP45),DP52+DP45)","v":1142.5099999999995},{"$f":"IF(DQ10<$D$33,MIN(DQ53+DQ55+(DP59)+DQ54,DQ44+DQ45),DQ52+DQ45)","v":1142.5099999999995},{"$f":"IF(DR10<$D$33,MIN(DR53+DR55+(DQ59)+DR54,DR44+DR45),DR52+DR45)","v":1142.5099999999995},{"$f":"IF(DS10<$D$33,MIN(DS53+DS55+(DR59)+DS54,DS44+DS45),DS52+DS45)","v":1142.5099999999995},{"$f":"IF(DT10<$D$33,MIN(DT53+DT55+(DS59)+DT54,DT44+DT45),DT52+DT45)","v":1142.5099999999995},{"$f":"IF(DU10<$D$33,MIN(DU53+DU55+(DT59)+DU54,DU44+DU45),DU52+DU45)","v":1142.5099999999995},{"$f":"IF(DV10<$D$33,MIN(DV53+DV55+(DU59)+DV54,DV44+DV45),DV52+DV45)","v":1142.5099999999995},{"$f":"IF(DW10<$D$33,MIN(DW53+DW55+(DV59)+DW54,DW44+DW45),DW52+DW45)","v":1142.5099999999995},{"$f":"IF(DX10<$D$33,MIN(DX53+DX55+(DW59)+DX54,DX44+DX45),DX52+DX45)","v":1142.5099999999995},{"$f":"IF(DY10<$D$33,MIN(DY53+DY55+(DX59)+DY54,DY44+DY45),DY52+DY45)","v":1142.5099999999995},{"$f":"IF(DZ10<$D$33,MIN(DZ53+DZ55+(DY59)+DZ54,DZ44+DZ45),DZ52+DZ45)","v":1142.5099999999995},{"$f":"IF(EA10<$D$33,MIN(EA53+EA55+(DZ59)+EA54,EA44+EA45),EA52+EA45)","v":1142.5099999999995},{"$f":"IF(EB10<$D$33,MIN(EB53+EB55+(EA59)+EB54,EB44+EB45),EB52+EB45)","v":1142.5099999999995},{"$f":"IF(EC10<$D$33,MIN(EC53+EC55+(EB59)+EC54,EC44+EC45),EC52+EC45)","v":1142.5099999999995},{"$f":"IF(ED10<$D$33,MIN(ED53+ED55+(EC59)+ED54,ED44+ED45),ED52+ED45)","v":1142.5099999999995},{"$f":"IF(EE10<$D$33,MIN(EE53+EE55+(ED59)+EE54,EE44+EE45),EE52+EE45)","v":1142.5099999999995},{"$f":"IF(EF10<$D$33,MIN(EF53+EF55+(EE59)+EF54,EF44+EF45),EF52+EF45)","v":1142.5099999999995},{"$f":"IF(EG10<$D$33,MIN(EG53+EG55+(EF59)+EG54,EG44+EG45),EG52+EG45)","v":1142.5099999999995},{"$f":"IF(EH10<$D$33,MIN(EH53+EH55+(EG59)+EH54,EH44+EH45),EH52+EH45)","v":1142.5099999999995},{"$f":"IF(EI10<$D$33,MIN(EI53+EI55+(EH59)+EI54,EI44+EI45),EI52+EI45)","v":1142.5099999999995},{"$f":"IF(EJ10<$D$33,MIN(EJ53+EJ55+(EI59)+EJ54,EJ44+EJ45),EJ52+EJ45)","v":1142.5099999999995},{"$f":"IF(EK10<$D$33,MIN(EK53+EK55+(EJ59)+EK54,EK44+EK45),EK52+EK45)","v":1142.5099999999995},{"$f":"IF(EL10<$D$33,MIN(EL53+EL55+(EK59)+EL54,EL44+EL45),EL52+EL45)","v":1142.5099999999995},{"$f":"IF(EM10<$D$33,MIN(EM53+EM55+(EL59)+EM54,EM44+EM45),EM52+EM45)","v":1142.5099999999995},{"$f":"IF(EN10<$D$33,MIN(EN53+EN55+(EM59)+EN54,EN44+EN45),EN52+EN45)","v":1142.5099999999995},{"$f":"IF(EO10<$D$33,MIN(EO53+EO55+(EN59)+EO54,EO44+EO45),EO52+EO45)","v":1142.5099999999995},{"$f":"IF(EP10<$D$33,MIN(EP53+EP55+(EO59)+EP54,EP44+EP45),EP52+EP45)","v":1142.5099999999995},{"$f":"IF(EQ10<$D$33,MIN(EQ53+EQ55+(EP59)+EQ54,EQ44+EQ45),EQ52+EQ45)","v":1142.5099999999995},{"$f":"IF(ER10<$D$33,MIN(ER53+ER55+(EQ59)+ER54,ER44+ER45),ER52+ER45)","v":1142.5099999999995},{"$f":"IF(ES10<$D$33,MIN(ES53+ES55+(ER59)+ES54,ES44+ES45),ES52+ES45)","v":1142.5099999999995},{"$f":"IF(ET10<$D$33,MIN(ET53+ET55+(ES59)+ET54,ET44+ET45),ET52+ET45)","v":1142.5099999999995},{"$f":"IF(EU10<$D$33,MIN(EU53+EU55+(ET59)+EU54,EU44+EU45),EU52+EU45)","v":1142.5099999999995},{"$f":"IF(EV10<$D$33,MIN(EV53+EV55+(EU59)+EV54,EV44+EV45),EV52+EV45)","v":1142.5099999999995},{"$f":"IF(EW10<$D$33,MIN(EW53+EW55+(EV59)+EW54,EW44+EW45),EW52+EW45)","v":1142.5099999999995},{"$f":"IF(EX10<$D$33,MIN(EX53+EX55+(EW59)+EX54,EX44+EX45),EX52+EX45)","v":1142.5099999999995},{"$f":"IF(EY10<$D$33,MIN(EY53+EY55+(EX59)+EY54,EY44+EY45),EY52+EY45)","v":1142.5099999999995},{"$f":"IF(EZ10<$D$33,MIN(EZ53+EZ55+(EY59)+EZ54,EZ44+EZ45),EZ52+EZ45)","v":1142.5099999999995},{"$f":"IF(FA10<$D$33,MIN(FA53+FA55+(EZ59)+FA54,FA44+FA45),FA52+FA45)","v":1142.5099999999995},{"$f":"IF(FB10<$D$33,MIN(FB53+FB55+(FA59)+FB54,FB44+FB45),FB52+FB45)","v":1142.5099999999995},{"$f":"IF(FC10<$D$33,MIN(FC53+FC55+(FB59)+FC54,FC44+FC45),FC52+FC45)","v":1142.5099999999995},{"$f":"IF(FD10<$D$33,MIN(FD53+FD55+(FC59)+FD54,FD44+FD45),FD52+FD45)","v":1142.5099999999995},{"$f":"IF(FE10<$D$33,MIN(FE53+FE55+(FD59)+FE54,FE44+FE45),FE52+FE45)","v":1142.5099999999995},{"$f":"IF(FF10<$D$33,MIN(FF53+FF55+(FE59)+FF54,FF44+FF45),FF52+FF45)","v":1142.5099999999995}]
[null,"Задолженность по кредиту после погашения тела в текущем периоде",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"Debt!M51","v":0},{"$f":"Debt!N51","v":0},{"$f":"Debt!O51","v":0},{"$f":"Debt!P51","v":0},{"$f":"Debt!Q51","v":0},{"$f":"Debt!R51","v":0},{"$f":"Debt!S51","v":55318.140145022538},{"$f":"Debt!T51","v":91231.432458481533},{"$f":"Debt!U51","v":137441.25158109801},{"$f":"Debt!V51","v":256884.89602440599},{"$f":"Debt!W51","v":436100.67955328518},{"$f":"Debt!X51","v":507846.31651450001},{"$f":"Debt!Y51","v":490751.61245446483},{"$f":"Debt!Z51","v":373489.43412330444},{"$f":"Debt!AA51","v":350268.82677546924},{"$f":"Debt!AB51","v":326450.79777844728},{"$f":"Debt!AC51","v":302158.26890638302},{"$f":"Debt!AD51","v":277130.99560095079},{"$f":"Debt!AE51","v":251314.24433016957},{"$f":"Debt!AF51","v":224758.68517168122},{"$f":"Debt!AG51","v":197624.04645324647},{"$f":"Debt!AH51","v":169664.90280047714},{"$f":"Debt!AI51","v":140852.70612389673},{"$f":"Debt!AJ51","v":111260.77874005924},{"$f":"Debt!AK51","v":80972.018724089052},{"$f":"Debt!AL51","v":49752.989808866711},{"$f":"Debt!AM51","v":17640.475218208303},{"$f":"Debt!AN51","v":8.7311491370201111E-11},{"$f":"Debt!AO51","v":8.7311491370201111E-11},{"$f":"Debt!AP51","v":8.7311491370201111E-11},{"$f":"Debt!AQ51","v":8.7311491370201111E-11},{"$f":"Debt!AR51","v":8.7311491370201111E-11},{"$f":"Debt!AS51","v":8.7311491370201111E-11},{"$f":"Debt!AT51","v":8.7311491370201111E-11},{"$f":"Debt!AU51","v":8.7311491370201111E-11},{"$f":"Debt!AV51","v":8.7311491370201111E-11},{"$f":"Debt!AW51","v":8.7311491370201111E-11},{"$f":"Debt!AX51","v":8.7311491370201111E-11},{"$f":"Debt!AY51","v":8.7311491370201111E-11},{"$f":"Debt!AZ51","v":8.7311491370201111E-11},{"$f":"Debt!BA51","v":8.7311491370201111E-11},{"$f":"Debt!BB51","v":8.7311491370201111E-11},{"$f":"Debt!BC51","v":8.7311491370201111E-11},{"$f":"Debt!BD51","v":8.7311491370201111E-11},{"$f":"Debt!BE51","v":8.7311491370201111E-11},{"$f":"Debt!BF51","v":8.7311491370201111E-11},{"$f":"Debt!BG51","v":8.7311491370201111E-11},{"$f":"Debt!BH51","v":8.7311491370201111E-11},{"$f":"Debt!BI51","v":8.7311491370201111E-11},{"$f":"Debt!BJ51","v":8.7311491370201111E-11},{"$f":"Debt!BK51","v":8.7311491370201111E-11},{"$f":"Debt!BL51","v":8.7311491370201111E-11},{"$f":"Debt!BM51","v":8.7311491370201111E-11},{"$f":"Debt!BN51","v":8.7311491370201111E-11},{"$f":"Debt!BO51","v":8.7311491370201111E-11},{"$f":"Debt!BP51","v":8.7311491370201111E-11},{"$f":"Debt!BQ51","v":8.7311491370201111E-11},{"$f":"Debt!BR51","v":8.7311491370201111E-11},{"$f":"Debt!BS51","v":8.7311491370201111E-11},{"$f":"Debt!BT51","v":8.7311491370201111E-11},{"$f":"Debt!BU51","v":8.7311491370201111E-11},{"$f":"Debt!BV51","v":8.7311491370201111E-11},{"$f":"Debt!BW51","v":8.7311491370201111E-11},{"$f":"Debt!BX51","v":8.7311491370201111E-11},{"$f":"Debt!BY51","v":8.7311491370201111E-11},{"$f":"Debt!BZ51","v":8.7311491370201111E-11},{"$f":"Debt!CA51","v":8.7311491370201111E-11},{"$f":"Debt!CB51","v":8.7311491370201111E-11},{"$f":"Debt!CC51","v":8.7311491370201111E-11},{"$f":"Debt!CD51","v":8.7311491370201111E-11},{"$f":"Debt!CE51","v":8.7311491370201111E-11},{"$f":"Debt!CF51","v":8.7311491370201111E-11},{"$f":"Debt!CG51","v":8.7311491370201111E-11},{"$f":"Debt!CH51","v":8.7311491370201111E-11},{"$f":"Debt!CI51","v":8.7311491370201111E-11},{"$f":"Debt!CJ51","v":8.7311491370201111E-11},{"$f":"Debt!CK51","v":8.7311491370201111E-11},{"$f":"Debt!CL51","v":8.7311491370201111E-11},{"$f":"Debt!CM51","v":8.7311491370201111E-11},{"$f":"Debt!CN51","v":8.7311491370201111E-11},{"$f":"Debt!CO51","v":8.7311491370201111E-11},{"$f":"Debt!CP51","v":8.7311491370201111E-11},{"$f":"Debt!CQ51","v":8.7311491370201111E-11},{"$f":"Debt!CR51","v":8.7311491370201111E-11},{"$f":"Debt!CS51","v":8.7311491370201111E-11},{"$f":"Debt!CT51","v":8.7311491370201111E-11},{"$f":"Debt!CU51","v":8.7311491370201111E-11},{"$f":"Debt!CV51","v":8.7311491370201111E-11},{"$f":"Debt!CW51","v":8.7311491370201111E-11},{"$f":"Debt!CX51","v":8.7311491370201111E-11},{"$f":"Debt!CY51","v":8.7311491370201111E-11},{"$f":"Debt!CZ51","v":8.7311491370201111E-11},{"$f":"Debt!DA51","v":8.7311491370201111E-11},{"$f":"Debt!DB51","v":8.7311491370201111E-11},{"$f":"Debt!DC51","v":8.7311491370201111E-11},{"$f":"Debt!DD51","v":8.7311491370201111E-11},{"$f":"Debt!DE51","v":8.7311491370201111E-11},{"$f":"Debt!DF51","v":8.7311491370201111E-11},{"$f":"Debt!DG51","v":8.7311491370201111E-11},{"$f":"Debt!DH51","v":8.7311491370201111E-11},{"$f":"Debt!DI51","v":8.7311491370201111E-11},{"$f":"Debt!DJ51","v":8.7311491370201111E-11},{"$f":"Debt!DK51","v":8.7311491370201111E-11},{"$f":"Debt!DL51","v":8.7311491370201111E-11},{"$f":"Debt!DM51","v":8.7311491370201111E-11},{"$f":"Debt!DN51","v":8.7311491370201111E-11},{"$f":"Debt!DO51","v":8.7311491370201111E-11},{"$f":"Debt!DP51","v":8.7311491370201111E-11},{"$f":"Debt!DQ51","v":8.7311491370201111E-11},{"$f":"Debt!DR51","v":8.7311491370201111E-11},{"$f":"Debt!DS51","v":8.7311491370201111E-11},{"$f":"Debt!DT51","v":8.7311491370201111E-11},{"$f":"Debt!DU51","v":8.7311491370201111E-11},{"$f":"Debt!DV51","v":8.7311491370201111E-11},{"$f":"Debt!DW51","v":8.7311491370201111E-11},{"$f":"Debt!DX51","v":8.7311491370201111E-11},{"$f":"Debt!DY51","v":8.7311491370201111E-11},{"$f":"Debt!DZ51","v":8.7311491370201111E-11},{"$f":"Debt!EA51","v":8.7311491370201111E-11},{"$f":"Debt!EB51","v":8.7311491370201111E-11},{"$f":"Debt!EC51","v":8.7311491370201111E-11},{"$f":"Debt!ED51","v":8.7311491370201111E-11},{"$f":"Debt!EE51","v":8.7311491370201111E-11},{"$f":"Debt!EF51","v":8.7311491370201111E-11},{"$f":"Debt!EG51","v":8.7311491370201111E-11},{"$f":"Debt!EH51","v":8.7311491370201111E-11},{"$f":"Debt!EI51","v":8.7311491370201111E-11},{"$f":"Debt!EJ51","v":8.7311491370201111E-11},{"$f":"Debt!EK51","v":8.7311491370201111E-11},{"$f":"Debt!EL51","v":8.7311491370201111E-11},{"$f":"Debt!EM51","v":8.7311491370201111E-11},{"$f":"Debt!EN51","v":8.7311491370201111E-11},{"$f":"Debt!EO51","v":8.7311491370201111E-11},{"$f":"Debt!EP51","v":8.7311491370201111E-11},{"$f":"Debt!EQ51","v":8.7311491370201111E-11},{"$f":"Debt!ER51","v":8.7311491370201111E-11},{"$f":"Debt!ES51","v":8.7311491370201111E-11},{"$f":"Debt!ET51","v":8.7311491370201111E-11},{"$f":"Debt!EU51","v":8.7311491370201111E-11},{"$f":"Debt!EV51","v":8.7311491370201111E-11},{"$f":"Debt!EW51","v":8.7311491370201111E-11},{"$f":"Debt!EX51","v":8.7311491370201111E-11},{"$f":"Debt!EY51","v":8.7311491370201111E-11},{"$f":"Debt!EZ51","v":8.7311491370201111E-11},{"$f":"Debt!FA51","v":8.7311491370201111E-11},{"$f":"Debt!FB51","v":8.7311491370201111E-11},{"$f":"Debt!FC51","v":8.7311491370201111E-11},{"$f":"Debt!FD51","v":8.7311491370201111E-11},{"$f":"Debt!FE51","v":8.7311491370201111E-11},{"$f":"Debt!FF51","v":8.7311491370201111E-11}]
[null,"Задолженность по акционерному займу до выплаты тела в текущем периоде",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"M89+M90","v":10084.713166482776},{"$f":"N89+N90","v":15090.963166482776},20097.213166482776,25103.463166482776,{"$f":"Q89+Q90","v":75667.218679775076},112620.29481038768,169379.51399653833,173586.6952628943,{"$f":"U89+U90","v":180034.32371522061},190424.28425514323,203632.4565240338,217648.42136335722,217648.42136335722,212653.05716859986,188009.30050821026,186075.31528577951,185047.76909054961,182112.94976043503,179721.36500701576,178004.57289518949,177112.45799300872,174229.77074386459,172001.45820055637,170530.22859771294,169942.38498849253,167163.35141249013,165165.77165728685,164028.19033412173,148843.02363828174,113347.01085117087,77757.172307054629,50397.587619791819,0,0,0,{"$f":"AV89+AV90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DA89+DA90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Невыбранный инвестиционный платеж",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"MAX(M53+L59+M55+M61,0)","v":0},0,0,0,{"$f":"MAX(Q53+P59+Q55+Q61,0)","v":0},{"$f":"MAX(R53+Q59+R55+R61,0)","v":0},{"$f":"MAX(S53+R59+S55+S61,0)","v":0},{"$f":"MAX(T53+S59+T55+T61,0)","v":0},{"$f":"MAX(U53+T59+U55+U61,0)","v":0},{"$f":"MAX(V53+U59+V55+V61,0)","v":0},{"$f":"MAX(W53+V59+W55+W61,0)","v":0},{"$f":"MAX(X53+W59+X55+X61,0)","v":0},{"$f":"MAX(Y53+X59+Y55+Y61,0)","v":7267.6784087411907},{"$f":"MAX(Z53+Y59+Z55+Z61,0)","v":5248.5404442199906},{"$f":"MAX(AA53+Z59+AA55+AA61,0)","v":4558.7367602321538},{"$f":"MAX(AB53+AA59+AB55+AB61,0)","v":4177.9504542584291},{"$f":"MAX(AC53+AB59+AC55+AC61,0)","v":3845.9031596920995},{"$f":"MAX(AD53+AC59+AD55+AD61,0)","v":3322.3460084530561},{"$f":"MAX(AE53+AD59+AE55+AE61,0)","v":2684.1035334580729},{"$f":"MAX(AF53+AE59+AF55+AF61,0)","v":2131.7303804014646},{"$f":"MAX(AG53+AF59+AG55+AG61,0)","v":1706.3317966600753},{"$f":"MAX(AH53+AG59+AH55+AH61,0)","v":1110.80298442002},{"$f":"MAX(AI53+AH59+AI55+AI61,0)","v":419.30408883365544},{"$f":"MAX(AJ53+AI59+AJ55+AJ61,0)","v":0},{"$f":"MAX(AK53+AJ59+AK55+AK61,0)","v":0},{"$f":"MAX(AL53+AK59+AL55+AL61,0)","v":0},{"$f":"MAX(AM53+AL59+AM55+AM61,0)","v":0},{"$f":"MAX(AN53+AM59+AN55+AN61,0)","v":0},{"$f":"MAX(AO53+AN59+AO55+AO61,0)","v":287.51091384851316},{"$f":"MAX(AP53+AO59+AP55+AP61,0)","v":481.19607069165068},{"$f":"MAX(AQ53+AP59+AQ55+AQ61,0)","v":676.87613917004273},{"$f":"MAX(AR53+AQ59+AR55+AR61,0)","v":0},{"$f":"MAX(AS53+AR59+AS55+AS61,0)","v":0},{"$f":"MAX(AT53+AS59+AT55+AT61,0)","v":0},{"$f":"MAX(AU53+AT59+AU55+AU61,0)","v":0},{"$f":"MAX(AV53+AU59+AV55+AV61,0)","v":0},{"$f":"MAX(AW53+AV59+AW55+AW61,0)","v":0},{"$f":"MAX(AX53+AW59+AX55+AX61,0)","v":0},{"$f":"MAX(AY53+AX59+AY55+AY61,0)","v":0},{"$f":"MAX(AZ53+AY59+AZ55+AZ61,0)","v":0},{"$f":"MAX(BA53+AZ59+BA55+BA61,0)","v":0},{"$f":"MAX(BB53+BA59+BB55+BB61,0)","v":0},{"$f":"MAX(BC53+BB59+BC55+BC61,0)","v":0},{"$f":"MAX(BD53+BC59+BD55+BD61,0)","v":0},{"$f":"MAX(BE53+BD59+BE55+BE61,0)","v":0},{"$f":"MAX(BF53+BE59+BF55+BF61,0)","v":0},{"$f":"MAX(BG53+BF59+BG55+BG61,0)","v":0},{"$f":"MAX(BH53+BG59+BH55+BH61,0)","v":0},{"$f":"MAX(BI53+BH59+BI55+BI61,0)","v":0},{"$f":"MAX(BJ53+BI59+BJ55+BJ61,0)","v":0},{"$f":"MAX(BK53+BJ59+BK55+BK61,0)","v":0},{"$f":"MAX(BL53+BK59+BL55+BL61,0)","v":0},{"$f":"MAX(BM53+BL59+BM55+BM61,0)","v":0},{"$f":"MAX(BN53+BM59+BN55+BN61,0)","v":0},{"$f":"MAX(BO53+BN59+BO55+BO61,0)","v":0},{"$f":"MAX(BP53+BO59+BP55+BP61,0)","v":0},{"$f":"MAX(BQ53+BP59+BQ55+BQ61,0)","v":0},{"$f":"MAX(BR53+BQ59+BR55+BR61,0)","v":0},{"$f":"MAX(BS53+BR59+BS55+BS61,0)","v":0},{"$f":"MAX(BT53+BS59+BT55+BT61,0)","v":0},{"$f":"MAX(BU53+BT59+BU55+BU61,0)","v":0},{"$f":"MAX(BV53+BU59+BV55+BV61,0)","v":0},{"$f":"MAX(BW53+BV59+BW55+BW61,0)","v":0},{"$f":"MAX(BX53+BW59+BX55+BX61,0)","v":0},{"$f":"MAX(BY53+BX59+BY55+BY61,0)","v":0},{"$f":"MAX(BZ53+BY59+BZ55+BZ61,0)","v":0},{"$f":"MAX(CA53+BZ59+CA55+CA61,0)","v":0},{"$f":"MAX(CB53+CA59+CB55+CB61,0)","v":0},{"$f":"MAX(CC53+CB59+CC55+CC61,0)","v":0},{"$f":"MAX(CD53+CC59+CD55+CD61,0)","v":0},{"$f":"MAX(CE53+CD59+CE55+CE61,0)","v":0},{"$f":"MAX(CF53+CE59+CF55+CF61,0)","v":0},{"$f":"MAX(CG53+CF59+CG55+CG61,0)","v":0},{"$f":"MAX(CH53+CG59+CH55+CH61,0)","v":0},{"$f":"MAX(CI53+CH59+CI55+CI61,0)","v":0},{"$f":"MAX(CJ53+CI59+CJ55+CJ61,0)","v":0},{"$f":"MAX(CK53+CJ59+CK55+CK61,0)","v":0},{"$f":"MAX(CL53+CK59+CL55+CL61,0)","v":0},{"$f":"MAX(CM53+CL59+CM55+CM61,0)","v":0},{"$f":"MAX(CN53+CM59+CN55+CN61,0)","v":0},{"$f":"MAX(CO53+CN59+CO55+CO61,0)","v":0},{"$f":"MAX(CP53+CO59+CP55+CP61,0)","v":0},{"$f":"MAX(CQ53+CP59+CQ55+CQ61,0)","v":0},{"$f":"MAX(CR53+CQ59+CR55+CR61,0)","v":0},{"$f":"MAX(CS53+CR59+CS55+CS61,0)","v":0},{"$f":"MAX(CT53+CS59+CT55+CT61,0)","v":0},{"$f":"MAX(CU53+CT59+CU55+CU61,0)","v":0},{"$f":"MAX(CV53+CU59+CV55+CV61,0)","v":0},{"$f":"MAX(CW53+CV59+CW55+CW61,0)","v":0},{"$f":"MAX(CX53+CW59+CX55+CX61,0)","v":0},{"$f":"MAX(CY53+CX59+CY55+CY61,0)","v":0},{"$f":"MAX(CZ53+CY59+CZ55+CZ61,0)","v":0},{"$f":"MAX(DA53+CZ59+DA55+DA61,0)","v":0},{"$f":"MAX(DB53+DA59+DB55+DB61,0)","v":0},{"$f":"MAX(DC53+DB59+DC55+DC61,0)","v":0},{"$f":"MAX(DD53+DC59+DD55+DD61,0)","v":0},{"$f":"MAX(DE53+DD59+DE55+DE61,0)","v":0},{"$f":"MAX(DF53+DE59+DF55+DF61,0)","v":0},{"$f":"MAX(DG53+DF59+DG55+DG61,0)","v":0},{"$f":"MAX(DH53+DG59+DH55+DH61,0)","v":0},{"$f":"MAX(DI53+DH59+DI55+DI61,0)","v":0},{"$f":"MAX(DJ53+DI59+DJ55+DJ61,0)","v":0},{"$f":"MAX(DK53+DJ59+DK55+DK61,0)","v":0},{"$f":"MAX(DL53+DK59+DL55+DL61,0)","v":0},{"$f":"MAX(DM53+DL59+DM55+DM61,0)","v":0},{"$f":"MAX(DN53+DM59+DN55+DN61,0)","v":0},{"$f":"MAX(DO53+DN59+DO55+DO61,0)","v":0},{"$f":"MAX(DP53+DO59+DP55+DP61,0)","v":0},{"$f":"MAX(DQ53+DP59+DQ55+DQ61,0)","v":0},{"$f":"MAX(DR53+DQ59+DR55+DR61,0)","v":0},{"$f":"MAX(DS53+DR59+DS55+DS61,0)","v":0},{"$f":"MAX(DT53+DS59+DT55+DT61,0)","v":0},{"$f":"MAX(DU53+DT59+DU55+DU61,0)","v":0},{"$f":"MAX(DV53+DU59+DV55+DV61,0)","v":0},{"$f":"MAX(DW53+DV59+DW55+DW61,0)","v":0},{"$f":"MAX(DX53+DW59+DX55+DX61,0)","v":0},{"$f":"MAX(DY53+DX59+DY55+DY61,0)","v":0},{"$f":"MAX(DZ53+DY59+DZ55+DZ61,0)","v":0},{"$f":"MAX(EA53+DZ59+EA55+EA61,0)","v":0},{"$f":"MAX(EB53+EA59+EB55+EB61,0)","v":0},{"$f":"MAX(EC53+EB59+EC55+EC61,0)","v":0},{"$f":"MAX(ED53+EC59+ED55+ED61,0)","v":0},{"$f":"MAX(EE53+ED59+EE55+EE61,0)","v":0},{"$f":"MAX(EF53+EE59+EF55+EF61,0)","v":0},{"$f":"MAX(EG53+EF59+EG55+EG61,0)","v":0},{"$f":"MAX(EH53+EG59+EH55+EH61,0)","v":0},{"$f":"MAX(EI53+EH59+EI55+EI61,0)","v":0},{"$f":"MAX(EJ53+EI59+EJ55+EJ61,0)","v":0},{"$f":"MAX(EK53+EJ59+EK55+EK61,0)","v":0},{"$f":"MAX(EL53+EK59+EL55+EL61,0)","v":0},{"$f":"MAX(EM53+EL59+EM55+EM61,0)","v":0},{"$f":"MAX(EN53+EM59+EN55+EN61,0)","v":0},{"$f":"MAX(EO53+EN59+EO55+EO61,0)","v":0},{"$f":"MAX(EP53+EO59+EP55+EP61,0)","v":0},{"$f":"MAX(EQ53+EP59+EQ55+EQ61,0)","v":0},{"$f":"MAX(ER53+EQ59+ER55+ER61,0)","v":0},{"$f":"MAX(ES53+ER59+ES55+ES61,0)","v":0},{"$f":"MAX(ET53+ES59+ET55+ET61,0)","v":0},{"$f":"MAX(EU53+ET59+EU55+EU61,0)","v":0},{"$f":"MAX(EV53+EU59+EV55+EV61,0)","v":0},{"$f":"MAX(EW53+EV59+EW55+EW61,0)","v":0},{"$f":"MAX(EX53+EW59+EX55+EX61,0)","v":0},{"$f":"MAX(EY53+EX59+EY55+EY61,0)","v":0},{"$f":"MAX(EZ53+EY59+EZ55+EZ61,0)","v":0},{"$f":"MAX(FA53+EZ59+FA55+FA61,0)","v":0},{"$f":"MAX(FB53+FA59+FB55+FB61,0)","v":0},{"$f":"MAX(FC53+FB59+FC55+FC61,0)","v":0},{"$f":"MAX(FD53+FC59+FD55+FD61,0)","v":0},{"$f":"MAX(FE53+FD59+FE55+FE61,0)","v":0},{"$f":"MAX(FF53+FE59+FF55+FF61,0)","v":0}]
[null,"Максимально возможный объем погашения акционерного займа",null,{"$f":"'Inputs C'!X11","v":0.7},"левередж",null,null,"тыс. руб.",null,null,null,null,{"$f":"-((1-$D$60)*M57-$D$60*M58)/$D$60","v":10084.713166482776},{"$f":"-((1-$D$60)*N57-$D$60*N58)/$D$60","v":15090.963166482776},{"$f":"-((1-$D$60)*O57-$D$60*O58)/$D$60","v":20097.213166482776},25103.463166482772,75667.218679775076,{"$f":"-((1-$D$60)*R57-$D$60*R58)/$D$60","v":112620.29481038768},145671.73964867153,134487.50992354506,{"$f":"-((1-$D$60)*U57-$D$60*U58)/$D$60","v":121130.93018046432},80330.757387540638,16732.165286911539,4.157690065247672E-11,7326.3017400151257,52586.156830040774,37894.089033009142,46167.830523587785,55551.368130671144,63342.523074313234,72015.260294085921,81679.422107326085,92416.438084474488,101516.24097223154,111636.01271888633,122847.03770911614,135240.0912495972,145840.64149440438,157605.56799234042,164028.1903341217,148843.02363828171,113347.01085117082,77757.172307054585,50397.587619791775,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,{"$f":"-((1-$D$60)*AV57-$D$60*AV58)/$D$60","v":-3.7419210587229057E-11},-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,{"$f":"-((1-$D$60)*DB57-$D$60*DB58)/$D$60","v":-3.7419210587229057E-11},-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11,-3.7419210587229057E-11]
[null,"Погашение акционерного займа",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"-MAX(0,MIN(M52,MIN(M56,M60)))*M35","v":0},0,0,0,0,0,0,0,0,0,0,0,-4995.3641947573633,-24643.756660389587,-1933.9852224307579,-1027.5461952299047,-2934.8193301145675,-2391.5847534192835,-1716.7921118262611,-892.11490218076688,-2882.6872491441445,{"$f":"-MAX(0,MIN(AH52,MIN(AH56,AH60)))*AH35","v":-2228.3125433082287},-1471.2296028434457,-587.84360922039468,-2779.0335760024141,-1997.5797552032855,-1137.5813231651291,-15185.166695840002,-35496.012787110863,{"$f":"-MAX(0,MIN(AP52,MIN(AP56,AP60)))*AP35","v":-35589.838544116239},-27359.58468726281,{"$f":"-MAX(0,MIN(AR52,MIN(AR56,AR60)))*AR35","v":-50397.587619791775},{"$f":"-MAX(0,MIN(AS52,MIN(AS56,AS60)))*AS35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MAX(0,MIN(DC52,MIN(DC56,DC60)))*DC35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"СОВОКУПНЫЕ ДЕНЕЖНЫЕ ПОТОКИ"]
[]
[null,"Флаг начала инвестиционной фазы",null,null,null,null,null,null,null,null,null,{"$f":"MATCH(1,M65:FF65,0)","v":5},{"$f":"1*AND(M$13=1,L$13=0)","v":0},{"$f":"1*AND(N$13=1,M$13=0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(BZ$13=1,BY$13=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(EL$13=1,EK$13=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"(-) Вложение средств со стороны инвестора",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M67:FF67)","v":-217648.42136335722},{"$f":"-'S&U'!M71","v":-10084.713166482776},{"$f":"-'S&U'!N71","v":-5006.25},{"$f":"-'S&U'!O71","v":-5006.25},{"$f":"-'S&U'!P71","v":-5006.25},{"$f":"-'S&U'!Q71","v":-50563.755513292301},{"$f":"-'S&U'!R71","v":-36953.076130612608},{"$f":"-'S&U'!S71","v":-56759.219186150644},{"$f":"-'S&U'!T71","v":-4207.1812663559649},{"$f":"-'S&U'!U71","v":-6447.6284523263257},{"$f":"-'S&U'!V71","v":-10389.96053992262},{"$f":"-'S&U'!W71","v":-13208.172268890572},{"$f":"-'S&U'!X71","v":-14015.964839323424},{"$f":"-'S&U'!Y71","v":0},{"$f":"-'S&U'!Z71","v":0},{"$f":"-'S&U'!AA71","v":0},{"$f":"-'S&U'!AB71","v":0},{"$f":"-'S&U'!AC71","v":0},{"$f":"-'S&U'!AD71","v":0},{"$f":"-'S&U'!AE71","v":0},{"$f":"-'S&U'!AF71","v":0},{"$f":"-'S&U'!AG71","v":0},{"$f":"-'S&U'!AH71","v":0},{"$f":"-'S&U'!AI71","v":0},{"$f":"-'S&U'!AJ71","v":0},{"$f":"-'S&U'!AK71","v":0},{"$f":"-'S&U'!AL71","v":0},{"$f":"-'S&U'!AM71","v":0},{"$f":"-'S&U'!AN71","v":0},{"$f":"-'S&U'!AO71","v":0},{"$f":"-'S&U'!AP71","v":0},{"$f":"-'S&U'!AQ71","v":0},{"$f":"-'S&U'!AR71","v":0},{"$f":"-'S&U'!AS71","v":0},{"$f":"-'S&U'!AT71","v":0},{"$f":"-'S&U'!AU71","v":0},{"$f":"-'S&U'!AV71","v":0},{"$f":"-'S&U'!AW71","v":0},{"$f":"-'S&U'!AX71","v":0},{"$f":"-'S&U'!AY71","v":0},{"$f":"-'S&U'!AZ71","v":0},{"$f":"-'S&U'!BA71","v":0},{"$f":"-'S&U'!BB71","v":0},{"$f":"-'S&U'!BC71","v":0},{"$f":"-'S&U'!BD71","v":0},{"$f":"-'S&U'!BE71","v":0},{"$f":"-'S&U'!BF71","v":0},{"$f":"-'S&U'!BG71","v":0},{"$f":"-'S&U'!BH71","v":0},{"$f":"-'S&U'!BI71","v":0},{"$f":"-'S&U'!BJ71","v":0},{"$f":"-'S&U'!BK71","v":0},{"$f":"-'S&U'!BL71","v":0},{"$f":"-'S&U'!BM71","v":0},{"$f":"-'S&U'!BN71","v":0},{"$f":"-'S&U'!BO71","v":0},{"$f":"-'S&U'!BP71","v":0},{"$f":"-'S&U'!BQ71","v":0},{"$f":"-'S&U'!BR71","v":0},{"$f":"-'S&U'!BS71","v":0},{"$f":"-'S&U'!BT71","v":0},{"$f":"-'S&U'!BU71","v":0},{"$f":"-'S&U'!BV71","v":0},{"$f":"-'S&U'!BW71","v":0},{"$f":"-'S&U'!BX71","v":0},{"$f":"-'S&U'!BY71","v":0},{"$f":"-'S&U'!BZ71","v":0},{"$f":"-'S&U'!CA71","v":0},{"$f":"-'S&U'!CB71","v":0},{"$f":"-'S&U'!CC71","v":0},{"$f":"-'S&U'!CD71","v":0},{"$f":"-'S&U'!CE71","v":0},{"$f":"-'S&U'!CF71","v":0},{"$f":"-'S&U'!CG71","v":0},{"$f":"-'S&U'!CH71","v":0},{"$f":"-'S&U'!CI71","v":0},{"$f":"-'S&U'!CJ71","v":0},{"$f":"-'S&U'!CK71","v":0},{"$f":"-'S&U'!CL71","v":0},{"$f":"-'S&U'!CM71","v":0},{"$f":"-'S&U'!CN71","v":0},{"$f":"-'S&U'!CO71","v":0},{"$f":"-'S&U'!CP71","v":0},{"$f":"-'S&U'!CQ71","v":0},{"$f":"-'S&U'!CR71","v":0},{"$f":"-'S&U'!CS71","v":0},{"$f":"-'S&U'!CT71","v":0},{"$f":"-'S&U'!CU71","v":0},{"$f":"-'S&U'!CV71","v":0},{"$f":"-'S&U'!CW71","v":0},{"$f":"-'S&U'!CX71","v":0},{"$f":"-'S&U'!CY71","v":0},{"$f":"-'S&U'!CZ71","v":0},{"$f":"-'S&U'!DA71","v":0},{"$f":"-'S&U'!DB71","v":0},{"$f":"-'S&U'!DC71","v":0},{"$f":"-'S&U'!DD71","v":0},{"$f":"-'S&U'!DE71","v":0},{"$f":"-'S&U'!DF71","v":0},{"$f":"-'S&U'!DG71","v":0},{"$f":"-'S&U'!DH71","v":0},{"$f":"-'S&U'!DI71","v":0},{"$f":"-'S&U'!DJ71","v":0},{"$f":"-'S&U'!DK71","v":0},{"$f":"-'S&U'!DL71","v":0},{"$f":"-'S&U'!DM71","v":0},{"$f":"-'S&U'!DN71","v":0},{"$f":"-'S&U'!DO71","v":0},{"$f":"-'S&U'!DP71","v":0},{"$f":"-'S&U'!DQ71","v":0},{"$f":"-'S&U'!DR71","v":0},{"$f":"-'S&U'!DS71","v":0},{"$f":"-'S&U'!DT71","v":0},{"$f":"-'S&U'!DU71","v":0},{"$f":"-'S&U'!DV71","v":0},{"$f":"-'S&U'!DW71","v":0},{"$f":"-'S&U'!DX71","v":0},{"$f":"-'S&U'!DY71","v":0},{"$f":"-'S&U'!DZ71","v":0},{"$f":"-'S&U'!EA71","v":0},{"$f":"-'S&U'!EB71","v":0},{"$f":"-'S&U'!EC71","v":0},{"$f":"-'S&U'!ED71","v":0},{"$f":"-'S&U'!EE71","v":0},{"$f":"-'S&U'!EF71","v":0},{"$f":"-'S&U'!EG71","v":0},{"$f":"-'S&U'!EH71","v":0},{"$f":"-'S&U'!EI71","v":0},{"$f":"-'S&U'!EJ71","v":0},{"$f":"-'S&U'!EK71","v":0},{"$f":"-'S&U'!EL71","v":0},{"$f":"-'S&U'!EM71","v":0},{"$f":"-'S&U'!EN71","v":0},{"$f":"-'S&U'!EO71","v":0},{"$f":"-'S&U'!EP71","v":0},{"$f":"-'S&U'!EQ71","v":0},{"$f":"-'S&U'!ER71","v":0},{"$f":"-'S&U'!ES71","v":0},{"$f":"-'S&U'!ET71","v":0},{"$f":"-'S&U'!EU71","v":0},{"$f":"-'S&U'!EV71","v":0},{"$f":"-'S&U'!EW71","v":0},{"$f":"-'S&U'!EX71","v":0},{"$f":"-'S&U'!EY71","v":0},{"$f":"-'S&U'!EZ71","v":0},{"$f":"-'S&U'!FA71","v":0},{"$f":"-'S&U'!FB71","v":0},{"$f":"-'S&U'!FC71","v":0},{"$f":"-'S&U'!FD71","v":0},{"$f":"-'S&U'!FE71","v":0},{"$f":"-'S&U'!FF71","v":0}]
[null,"(+) Погашение акционерного займа",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M68:FF68)","v":217648.42136335719},{"$f":"-M46","v":0},0,0,0,0,0,0,0,0,0,0,0,4995.3641947573633,24643.756660389587,1933.9852224307579,1027.5461952299047,2934.8193301145675,2391.5847534192835,1716.7921118262611,892.11490218076688,2882.6872491441445,2228.3125433082287,1471.2296028434457,587.84360922039468,2779.0335760024141,1997.5797552032855,1137.5813231651291,15185.166695840002,35496.012787110863,35589.838544116239,27359.58468726281,50397.587619791775,{"$f":"-AS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EK46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(+) Проценты по акционерному займу",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M69:FF69)","v":86580.376168535207},{"$f":"-M45","v":0},0,0,0,0,0,0,0,0,0,0,0,1209.0788800711889,1529.9975372318695,4781.2119049766952,5636.1480358418594,3714.2467123808583,4289.3995985215988,4983.3064607406113,5793.6721167297055,3773.6582251727541,4456.3879690917738,5229.4659234476139,6100.3583683016886,3888.9761865842697,4695.2325204588997,5560.8121597300387,6461.7972232037937,3619.1565865125003,3619.1565865125003,3619.1565865125003,3619.1565865125003,{"$f":"-AS45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DE45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EK45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(+) Выплата дивидендов",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M70:FF70)","v":0},{"$f":"-M48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DE48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EK48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Чистый денежный поток для инвестора",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M71:FF71)","v":86580.376168535237},{"$f":"SUM(M67:M70)","v":-10084.713166482776},-5006.25,-5006.25,-5006.25,-50563.755513292301,-36953.076130612608,-56759.219186150644,-4207.1812663559649,-6447.6284523263257,-10389.96053992262,-13208.172268890572,-14015.964839323424,6204.4430748285522,26173.754197621456,6715.1971274074531,6663.6942310717641,6649.0660424954258,6680.9843519408823,6700.0985725668725,6685.7870189104724,6656.3454743168986,6684.7005124000025,6700.6955262910597,6688.2019775220833,6668.0097625866838,6692.8122756621851,{"$f":"SUM(AM67:AM70)","v":6698.3934828951678},21646.963919043796,39115.169373623365,39208.99513062874,30978.741273775311,54016.744206304276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY67:BY70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK67:EK70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Чистый денежный поток для инвестора, накопительно",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"L72+M71","v":-10084.713166482776},-15090.963166482776,-20097.213166482776,-25103.463166482776,-75667.218679775076,-112620.29481038768,-169379.51399653833,-173586.6952628943,-180034.32371522061,-190424.28425514323,-203632.4565240338,-217648.42136335722,-211443.97828852868,-185270.22409090723,-178555.02696349978,-171891.33273242801,-165242.26668993258,-158561.2823379917,-151861.18376542482,-145175.39674651437,-138519.05127219745,-131834.35075979744,-125133.65523350638,-118445.45325598429,-111777.44349339762,-105084.63121773543,-98386.237734840252,-76739.273815796449,-37624.104442173084,1584.8906884556563,32563.631962230967,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,{"$f":"BX72+BY71","v":86580.376168535237},86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,{"$f":"EJ72+EK71","v":86580.376168535237},86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237,86580.376168535237]
[null,"Флаг окупаемости проекта для инвестора",null,{"$f":"IFERROR(L73/periods_in_year,\"не достиг.\")","v":7.5},"лет",null,null,"флаг",null,null,null,{"$f":"MATCH(1,M73:FF73,0)","v":30},{"$f":"1*AND(M72>0,L72<=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(BY72>0,BX72<=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(EK72>0,EJ72<=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRR инвестора",null,{"$f":"(1+IRR(M71:FF71))^periods_in_year-1","v":7.30599041082165E-2},null,null,null,"% годовых"]
[null,"Целевой IRR инвестора",null,{"$f":"IRR_equity_req","v":0.1}]
[null,"Проверка: достигнута целевая доходность инвестора",null,{"$f":"IFERROR((IRR_equity-D75)>0,FALSE())","v":false}]
[]
[null,"Ставка дисконтирования денежных потоков инвестора, % за период",null,{"$f":"(1+D75)^(1/periods_in_year)-1","v":2.4113689084445111E-2},null,null,null,"%",null,null,null,null,{"$f":"$D$78","v":2.4113689084445111E-2},2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,{"$f":"$D$78","v":2.4113689084445111E-2},2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,{"$f":"$D$78","v":2.4113689084445111E-2},2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2]
[null,"Коэффициент дисконтирования за период",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"1/(1+M78)","v":0.97645408967631053},0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,{"$f":"1/(1+BY78)","v":0.97645408967631053},0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,{"$f":"1/(1+EK78)","v":0.97645408967631053},0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053]
[null,"Коэффициент дисконтирования накопительно",null,null,null,null,null,"коэф",null,null,null,1,{"$f":"L80*M79","v":0.97645408967631053},0.95346258924559224,0.93101244462222277,0.90909090909090895,0.88768553606937306,0.86678417204144742,0.84637494965656612,0.82644628099173545,0.80698685097215739,0.78798561094677044,0.76943177241506011,0.75131480090157765,0.73362440997468847,0.71635055540615489,0.69948342946823638,0.68301345536507052,0.66693128179517125,0.65122777764195883,0.63589402678930573,0.62092132305915493,0.60630116526833744,0.59202525240178072,0.57808547889936879,0.56447393005377722,0.55118287751667039,0.53820477491070973,0.52553225354488065,0.51315811823070645,0.501075343196973,0.48927706810064514,0.47775659413170962,0.46650738020973309,0.45552303926997539,0.44479733463695009,0.43432417648337235,0.42409761837248461,0.41411185388179583,0.40436121330631825,0.39484016043942943,0.38554328942953148,0.3764653217107235,0.36760110300574389,0.35894560039948131,0.35049389948139226,0.34224120155520316,0.33418282091431262,0.32631418218134661,0.31863081771035656,0.31112836505018465,0.30380256446755688,0.29664925652849689,0.28966437973668774,0.28284396822744057,0.27618414951596076,0.26968114229863349,0.26333125430607973,0.25713088020676411,0.25107649955996431,0.24516467481693952,0.23939204936916336,0.2337553456425128,0.22825136323633116,0.22287697710630863,0.2176291357901485,{"$f":"BX80*BY79","v":0.21250485967501162},0.20750123930575559,0.20261543373300783,0.197844668900135,0.19318623606819238,0.18863749027795962,0.18419584884818893,0.17985878990921361,0.17562385097108396,0.17148862752541782,0.16745077168017175,0.16350799082655781,0.15965804633734904,0.15589875229583436,0.15222797425470155,0.14864362802414344,0.1451436784884991,0.14172613845075849,0.13838906750427413,0.13513057093103947,0.13194879862590825,0.12884194404614405,0.12580824318570372,0.12284597357367222,0.11995345329628021,0.11712904004194913,0.11437113016882156,0.11167815779424747,0.10904859390570928,0.10648094549268103,0.10397375469892869,0.10152559799477043,9.913508536882662E-2,9.6800859538800924E-2,9.4521595180844256E-2,9.229599817706402E-2,9.0122804880751459E-2,8.8000781398909919E-2,8.5928722891676593E-2,8.3905452888240015E-2,8.1929822618864959E-2,8.0000710362645375E-2,7.811702081061507E-2,7.6277684443854549E-2,7.4481656926240869E-2,7.2727918511495793E-2,7.1015473464195511E-2,6.9343349494413217E-2,6.7710597205673503E-2,6.6116289555905261E-2,6.4559521331086833E-2,6.3039408631284752E-2,6.1555088368794107E-2,6.0105717778095702E-2,5.8690473937351675E-2,5.7308553301167957E-2,5.5959171244358279E-2,5.4641561616450639E-2,5.3354976306683337E-2,5.2098684819243596E-2,5.0871973858507523E-2,4.967414692404603E-2,4.8504523915166665E-2,4.73624407447669E-2,{"$f":"EJ80*EK79","v":4.6247248962279559E-2},4.5158315385496382E-2,4.40950217410606E-2,4.305676431342445E-2,4.2042953602072324E-2,4.1053013986814893E-2,4.0086383400964182E-2,3.9142513012204047E-2,3.8220866910974843E-2,3.732092180619536E-2,3.6442166728149261E-2,3.5584102738367318E-2,3.4746242646340769E-2,3.3928110732904873E-2,3.3129242480135691E-2,3.2349184307606652E-2,3.158749331485524E-2,3.0843737029913519E-2,3.0117493163759716E-2,2.94083493705515E-2,2.8715903013504764E-2,2.8039760936285019E-2]
[null,"Дисконтированный чистый денежный поток инвестора",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M81:FF81)","v":-20269.283908739213},{"$f":"M71*M80","v":-9847.2594146246411},-4773.2720874107463,-4660.8810508900024,-4551.1363636363631,-44884.714418497591,-32030.341498257621,-48039.581281224251,-3477.0093110379871,-5203.1513809813068,-8187.1394037637629,-10162.787399215918,-10530.40183269979,4551.7308899926384,18749.583356530307,4697.1691162342149,4551.3928222606119,4434.4701384622213,4350.8425919751635,4260.552661194828,4151.347721473614,4035.7500175069599,3957.5115080839246,3873.5747822748253,3775.3156552453347,3675.2928082517788,3602.1035243424012,{"$f":"AM71*AM80","v":3520.2218221962394},11108.315270104513,19599.646918096056,19184.062180686502,14800.297921446312,25199.209827142287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY71*BY80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK71*EK80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Дисконтированный чистый денежный поток инвестора, накопительно",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"M81+L82","v":-9847.2594146246411},-14620.531502035388,-19281.412552925391,-23832.548916561755,-68717.263335059339,-100747.60483331696,-148787.1861145412,-152264.19542557918,-157467.3468065605,-165654.48621032425,-175817.27360954016,-186347.67544223997,-181795.94455224733,-163046.36119571701,-158349.1920794828,-153797.79925722218,-149363.32911875995,-145012.48652678478,-140751.93386558996,-136600.58614411636,-132564.83612660939,-128607.32461852545,-124733.74983625063,-120958.4341810053,-117283.14137275353,-113681.03784841113,{"$f":"AM81+AL82","v":-110160.81602621489},-99052.50075611037,-79452.853838014315,-60268.791657327813,-45468.4937358815,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,{"$f":"BY81+BX82","v":-20269.283908739213},-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,{"$f":"EK81+EJ82","v":-20269.283908739213},-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213,-20269.283908739213]
[null,"Флаг дисконтированной окупаемости проекта для инвестора",null,{"$f":"IFERROR(L83/periods_in_year,\"не достиг.\")","v":"не достиг."},"лет",null,null,"флаг",null,null,null,{"$f":"MATCH(1,M83:FF83,0)","v":{"$error":"#N/A"}},{"$f":"1*AND(M82>0,L82<=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(BY82>0,BX82<=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(EK82>0,EJ82<=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPV инвестора",null,{"$f":"L81","v":-20269.283908739213},null,null,null,"тыс. руб."]
[]
[]
[null,"АКЦИОНЕРНЫЙ ЗАЙМ"]
[]
[null,"Баланс акционерного займа на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"L93","v":0},10084.713166482776,15090.963166482776,20097.213166482776,25103.463166482776,75667.218679775076,112620.29481038768,169379.51399653833,173586.6952628943,180034.32371522061,190424.28425514323,203632.4565240338,217648.42136335722,212653.05716859986,188009.30050821026,186075.31528577951,185047.76909054961,182112.94976043503,179721.36500701576,178004.57289518949,177112.45799300872,174229.77074386459,172001.45820055637,170530.22859771294,169942.38498849253,167163.35141249013,165165.77165728685,164028.19033412173,148843.02363828174,113347.01085117087,77757.172307054629,50397.587619791819,{"$f":"AR93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(+) Выборка акционерного займа",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M90:FF90)","v":217648.42136335722},{"$f":"'S&U'!M46","v":10084.713166482776},{"$f":"'S&U'!N46","v":5006.25},{"$f":"'S&U'!O46","v":5006.25},{"$f":"'S&U'!P46","v":5006.25},{"$f":"'S&U'!Q46","v":50563.755513292301},{"$f":"'S&U'!R46","v":36953.076130612608},{"$f":"'S&U'!S46","v":56759.219186150644},{"$f":"'S&U'!T46","v":4207.1812663559649},{"$f":"'S&U'!U46","v":6447.6284523263257},{"$f":"'S&U'!V46","v":10389.96053992262},{"$f":"'S&U'!W46","v":13208.172268890572},{"$f":"'S&U'!X46","v":14015.964839323424},{"$f":"'S&U'!Y46","v":0},{"$f":"'S&U'!Z46","v":0},{"$f":"'S&U'!AA46","v":0},{"$f":"'S&U'!AB46","v":0},{"$f":"'S&U'!AC46","v":0},{"$f":"'S&U'!AD46","v":0},{"$f":"'S&U'!AE46","v":0},{"$f":"'S&U'!AF46","v":0},{"$f":"'S&U'!AG46","v":0},{"$f":"'S&U'!AH46","v":0},{"$f":"'S&U'!AI46","v":0},{"$f":"'S&U'!AJ46","v":0},{"$f":"'S&U'!AK46","v":0},{"$f":"'S&U'!AL46","v":0},{"$f":"'S&U'!AM46","v":0},{"$f":"'S&U'!AN46","v":0},{"$f":"'S&U'!AO46","v":0},{"$f":"'S&U'!AP46","v":0},{"$f":"'S&U'!AQ46","v":0},{"$f":"'S&U'!AR46","v":0},{"$f":"'S&U'!AS46","v":0},{"$f":"'S&U'!AT46","v":0},{"$f":"'S&U'!AU46","v":0},{"$f":"'S&U'!AV46","v":0},{"$f":"'S&U'!AW46","v":0},{"$f":"'S&U'!AX46","v":0},{"$f":"'S&U'!AY46","v":0},{"$f":"'S&U'!AZ46","v":0},{"$f":"'S&U'!BA46","v":0},{"$f":"'S&U'!BB46","v":0},{"$f":"'S&U'!BC46","v":0},{"$f":"'S&U'!BD46","v":0},{"$f":"'S&U'!BE46","v":0},{"$f":"'S&U'!BF46","v":0},{"$f":"'S&U'!BG46","v":0},{"$f":"'S&U'!BH46","v":0},{"$f":"'S&U'!BI46","v":0},{"$f":"'S&U'!BJ46","v":0},{"$f":"'S&U'!BK46","v":0},{"$f":"'S&U'!BL46","v":0},{"$f":"'S&U'!BM46","v":0},{"$f":"'S&U'!BN46","v":0},{"$f":"'S&U'!BO46","v":0},{"$f":"'S&U'!BP46","v":0},{"$f":"'S&U'!BQ46","v":0},{"$f":"'S&U'!BR46","v":0},{"$f":"'S&U'!BS46","v":0},{"$f":"'S&U'!BT46","v":0},{"$f":"'S&U'!BU46","v":0},{"$f":"'S&U'!BV46","v":0},{"$f":"'S&U'!BW46","v":0},{"$f":"'S&U'!BX46","v":0},{"$f":"'S&U'!BY46","v":0},{"$f":"'S&U'!BZ46","v":0},{"$f":"'S&U'!CA46","v":0},{"$f":"'S&U'!CB46","v":0},{"$f":"'S&U'!CC46","v":0},{"$f":"'S&U'!CD46","v":0},{"$f":"'S&U'!CE46","v":0},{"$f":"'S&U'!CF46","v":0},{"$f":"'S&U'!CG46","v":0},{"$f":"'S&U'!CH46","v":0},{"$f":"'S&U'!CI46","v":0},{"$f":"'S&U'!CJ46","v":0},{"$f":"'S&U'!CK46","v":0},{"$f":"'S&U'!CL46","v":0},{"$f":"'S&U'!CM46","v":0},{"$f":"'S&U'!CN46","v":0},{"$f":"'S&U'!CO46","v":0},{"$f":"'S&U'!CP46","v":0},{"$f":"'S&U'!CQ46","v":0},{"$f":"'S&U'!CR46","v":0},{"$f":"'S&U'!CS46","v":0},{"$f":"'S&U'!CT46","v":0},{"$f":"'S&U'!CU46","v":0},{"$f":"'S&U'!CV46","v":0},{"$f":"'S&U'!CW46","v":0},{"$f":"'S&U'!CX46","v":0},{"$f":"'S&U'!CY46","v":0},{"$f":"'S&U'!CZ46","v":0},{"$f":"'S&U'!DA46","v":0},{"$f":"'S&U'!DB46","v":0},{"$f":"'S&U'!DC46","v":0},{"$f":"'S&U'!DD46","v":0},{"$f":"'S&U'!DE46","v":0},{"$f":"'S&U'!DF46","v":0},{"$f":"'S&U'!DG46","v":0},{"$f":"'S&U'!DH46","v":0},{"$f":"'S&U'!DI46","v":0},{"$f":"'S&U'!DJ46","v":0},{"$f":"'S&U'!DK46","v":0},{"$f":"'S&U'!DL46","v":0},{"$f":"'S&U'!DM46","v":0},{"$f":"'S&U'!DN46","v":0},{"$f":"'S&U'!DO46","v":0},{"$f":"'S&U'!DP46","v":0},{"$f":"'S&U'!DQ46","v":0},{"$f":"'S&U'!DR46","v":0},{"$f":"'S&U'!DS46","v":0},{"$f":"'S&U'!DT46","v":0},{"$f":"'S&U'!DU46","v":0},{"$f":"'S&U'!DV46","v":0},{"$f":"'S&U'!DW46","v":0},{"$f":"'S&U'!DX46","v":0},{"$f":"'S&U'!DY46","v":0},{"$f":"'S&U'!DZ46","v":0},{"$f":"'S&U'!EA46","v":0},{"$f":"'S&U'!EB46","v":0},{"$f":"'S&U'!EC46","v":0},{"$f":"'S&U'!ED46","v":0},{"$f":"'S&U'!EE46","v":0},{"$f":"'S&U'!EF46","v":0},{"$f":"'S&U'!EG46","v":0},{"$f":"'S&U'!EH46","v":0},{"$f":"'S&U'!EI46","v":0},{"$f":"'S&U'!EJ46","v":0},{"$f":"'S&U'!EK46","v":0},{"$f":"'S&U'!EL46","v":0},{"$f":"'S&U'!EM46","v":0},{"$f":"'S&U'!EN46","v":0},{"$f":"'S&U'!EO46","v":0},{"$f":"'S&U'!EP46","v":0},{"$f":"'S&U'!EQ46","v":0},{"$f":"'S&U'!ER46","v":0},{"$f":"'S&U'!ES46","v":0},{"$f":"'S&U'!ET46","v":0},{"$f":"'S&U'!EU46","v":0},{"$f":"'S&U'!EV46","v":0},{"$f":"'S&U'!EW46","v":0},{"$f":"'S&U'!EX46","v":0},{"$f":"'S&U'!EY46","v":0},{"$f":"'S&U'!EZ46","v":0},{"$f":"'S&U'!FA46","v":0},{"$f":"'S&U'!FB46","v":0},{"$f":"'S&U'!FC46","v":0},{"$f":"'S&U'!FD46","v":0},{"$f":"'S&U'!FE46","v":0},{"$f":"'S&U'!FF46","v":0}]
[null,"(+) Капитализация процентов",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M91:FF91)","v":0},{"$f":"-M107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DE107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EK107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Погашение акционерного займа",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M92:FF92)","v":-217648.42136335719},{"$f":"M46","v":0},0,0,0,0,0,0,0,0,0,0,0,-4995.3641947573633,-24643.756660389587,-1933.9852224307579,-1027.5461952299047,-2934.8193301145675,-2391.5847534192835,-1716.7921118262611,-892.11490218076688,-2882.6872491441445,-2228.3125433082287,-1471.2296028434457,-587.84360922039468,-2779.0335760024141,-1997.5797552032855,-1137.5813231651291,-15185.166695840002,-35496.012787110863,-35589.838544116239,-27359.58468726281,-50397.587619791775,{"$f":"AS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс акционерного займа на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"SUM(M89:M92)","v":10084.713166482776},15090.963166482776,20097.213166482776,25103.463166482776,75667.218679775076,112620.29481038768,169379.51399653833,173586.6952628943,180034.32371522061,190424.28425514323,203632.4565240338,217648.42136335722,212653.05716859986,188009.30050821026,186075.31528577951,185047.76909054961,182112.94976043503,179721.36500701576,178004.57289518949,177112.45799300872,174229.77074386459,172001.45820055637,170530.22859771294,169942.38498849253,167163.35141249013,165165.77165728685,164028.19033412173,148843.02363828174,113347.01085117087,77757.172307054629,50397.587619791819,0,{"$f":"SUM(AS89:AS92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY89:BY92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE89:DE92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK89:EK92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Флаг начисления процентов по акционерному займу",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"1*(CashFlow!M16<4)","v":1},{"$f":"1*(CashFlow!N16<4)","v":1},{"$f":"1*(CashFlow!O16<4)","v":1},{"$f":"1*(CashFlow!P16<4)","v":1},{"$f":"1*(CashFlow!Q16<4)","v":1},{"$f":"1*(CashFlow!R16<4)","v":1},{"$f":"1*(CashFlow!S16<4)","v":1},{"$f":"1*(CashFlow!T16<4)","v":1},{"$f":"1*(CashFlow!U16<4)","v":1},{"$f":"1*(CashFlow!V16<4)","v":1},{"$f":"1*(CashFlow!W16<4)","v":1},{"$f":"1*(CashFlow!X16<4)","v":1},{"$f":"1*(CashFlow!Y16<4)","v":1},{"$f":"1*(CashFlow!Z16<4)","v":1},{"$f":"1*(CashFlow!AA16<4)","v":1},{"$f":"1*(CashFlow!AB16<4)","v":1},{"$f":"1*(CashFlow!AC16<4)","v":1},{"$f":"1*(CashFlow!AD16<4)","v":1},{"$f":"1*(CashFlow!AE16<4)","v":1},{"$f":"1*(CashFlow!AF16<4)","v":1},{"$f":"1*(CashFlow!AG16<4)","v":1},{"$f":"1*(CashFlow!AH16<4)","v":1},{"$f":"1*(CashFlow!AI16<4)","v":1},{"$f":"1*(CashFlow!AJ16<4)","v":1},{"$f":"1*(CashFlow!AK16<4)","v":1},{"$f":"1*(CashFlow!AL16<4)","v":1},{"$f":"1*(CashFlow!AM16<4)","v":1},{"$f":"1*(CashFlow!AN16<4)","v":1},{"$f":"1*(CashFlow!AO16<4)","v":1},{"$f":"1*(CashFlow!AP16<4)","v":1},{"$f":"1*(CashFlow!AQ16<4)","v":1},{"$f":"1*(CashFlow!AR16<4)","v":1},{"$f":"1*(CashFlow!AS16<4)","v":0},{"$f":"1*(CashFlow!AT16<4)","v":0},{"$f":"1*(CashFlow!AU16<4)","v":0},{"$f":"1*(CashFlow!AV16<4)","v":0},{"$f":"1*(CashFlow!AW16<4)","v":0},{"$f":"1*(CashFlow!AX16<4)","v":0},{"$f":"1*(CashFlow!AY16<4)","v":0},{"$f":"1*(CashFlow!AZ16<4)","v":0},{"$f":"1*(CashFlow!BA16<4)","v":0},{"$f":"1*(CashFlow!BB16<4)","v":0},{"$f":"1*(CashFlow!BC16<4)","v":0},{"$f":"1*(CashFlow!BD16<4)","v":0},{"$f":"1*(CashFlow!BE16<4)","v":0},{"$f":"1*(CashFlow!BF16<4)","v":0},{"$f":"1*(CashFlow!BG16<4)","v":0},{"$f":"1*(CashFlow!BH16<4)","v":0},{"$f":"1*(CashFlow!BI16<4)","v":0},{"$f":"1*(CashFlow!BJ16<4)","v":0},{"$f":"1*(CashFlow!BK16<4)","v":0},{"$f":"1*(CashFlow!BL16<4)","v":0},{"$f":"1*(CashFlow!BM16<4)","v":0},{"$f":"1*(CashFlow!BN16<4)","v":0},{"$f":"1*(CashFlow!BO16<4)","v":0},{"$f":"1*(CashFlow!BP16<4)","v":0},{"$f":"1*(CashFlow!BQ16<4)","v":0},{"$f":"1*(CashFlow!BR16<4)","v":0},{"$f":"1*(CashFlow!BS16<4)","v":0},{"$f":"1*(CashFlow!BT16<4)","v":0},{"$f":"1*(CashFlow!BU16<4)","v":0},{"$f":"1*(CashFlow!BV16<4)","v":0},{"$f":"1*(CashFlow!BW16<4)","v":0},{"$f":"1*(CashFlow!BX16<4)","v":0},{"$f":"1*(CashFlow!BY16<4)","v":0},{"$f":"1*(CashFlow!BZ16<4)","v":0},{"$f":"1*(CashFlow!CA16<4)","v":0},{"$f":"1*(CashFlow!CB16<4)","v":0},{"$f":"1*(CashFlow!CC16<4)","v":0},{"$f":"1*(CashFlow!CD16<4)","v":0},{"$f":"1*(CashFlow!CE16<4)","v":0},{"$f":"1*(CashFlow!CF16<4)","v":0},{"$f":"1*(CashFlow!CG16<4)","v":0},{"$f":"1*(CashFlow!CH16<4)","v":0},{"$f":"1*(CashFlow!CI16<4)","v":0},{"$f":"1*(CashFlow!CJ16<4)","v":0},{"$f":"1*(CashFlow!CK16<4)","v":0},{"$f":"1*(CashFlow!CL16<4)","v":0},{"$f":"1*(CashFlow!CM16<4)","v":0},{"$f":"1*(CashFlow!CN16<4)","v":0},{"$f":"1*(CashFlow!CO16<4)","v":0},{"$f":"1*(CashFlow!CP16<4)","v":0},{"$f":"1*(CashFlow!CQ16<4)","v":0},{"$f":"1*(CashFlow!CR16<4)","v":0},{"$f":"1*(CashFlow!CS16<4)","v":0},{"$f":"1*(CashFlow!CT16<4)","v":0},{"$f":"1*(CashFlow!CU16<4)","v":0},{"$f":"1*(CashFlow!CV16<4)","v":0},{"$f":"1*(CashFlow!CW16<4)","v":0},{"$f":"1*(CashFlow!CX16<4)","v":0},{"$f":"1*(CashFlow!CY16<4)","v":0},{"$f":"1*(CashFlow!CZ16<4)","v":0},{"$f":"1*(CashFlow!DA16<4)","v":0},{"$f":"1*(CashFlow!DB16<4)","v":0},{"$f":"1*(CashFlow!DC16<4)","v":0},{"$f":"1*(CashFlow!DD16<4)","v":0},{"$f":"1*(CashFlow!DE16<4)","v":0},{"$f":"1*(CashFlow!DF16<4)","v":0},{"$f":"1*(CashFlow!DG16<4)","v":0},{"$f":"1*(CashFlow!DH16<4)","v":0},{"$f":"1*(CashFlow!DI16<4)","v":0},{"$f":"1*(CashFlow!DJ16<4)","v":0},{"$f":"1*(CashFlow!DK16<4)","v":0},{"$f":"1*(CashFlow!DL16<4)","v":0},{"$f":"1*(CashFlow!DM16<4)","v":0},{"$f":"1*(CashFlow!DN16<4)","v":0},{"$f":"1*(CashFlow!DO16<4)","v":0},{"$f":"1*(CashFlow!DP16<4)","v":0},{"$f":"1*(CashFlow!DQ16<4)","v":0},{"$f":"1*(CashFlow!DR16<4)","v":0},{"$f":"1*(CashFlow!DS16<4)","v":0},{"$f":"1*(CashFlow!DT16<4)","v":0},{"$f":"1*(CashFlow!DU16<4)","v":0},{"$f":"1*(CashFlow!DV16<4)","v":0},{"$f":"1*(CashFlow!DW16<4)","v":0},{"$f":"1*(CashFlow!DX16<4)","v":0},{"$f":"1*(CashFlow!DY16<4)","v":0},{"$f":"1*(CashFlow!DZ16<4)","v":0},{"$f":"1*(CashFlow!EA16<4)","v":0},{"$f":"1*(CashFlow!EB16<4)","v":0},{"$f":"1*(CashFlow!EC16<4)","v":0},{"$f":"1*(CashFlow!ED16<4)","v":0},{"$f":"1*(CashFlow!EE16<4)","v":0},{"$f":"1*(CashFlow!EF16<4)","v":0},{"$f":"1*(CashFlow!EG16<4)","v":0},{"$f":"1*(CashFlow!EH16<4)","v":0},{"$f":"1*(CashFlow!EI16<4)","v":0},{"$f":"1*(CashFlow!EJ16<4)","v":0},{"$f":"1*(CashFlow!EK16<4)","v":0},{"$f":"1*(CashFlow!EL16<4)","v":0},{"$f":"1*(CashFlow!EM16<4)","v":0},{"$f":"1*(CashFlow!EN16<4)","v":0},{"$f":"1*(CashFlow!EO16<4)","v":0},{"$f":"1*(CashFlow!EP16<4)","v":0},{"$f":"1*(CashFlow!EQ16<4)","v":0},{"$f":"1*(CashFlow!ER16<4)","v":0},{"$f":"1*(CashFlow!ES16<4)","v":0},{"$f":"1*(CashFlow!ET16<4)","v":0},{"$f":"1*(CashFlow!EU16<4)","v":0},{"$f":"1*(CashFlow!EV16<4)","v":0},{"$f":"1*(CashFlow!EW16<4)","v":0},{"$f":"1*(CashFlow!EX16<4)","v":0},{"$f":"1*(CashFlow!EY16<4)","v":0},{"$f":"1*(CashFlow!EZ16<4)","v":0},{"$f":"1*(CashFlow!FA16<4)","v":0},{"$f":"1*(CashFlow!FB16<4)","v":0},{"$f":"1*(CashFlow!FC16<4)","v":0},{"$f":"1*(CashFlow!FD16<4)","v":0},{"$f":"1*(CashFlow!FE16<4)","v":0},{"$f":"1*(CashFlow!FF16<4)","v":0}]
[null,"Процентная ставка по акционерному займу, за период",null,{"$f":"'Inputs C'!$X$44","v":0.1},null,null,null,"% за период",null,null,null,null,{"$f":"(1+$D$96)^(1/periods_in_year)-1","v":2.4113689084445111E-2},2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,{"$f":"(1+$D$96)^(1/periods_in_year)-1","v":2.4113689084445111E-2},2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,{"$f":"(1+$D$96)^(1/periods_in_year)-1","v":2.4113689084445111E-2},2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,{"$f":"(1+$D$96)^(1/periods_in_year)-1","v":2.4113689084445111E-2},2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,{"$f":"(1+$D$96)^(1/periods_in_year)-1","v":2.4113689084445111E-2},2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2]
[null,"Начисление процентов - copy",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M97:FF97)","v":107438.83829803455},{"$f":"AVERAGE(M89,M93)*M96*M95","v":121.5898189011878},{"$f":"AVERAGE(N89,N93)*N96*N95","v":303.53921579187727},424.25837177088061,544.97752774988396,1214.9764454340996,2270.1532793925248,3400.0278557215902,4135.090268276349,{"$f":"AVERAGE(U89,U93)*U96*U95","v":4263.553652681464},4466.5618456268467,4751.0808643894288,5079.3180532993174,{"$f":"AVERAGE(Y89,Y93)*Y96*Y95","v":5188.0780329483232},4830.7237604296697,4510.2800582651871,4474.5733343555448,4426.7997091970046,4362.5800831927772,4313.0460220076484,4281.5908357146509,4236.0786329984794,4174.4561030455498,4129.8512985119987,4105.0253728930902,4064.4314580781033,4006.8405737054486,3969.0404239687341,3772.239588601718,3161.1844863593001,2304.1134277071505,1545.1420177838406,607.63587923487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AVERAGE(BL89,BL93)*BL96*BL95","v":0},{"$f":"AVERAGE(BM89,BM93)*BM96*BM95","v":0},{"$f":"AVERAGE(BN89,BN93)*BN96*BN95","v":0},{"$f":"AVERAGE(BO89,BO93)*BO96*BO95","v":0},{"$f":"AVERAGE(BP89,BP93)*BP96*BP95","v":0},{"$f":"AVERAGE(BQ89,BQ93)*BQ96*BQ95","v":0},{"$f":"AVERAGE(BR89,BR93)*BR96*BR95","v":0},{"$f":"AVERAGE(BS89,BS93)*BS96*BS95","v":0},{"$f":"AVERAGE(BT89,BT93)*BT96*BT95","v":0},{"$f":"AVERAGE(BU89,BU93)*BU96*BU95","v":0},{"$f":"AVERAGE(BV89,BV93)*BV96*BV95","v":0},{"$f":"AVERAGE(BW89,BW93)*BW96*BW95","v":0},{"$f":"AVERAGE(BX89,BX93)*BX96*BX95","v":0},{"$f":"AVERAGE(BY89,BY93)*BY96*BY95","v":0},{"$f":"AVERAGE(BZ89,BZ93)*BZ96*BZ95","v":0},{"$f":"AVERAGE(CA89,CA93)*CA96*CA95","v":0},{"$f":"AVERAGE(CB89,CB93)*CB96*CB95","v":0},{"$f":"AVERAGE(CC89,CC93)*CC96*CC95","v":0},{"$f":"AVERAGE(CD89,CD93)*CD96*CD95","v":0},{"$f":"AVERAGE(CE89,CE93)*CE96*CE95","v":0},{"$f":"AVERAGE(CF89,CF93)*CF96*CF95","v":0},{"$f":"AVERAGE(CG89,CG93)*CG96*CG95","v":0},{"$f":"AVERAGE(CH89,CH93)*CH96*CH95","v":0},{"$f":"AVERAGE(CI89,CI93)*CI96*CI95","v":0},{"$f":"AVERAGE(CJ89,CJ93)*CJ96*CJ95","v":0},{"$f":"AVERAGE(CK89,CK93)*CK96*CK95","v":0},{"$f":"AVERAGE(CL89,CL93)*CL96*CL95","v":0},{"$f":"AVERAGE(CM89,CM93)*CM96*CM95","v":0},{"$f":"AVERAGE(CN89,CN93)*CN96*CN95","v":0},{"$f":"AVERAGE(CO89,CO93)*CO96*CO95","v":0},{"$f":"AVERAGE(CP89,CP93)*CP96*CP95","v":0},{"$f":"AVERAGE(CQ89,CQ93)*CQ96*CQ95","v":0},{"$f":"AVERAGE(CR89,CR93)*CR96*CR95","v":0},{"$f":"AVERAGE(CS89,CS93)*CS96*CS95","v":0},{"$f":"AVERAGE(CT89,CT93)*CT96*CT95","v":0},{"$f":"AVERAGE(CU89,CU93)*CU96*CU95","v":0},{"$f":"AVERAGE(CV89,CV93)*CV96*CV95","v":0},{"$f":"AVERAGE(CW89,CW93)*CW96*CW95","v":0},{"$f":"AVERAGE(CX89,CX93)*CX96*CX95","v":0},{"$f":"AVERAGE(CY89,CY93)*CY96*CY95","v":0},{"$f":"AVERAGE(CZ89,CZ93)*CZ96*CZ95","v":0},{"$f":"AVERAGE(DA89,DA93)*DA96*DA95","v":0},{"$f":"AVERAGE(DB89,DB93)*DB96*DB95","v":0},{"$f":"AVERAGE(DC89,DC93)*DC96*DC95","v":0},{"$f":"AVERAGE(DD89,DD93)*DD96*DD95","v":0},{"$f":"AVERAGE(DE89,DE93)*DE96*DE95","v":0},{"$f":"AVERAGE(DF89,DF93)*DF96*DF95","v":0},{"$f":"AVERAGE(DG89,DG93)*DG96*DG95","v":0},{"$f":"AVERAGE(DH89,DH93)*DH96*DH95","v":0},0,{"$f":"AVERAGE(DJ89,DJ93)*DJ96*DJ95","v":0},{"$f":"AVERAGE(DK89,DK93)*DK96*DK95","v":0},{"$f":"AVERAGE(DL89,DL93)*DL96*DL95","v":0},{"$f":"AVERAGE(DM89,DM93)*DM96*DM95","v":0},{"$f":"AVERAGE(DN89,DN93)*DN96*DN95","v":0},{"$f":"AVERAGE(DO89,DO93)*DO96*DO95","v":0},{"$f":"AVERAGE(DP89,DP93)*DP96*DP95","v":0},{"$f":"AVERAGE(DQ89,DQ93)*DQ96*DQ95","v":0},{"$f":"AVERAGE(DR89,DR93)*DR96*DR95","v":0},{"$f":"AVERAGE(DS89,DS93)*DS96*DS95","v":0},{"$f":"AVERAGE(DT89,DT93)*DT96*DT95","v":0},{"$f":"AVERAGE(DU89,DU93)*DU96*DU95","v":0},{"$f":"AVERAGE(DV89,DV93)*DV96*DV95","v":0},{"$f":"AVERAGE(DW89,DW93)*DW96*DW95","v":0},{"$f":"AVERAGE(DX89,DX93)*DX96*DX95","v":0},{"$f":"AVERAGE(DY89,DY93)*DY96*DY95","v":0},{"$f":"AVERAGE(DZ89,DZ93)*DZ96*DZ95","v":0},{"$f":"AVERAGE(EA89,EA93)*EA96*EA95","v":0},{"$f":"AVERAGE(EB89,EB93)*EB96*EB95","v":0},{"$f":"AVERAGE(EC89,EC93)*EC96*EC95","v":0},{"$f":"AVERAGE(ED89,ED93)*ED96*ED95","v":0},{"$f":"AVERAGE(EE89,EE93)*EE96*EE95","v":0},{"$f":"AVERAGE(EF89,EF93)*EF96*EF95","v":0},{"$f":"AVERAGE(EG89,EG93)*EG96*EG95","v":0},{"$f":"AVERAGE(EH89,EH93)*EH96*EH95","v":0},{"$f":"AVERAGE(EI89,EI93)*EI96*EI95","v":0},{"$f":"AVERAGE(EJ89,EJ93)*EJ96*EJ95","v":0},{"$f":"AVERAGE(EK89,EK93)*EK96*EK95","v":0},{"$f":"AVERAGE(EL89,EL93)*EL96*EL95","v":0},{"$f":"AVERAGE(EM89,EM93)*EM96*EM95","v":0},{"$f":"AVERAGE(EN89,EN93)*EN96*EN95","v":0},{"$f":"AVERAGE(EO89,EO93)*EO96*EO95","v":0},{"$f":"AVERAGE(EP89,EP93)*EP96*EP95","v":0},{"$f":"AVERAGE(EQ89,EQ93)*EQ96*EQ95","v":0},{"$f":"AVERAGE(ER89,ER93)*ER96*ER95","v":0},{"$f":"AVERAGE(ES89,ES93)*ES96*ES95","v":0},{"$f":"AVERAGE(ET89,ET93)*ET96*ET95","v":0},{"$f":"AVERAGE(EU89,EU93)*EU96*EU95","v":0},{"$f":"AVERAGE(EV89,EV93)*EV96*EV95","v":0},{"$f":"AVERAGE(EW89,EW93)*EW96*EW95","v":0},{"$f":"AVERAGE(EX89,EX93)*EX96*EX95","v":0},{"$f":"AVERAGE(EY89,EY93)*EY96*EY95","v":0},{"$f":"AVERAGE(EZ89,EZ93)*EZ96*EZ95","v":0},{"$f":"AVERAGE(FA89,FA93)*FA96*FA95","v":0},{"$f":"AVERAGE(FB89,FB93)*FB96*FB95","v":0},{"$f":"AVERAGE(FC89,FC93)*FC96*FC95","v":0},{"$f":"AVERAGE(FD89,FD93)*FD96*FD95","v":0},{"$f":"AVERAGE(FE89,FE93)*FE96*FE95","v":0},{"$f":"AVERAGE(FF89,FF93)*FF96*FF95","v":0}]
[null,"Проценты к погашению - paste",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M98:FF98)","v":107438.83818210366},121.5898189792746,303.53921594805087,424.25837192705427,544.97752790605762,1214.9764455902734,2270.15328007176,3400.027855931844,4135.0902677177583,4263.5536525716234,4466.5618459590632,4751.0808651318484,5079.3180544586357,5188.0780341674072,4830.7237612650215,4510.2800585827081,4474.5733340367005,4426.7997081051208,4362.5800810968267,4313.0460186054434,4281.5908307003183,4236.0786260477635,4174.4560936753878,4129.8512860519813,4105.0253588192654,4064.4314421581025,4006.8405533410114,3969.0403979918233,3772.2395753141386,3161.1844888925148,2304.1134302403648,1545.1420203170549,607.63588050147712,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Проверка: актуальность расчета процентов",null,{"$f":"AND(M99:FF99)","v":true},null,null,null,"проверка",null,null,null,null,{"$f":"ABS(M97-M98)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(AS97-AS98)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(BY97-BY98)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(DE97-DE98)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(EK97-EK98)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"В т.ч. капитализируемые в бухгалтерском учете проценты",null,{"$f":"'Inputs C'!M104","v":"На расходы"},{"$f":"'Inputs C'!N104","v":2},null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M101:FF101)","v":0},{"$f":"CHOOSE($E101,M98*(CashFlow!M12+CashFlow!M13),0)","v":0},{"$f":"CHOOSE($E101,N98*(CashFlow!N12+CashFlow!N13),0)","v":0},{"$f":"CHOOSE($E101,O98*(CashFlow!O12+CashFlow!O13),0)","v":0},{"$f":"CHOOSE($E101,P98*(CashFlow!P12+CashFlow!P13),0)","v":0},{"$f":"CHOOSE($E101,Q98*(CashFlow!Q12+CashFlow!Q13),0)","v":0},{"$f":"CHOOSE($E101,R98*(CashFlow!R12+CashFlow!R13),0)","v":0},{"$f":"CHOOSE($E101,S98*(CashFlow!S12+CashFlow!S13),0)","v":0},{"$f":"CHOOSE($E101,T98*(CashFlow!T12+CashFlow!T13),0)","v":0},{"$f":"CHOOSE($E101,U98*(CashFlow!U12+CashFlow!U13),0)","v":0},{"$f":"CHOOSE($E101,V98*(CashFlow!V12+CashFlow!V13),0)","v":0},{"$f":"CHOOSE($E101,W98*(CashFlow!W12+CashFlow!W13),0)","v":0},{"$f":"CHOOSE($E101,X98*(CashFlow!X12+CashFlow!X13),0)","v":0},{"$f":"CHOOSE($E101,Y98*(CashFlow!Y12+CashFlow!Y13),0)","v":0},{"$f":"CHOOSE($E101,Z98*(CashFlow!Z12+CashFlow!Z13),0)","v":0},{"$f":"CHOOSE($E101,AA98*(CashFlow!AA12+CashFlow!AA13),0)","v":0},{"$f":"CHOOSE($E101,AB98*(CashFlow!AB12+CashFlow!AB13),0)","v":0},{"$f":"CHOOSE($E101,AC98*(CashFlow!AC12+CashFlow!AC13),0)","v":0},{"$f":"CHOOSE($E101,AD98*(CashFlow!AD12+CashFlow!AD13),0)","v":0},{"$f":"CHOOSE($E101,AE98*(CashFlow!AE12+CashFlow!AE13),0)","v":0},{"$f":"CHOOSE($E101,AF98*(CashFlow!AF12+CashFlow!AF13),0)","v":0},{"$f":"CHOOSE($E101,AG98*(CashFlow!AG12+CashFlow!AG13),0)","v":0},{"$f":"CHOOSE($E101,AH98*(CashFlow!AH12+CashFlow!AH13),0)","v":0},{"$f":"CHOOSE($E101,AI98*(CashFlow!AI12+CashFlow!AI13),0)","v":0},{"$f":"CHOOSE($E101,AJ98*(CashFlow!AJ12+CashFlow!AJ13),0)","v":0},{"$f":"CHOOSE($E101,AK98*(CashFlow!AK12+CashFlow!AK13),0)","v":0},{"$f":"CHOOSE($E101,AL98*(CashFlow!AL12+CashFlow!AL13),0)","v":0},{"$f":"CHOOSE($E101,AM98*(CashFlow!AM12+CashFlow!AM13),0)","v":0},{"$f":"CHOOSE($E101,AN98*(CashFlow!AN12+CashFlow!AN13),0)","v":0},{"$f":"CHOOSE($E101,AO98*(CashFlow!AO12+CashFlow!AO13),0)","v":0},{"$f":"CHOOSE($E101,AP98*(CashFlow!AP12+CashFlow!AP13),0)","v":0},{"$f":"CHOOSE($E101,AQ98*(CashFlow!AQ12+CashFlow!AQ13),0)","v":0},{"$f":"CHOOSE($E101,AR98*(CashFlow!AR12+CashFlow!AR13),0)","v":0},{"$f":"CHOOSE($E101,AS98*(CashFlow!AS12+CashFlow!AS13),0)","v":0},{"$f":"CHOOSE($E101,AT98*(CashFlow!AT12+CashFlow!AT13),0)","v":0},{"$f":"CHOOSE($E101,AU98*(CashFlow!AU12+CashFlow!AU13),0)","v":0},{"$f":"CHOOSE($E101,AV98*(CashFlow!AV12+CashFlow!AV13),0)","v":0},{"$f":"CHOOSE($E101,AW98*(CashFlow!AW12+CashFlow!AW13),0)","v":0},{"$f":"CHOOSE($E101,AX98*(CashFlow!AX12+CashFlow!AX13),0)","v":0},{"$f":"CHOOSE($E101,AY98*(CashFlow!AY12+CashFlow!AY13),0)","v":0},{"$f":"CHOOSE($E101,AZ98*(CashFlow!AZ12+CashFlow!AZ13),0)","v":0},{"$f":"CHOOSE($E101,BA98*(CashFlow!BA12+CashFlow!BA13),0)","v":0},{"$f":"CHOOSE($E101,BB98*(CashFlow!BB12+CashFlow!BB13),0)","v":0},{"$f":"CHOOSE($E101,BC98*(CashFlow!BC12+CashFlow!BC13),0)","v":0},{"$f":"CHOOSE($E101,BD98*(CashFlow!BD12+CashFlow!BD13),0)","v":0},{"$f":"CHOOSE($E101,BE98*(CashFlow!BE12+CashFlow!BE13),0)","v":0},{"$f":"CHOOSE($E101,BF98*(CashFlow!BF12+CashFlow!BF13),0)","v":0},{"$f":"CHOOSE($E101,BG98*(CashFlow!BG12+CashFlow!BG13),0)","v":0},{"$f":"CHOOSE($E101,BH98*(CashFlow!BH12+CashFlow!BH13),0)","v":0},{"$f":"CHOOSE($E101,BI98*(CashFlow!BI12+CashFlow!BI13),0)","v":0},{"$f":"CHOOSE($E101,BJ98*(CashFlow!BJ12+CashFlow!BJ13),0)","v":0},{"$f":"CHOOSE($E101,BK98*(CashFlow!BK12+CashFlow!BK13),0)","v":0},{"$f":"CHOOSE($E101,BL98*(CashFlow!BL12+CashFlow!BL13),0)","v":0},{"$f":"CHOOSE($E101,BM98*(CashFlow!BM12+CashFlow!BM13),0)","v":0},{"$f":"CHOOSE($E101,BN98*(CashFlow!BN12+CashFlow!BN13),0)","v":0},{"$f":"CHOOSE($E101,BO98*(CashFlow!BO12+CashFlow!BO13),0)","v":0},{"$f":"CHOOSE($E101,BP98*(CashFlow!BP12+CashFlow!BP13),0)","v":0},{"$f":"CHOOSE($E101,BQ98*(CashFlow!BQ12+CashFlow!BQ13),0)","v":0},{"$f":"CHOOSE($E101,BR98*(CashFlow!BR12+CashFlow!BR13),0)","v":0},{"$f":"CHOOSE($E101,BS98*(CashFlow!BS12+CashFlow!BS13),0)","v":0},{"$f":"CHOOSE($E101,BT98*(CashFlow!BT12+CashFlow!BT13),0)","v":0},{"$f":"CHOOSE($E101,BU98*(CashFlow!BU12+CashFlow!BU13),0)","v":0},{"$f":"CHOOSE($E101,BV98*(CashFlow!BV12+CashFlow!BV13),0)","v":0},{"$f":"CHOOSE($E101,BW98*(CashFlow!BW12+CashFlow!BW13),0)","v":0},{"$f":"CHOOSE($E101,BX98*(CashFlow!BX12+CashFlow!BX13),0)","v":0},{"$f":"CHOOSE($E101,BY98*(CashFlow!BY12+CashFlow!BY13),0)","v":0},{"$f":"CHOOSE($E101,BZ98*(CashFlow!BZ12+CashFlow!BZ13),0)","v":0},{"$f":"CHOOSE($E101,CA98*(CashFlow!CA12+CashFlow!CA13),0)","v":0},{"$f":"CHOOSE($E101,CB98*(CashFlow!CB12+CashFlow!CB13),0)","v":0},{"$f":"CHOOSE($E101,CC98*(CashFlow!CC12+CashFlow!CC13),0)","v":0},{"$f":"CHOOSE($E101,CD98*(CashFlow!CD12+CashFlow!CD13),0)","v":0},{"$f":"CHOOSE($E101,CE98*(CashFlow!CE12+CashFlow!CE13),0)","v":0},{"$f":"CHOOSE($E101,CF98*(CashFlow!CF12+CashFlow!CF13),0)","v":0},{"$f":"CHOOSE($E101,CG98*(CashFlow!CG12+CashFlow!CG13),0)","v":0},{"$f":"CHOOSE($E101,CH98*(CashFlow!CH12+CashFlow!CH13),0)","v":0},{"$f":"CHOOSE($E101,CI98*(CashFlow!CI12+CashFlow!CI13),0)","v":0},{"$f":"CHOOSE($E101,CJ98*(CashFlow!CJ12+CashFlow!CJ13),0)","v":0},{"$f":"CHOOSE($E101,CK98*(CashFlow!CK12+CashFlow!CK13),0)","v":0},{"$f":"CHOOSE($E101,CL98*(CashFlow!CL12+CashFlow!CL13),0)","v":0},{"$f":"CHOOSE($E101,CM98*(CashFlow!CM12+CashFlow!CM13),0)","v":0},{"$f":"CHOOSE($E101,CN98*(CashFlow!CN12+CashFlow!CN13),0)","v":0},{"$f":"CHOOSE($E101,CO98*(CashFlow!CO12+CashFlow!CO13),0)","v":0},{"$f":"CHOOSE($E101,CP98*(CashFlow!CP12+CashFlow!CP13),0)","v":0},{"$f":"CHOOSE($E101,CQ98*(CashFlow!CQ12+CashFlow!CQ13),0)","v":0},{"$f":"CHOOSE($E101,CR98*(CashFlow!CR12+CashFlow!CR13),0)","v":0},{"$f":"CHOOSE($E101,CS98*(CashFlow!CS12+CashFlow!CS13),0)","v":0},{"$f":"CHOOSE($E101,CT98*(CashFlow!CT12+CashFlow!CT13),0)","v":0},{"$f":"CHOOSE($E101,CU98*(CashFlow!CU12+CashFlow!CU13),0)","v":0},{"$f":"CHOOSE($E101,CV98*(CashFlow!CV12+CashFlow!CV13),0)","v":0},{"$f":"CHOOSE($E101,CW98*(CashFlow!CW12+CashFlow!CW13),0)","v":0},{"$f":"CHOOSE($E101,CX98*(CashFlow!CX12+CashFlow!CX13),0)","v":0},{"$f":"CHOOSE($E101,CY98*(CashFlow!CY12+CashFlow!CY13),0)","v":0},{"$f":"CHOOSE($E101,CZ98*(CashFlow!CZ12+CashFlow!CZ13),0)","v":0},{"$f":"CHOOSE($E101,DA98*(CashFlow!DA12+CashFlow!DA13),0)","v":0},{"$f":"CHOOSE($E101,DB98*(CashFlow!DB12+CashFlow!DB13),0)","v":0},{"$f":"CHOOSE($E101,DC98*(CashFlow!DC12+CashFlow!DC13),0)","v":0},{"$f":"CHOOSE($E101,DD98*(CashFlow!DD12+CashFlow!DD13),0)","v":0},{"$f":"CHOOSE($E101,DE98*(CashFlow!DE12+CashFlow!DE13),0)","v":0},{"$f":"CHOOSE($E101,DF98*(CashFlow!DF12+CashFlow!DF13),0)","v":0},{"$f":"CHOOSE($E101,DG98*(CashFlow!DG12+CashFlow!DG13),0)","v":0},{"$f":"CHOOSE($E101,DH98*(CashFlow!DH12+CashFlow!DH13),0)","v":0},{"$f":"CHOOSE($E101,DI98*(CashFlow!DI12+CashFlow!DI13),0)","v":0},{"$f":"CHOOSE($E101,DJ98*(CashFlow!DJ12+CashFlow!DJ13),0)","v":0},{"$f":"CHOOSE($E101,DK98*(CashFlow!DK12+CashFlow!DK13),0)","v":0},{"$f":"CHOOSE($E101,DL98*(CashFlow!DL12+CashFlow!DL13),0)","v":0},{"$f":"CHOOSE($E101,DM98*(CashFlow!DM12+CashFlow!DM13),0)","v":0},{"$f":"CHOOSE($E101,DN98*(CashFlow!DN12+CashFlow!DN13),0)","v":0},{"$f":"CHOOSE($E101,DO98*(CashFlow!DO12+CashFlow!DO13),0)","v":0},{"$f":"CHOOSE($E101,DP98*(CashFlow!DP12+CashFlow!DP13),0)","v":0},{"$f":"CHOOSE($E101,DQ98*(CashFlow!DQ12+CashFlow!DQ13),0)","v":0},{"$f":"CHOOSE($E101,DR98*(CashFlow!DR12+CashFlow!DR13),0)","v":0},{"$f":"CHOOSE($E101,DS98*(CashFlow!DS12+CashFlow!DS13),0)","v":0},{"$f":"CHOOSE($E101,DT98*(CashFlow!DT12+CashFlow!DT13),0)","v":0},{"$f":"CHOOSE($E101,DU98*(CashFlow!DU12+CashFlow!DU13),0)","v":0},{"$f":"CHOOSE($E101,DV98*(CashFlow!DV12+CashFlow!DV13),0)","v":0},{"$f":"CHOOSE($E101,DW98*(CashFlow!DW12+CashFlow!DW13),0)","v":0},{"$f":"CHOOSE($E101,DX98*(CashFlow!DX12+CashFlow!DX13),0)","v":0},{"$f":"CHOOSE($E101,DY98*(CashFlow!DY12+CashFlow!DY13),0)","v":0},{"$f":"CHOOSE($E101,DZ98*(CashFlow!DZ12+CashFlow!DZ13),0)","v":0},{"$f":"CHOOSE($E101,EA98*(CashFlow!EA12+CashFlow!EA13),0)","v":0},{"$f":"CHOOSE($E101,EB98*(CashFlow!EB12+CashFlow!EB13),0)","v":0},{"$f":"CHOOSE($E101,EC98*(CashFlow!EC12+CashFlow!EC13),0)","v":0},{"$f":"CHOOSE($E101,ED98*(CashFlow!ED12+CashFlow!ED13),0)","v":0},{"$f":"CHOOSE($E101,EE98*(CashFlow!EE12+CashFlow!EE13),0)","v":0},{"$f":"CHOOSE($E101,EF98*(CashFlow!EF12+CashFlow!EF13),0)","v":0},{"$f":"CHOOSE($E101,EG98*(CashFlow!EG12+CashFlow!EG13),0)","v":0},{"$f":"CHOOSE($E101,EH98*(CashFlow!EH12+CashFlow!EH13),0)","v":0},{"$f":"CHOOSE($E101,EI98*(CashFlow!EI12+CashFlow!EI13),0)","v":0},{"$f":"CHOOSE($E101,EJ98*(CashFlow!EJ12+CashFlow!EJ13),0)","v":0},{"$f":"CHOOSE($E101,EK98*(CashFlow!EK12+CashFlow!EK13),0)","v":0},{"$f":"CHOOSE($E101,EL98*(CashFlow!EL12+CashFlow!EL13),0)","v":0},{"$f":"CHOOSE($E101,EM98*(CashFlow!EM12+CashFlow!EM13),0)","v":0},{"$f":"CHOOSE($E101,EN98*(CashFlow!EN12+CashFlow!EN13),0)","v":0},{"$f":"CHOOSE($E101,EO98*(CashFlow!EO12+CashFlow!EO13),0)","v":0},{"$f":"CHOOSE($E101,EP98*(CashFlow!EP12+CashFlow!EP13),0)","v":0},{"$f":"CHOOSE($E101,EQ98*(CashFlow!EQ12+CashFlow!EQ13),0)","v":0},{"$f":"CHOOSE($E101,ER98*(CashFlow!ER12+CashFlow!ER13),0)","v":0},{"$f":"CHOOSE($E101,ES98*(CashFlow!ES12+CashFlow!ES13),0)","v":0},{"$f":"CHOOSE($E101,ET98*(CashFlow!ET12+CashFlow!ET13),0)","v":0},{"$f":"CHOOSE($E101,EU98*(CashFlow!EU12+CashFlow!EU13),0)","v":0},{"$f":"CHOOSE($E101,EV98*(CashFlow!EV12+CashFlow!EV13),0)","v":0},{"$f":"CHOOSE($E101,EW98*(CashFlow!EW12+CashFlow!EW13),0)","v":0},{"$f":"CHOOSE($E101,EX98*(CashFlow!EX12+CashFlow!EX13),0)","v":0},{"$f":"CHOOSE($E101,EY98*(CashFlow!EY12+CashFlow!EY13),0)","v":0},{"$f":"CHOOSE($E101,EZ98*(CashFlow!EZ12+CashFlow!EZ13),0)","v":0},{"$f":"CHOOSE($E101,FA98*(CashFlow!FA12+CashFlow!FA13),0)","v":0},{"$f":"CHOOSE($E101,FB98*(CashFlow!FB12+CashFlow!FB13),0)","v":0},{"$f":"CHOOSE($E101,FC98*(CashFlow!FC12+CashFlow!FC13),0)","v":0},{"$f":"CHOOSE($E101,FD98*(CashFlow!FD12+CashFlow!FD13),0)","v":0},{"$f":"CHOOSE($E101,FE98*(CashFlow!FE12+CashFlow!FE13),0)","v":0},{"$f":"CHOOSE($E101,FF98*(CashFlow!FF12+CashFlow!FF13),0)","v":0}]
[null,"В т.ч. относимые на расходы проценты",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M102:FF102)","v":107438.83818210366},{"$f":"M98-M101","v":121.5898189792746},303.53921594805087,424.25837192705427,544.97752790605762,1214.9764455902734,2270.15328007176,3400.027855931844,4135.0902677177583,4263.5536525716234,4466.5618459590632,4751.0808651318484,5079.3180544586357,5188.0780341674072,4830.7237612650215,4510.2800585827081,4474.5733340367005,4426.7997081051208,4362.5800810968267,4313.0460186054434,4281.5908307003183,4236.0786260477635,4174.4560936753878,4129.8512860519813,4105.0253588192654,4064.4314421581025,4006.8405533410114,3969.0403979918233,3772.2395753141386,3161.1844888925148,2304.1134302403648,1545.1420203170549,607.63588050147712,{"$f":"AS98-AS101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY98-BY101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE98-DE101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK98-EK101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Проценты по акционерному займу на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"L108","v":0},121.5898189792746,425.12903492732545,849.38740685437972,1394.3649347604373,2609.341380350711,4879.4946604224715,8279.5225163543146,12414.612784072073,16678.166436643696,21144.728282602759,25895.809147734606,30975.127202193242,34954.12635628946,38254.852580322608,37983.920733928622,36822.34603212346,37534.899027847721,37608.079510422947,36937.819068287776,35425.737782258388,35888.158183133397,35606.226307717014,34506.611670321385,32511.278660838962,{"$f":"AK108","v":32686.733916412795},31998.341949294903,30406.570187556692,27717.012539667034,27259.040442047048,25943.997285774913,23869.982719579468,{"$f":"AR108","v":20858.462013568445},20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,{"$f":"BX108","v":20858.462013568445},20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,{"$f":"DD108","v":20858.462013568445},20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,{"$f":"EJ108","v":20858.462013568445},20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445]
[null,"(+) Проценты к погашению",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M105:FF105)","v":107438.83818210366},{"$f":"M98","v":121.5898189792746},303.53921594805087,424.25837192705427,544.97752790605762,1214.9764455902734,2270.15328007176,3400.027855931844,4135.0902677177583,4263.5536525716234,4466.5618459590632,4751.0808651318484,5079.3180544586357,5188.0780341674072,4830.7237612650215,4510.2800585827081,4474.5733340367005,4426.7997081051208,4362.5800810968267,4313.0460186054434,4281.5908307003183,4236.0786260477635,4174.4560936753878,4129.8512860519813,4105.0253588192654,4064.4314421581025,{"$f":"AL98","v":4006.8405533410114},3969.0403979918233,3772.2395753141386,3161.1844888925148,2304.1134302403648,1545.1420203170549,607.63588050147712,{"$f":"AS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Погашение процентов",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M106:FF106)","v":-86580.376168535207},{"$f":"M45","v":0},0,0,0,0,0,0,0,0,0,0,0,-1209.0788800711889,-1529.9975372318695,-4781.2119049766952,-5636.1480358418594,-3714.2467123808583,-4289.3995985215988,-4983.3064607406113,-5793.6721167297055,-3773.6582251727541,-4456.3879690917738,-5229.4659234476139,-6100.3583683016886,-3888.9761865842697,-4695.2325204588997,-5560.8121597300387,-6461.7972232037937,-3619.1565865125003,-3619.1565865125003,-3619.1565865125003,-3619.1565865125003,{"$f":"AS45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Капитализация непогашенных процентов",null,{"$f":"'Inputs C'!X45","v":"Отсрочка"},{"$f":"'Inputs C'!Y45","v":2},null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M107:FF107)","v":0},{"$f":"-CHOOSE($E$107,SUM(M104:M106),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CHOOSE($E$107,SUM(AS104:AS106),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CHOOSE($E$107,SUM(BY104:BY106),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CHOOSE($E$107,SUM(DE104:DE106),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-CHOOSE($E$107,SUM(EK104:EK106),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Проценты по акционерному займу на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"SUM(M104:M107)","v":121.5898189792746},425.12903492732545,849.38740685437972,1394.3649347604373,2609.341380350711,4879.4946604224715,8279.5225163543146,12414.612784072073,16678.166436643696,21144.728282602759,25895.809147734606,30975.127202193242,34954.12635628946,38254.852580322608,37983.920733928622,36822.34603212346,37534.899027847721,37608.079510422947,36937.819068287776,35425.737782258388,35888.158183133397,35606.226307717014,34506.611670321385,32511.278660838962,32686.733916412795,31998.341949294903,30406.570187556692,27717.012539667034,27259.040442047048,25943.997285774913,23869.982719579468,20858.462013568445,{"$f":"SUM(AS104:AS107)","v":20858.462013568445},20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,{"$f":"SUM(BY104:BY107)","v":20858.462013568445},20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,{"$f":"SUM(DE104:DE107)","v":20858.462013568445},20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,{"$f":"SUM(EK104:EK107)","v":20858.462013568445},20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445,20858.462013568445]
[null,"Проверка: акционерный займ полностью погашен",null,{"$f":"AND(L109<VSN,FF108<VSN)","v":false},null,null,null,"проверка",null,null,null,{"$f":"ROUND(FF93,2)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L105+L106","v":20858.462013568453}]
[]
[]
[null,"АЛЬТЕРНАТИВНЫЙ РАСЧЕТ ДЕНЕЖНЫХ ПОТОКОВ ИНВЕСТОРА С УЧЕТОМ СТРОИТЕЛЬНОЙ МАРЖИ"]
[]
[]
[null,"Каскад акционерных денежных потоков"]
[]
[null,"Приток денежных средств"]
[null,"(+) Выплата процентов",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M119:FF119)","v":86580.376168535207},{"$f":"-M45","v":0},0,0,0,0,0,0,0,0,0,0,0,1209.0788800711889,1529.9975372318695,4781.2119049766952,5636.1480358418594,3714.2467123808583,4289.3995985215988,4983.3064607406113,5793.6721167297055,3773.6582251727541,4456.3879690917738,5229.4659234476139,6100.3583683016886,3888.9761865842697,4695.2325204588997,5560.8121597300387,6461.7972232037937,3619.1565865125003,3619.1565865125003,3619.1565865125003,3619.1565865125003,{"$f":"-AS45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DE45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EK45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(+) Выплата тела займа",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M120:FF120)","v":217648.42136335719},{"$f":"-M46","v":0},0,0,0,0,0,0,0,0,0,0,0,4995.3641947573633,24643.756660389587,1933.9852224307579,1027.5461952299047,2934.8193301145675,2391.5847534192835,1716.7921118262611,892.11490218076688,2882.6872491441445,2228.3125433082287,1471.2296028434457,587.84360922039468,2779.0335760024141,1997.5797552032855,1137.5813231651291,15185.166695840002,35496.012787110863,35589.838544116239,27359.58468726281,50397.587619791775,{"$f":"-AS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DE46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EK46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(+) Строительная маржа",null,null,null,null,null,"тыс. руб.",null,null,null,85156.625565000009,{"$f":"margin*(FixedAssets!M78-FixedAssets!M82)","v":500},{"$f":"margin*(FixedAssets!N78-FixedAssets!N82)","v":500},{"$f":"margin*(FixedAssets!O78-FixedAssets!O82)","v":500},{"$f":"margin*(FixedAssets!P78-FixedAssets!P82)","v":500},{"$f":"margin*(FixedAssets!Q78-FixedAssets!Q82)","v":7014.5349558389316},{"$f":"margin*(FixedAssets!R78-FixedAssets!R82)","v":10938.028289003674},{"$f":"margin*(FixedAssets!S78-FixedAssets!S82)","v":10841.231578481518},{"$f":"margin*(FixedAssets!T78-FixedAssets!T82)","v":3542.7596051109249},{"$f":"margin*(FixedAssets!U78-FixedAssets!U82)","v":13938.726315190524},{"$f":"margin*(FixedAssets!V78-FixedAssets!V82)","v":11893.089166155592},{"$f":"margin*(FixedAssets!W78-FixedAssets!W82)","v":17868.672762390077},{"$f":"margin*(FixedAssets!X78-FixedAssets!X82)","v":7119.5828928287656},{"$f":"margin*(FixedAssets!Y78-FixedAssets!Y82)","v":0},{"$f":"margin*(FixedAssets!Z78-FixedAssets!Z82)","v":0},{"$f":"margin*(FixedAssets!AA78-FixedAssets!AA82)","v":0},{"$f":"margin*(FixedAssets!AB78-FixedAssets!AB82)","v":0},{"$f":"margin*(FixedAssets!AC78-FixedAssets!AC82)","v":0},{"$f":"margin*(FixedAssets!AD78-FixedAssets!AD82)","v":0},{"$f":"margin*(FixedAssets!AE78-FixedAssets!AE82)","v":0},{"$f":"margin*(FixedAssets!AF78-FixedAssets!AF82)","v":0},{"$f":"margin*(FixedAssets!AG78-FixedAssets!AG82)","v":0},{"$f":"margin*(FixedAssets!AH78-FixedAssets!AH82)","v":0},{"$f":"margin*(FixedAssets!AI78-FixedAssets!AI82)","v":0},{"$f":"margin*(FixedAssets!AJ78-FixedAssets!AJ82)","v":0},{"$f":"margin*(FixedAssets!AK78-FixedAssets!AK82)","v":0},{"$f":"margin*(FixedAssets!AL78-FixedAssets!AL82)","v":0},{"$f":"margin*(FixedAssets!AM78-FixedAssets!AM82)","v":0},{"$f":"margin*(FixedAssets!AN78-FixedAssets!AN82)","v":0},{"$f":"margin*(FixedAssets!AO78-FixedAssets!AO82)","v":0},{"$f":"margin*(FixedAssets!AP78-FixedAssets!AP82)","v":0},{"$f":"margin*(FixedAssets!AQ78-FixedAssets!AQ82)","v":0},{"$f":"margin*(FixedAssets!AR78-FixedAssets!AR82)","v":0},{"$f":"margin*(FixedAssets!AS78-FixedAssets!AS82)","v":0},{"$f":"margin*(FixedAssets!AT78-FixedAssets!AT82)","v":0},{"$f":"margin*(FixedAssets!AU78-FixedAssets!AU82)","v":0},{"$f":"margin*(FixedAssets!AV78-FixedAssets!AV82)","v":0},{"$f":"margin*(FixedAssets!AW78-FixedAssets!AW82)","v":0},{"$f":"margin*(FixedAssets!AX78-FixedAssets!AX82)","v":0},{"$f":"margin*(FixedAssets!AY78-FixedAssets!AY82)","v":0},{"$f":"margin*(FixedAssets!AZ78-FixedAssets!AZ82)","v":0},{"$f":"margin*(FixedAssets!BA78-FixedAssets!BA82)","v":0},{"$f":"margin*(FixedAssets!BB78-FixedAssets!BB82)","v":0},{"$f":"margin*(FixedAssets!BC78-FixedAssets!BC82)","v":0},{"$f":"margin*(FixedAssets!BD78-FixedAssets!BD82)","v":0},{"$f":"margin*(FixedAssets!BE78-FixedAssets!BE82)","v":0},{"$f":"margin*(FixedAssets!BF78-FixedAssets!BF82)","v":0},{"$f":"margin*(FixedAssets!BG78-FixedAssets!BG82)","v":0},{"$f":"margin*(FixedAssets!BH78-FixedAssets!BH82)","v":0},{"$f":"margin*(FixedAssets!BI78-FixedAssets!BI82)","v":0},{"$f":"margin*(FixedAssets!BJ78-FixedAssets!BJ82)","v":0},{"$f":"margin*(FixedAssets!BK78-FixedAssets!BK82)","v":0},{"$f":"margin*(FixedAssets!BL78-FixedAssets!BL82)","v":0},{"$f":"margin*(FixedAssets!BM78-FixedAssets!BM82)","v":0},{"$f":"margin*(FixedAssets!BN78-FixedAssets!BN82)","v":0},{"$f":"margin*(FixedAssets!BO78-FixedAssets!BO82)","v":0},{"$f":"margin*(FixedAssets!BP78-FixedAssets!BP82)","v":0},{"$f":"margin*(FixedAssets!BQ78-FixedAssets!BQ82)","v":0},{"$f":"margin*(FixedAssets!BR78-FixedAssets!BR82)","v":0},{"$f":"margin*(FixedAssets!BS78-FixedAssets!BS82)","v":0},{"$f":"margin*(FixedAssets!BT78-FixedAssets!BT82)","v":0},{"$f":"margin*(FixedAssets!BU78-FixedAssets!BU82)","v":0},{"$f":"margin*(FixedAssets!BV78-FixedAssets!BV82)","v":0},{"$f":"margin*(FixedAssets!BW78-FixedAssets!BW82)","v":0},{"$f":"margin*(FixedAssets!BX78-FixedAssets!BX82)","v":0},{"$f":"margin*(FixedAssets!BY78-FixedAssets!BY82)","v":0},{"$f":"margin*(FixedAssets!BZ78-FixedAssets!BZ82)","v":0},{"$f":"margin*(FixedAssets!CA78-FixedAssets!CA82)","v":0},{"$f":"margin*(FixedAssets!CB78-FixedAssets!CB82)","v":0},{"$f":"margin*(FixedAssets!CC78-FixedAssets!CC82)","v":0},{"$f":"margin*(FixedAssets!CD78-FixedAssets!CD82)","v":0},{"$f":"margin*(FixedAssets!CE78-FixedAssets!CE82)","v":0},{"$f":"margin*(FixedAssets!CF78-FixedAssets!CF82)","v":0},{"$f":"margin*(FixedAssets!CG78-FixedAssets!CG82)","v":0},{"$f":"margin*(FixedAssets!CH78-FixedAssets!CH82)","v":0},{"$f":"margin*(FixedAssets!CI78-FixedAssets!CI82)","v":0},{"$f":"margin*(FixedAssets!CJ78-FixedAssets!CJ82)","v":0},{"$f":"margin*(FixedAssets!CK78-FixedAssets!CK82)","v":0},{"$f":"margin*(FixedAssets!CL78-FixedAssets!CL82)","v":0},{"$f":"margin*(FixedAssets!CM78-FixedAssets!CM82)","v":0},{"$f":"margin*(FixedAssets!CN78-FixedAssets!CN82)","v":0},{"$f":"margin*(FixedAssets!CO78-FixedAssets!CO82)","v":0},{"$f":"margin*(FixedAssets!CP78-FixedAssets!CP82)","v":0},{"$f":"margin*(FixedAssets!CQ78-FixedAssets!CQ82)","v":0},{"$f":"margin*(FixedAssets!CR78-FixedAssets!CR82)","v":0},{"$f":"margin*(FixedAssets!CS78-FixedAssets!CS82)","v":0},{"$f":"margin*(FixedAssets!CT78-FixedAssets!CT82)","v":0},{"$f":"margin*(FixedAssets!CU78-FixedAssets!CU82)","v":0},{"$f":"margin*(FixedAssets!CV78-FixedAssets!CV82)","v":0},{"$f":"margin*(FixedAssets!CW78-FixedAssets!CW82)","v":0},{"$f":"margin*(FixedAssets!CX78-FixedAssets!CX82)","v":0},{"$f":"margin*(FixedAssets!CY78-FixedAssets!CY82)","v":0},{"$f":"margin*(FixedAssets!CZ78-FixedAssets!CZ82)","v":0},{"$f":"margin*(FixedAssets!DA78-FixedAssets!DA82)","v":0},{"$f":"margin*(FixedAssets!DB78-FixedAssets!DB82)","v":0},{"$f":"margin*(FixedAssets!DC78-FixedAssets!DC82)","v":0},{"$f":"margin*(FixedAssets!DD78-FixedAssets!DD82)","v":0},{"$f":"margin*(FixedAssets!DE78-FixedAssets!DE82)","v":0},{"$f":"margin*(FixedAssets!DF78-FixedAssets!DF82)","v":0},{"$f":"margin*(FixedAssets!DG78-FixedAssets!DG82)","v":0},{"$f":"margin*(FixedAssets!DH78-FixedAssets!DH82)","v":0},{"$f":"margin*(FixedAssets!DI78-FixedAssets!DI82)","v":0},{"$f":"margin*(FixedAssets!DJ78-FixedAssets!DJ82)","v":0},{"$f":"margin*(FixedAssets!DK78-FixedAssets!DK82)","v":0},{"$f":"margin*(FixedAssets!DL78-FixedAssets!DL82)","v":0},{"$f":"margin*(FixedAssets!DM78-FixedAssets!DM82)","v":0},{"$f":"margin*(FixedAssets!DN78-FixedAssets!DN82)","v":0},{"$f":"margin*(FixedAssets!DO78-FixedAssets!DO82)","v":0},{"$f":"margin*(FixedAssets!DP78-FixedAssets!DP82)","v":0},{"$f":"margin*(FixedAssets!DQ78-FixedAssets!DQ82)","v":0},{"$f":"margin*(FixedAssets!DR78-FixedAssets!DR82)","v":0},{"$f":"margin*(FixedAssets!DS78-FixedAssets!DS82)","v":0},{"$f":"margin*(FixedAssets!DT78-FixedAssets!DT82)","v":0},{"$f":"margin*(FixedAssets!DU78-FixedAssets!DU82)","v":0},{"$f":"margin*(FixedAssets!DV78-FixedAssets!DV82)","v":0},{"$f":"margin*(FixedAssets!DW78-FixedAssets!DW82)","v":0},{"$f":"margin*(FixedAssets!DX78-FixedAssets!DX82)","v":0},{"$f":"margin*(FixedAssets!DY78-FixedAssets!DY82)","v":0},{"$f":"margin*(FixedAssets!DZ78-FixedAssets!DZ82)","v":0},{"$f":"margin*(FixedAssets!EA78-FixedAssets!EA82)","v":0},{"$f":"margin*(FixedAssets!EB78-FixedAssets!EB82)","v":0},{"$f":"margin*(FixedAssets!EC78-FixedAssets!EC82)","v":0},{"$f":"margin*(FixedAssets!ED78-FixedAssets!ED82)","v":0},{"$f":"margin*(FixedAssets!EE78-FixedAssets!EE82)","v":0},{"$f":"margin*(FixedAssets!EF78-FixedAssets!EF82)","v":0},{"$f":"margin*(FixedAssets!EG78-FixedAssets!EG82)","v":0},{"$f":"margin*(FixedAssets!EH78-FixedAssets!EH82)","v":0},{"$f":"margin*(FixedAssets!EI78-FixedAssets!EI82)","v":0},{"$f":"margin*(FixedAssets!EJ78-FixedAssets!EJ82)","v":0},{"$f":"margin*(FixedAssets!EK78-FixedAssets!EK82)","v":0},{"$f":"margin*(FixedAssets!EL78-FixedAssets!EL82)","v":0},{"$f":"margin*(FixedAssets!EM78-FixedAssets!EM82)","v":0},{"$f":"margin*(FixedAssets!EN78-FixedAssets!EN82)","v":0},{"$f":"margin*(FixedAssets!EO78-FixedAssets!EO82)","v":0},{"$f":"margin*(FixedAssets!EP78-FixedAssets!EP82)","v":0},{"$f":"margin*(FixedAssets!EQ78-FixedAssets!EQ82)","v":0},{"$f":"margin*(FixedAssets!ER78-FixedAssets!ER82)","v":0},{"$f":"margin*(FixedAssets!ES78-FixedAssets!ES82)","v":0},{"$f":"margin*(FixedAssets!ET78-FixedAssets!ET82)","v":0},{"$f":"margin*(FixedAssets!EU78-FixedAssets!EU82)","v":0},{"$f":"margin*(FixedAssets!EV78-FixedAssets!EV82)","v":0},{"$f":"margin*(FixedAssets!EW78-FixedAssets!EW82)","v":0},{"$f":"margin*(FixedAssets!EX78-FixedAssets!EX82)","v":0},{"$f":"margin*(FixedAssets!EY78-FixedAssets!EY82)","v":0},{"$f":"margin*(FixedAssets!EZ78-FixedAssets!EZ82)","v":0},{"$f":"margin*(FixedAssets!FA78-FixedAssets!FA82)","v":0},{"$f":"margin*(FixedAssets!FB78-FixedAssets!FB82)","v":0},{"$f":"margin*(FixedAssets!FC78-FixedAssets!FC82)","v":0},{"$f":"margin*(FixedAssets!FD78-FixedAssets!FD82)","v":0},{"$f":"margin*(FixedAssets!FE78-FixedAssets!FE82)","v":0},{"$f":"margin*(FixedAssets!FF78-FixedAssets!FF82)","v":0}]
[null,"Всего приток денежных средств",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M122:FF122)","v":389385.42309689248},{"$f":"SUM(M119:M121)","v":500},{"$f":"SUM(N119:N121)","v":500},500,500,7014.5349558389316,10938.028289003674,10841.231578481518,3542.7596051109249,13938.726315190524,11893.089166155592,17868.672762390077,7119.5828928287656,6204.4430748285522,26173.754197621456,6715.1971274074531,6663.6942310717641,6649.0660424954258,6680.9843519408823,6700.0985725668725,6685.7870189104724,6656.3454743168986,6684.7005124000025,6700.6955262910597,6688.2019775220833,6668.0097625866838,6692.8122756621851,6698.3934828951678,21646.963919043796,39115.169373623365,39208.99513062874,30978.741273775311,54016.744206304276,0,0,0,0,0,0,{"$f":"SUM(AY119:AY121)","v":0},{"$f":"SUM(AZ119:AZ121)","v":0},{"$f":"SUM(BA119:BA121)","v":0},{"$f":"SUM(BB119:BB121)","v":0},{"$f":"SUM(BC119:BC121)","v":0},{"$f":"SUM(BD119:BD121)","v":0},{"$f":"SUM(BE119:BE121)","v":0},{"$f":"SUM(BF119:BF121)","v":0},{"$f":"SUM(BG119:BG121)","v":0},{"$f":"SUM(BH119:BH121)","v":0},{"$f":"SUM(BI119:BI121)","v":0},{"$f":"SUM(BJ119:BJ121)","v":0},{"$f":"SUM(BK119:BK121)","v":0},{"$f":"SUM(BL119:BL121)","v":0},{"$f":"SUM(BM119:BM121)","v":0},{"$f":"SUM(BN119:BN121)","v":0},{"$f":"SUM(BO119:BO121)","v":0},{"$f":"SUM(BP119:BP121)","v":0},{"$f":"SUM(BQ119:BQ121)","v":0},{"$f":"SUM(BR119:BR121)","v":0},{"$f":"SUM(BS119:BS121)","v":0},{"$f":"SUM(BT119:BT121)","v":0},{"$f":"SUM(BU119:BU121)","v":0},{"$f":"SUM(BV119:BV121)","v":0},{"$f":"SUM(BW119:BW121)","v":0},{"$f":"SUM(BX119:BX121)","v":0},{"$f":"SUM(BY119:BY121)","v":0},{"$f":"SUM(BZ119:BZ121)","v":0},{"$f":"SUM(CA119:CA121)","v":0},{"$f":"SUM(CB119:CB121)","v":0},{"$f":"SUM(CC119:CC121)","v":0},{"$f":"SUM(CD119:CD121)","v":0},{"$f":"SUM(CE119:CE121)","v":0},{"$f":"SUM(CF119:CF121)","v":0},{"$f":"SUM(CG119:CG121)","v":0},{"$f":"SUM(CH119:CH121)","v":0},0,{"$f":"SUM(CJ119:CJ121)","v":0},{"$f":"SUM(CK119:CK121)","v":0},{"$f":"SUM(CL119:CL121)","v":0},{"$f":"SUM(CM119:CM121)","v":0},{"$f":"SUM(CN119:CN121)","v":0},{"$f":"SUM(CO119:CO121)","v":0},{"$f":"SUM(CP119:CP121)","v":0},{"$f":"SUM(CQ119:CQ121)","v":0},{"$f":"SUM(CR119:CR121)","v":0},{"$f":"SUM(CS119:CS121)","v":0},{"$f":"SUM(CT119:CT121)","v":0},{"$f":"SUM(CU119:CU121)","v":0},{"$f":"SUM(CV119:CV121)","v":0},{"$f":"SUM(CW119:CW121)","v":0},{"$f":"SUM(CX119:CX121)","v":0},{"$f":"SUM(CY119:CY121)","v":0},{"$f":"SUM(CZ119:CZ121)","v":0},{"$f":"SUM(DA119:DA121)","v":0},{"$f":"SUM(DB119:DB121)","v":0},{"$f":"SUM(DC119:DC121)","v":0},{"$f":"SUM(DD119:DD121)","v":0},{"$f":"SUM(DE119:DE121)","v":0},{"$f":"SUM(DF119:DF121)","v":0},{"$f":"SUM(DG119:DG121)","v":0},{"$f":"SUM(DH119:DH121)","v":0},{"$f":"SUM(DI119:DI121)","v":0},{"$f":"SUM(DJ119:DJ121)","v":0},{"$f":"SUM(DK119:DK121)","v":0},{"$f":"SUM(DL119:DL121)","v":0},{"$f":"SUM(DM119:DM121)","v":0},{"$f":"SUM(DN119:DN121)","v":0},{"$f":"SUM(DO119:DO121)","v":0},{"$f":"SUM(DP119:DP121)","v":0},{"$f":"SUM(DQ119:DQ121)","v":0},{"$f":"SUM(DR119:DR121)","v":0},{"$f":"SUM(DS119:DS121)","v":0},0,{"$f":"SUM(DU119:DU121)","v":0},{"$f":"SUM(DV119:DV121)","v":0},{"$f":"SUM(DW119:DW121)","v":0},{"$f":"SUM(DX119:DX121)","v":0},{"$f":"SUM(DY119:DY121)","v":0},{"$f":"SUM(DZ119:DZ121)","v":0},{"$f":"SUM(EA119:EA121)","v":0},{"$f":"SUM(EB119:EB121)","v":0},{"$f":"SUM(EC119:EC121)","v":0},{"$f":"SUM(ED119:ED121)","v":0},{"$f":"SUM(EE119:EE121)","v":0},{"$f":"SUM(EF119:EF121)","v":0},{"$f":"SUM(EG119:EG121)","v":0},{"$f":"SUM(EH119:EH121)","v":0},{"$f":"SUM(EI119:EI121)","v":0},{"$f":"SUM(EJ119:EJ121)","v":0},{"$f":"SUM(EK119:EK121)","v":0},{"$f":"SUM(EL119:EL121)","v":0},{"$f":"SUM(EM119:EM121)","v":0},{"$f":"SUM(EN119:EN121)","v":0},{"$f":"SUM(EO119:EO121)","v":0},{"$f":"SUM(EP119:EP121)","v":0},{"$f":"SUM(EQ119:EQ121)","v":0},{"$f":"SUM(ER119:ER121)","v":0},{"$f":"SUM(ES119:ES121)","v":0},{"$f":"SUM(ET119:ET121)","v":0},{"$f":"SUM(EU119:EU121)","v":0},{"$f":"SUM(EV119:EV121)","v":0},{"$f":"SUM(EW119:EW121)","v":0},{"$f":"SUM(EX119:EX121)","v":0},{"$f":"SUM(EY119:EY121)","v":0},{"$f":"SUM(EZ119:EZ121)","v":0},{"$f":"SUM(FA119:FA121)","v":0},{"$f":"SUM(FB119:FB121)","v":0},{"$f":"SUM(FC119:FC121)","v":0},{"$f":"SUM(FD119:FD121)","v":0},0,{"$f":"SUM(FF119:FF121)","v":0}]
[null,"Отток денежных средств"]
[null,"(-) Выборка анционерного займа",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M124:FF124)","v":-217648.42136335722},{"$f":"-M90","v":-10084.713166482776},{"$f":"-N90","v":-5006.25},-5006.25,-5006.25,-50563.755513292301,-36953.076130612608,-56759.219186150644,-4207.1812663559649,-6447.6284523263257,-10389.96053992262,-13208.172268890572,-14015.964839323424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BZ90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EL90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Всего отток денежных средств",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M125:FF125)","v":-217648.42136335722},{"$f":"SUM(M124:M124)","v":-10084.713166482776},-5006.25,-5006.25,-5006.25,-50563.755513292301,-36953.076130612608,-56759.219186150644,-4207.1812663559649,-6447.6284523263257,-10389.96053992262,-13208.172268890572,-14015.964839323424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS124:AS124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY124:BY124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE124:DE124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK124:EK124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Чистый денежный поток для инвестора",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M127:FF127)","v":171737.00173353523},{"$f":"M122+M125","v":-9584.7131664827757},-4506.25,-4506.25,-4506.25,-43549.220557453373,-26015.047841608932,-45917.987607669129,-664.42166124504001,7491.0978628641988,1503.1286262329722,4660.500493499505,-6896.3819464946582,6204.4430748285522,26173.754197621456,6715.1971274074531,6663.6942310717641,6649.0660424954258,6680.9843519408823,6700.0985725668725,6685.7870189104724,6656.3454743168986,6684.7005124000025,6700.6955262910597,6688.2019775220833,6668.0097625866838,6692.8122756621851,6698.3934828951678,21646.963919043796,39115.169373623365,39208.99513062874,30978.741273775311,54016.744206304276,{"$f":"AS122+AS125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY122+BY125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE122+DE125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK122+EK125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Чистый денежный поток для инвестора, накопительно",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"L128+M127","v":-9584.7131664827757},{"$f":"M128+N127","v":-14090.963166482776},{"$f":"N128+O127","v":-18597.213166482776},{"$f":"O128+P127","v":-23103.463166482776},{"$f":"P128+Q127","v":-66652.683723936148},{"$f":"Q128+R127","v":-92667.73156554508},{"$f":"R128+S127","v":-138585.71917321422},{"$f":"S128+T127","v":-139250.14083445928},{"$f":"T128+U127","v":-131759.04297159507},{"$f":"U128+V127","v":-130255.91434536211},{"$f":"V128+W127","v":-125595.4138518626},{"$f":"W128+X127","v":-132491.79579835726},{"$f":"X128+Y127","v":-126287.3527235287},{"$f":"Y128+Z127","v":-100113.59852590725},{"$f":"Z128+AA127","v":-93398.401398499787},{"$f":"AA128+AB127","v":-86734.707167428016},{"$f":"AB128+AC127","v":-80085.64112493259},{"$f":"AC128+AD127","v":-73404.656772991701},{"$f":"AD128+AE127","v":-66704.558200424828},{"$f":"AE128+AF127","v":-60018.771181514356},{"$f":"AF128+AG127","v":-53362.425707197457},{"$f":"AG128+AH127","v":-46677.725194797458},{"$f":"AH128+AI127","v":-39977.029668506395},{"$f":"AI128+AJ127","v":-33288.827690984312},{"$f":"AJ128+AK127","v":-26620.817928397628},{"$f":"AK128+AL127","v":-19928.005652735443},{"$f":"AL128+AM127","v":-13229.612169840275},{"$f":"AM128+AN127","v":8417.3517492035207},{"$f":"AN128+AO127","v":47532.521122826889},{"$f":"AO128+AP127","v":86741.516253455629},{"$f":"AP128+AQ127","v":117720.25752723095},{"$f":"AQ128+AR127","v":171737.00173353523},{"$f":"AR128+AS127","v":171737.00173353523},{"$f":"AS128+AT127","v":171737.00173353523},{"$f":"AT128+AU127","v":171737.00173353523},{"$f":"AU128+AV127","v":171737.00173353523},{"$f":"AV128+AW127","v":171737.00173353523},{"$f":"AW128+AX127","v":171737.00173353523},{"$f":"AX128+AY127","v":171737.00173353523},{"$f":"AY128+AZ127","v":171737.00173353523},{"$f":"AZ128+BA127","v":171737.00173353523},{"$f":"BA128+BB127","v":171737.00173353523},{"$f":"BB128+BC127","v":171737.00173353523},{"$f":"BC128+BD127","v":171737.00173353523},{"$f":"BD128+BE127","v":171737.00173353523},{"$f":"BE128+BF127","v":171737.00173353523},{"$f":"BF128+BG127","v":171737.00173353523},{"$f":"BG128+BH127","v":171737.00173353523},{"$f":"BH128+BI127","v":171737.00173353523},{"$f":"BI128+BJ127","v":171737.00173353523},{"$f":"BJ128+BK127","v":171737.00173353523},{"$f":"BK128+BL127","v":171737.00173353523},{"$f":"BL128+BM127","v":171737.00173353523},{"$f":"BM128+BN127","v":171737.00173353523},{"$f":"BN128+BO127","v":171737.00173353523},{"$f":"BO128+BP127","v":171737.00173353523},{"$f":"BP128+BQ127","v":171737.00173353523},{"$f":"BQ128+BR127","v":171737.00173353523},{"$f":"BR128+BS127","v":171737.00173353523},{"$f":"BS128+BT127","v":171737.00173353523},{"$f":"BT128+BU127","v":171737.00173353523},{"$f":"BU128+BV127","v":171737.00173353523},{"$f":"BV128+BW127","v":171737.00173353523},{"$f":"BW128+BX127","v":171737.00173353523},{"$f":"BX128+BY127","v":171737.00173353523},{"$f":"BY128+BZ127","v":171737.00173353523},{"$f":"BZ128+CA127","v":171737.00173353523},{"$f":"CA128+CB127","v":171737.00173353523},{"$f":"CB128+CC127","v":171737.00173353523},{"$f":"CC128+CD127","v":171737.00173353523},{"$f":"CD128+CE127","v":171737.00173353523},{"$f":"CE128+CF127","v":171737.00173353523},{"$f":"CF128+CG127","v":171737.00173353523},{"$f":"CG128+CH127","v":171737.00173353523},{"$f":"CH128+CI127","v":171737.00173353523},{"$f":"CI128+CJ127","v":171737.00173353523},{"$f":"CJ128+CK127","v":171737.00173353523},{"$f":"CK128+CL127","v":171737.00173353523},{"$f":"CL128+CM127","v":171737.00173353523},{"$f":"CM128+CN127","v":171737.00173353523},{"$f":"CN128+CO127","v":171737.00173353523},{"$f":"CO128+CP127","v":171737.00173353523},{"$f":"CP128+CQ127","v":171737.00173353523},{"$f":"CQ128+CR127","v":171737.00173353523},{"$f":"CR128+CS127","v":171737.00173353523},{"$f":"CS128+CT127","v":171737.00173353523},{"$f":"CT128+CU127","v":171737.00173353523},{"$f":"CU128+CV127","v":171737.00173353523},{"$f":"CV128+CW127","v":171737.00173353523},{"$f":"CW128+CX127","v":171737.00173353523},{"$f":"CX128+CY127","v":171737.00173353523},{"$f":"CY128+CZ127","v":171737.00173353523},{"$f":"CZ128+DA127","v":171737.00173353523},{"$f":"DA128+DB127","v":171737.00173353523},{"$f":"DB128+DC127","v":171737.00173353523},{"$f":"DC128+DD127","v":171737.00173353523},{"$f":"DD128+DE127","v":171737.00173353523},{"$f":"DE128+DF127","v":171737.00173353523},{"$f":"DF128+DG127","v":171737.00173353523},{"$f":"DG128+DH127","v":171737.00173353523},{"$f":"DH128+DI127","v":171737.00173353523},{"$f":"DI128+DJ127","v":171737.00173353523},{"$f":"DJ128+DK127","v":171737.00173353523},{"$f":"DK128+DL127","v":171737.00173353523},{"$f":"DL128+DM127","v":171737.00173353523},{"$f":"DM128+DN127","v":171737.00173353523},{"$f":"DN128+DO127","v":171737.00173353523},{"$f":"DO128+DP127","v":171737.00173353523},{"$f":"DP128+DQ127","v":171737.00173353523},{"$f":"DQ128+DR127","v":171737.00173353523},{"$f":"DR128+DS127","v":171737.00173353523},{"$f":"DS128+DT127","v":171737.00173353523},{"$f":"DT128+DU127","v":171737.00173353523},{"$f":"DU128+DV127","v":171737.00173353523},{"$f":"DV128+DW127","v":171737.00173353523},{"$f":"DW128+DX127","v":171737.00173353523},{"$f":"DX128+DY127","v":171737.00173353523},{"$f":"DY128+DZ127","v":171737.00173353523},{"$f":"DZ128+EA127","v":171737.00173353523},{"$f":"EA128+EB127","v":171737.00173353523},{"$f":"EB128+EC127","v":171737.00173353523},{"$f":"EC128+ED127","v":171737.00173353523},{"$f":"ED128+EE127","v":171737.00173353523},{"$f":"EE128+EF127","v":171737.00173353523},{"$f":"EF128+EG127","v":171737.00173353523},{"$f":"EG128+EH127","v":171737.00173353523},{"$f":"EH128+EI127","v":171737.00173353523},{"$f":"EI128+EJ127","v":171737.00173353523},{"$f":"EJ128+EK127","v":171737.00173353523},{"$f":"EK128+EL127","v":171737.00173353523},{"$f":"EL128+EM127","v":171737.00173353523},{"$f":"EM128+EN127","v":171737.00173353523},{"$f":"EN128+EO127","v":171737.00173353523},{"$f":"EO128+EP127","v":171737.00173353523},{"$f":"EP128+EQ127","v":171737.00173353523},{"$f":"EQ128+ER127","v":171737.00173353523},{"$f":"ER128+ES127","v":171737.00173353523},{"$f":"ES128+ET127","v":171737.00173353523},{"$f":"ET128+EU127","v":171737.00173353523},{"$f":"EU128+EV127","v":171737.00173353523},{"$f":"EV128+EW127","v":171737.00173353523},{"$f":"EW128+EX127","v":171737.00173353523},{"$f":"EX128+EY127","v":171737.00173353523},{"$f":"EY128+EZ127","v":171737.00173353523},{"$f":"EZ128+FA127","v":171737.00173353523},{"$f":"FA128+FB127","v":171737.00173353523},{"$f":"FB128+FC127","v":171737.00173353523},{"$f":"FC128+FD127","v":171737.00173353523},{"$f":"FD128+FE127","v":171737.00173353523},{"$f":"FE128+FF127","v":171737.00173353523}]
[null,"Флаг окупаемости проекта для инвестора",null,{"$f":"IFERROR(L129/periods_in_year,\"не достиг.\")","v":7},"лет",null,null,"флаг",null,null,null,{"$f":"MATCH(1,M129:FF129,0)","v":28},{"$f":"1*AND(M128>0,L128<=0,SUM(N128:W128)>0)","v":0},0,0,{"$f":"1*AND(P128>0,O128<=0,SUM(Q128:Z128)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(CB128>0,CA128<=0,SUM(CC128:CL128)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(EN128>0,EM128<=0,SUM(EO128:EX128)>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IRR инвестора",null,{"$f":"(1+IRR(M127:FF127))^periods_in_year-1","v":0.18289954625579474},null,null,null,"% годовых"]
[]
[]
[null,"Ставка дисконтирования денежных потоков инвестора, % за период",null,{"$f":"D78","v":2.4113689084445111E-2},null,null,null,"%",null,null,null,null,{"$f":"$D$78","v":2.4113689084445111E-2},2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,{"$f":"$D$78","v":2.4113689084445111E-2},2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,{"$f":"$D$78","v":2.4113689084445111E-2},2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2,2.4113689084445111E-2]
[null,"Коэффициент дисконтирования за период",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"1/(1+M134)","v":0.97645408967631053},0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,{"$f":"1/(1+BY134)","v":0.97645408967631053},0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,{"$f":"1/(1+EK134)","v":0.97645408967631053},0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053,0.97645408967631053]
[null,"Коэффициент дисконтирования накопительно",null,null,null,null,null,"коэф",null,null,null,1,{"$f":"L136*M135","v":0.97645408967631053},{"$f":"M136*N135","v":0.95346258924559224},{"$f":"N136*O135","v":0.93101244462222277},{"$f":"O136*P135","v":0.90909090909090895},{"$f":"P136*Q135","v":0.88768553606937306},{"$f":"Q136*R135","v":0.86678417204144742},{"$f":"R136*S135","v":0.84637494965656612},{"$f":"S136*T135","v":0.82644628099173545},{"$f":"T136*U135","v":0.80698685097215739},{"$f":"U136*V135","v":0.78798561094677044},{"$f":"V136*W135","v":0.76943177241506011},{"$f":"W136*X135","v":0.75131480090157765},{"$f":"X136*Y135","v":0.73362440997468847},{"$f":"Y136*Z135","v":0.71635055540615489},{"$f":"Z136*AA135","v":0.69948342946823638},{"$f":"AA136*AB135","v":0.68301345536507052},{"$f":"AB136*AC135","v":0.66693128179517125},{"$f":"AC136*AD135","v":0.65122777764195883},{"$f":"AD136*AE135","v":0.63589402678930573},{"$f":"AE136*AF135","v":0.62092132305915493},{"$f":"AF136*AG135","v":0.60630116526833744},{"$f":"AG136*AH135","v":0.59202525240178072},{"$f":"AH136*AI135","v":0.57808547889936879},{"$f":"AI136*AJ135","v":0.56447393005377722},{"$f":"AJ136*AK135","v":0.55118287751667039},{"$f":"AK136*AL135","v":0.53820477491070973},{"$f":"AL136*AM135","v":0.52553225354488065},{"$f":"AM136*AN135","v":0.51315811823070645},{"$f":"AN136*AO135","v":0.501075343196973},{"$f":"AO136*AP135","v":0.48927706810064514},{"$f":"AP136*AQ135","v":0.47775659413170962},{"$f":"AQ136*AR135","v":0.46650738020973309},{"$f":"AR136*AS135","v":0.45552303926997539},{"$f":"AS136*AT135","v":0.44479733463695009},{"$f":"AT136*AU135","v":0.43432417648337235},{"$f":"AU136*AV135","v":0.42409761837248461},{"$f":"AV136*AW135","v":0.41411185388179583},{"$f":"AW136*AX135","v":0.40436121330631825},{"$f":"AX136*AY135","v":0.39484016043942943},{"$f":"AY136*AZ135","v":0.38554328942953148},{"$f":"AZ136*BA135","v":0.3764653217107235},{"$f":"BA136*BB135","v":0.36760110300574389},{"$f":"BB136*BC135","v":0.35894560039948131},{"$f":"BC136*BD135","v":0.35049389948139226},{"$f":"BD136*BE135","v":0.34224120155520316},{"$f":"BE136*BF135","v":0.33418282091431262},{"$f":"BF136*BG135","v":0.32631418218134661},{"$f":"BG136*BH135","v":0.31863081771035656},{"$f":"BH136*BI135","v":0.31112836505018465},{"$f":"BI136*BJ135","v":0.30380256446755688},{"$f":"BJ136*BK135","v":0.29664925652849689},{"$f":"BK136*BL135","v":0.28966437973668774},{"$f":"BL136*BM135","v":0.28284396822744057},{"$f":"BM136*BN135","v":0.27618414951596076},{"$f":"BN136*BO135","v":0.26968114229863349},{"$f":"BO136*BP135","v":0.26333125430607973},{"$f":"BP136*BQ135","v":0.25713088020676411},{"$f":"BQ136*BR135","v":0.25107649955996431},{"$f":"BR136*BS135","v":0.24516467481693952},{"$f":"BS136*BT135","v":0.23939204936916336},{"$f":"BT136*BU135","v":0.2337553456425128},{"$f":"BU136*BV135","v":0.22825136323633116},{"$f":"BV136*BW135","v":0.22287697710630863},{"$f":"BW136*BX135","v":0.2176291357901485},{"$f":"BX136*BY135","v":0.21250485967501162},{"$f":"BY136*BZ135","v":0.20750123930575559},{"$f":"BZ136*CA135","v":0.20261543373300783},{"$f":"CA136*CB135","v":0.197844668900135},{"$f":"CB136*CC135","v":0.19318623606819238},{"$f":"CC136*CD135","v":0.18863749027795962},{"$f":"CD136*CE135","v":0.18419584884818893},{"$f":"CE136*CF135","v":0.17985878990921361},{"$f":"CF136*CG135","v":0.17562385097108396},{"$f":"CG136*CH135","v":0.17148862752541782},{"$f":"CH136*CI135","v":0.16745077168017175},{"$f":"CI136*CJ135","v":0.16350799082655781},{"$f":"CJ136*CK135","v":0.15965804633734904},{"$f":"CK136*CL135","v":0.15589875229583436},{"$f":"CL136*CM135","v":0.15222797425470155},{"$f":"CM136*CN135","v":0.14864362802414344},{"$f":"CN136*CO135","v":0.1451436784884991},{"$f":"CO136*CP135","v":0.14172613845075849},{"$f":"CP136*CQ135","v":0.13838906750427413},{"$f":"CQ136*CR135","v":0.13513057093103947},{"$f":"CR136*CS135","v":0.13194879862590825},{"$f":"CS136*CT135","v":0.12884194404614405},{"$f":"CT136*CU135","v":0.12580824318570372},{"$f":"CU136*CV135","v":0.12284597357367222},{"$f":"CV136*CW135","v":0.11995345329628021},{"$f":"CW136*CX135","v":0.11712904004194913},{"$f":"CX136*CY135","v":0.11437113016882156},{"$f":"CY136*CZ135","v":0.11167815779424747},{"$f":"CZ136*DA135","v":0.10904859390570928},{"$f":"DA136*DB135","v":0.10648094549268103},{"$f":"DB136*DC135","v":0.10397375469892869},{"$f":"DC136*DD135","v":0.10152559799477043},{"$f":"DD136*DE135","v":9.913508536882662E-2},{"$f":"DE136*DF135","v":9.6800859538800924E-2},{"$f":"DF136*DG135","v":9.4521595180844256E-2},{"$f":"DG136*DH135","v":9.229599817706402E-2},{"$f":"DH136*DI135","v":9.0122804880751459E-2},{"$f":"DI136*DJ135","v":8.8000781398909919E-2},{"$f":"DJ136*DK135","v":8.5928722891676593E-2},{"$f":"DK136*DL135","v":8.3905452888240015E-2},{"$f":"DL136*DM135","v":8.1929822618864959E-2},{"$f":"DM136*DN135","v":8.0000710362645375E-2},{"$f":"DN136*DO135","v":7.811702081061507E-2},{"$f":"DO136*DP135","v":7.6277684443854549E-2},{"$f":"DP136*DQ135","v":7.4481656926240869E-2},{"$f":"DQ136*DR135","v":7.2727918511495793E-2},{"$f":"DR136*DS135","v":7.1015473464195511E-2},{"$f":"DS136*DT135","v":6.9343349494413217E-2},{"$f":"DT136*DU135","v":6.7710597205673503E-2},{"$f":"DU136*DV135","v":6.6116289555905261E-2},{"$f":"DV136*DW135","v":6.4559521331086833E-2},{"$f":"DW136*DX135","v":6.3039408631284752E-2},{"$f":"DX136*DY135","v":6.1555088368794107E-2},{"$f":"DY136*DZ135","v":6.0105717778095702E-2},{"$f":"DZ136*EA135","v":5.8690473937351675E-2},{"$f":"EA136*EB135","v":5.7308553301167957E-2},{"$f":"EB136*EC135","v":5.5959171244358279E-2},{"$f":"EC136*ED135","v":5.4641561616450639E-2},{"$f":"ED136*EE135","v":5.3354976306683337E-2},{"$f":"EE136*EF135","v":5.2098684819243596E-2},{"$f":"EF136*EG135","v":5.0871973858507523E-2},{"$f":"EG136*EH135","v":4.967414692404603E-2},{"$f":"EH136*EI135","v":4.8504523915166665E-2},{"$f":"EI136*EJ135","v":4.73624407447669E-2},{"$f":"EJ136*EK135","v":4.6247248962279559E-2},{"$f":"EK136*EL135","v":4.5158315385496382E-2},{"$f":"EL136*EM135","v":4.40950217410606E-2},{"$f":"EM136*EN135","v":4.305676431342445E-2},{"$f":"EN136*EO135","v":4.2042953602072324E-2},{"$f":"EO136*EP135","v":4.1053013986814893E-2},{"$f":"EP136*EQ135","v":4.0086383400964182E-2},{"$f":"EQ136*ER135","v":3.9142513012204047E-2},{"$f":"ER136*ES135","v":3.8220866910974843E-2},{"$f":"ES136*ET135","v":3.732092180619536E-2},{"$f":"ET136*EU135","v":3.6442166728149261E-2},{"$f":"EU136*EV135","v":3.5584102738367318E-2},{"$f":"EV136*EW135","v":3.4746242646340769E-2},{"$f":"EW136*EX135","v":3.3928110732904873E-2},{"$f":"EX136*EY135","v":3.3129242480135691E-2},{"$f":"EY136*EZ135","v":3.2349184307606652E-2},{"$f":"EZ136*FA135","v":3.158749331485524E-2},{"$f":"FA136*FB135","v":3.0843737029913519E-2},{"$f":"FB136*FC135","v":3.0117493163759716E-2},{"$f":"FC136*FD135","v":2.94083493705515E-2},{"$f":"FD136*FE135","v":2.8715903013504764E-2},{"$f":"FE136*FF135","v":2.8039760936285019E-2}]
[null,"Дисконтированный чистый денежный поток инвестора",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M137:FF137)","v":49144.709002117903},{"$f":"M127*M136","v":-9359.032369786486},{"$f":"N127*N136","v":-4296.5407927879496},-4195.3748285788915,-4096.5909090909081,-38658.013195946362,-22549.431704007642,-38863.834449771784,-549.10881094631395,6045.2174746770379,1184.4437288737684,3585.9371550545866,-5181.3538290718689,4551.7308899926384,18749.583356530307,4697.1691162342149,4551.3928222606119,4434.4701384622213,4350.8425919751635,4260.552661194828,4151.347721473614,4035.7500175069599,3957.5115080839246,3873.5747822748253,3775.3156552453347,3675.2928082517788,3602.1035243424012,{"$f":"AM127*AM136","v":3520.2218221962394},{"$f":"AN127*AN136","v":11108.315270104513},19599.646918096056,19184.062180686502,14800.297921446312,25199.209827142287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CZ127*CZ136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Дисконтированный чистый денежный поток инвестора, накопительно",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"M137+L138","v":-9359.032369786486},{"$f":"N137+M138","v":-13655.573162574436},{"$f":"O137+N138","v":-17850.947991153327},{"$f":"P137+O138","v":-21947.538900244235},{"$f":"Q137+P138","v":-60605.5520961906},{"$f":"R137+Q138","v":-83154.983800198243},{"$f":"S137+R138","v":-122018.81824997003},{"$f":"T137+S138","v":-122567.92706091635},{"$f":"U137+T138","v":-116522.70958623932},{"$f":"V137+U138","v":-115338.26585736555},{"$f":"W137+V138","v":-111752.32870231096},{"$f":"X137+W138","v":-116933.68253138283},{"$f":"Y137+X138","v":-112381.95164139019},{"$f":"Z137+Y138","v":-93632.368284859884},{"$f":"AA137+Z138","v":-88935.199168625666},{"$f":"AB137+AA138","v":-84383.806346365047},{"$f":"AC137+AB138","v":-79949.33620790283},{"$f":"AD137+AC138","v":-75598.493615927669},{"$f":"AE137+AD138","v":-71337.94095473284},{"$f":"AF137+AE138","v":-67186.59323325922},{"$f":"AG137+AF138","v":-63150.843215752262},{"$f":"AH137+AG138","v":-59193.331707668338},{"$f":"AI137+AH138","v":-55319.756925393514},{"$f":"AJ137+AI138","v":-51544.441270148178},{"$f":"AK137+AJ138","v":-47869.148461896402},{"$f":"AL137+AK138","v":-44267.044937554005},{"$f":"AM137+AL138","v":-40746.823115357765},{"$f":"AN137+AM138","v":-29638.507845253254},{"$f":"AO137+AN138","v":-10038.860927157199},{"$f":"AP137+AO138","v":9145.2012535293034},{"$f":"AQ137+AP138","v":23945.499174975615},{"$f":"AR137+AQ138","v":49144.709002117903},{"$f":"AS137+AR138","v":49144.709002117903},{"$f":"AT137+AS138","v":49144.709002117903},{"$f":"AU137+AT138","v":49144.709002117903},{"$f":"AV137+AU138","v":49144.709002117903},{"$f":"AW137+AV138","v":49144.709002117903},{"$f":"AX137+AW138","v":49144.709002117903},{"$f":"AY137+AX138","v":49144.709002117903},{"$f":"AZ137+AY138","v":49144.709002117903},{"$f":"BA137+AZ138","v":49144.709002117903},{"$f":"BB137+BA138","v":49144.709002117903},{"$f":"BC137+BB138","v":49144.709002117903},{"$f":"BD137+BC138","v":49144.709002117903},{"$f":"BE137+BD138","v":49144.709002117903},{"$f":"BF137+BE138","v":49144.709002117903},{"$f":"BG137+BF138","v":49144.709002117903},{"$f":"BH137+BG138","v":49144.709002117903},{"$f":"BI137+BH138","v":49144.709002117903},{"$f":"BJ137+BI138","v":49144.709002117903},{"$f":"BK137+BJ138","v":49144.709002117903},{"$f":"BL137+BK138","v":49144.709002117903},{"$f":"BM137+BL138","v":49144.709002117903},{"$f":"BN137+BM138","v":49144.709002117903},{"$f":"BO137+BN138","v":49144.709002117903},{"$f":"BP137+BO138","v":49144.709002117903},{"$f":"BQ137+BP138","v":49144.709002117903},{"$f":"BR137+BQ138","v":49144.709002117903},{"$f":"BS137+BR138","v":49144.709002117903},{"$f":"BT137+BS138","v":49144.709002117903},{"$f":"BU137+BT138","v":49144.709002117903},{"$f":"BV137+BU138","v":49144.709002117903},{"$f":"BW137+BV138","v":49144.709002117903},{"$f":"BX137+BW138","v":49144.709002117903},{"$f":"BY137+BX138","v":49144.709002117903},{"$f":"BZ137+BY138","v":49144.709002117903},{"$f":"CA137+BZ138","v":49144.709002117903},{"$f":"CB137+CA138","v":49144.709002117903},{"$f":"CC137+CB138","v":49144.709002117903},{"$f":"CD137+CC138","v":49144.709002117903},{"$f":"CE137+CD138","v":49144.709002117903},{"$f":"CF137+CE138","v":49144.709002117903},{"$f":"CG137+CF138","v":49144.709002117903},{"$f":"CH137+CG138","v":49144.709002117903},{"$f":"CI137+CH138","v":49144.709002117903},{"$f":"CJ137+CI138","v":49144.709002117903},{"$f":"CK137+CJ138","v":49144.709002117903},{"$f":"CL137+CK138","v":49144.709002117903},{"$f":"CM137+CL138","v":49144.709002117903},{"$f":"CN137+CM138","v":49144.709002117903},{"$f":"CO137+CN138","v":49144.709002117903},{"$f":"CP137+CO138","v":49144.709002117903},{"$f":"CQ137+CP138","v":49144.709002117903},{"$f":"CR137+CQ138","v":49144.709002117903},{"$f":"CS137+CR138","v":49144.709002117903},{"$f":"CT137+CS138","v":49144.709002117903},{"$f":"CU137+CT138","v":49144.709002117903},{"$f":"CV137+CU138","v":49144.709002117903},{"$f":"CW137+CV138","v":49144.709002117903},{"$f":"CX137+CW138","v":49144.709002117903},{"$f":"CY137+CX138","v":49144.709002117903},{"$f":"CZ137+CY138","v":49144.709002117903},{"$f":"DA137+CZ138","v":49144.709002117903},{"$f":"DB137+DA138","v":49144.709002117903},{"$f":"DC137+DB138","v":49144.709002117903},{"$f":"DD137+DC138","v":49144.709002117903},{"$f":"DE137+DD138","v":49144.709002117903},{"$f":"DF137+DE138","v":49144.709002117903},{"$f":"DG137+DF138","v":49144.709002117903},{"$f":"DH137+DG138","v":49144.709002117903},{"$f":"DI137+DH138","v":49144.709002117903},{"$f":"DJ137+DI138","v":49144.709002117903},{"$f":"DK137+DJ138","v":49144.709002117903},{"$f":"DL137+DK138","v":49144.709002117903},{"$f":"DM137+DL138","v":49144.709002117903},{"$f":"DN137+DM138","v":49144.709002117903},{"$f":"DO137+DN138","v":49144.709002117903},{"$f":"DP137+DO138","v":49144.709002117903},{"$f":"DQ137+DP138","v":49144.709002117903},{"$f":"DR137+DQ138","v":49144.709002117903},{"$f":"DS137+DR138","v":49144.709002117903},{"$f":"DT137+DS138","v":49144.709002117903},{"$f":"DU137+DT138","v":49144.709002117903},{"$f":"DV137+DU138","v":49144.709002117903},{"$f":"DW137+DV138","v":49144.709002117903},{"$f":"DX137+DW138","v":49144.709002117903},{"$f":"DY137+DX138","v":49144.709002117903},{"$f":"DZ137+DY138","v":49144.709002117903},{"$f":"EA137+DZ138","v":49144.709002117903},{"$f":"EB137+EA138","v":49144.709002117903},{"$f":"EC137+EB138","v":49144.709002117903},{"$f":"ED137+EC138","v":49144.709002117903},{"$f":"EE137+ED138","v":49144.709002117903},{"$f":"EF137+EE138","v":49144.709002117903},{"$f":"EG137+EF138","v":49144.709002117903},{"$f":"EH137+EG138","v":49144.709002117903},{"$f":"EI137+EH138","v":49144.709002117903},{"$f":"EJ137+EI138","v":49144.709002117903},{"$f":"EK137+EJ138","v":49144.709002117903},{"$f":"EL137+EK138","v":49144.709002117903},{"$f":"EM137+EL138","v":49144.709002117903},{"$f":"EN137+EM138","v":49144.709002117903},{"$f":"EO137+EN138","v":49144.709002117903},{"$f":"EP137+EO138","v":49144.709002117903},{"$f":"EQ137+EP138","v":49144.709002117903},{"$f":"ER137+EQ138","v":49144.709002117903},{"$f":"ES137+ER138","v":49144.709002117903},{"$f":"ET137+ES138","v":49144.709002117903},{"$f":"EU137+ET138","v":49144.709002117903},{"$f":"EV137+EU138","v":49144.709002117903},{"$f":"EW137+EV138","v":49144.709002117903},{"$f":"EX137+EW138","v":49144.709002117903},{"$f":"EY137+EX138","v":49144.709002117903},{"$f":"EZ137+EY138","v":49144.709002117903},{"$f":"FA137+EZ138","v":49144.709002117903},{"$f":"FB137+FA138","v":49144.709002117903},{"$f":"FC137+FB138","v":49144.709002117903},{"$f":"FD137+FC138","v":49144.709002117903},{"$f":"FE137+FD138","v":49144.709002117903},{"$f":"FF137+FE138","v":49144.709002117903}]
[null,"Флаг дисконтированной окупаемости проекта для инвестора",null,{"$f":"IFERROR(L139/periods_in_year,\"не достиг.\")","v":7.5},"лет",null,null,"флаг",null,null,null,{"$f":"MATCH(1,M139:FF139,0)","v":30},{"$f":"1*AND(M138>0,L138<=0)","v":0},{"$f":"1*AND(N138>0,M138<=0)","v":0},{"$f":"1*AND(O138>0,N138<=0)","v":0},{"$f":"1*AND(P138>0,O138<=0)","v":0},{"$f":"1*AND(Q138>0,P138<=0)","v":0},{"$f":"1*AND(R138>0,Q138<=0)","v":0},{"$f":"1*AND(S138>0,R138<=0)","v":0},{"$f":"1*AND(T138>0,S138<=0)","v":0},{"$f":"1*AND(U138>0,T138<=0)","v":0},{"$f":"1*AND(V138>0,U138<=0)","v":0},{"$f":"1*AND(W138>0,V138<=0)","v":0},{"$f":"1*AND(X138>0,W138<=0)","v":0},{"$f":"1*AND(Y138>0,X138<=0)","v":0},{"$f":"1*AND(Z138>0,Y138<=0)","v":0},{"$f":"1*AND(AA138>0,Z138<=0)","v":0},{"$f":"1*AND(AB138>0,AA138<=0)","v":0},{"$f":"1*AND(AC138>0,AB138<=0)","v":0},{"$f":"1*AND(AD138>0,AC138<=0)","v":0},{"$f":"1*AND(AE138>0,AD138<=0)","v":0},{"$f":"1*AND(AF138>0,AE138<=0)","v":0},{"$f":"1*AND(AG138>0,AF138<=0)","v":0},{"$f":"1*AND(AH138>0,AG138<=0)","v":0},{"$f":"1*AND(AI138>0,AH138<=0)","v":0},{"$f":"1*AND(AJ138>0,AI138<=0)","v":0},{"$f":"1*AND(AK138>0,AJ138<=0)","v":0},{"$f":"1*AND(AL138>0,AK138<=0)","v":0},{"$f":"1*AND(AM138>0,AL138<=0)","v":0},{"$f":"1*AND(AN138>0,AM138<=0)","v":0},{"$f":"1*AND(AO138>0,AN138<=0)","v":0},{"$f":"1*AND(AP138>0,AO138<=0)","v":1},{"$f":"1*AND(AQ138>0,AP138<=0)","v":0},{"$f":"1*AND(AR138>0,AQ138<=0)","v":0},{"$f":"1*AND(AS138>0,AR138<=0)","v":0},{"$f":"1*AND(AT138>0,AS138<=0)","v":0},{"$f":"1*AND(AU138>0,AT138<=0)","v":0},{"$f":"1*AND(AV138>0,AU138<=0)","v":0},{"$f":"1*AND(AW138>0,AV138<=0)","v":0},{"$f":"1*AND(AX138>0,AW138<=0)","v":0},{"$f":"1*AND(AY138>0,AX138<=0)","v":0},{"$f":"1*AND(AZ138>0,AY138<=0)","v":0},{"$f":"1*AND(BA138>0,AZ138<=0)","v":0},{"$f":"1*AND(BB138>0,BA138<=0)","v":0},{"$f":"1*AND(BC138>0,BB138<=0)","v":0},{"$f":"1*AND(BD138>0,BC138<=0)","v":0},{"$f":"1*AND(BE138>0,BD138<=0)","v":0},{"$f":"1*AND(BF138>0,BE138<=0)","v":0},{"$f":"1*AND(BG138>0,BF138<=0)","v":0},{"$f":"1*AND(BH138>0,BG138<=0)","v":0},{"$f":"1*AND(BI138>0,BH138<=0)","v":0},{"$f":"1*AND(BJ138>0,BI138<=0)","v":0},{"$f":"1*AND(BK138>0,BJ138<=0)","v":0},{"$f":"1*AND(BL138>0,BK138<=0)","v":0},{"$f":"1*AND(BM138>0,BL138<=0)","v":0},{"$f":"1*AND(BN138>0,BM138<=0)","v":0},{"$f":"1*AND(BO138>0,BN138<=0)","v":0},{"$f":"1*AND(BP138>0,BO138<=0)","v":0},{"$f":"1*AND(BQ138>0,BP138<=0)","v":0},{"$f":"1*AND(BR138>0,BQ138<=0)","v":0},{"$f":"1*AND(BS138>0,BR138<=0)","v":0},{"$f":"1*AND(BT138>0,BS138<=0)","v":0},{"$f":"1*AND(BU138>0,BT138<=0)","v":0},{"$f":"1*AND(BV138>0,BU138<=0)","v":0},{"$f":"1*AND(BW138>0,BV138<=0)","v":0},{"$f":"1*AND(BX138>0,BW138<=0)","v":0},{"$f":"1*AND(BY138>0,BX138<=0)","v":0},{"$f":"1*AND(BZ138>0,BY138<=0)","v":0},{"$f":"1*AND(CA138>0,BZ138<=0)","v":0},{"$f":"1*AND(CB138>0,CA138<=0)","v":0},{"$f":"1*AND(CC138>0,CB138<=0)","v":0},{"$f":"1*AND(CD138>0,CC138<=0)","v":0},{"$f":"1*AND(CE138>0,CD138<=0)","v":0},{"$f":"1*AND(CF138>0,CE138<=0)","v":0},{"$f":"1*AND(CG138>0,CF138<=0)","v":0},{"$f":"1*AND(CH138>0,CG138<=0)","v":0},{"$f":"1*AND(CI138>0,CH138<=0)","v":0},{"$f":"1*AND(CJ138>0,CI138<=0)","v":0},{"$f":"1*AND(CK138>0,CJ138<=0)","v":0},{"$f":"1*AND(CL138>0,CK138<=0)","v":0},{"$f":"1*AND(CM138>0,CL138<=0)","v":0},{"$f":"1*AND(CN138>0,CM138<=0)","v":0},{"$f":"1*AND(CO138>0,CN138<=0)","v":0},{"$f":"1*AND(CP138>0,CO138<=0)","v":0},{"$f":"1*AND(CQ138>0,CP138<=0)","v":0},{"$f":"1*AND(CR138>0,CQ138<=0)","v":0},{"$f":"1*AND(CS138>0,CR138<=0)","v":0},{"$f":"1*AND(CT138>0,CS138<=0)","v":0},{"$f":"1*AND(CU138>0,CT138<=0)","v":0},{"$f":"1*AND(CV138>0,CU138<=0)","v":0},{"$f":"1*AND(CW138>0,CV138<=0)","v":0},{"$f":"1*AND(CX138>0,CW138<=0)","v":0},{"$f":"1*AND(CY138>0,CX138<=0)","v":0},{"$f":"1*AND(CZ138>0,CY138<=0)","v":0},{"$f":"1*AND(DA138>0,CZ138<=0)","v":0},{"$f":"1*AND(DB138>0,DA138<=0)","v":0},{"$f":"1*AND(DC138>0,DB138<=0)","v":0},{"$f":"1*AND(DD138>0,DC138<=0)","v":0},{"$f":"1*AND(DE138>0,DD138<=0)","v":0},{"$f":"1*AND(DF138>0,DE138<=0)","v":0},{"$f":"1*AND(DG138>0,DF138<=0)","v":0},{"$f":"1*AND(DH138>0,DG138<=0)","v":0},{"$f":"1*AND(DI138>0,DH138<=0)","v":0},{"$f":"1*AND(DJ138>0,DI138<=0)","v":0},{"$f":"1*AND(DK138>0,DJ138<=0)","v":0},{"$f":"1*AND(DL138>0,DK138<=0)","v":0},{"$f":"1*AND(DM138>0,DL138<=0)","v":0},{"$f":"1*AND(DN138>0,DM138<=0)","v":0},{"$f":"1*AND(DO138>0,DN138<=0)","v":0},{"$f":"1*AND(DP138>0,DO138<=0)","v":0},{"$f":"1*AND(DQ138>0,DP138<=0)","v":0},{"$f":"1*AND(DR138>0,DQ138<=0)","v":0},{"$f":"1*AND(DS138>0,DR138<=0)","v":0},{"$f":"1*AND(DT138>0,DS138<=0)","v":0},{"$f":"1*AND(DU138>0,DT138<=0)","v":0},{"$f":"1*AND(DV138>0,DU138<=0)","v":0},{"$f":"1*AND(DW138>0,DV138<=0)","v":0},{"$f":"1*AND(DX138>0,DW138<=0)","v":0},{"$f":"1*AND(DY138>0,DX138<=0)","v":0},{"$f":"1*AND(DZ138>0,DY138<=0)","v":0},{"$f":"1*AND(EA138>0,DZ138<=0)","v":0},{"$f":"1*AND(EB138>0,EA138<=0)","v":0},{"$f":"1*AND(EC138>0,EB138<=0)","v":0},{"$f":"1*AND(ED138>0,EC138<=0)","v":0},{"$f":"1*AND(EE138>0,ED138<=0)","v":0},{"$f":"1*AND(EF138>0,EE138<=0)","v":0},{"$f":"1*AND(EG138>0,EF138<=0)","v":0},{"$f":"1*AND(EH138>0,EG138<=0)","v":0},{"$f":"1*AND(EI138>0,EH138<=0)","v":0},{"$f":"1*AND(EJ138>0,EI138<=0)","v":0},{"$f":"1*AND(EK138>0,EJ138<=0)","v":0},{"$f":"1*AND(EL138>0,EK138<=0)","v":0},{"$f":"1*AND(EM138>0,EL138<=0)","v":0},{"$f":"1*AND(EN138>0,EM138<=0)","v":0},{"$f":"1*AND(EO138>0,EN138<=0)","v":0},{"$f":"1*AND(EP138>0,EO138<=0)","v":0},{"$f":"1*AND(EQ138>0,EP138<=0)","v":0},{"$f":"1*AND(ER138>0,EQ138<=0)","v":0},{"$f":"1*AND(ES138>0,ER138<=0)","v":0},{"$f":"1*AND(ET138>0,ES138<=0)","v":0},{"$f":"1*AND(EU138>0,ET138<=0)","v":0},{"$f":"1*AND(EV138>0,EU138<=0)","v":0},{"$f":"1*AND(EW138>0,EV138<=0)","v":0},{"$f":"1*AND(EX138>0,EW138<=0)","v":0},{"$f":"1*AND(EY138>0,EX138<=0)","v":0},{"$f":"1*AND(EZ138>0,EY138<=0)","v":0},{"$f":"1*AND(FA138>0,EZ138<=0)","v":0},{"$f":"1*AND(FB138>0,FA138<=0)","v":0},{"$f":"1*AND(FC138>0,FB138<=0)","v":0},{"$f":"1*AND(FD138>0,FC138<=0)","v":0},{"$f":"1*AND(FE138>0,FD138<=0)","v":0},{"$f":"1*AND(FF138>0,FE138<=0)","v":0}]
[null,"NPV инвестора",null,{"$f":"L137","v":49144.709002117903},null,null,null,"тыс. руб."]
[]
[null,"Норма строительной прибыли",null,{"$f":"margin","v":0.1}]

{"sheet":"S&U","index":14,"n_rows":112,"n_cols":162,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Источники и направления денежных средств",null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[null,"ВРЕМЕННЫЕ ПРЕДПОСЫЛКИ"]
[]
[null,"Порядковый номер периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M8","v":1},{"$f":"'Inputs T'!N8","v":2},{"$f":"'Inputs T'!O8","v":3},{"$f":"'Inputs T'!P8","v":4},{"$f":"'Inputs T'!Q8","v":5},{"$f":"'Inputs T'!R8","v":6},{"$f":"'Inputs T'!S8","v":7},{"$f":"'Inputs T'!T8","v":8},{"$f":"'Inputs T'!U8","v":9},{"$f":"'Inputs T'!V8","v":10},{"$f":"'Inputs T'!W8","v":11},{"$f":"'Inputs T'!X8","v":12},{"$f":"'Inputs T'!Y8","v":13},{"$f":"'Inputs T'!Z8","v":14},{"$f":"'Inputs T'!AA8","v":15},{"$f":"'Inputs T'!AB8","v":16},{"$f":"'Inputs T'!AC8","v":17},{"$f":"'Inputs T'!AD8","v":18},{"$f":"'Inputs T'!AE8","v":19},{"$f":"'Inputs T'!AF8","v":20},{"$f":"'Inputs T'!AG8","v":21},{"$f":"'Inputs T'!AH8","v":22},{"$f":"'Inputs T'!AI8","v":23},{"$f":"'Inputs T'!AJ8","v":24},{"$f":"'Inputs T'!AK8","v":25},{"$f":"'Inputs T'!AL8","v":26},{"$f":"'Inputs T'!AM8","v":27},{"$f":"'Inputs T'!AN8","v":28},{"$f":"'Inputs T'!AO8","v":29},{"$f":"'Inputs T'!AP8","v":30},{"$f":"'Inputs T'!AQ8","v":31},{"$f":"'Inputs T'!AR8","v":32},{"$f":"'Inputs T'!AS8","v":33},{"$f":"'Inputs T'!AT8","v":34},{"$f":"'Inputs T'!AU8","v":35},{"$f":"'Inputs T'!AV8","v":36},{"$f":"'Inputs T'!AW8","v":37},{"$f":"'Inputs T'!AX8","v":38},{"$f":"'Inputs T'!AY8","v":39},{"$f":"'Inputs T'!AZ8","v":40},{"$f":"'Inputs T'!BA8","v":41},{"$f":"'Inputs T'!BB8","v":42},{"$f":"'Inputs T'!BC8","v":43},{"$f":"'Inputs T'!BD8","v":44},{"$f":"'Inputs T'!BE8","v":45},{"$f":"'Inputs T'!BF8","v":46},{"$f":"'Inputs T'!BG8","v":47},{"$f":"'Inputs T'!BH8","v":48},{"$f":"'Inputs T'!BI8","v":49},{"$f":"'Inputs T'!BJ8","v":50},{"$f":"'Inputs T'!BK8","v":51},{"$f":"'Inputs T'!BL8","v":52},{"$f":"'Inputs T'!BM8","v":53},{"$f":"'Inputs T'!BN8","v":54},{"$f":"'Inputs T'!BO8","v":55},{"$f":"'Inputs T'!BP8","v":56},{"$f":"'Inputs T'!BQ8","v":57},{"$f":"'Inputs T'!BR8","v":58},{"$f":"'Inputs T'!BS8","v":59},{"$f":"'Inputs T'!BT8","v":60},{"$f":"'Inputs T'!BU8","v":61},{"$f":"'Inputs T'!BV8","v":62},{"$f":"'Inputs T'!BW8","v":63},{"$f":"'Inputs T'!BX8","v":64},{"$f":"'Inputs T'!BY8","v":65},{"$f":"'Inputs T'!BZ8","v":66},{"$f":"'Inputs T'!CA8","v":67},{"$f":"'Inputs T'!CB8","v":68},{"$f":"'Inputs T'!CC8","v":69},{"$f":"'Inputs T'!CD8","v":70},{"$f":"'Inputs T'!CE8","v":71},{"$f":"'Inputs T'!CF8","v":72},{"$f":"'Inputs T'!CG8","v":73},{"$f":"'Inputs T'!CH8","v":74},{"$f":"'Inputs T'!CI8","v":75},{"$f":"'Inputs T'!CJ8","v":76},{"$f":"'Inputs T'!CK8","v":77},{"$f":"'Inputs T'!CL8","v":78},{"$f":"'Inputs T'!CM8","v":79},{"$f":"'Inputs T'!CN8","v":80},{"$f":"'Inputs T'!CO8","v":81},{"$f":"'Inputs T'!CP8","v":82},{"$f":"'Inputs T'!CQ8","v":83},{"$f":"'Inputs T'!CR8","v":84},{"$f":"'Inputs T'!CS8","v":85},{"$f":"'Inputs T'!CT8","v":86},{"$f":"'Inputs T'!CU8","v":87},{"$f":"'Inputs T'!CV8","v":88},{"$f":"'Inputs T'!CW8","v":89},{"$f":"'Inputs T'!CX8","v":90},{"$f":"'Inputs T'!CY8","v":91},{"$f":"'Inputs T'!CZ8","v":92},{"$f":"'Inputs T'!DA8","v":93},{"$f":"'Inputs T'!DB8","v":94},{"$f":"'Inputs T'!DC8","v":95},{"$f":"'Inputs T'!DD8","v":96},{"$f":"'Inputs T'!DE8","v":97},{"$f":"'Inputs T'!DF8","v":98},{"$f":"'Inputs T'!DG8","v":99},{"$f":"'Inputs T'!DH8","v":100},{"$f":"'Inputs T'!DI8","v":101},{"$f":"'Inputs T'!DJ8","v":102},{"$f":"'Inputs T'!DK8","v":103},{"$f":"'Inputs T'!DL8","v":104},{"$f":"'Inputs T'!DM8","v":105},{"$f":"'Inputs T'!DN8","v":106},{"$f":"'Inputs T'!DO8","v":107},{"$f":"'Inputs T'!DP8","v":108},{"$f":"'Inputs T'!DQ8","v":109},{"$f":"'Inputs T'!DR8","v":110},{"$f":"'Inputs T'!DS8","v":111},{"$f":"'Inputs T'!DT8","v":112},{"$f":"'Inputs T'!DU8","v":113},{"$f":"'Inputs T'!DV8","v":114},{"$f":"'Inputs T'!DW8","v":115},{"$f":"'Inputs T'!DX8","v":116},{"$f":"'Inputs T'!DY8","v":117},{"$f":"'Inputs T'!DZ8","v":118},{"$f":"'Inputs T'!EA8","v":119},{"$f":"'Inputs T'!EB8","v":120},{"$f":"'Inputs T'!EC8","v":121},{"$f":"'Inputs T'!ED8","v":122},{"$f":"'Inputs T'!EE8","v":123},{"$f":"'Inputs T'!EF8","v":124},{"$f":"'Inputs T'!EG8","v":125},{"$f":"'Inputs T'!EH8","v":126},{"$f":"'Inputs T'!EI8","v":127},{"$f":"'Inputs T'!EJ8","v":128},{"$f":"'Inputs T'!EK8","v":129},{"$f":"'Inputs T'!EL8","v":130},{"$f":"'Inputs T'!EM8","v":131},{"$f":"'Inputs T'!EN8","v":132},{"$f":"'Inputs T'!EO8","v":133},{"$f":"'Inputs T'!EP8","v":134},{"$f":"'Inputs T'!EQ8","v":135},{"$f":"'Inputs T'!ER8","v":136},{"$f":"'Inputs T'!ES8","v":137},{"$f":"'Inputs T'!ET8","v":138},{"$f":"'Inputs T'!EU8","v":139},{"$f":"'Inputs T'!EV8","v":140},{"$f":"'Inputs T'!EW8","v":141},{"$f":"'Inputs T'!EX8","v":142},{"$f":"'Inputs T'!EY8","v":143},{"$f":"'Inputs T'!EZ8","v":144},{"$f":"'Inputs T'!FA8","v":145},{"$f":"'Inputs T'!FB8","v":146},{"$f":"'Inputs T'!FC8","v":147},{"$f":"'Inputs T'!FD8","v":148},{"$f":"'Inputs T'!FE8","v":149},{"$f":"'Inputs T'!FF8","v":150}]
[null,"Начало периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M9","v":"2019-04-01"},{"$f":"'Inputs T'!N9","v":"2019-07-01"},{"$f":"'Inputs T'!O9","v":"2019-10-01"},{"$f":"'Inputs T'!P9","v":"2020-01-01"},{"$f":"'Inputs T'!Q9","v":"2020-04-01"},{"$f":"'Inputs T'!R9","v":"2020-07-01"},{"$f":"'Inputs T'!S9","v":"2020-10-01"},{"$f":"'Inputs T'!T9","v":"2021-01-01"},{"$f":"'Inputs T'!U9","v":"2021-04-01"},{"$f":"'Inputs T'!V9","v":"2021-07-01"},{"$f":"'Inputs T'!W9","v":"2021-10-01"},{"$f":"'Inputs T'!X9","v":"2022-01-01"},{"$f":"'Inputs T'!Y9","v":"2022-04-01"},{"$f":"'Inputs T'!Z9","v":"2022-07-01"},{"$f":"'Inputs T'!AA9","v":"2022-10-01"},{"$f":"'Inputs T'!AB9","v":"2023-01-01"},{"$f":"'Inputs T'!AC9","v":"2023-04-01"},{"$f":"'Inputs T'!AD9","v":"2023-07-01"},{"$f":"'Inputs T'!AE9","v":"2023-10-01"},{"$f":"'Inputs T'!AF9","v":"2024-01-01"},{"$f":"'Inputs T'!AG9","v":"2024-04-01"},{"$f":"'Inputs T'!AH9","v":"2024-07-01"},{"$f":"'Inputs T'!AI9","v":"2024-10-01"},{"$f":"'Inputs T'!AJ9","v":"2025-01-01"},{"$f":"'Inputs T'!AK9","v":"2025-04-01"},{"$f":"'Inputs T'!AL9","v":"2025-07-01"},{"$f":"'Inputs T'!AM9","v":"2025-10-01"},{"$f":"'Inputs T'!AN9","v":"2026-01-01"},{"$f":"'Inputs T'!AO9","v":"2026-04-01"},{"$f":"'Inputs T'!AP9","v":"2026-07-01"},{"$f":"'Inputs T'!AQ9","v":"2026-10-01"},{"$f":"'Inputs T'!AR9","v":"2027-01-01"},{"$f":"'Inputs T'!AS9","v":"2027-04-01"},{"$f":"'Inputs T'!AT9","v":"2027-07-01"},{"$f":"'Inputs T'!AU9","v":"2027-10-01"},{"$f":"'Inputs T'!AV9","v":"2028-01-01"},{"$f":"'Inputs T'!AW9","v":"2028-04-01"},{"$f":"'Inputs T'!AX9","v":"2028-07-01"},{"$f":"'Inputs T'!AY9","v":"2028-10-01"},{"$f":"'Inputs T'!AZ9","v":"2029-01-01"},{"$f":"'Inputs T'!BA9","v":"2029-04-01"},{"$f":"'Inputs T'!BB9","v":"2029-07-01"},{"$f":"'Inputs T'!BC9","v":"2029-10-01"},{"$f":"'Inputs T'!BD9","v":"2030-01-01"},{"$f":"'Inputs T'!BE9","v":"2030-04-01"},{"$f":"'Inputs T'!BF9","v":"2030-07-01"},{"$f":"'Inputs T'!BG9","v":"2030-10-01"},{"$f":"'Inputs T'!BH9","v":"2031-01-01"},{"$f":"'Inputs T'!BI9","v":"2031-04-01"},{"$f":"'Inputs T'!BJ9","v":"2031-07-01"},{"$f":"'Inputs T'!BK9","v":"2031-10-01"},{"$f":"'Inputs T'!BL9","v":"2032-01-01"},{"$f":"'Inputs T'!BM9","v":"2032-04-01"},{"$f":"'Inputs T'!BN9","v":"2032-07-01"},{"$f":"'Inputs T'!BO9","v":"2032-10-01"},{"$f":"'Inputs T'!BP9","v":"2033-01-01"},{"$f":"'Inputs T'!BQ9","v":"2033-04-01"},{"$f":"'Inputs T'!BR9","v":"2033-07-01"},{"$f":"'Inputs T'!BS9","v":"2033-10-01"},{"$f":"'Inputs T'!BT9","v":"2034-01-01"},{"$f":"'Inputs T'!BU9","v":"2034-04-01"},{"$f":"'Inputs T'!BV9","v":"2034-07-01"},{"$f":"'Inputs T'!BW9","v":"2034-10-01"},{"$f":"'Inputs T'!BX9","v":"2035-01-01"},{"$f":"'Inputs T'!BY9","v":"2035-04-01"},{"$f":"'Inputs T'!BZ9","v":"2035-07-01"},{"$f":"'Inputs T'!CA9","v":"2035-10-01"},{"$f":"'Inputs T'!CB9","v":"2036-01-01"},{"$f":"'Inputs T'!CC9","v":"2036-04-01"},{"$f":"'Inputs T'!CD9","v":"2036-07-01"},{"$f":"'Inputs T'!CE9","v":"2036-10-01"},{"$f":"'Inputs T'!CF9","v":"2037-01-01"},{"$f":"'Inputs T'!CG9","v":"2037-04-01"},{"$f":"'Inputs T'!CH9","v":"2037-07-01"},{"$f":"'Inputs T'!CI9","v":"2037-10-01"},{"$f":"'Inputs T'!CJ9","v":"2038-01-01"},{"$f":"'Inputs T'!CK9","v":"2038-04-01"},{"$f":"'Inputs T'!CL9","v":"2038-07-01"},{"$f":"'Inputs T'!CM9","v":"2038-10-01"},{"$f":"'Inputs T'!CN9","v":"2039-01-01"},{"$f":"'Inputs T'!CO9","v":"2039-04-01"},{"$f":"'Inputs T'!CP9","v":"2039-07-01"},{"$f":"'Inputs T'!CQ9","v":"2039-10-01"},{"$f":"'Inputs T'!CR9","v":"2040-01-01"},{"$f":"'Inputs T'!CS9","v":"2040-04-01"},{"$f":"'Inputs T'!CT9","v":"2040-07-01"},{"$f":"'Inputs T'!CU9","v":"2040-10-01"},{"$f":"'Inputs T'!CV9","v":"2041-01-01"},{"$f":"'Inputs T'!CW9","v":"2041-04-01"},{"$f":"'Inputs T'!CX9","v":"2041-07-01"},{"$f":"'Inputs T'!CY9","v":"2041-10-01"},{"$f":"'Inputs T'!CZ9","v":"2042-01-01"},{"$f":"'Inputs T'!DA9","v":"2042-04-01"},{"$f":"'Inputs T'!DB9","v":"2042-07-01"},{"$f":"'Inputs T'!DC9","v":"2042-10-01"},{"$f":"'Inputs T'!DD9","v":"2043-01-01"},{"$f":"'Inputs T'!DE9","v":"2043-04-01"},{"$f":"'Inputs T'!DF9","v":"2043-07-01"},{"$f":"'Inputs T'!DG9","v":"2043-10-01"},{"$f":"'Inputs T'!DH9","v":"2044-01-01"},{"$f":"'Inputs T'!DI9","v":"2044-04-01"},{"$f":"'Inputs T'!DJ9","v":"2044-07-01"},{"$f":"'Inputs T'!DK9","v":"2044-10-01"},{"$f":"'Inputs T'!DL9","v":"2045-01-01"},{"$f":"'Inputs T'!DM9","v":"2045-04-01"},{"$f":"'Inputs T'!DN9","v":"2045-07-01"},{"$f":"'Inputs T'!DO9","v":"2045-10-01"},{"$f":"'Inputs T'!DP9","v":"2046-01-01"},{"$f":"'Inputs T'!DQ9","v":"2046-04-01"},{"$f":"'Inputs T'!DR9","v":"2046-07-01"},{"$f":"'Inputs T'!DS9","v":"2046-10-01"},{"$f":"'Inputs T'!DT9","v":"2047-01-01"},{"$f":"'Inputs T'!DU9","v":"2047-04-01"},{"$f":"'Inputs T'!DV9","v":"2047-07-01"},{"$f":"'Inputs T'!DW9","v":"2047-10-01"},{"$f":"'Inputs T'!DX9","v":"2048-01-01"},{"$f":"'Inputs T'!DY9","v":"2048-04-01"},{"$f":"'Inputs T'!DZ9","v":"2048-07-01"},{"$f":"'Inputs T'!EA9","v":"2048-10-01"},{"$f":"'Inputs T'!EB9","v":"2049-01-01"},{"$f":"'Inputs T'!EC9","v":"2049-04-01"},{"$f":"'Inputs T'!ED9","v":"2049-07-01"},{"$f":"'Inputs T'!EE9","v":"2049-10-01"},{"$f":"'Inputs T'!EF9","v":"2050-01-01"},{"$f":"'Inputs T'!EG9","v":"2050-04-01"},{"$f":"'Inputs T'!EH9","v":"2050-07-01"},{"$f":"'Inputs T'!EI9","v":"2050-10-01"},{"$f":"'Inputs T'!EJ9","v":"2051-01-01"},{"$f":"'Inputs T'!EK9","v":"2051-04-01"},{"$f":"'Inputs T'!EL9","v":"2051-07-01"},{"$f":"'Inputs T'!EM9","v":"2051-10-01"},{"$f":"'Inputs T'!EN9","v":"2052-01-01"},{"$f":"'Inputs T'!EO9","v":"2052-04-01"},{"$f":"'Inputs T'!EP9","v":"2052-07-01"},{"$f":"'Inputs T'!EQ9","v":"2052-10-01"},{"$f":"'Inputs T'!ER9","v":"2053-01-01"},{"$f":"'Inputs T'!ES9","v":"2053-04-01"},{"$f":"'Inputs T'!ET9","v":"2053-07-01"},{"$f":"'Inputs T'!EU9","v":"2053-10-01"},{"$f":"'Inputs T'!EV9","v":"2054-01-01"},{"$f":"'Inputs T'!EW9","v":"2054-04-01"},{"$f":"'Inputs T'!EX9","v":"2054-07-01"},{"$f":"'Inputs T'!EY9","v":"2054-10-01"},{"$f":"'Inputs T'!EZ9","v":"2055-01-01"},{"$f":"'Inputs T'!FA9","v":"2055-04-01"},{"$f":"'Inputs T'!FB9","v":"2055-07-01"},{"$f":"'Inputs T'!FC9","v":"2055-10-01"},{"$f":"'Inputs T'!FD9","v":"2056-01-01"},{"$f":"'Inputs T'!FE9","v":"2056-04-01"},{"$f":"'Inputs T'!FF9","v":"2056-07-01"}]
[null,"Конец периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M10","v":"2019-06-30"},{"$f":"'Inputs T'!N10","v":"2019-09-30"},{"$f":"'Inputs T'!O10","v":"2019-12-31"},{"$f":"'Inputs T'!P10","v":"2020-03-31"},{"$f":"'Inputs T'!Q10","v":"2020-06-30"},{"$f":"'Inputs T'!R10","v":"2020-09-30"},{"$f":"'Inputs T'!S10","v":"2020-12-31"},{"$f":"'Inputs T'!T10","v":"2021-03-31"},{"$f":"'Inputs T'!U10","v":"2021-06-30"},{"$f":"'Inputs T'!V10","v":"2021-09-30"},{"$f":"'Inputs T'!W10","v":"2021-12-31"},{"$f":"'Inputs T'!X10","v":"2022-03-31"},{"$f":"'Inputs T'!Y10","v":"2022-06-30"},{"$f":"'Inputs T'!Z10","v":"2022-09-30"},{"$f":"'Inputs T'!AA10","v":"2022-12-31"},{"$f":"'Inputs T'!AB10","v":"2023-03-31"},{"$f":"'Inputs T'!AC10","v":"2023-06-30"},{"$f":"'Inputs T'!AD10","v":"2023-09-30"},{"$f":"'Inputs T'!AE10","v":"2023-12-31"},{"$f":"'Inputs T'!AF10","v":"2024-03-31"},{"$f":"'Inputs T'!AG10","v":"2024-06-30"},{"$f":"'Inputs T'!AH10","v":"2024-09-30"},{"$f":"'Inputs T'!AI10","v":"2024-12-31"},{"$f":"'Inputs T'!AJ10","v":"2025-03-31"},{"$f":"'Inputs T'!AK10","v":"2025-06-30"},{"$f":"'Inputs T'!AL10","v":"2025-09-30"},{"$f":"'Inputs T'!AM10","v":"2025-12-31"},{"$f":"'Inputs T'!AN10","v":"2026-03-31"},{"$f":"'Inputs T'!AO10","v":"2026-06-30"},{"$f":"'Inputs T'!AP10","v":"2026-09-30"},{"$f":"'Inputs T'!AQ10","v":"2026-12-31"},{"$f":"'Inputs T'!AR10","v":"2027-03-31"},{"$f":"'Inputs T'!AS10","v":"2027-06-30"},{"$f":"'Inputs T'!AT10","v":"2027-09-30"},{"$f":"'Inputs T'!AU10","v":"2027-12-31"},{"$f":"'Inputs T'!AV10","v":"2028-03-31"},{"$f":"'Inputs T'!AW10","v":"2028-06-30"},{"$f":"'Inputs T'!AX10","v":"2028-09-30"},{"$f":"'Inputs T'!AY10","v":"2028-12-31"},{"$f":"'Inputs T'!AZ10","v":"2029-03-31"},{"$f":"'Inputs T'!BA10","v":"2029-06-30"},{"$f":"'Inputs T'!BB10","v":"2029-09-30"},{"$f":"'Inputs T'!BC10","v":"2029-12-31"},{"$f":"'Inputs T'!BD10","v":"2030-03-31"},{"$f":"'Inputs T'!BE10","v":"2030-06-30"},{"$f":"'Inputs T'!BF10","v":"2030-09-30"},{"$f":"'Inputs T'!BG10","v":"2030-12-31"},{"$f":"'Inputs T'!BH10","v":"2031-03-31"},{"$f":"'Inputs T'!BI10","v":"2031-06-30"},{"$f":"'Inputs T'!BJ10","v":"2031-09-30"},{"$f":"'Inputs T'!BK10","v":"2031-12-31"},{"$f":"'Inputs T'!BL10","v":"2032-03-31"},{"$f":"'Inputs T'!BM10","v":"2032-06-30"},{"$f":"'Inputs T'!BN10","v":"2032-09-30"},{"$f":"'Inputs T'!BO10","v":"2032-12-31"},{"$f":"'Inputs T'!BP10","v":"2033-03-31"},{"$f":"'Inputs T'!BQ10","v":"2033-06-30"},{"$f":"'Inputs T'!BR10","v":"2033-09-30"},{"$f":"'Inputs T'!BS10","v":"2033-12-31"},{"$f":"'Inputs T'!BT10","v":"2034-03-31"},{"$f":"'Inputs T'!BU10","v":"2034-06-30"},{"$f":"'Inputs T'!BV10","v":"2034-09-30"},{"$f":"'Inputs T'!BW10","v":"2034-12-31"},{"$f":"'Inputs T'!BX10","v":"2035-03-31"},{"$f":"'Inputs T'!BY10","v":"2035-06-30"},{"$f":"'Inputs T'!BZ10","v":"2035-09-30"},{"$f":"'Inputs T'!CA10","v":"2035-12-31"},{"$f":"'Inputs T'!CB10","v":"2036-03-31"},{"$f":"'Inputs T'!CC10","v":"2036-06-30"},{"$f":"'Inputs T'!CD10","v":"2036-09-30"},{"$f":"'Inputs T'!CE10","v":"2036-12-31"},{"$f":"'Inputs T'!CF10","v":"2037-03-31"},{"$f":"'Inputs T'!CG10","v":"2037-06-30"},{"$f":"'Inputs T'!CH10","v":"2037-09-30"},{"$f":"'Inputs T'!CI10","v":"2037-12-31"},{"$f":"'Inputs T'!CJ10","v":"2038-03-31"},{"$f":"'Inputs T'!CK10","v":"2038-06-30"},{"$f":"'Inputs T'!CL10","v":"2038-09-30"},{"$f":"'Inputs T'!CM10","v":"2038-12-31"},{"$f":"'Inputs T'!CN10","v":"2039-03-31"},{"$f":"'Inputs T'!CO10","v":"2039-06-30"},{"$f":"'Inputs T'!CP10","v":"2039-09-30"},{"$f":"'Inputs T'!CQ10","v":"2039-12-31"},{"$f":"'Inputs T'!CR10","v":"2040-03-31"},{"$f":"'Inputs T'!CS10","v":"2040-06-30"},{"$f":"'Inputs T'!CT10","v":"2040-09-30"},{"$f":"'Inputs T'!CU10","v":"2040-12-31"},{"$f":"'Inputs T'!CV10","v":"2041-03-31"},{"$f":"'Inputs T'!CW10","v":"2041-06-30"},{"$f":"'Inputs T'!CX10","v":"2041-09-30"},{"$f":"'Inputs T'!CY10","v":"2041-12-31"},{"$f":"'Inputs T'!CZ10","v":"2042-03-31"},{"$f":"'Inputs T'!DA10","v":"2042-06-30"},{"$f":"'Inputs T'!DB10","v":"2042-09-30"},{"$f":"'Inputs T'!DC10","v":"2042-12-31"},{"$f":"'Inputs T'!DD10","v":"2043-03-31"},{"$f":"'Inputs T'!DE10","v":"2043-06-30"},{"$f":"'Inputs T'!DF10","v":"2043-09-30"},{"$f":"'Inputs T'!DG10","v":"2043-12-31"},{"$f":"'Inputs T'!DH10","v":"2044-03-31"},{"$f":"'Inputs T'!DI10","v":"2044-06-30"},{"$f":"'Inputs T'!DJ10","v":"2044-09-30"},{"$f":"'Inputs T'!DK10","v":"2044-12-31"},{"$f":"'Inputs T'!DL10","v":"2045-03-31"},{"$f":"'Inputs T'!DM10","v":"2045-06-30"},{"$f":"'Inputs T'!DN10","v":"2045-09-30"},{"$f":"'Inputs T'!DO10","v":"2045-12-31"},{"$f":"'Inputs T'!DP10","v":"2046-03-31"},{"$f":"'Inputs T'!DQ10","v":"2046-06-30"},{"$f":"'Inputs T'!DR10","v":"2046-09-30"},{"$f":"'Inputs T'!DS10","v":"2046-12-31"},{"$f":"'Inputs T'!DT10","v":"2047-03-31"},{"$f":"'Inputs T'!DU10","v":"2047-06-30"},{"$f":"'Inputs T'!DV10","v":"2047-09-30"},{"$f":"'Inputs T'!DW10","v":"2047-12-31"},{"$f":"'Inputs T'!DX10","v":"2048-03-31"},{"$f":"'Inputs T'!DY10","v":"2048-06-30"},{"$f":"'Inputs T'!DZ10","v":"2048-09-30"},{"$f":"'Inputs T'!EA10","v":"2048-12-31"},{"$f":"'Inputs T'!EB10","v":"2049-03-31"},{"$f":"'Inputs T'!EC10","v":"2049-06-30"},{"$f":"'Inputs T'!ED10","v":"2049-09-30"},{"$f":"'Inputs T'!EE10","v":"2049-12-31"},{"$f":"'Inputs T'!EF10","v":"2050-03-31"},{"$f":"'Inputs T'!EG10","v":"2050-06-30"},{"$f":"'Inputs T'!EH10","v":"2050-09-30"},{"$f":"'Inputs T'!EI10","v":"2050-12-31"},{"$f":"'Inputs T'!EJ10","v":"2051-03-31"},{"$f":"'Inputs T'!EK10","v":"2051-06-30"},{"$f":"'Inputs T'!EL10","v":"2051-09-30"},{"$f":"'Inputs T'!EM10","v":"2051-12-31"},{"$f":"'Inputs T'!EN10","v":"2052-03-31"},{"$f":"'Inputs T'!EO10","v":"2052-06-30"},{"$f":"'Inputs T'!EP10","v":"2052-09-30"},{"$f":"'Inputs T'!EQ10","v":"2052-12-31"},{"$f":"'Inputs T'!ER10","v":"2053-03-31"},{"$f":"'Inputs T'!ES10","v":"2053-06-30"},{"$f":"'Inputs T'!ET10","v":"2053-09-30"},{"$f":"'Inputs T'!EU10","v":"2053-12-31"},{"$f":"'Inputs T'!EV10","v":"2054-03-31"},{"$f":"'Inputs T'!EW10","v":"2054-06-30"},{"$f":"'Inputs T'!EX10","v":"2054-09-30"},{"$f":"'Inputs T'!EY10","v":"2054-12-31"},{"$f":"'Inputs T'!EZ10","v":"2055-03-31"},{"$f":"'Inputs T'!FA10","v":"2055-06-30"},{"$f":"'Inputs T'!FB10","v":"2055-09-30"},{"$f":"'Inputs T'!FC10","v":"2055-12-31"},{"$f":"'Inputs T'!FD10","v":"2056-03-31"},{"$f":"'Inputs T'!FE10","v":"2056-06-30"},{"$f":"'Inputs T'!FF10","v":"2056-09-30"}]
[]
[null,"Флаг фазы проектирования",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M12","v":1},{"$f":"'Inputs T'!N12","v":1},{"$f":"'Inputs T'!O12","v":1},{"$f":"'Inputs T'!P12","v":1},{"$f":"'Inputs T'!Q12","v":0},{"$f":"'Inputs T'!R12","v":0},{"$f":"'Inputs T'!S12","v":0},{"$f":"'Inputs T'!T12","v":0},{"$f":"'Inputs T'!U12","v":0},{"$f":"'Inputs T'!V12","v":0},{"$f":"'Inputs T'!W12","v":0},{"$f":"'Inputs T'!X12","v":0},{"$f":"'Inputs T'!Y12","v":0},{"$f":"'Inputs T'!Z12","v":0},{"$f":"'Inputs T'!AA12","v":0},{"$f":"'Inputs T'!AB12","v":0},{"$f":"'Inputs T'!AC12","v":0},{"$f":"'Inputs T'!AD12","v":0},{"$f":"'Inputs T'!AE12","v":0},{"$f":"'Inputs T'!AF12","v":0},{"$f":"'Inputs T'!AG12","v":0},{"$f":"'Inputs T'!AH12","v":0},{"$f":"'Inputs T'!AI12","v":0},{"$f":"'Inputs T'!AJ12","v":0},{"$f":"'Inputs T'!AK12","v":0},{"$f":"'Inputs T'!AL12","v":0},{"$f":"'Inputs T'!AM12","v":0},{"$f":"'Inputs T'!AN12","v":0},{"$f":"'Inputs T'!AO12","v":0},{"$f":"'Inputs T'!AP12","v":0},{"$f":"'Inputs T'!AQ12","v":0},{"$f":"'Inputs T'!AR12","v":0},{"$f":"'Inputs T'!AS12","v":0},{"$f":"'Inputs T'!AT12","v":0},{"$f":"'Inputs T'!AU12","v":0},{"$f":"'Inputs T'!AV12","v":0},{"$f":"'Inputs T'!AW12","v":0},{"$f":"'Inputs T'!AX12","v":0},{"$f":"'Inputs T'!AY12","v":0},{"$f":"'Inputs T'!AZ12","v":0},{"$f":"'Inputs T'!BA12","v":0},{"$f":"'Inputs T'!BB12","v":0},{"$f":"'Inputs T'!BC12","v":0},{"$f":"'Inputs T'!BD12","v":0},{"$f":"'Inputs T'!BE12","v":0},{"$f":"'Inputs T'!BF12","v":0},{"$f":"'Inputs T'!BG12","v":0},{"$f":"'Inputs T'!BH12","v":0},{"$f":"'Inputs T'!BI12","v":0},{"$f":"'Inputs T'!BJ12","v":0},{"$f":"'Inputs T'!BK12","v":0},{"$f":"'Inputs T'!BL12","v":0},{"$f":"'Inputs T'!BM12","v":0},{"$f":"'Inputs T'!BN12","v":0},{"$f":"'Inputs T'!BO12","v":0},{"$f":"'Inputs T'!BP12","v":0},{"$f":"'Inputs T'!BQ12","v":0},{"$f":"'Inputs T'!BR12","v":0},{"$f":"'Inputs T'!BS12","v":0},{"$f":"'Inputs T'!BT12","v":0},{"$f":"'Inputs T'!BU12","v":0},{"$f":"'Inputs T'!BV12","v":0},{"$f":"'Inputs T'!BW12","v":0},{"$f":"'Inputs T'!BX12","v":0},{"$f":"'Inputs T'!BY12","v":0},{"$f":"'Inputs T'!BZ12","v":0},{"$f":"'Inputs T'!CA12","v":0},{"$f":"'Inputs T'!CB12","v":0},{"$f":"'Inputs T'!CC12","v":0},{"$f":"'Inputs T'!CD12","v":0},{"$f":"'Inputs T'!CE12","v":0},{"$f":"'Inputs T'!CF12","v":0},{"$f":"'Inputs T'!CG12","v":0},{"$f":"'Inputs T'!CH12","v":0},{"$f":"'Inputs T'!CI12","v":0},{"$f":"'Inputs T'!CJ12","v":0},{"$f":"'Inputs T'!CK12","v":0},{"$f":"'Inputs T'!CL12","v":0},{"$f":"'Inputs T'!CM12","v":0},{"$f":"'Inputs T'!CN12","v":0},{"$f":"'Inputs T'!CO12","v":0},{"$f":"'Inputs T'!CP12","v":0},{"$f":"'Inputs T'!CQ12","v":0},{"$f":"'Inputs T'!CR12","v":0},{"$f":"'Inputs T'!CS12","v":0},{"$f":"'Inputs T'!CT12","v":0},{"$f":"'Inputs T'!CU12","v":0},{"$f":"'Inputs T'!CV12","v":0},{"$f":"'Inputs T'!CW12","v":0},{"$f":"'Inputs T'!CX12","v":0},{"$f":"'Inputs T'!CY12","v":0},{"$f":"'Inputs T'!CZ12","v":0},{"$f":"'Inputs T'!DA12","v":0},{"$f":"'Inputs T'!DB12","v":0},{"$f":"'Inputs T'!DC12","v":0},{"$f":"'Inputs T'!DD12","v":0},{"$f":"'Inputs T'!DE12","v":0},{"$f":"'Inputs T'!DF12","v":0},{"$f":"'Inputs T'!DG12","v":0},{"$f":"'Inputs T'!DH12","v":0},{"$f":"'Inputs T'!DI12","v":0},{"$f":"'Inputs T'!DJ12","v":0},{"$f":"'Inputs T'!DK12","v":0},{"$f":"'Inputs T'!DL12","v":0},{"$f":"'Inputs T'!DM12","v":0},{"$f":"'Inputs T'!DN12","v":0},{"$f":"'Inputs T'!DO12","v":0},{"$f":"'Inputs T'!DP12","v":0},{"$f":"'Inputs T'!DQ12","v":0},{"$f":"'Inputs T'!DR12","v":0},{"$f":"'Inputs T'!DS12","v":0},{"$f":"'Inputs T'!DT12","v":0},{"$f":"'Inputs T'!DU12","v":0},{"$f":"'Inputs T'!DV12","v":0},{"$f":"'Inputs T'!DW12","v":0},{"$f":"'Inputs T'!DX12","v":0},{"$f":"'Inputs T'!DY12","v":0},{"$f":"'Inputs T'!DZ12","v":0},{"$f":"'Inputs T'!EA12","v":0},{"$f":"'Inputs T'!EB12","v":0},{"$f":"'Inputs T'!EC12","v":0},{"$f":"'Inputs T'!ED12","v":0},{"$f":"'Inputs T'!EE12","v":0},{"$f":"'Inputs T'!EF12","v":0},{"$f":"'Inputs T'!EG12","v":0},{"$f":"'Inputs T'!EH12","v":0},{"$f":"'Inputs T'!EI12","v":0},{"$f":"'Inputs T'!EJ12","v":0},{"$f":"'Inputs T'!EK12","v":0},{"$f":"'Inputs T'!EL12","v":0},{"$f":"'Inputs T'!EM12","v":0},{"$f":"'Inputs T'!EN12","v":0},{"$f":"'Inputs T'!EO12","v":0},{"$f":"'Inputs T'!EP12","v":0},{"$f":"'Inputs T'!EQ12","v":0},{"$f":"'Inputs T'!ER12","v":0},{"$f":"'Inputs T'!ES12","v":0},{"$f":"'Inputs T'!ET12","v":0},{"$f":"'Inputs T'!EU12","v":0},{"$f":"'Inputs T'!EV12","v":0},{"$f":"'Inputs T'!EW12","v":0},{"$f":"'Inputs T'!EX12","v":0},{"$f":"'Inputs T'!EY12","v":0},{"$f":"'Inputs T'!EZ12","v":0},{"$f":"'Inputs T'!FA12","v":0},{"$f":"'Inputs T'!FB12","v":0},{"$f":"'Inputs T'!FC12","v":0},{"$f":"'Inputs T'!FD12","v":0},{"$f":"'Inputs T'!FE12","v":0},{"$f":"'Inputs T'!FF12","v":0}]
[null,"Флаг фазы строительства",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M13","v":0},{"$f":"'Inputs T'!N13","v":0},{"$f":"'Inputs T'!O13","v":0},{"$f":"'Inputs T'!P13","v":0},{"$f":"'Inputs T'!Q13","v":1},{"$f":"'Inputs T'!R13","v":1},{"$f":"'Inputs T'!S13","v":1},{"$f":"'Inputs T'!T13","v":1},{"$f":"'Inputs T'!U13","v":1},{"$f":"'Inputs T'!V13","v":1},{"$f":"'Inputs T'!W13","v":1},{"$f":"'Inputs T'!X13","v":1},{"$f":"'Inputs T'!Y13","v":0},{"$f":"'Inputs T'!Z13","v":0},{"$f":"'Inputs T'!AA13","v":0},{"$f":"'Inputs T'!AB13","v":0},{"$f":"'Inputs T'!AC13","v":0},{"$f":"'Inputs T'!AD13","v":0},{"$f":"'Inputs T'!AE13","v":0},{"$f":"'Inputs T'!AF13","v":0},{"$f":"'Inputs T'!AG13","v":0},{"$f":"'Inputs T'!AH13","v":0},{"$f":"'Inputs T'!AI13","v":0},{"$f":"'Inputs T'!AJ13","v":0},{"$f":"'Inputs T'!AK13","v":0},{"$f":"'Inputs T'!AL13","v":0},{"$f":"'Inputs T'!AM13","v":0},{"$f":"'Inputs T'!AN13","v":0},{"$f":"'Inputs T'!AO13","v":0},{"$f":"'Inputs T'!AP13","v":0},{"$f":"'Inputs T'!AQ13","v":0},{"$f":"'Inputs T'!AR13","v":0},{"$f":"'Inputs T'!AS13","v":0},{"$f":"'Inputs T'!AT13","v":0},{"$f":"'Inputs T'!AU13","v":0},{"$f":"'Inputs T'!AV13","v":0},{"$f":"'Inputs T'!AW13","v":0},{"$f":"'Inputs T'!AX13","v":0},{"$f":"'Inputs T'!AY13","v":0},{"$f":"'Inputs T'!AZ13","v":0},{"$f":"'Inputs T'!BA13","v":0},{"$f":"'Inputs T'!BB13","v":0},{"$f":"'Inputs T'!BC13","v":0},{"$f":"'Inputs T'!BD13","v":0},{"$f":"'Inputs T'!BE13","v":0},{"$f":"'Inputs T'!BF13","v":0},{"$f":"'Inputs T'!BG13","v":0},{"$f":"'Inputs T'!BH13","v":0},{"$f":"'Inputs T'!BI13","v":0},{"$f":"'Inputs T'!BJ13","v":0},{"$f":"'Inputs T'!BK13","v":0},{"$f":"'Inputs T'!BL13","v":0},{"$f":"'Inputs T'!BM13","v":0},{"$f":"'Inputs T'!BN13","v":0},{"$f":"'Inputs T'!BO13","v":0},{"$f":"'Inputs T'!BP13","v":0},{"$f":"'Inputs T'!BQ13","v":0},{"$f":"'Inputs T'!BR13","v":0},{"$f":"'Inputs T'!BS13","v":0},{"$f":"'Inputs T'!BT13","v":0},{"$f":"'Inputs T'!BU13","v":0},{"$f":"'Inputs T'!BV13","v":0},{"$f":"'Inputs T'!BW13","v":0},{"$f":"'Inputs T'!BX13","v":0},{"$f":"'Inputs T'!BY13","v":0},{"$f":"'Inputs T'!BZ13","v":0},{"$f":"'Inputs T'!CA13","v":0},{"$f":"'Inputs T'!CB13","v":0},{"$f":"'Inputs T'!CC13","v":0},{"$f":"'Inputs T'!CD13","v":0},{"$f":"'Inputs T'!CE13","v":0},{"$f":"'Inputs T'!CF13","v":0},{"$f":"'Inputs T'!CG13","v":0},{"$f":"'Inputs T'!CH13","v":0},{"$f":"'Inputs T'!CI13","v":0},{"$f":"'Inputs T'!CJ13","v":0},{"$f":"'Inputs T'!CK13","v":0},{"$f":"'Inputs T'!CL13","v":0},{"$f":"'Inputs T'!CM13","v":0},{"$f":"'Inputs T'!CN13","v":0},{"$f":"'Inputs T'!CO13","v":0},{"$f":"'Inputs T'!CP13","v":0},{"$f":"'Inputs T'!CQ13","v":0},{"$f":"'Inputs T'!CR13","v":0},{"$f":"'Inputs T'!CS13","v":0},{"$f":"'Inputs T'!CT13","v":0},{"$f":"'Inputs T'!CU13","v":0},{"$f":"'Inputs T'!CV13","v":0},{"$f":"'Inputs T'!CW13","v":0},{"$f":"'Inputs T'!CX13","v":0},{"$f":"'Inputs T'!CY13","v":0},{"$f":"'Inputs T'!CZ13","v":0},{"$f":"'Inputs T'!DA13","v":0},{"$f":"'Inputs T'!DB13","v":0},{"$f":"'Inputs T'!DC13","v":0},{"$f":"'Inputs T'!DD13","v":0},{"$f":"'Inputs T'!DE13","v":0},{"$f":"'Inputs T'!DF13","v":0},{"$f":"'Inputs T'!DG13","v":0},{"$f":"'Inputs T'!DH13","v":0},{"$f":"'Inputs T'!DI13","v":0},{"$f":"'Inputs T'!DJ13","v":0},{"$f":"'Inputs T'!DK13","v":0},{"$f":"'Inputs T'!DL13","v":0},{"$f":"'Inputs T'!DM13","v":0},{"$f":"'Inputs T'!DN13","v":0},{"$f":"'Inputs T'!DO13","v":0},{"$f":"'Inputs T'!DP13","v":0},{"$f":"'Inputs T'!DQ13","v":0},{"$f":"'Inputs T'!DR13","v":0},{"$f":"'Inputs T'!DS13","v":0},{"$f":"'Inputs T'!DT13","v":0},{"$f":"'Inputs T'!DU13","v":0},{"$f":"'Inputs T'!DV13","v":0},{"$f":"'Inputs T'!DW13","v":0},{"$f":"'Inputs T'!DX13","v":0},{"$f":"'Inputs T'!DY13","v":0},{"$f":"'Inputs T'!DZ13","v":0},{"$f":"'Inputs T'!EA13","v":0},{"$f":"'Inputs T'!EB13","v":0},{"$f":"'Inputs T'!EC13","v":0},{"$f":"'Inputs T'!ED13","v":0},{"$f":"'Inputs T'!EE13","v":0},{"$f":"'Inputs T'!EF13","v":0},{"$f":"'Inputs T'!EG13","v":0},{"$f":"'Inputs T'!EH13","v":0},{"$f":"'Inputs T'!EI13","v":0},{"$f":"'Inputs T'!EJ13","v":0},{"$f":"'Inputs T'!EK13","v":0},{"$f":"'Inputs T'!EL13","v":0},{"$f":"'Inputs T'!EM13","v":0},{"$f":"'Inputs T'!EN13","v":0},{"$f":"'Inputs T'!EO13","v":0},{"$f":"'Inputs T'!EP13","v":0},{"$f":"'Inputs T'!EQ13","v":0},{"$f":"'Inputs T'!ER13","v":0},{"$f":"'Inputs T'!ES13","v":0},{"$f":"'Inputs T'!ET13","v":0},{"$f":"'Inputs T'!EU13","v":0},{"$f":"'Inputs T'!EV13","v":0},{"$f":"'Inputs T'!EW13","v":0},{"$f":"'Inputs T'!EX13","v":0},{"$f":"'Inputs T'!EY13","v":0},{"$f":"'Inputs T'!EZ13","v":0},{"$f":"'Inputs T'!FA13","v":0},{"$f":"'Inputs T'!FB13","v":0},{"$f":"'Inputs T'!FC13","v":0},{"$f":"'Inputs T'!FD13","v":0},{"$f":"'Inputs T'!FE13","v":0},{"$f":"'Inputs T'!FF13","v":0}]
[null,"Флаг операционной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M14","v":0},{"$f":"'Inputs T'!N14","v":0},{"$f":"'Inputs T'!O14","v":0},{"$f":"'Inputs T'!P14","v":0},{"$f":"'Inputs T'!Q14","v":0},{"$f":"'Inputs T'!R14","v":0},{"$f":"'Inputs T'!S14","v":0},{"$f":"'Inputs T'!T14","v":0},{"$f":"'Inputs T'!U14","v":0},{"$f":"'Inputs T'!V14","v":0},{"$f":"'Inputs T'!W14","v":0},{"$f":"'Inputs T'!X14","v":0},{"$f":"'Inputs T'!Y14","v":1},{"$f":"'Inputs T'!Z14","v":1},{"$f":"'Inputs T'!AA14","v":1},{"$f":"'Inputs T'!AB14","v":1},{"$f":"'Inputs T'!AC14","v":1},{"$f":"'Inputs T'!AD14","v":1},{"$f":"'Inputs T'!AE14","v":1},{"$f":"'Inputs T'!AF14","v":1},{"$f":"'Inputs T'!AG14","v":1},{"$f":"'Inputs T'!AH14","v":1},{"$f":"'Inputs T'!AI14","v":1},{"$f":"'Inputs T'!AJ14","v":1},{"$f":"'Inputs T'!AK14","v":1},{"$f":"'Inputs T'!AL14","v":1},{"$f":"'Inputs T'!AM14","v":1},{"$f":"'Inputs T'!AN14","v":1},{"$f":"'Inputs T'!AO14","v":1},{"$f":"'Inputs T'!AP14","v":1},{"$f":"'Inputs T'!AQ14","v":1},{"$f":"'Inputs T'!AR14","v":1},{"$f":"'Inputs T'!AS14","v":0},{"$f":"'Inputs T'!AT14","v":0},{"$f":"'Inputs T'!AU14","v":0},{"$f":"'Inputs T'!AV14","v":0},{"$f":"'Inputs T'!AW14","v":0},{"$f":"'Inputs T'!AX14","v":0},{"$f":"'Inputs T'!AY14","v":0},{"$f":"'Inputs T'!AZ14","v":0},{"$f":"'Inputs T'!BA14","v":0},{"$f":"'Inputs T'!BB14","v":0},{"$f":"'Inputs T'!BC14","v":0},{"$f":"'Inputs T'!BD14","v":0},{"$f":"'Inputs T'!BE14","v":0},{"$f":"'Inputs T'!BF14","v":0},{"$f":"'Inputs T'!BG14","v":0},{"$f":"'Inputs T'!BH14","v":0},{"$f":"'Inputs T'!BI14","v":0},{"$f":"'Inputs T'!BJ14","v":0},{"$f":"'Inputs T'!BK14","v":0},{"$f":"'Inputs T'!BL14","v":0},{"$f":"'Inputs T'!BM14","v":0},{"$f":"'Inputs T'!BN14","v":0},{"$f":"'Inputs T'!BO14","v":0},{"$f":"'Inputs T'!BP14","v":0},{"$f":"'Inputs T'!BQ14","v":0},{"$f":"'Inputs T'!BR14","v":0},{"$f":"'Inputs T'!BS14","v":0},{"$f":"'Inputs T'!BT14","v":0},{"$f":"'Inputs T'!BU14","v":0},{"$f":"'Inputs T'!BV14","v":0},{"$f":"'Inputs T'!BW14","v":0},{"$f":"'Inputs T'!BX14","v":0},{"$f":"'Inputs T'!BY14","v":0},{"$f":"'Inputs T'!BZ14","v":0},{"$f":"'Inputs T'!CA14","v":0},{"$f":"'Inputs T'!CB14","v":0},{"$f":"'Inputs T'!CC14","v":0},{"$f":"'Inputs T'!CD14","v":0},{"$f":"'Inputs T'!CE14","v":0},{"$f":"'Inputs T'!CF14","v":0},{"$f":"'Inputs T'!CG14","v":0},{"$f":"'Inputs T'!CH14","v":0},{"$f":"'Inputs T'!CI14","v":0},{"$f":"'Inputs T'!CJ14","v":0},{"$f":"'Inputs T'!CK14","v":0},{"$f":"'Inputs T'!CL14","v":0},{"$f":"'Inputs T'!CM14","v":0},{"$f":"'Inputs T'!CN14","v":0},{"$f":"'Inputs T'!CO14","v":0},{"$f":"'Inputs T'!CP14","v":0},{"$f":"'Inputs T'!CQ14","v":0},{"$f":"'Inputs T'!CR14","v":0},{"$f":"'Inputs T'!CS14","v":0},{"$f":"'Inputs T'!CT14","v":0},{"$f":"'Inputs T'!CU14","v":0},{"$f":"'Inputs T'!CV14","v":0},{"$f":"'Inputs T'!CW14","v":0},{"$f":"'Inputs T'!CX14","v":0},{"$f":"'Inputs T'!CY14","v":0},{"$f":"'Inputs T'!CZ14","v":0},{"$f":"'Inputs T'!DA14","v":0},{"$f":"'Inputs T'!DB14","v":0},{"$f":"'Inputs T'!DC14","v":0},{"$f":"'Inputs T'!DD14","v":0},{"$f":"'Inputs T'!DE14","v":0},{"$f":"'Inputs T'!DF14","v":0},{"$f":"'Inputs T'!DG14","v":0},{"$f":"'Inputs T'!DH14","v":0},{"$f":"'Inputs T'!DI14","v":0},{"$f":"'Inputs T'!DJ14","v":0},{"$f":"'Inputs T'!DK14","v":0},{"$f":"'Inputs T'!DL14","v":0},{"$f":"'Inputs T'!DM14","v":0},{"$f":"'Inputs T'!DN14","v":0},{"$f":"'Inputs T'!DO14","v":0},{"$f":"'Inputs T'!DP14","v":0},{"$f":"'Inputs T'!DQ14","v":0},{"$f":"'Inputs T'!DR14","v":0},{"$f":"'Inputs T'!DS14","v":0},{"$f":"'Inputs T'!DT14","v":0},{"$f":"'Inputs T'!DU14","v":0},{"$f":"'Inputs T'!DV14","v":0},{"$f":"'Inputs T'!DW14","v":0},{"$f":"'Inputs T'!DX14","v":0},{"$f":"'Inputs T'!DY14","v":0},{"$f":"'Inputs T'!DZ14","v":0},{"$f":"'Inputs T'!EA14","v":0},{"$f":"'Inputs T'!EB14","v":0},{"$f":"'Inputs T'!EC14","v":0},{"$f":"'Inputs T'!ED14","v":0},{"$f":"'Inputs T'!EE14","v":0},{"$f":"'Inputs T'!EF14","v":0},{"$f":"'Inputs T'!EG14","v":0},{"$f":"'Inputs T'!EH14","v":0},{"$f":"'Inputs T'!EI14","v":0},{"$f":"'Inputs T'!EJ14","v":0},{"$f":"'Inputs T'!EK14","v":0},{"$f":"'Inputs T'!EL14","v":0},{"$f":"'Inputs T'!EM14","v":0},{"$f":"'Inputs T'!EN14","v":0},{"$f":"'Inputs T'!EO14","v":0},{"$f":"'Inputs T'!EP14","v":0},{"$f":"'Inputs T'!EQ14","v":0},{"$f":"'Inputs T'!ER14","v":0},{"$f":"'Inputs T'!ES14","v":0},{"$f":"'Inputs T'!ET14","v":0},{"$f":"'Inputs T'!EU14","v":0},{"$f":"'Inputs T'!EV14","v":0},{"$f":"'Inputs T'!EW14","v":0},{"$f":"'Inputs T'!EX14","v":0},{"$f":"'Inputs T'!EY14","v":0},{"$f":"'Inputs T'!EZ14","v":0},{"$f":"'Inputs T'!FA14","v":0},{"$f":"'Inputs T'!FB14","v":0},{"$f":"'Inputs T'!FC14","v":0},{"$f":"'Inputs T'!FD14","v":0},{"$f":"'Inputs T'!FE14","v":0},{"$f":"'Inputs T'!FF14","v":0}]
[null,"Флаг постпроектной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M15","v":0},{"$f":"'Inputs T'!N15","v":0},{"$f":"'Inputs T'!O15","v":0},{"$f":"'Inputs T'!P15","v":0},{"$f":"'Inputs T'!Q15","v":0},{"$f":"'Inputs T'!R15","v":0},{"$f":"'Inputs T'!S15","v":0},{"$f":"'Inputs T'!T15","v":0},{"$f":"'Inputs T'!U15","v":0},{"$f":"'Inputs T'!V15","v":0},{"$f":"'Inputs T'!W15","v":0},{"$f":"'Inputs T'!X15","v":0},{"$f":"'Inputs T'!Y15","v":0},{"$f":"'Inputs T'!Z15","v":0},{"$f":"'Inputs T'!AA15","v":0},{"$f":"'Inputs T'!AB15","v":0},{"$f":"'Inputs T'!AC15","v":0},{"$f":"'Inputs T'!AD15","v":0},{"$f":"'Inputs T'!AE15","v":0},{"$f":"'Inputs T'!AF15","v":0},{"$f":"'Inputs T'!AG15","v":0},{"$f":"'Inputs T'!AH15","v":0},{"$f":"'Inputs T'!AI15","v":0},{"$f":"'Inputs T'!AJ15","v":0},{"$f":"'Inputs T'!AK15","v":0},{"$f":"'Inputs T'!AL15","v":0},{"$f":"'Inputs T'!AM15","v":0},{"$f":"'Inputs T'!AN15","v":0},{"$f":"'Inputs T'!AO15","v":0},{"$f":"'Inputs T'!AP15","v":0},{"$f":"'Inputs T'!AQ15","v":0},{"$f":"'Inputs T'!AR15","v":0},{"$f":"'Inputs T'!AS15","v":1},{"$f":"'Inputs T'!AT15","v":1},{"$f":"'Inputs T'!AU15","v":1},{"$f":"'Inputs T'!AV15","v":1},{"$f":"'Inputs T'!AW15","v":1},{"$f":"'Inputs T'!AX15","v":1},{"$f":"'Inputs T'!AY15","v":1},{"$f":"'Inputs T'!AZ15","v":1},{"$f":"'Inputs T'!BA15","v":1},{"$f":"'Inputs T'!BB15","v":1},{"$f":"'Inputs T'!BC15","v":1},{"$f":"'Inputs T'!BD15","v":1},{"$f":"'Inputs T'!BE15","v":1},{"$f":"'Inputs T'!BF15","v":1},{"$f":"'Inputs T'!BG15","v":1},{"$f":"'Inputs T'!BH15","v":1},{"$f":"'Inputs T'!BI15","v":1},{"$f":"'Inputs T'!BJ15","v":1},{"$f":"'Inputs T'!BK15","v":1},{"$f":"'Inputs T'!BL15","v":1},{"$f":"'Inputs T'!BM15","v":1},{"$f":"'Inputs T'!BN15","v":1},{"$f":"'Inputs T'!BO15","v":1},{"$f":"'Inputs T'!BP15","v":1},{"$f":"'Inputs T'!BQ15","v":1},{"$f":"'Inputs T'!BR15","v":1},{"$f":"'Inputs T'!BS15","v":1},{"$f":"'Inputs T'!BT15","v":1},{"$f":"'Inputs T'!BU15","v":1},{"$f":"'Inputs T'!BV15","v":1},{"$f":"'Inputs T'!BW15","v":1},{"$f":"'Inputs T'!BX15","v":1},{"$f":"'Inputs T'!BY15","v":1},{"$f":"'Inputs T'!BZ15","v":1},{"$f":"'Inputs T'!CA15","v":1},{"$f":"'Inputs T'!CB15","v":1},{"$f":"'Inputs T'!CC15","v":1},{"$f":"'Inputs T'!CD15","v":1},{"$f":"'Inputs T'!CE15","v":1},{"$f":"'Inputs T'!CF15","v":1},{"$f":"'Inputs T'!CG15","v":1},{"$f":"'Inputs T'!CH15","v":1},{"$f":"'Inputs T'!CI15","v":1},{"$f":"'Inputs T'!CJ15","v":1},{"$f":"'Inputs T'!CK15","v":1},{"$f":"'Inputs T'!CL15","v":1},{"$f":"'Inputs T'!CM15","v":1},{"$f":"'Inputs T'!CN15","v":1},{"$f":"'Inputs T'!CO15","v":1},{"$f":"'Inputs T'!CP15","v":1},{"$f":"'Inputs T'!CQ15","v":1},{"$f":"'Inputs T'!CR15","v":1},{"$f":"'Inputs T'!CS15","v":1},{"$f":"'Inputs T'!CT15","v":1},{"$f":"'Inputs T'!CU15","v":1},{"$f":"'Inputs T'!CV15","v":1},{"$f":"'Inputs T'!CW15","v":1},{"$f":"'Inputs T'!CX15","v":1},{"$f":"'Inputs T'!CY15","v":1},{"$f":"'Inputs T'!CZ15","v":1},{"$f":"'Inputs T'!DA15","v":1},{"$f":"'Inputs T'!DB15","v":1},{"$f":"'Inputs T'!DC15","v":1},{"$f":"'Inputs T'!DD15","v":1},{"$f":"'Inputs T'!DE15","v":1},{"$f":"'Inputs T'!DF15","v":1},{"$f":"'Inputs T'!DG15","v":1},{"$f":"'Inputs T'!DH15","v":1},{"$f":"'Inputs T'!DI15","v":1},{"$f":"'Inputs T'!DJ15","v":1},{"$f":"'Inputs T'!DK15","v":1},{"$f":"'Inputs T'!DL15","v":1},{"$f":"'Inputs T'!DM15","v":1},{"$f":"'Inputs T'!DN15","v":1},{"$f":"'Inputs T'!DO15","v":1},{"$f":"'Inputs T'!DP15","v":1},{"$f":"'Inputs T'!DQ15","v":1},{"$f":"'Inputs T'!DR15","v":1},{"$f":"'Inputs T'!DS15","v":1},{"$f":"'Inputs T'!DT15","v":1},{"$f":"'Inputs T'!DU15","v":1},{"$f":"'Inputs T'!DV15","v":1},{"$f":"'Inputs T'!DW15","v":1},{"$f":"'Inputs T'!DX15","v":1},{"$f":"'Inputs T'!DY15","v":1},{"$f":"'Inputs T'!DZ15","v":1},{"$f":"'Inputs T'!EA15","v":1},{"$f":"'Inputs T'!EB15","v":1},{"$f":"'Inputs T'!EC15","v":1},{"$f":"'Inputs T'!ED15","v":1},{"$f":"'Inputs T'!EE15","v":1},{"$f":"'Inputs T'!EF15","v":1},{"$f":"'Inputs T'!EG15","v":1},{"$f":"'Inputs T'!EH15","v":1},{"$f":"'Inputs T'!EI15","v":1},{"$f":"'Inputs T'!EJ15","v":1},{"$f":"'Inputs T'!EK15","v":1},{"$f":"'Inputs T'!EL15","v":1},{"$f":"'Inputs T'!EM15","v":1},{"$f":"'Inputs T'!EN15","v":1},{"$f":"'Inputs T'!EO15","v":1},{"$f":"'Inputs T'!EP15","v":1},{"$f":"'Inputs T'!EQ15","v":1},{"$f":"'Inputs T'!ER15","v":1},{"$f":"'Inputs T'!ES15","v":1},{"$f":"'Inputs T'!ET15","v":1},{"$f":"'Inputs T'!EU15","v":1},{"$f":"'Inputs T'!EV15","v":1},{"$f":"'Inputs T'!EW15","v":1},{"$f":"'Inputs T'!EX15","v":1},{"$f":"'Inputs T'!EY15","v":1},{"$f":"'Inputs T'!EZ15","v":1},{"$f":"'Inputs T'!FA15","v":1},{"$f":"'Inputs T'!FB15","v":1},{"$f":"'Inputs T'!FC15","v":1},{"$f":"'Inputs T'!FD15","v":1},{"$f":"'Inputs T'!FE15","v":1},{"$f":"'Inputs T'!FF15","v":1}]
[null,{"$f":"\"Код статуса проекта (1 \"& Controls!$H$10 & \"; 2 \" & Controls!$H$11 & \"; 3 \"& Controls!$H$12 & \"; 4 \"& Controls!$H$13 &\")\"","v":"Код статуса проекта (1 Проект; 2 Строит; 3 Опер; 4 П/проект)"},null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M16","v":1},{"$f":"'Inputs T'!N16","v":1},{"$f":"'Inputs T'!O16","v":1},{"$f":"'Inputs T'!P16","v":1},{"$f":"'Inputs T'!Q16","v":2},{"$f":"'Inputs T'!R16","v":2},{"$f":"'Inputs T'!S16","v":2},{"$f":"'Inputs T'!T16","v":2},{"$f":"'Inputs T'!U16","v":2},{"$f":"'Inputs T'!V16","v":2},{"$f":"'Inputs T'!W16","v":2},{"$f":"'Inputs T'!X16","v":2},{"$f":"'Inputs T'!Y16","v":3},{"$f":"'Inputs T'!Z16","v":3},{"$f":"'Inputs T'!AA16","v":3},{"$f":"'Inputs T'!AB16","v":3},{"$f":"'Inputs T'!AC16","v":3},{"$f":"'Inputs T'!AD16","v":3},{"$f":"'Inputs T'!AE16","v":3},{"$f":"'Inputs T'!AF16","v":3},{"$f":"'Inputs T'!AG16","v":3},{"$f":"'Inputs T'!AH16","v":3},{"$f":"'Inputs T'!AI16","v":3},{"$f":"'Inputs T'!AJ16","v":3},{"$f":"'Inputs T'!AK16","v":3},{"$f":"'Inputs T'!AL16","v":3},{"$f":"'Inputs T'!AM16","v":3},{"$f":"'Inputs T'!AN16","v":3},{"$f":"'Inputs T'!AO16","v":3},{"$f":"'Inputs T'!AP16","v":3},{"$f":"'Inputs T'!AQ16","v":3},{"$f":"'Inputs T'!AR16","v":3},{"$f":"'Inputs T'!AS16","v":4},{"$f":"'Inputs T'!AT16","v":4},{"$f":"'Inputs T'!AU16","v":4},{"$f":"'Inputs T'!AV16","v":4},{"$f":"'Inputs T'!AW16","v":4},{"$f":"'Inputs T'!AX16","v":4},{"$f":"'Inputs T'!AY16","v":4},{"$f":"'Inputs T'!AZ16","v":4},{"$f":"'Inputs T'!BA16","v":4},{"$f":"'Inputs T'!BB16","v":4},{"$f":"'Inputs T'!BC16","v":4},{"$f":"'Inputs T'!BD16","v":4},{"$f":"'Inputs T'!BE16","v":4},{"$f":"'Inputs T'!BF16","v":4},{"$f":"'Inputs T'!BG16","v":4},{"$f":"'Inputs T'!BH16","v":4},{"$f":"'Inputs T'!BI16","v":4},{"$f":"'Inputs T'!BJ16","v":4},{"$f":"'Inputs T'!BK16","v":4},{"$f":"'Inputs T'!BL16","v":4},{"$f":"'Inputs T'!BM16","v":4},{"$f":"'Inputs T'!BN16","v":4},{"$f":"'Inputs T'!BO16","v":4},{"$f":"'Inputs T'!BP16","v":4},{"$f":"'Inputs T'!BQ16","v":4},{"$f":"'Inputs T'!BR16","v":4},{"$f":"'Inputs T'!BS16","v":4},{"$f":"'Inputs T'!BT16","v":4},{"$f":"'Inputs T'!BU16","v":4},{"$f":"'Inputs T'!BV16","v":4},{"$f":"'Inputs T'!BW16","v":4},{"$f":"'Inputs T'!BX16","v":4},{"$f":"'Inputs T'!BY16","v":4},{"$f":"'Inputs T'!BZ16","v":4},{"$f":"'Inputs T'!CA16","v":4},{"$f":"'Inputs T'!CB16","v":4},{"$f":"'Inputs T'!CC16","v":4},{"$f":"'Inputs T'!CD16","v":4},{"$f":"'Inputs T'!CE16","v":4},{"$f":"'Inputs T'!CF16","v":4},{"$f":"'Inputs T'!CG16","v":4},{"$f":"'Inputs T'!CH16","v":4},{"$f":"'Inputs T'!CI16","v":4},{"$f":"'Inputs T'!CJ16","v":4},{"$f":"'Inputs T'!CK16","v":4},{"$f":"'Inputs T'!CL16","v":4},{"$f":"'Inputs T'!CM16","v":4},{"$f":"'Inputs T'!CN16","v":4},{"$f":"'Inputs T'!CO16","v":4},{"$f":"'Inputs T'!CP16","v":4},{"$f":"'Inputs T'!CQ16","v":4},{"$f":"'Inputs T'!CR16","v":4},{"$f":"'Inputs T'!CS16","v":4},{"$f":"'Inputs T'!CT16","v":4},{"$f":"'Inputs T'!CU16","v":4},{"$f":"'Inputs T'!CV16","v":4},{"$f":"'Inputs T'!CW16","v":4},{"$f":"'Inputs T'!CX16","v":4},{"$f":"'Inputs T'!CY16","v":4},{"$f":"'Inputs T'!CZ16","v":4},{"$f":"'Inputs T'!DA16","v":4},{"$f":"'Inputs T'!DB16","v":4},{"$f":"'Inputs T'!DC16","v":4},{"$f":"'Inputs T'!DD16","v":4},{"$f":"'Inputs T'!DE16","v":4},{"$f":"'Inputs T'!DF16","v":4},{"$f":"'Inputs T'!DG16","v":4},{"$f":"'Inputs T'!DH16","v":4},{"$f":"'Inputs T'!DI16","v":4},{"$f":"'Inputs T'!DJ16","v":4},{"$f":"'Inputs T'!DK16","v":4},{"$f":"'Inputs T'!DL16","v":4},{"$f":"'Inputs T'!DM16","v":4},{"$f":"'Inputs T'!DN16","v":4},{"$f":"'Inputs T'!DO16","v":4},{"$f":"'Inputs T'!DP16","v":4},{"$f":"'Inputs T'!DQ16","v":4},{"$f":"'Inputs T'!DR16","v":4},{"$f":"'Inputs T'!DS16","v":4},{"$f":"'Inputs T'!DT16","v":4},{"$f":"'Inputs T'!DU16","v":4},{"$f":"'Inputs T'!DV16","v":4},{"$f":"'Inputs T'!DW16","v":4},{"$f":"'Inputs T'!DX16","v":4},{"$f":"'Inputs T'!DY16","v":4},{"$f":"'Inputs T'!DZ16","v":4},{"$f":"'Inputs T'!EA16","v":4},{"$f":"'Inputs T'!EB16","v":4},{"$f":"'Inputs T'!EC16","v":4},{"$f":"'Inputs T'!ED16","v":4},{"$f":"'Inputs T'!EE16","v":4},{"$f":"'Inputs T'!EF16","v":4},{"$f":"'Inputs T'!EG16","v":4},{"$f":"'Inputs T'!EH16","v":4},{"$f":"'Inputs T'!EI16","v":4},{"$f":"'Inputs T'!EJ16","v":4},{"$f":"'Inputs T'!EK16","v":4},{"$f":"'Inputs T'!EL16","v":4},{"$f":"'Inputs T'!EM16","v":4},{"$f":"'Inputs T'!EN16","v":4},{"$f":"'Inputs T'!EO16","v":4},{"$f":"'Inputs T'!EP16","v":4},{"$f":"'Inputs T'!EQ16","v":4},{"$f":"'Inputs T'!ER16","v":4},{"$f":"'Inputs T'!ES16","v":4},{"$f":"'Inputs T'!ET16","v":4},{"$f":"'Inputs T'!EU16","v":4},{"$f":"'Inputs T'!EV16","v":4},{"$f":"'Inputs T'!EW16","v":4},{"$f":"'Inputs T'!EX16","v":4},{"$f":"'Inputs T'!EY16","v":4},{"$f":"'Inputs T'!EZ16","v":4},{"$f":"'Inputs T'!FA16","v":4},{"$f":"'Inputs T'!FB16","v":4},{"$f":"'Inputs T'!FC16","v":4},{"$f":"'Inputs T'!FD16","v":4},{"$f":"'Inputs T'!FE16","v":4},{"$f":"'Inputs T'!FF16","v":4}]
[null,"Статус проекта",null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M17","v":"Проект"},{"$f":"'Inputs T'!N17","v":"Проект"},{"$f":"'Inputs T'!O17","v":"Проект"},{"$f":"'Inputs T'!P17","v":"Проект"},{"$f":"'Inputs T'!Q17","v":"Строит"},{"$f":"'Inputs T'!R17","v":"Строит"},{"$f":"'Inputs T'!S17","v":"Строит"},{"$f":"'Inputs T'!T17","v":"Строит"},{"$f":"'Inputs T'!U17","v":"Строит"},{"$f":"'Inputs T'!V17","v":"Строит"},{"$f":"'Inputs T'!W17","v":"Строит"},{"$f":"'Inputs T'!X17","v":"Строит"},{"$f":"'Inputs T'!Y17","v":"Опер"},{"$f":"'Inputs T'!Z17","v":"Опер"},{"$f":"'Inputs T'!AA17","v":"Опер"},{"$f":"'Inputs T'!AB17","v":"Опер"},{"$f":"'Inputs T'!AC17","v":"Опер"},{"$f":"'Inputs T'!AD17","v":"Опер"},{"$f":"'Inputs T'!AE17","v":"Опер"},{"$f":"'Inputs T'!AF17","v":"Опер"},{"$f":"'Inputs T'!AG17","v":"Опер"},{"$f":"'Inputs T'!AH17","v":"Опер"},{"$f":"'Inputs T'!AI17","v":"Опер"},{"$f":"'Inputs T'!AJ17","v":"Опер"},{"$f":"'Inputs T'!AK17","v":"Опер"},{"$f":"'Inputs T'!AL17","v":"Опер"},{"$f":"'Inputs T'!AM17","v":"Опер"},{"$f":"'Inputs T'!AN17","v":"Опер"},{"$f":"'Inputs T'!AO17","v":"Опер"},{"$f":"'Inputs T'!AP17","v":"Опер"},{"$f":"'Inputs T'!AQ17","v":"Опер"},{"$f":"'Inputs T'!AR17","v":"Опер"},{"$f":"'Inputs T'!AS17","v":"П/проект"},{"$f":"'Inputs T'!AT17","v":"П/проект"},{"$f":"'Inputs T'!AU17","v":"П/проект"},{"$f":"'Inputs T'!AV17","v":"П/проект"},{"$f":"'Inputs T'!AW17","v":"П/проект"},{"$f":"'Inputs T'!AX17","v":"П/проект"},{"$f":"'Inputs T'!AY17","v":"П/проект"},{"$f":"'Inputs T'!AZ17","v":"П/проект"},{"$f":"'Inputs T'!BA17","v":"П/проект"},{"$f":"'Inputs T'!BB17","v":"П/проект"},{"$f":"'Inputs T'!BC17","v":"П/проект"},{"$f":"'Inputs T'!BD17","v":"П/проект"},{"$f":"'Inputs T'!BE17","v":"П/проект"},{"$f":"'Inputs T'!BF17","v":"П/проект"},{"$f":"'Inputs T'!BG17","v":"П/проект"},{"$f":"'Inputs T'!BH17","v":"П/проект"},{"$f":"'Inputs T'!BI17","v":"П/проект"},{"$f":"'Inputs T'!BJ17","v":"П/проект"},{"$f":"'Inputs T'!BK17","v":"П/проект"},{"$f":"'Inputs T'!BL17","v":"П/проект"},{"$f":"'Inputs T'!BM17","v":"П/проект"},{"$f":"'Inputs T'!BN17","v":"П/проект"},{"$f":"'Inputs T'!BO17","v":"П/проект"},{"$f":"'Inputs T'!BP17","v":"П/проект"},{"$f":"'Inputs T'!BQ17","v":"П/проект"},{"$f":"'Inputs T'!BR17","v":"П/проект"},{"$f":"'Inputs T'!BS17","v":"П/проект"},{"$f":"'Inputs T'!BT17","v":"П/проект"},{"$f":"'Inputs T'!BU17","v":"П/проект"},{"$f":"'Inputs T'!BV17","v":"П/проект"},{"$f":"'Inputs T'!BW17","v":"П/проект"},{"$f":"'Inputs T'!BX17","v":"П/проект"},{"$f":"'Inputs T'!BY17","v":"П/проект"},{"$f":"'Inputs T'!BZ17","v":"П/проект"},{"$f":"'Inputs T'!CA17","v":"П/проект"},{"$f":"'Inputs T'!CB17","v":"П/проект"},{"$f":"'Inputs T'!CC17","v":"П/проект"},{"$f":"'Inputs T'!CD17","v":"П/проект"},{"$f":"'Inputs T'!CE17","v":"П/проект"},{"$f":"'Inputs T'!CF17","v":"П/проект"},{"$f":"'Inputs T'!CG17","v":"П/проект"},{"$f":"'Inputs T'!CH17","v":"П/проект"},{"$f":"'Inputs T'!CI17","v":"П/проект"},{"$f":"'Inputs T'!CJ17","v":"П/проект"},{"$f":"'Inputs T'!CK17","v":"П/проект"},{"$f":"'Inputs T'!CL17","v":"П/проект"},{"$f":"'Inputs T'!CM17","v":"П/проект"},{"$f":"'Inputs T'!CN17","v":"П/проект"},{"$f":"'Inputs T'!CO17","v":"П/проект"},{"$f":"'Inputs T'!CP17","v":"П/проект"},{"$f":"'Inputs T'!CQ17","v":"П/проект"},{"$f":"'Inputs T'!CR17","v":"П/проект"},{"$f":"'Inputs T'!CS17","v":"П/проект"},{"$f":"'Inputs T'!CT17","v":"П/проект"},{"$f":"'Inputs T'!CU17","v":"П/проект"},{"$f":"'Inputs T'!CV17","v":"П/проект"},{"$f":"'Inputs T'!CW17","v":"П/проект"},{"$f":"'Inputs T'!CX17","v":"П/проект"},{"$f":"'Inputs T'!CY17","v":"П/проект"},{"$f":"'Inputs T'!CZ17","v":"П/проект"},{"$f":"'Inputs T'!DA17","v":"П/проект"},{"$f":"'Inputs T'!DB17","v":"П/проект"},{"$f":"'Inputs T'!DC17","v":"П/проект"},{"$f":"'Inputs T'!DD17","v":"П/проект"},{"$f":"'Inputs T'!DE17","v":"П/проект"},{"$f":"'Inputs T'!DF17","v":"П/проект"},{"$f":"'Inputs T'!DG17","v":"П/проект"},{"$f":"'Inputs T'!DH17","v":"П/проект"},{"$f":"'Inputs T'!DI17","v":"П/проект"},{"$f":"'Inputs T'!DJ17","v":"П/проект"},{"$f":"'Inputs T'!DK17","v":"П/проект"},{"$f":"'Inputs T'!DL17","v":"П/проект"},{"$f":"'Inputs T'!DM17","v":"П/проект"},{"$f":"'Inputs T'!DN17","v":"П/проект"},{"$f":"'Inputs T'!DO17","v":"П/проект"},{"$f":"'Inputs T'!DP17","v":"П/проект"},{"$f":"'Inputs T'!DQ17","v":"П/проект"},{"$f":"'Inputs T'!DR17","v":"П/проект"},{"$f":"'Inputs T'!DS17","v":"П/проект"},{"$f":"'Inputs T'!DT17","v":"П/проект"},{"$f":"'Inputs T'!DU17","v":"П/проект"},{"$f":"'Inputs T'!DV17","v":"П/проект"},{"$f":"'Inputs T'!DW17","v":"П/проект"},{"$f":"'Inputs T'!DX17","v":"П/проект"},{"$f":"'Inputs T'!DY17","v":"П/проект"},{"$f":"'Inputs T'!DZ17","v":"П/проект"},{"$f":"'Inputs T'!EA17","v":"П/проект"},{"$f":"'Inputs T'!EB17","v":"П/проект"},{"$f":"'Inputs T'!EC17","v":"П/проект"},{"$f":"'Inputs T'!ED17","v":"П/проект"},{"$f":"'Inputs T'!EE17","v":"П/проект"},{"$f":"'Inputs T'!EF17","v":"П/проект"},{"$f":"'Inputs T'!EG17","v":"П/проект"},{"$f":"'Inputs T'!EH17","v":"П/проект"},{"$f":"'Inputs T'!EI17","v":"П/проект"},{"$f":"'Inputs T'!EJ17","v":"П/проект"},{"$f":"'Inputs T'!EK17","v":"П/проект"},{"$f":"'Inputs T'!EL17","v":"П/проект"},{"$f":"'Inputs T'!EM17","v":"П/проект"},{"$f":"'Inputs T'!EN17","v":"П/проект"},{"$f":"'Inputs T'!EO17","v":"П/проект"},{"$f":"'Inputs T'!EP17","v":"П/проект"},{"$f":"'Inputs T'!EQ17","v":"П/проект"},{"$f":"'Inputs T'!ER17","v":"П/проект"},{"$f":"'Inputs T'!ES17","v":"П/проект"},{"$f":"'Inputs T'!ET17","v":"П/проект"},{"$f":"'Inputs T'!EU17","v":"П/проект"},{"$f":"'Inputs T'!EV17","v":"П/проект"},{"$f":"'Inputs T'!EW17","v":"П/проект"},{"$f":"'Inputs T'!EX17","v":"П/проект"},{"$f":"'Inputs T'!EY17","v":"П/проект"},{"$f":"'Inputs T'!EZ17","v":"П/проект"},{"$f":"'Inputs T'!FA17","v":"П/проект"},{"$f":"'Inputs T'!FB17","v":"П/проект"},{"$f":"'Inputs T'!FC17","v":"П/проект"},{"$f":"'Inputs T'!FD17","v":"П/проект"},{"$f":"'Inputs T'!FE17","v":"П/проект"},{"$f":"'Inputs T'!FF17","v":"П/проект"}]
[]
[null,"Дней в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M19","v":91},{"$f":"'Inputs T'!N19","v":92},{"$f":"'Inputs T'!O19","v":92},{"$f":"'Inputs T'!P19","v":91},{"$f":"'Inputs T'!Q19","v":91},{"$f":"'Inputs T'!R19","v":92},{"$f":"'Inputs T'!S19","v":92},{"$f":"'Inputs T'!T19","v":90},{"$f":"'Inputs T'!U19","v":91},{"$f":"'Inputs T'!V19","v":92},{"$f":"'Inputs T'!W19","v":92},{"$f":"'Inputs T'!X19","v":90},{"$f":"'Inputs T'!Y19","v":91},{"$f":"'Inputs T'!Z19","v":92},{"$f":"'Inputs T'!AA19","v":92},{"$f":"'Inputs T'!AB19","v":90},{"$f":"'Inputs T'!AC19","v":91},{"$f":"'Inputs T'!AD19","v":92},{"$f":"'Inputs T'!AE19","v":92},{"$f":"'Inputs T'!AF19","v":91},{"$f":"'Inputs T'!AG19","v":91},{"$f":"'Inputs T'!AH19","v":92},{"$f":"'Inputs T'!AI19","v":92},{"$f":"'Inputs T'!AJ19","v":90},{"$f":"'Inputs T'!AK19","v":91},{"$f":"'Inputs T'!AL19","v":92},{"$f":"'Inputs T'!AM19","v":92},{"$f":"'Inputs T'!AN19","v":90},{"$f":"'Inputs T'!AO19","v":91},{"$f":"'Inputs T'!AP19","v":92},{"$f":"'Inputs T'!AQ19","v":92},{"$f":"'Inputs T'!AR19","v":90},{"$f":"'Inputs T'!AS19","v":91},{"$f":"'Inputs T'!AT19","v":92},{"$f":"'Inputs T'!AU19","v":92},{"$f":"'Inputs T'!AV19","v":91},{"$f":"'Inputs T'!AW19","v":91},{"$f":"'Inputs T'!AX19","v":92},{"$f":"'Inputs T'!AY19","v":92},{"$f":"'Inputs T'!AZ19","v":90},{"$f":"'Inputs T'!BA19","v":91},{"$f":"'Inputs T'!BB19","v":92},{"$f":"'Inputs T'!BC19","v":92},{"$f":"'Inputs T'!BD19","v":90},{"$f":"'Inputs T'!BE19","v":91},{"$f":"'Inputs T'!BF19","v":92},{"$f":"'Inputs T'!BG19","v":92},{"$f":"'Inputs T'!BH19","v":90},{"$f":"'Inputs T'!BI19","v":91},{"$f":"'Inputs T'!BJ19","v":92},{"$f":"'Inputs T'!BK19","v":92},{"$f":"'Inputs T'!BL19","v":91},{"$f":"'Inputs T'!BM19","v":91},{"$f":"'Inputs T'!BN19","v":92},{"$f":"'Inputs T'!BO19","v":92},{"$f":"'Inputs T'!BP19","v":90},{"$f":"'Inputs T'!BQ19","v":91},{"$f":"'Inputs T'!BR19","v":92},{"$f":"'Inputs T'!BS19","v":92},{"$f":"'Inputs T'!BT19","v":90},{"$f":"'Inputs T'!BU19","v":91},{"$f":"'Inputs T'!BV19","v":92},{"$f":"'Inputs T'!BW19","v":92},{"$f":"'Inputs T'!BX19","v":90},{"$f":"'Inputs T'!BY19","v":91},{"$f":"'Inputs T'!BZ19","v":92},{"$f":"'Inputs T'!CA19","v":92},{"$f":"'Inputs T'!CB19","v":91},{"$f":"'Inputs T'!CC19","v":91},{"$f":"'Inputs T'!CD19","v":92},{"$f":"'Inputs T'!CE19","v":92},{"$f":"'Inputs T'!CF19","v":90},{"$f":"'Inputs T'!CG19","v":91},{"$f":"'Inputs T'!CH19","v":92},{"$f":"'Inputs T'!CI19","v":92},{"$f":"'Inputs T'!CJ19","v":90},{"$f":"'Inputs T'!CK19","v":91},{"$f":"'Inputs T'!CL19","v":92},{"$f":"'Inputs T'!CM19","v":92},{"$f":"'Inputs T'!CN19","v":90},{"$f":"'Inputs T'!CO19","v":91},{"$f":"'Inputs T'!CP19","v":92},{"$f":"'Inputs T'!CQ19","v":92},{"$f":"'Inputs T'!CR19","v":91},{"$f":"'Inputs T'!CS19","v":91},{"$f":"'Inputs T'!CT19","v":92},{"$f":"'Inputs T'!CU19","v":92},{"$f":"'Inputs T'!CV19","v":90},{"$f":"'Inputs T'!CW19","v":91},{"$f":"'Inputs T'!CX19","v":92},{"$f":"'Inputs T'!CY19","v":92},{"$f":"'Inputs T'!CZ19","v":90},{"$f":"'Inputs T'!DA19","v":91},{"$f":"'Inputs T'!DB19","v":92},{"$f":"'Inputs T'!DC19","v":92},{"$f":"'Inputs T'!DD19","v":90},{"$f":"'Inputs T'!DE19","v":91},{"$f":"'Inputs T'!DF19","v":92},{"$f":"'Inputs T'!DG19","v":92},{"$f":"'Inputs T'!DH19","v":91},{"$f":"'Inputs T'!DI19","v":91},{"$f":"'Inputs T'!DJ19","v":92},{"$f":"'Inputs T'!DK19","v":92},{"$f":"'Inputs T'!DL19","v":90},{"$f":"'Inputs T'!DM19","v":91},{"$f":"'Inputs T'!DN19","v":92},{"$f":"'Inputs T'!DO19","v":92},{"$f":"'Inputs T'!DP19","v":90},{"$f":"'Inputs T'!DQ19","v":91},{"$f":"'Inputs T'!DR19","v":92},{"$f":"'Inputs T'!DS19","v":92},{"$f":"'Inputs T'!DT19","v":90},{"$f":"'Inputs T'!DU19","v":91},{"$f":"'Inputs T'!DV19","v":92},{"$f":"'Inputs T'!DW19","v":92},{"$f":"'Inputs T'!DX19","v":91},{"$f":"'Inputs T'!DY19","v":91},{"$f":"'Inputs T'!DZ19","v":92},{"$f":"'Inputs T'!EA19","v":92},{"$f":"'Inputs T'!EB19","v":90},{"$f":"'Inputs T'!EC19","v":91},{"$f":"'Inputs T'!ED19","v":92},{"$f":"'Inputs T'!EE19","v":92},{"$f":"'Inputs T'!EF19","v":90},{"$f":"'Inputs T'!EG19","v":91},{"$f":"'Inputs T'!EH19","v":92},{"$f":"'Inputs T'!EI19","v":92},{"$f":"'Inputs T'!EJ19","v":90},{"$f":"'Inputs T'!EK19","v":91},{"$f":"'Inputs T'!EL19","v":92},{"$f":"'Inputs T'!EM19","v":92},{"$f":"'Inputs T'!EN19","v":91},{"$f":"'Inputs T'!EO19","v":91},{"$f":"'Inputs T'!EP19","v":92},{"$f":"'Inputs T'!EQ19","v":92},{"$f":"'Inputs T'!ER19","v":90},{"$f":"'Inputs T'!ES19","v":91},{"$f":"'Inputs T'!ET19","v":92},{"$f":"'Inputs T'!EU19","v":92},{"$f":"'Inputs T'!EV19","v":90},{"$f":"'Inputs T'!EW19","v":91},{"$f":"'Inputs T'!EX19","v":92},{"$f":"'Inputs T'!EY19","v":92},{"$f":"'Inputs T'!EZ19","v":90},{"$f":"'Inputs T'!FA19","v":91},{"$f":"'Inputs T'!FB19","v":92},{"$f":"'Inputs T'!FC19","v":92},{"$f":"'Inputs T'!FD19","v":91},{"$f":"'Inputs T'!FE19","v":91},{"$f":"'Inputs T'!FF19","v":92}]
[null,"Дней в 360-году в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M20","v":90},{"$f":"'Inputs T'!N20","v":90},{"$f":"'Inputs T'!O20","v":90},{"$f":"'Inputs T'!P20","v":90},{"$f":"'Inputs T'!Q20","v":90},{"$f":"'Inputs T'!R20","v":90},{"$f":"'Inputs T'!S20","v":90},{"$f":"'Inputs T'!T20","v":90},{"$f":"'Inputs T'!U20","v":90},{"$f":"'Inputs T'!V20","v":90},{"$f":"'Inputs T'!W20","v":90},{"$f":"'Inputs T'!X20","v":90},{"$f":"'Inputs T'!Y20","v":90},{"$f":"'Inputs T'!Z20","v":90},{"$f":"'Inputs T'!AA20","v":90},{"$f":"'Inputs T'!AB20","v":90},{"$f":"'Inputs T'!AC20","v":90},{"$f":"'Inputs T'!AD20","v":90},{"$f":"'Inputs T'!AE20","v":90},{"$f":"'Inputs T'!AF20","v":90},{"$f":"'Inputs T'!AG20","v":90},{"$f":"'Inputs T'!AH20","v":90},{"$f":"'Inputs T'!AI20","v":90},{"$f":"'Inputs T'!AJ20","v":90},{"$f":"'Inputs T'!AK20","v":90},{"$f":"'Inputs T'!AL20","v":90},{"$f":"'Inputs T'!AM20","v":90},{"$f":"'Inputs T'!AN20","v":90},{"$f":"'Inputs T'!AO20","v":90},{"$f":"'Inputs T'!AP20","v":90},{"$f":"'Inputs T'!AQ20","v":90},{"$f":"'Inputs T'!AR20","v":90},{"$f":"'Inputs T'!AS20","v":90},{"$f":"'Inputs T'!AT20","v":90},{"$f":"'Inputs T'!AU20","v":90},{"$f":"'Inputs T'!AV20","v":90},{"$f":"'Inputs T'!AW20","v":90},{"$f":"'Inputs T'!AX20","v":90},{"$f":"'Inputs T'!AY20","v":90},{"$f":"'Inputs T'!AZ20","v":90},{"$f":"'Inputs T'!BA20","v":90},{"$f":"'Inputs T'!BB20","v":90},{"$f":"'Inputs T'!BC20","v":90},{"$f":"'Inputs T'!BD20","v":90},{"$f":"'Inputs T'!BE20","v":90},{"$f":"'Inputs T'!BF20","v":90},{"$f":"'Inputs T'!BG20","v":90},{"$f":"'Inputs T'!BH20","v":90},{"$f":"'Inputs T'!BI20","v":90},{"$f":"'Inputs T'!BJ20","v":90},{"$f":"'Inputs T'!BK20","v":90},{"$f":"'Inputs T'!BL20","v":90},{"$f":"'Inputs T'!BM20","v":90},{"$f":"'Inputs T'!BN20","v":90},{"$f":"'Inputs T'!BO20","v":90},{"$f":"'Inputs T'!BP20","v":90},{"$f":"'Inputs T'!BQ20","v":90},{"$f":"'Inputs T'!BR20","v":90},{"$f":"'Inputs T'!BS20","v":90},{"$f":"'Inputs T'!BT20","v":90},{"$f":"'Inputs T'!BU20","v":90},{"$f":"'Inputs T'!BV20","v":90},{"$f":"'Inputs T'!BW20","v":90},{"$f":"'Inputs T'!BX20","v":90},{"$f":"'Inputs T'!BY20","v":90},{"$f":"'Inputs T'!BZ20","v":90},{"$f":"'Inputs T'!CA20","v":90},{"$f":"'Inputs T'!CB20","v":90},{"$f":"'Inputs T'!CC20","v":90},{"$f":"'Inputs T'!CD20","v":90},{"$f":"'Inputs T'!CE20","v":90},{"$f":"'Inputs T'!CF20","v":90},{"$f":"'Inputs T'!CG20","v":90},{"$f":"'Inputs T'!CH20","v":90},{"$f":"'Inputs T'!CI20","v":90},{"$f":"'Inputs T'!CJ20","v":90},{"$f":"'Inputs T'!CK20","v":90},{"$f":"'Inputs T'!CL20","v":90},{"$f":"'Inputs T'!CM20","v":90},{"$f":"'Inputs T'!CN20","v":90},{"$f":"'Inputs T'!CO20","v":90},{"$f":"'Inputs T'!CP20","v":90},{"$f":"'Inputs T'!CQ20","v":90},{"$f":"'Inputs T'!CR20","v":90},{"$f":"'Inputs T'!CS20","v":90},{"$f":"'Inputs T'!CT20","v":90},{"$f":"'Inputs T'!CU20","v":90},{"$f":"'Inputs T'!CV20","v":90},{"$f":"'Inputs T'!CW20","v":90},{"$f":"'Inputs T'!CX20","v":90},{"$f":"'Inputs T'!CY20","v":90},{"$f":"'Inputs T'!CZ20","v":90},{"$f":"'Inputs T'!DA20","v":90},{"$f":"'Inputs T'!DB20","v":90},{"$f":"'Inputs T'!DC20","v":90},{"$f":"'Inputs T'!DD20","v":90},{"$f":"'Inputs T'!DE20","v":90},{"$f":"'Inputs T'!DF20","v":90},{"$f":"'Inputs T'!DG20","v":90},{"$f":"'Inputs T'!DH20","v":90},{"$f":"'Inputs T'!DI20","v":90},{"$f":"'Inputs T'!DJ20","v":90},{"$f":"'Inputs T'!DK20","v":90},{"$f":"'Inputs T'!DL20","v":90},{"$f":"'Inputs T'!DM20","v":90},{"$f":"'Inputs T'!DN20","v":90},{"$f":"'Inputs T'!DO20","v":90},{"$f":"'Inputs T'!DP20","v":90},{"$f":"'Inputs T'!DQ20","v":90},{"$f":"'Inputs T'!DR20","v":90},{"$f":"'Inputs T'!DS20","v":90},{"$f":"'Inputs T'!DT20","v":90},{"$f":"'Inputs T'!DU20","v":90},{"$f":"'Inputs T'!DV20","v":90},{"$f":"'Inputs T'!DW20","v":90},{"$f":"'Inputs T'!DX20","v":90},{"$f":"'Inputs T'!DY20","v":90},{"$f":"'Inputs T'!DZ20","v":90},{"$f":"'Inputs T'!EA20","v":90},{"$f":"'Inputs T'!EB20","v":90},{"$f":"'Inputs T'!EC20","v":90},{"$f":"'Inputs T'!ED20","v":90},{"$f":"'Inputs T'!EE20","v":90},{"$f":"'Inputs T'!EF20","v":90},{"$f":"'Inputs T'!EG20","v":90},{"$f":"'Inputs T'!EH20","v":90},{"$f":"'Inputs T'!EI20","v":90},{"$f":"'Inputs T'!EJ20","v":90},{"$f":"'Inputs T'!EK20","v":90},{"$f":"'Inputs T'!EL20","v":90},{"$f":"'Inputs T'!EM20","v":90},{"$f":"'Inputs T'!EN20","v":90},{"$f":"'Inputs T'!EO20","v":90},{"$f":"'Inputs T'!EP20","v":90},{"$f":"'Inputs T'!EQ20","v":90},{"$f":"'Inputs T'!ER20","v":90},{"$f":"'Inputs T'!ES20","v":90},{"$f":"'Inputs T'!ET20","v":90},{"$f":"'Inputs T'!EU20","v":90},{"$f":"'Inputs T'!EV20","v":90},{"$f":"'Inputs T'!EW20","v":90},{"$f":"'Inputs T'!EX20","v":90},{"$f":"'Inputs T'!EY20","v":90},{"$f":"'Inputs T'!EZ20","v":90},{"$f":"'Inputs T'!FA20","v":90},{"$f":"'Inputs T'!FB20","v":90},{"$f":"'Inputs T'!FC20","v":90},{"$f":"'Inputs T'!FD20","v":90},{"$f":"'Inputs T'!FE20","v":90},{"$f":"'Inputs T'!FF20","v":90}]
[null,"Год",null,null,null,null,null,"год",null,null,null,null,{"$f":"'Inputs T'!M21","v":2019},{"$f":"'Inputs T'!N21","v":2019},{"$f":"'Inputs T'!O21","v":2019},{"$f":"'Inputs T'!P21","v":2020},{"$f":"'Inputs T'!Q21","v":2020},{"$f":"'Inputs T'!R21","v":2020},{"$f":"'Inputs T'!S21","v":2020},{"$f":"'Inputs T'!T21","v":2021},{"$f":"'Inputs T'!U21","v":2021},{"$f":"'Inputs T'!V21","v":2021},{"$f":"'Inputs T'!W21","v":2021},{"$f":"'Inputs T'!X21","v":2022},{"$f":"'Inputs T'!Y21","v":2022},{"$f":"'Inputs T'!Z21","v":2022},{"$f":"'Inputs T'!AA21","v":2022},{"$f":"'Inputs T'!AB21","v":2023},{"$f":"'Inputs T'!AC21","v":2023},{"$f":"'Inputs T'!AD21","v":2023},{"$f":"'Inputs T'!AE21","v":2023},{"$f":"'Inputs T'!AF21","v":2024},{"$f":"'Inputs T'!AG21","v":2024},{"$f":"'Inputs T'!AH21","v":2024},{"$f":"'Inputs T'!AI21","v":2024},{"$f":"'Inputs T'!AJ21","v":2025},{"$f":"'Inputs T'!AK21","v":2025},{"$f":"'Inputs T'!AL21","v":2025},{"$f":"'Inputs T'!AM21","v":2025},{"$f":"'Inputs T'!AN21","v":2026},{"$f":"'Inputs T'!AO21","v":2026},{"$f":"'Inputs T'!AP21","v":2026},{"$f":"'Inputs T'!AQ21","v":2026},{"$f":"'Inputs T'!AR21","v":2027},{"$f":"'Inputs T'!AS21","v":2027},{"$f":"'Inputs T'!AT21","v":2027},{"$f":"'Inputs T'!AU21","v":2027},{"$f":"'Inputs T'!AV21","v":2028},{"$f":"'Inputs T'!AW21","v":2028},{"$f":"'Inputs T'!AX21","v":2028},{"$f":"'Inputs T'!AY21","v":2028},{"$f":"'Inputs T'!AZ21","v":2029},{"$f":"'Inputs T'!BA21","v":2029},{"$f":"'Inputs T'!BB21","v":2029},{"$f":"'Inputs T'!BC21","v":2029},{"$f":"'Inputs T'!BD21","v":2030},{"$f":"'Inputs T'!BE21","v":2030},{"$f":"'Inputs T'!BF21","v":2030},{"$f":"'Inputs T'!BG21","v":2030},{"$f":"'Inputs T'!BH21","v":2031},{"$f":"'Inputs T'!BI21","v":2031},{"$f":"'Inputs T'!BJ21","v":2031},{"$f":"'Inputs T'!BK21","v":2031},{"$f":"'Inputs T'!BL21","v":2032},{"$f":"'Inputs T'!BM21","v":2032},{"$f":"'Inputs T'!BN21","v":2032},{"$f":"'Inputs T'!BO21","v":2032},{"$f":"'Inputs T'!BP21","v":2033},{"$f":"'Inputs T'!BQ21","v":2033},{"$f":"'Inputs T'!BR21","v":2033},{"$f":"'Inputs T'!BS21","v":2033},{"$f":"'Inputs T'!BT21","v":2034},{"$f":"'Inputs T'!BU21","v":2034},{"$f":"'Inputs T'!BV21","v":2034},{"$f":"'Inputs T'!BW21","v":2034},{"$f":"'Inputs T'!BX21","v":2035},{"$f":"'Inputs T'!BY21","v":2035},{"$f":"'Inputs T'!BZ21","v":2035},{"$f":"'Inputs T'!CA21","v":2035},{"$f":"'Inputs T'!CB21","v":2036},{"$f":"'Inputs T'!CC21","v":2036},{"$f":"'Inputs T'!CD21","v":2036},{"$f":"'Inputs T'!CE21","v":2036},{"$f":"'Inputs T'!CF21","v":2037},{"$f":"'Inputs T'!CG21","v":2037},{"$f":"'Inputs T'!CH21","v":2037},{"$f":"'Inputs T'!CI21","v":2037},{"$f":"'Inputs T'!CJ21","v":2038},{"$f":"'Inputs T'!CK21","v":2038},{"$f":"'Inputs T'!CL21","v":2038},{"$f":"'Inputs T'!CM21","v":2038},{"$f":"'Inputs T'!CN21","v":2039},{"$f":"'Inputs T'!CO21","v":2039},{"$f":"'Inputs T'!CP21","v":2039},{"$f":"'Inputs T'!CQ21","v":2039},{"$f":"'Inputs T'!CR21","v":2040},{"$f":"'Inputs T'!CS21","v":2040},{"$f":"'Inputs T'!CT21","v":2040},{"$f":"'Inputs T'!CU21","v":2040},{"$f":"'Inputs T'!CV21","v":2041},{"$f":"'Inputs T'!CW21","v":2041},{"$f":"'Inputs T'!CX21","v":2041},{"$f":"'Inputs T'!CY21","v":2041},{"$f":"'Inputs T'!CZ21","v":2042},{"$f":"'Inputs T'!DA21","v":2042},{"$f":"'Inputs T'!DB21","v":2042},{"$f":"'Inputs T'!DC21","v":2042},{"$f":"'Inputs T'!DD21","v":2043},{"$f":"'Inputs T'!DE21","v":2043},{"$f":"'Inputs T'!DF21","v":2043},{"$f":"'Inputs T'!DG21","v":2043},{"$f":"'Inputs T'!DH21","v":2044},{"$f":"'Inputs T'!DI21","v":2044},{"$f":"'Inputs T'!DJ21","v":2044},{"$f":"'Inputs T'!DK21","v":2044},{"$f":"'Inputs T'!DL21","v":2045},{"$f":"'Inputs T'!DM21","v":2045},{"$f":"'Inputs T'!DN21","v":2045},{"$f":"'Inputs T'!DO21","v":2045},{"$f":"'Inputs T'!DP21","v":2046},{"$f":"'Inputs T'!DQ21","v":2046},{"$f":"'Inputs T'!DR21","v":2046},{"$f":"'Inputs T'!DS21","v":2046},{"$f":"'Inputs T'!DT21","v":2047},{"$f":"'Inputs T'!DU21","v":2047},{"$f":"'Inputs T'!DV21","v":2047},{"$f":"'Inputs T'!DW21","v":2047},{"$f":"'Inputs T'!DX21","v":2048},{"$f":"'Inputs T'!DY21","v":2048},{"$f":"'Inputs T'!DZ21","v":2048},{"$f":"'Inputs T'!EA21","v":2048},{"$f":"'Inputs T'!EB21","v":2049},{"$f":"'Inputs T'!EC21","v":2049},{"$f":"'Inputs T'!ED21","v":2049},{"$f":"'Inputs T'!EE21","v":2049},{"$f":"'Inputs T'!EF21","v":2050},{"$f":"'Inputs T'!EG21","v":2050},{"$f":"'Inputs T'!EH21","v":2050},{"$f":"'Inputs T'!EI21","v":2050},{"$f":"'Inputs T'!EJ21","v":2051},{"$f":"'Inputs T'!EK21","v":2051},{"$f":"'Inputs T'!EL21","v":2051},{"$f":"'Inputs T'!EM21","v":2051},{"$f":"'Inputs T'!EN21","v":2052},{"$f":"'Inputs T'!EO21","v":2052},{"$f":"'Inputs T'!EP21","v":2052},{"$f":"'Inputs T'!EQ21","v":2052},{"$f":"'Inputs T'!ER21","v":2053},{"$f":"'Inputs T'!ES21","v":2053},{"$f":"'Inputs T'!ET21","v":2053},{"$f":"'Inputs T'!EU21","v":2053},{"$f":"'Inputs T'!EV21","v":2054},{"$f":"'Inputs T'!EW21","v":2054},{"$f":"'Inputs T'!EX21","v":2054},{"$f":"'Inputs T'!EY21","v":2054},{"$f":"'Inputs T'!EZ21","v":2055},{"$f":"'Inputs T'!FA21","v":2055},{"$f":"'Inputs T'!FB21","v":2055},{"$f":"'Inputs T'!FC21","v":2055},{"$f":"'Inputs T'!FD21","v":2056},{"$f":"'Inputs T'!FE21","v":2056},{"$f":"'Inputs T'!FF21","v":2056}]
[null,"Дней в году",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M22","v":365},{"$f":"'Inputs T'!N22","v":365},{"$f":"'Inputs T'!O22","v":365},{"$f":"'Inputs T'!P22","v":366},{"$f":"'Inputs T'!Q22","v":366},{"$f":"'Inputs T'!R22","v":366},{"$f":"'Inputs T'!S22","v":366},{"$f":"'Inputs T'!T22","v":365},{"$f":"'Inputs T'!U22","v":365},{"$f":"'Inputs T'!V22","v":365},{"$f":"'Inputs T'!W22","v":365},{"$f":"'Inputs T'!X22","v":365},{"$f":"'Inputs T'!Y22","v":365},{"$f":"'Inputs T'!Z22","v":365},{"$f":"'Inputs T'!AA22","v":365},{"$f":"'Inputs T'!AB22","v":365},{"$f":"'Inputs T'!AC22","v":365},{"$f":"'Inputs T'!AD22","v":365},{"$f":"'Inputs T'!AE22","v":365},{"$f":"'Inputs T'!AF22","v":366},{"$f":"'Inputs T'!AG22","v":366},{"$f":"'Inputs T'!AH22","v":366},{"$f":"'Inputs T'!AI22","v":366},{"$f":"'Inputs T'!AJ22","v":365},{"$f":"'Inputs T'!AK22","v":365},{"$f":"'Inputs T'!AL22","v":365},{"$f":"'Inputs T'!AM22","v":365},{"$f":"'Inputs T'!AN22","v":365},{"$f":"'Inputs T'!AO22","v":365},{"$f":"'Inputs T'!AP22","v":365},{"$f":"'Inputs T'!AQ22","v":365},{"$f":"'Inputs T'!AR22","v":365},{"$f":"'Inputs T'!AS22","v":365},{"$f":"'Inputs T'!AT22","v":365},{"$f":"'Inputs T'!AU22","v":365},{"$f":"'Inputs T'!AV22","v":366},{"$f":"'Inputs T'!AW22","v":366},{"$f":"'Inputs T'!AX22","v":366},{"$f":"'Inputs T'!AY22","v":366},{"$f":"'Inputs T'!AZ22","v":365},{"$f":"'Inputs T'!BA22","v":365},{"$f":"'Inputs T'!BB22","v":365},{"$f":"'Inputs T'!BC22","v":365},{"$f":"'Inputs T'!BD22","v":365},{"$f":"'Inputs T'!BE22","v":365},{"$f":"'Inputs T'!BF22","v":365},{"$f":"'Inputs T'!BG22","v":365},{"$f":"'Inputs T'!BH22","v":365},{"$f":"'Inputs T'!BI22","v":365},{"$f":"'Inputs T'!BJ22","v":365},{"$f":"'Inputs T'!BK22","v":365},{"$f":"'Inputs T'!BL22","v":366},{"$f":"'Inputs T'!BM22","v":366},{"$f":"'Inputs T'!BN22","v":366},{"$f":"'Inputs T'!BO22","v":366},{"$f":"'Inputs T'!BP22","v":365},{"$f":"'Inputs T'!BQ22","v":365},{"$f":"'Inputs T'!BR22","v":365},{"$f":"'Inputs T'!BS22","v":365},{"$f":"'Inputs T'!BT22","v":365},{"$f":"'Inputs T'!BU22","v":365},{"$f":"'Inputs T'!BV22","v":365},{"$f":"'Inputs T'!BW22","v":365},{"$f":"'Inputs T'!BX22","v":365},{"$f":"'Inputs T'!BY22","v":365},{"$f":"'Inputs T'!BZ22","v":365},{"$f":"'Inputs T'!CA22","v":365},{"$f":"'Inputs T'!CB22","v":366},{"$f":"'Inputs T'!CC22","v":366},{"$f":"'Inputs T'!CD22","v":366},{"$f":"'Inputs T'!CE22","v":366},{"$f":"'Inputs T'!CF22","v":365},{"$f":"'Inputs T'!CG22","v":365},{"$f":"'Inputs T'!CH22","v":365},{"$f":"'Inputs T'!CI22","v":365},{"$f":"'Inputs T'!CJ22","v":365},{"$f":"'Inputs T'!CK22","v":365},{"$f":"'Inputs T'!CL22","v":365},{"$f":"'Inputs T'!CM22","v":365},{"$f":"'Inputs T'!CN22","v":365},{"$f":"'Inputs T'!CO22","v":365},{"$f":"'Inputs T'!CP22","v":365},{"$f":"'Inputs T'!CQ22","v":365},{"$f":"'Inputs T'!CR22","v":366},{"$f":"'Inputs T'!CS22","v":366},{"$f":"'Inputs T'!CT22","v":366},{"$f":"'Inputs T'!CU22","v":366},{"$f":"'Inputs T'!CV22","v":365},{"$f":"'Inputs T'!CW22","v":365},{"$f":"'Inputs T'!CX22","v":365},{"$f":"'Inputs T'!CY22","v":365},{"$f":"'Inputs T'!CZ22","v":365},{"$f":"'Inputs T'!DA22","v":365},{"$f":"'Inputs T'!DB22","v":365},{"$f":"'Inputs T'!DC22","v":365},{"$f":"'Inputs T'!DD22","v":365},{"$f":"'Inputs T'!DE22","v":365},{"$f":"'Inputs T'!DF22","v":365},{"$f":"'Inputs T'!DG22","v":365},{"$f":"'Inputs T'!DH22","v":366},{"$f":"'Inputs T'!DI22","v":366},{"$f":"'Inputs T'!DJ22","v":366},{"$f":"'Inputs T'!DK22","v":366},{"$f":"'Inputs T'!DL22","v":365},{"$f":"'Inputs T'!DM22","v":365},{"$f":"'Inputs T'!DN22","v":365},{"$f":"'Inputs T'!DO22","v":365},{"$f":"'Inputs T'!DP22","v":365},{"$f":"'Inputs T'!DQ22","v":365},{"$f":"'Inputs T'!DR22","v":365},{"$f":"'Inputs T'!DS22","v":365},{"$f":"'Inputs T'!DT22","v":365},{"$f":"'Inputs T'!DU22","v":365},{"$f":"'Inputs T'!DV22","v":365},{"$f":"'Inputs T'!DW22","v":365},{"$f":"'Inputs T'!DX22","v":366},{"$f":"'Inputs T'!DY22","v":366},{"$f":"'Inputs T'!DZ22","v":366},{"$f":"'Inputs T'!EA22","v":366},{"$f":"'Inputs T'!EB22","v":365},{"$f":"'Inputs T'!EC22","v":365},{"$f":"'Inputs T'!ED22","v":365},{"$f":"'Inputs T'!EE22","v":365},{"$f":"'Inputs T'!EF22","v":365},{"$f":"'Inputs T'!EG22","v":365},{"$f":"'Inputs T'!EH22","v":365},{"$f":"'Inputs T'!EI22","v":365},{"$f":"'Inputs T'!EJ22","v":365},{"$f":"'Inputs T'!EK22","v":365},{"$f":"'Inputs T'!EL22","v":365},{"$f":"'Inputs T'!EM22","v":365},{"$f":"'Inputs T'!EN22","v":366},{"$f":"'Inputs T'!EO22","v":366},{"$f":"'Inputs T'!EP22","v":366},{"$f":"'Inputs T'!EQ22","v":366},{"$f":"'Inputs T'!ER22","v":365},{"$f":"'Inputs T'!ES22","v":365},{"$f":"'Inputs T'!ET22","v":365},{"$f":"'Inputs T'!EU22","v":365},{"$f":"'Inputs T'!EV22","v":365},{"$f":"'Inputs T'!EW22","v":365},{"$f":"'Inputs T'!EX22","v":365},{"$f":"'Inputs T'!EY22","v":365},{"$f":"'Inputs T'!EZ22","v":365},{"$f":"'Inputs T'!FA22","v":365},{"$f":"'Inputs T'!FB22","v":365},{"$f":"'Inputs T'!FC22","v":365},{"$f":"'Inputs T'!FD22","v":366},{"$f":"'Inputs T'!FE22","v":366},{"$f":"'Inputs T'!FF22","v":366}]
[]
[null,"Порядковый номер операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M24","v":0},{"$f":"'Inputs T'!N24","v":0},{"$f":"'Inputs T'!O24","v":0},{"$f":"'Inputs T'!P24","v":0},{"$f":"'Inputs T'!Q24","v":0},{"$f":"'Inputs T'!R24","v":0},{"$f":"'Inputs T'!S24","v":0},{"$f":"'Inputs T'!T24","v":0},{"$f":"'Inputs T'!U24","v":0},{"$f":"'Inputs T'!V24","v":0},{"$f":"'Inputs T'!W24","v":0},{"$f":"'Inputs T'!X24","v":0},{"$f":"'Inputs T'!Y24","v":1},{"$f":"'Inputs T'!Z24","v":2},{"$f":"'Inputs T'!AA24","v":3},{"$f":"'Inputs T'!AB24","v":4},{"$f":"'Inputs T'!AC24","v":5},{"$f":"'Inputs T'!AD24","v":6},{"$f":"'Inputs T'!AE24","v":7},{"$f":"'Inputs T'!AF24","v":8},{"$f":"'Inputs T'!AG24","v":9},{"$f":"'Inputs T'!AH24","v":10},{"$f":"'Inputs T'!AI24","v":11},{"$f":"'Inputs T'!AJ24","v":12},{"$f":"'Inputs T'!AK24","v":13},{"$f":"'Inputs T'!AL24","v":14},{"$f":"'Inputs T'!AM24","v":15},{"$f":"'Inputs T'!AN24","v":16},{"$f":"'Inputs T'!AO24","v":17},{"$f":"'Inputs T'!AP24","v":18},{"$f":"'Inputs T'!AQ24","v":19},{"$f":"'Inputs T'!AR24","v":20},{"$f":"'Inputs T'!AS24","v":0},{"$f":"'Inputs T'!AT24","v":0},{"$f":"'Inputs T'!AU24","v":0},{"$f":"'Inputs T'!AV24","v":0},{"$f":"'Inputs T'!AW24","v":0},{"$f":"'Inputs T'!AX24","v":0},{"$f":"'Inputs T'!AY24","v":0},{"$f":"'Inputs T'!AZ24","v":0},{"$f":"'Inputs T'!BA24","v":0},{"$f":"'Inputs T'!BB24","v":0},{"$f":"'Inputs T'!BC24","v":0},{"$f":"'Inputs T'!BD24","v":0},{"$f":"'Inputs T'!BE24","v":0},{"$f":"'Inputs T'!BF24","v":0},{"$f":"'Inputs T'!BG24","v":0},{"$f":"'Inputs T'!BH24","v":0},{"$f":"'Inputs T'!BI24","v":0},{"$f":"'Inputs T'!BJ24","v":0},{"$f":"'Inputs T'!BK24","v":0},{"$f":"'Inputs T'!BL24","v":0},{"$f":"'Inputs T'!BM24","v":0},{"$f":"'Inputs T'!BN24","v":0},{"$f":"'Inputs T'!BO24","v":0},{"$f":"'Inputs T'!BP24","v":0},{"$f":"'Inputs T'!BQ24","v":0},{"$f":"'Inputs T'!BR24","v":0},{"$f":"'Inputs T'!BS24","v":0},{"$f":"'Inputs T'!BT24","v":0},{"$f":"'Inputs T'!BU24","v":0},{"$f":"'Inputs T'!BV24","v":0},{"$f":"'Inputs T'!BW24","v":0},{"$f":"'Inputs T'!BX24","v":0},{"$f":"'Inputs T'!BY24","v":0},{"$f":"'Inputs T'!BZ24","v":0},{"$f":"'Inputs T'!CA24","v":0},{"$f":"'Inputs T'!CB24","v":0},{"$f":"'Inputs T'!CC24","v":0},{"$f":"'Inputs T'!CD24","v":0},{"$f":"'Inputs T'!CE24","v":0},{"$f":"'Inputs T'!CF24","v":0},{"$f":"'Inputs T'!CG24","v":0},{"$f":"'Inputs T'!CH24","v":0},{"$f":"'Inputs T'!CI24","v":0},{"$f":"'Inputs T'!CJ24","v":0},{"$f":"'Inputs T'!CK24","v":0},{"$f":"'Inputs T'!CL24","v":0},{"$f":"'Inputs T'!CM24","v":0},{"$f":"'Inputs T'!CN24","v":0},{"$f":"'Inputs T'!CO24","v":0},{"$f":"'Inputs T'!CP24","v":0},{"$f":"'Inputs T'!CQ24","v":0},{"$f":"'Inputs T'!CR24","v":0},{"$f":"'Inputs T'!CS24","v":0},{"$f":"'Inputs T'!CT24","v":0},{"$f":"'Inputs T'!CU24","v":0},{"$f":"'Inputs T'!CV24","v":0},{"$f":"'Inputs T'!CW24","v":0},{"$f":"'Inputs T'!CX24","v":0},{"$f":"'Inputs T'!CY24","v":0},{"$f":"'Inputs T'!CZ24","v":0},{"$f":"'Inputs T'!DA24","v":0},{"$f":"'Inputs T'!DB24","v":0},{"$f":"'Inputs T'!DC24","v":0},{"$f":"'Inputs T'!DD24","v":0},{"$f":"'Inputs T'!DE24","v":0},{"$f":"'Inputs T'!DF24","v":0},{"$f":"'Inputs T'!DG24","v":0},{"$f":"'Inputs T'!DH24","v":0},{"$f":"'Inputs T'!DI24","v":0},{"$f":"'Inputs T'!DJ24","v":0},{"$f":"'Inputs T'!DK24","v":0},{"$f":"'Inputs T'!DL24","v":0},{"$f":"'Inputs T'!DM24","v":0},{"$f":"'Inputs T'!DN24","v":0},{"$f":"'Inputs T'!DO24","v":0},{"$f":"'Inputs T'!DP24","v":0},{"$f":"'Inputs T'!DQ24","v":0},{"$f":"'Inputs T'!DR24","v":0},{"$f":"'Inputs T'!DS24","v":0},{"$f":"'Inputs T'!DT24","v":0},{"$f":"'Inputs T'!DU24","v":0},{"$f":"'Inputs T'!DV24","v":0},{"$f":"'Inputs T'!DW24","v":0},{"$f":"'Inputs T'!DX24","v":0},{"$f":"'Inputs T'!DY24","v":0},{"$f":"'Inputs T'!DZ24","v":0},{"$f":"'Inputs T'!EA24","v":0},{"$f":"'Inputs T'!EB24","v":0},{"$f":"'Inputs T'!EC24","v":0},{"$f":"'Inputs T'!ED24","v":0},{"$f":"'Inputs T'!EE24","v":0},{"$f":"'Inputs T'!EF24","v":0},{"$f":"'Inputs T'!EG24","v":0},{"$f":"'Inputs T'!EH24","v":0},{"$f":"'Inputs T'!EI24","v":0},{"$f":"'Inputs T'!EJ24","v":0},{"$f":"'Inputs T'!EK24","v":0},{"$f":"'Inputs T'!EL24","v":0},{"$f":"'Inputs T'!EM24","v":0},{"$f":"'Inputs T'!EN24","v":0},{"$f":"'Inputs T'!EO24","v":0},{"$f":"'Inputs T'!EP24","v":0},{"$f":"'Inputs T'!EQ24","v":0},{"$f":"'Inputs T'!ER24","v":0},{"$f":"'Inputs T'!ES24","v":0},{"$f":"'Inputs T'!ET24","v":0},{"$f":"'Inputs T'!EU24","v":0},{"$f":"'Inputs T'!EV24","v":0},{"$f":"'Inputs T'!EW24","v":0},{"$f":"'Inputs T'!EX24","v":0},{"$f":"'Inputs T'!EY24","v":0},{"$f":"'Inputs T'!EZ24","v":0},{"$f":"'Inputs T'!FA24","v":0},{"$f":"'Inputs T'!FB24","v":0},{"$f":"'Inputs T'!FC24","v":0},{"$f":"'Inputs T'!FD24","v":0},{"$f":"'Inputs T'!FE24","v":0},{"$f":"'Inputs T'!FF24","v":0}]
[null,"Год операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M25","v":0},{"$f":"'Inputs T'!N25","v":0},{"$f":"'Inputs T'!O25","v":0},{"$f":"'Inputs T'!P25","v":0},{"$f":"'Inputs T'!Q25","v":0},{"$f":"'Inputs T'!R25","v":0},{"$f":"'Inputs T'!S25","v":0},{"$f":"'Inputs T'!T25","v":0},{"$f":"'Inputs T'!U25","v":0},{"$f":"'Inputs T'!V25","v":0},{"$f":"'Inputs T'!W25","v":0},{"$f":"'Inputs T'!X25","v":0},{"$f":"'Inputs T'!Y25","v":1},{"$f":"'Inputs T'!Z25","v":1},{"$f":"'Inputs T'!AA25","v":1},{"$f":"'Inputs T'!AB25","v":2},{"$f":"'Inputs T'!AC25","v":2},{"$f":"'Inputs T'!AD25","v":2},{"$f":"'Inputs T'!AE25","v":2},{"$f":"'Inputs T'!AF25","v":3},{"$f":"'Inputs T'!AG25","v":3},{"$f":"'Inputs T'!AH25","v":3},{"$f":"'Inputs T'!AI25","v":3},{"$f":"'Inputs T'!AJ25","v":4},{"$f":"'Inputs T'!AK25","v":4},{"$f":"'Inputs T'!AL25","v":4},{"$f":"'Inputs T'!AM25","v":4},{"$f":"'Inputs T'!AN25","v":5},{"$f":"'Inputs T'!AO25","v":5},{"$f":"'Inputs T'!AP25","v":5},{"$f":"'Inputs T'!AQ25","v":5},{"$f":"'Inputs T'!AR25","v":6},{"$f":"'Inputs T'!AS25","v":0},{"$f":"'Inputs T'!AT25","v":0},{"$f":"'Inputs T'!AU25","v":0},{"$f":"'Inputs T'!AV25","v":0},{"$f":"'Inputs T'!AW25","v":0},{"$f":"'Inputs T'!AX25","v":0},{"$f":"'Inputs T'!AY25","v":0},{"$f":"'Inputs T'!AZ25","v":0},{"$f":"'Inputs T'!BA25","v":0},{"$f":"'Inputs T'!BB25","v":0},{"$f":"'Inputs T'!BC25","v":0},{"$f":"'Inputs T'!BD25","v":0},{"$f":"'Inputs T'!BE25","v":0},{"$f":"'Inputs T'!BF25","v":0},{"$f":"'Inputs T'!BG25","v":0},{"$f":"'Inputs T'!BH25","v":0},{"$f":"'Inputs T'!BI25","v":0},{"$f":"'Inputs T'!BJ25","v":0},{"$f":"'Inputs T'!BK25","v":0},{"$f":"'Inputs T'!BL25","v":0},{"$f":"'Inputs T'!BM25","v":0},{"$f":"'Inputs T'!BN25","v":0},{"$f":"'Inputs T'!BO25","v":0},{"$f":"'Inputs T'!BP25","v":0},{"$f":"'Inputs T'!BQ25","v":0},{"$f":"'Inputs T'!BR25","v":0},{"$f":"'Inputs T'!BS25","v":0},{"$f":"'Inputs T'!BT25","v":0},{"$f":"'Inputs T'!BU25","v":0},{"$f":"'Inputs T'!BV25","v":0},{"$f":"'Inputs T'!BW25","v":0},{"$f":"'Inputs T'!BX25","v":0},{"$f":"'Inputs T'!BY25","v":0},{"$f":"'Inputs T'!BZ25","v":0},{"$f":"'Inputs T'!CA25","v":0},{"$f":"'Inputs T'!CB25","v":0},{"$f":"'Inputs T'!CC25","v":0},{"$f":"'Inputs T'!CD25","v":0},{"$f":"'Inputs T'!CE25","v":0},{"$f":"'Inputs T'!CF25","v":0},{"$f":"'Inputs T'!CG25","v":0},{"$f":"'Inputs T'!CH25","v":0},{"$f":"'Inputs T'!CI25","v":0},{"$f":"'Inputs T'!CJ25","v":0},{"$f":"'Inputs T'!CK25","v":0},{"$f":"'Inputs T'!CL25","v":0},{"$f":"'Inputs T'!CM25","v":0},{"$f":"'Inputs T'!CN25","v":0},{"$f":"'Inputs T'!CO25","v":0},{"$f":"'Inputs T'!CP25","v":0},{"$f":"'Inputs T'!CQ25","v":0},{"$f":"'Inputs T'!CR25","v":0},{"$f":"'Inputs T'!CS25","v":0},{"$f":"'Inputs T'!CT25","v":0},{"$f":"'Inputs T'!CU25","v":0},{"$f":"'Inputs T'!CV25","v":0},{"$f":"'Inputs T'!CW25","v":0},{"$f":"'Inputs T'!CX25","v":0},{"$f":"'Inputs T'!CY25","v":0},{"$f":"'Inputs T'!CZ25","v":0},{"$f":"'Inputs T'!DA25","v":0},{"$f":"'Inputs T'!DB25","v":0},{"$f":"'Inputs T'!DC25","v":0},{"$f":"'Inputs T'!DD25","v":0},{"$f":"'Inputs T'!DE25","v":0},{"$f":"'Inputs T'!DF25","v":0},{"$f":"'Inputs T'!DG25","v":0},{"$f":"'Inputs T'!DH25","v":0},{"$f":"'Inputs T'!DI25","v":0},{"$f":"'Inputs T'!DJ25","v":0},{"$f":"'Inputs T'!DK25","v":0},{"$f":"'Inputs T'!DL25","v":0},{"$f":"'Inputs T'!DM25","v":0},{"$f":"'Inputs T'!DN25","v":0},{"$f":"'Inputs T'!DO25","v":0},{"$f":"'Inputs T'!DP25","v":0},{"$f":"'Inputs T'!DQ25","v":0},{"$f":"'Inputs T'!DR25","v":0},{"$f":"'Inputs T'!DS25","v":0},{"$f":"'Inputs T'!DT25","v":0},{"$f":"'Inputs T'!DU25","v":0},{"$f":"'Inputs T'!DV25","v":0},{"$f":"'Inputs T'!DW25","v":0},{"$f":"'Inputs T'!DX25","v":0},{"$f":"'Inputs T'!DY25","v":0},{"$f":"'Inputs T'!DZ25","v":0},{"$f":"'Inputs T'!EA25","v":0},{"$f":"'Inputs T'!EB25","v":0},{"$f":"'Inputs T'!EC25","v":0},{"$f":"'Inputs T'!ED25","v":0},{"$f":"'Inputs T'!EE25","v":0},{"$f":"'Inputs T'!EF25","v":0},{"$f":"'Inputs T'!EG25","v":0},{"$f":"'Inputs T'!EH25","v":0},{"$f":"'Inputs T'!EI25","v":0},{"$f":"'Inputs T'!EJ25","v":0},{"$f":"'Inputs T'!EK25","v":0},{"$f":"'Inputs T'!EL25","v":0},{"$f":"'Inputs T'!EM25","v":0},{"$f":"'Inputs T'!EN25","v":0},{"$f":"'Inputs T'!EO25","v":0},{"$f":"'Inputs T'!EP25","v":0},{"$f":"'Inputs T'!EQ25","v":0},{"$f":"'Inputs T'!ER25","v":0},{"$f":"'Inputs T'!ES25","v":0},{"$f":"'Inputs T'!ET25","v":0},{"$f":"'Inputs T'!EU25","v":0},{"$f":"'Inputs T'!EV25","v":0},{"$f":"'Inputs T'!EW25","v":0},{"$f":"'Inputs T'!EX25","v":0},{"$f":"'Inputs T'!EY25","v":0},{"$f":"'Inputs T'!EZ25","v":0},{"$f":"'Inputs T'!FA25","v":0},{"$f":"'Inputs T'!FB25","v":0},{"$f":"'Inputs T'!FC25","v":0},{"$f":"'Inputs T'!FD25","v":0},{"$f":"'Inputs T'!FE25","v":0},{"$f":"'Inputs T'!FF25","v":0}]
[]
[null,"НАПРАВЛЕНИЯ И ИСТОЧНИКИ ИНВЕСТИЦИОННОЙ ФАЗЫ"]
[]
[null,"НАПРАВЛЕНИЯ ДЕНЕЖНЫХ СРЕДСТВ"]
[]
[null,"Капитальные затраты инвестционной стадии",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M31:FF31)","v":710079.32950282504},{"$f":"FixedAssets!M76","v":4172.916666666667},{"$f":"FixedAssets!N76","v":4172.916666666667},{"$f":"FixedAssets!O76","v":4172.916666666667},{"$f":"FixedAssets!P76","v":4172.916666666667},{"$f":"FixedAssets!Q76","v":58506.430856302555},{"$f":"FixedAssets!R76","v":91202.208632675407},{"$f":"FixedAssets!S76","v":90395.5693783241},{"$f":"FixedAssets!T76","v":29574.969600235832},{"$f":"FixedAssets!U76","v":116208.02551756582},{"$f":"FixedAssets!V76","v":99161.049275608049},{"$f":"FixedAssets!W76","v":148957.57924422875},{"$f":"FixedAssets!X76","v":59381.830331217832},{"$f":"FixedAssets!Y76","v":0},{"$f":"FixedAssets!Z76","v":0},{"$f":"FixedAssets!AA76","v":0},{"$f":"FixedAssets!AB76","v":0},{"$f":"FixedAssets!AC76","v":0},{"$f":"FixedAssets!AD76","v":0},{"$f":"FixedAssets!AE76","v":0},{"$f":"FixedAssets!AF76","v":0},{"$f":"FixedAssets!AG76","v":0},{"$f":"FixedAssets!AH76","v":0},{"$f":"FixedAssets!AI76","v":0},{"$f":"FixedAssets!AJ76","v":0},{"$f":"FixedAssets!AK76","v":0},{"$f":"FixedAssets!AL76","v":0},{"$f":"FixedAssets!AM76","v":0},{"$f":"FixedAssets!AN76","v":0},{"$f":"FixedAssets!AO76","v":0},{"$f":"FixedAssets!AP76","v":0},{"$f":"FixedAssets!AQ76","v":0},{"$f":"FixedAssets!AR76","v":0},{"$f":"FixedAssets!AS76","v":0},{"$f":"FixedAssets!AT76","v":0},{"$f":"FixedAssets!AU76","v":0},{"$f":"FixedAssets!AV76","v":0},{"$f":"FixedAssets!AW76","v":0},{"$f":"FixedAssets!AX76","v":0},{"$f":"FixedAssets!AY76","v":0},{"$f":"FixedAssets!AZ76","v":0},{"$f":"FixedAssets!BA76","v":0},{"$f":"FixedAssets!BB76","v":0},{"$f":"FixedAssets!BC76","v":0},{"$f":"FixedAssets!BD76","v":0},{"$f":"FixedAssets!BE76","v":0},{"$f":"FixedAssets!BF76","v":0},{"$f":"FixedAssets!BG76","v":0},{"$f":"FixedAssets!BH76","v":0},{"$f":"FixedAssets!BI76","v":0},{"$f":"FixedAssets!BJ76","v":0},{"$f":"FixedAssets!BK76","v":0},{"$f":"FixedAssets!BL76","v":0},{"$f":"FixedAssets!BM76","v":0},{"$f":"FixedAssets!BN76","v":0},{"$f":"FixedAssets!BO76","v":0},{"$f":"FixedAssets!BP76","v":0},{"$f":"FixedAssets!BQ76","v":0},{"$f":"FixedAssets!BR76","v":0},{"$f":"FixedAssets!BS76","v":0},{"$f":"FixedAssets!BT76","v":0},{"$f":"FixedAssets!BU76","v":0},{"$f":"FixedAssets!BV76","v":0},{"$f":"FixedAssets!BW76","v":0},{"$f":"FixedAssets!BX76","v":0},{"$f":"FixedAssets!BY76","v":0},{"$f":"FixedAssets!BZ76","v":0},{"$f":"FixedAssets!CA76","v":0},{"$f":"FixedAssets!CB76","v":0},{"$f":"FixedAssets!CC76","v":0},{"$f":"FixedAssets!CD76","v":0},{"$f":"FixedAssets!CE76","v":0},{"$f":"FixedAssets!CF76","v":0},{"$f":"FixedAssets!CG76","v":0},{"$f":"FixedAssets!CH76","v":0},{"$f":"FixedAssets!CI76","v":0},{"$f":"FixedAssets!CJ76","v":0},{"$f":"FixedAssets!CK76","v":0},{"$f":"FixedAssets!CL76","v":0},{"$f":"FixedAssets!CM76","v":0},{"$f":"FixedAssets!CN76","v":0},{"$f":"FixedAssets!CO76","v":0},{"$f":"FixedAssets!CP76","v":0},{"$f":"FixedAssets!CQ76","v":0},{"$f":"FixedAssets!CR76","v":0},{"$f":"FixedAssets!CS76","v":0},{"$f":"FixedAssets!CT76","v":0},{"$f":"FixedAssets!CU76","v":0},{"$f":"FixedAssets!CV76","v":0},{"$f":"FixedAssets!CW76","v":0},{"$f":"FixedAssets!CX76","v":0},{"$f":"FixedAssets!CY76","v":0},{"$f":"FixedAssets!CZ76","v":0},{"$f":"FixedAssets!DA76","v":0},{"$f":"FixedAssets!DB76","v":0},{"$f":"FixedAssets!DC76","v":0},{"$f":"FixedAssets!DD76","v":0},{"$f":"FixedAssets!DE76","v":0},{"$f":"FixedAssets!DF76","v":0},{"$f":"FixedAssets!DG76","v":0},{"$f":"FixedAssets!DH76","v":0},{"$f":"FixedAssets!DI76","v":0},{"$f":"FixedAssets!DJ76","v":0},{"$f":"FixedAssets!DK76","v":0},{"$f":"FixedAssets!DL76","v":0},{"$f":"FixedAssets!DM76","v":0},{"$f":"FixedAssets!DN76","v":0},{"$f":"FixedAssets!DO76","v":0},{"$f":"FixedAssets!DP76","v":0},{"$f":"FixedAssets!DQ76","v":0},{"$f":"FixedAssets!DR76","v":0},{"$f":"FixedAssets!DS76","v":0},{"$f":"FixedAssets!DT76","v":0},{"$f":"FixedAssets!DU76","v":0},{"$f":"FixedAssets!DV76","v":0},{"$f":"FixedAssets!DW76","v":0},{"$f":"FixedAssets!DX76","v":0},{"$f":"FixedAssets!DY76","v":0},{"$f":"FixedAssets!DZ76","v":0},{"$f":"FixedAssets!EA76","v":0},{"$f":"FixedAssets!EB76","v":0},{"$f":"FixedAssets!EC76","v":0},{"$f":"FixedAssets!ED76","v":0},{"$f":"FixedAssets!EE76","v":0},{"$f":"FixedAssets!EF76","v":0},{"$f":"FixedAssets!EG76","v":0},{"$f":"FixedAssets!EH76","v":0},{"$f":"FixedAssets!EI76","v":0},{"$f":"FixedAssets!EJ76","v":0},{"$f":"FixedAssets!EK76","v":0},{"$f":"FixedAssets!EL76","v":0},{"$f":"FixedAssets!EM76","v":0},{"$f":"FixedAssets!EN76","v":0},{"$f":"FixedAssets!EO76","v":0},{"$f":"FixedAssets!EP76","v":0},{"$f":"FixedAssets!EQ76","v":0},{"$f":"FixedAssets!ER76","v":0},{"$f":"FixedAssets!ES76","v":0},{"$f":"FixedAssets!ET76","v":0},{"$f":"FixedAssets!EU76","v":0},{"$f":"FixedAssets!EV76","v":0},{"$f":"FixedAssets!EW76","v":0},{"$f":"FixedAssets!EX76","v":0},{"$f":"FixedAssets!EY76","v":0},{"$f":"FixedAssets!EZ76","v":0},{"$f":"FixedAssets!FA76","v":0},{"$f":"FixedAssets!FB76","v":0},{"$f":"FixedAssets!FC76","v":0},{"$f":"FixedAssets!FD76","v":0},{"$f":"FixedAssets!FE76","v":0},{"$f":"FixedAssets!FF76","v":0}]
[null,"Операционные затраты инвестиционной стадии",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M32:FF32)","v":3525.6427828138612},{"$f":"Oper!M195+($F$40=1)*('Inputs C'!$F$18='S&U'!M9)*Oper!M196","v":0},{"$f":"Oper!N195+($F$40=1)*('Inputs C'!$F$18='S&U'!N9)*Oper!N196","v":0},{"$f":"Oper!O195+($F$40=1)*('Inputs C'!$F$18='S&U'!O9)*Oper!O196","v":0},{"$f":"Oper!P195+($F$40=1)*('Inputs C'!$F$18='S&U'!P9)*Oper!P196","v":0},{"$f":"Oper!Q195+($F$40=1)*('Inputs C'!$F$18='S&U'!Q9)*Oper!Q196","v":391.43306392485874},{"$f":"Oper!R195+($F$40=1)*('Inputs C'!$F$18='S&U'!R9)*Oper!R196","v":403.32761566643717},{"$f":"Oper!S195+($F$40=1)*('Inputs C'!$F$18='S&U'!S9)*Oper!S196","v":418.58948389444902},{"$f":"Oper!T195+($F$40=1)*('Inputs C'!$F$18='S&U'!T9)*Oper!T196","v":433.72337137162998},{"$f":"Oper!U195+($F$40=1)*('Inputs C'!$F$18='S&U'!U9)*Oper!U196","v":442.871201233119},{"$f":"Oper!V195+($F$40=1)*('Inputs C'!$F$18='S&U'!V9)*Oper!V196","v":460.77989077394528},{"$f":"Oper!W195+($F$40=1)*('Inputs C'!$F$18='S&U'!W9)*Oper!W196","v":477.08301400036481},{"$f":"Oper!X195+($F$40=1)*('Inputs C'!$F$18='S&U'!X9)*Oper!X196","v":497.83514194905729},{"$f":"Oper!Y195+($F$40=1)*('Inputs C'!$F$18='S&U'!Y9)*Oper!Y196","v":0},{"$f":"Oper!Z195+($F$40=1)*('Inputs C'!$F$18='S&U'!Z9)*Oper!Z196","v":0},{"$f":"Oper!AA195+($F$40=1)*('Inputs C'!$F$18='S&U'!AA9)*Oper!AA196","v":0},{"$f":"Oper!AB195+($F$40=1)*('Inputs C'!$F$18='S&U'!AB9)*Oper!AB196","v":0},{"$f":"Oper!AC195+($F$40=1)*('Inputs C'!$F$18='S&U'!AC9)*Oper!AC196","v":0},{"$f":"Oper!AD195+($F$40=1)*('Inputs C'!$F$18='S&U'!AD9)*Oper!AD196","v":0},{"$f":"Oper!AE195+($F$40=1)*('Inputs C'!$F$18='S&U'!AE9)*Oper!AE196","v":0},{"$f":"Oper!AF195+($F$40=1)*('Inputs C'!$F$18='S&U'!AF9)*Oper!AF196","v":0},{"$f":"Oper!AG195+($F$40=1)*('Inputs C'!$F$18='S&U'!AG9)*Oper!AG196","v":0},{"$f":"Oper!AH195+($F$40=1)*('Inputs C'!$F$18='S&U'!AH9)*Oper!AH196","v":0},{"$f":"Oper!AI195+($F$40=1)*('Inputs C'!$F$18='S&U'!AI9)*Oper!AI196","v":0},{"$f":"Oper!AJ195+($F$40=1)*('Inputs C'!$F$18='S&U'!AJ9)*Oper!AJ196","v":0},{"$f":"Oper!AK195+($F$40=1)*('Inputs C'!$F$18='S&U'!AK9)*Oper!AK196","v":0},{"$f":"Oper!AL195+($F$40=1)*('Inputs C'!$F$18='S&U'!AL9)*Oper!AL196","v":0},{"$f":"Oper!AM195+($F$40=1)*('Inputs C'!$F$18='S&U'!AM9)*Oper!AM196","v":0},{"$f":"Oper!AN195+($F$40=1)*('Inputs C'!$F$18='S&U'!AN9)*Oper!AN196","v":0},{"$f":"Oper!AO195+($F$40=1)*('Inputs C'!$F$18='S&U'!AO9)*Oper!AO196","v":0},{"$f":"Oper!AP195+($F$40=1)*('Inputs C'!$F$18='S&U'!AP9)*Oper!AP196","v":0},{"$f":"Oper!AQ195+($F$40=1)*('Inputs C'!$F$18='S&U'!AQ9)*Oper!AQ196","v":0},{"$f":"Oper!AR195+($F$40=1)*('Inputs C'!$F$18='S&U'!AR9)*Oper!AR196","v":0},{"$f":"Oper!AS195+($F$40=1)*('Inputs C'!$F$18='S&U'!AS9)*Oper!AS196","v":0},{"$f":"Oper!AT195+($F$40=1)*('Inputs C'!$F$18='S&U'!AT9)*Oper!AT196","v":0},{"$f":"Oper!AU195+($F$40=1)*('Inputs C'!$F$18='S&U'!AU9)*Oper!AU196","v":0},{"$f":"Oper!AV195+($F$40=1)*('Inputs C'!$F$18='S&U'!AV9)*Oper!AV196","v":0},{"$f":"Oper!AW195+($F$40=1)*('Inputs C'!$F$18='S&U'!AW9)*Oper!AW196","v":0},{"$f":"Oper!AX195+($F$40=1)*('Inputs C'!$F$18='S&U'!AX9)*Oper!AX196","v":0},{"$f":"Oper!AY195+($F$40=1)*('Inputs C'!$F$18='S&U'!AY9)*Oper!AY196","v":0},{"$f":"Oper!AZ195+($F$40=1)*('Inputs C'!$F$18='S&U'!AZ9)*Oper!AZ196","v":0},{"$f":"Oper!BA195+($F$40=1)*('Inputs C'!$F$18='S&U'!BA9)*Oper!BA196","v":0},{"$f":"Oper!BB195+($F$40=1)*('Inputs C'!$F$18='S&U'!BB9)*Oper!BB196","v":0},{"$f":"Oper!BC195+($F$40=1)*('Inputs C'!$F$18='S&U'!BC9)*Oper!BC196","v":0},{"$f":"Oper!BD195+($F$40=1)*('Inputs C'!$F$18='S&U'!BD9)*Oper!BD196","v":0},{"$f":"Oper!BE195+($F$40=1)*('Inputs C'!$F$18='S&U'!BE9)*Oper!BE196","v":0},{"$f":"Oper!BF195+($F$40=1)*('Inputs C'!$F$18='S&U'!BF9)*Oper!BF196","v":0},{"$f":"Oper!BG195+($F$40=1)*('Inputs C'!$F$18='S&U'!BG9)*Oper!BG196","v":0},{"$f":"Oper!BH195+($F$40=1)*('Inputs C'!$F$18='S&U'!BH9)*Oper!BH196","v":0},{"$f":"Oper!BI195+($F$40=1)*('Inputs C'!$F$18='S&U'!BI9)*Oper!BI196","v":0},{"$f":"Oper!BJ195+($F$40=1)*('Inputs C'!$F$18='S&U'!BJ9)*Oper!BJ196","v":0},{"$f":"Oper!BK195+($F$40=1)*('Inputs C'!$F$18='S&U'!BK9)*Oper!BK196","v":0},{"$f":"Oper!BL195+($F$40=1)*('Inputs C'!$F$18='S&U'!BL9)*Oper!BL196","v":0},{"$f":"Oper!BM195+($F$40=1)*('Inputs C'!$F$18='S&U'!BM9)*Oper!BM196","v":0},{"$f":"Oper!BN195+($F$40=1)*('Inputs C'!$F$18='S&U'!BN9)*Oper!BN196","v":0},{"$f":"Oper!BO195+($F$40=1)*('Inputs C'!$F$18='S&U'!BO9)*Oper!BO196","v":0},{"$f":"Oper!BP195+($F$40=1)*('Inputs C'!$F$18='S&U'!BP9)*Oper!BP196","v":0},{"$f":"Oper!BQ195+($F$40=1)*('Inputs C'!$F$18='S&U'!BQ9)*Oper!BQ196","v":0},{"$f":"Oper!BR195+($F$40=1)*('Inputs C'!$F$18='S&U'!BR9)*Oper!BR196","v":0},{"$f":"Oper!BS195+($F$40=1)*('Inputs C'!$F$18='S&U'!BS9)*Oper!BS196","v":0},{"$f":"Oper!BT195+($F$40=1)*('Inputs C'!$F$18='S&U'!BT9)*Oper!BT196","v":0},{"$f":"Oper!BU195+($F$40=1)*('Inputs C'!$F$18='S&U'!BU9)*Oper!BU196","v":0},{"$f":"Oper!BV195+($F$40=1)*('Inputs C'!$F$18='S&U'!BV9)*Oper!BV196","v":0},{"$f":"Oper!BW195+($F$40=1)*('Inputs C'!$F$18='S&U'!BW9)*Oper!BW196","v":0},{"$f":"Oper!BX195+($F$40=1)*('Inputs C'!$F$18='S&U'!BX9)*Oper!BX196","v":0},{"$f":"Oper!BY195+($F$40=1)*('Inputs C'!$F$18='S&U'!BY9)*Oper!BY196","v":0},{"$f":"Oper!BZ195+($F$40=1)*('Inputs C'!$F$18='S&U'!BZ9)*Oper!BZ196","v":0},{"$f":"Oper!CA195+($F$40=1)*('Inputs C'!$F$18='S&U'!CA9)*Oper!CA196","v":0},{"$f":"Oper!CB195+($F$40=1)*('Inputs C'!$F$18='S&U'!CB9)*Oper!CB196","v":0},{"$f":"Oper!CC195+($F$40=1)*('Inputs C'!$F$18='S&U'!CC9)*Oper!CC196","v":0},{"$f":"Oper!CD195+($F$40=1)*('Inputs C'!$F$18='S&U'!CD9)*Oper!CD196","v":0},{"$f":"Oper!CE195+($F$40=1)*('Inputs C'!$F$18='S&U'!CE9)*Oper!CE196","v":0},{"$f":"Oper!CF195+($F$40=1)*('Inputs C'!$F$18='S&U'!CF9)*Oper!CF196","v":0},{"$f":"Oper!CG195+($F$40=1)*('Inputs C'!$F$18='S&U'!CG9)*Oper!CG196","v":0},{"$f":"Oper!CH195+($F$40=1)*('Inputs C'!$F$18='S&U'!CH9)*Oper!CH196","v":0},{"$f":"Oper!CI195+($F$40=1)*('Inputs C'!$F$18='S&U'!CI9)*Oper!CI196","v":0},{"$f":"Oper!CJ195+($F$40=1)*('Inputs C'!$F$18='S&U'!CJ9)*Oper!CJ196","v":0},{"$f":"Oper!CK195+($F$40=1)*('Inputs C'!$F$18='S&U'!CK9)*Oper!CK196","v":0},{"$f":"Oper!CL195+($F$40=1)*('Inputs C'!$F$18='S&U'!CL9)*Oper!CL196","v":0},{"$f":"Oper!CM195+($F$40=1)*('Inputs C'!$F$18='S&U'!CM9)*Oper!CM196","v":0},{"$f":"Oper!CN195+($F$40=1)*('Inputs C'!$F$18='S&U'!CN9)*Oper!CN196","v":0},{"$f":"Oper!CO195+($F$40=1)*('Inputs C'!$F$18='S&U'!CO9)*Oper!CO196","v":0},{"$f":"Oper!CP195+($F$40=1)*('Inputs C'!$F$18='S&U'!CP9)*Oper!CP196","v":0},{"$f":"Oper!CQ195+($F$40=1)*('Inputs C'!$F$18='S&U'!CQ9)*Oper!CQ196","v":0},{"$f":"Oper!CR195+($F$40=1)*('Inputs C'!$F$18='S&U'!CR9)*Oper!CR196","v":0},{"$f":"Oper!CS195+($F$40=1)*('Inputs C'!$F$18='S&U'!CS9)*Oper!CS196","v":0},{"$f":"Oper!CT195+($F$40=1)*('Inputs C'!$F$18='S&U'!CT9)*Oper!CT196","v":0},{"$f":"Oper!CU195+($F$40=1)*('Inputs C'!$F$18='S&U'!CU9)*Oper!CU196","v":0},{"$f":"Oper!CV195+($F$40=1)*('Inputs C'!$F$18='S&U'!CV9)*Oper!CV196","v":0},{"$f":"Oper!CW195+($F$40=1)*('Inputs C'!$F$18='S&U'!CW9)*Oper!CW196","v":0},{"$f":"Oper!CX195+($F$40=1)*('Inputs C'!$F$18='S&U'!CX9)*Oper!CX196","v":0},{"$f":"Oper!CY195+($F$40=1)*('Inputs C'!$F$18='S&U'!CY9)*Oper!CY196","v":0},{"$f":"Oper!CZ195+($F$40=1)*('Inputs C'!$F$18='S&U'!CZ9)*Oper!CZ196","v":0},{"$f":"Oper!DA195+($F$40=1)*('Inputs C'!$F$18='S&U'!DA9)*Oper!DA196","v":0},{"$f":"Oper!DB195+($F$40=1)*('Inputs C'!$F$18='S&U'!DB9)*Oper!DB196","v":0},{"$f":"Oper!DC195+($F$40=1)*('Inputs C'!$F$18='S&U'!DC9)*Oper!DC196","v":0},{"$f":"Oper!DD195+($F$40=1)*('Inputs C'!$F$18='S&U'!DD9)*Oper!DD196","v":0},{"$f":"Oper!DE195+($F$40=1)*('Inputs C'!$F$18='S&U'!DE9)*Oper!DE196","v":0},{"$f":"Oper!DF195+($F$40=1)*('Inputs C'!$F$18='S&U'!DF9)*Oper!DF196","v":0},{"$f":"Oper!DG195+($F$40=1)*('Inputs C'!$F$18='S&U'!DG9)*Oper!DG196","v":0},{"$f":"Oper!DH195+($F$40=1)*('Inputs C'!$F$18='S&U'!DH9)*Oper!DH196","v":0},{"$f":"Oper!DI195+($F$40=1)*('Inputs C'!$F$18='S&U'!DI9)*Oper!DI196","v":0},{"$f":"Oper!DJ195+($F$40=1)*('Inputs C'!$F$18='S&U'!DJ9)*Oper!DJ196","v":0},{"$f":"Oper!DK195+($F$40=1)*('Inputs C'!$F$18='S&U'!DK9)*Oper!DK196","v":0},{"$f":"Oper!DL195+($F$40=1)*('Inputs C'!$F$18='S&U'!DL9)*Oper!DL196","v":0},{"$f":"Oper!DM195+($F$40=1)*('Inputs C'!$F$18='S&U'!DM9)*Oper!DM196","v":0},{"$f":"Oper!DN195+($F$40=1)*('Inputs C'!$F$18='S&U'!DN9)*Oper!DN196","v":0},{"$f":"Oper!DO195+($F$40=1)*('Inputs C'!$F$18='S&U'!DO9)*Oper!DO196","v":0},{"$f":"Oper!DP195+($F$40=1)*('Inputs C'!$F$18='S&U'!DP9)*Oper!DP196","v":0},{"$f":"Oper!DQ195+($F$40=1)*('Inputs C'!$F$18='S&U'!DQ9)*Oper!DQ196","v":0},{"$f":"Oper!DR195+($F$40=1)*('Inputs C'!$F$18='S&U'!DR9)*Oper!DR196","v":0},{"$f":"Oper!DS195+($F$40=1)*('Inputs C'!$F$18='S&U'!DS9)*Oper!DS196","v":0},{"$f":"Oper!DT195+($F$40=1)*('Inputs C'!$F$18='S&U'!DT9)*Oper!DT196","v":0},{"$f":"Oper!DU195+($F$40=1)*('Inputs C'!$F$18='S&U'!DU9)*Oper!DU196","v":0},{"$f":"Oper!DV195+($F$40=1)*('Inputs C'!$F$18='S&U'!DV9)*Oper!DV196","v":0},{"$f":"Oper!DW195+($F$40=1)*('Inputs C'!$F$18='S&U'!DW9)*Oper!DW196","v":0},{"$f":"Oper!DX195+($F$40=1)*('Inputs C'!$F$18='S&U'!DX9)*Oper!DX196","v":0},{"$f":"Oper!DY195+($F$40=1)*('Inputs C'!$F$18='S&U'!DY9)*Oper!DY196","v":0},{"$f":"Oper!DZ195+($F$40=1)*('Inputs C'!$F$18='S&U'!DZ9)*Oper!DZ196","v":0},{"$f":"Oper!EA195+($F$40=1)*('Inputs C'!$F$18='S&U'!EA9)*Oper!EA196","v":0},{"$f":"Oper!EB195+($F$40=1)*('Inputs C'!$F$18='S&U'!EB9)*Oper!EB196","v":0},{"$f":"Oper!EC195+($F$40=1)*('Inputs C'!$F$18='S&U'!EC9)*Oper!EC196","v":0},{"$f":"Oper!ED195+($F$40=1)*('Inputs C'!$F$18='S&U'!ED9)*Oper!ED196","v":0},{"$f":"Oper!EE195+($F$40=1)*('Inputs C'!$F$18='S&U'!EE9)*Oper!EE196","v":0},{"$f":"Oper!EF195+($F$40=1)*('Inputs C'!$F$18='S&U'!EF9)*Oper!EF196","v":0},{"$f":"Oper!EG195+($F$40=1)*('Inputs C'!$F$18='S&U'!EG9)*Oper!EG196","v":0},{"$f":"Oper!EH195+($F$40=1)*('Inputs C'!$F$18='S&U'!EH9)*Oper!EH196","v":0},{"$f":"Oper!EI195+($F$40=1)*('Inputs C'!$F$18='S&U'!EI9)*Oper!EI196","v":0},{"$f":"Oper!EJ195+($F$40=1)*('Inputs C'!$F$18='S&U'!EJ9)*Oper!EJ196","v":0},{"$f":"Oper!EK195+($F$40=1)*('Inputs C'!$F$18='S&U'!EK9)*Oper!EK196","v":0},{"$f":"Oper!EL195+($F$40=1)*('Inputs C'!$F$18='S&U'!EL9)*Oper!EL196","v":0},{"$f":"Oper!EM195+($F$40=1)*('Inputs C'!$F$18='S&U'!EM9)*Oper!EM196","v":0},{"$f":"Oper!EN195+($F$40=1)*('Inputs C'!$F$18='S&U'!EN9)*Oper!EN196","v":0},{"$f":"Oper!EO195+($F$40=1)*('Inputs C'!$F$18='S&U'!EO9)*Oper!EO196","v":0},{"$f":"Oper!EP195+($F$40=1)*('Inputs C'!$F$18='S&U'!EP9)*Oper!EP196","v":0},{"$f":"Oper!EQ195+($F$40=1)*('Inputs C'!$F$18='S&U'!EQ9)*Oper!EQ196","v":0},{"$f":"Oper!ER195+($F$40=1)*('Inputs C'!$F$18='S&U'!ER9)*Oper!ER196","v":0},{"$f":"Oper!ES195+($F$40=1)*('Inputs C'!$F$18='S&U'!ES9)*Oper!ES196","v":0},{"$f":"Oper!ET195+($F$40=1)*('Inputs C'!$F$18='S&U'!ET9)*Oper!ET196","v":0},{"$f":"Oper!EU195+($F$40=1)*('Inputs C'!$F$18='S&U'!EU9)*Oper!EU196","v":0},{"$f":"Oper!EV195+($F$40=1)*('Inputs C'!$F$18='S&U'!EV9)*Oper!EV196","v":0},{"$f":"Oper!EW195+($F$40=1)*('Inputs C'!$F$18='S&U'!EW9)*Oper!EW196","v":0},{"$f":"Oper!EX195+($F$40=1)*('Inputs C'!$F$18='S&U'!EX9)*Oper!EX196","v":0},{"$f":"Oper!EY195+($F$40=1)*('Inputs C'!$F$18='S&U'!EY9)*Oper!EY196","v":0},{"$f":"Oper!EZ195+($F$40=1)*('Inputs C'!$F$18='S&U'!EZ9)*Oper!EZ196","v":0},{"$f":"Oper!FA195+($F$40=1)*('Inputs C'!$F$18='S&U'!FA9)*Oper!FA196","v":0},{"$f":"Oper!FB195+($F$40=1)*('Inputs C'!$F$18='S&U'!FB9)*Oper!FB196","v":0},{"$f":"Oper!FC195+($F$40=1)*('Inputs C'!$F$18='S&U'!FC9)*Oper!FC196","v":0},{"$f":"Oper!FD195+($F$40=1)*('Inputs C'!$F$18='S&U'!FD9)*Oper!FD196","v":0},{"$f":"Oper!FE195+($F$40=1)*('Inputs C'!$F$18='S&U'!FE9)*Oper!FE196","v":0},{"$f":"Oper!FF195+($F$40=1)*('Inputs C'!$F$18='S&U'!FF9)*Oper!FF196","v":0}]
[null,"Уплата НДС на инвестиционной стадии",null,null,null,null,null,"тыс. руб.",null,null,null,141927.709275,{"$f":"IF(M$14=1,0,-Tax!M77)","v":833.33333333333348},{"$f":"IF(N$14=1,0,-Tax!N77)","v":833.33333333333348},{"$f":"IF(O$14=1,0,-Tax!O77)","v":833.33333333333348},{"$f":"IF(P$14=1,0,-Tax!P77)","v":833.33333333333348},{"$f":"IF(Q$14=1,0,-Tax!Q77)","v":11690.891593064887},{"$f":"IF(R$14=1,0,-Tax!R77)","v":18230.047148339458},{"$f":"IF(S$14=1,0,-Tax!S77)","v":18068.719297469197},{"$f":"IF(T$14=1,0,-Tax!T77)","v":5904.5993418515418},{"$f":"IF(U$14=1,0,-Tax!U77)","v":23231.21052531754},{"$f":"IF(V$14=1,0,-Tax!V77)","v":19821.815276925987},{"$f":"IF(W$14=1,0,-Tax!W77)","v":29781.121270650125},{"$f":"IF(X$14=1,0,-Tax!X77)","v":11865.971488047942},{"$f":"IF(Y$14=1,0,-Tax!Y77)","v":0},{"$f":"IF(Z$14=1,0,-Tax!Z77)","v":0},{"$f":"IF(AA$14=1,0,-Tax!AA77)","v":0},{"$f":"IF(AB$14=1,0,-Tax!AB77)","v":0},{"$f":"IF(AC$14=1,0,-Tax!AC77)","v":0},{"$f":"IF(AD$14=1,0,-Tax!AD77)","v":0},{"$f":"IF(AE$14=1,0,-Tax!AE77)","v":0},{"$f":"IF(AF$14=1,0,-Tax!AF77)","v":0},{"$f":"IF(AG$14=1,0,-Tax!AG77)","v":0},{"$f":"IF(AH$14=1,0,-Tax!AH77)","v":0},{"$f":"IF(AI$14=1,0,-Tax!AI77)","v":0},{"$f":"IF(AJ$14=1,0,-Tax!AJ77)","v":0},{"$f":"IF(AK$14=1,0,-Tax!AK77)","v":0},{"$f":"IF(AL$14=1,0,-Tax!AL77)","v":0},{"$f":"IF(AM$14=1,0,-Tax!AM77)","v":0},{"$f":"IF(AN$14=1,0,-Tax!AN77)","v":0},{"$f":"IF(AO$14=1,0,-Tax!AO77)","v":0},{"$f":"IF(AP$14=1,0,-Tax!AP77)","v":0},{"$f":"IF(AQ$14=1,0,-Tax!AQ77)","v":0},{"$f":"IF(AR$14=1,0,-Tax!AR77)","v":0},{"$f":"IF(AS$14=1,0,-Tax!AS77)","v":0},{"$f":"IF(AT$14=1,0,-Tax!AT77)","v":0},{"$f":"IF(AU$14=1,0,-Tax!AU77)","v":0},{"$f":"IF(AV$14=1,0,-Tax!AV77)","v":0},{"$f":"IF(AW$14=1,0,-Tax!AW77)","v":0},{"$f":"IF(AX$14=1,0,-Tax!AX77)","v":0},{"$f":"IF(AY$14=1,0,-Tax!AY77)","v":0},{"$f":"IF(AZ$14=1,0,-Tax!AZ77)","v":0},{"$f":"IF(BA$14=1,0,-Tax!BA77)","v":0},{"$f":"IF(BB$14=1,0,-Tax!BB77)","v":0},{"$f":"IF(BC$14=1,0,-Tax!BC77)","v":0},{"$f":"IF(BD$14=1,0,-Tax!BD77)","v":0},{"$f":"IF(BE$14=1,0,-Tax!BE77)","v":0},{"$f":"IF(BF$14=1,0,-Tax!BF77)","v":0},{"$f":"IF(BG$14=1,0,-Tax!BG77)","v":0},{"$f":"IF(BH$14=1,0,-Tax!BH77)","v":0},{"$f":"IF(BI$14=1,0,-Tax!BI77)","v":0},{"$f":"IF(BJ$14=1,0,-Tax!BJ77)","v":0},{"$f":"IF(BK$14=1,0,-Tax!BK77)","v":0},{"$f":"IF(BL$14=1,0,-Tax!BL77)","v":0},{"$f":"IF(BM$14=1,0,-Tax!BM77)","v":0},{"$f":"IF(BN$14=1,0,-Tax!BN77)","v":0},{"$f":"IF(BO$14=1,0,-Tax!BO77)","v":0},{"$f":"IF(BP$14=1,0,-Tax!BP77)","v":0},{"$f":"IF(BQ$14=1,0,-Tax!BQ77)","v":0},{"$f":"IF(BR$14=1,0,-Tax!BR77)","v":0},{"$f":"IF(BS$14=1,0,-Tax!BS77)","v":0},{"$f":"IF(BT$14=1,0,-Tax!BT77)","v":0},{"$f":"IF(BU$14=1,0,-Tax!BU77)","v":0},{"$f":"IF(BV$14=1,0,-Tax!BV77)","v":0},{"$f":"IF(BW$14=1,0,-Tax!BW77)","v":0},{"$f":"IF(BX$14=1,0,-Tax!BX77)","v":0},{"$f":"IF(BY$14=1,0,-Tax!BY77)","v":0},{"$f":"IF(BZ$14=1,0,-Tax!BZ77)","v":0},{"$f":"IF(CA$14=1,0,-Tax!CA77)","v":0},{"$f":"IF(CB$14=1,0,-Tax!CB77)","v":0},{"$f":"IF(CC$14=1,0,-Tax!CC77)","v":0},{"$f":"IF(CD$14=1,0,-Tax!CD77)","v":0},{"$f":"IF(CE$14=1,0,-Tax!CE77)","v":0},{"$f":"IF(CF$14=1,0,-Tax!CF77)","v":0},{"$f":"IF(CG$14=1,0,-Tax!CG77)","v":0},{"$f":"IF(CH$14=1,0,-Tax!CH77)","v":0},{"$f":"IF(CI$14=1,0,-Tax!CI77)","v":0},{"$f":"IF(CJ$14=1,0,-Tax!CJ77)","v":0},{"$f":"IF(CK$14=1,0,-Tax!CK77)","v":0},{"$f":"IF(CL$14=1,0,-Tax!CL77)","v":0},{"$f":"IF(CM$14=1,0,-Tax!CM77)","v":0},{"$f":"IF(CN$14=1,0,-Tax!CN77)","v":0},{"$f":"IF(CO$14=1,0,-Tax!CO77)","v":0},{"$f":"IF(CP$14=1,0,-Tax!CP77)","v":0},{"$f":"IF(CQ$14=1,0,-Tax!CQ77)","v":0},{"$f":"IF(CR$14=1,0,-Tax!CR77)","v":0},{"$f":"IF(CS$14=1,0,-Tax!CS77)","v":0},{"$f":"IF(CT$14=1,0,-Tax!CT77)","v":0},{"$f":"IF(CU$14=1,0,-Tax!CU77)","v":0},{"$f":"IF(CV$14=1,0,-Tax!CV77)","v":0},{"$f":"IF(CW$14=1,0,-Tax!CW77)","v":0},{"$f":"IF(CX$14=1,0,-Tax!CX77)","v":0},{"$f":"IF(CY$14=1,0,-Tax!CY77)","v":0},{"$f":"IF(CZ$14=1,0,-Tax!CZ77)","v":0},{"$f":"IF(DA$14=1,0,-Tax!DA77)","v":0},{"$f":"IF(DB$14=1,0,-Tax!DB77)","v":0},{"$f":"IF(DC$14=1,0,-Tax!DC77)","v":0},{"$f":"IF(DD$14=1,0,-Tax!DD77)","v":0},{"$f":"IF(DE$14=1,0,-Tax!DE77)","v":0},{"$f":"IF(DF$14=1,0,-Tax!DF77)","v":0},{"$f":"IF(DG$14=1,0,-Tax!DG77)","v":0},{"$f":"IF(DH$14=1,0,-Tax!DH77)","v":0},{"$f":"IF(DI$14=1,0,-Tax!DI77)","v":0},{"$f":"IF(DJ$14=1,0,-Tax!DJ77)","v":0},{"$f":"IF(DK$14=1,0,-Tax!DK77)","v":0},{"$f":"IF(DL$14=1,0,-Tax!DL77)","v":0},{"$f":"IF(DM$14=1,0,-Tax!DM77)","v":0},{"$f":"IF(DN$14=1,0,-Tax!DN77)","v":0},{"$f":"IF(DO$14=1,0,-Tax!DO77)","v":0},{"$f":"IF(DP$14=1,0,-Tax!DP77)","v":0},{"$f":"IF(DQ$14=1,0,-Tax!DQ77)","v":0},{"$f":"IF(DR$14=1,0,-Tax!DR77)","v":0},{"$f":"IF(DS$14=1,0,-Tax!DS77)","v":0},{"$f":"IF(DT$14=1,0,-Tax!DT77)","v":0},{"$f":"IF(DU$14=1,0,-Tax!DU77)","v":0},{"$f":"IF(DV$14=1,0,-Tax!DV77)","v":0},{"$f":"IF(DW$14=1,0,-Tax!DW77)","v":0},{"$f":"IF(DX$14=1,0,-Tax!DX77)","v":0},{"$f":"IF(DY$14=1,0,-Tax!DY77)","v":0},{"$f":"IF(DZ$14=1,0,-Tax!DZ77)","v":0},{"$f":"IF(EA$14=1,0,-Tax!EA77)","v":0},{"$f":"IF(EB$14=1,0,-Tax!EB77)","v":0},{"$f":"IF(EC$14=1,0,-Tax!EC77)","v":0},{"$f":"IF(ED$14=1,0,-Tax!ED77)","v":0},{"$f":"IF(EE$14=1,0,-Tax!EE77)","v":0},{"$f":"IF(EF$14=1,0,-Tax!EF77)","v":0},{"$f":"IF(EG$14=1,0,-Tax!EG77)","v":0},{"$f":"IF(EH$14=1,0,-Tax!EH77)","v":0},{"$f":"IF(EI$14=1,0,-Tax!EI77)","v":0},{"$f":"IF(EJ$14=1,0,-Tax!EJ77)","v":0},{"$f":"IF(EK$14=1,0,-Tax!EK77)","v":0},{"$f":"IF(EL$14=1,0,-Tax!EL77)","v":0},{"$f":"IF(EM$14=1,0,-Tax!EM77)","v":0},{"$f":"IF(EN$14=1,0,-Tax!EN77)","v":0},{"$f":"IF(EO$14=1,0,-Tax!EO77)","v":0},{"$f":"IF(EP$14=1,0,-Tax!EP77)","v":0},{"$f":"IF(EQ$14=1,0,-Tax!EQ77)","v":0},{"$f":"IF(ER$14=1,0,-Tax!ER77)","v":0},{"$f":"IF(ES$14=1,0,-Tax!ES77)","v":0},{"$f":"IF(ET$14=1,0,-Tax!ET77)","v":0},{"$f":"IF(EU$14=1,0,-Tax!EU77)","v":0},{"$f":"IF(EV$14=1,0,-Tax!EV77)","v":0},{"$f":"IF(EW$14=1,0,-Tax!EW77)","v":0},{"$f":"IF(EX$14=1,0,-Tax!EX77)","v":0},{"$f":"IF(EY$14=1,0,-Tax!EY77)","v":0},{"$f":"IF(EZ$14=1,0,-Tax!EZ77)","v":0},{"$f":"IF(FA$14=1,0,-Tax!FA77)","v":0},{"$f":"IF(FB$14=1,0,-Tax!FB77)","v":0},{"$f":"IF(FC$14=1,0,-Tax!FC77)","v":0},{"$f":"IF(FD$14=1,0,-Tax!FD77)","v":0},{"$f":"IF(FE$14=1,0,-Tax!FE77)","v":0},{"$f":"IF(FF$14=1,0,-Tax!FF77)","v":0}]
[null,"Изменение оборотного капитала",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"Oper!M253","v":0},{"$f":"Oper!N253","v":0},{"$f":"Oper!O253","v":0},{"$f":"Oper!P253","v":0},{"$f":"Oper!Q253","v":0},{"$f":"Oper!R253","v":0},{"$f":"Oper!S253","v":0},{"$f":"Oper!T253","v":0},{"$f":"Oper!U253","v":0},{"$f":"Oper!V253","v":0},{"$f":"Oper!W253","v":0},{"$f":"Oper!X253","v":0},{"$f":"Oper!Y253","v":0},{"$f":"Oper!Z253","v":0},{"$f":"Oper!AA253","v":0},{"$f":"Oper!AB253","v":0},{"$f":"Oper!AC253","v":0},{"$f":"Oper!AD253","v":0},{"$f":"Oper!AE253","v":0},{"$f":"Oper!AF253","v":0},{"$f":"Oper!AG253","v":0},{"$f":"Oper!AH253","v":0},{"$f":"Oper!AI253","v":0},{"$f":"Oper!AJ253","v":0},{"$f":"Oper!AK253","v":0},{"$f":"Oper!AL253","v":0},{"$f":"Oper!AM253","v":0},{"$f":"Oper!AN253","v":0},{"$f":"Oper!AO253","v":0},{"$f":"Oper!AP253","v":0},{"$f":"Oper!AQ253","v":0},{"$f":"Oper!AR253","v":0},{"$f":"Oper!AS253","v":0},{"$f":"Oper!AT253","v":0},{"$f":"Oper!AU253","v":0},{"$f":"Oper!AV253","v":0},{"$f":"Oper!AW253","v":0},{"$f":"Oper!AX253","v":0},{"$f":"Oper!AY253","v":0},{"$f":"Oper!AZ253","v":0},{"$f":"Oper!BA253","v":0},{"$f":"Oper!BB253","v":0},{"$f":"Oper!BC253","v":0},{"$f":"Oper!BD253","v":0},{"$f":"Oper!BE253","v":0},{"$f":"Oper!BF253","v":0},{"$f":"Oper!BG253","v":0},{"$f":"Oper!BH253","v":0},{"$f":"Oper!BI253","v":0},{"$f":"Oper!BJ253","v":0},{"$f":"Oper!BK253","v":0},{"$f":"Oper!BL253","v":0},{"$f":"Oper!BM253","v":0},{"$f":"Oper!BN253","v":0},{"$f":"Oper!BO253","v":0},{"$f":"Oper!BP253","v":0},{"$f":"Oper!BQ253","v":0},{"$f":"Oper!BR253","v":0},{"$f":"Oper!BS253","v":0},{"$f":"Oper!BT253","v":0},{"$f":"Oper!BU253","v":0},{"$f":"Oper!BV253","v":0},{"$f":"Oper!BW253","v":0},{"$f":"Oper!BX253","v":0},{"$f":"Oper!BY253","v":0},{"$f":"Oper!BZ253","v":0},{"$f":"Oper!CA253","v":0},{"$f":"Oper!CB253","v":0},{"$f":"Oper!CC253","v":0},{"$f":"Oper!CD253","v":0},{"$f":"Oper!CE253","v":0},{"$f":"Oper!CF253","v":0},{"$f":"Oper!CG253","v":0},{"$f":"Oper!CH253","v":0},{"$f":"Oper!CI253","v":0},{"$f":"Oper!CJ253","v":0},{"$f":"Oper!CK253","v":0},{"$f":"Oper!CL253","v":0},{"$f":"Oper!CM253","v":0},{"$f":"Oper!CN253","v":0},{"$f":"Oper!CO253","v":0},{"$f":"Oper!CP253","v":0},{"$f":"Oper!CQ253","v":0},{"$f":"Oper!CR253","v":0},{"$f":"Oper!CS253","v":0},{"$f":"Oper!CT253","v":0},{"$f":"Oper!CU253","v":0},{"$f":"Oper!CV253","v":0},{"$f":"Oper!CW253","v":0},{"$f":"Oper!CX253","v":0},{"$f":"Oper!CY253","v":0},{"$f":"Oper!CZ253","v":0},{"$f":"Oper!DA253","v":0},{"$f":"Oper!DB253","v":0},{"$f":"Oper!DC253","v":0},{"$f":"Oper!DD253","v":0},{"$f":"Oper!DE253","v":0},{"$f":"Oper!DF253","v":0},{"$f":"Oper!DG253","v":0},{"$f":"Oper!DH253","v":0},{"$f":"Oper!DI253","v":0},{"$f":"Oper!DJ253","v":0},{"$f":"Oper!DK253","v":0},{"$f":"Oper!DL253","v":0},{"$f":"Oper!DM253","v":0},{"$f":"Oper!DN253","v":0},{"$f":"Oper!DO253","v":0},{"$f":"Oper!DP253","v":0},{"$f":"Oper!DQ253","v":0},{"$f":"Oper!DR253","v":0},{"$f":"Oper!DS253","v":0},{"$f":"Oper!DT253","v":0},{"$f":"Oper!DU253","v":0},{"$f":"Oper!DV253","v":0},{"$f":"Oper!DW253","v":0},{"$f":"Oper!DX253","v":0},{"$f":"Oper!DY253","v":0},{"$f":"Oper!DZ253","v":0},{"$f":"Oper!EA253","v":0},{"$f":"Oper!EB253","v":0},{"$f":"Oper!EC253","v":0},{"$f":"Oper!ED253","v":0},{"$f":"Oper!EE253","v":0},{"$f":"Oper!EF253","v":0},{"$f":"Oper!EG253","v":0},{"$f":"Oper!EH253","v":0},{"$f":"Oper!EI253","v":0},{"$f":"Oper!EJ253","v":0},{"$f":"Oper!EK253","v":0},{"$f":"Oper!EL253","v":0},{"$f":"Oper!EM253","v":0},{"$f":"Oper!EN253","v":0},{"$f":"Oper!EO253","v":0},{"$f":"Oper!EP253","v":0},{"$f":"Oper!EQ253","v":0},{"$f":"Oper!ER253","v":0},{"$f":"Oper!ES253","v":0},{"$f":"Oper!ET253","v":0},{"$f":"Oper!EU253","v":0},{"$f":"Oper!EV253","v":0},{"$f":"Oper!EW253","v":0},{"$f":"Oper!EX253","v":0},{"$f":"Oper!EY253","v":0},{"$f":"Oper!EZ253","v":0},{"$f":"Oper!FA253","v":0},{"$f":"Oper!FB253","v":0},{"$f":"Oper!FC253","v":0},{"$f":"Oper!FD253","v":0},{"$f":"Oper!FE253","v":0},{"$f":"Oper!FF253","v":0}]
[null,"Формирование DSRA на инвестиционной стадии",null,null,null,null,null,"тыс. руб.",null,null,null,13927.511331869284,{"$f":"IF($F$40=1,Debt!M162*(M9<='Inputs C'!$F$18),Debt!M162*(M9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!N162*(N9<='Inputs C'!$F$18),Debt!N162*(N9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!O162*(O9<='Inputs C'!$F$18),Debt!O162*(O9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!P162*(P9<='Inputs C'!$F$18),Debt!P162*(P9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!Q162*(Q9<='Inputs C'!$F$18),Debt!Q162*(Q9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!R162*(R9<='Inputs C'!$F$18),Debt!R162*(R9<='Inputs C'!$H$17))","v":764.78085543132272},{"$f":"IF($F$40=1,Debt!S162*(S9<='Inputs C'!$F$18),Debt!S162*(S9<='Inputs C'!$H$17))","v":1222.6722736742395},{"$f":"IF($F$40=1,Debt!T162*(T9<='Inputs C'!$F$18),Debt!T162*(T9<='Inputs C'!$H$17))","v":1148.1819159361867},{"$f":"IF($F$40=1,Debt!U162*(U9<='Inputs C'!$F$18),Debt!U162*(U9<='Inputs C'!$H$17))","v":2330.9137626074303},{"$f":"IF($F$40=1,Debt!V162*(V9<='Inputs C'!$F$18),Debt!V162*(V9<='Inputs C'!$H$17))","v":4140.3197412034706},{"$f":"IF($F$40=1,Debt!W162*(W9<='Inputs C'!$F$18),Debt!W162*(W9<='Inputs C'!$H$17))","v":3194.6044327137133},{"$f":"IF($F$40=1,Debt!X162*(X9<='Inputs C'!$F$18),Debt!X162*(X9<='Inputs C'!$H$17))","v":1126.0383503029207},{"$f":"IF($F$40=1,Debt!Y162*(Y9<='Inputs C'!$F$18),Debt!Y162*(Y9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!Z162*(Z9<='Inputs C'!$F$18),Debt!Z162*(Z9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AA162*(AA9<='Inputs C'!$F$18),Debt!AA162*(AA9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AB162*(AB9<='Inputs C'!$F$18),Debt!AB162*(AB9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AC162*(AC9<='Inputs C'!$F$18),Debt!AC162*(AC9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AD162*(AD9<='Inputs C'!$F$18),Debt!AD162*(AD9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AE162*(AE9<='Inputs C'!$F$18),Debt!AE162*(AE9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AF162*(AF9<='Inputs C'!$F$18),Debt!AF162*(AF9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AG162*(AG9<='Inputs C'!$F$18),Debt!AG162*(AG9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AH162*(AH9<='Inputs C'!$F$18),Debt!AH162*(AH9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AI162*(AI9<='Inputs C'!$F$18),Debt!AI162*(AI9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AJ162*(AJ9<='Inputs C'!$F$18),Debt!AJ162*(AJ9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AK162*(AK9<='Inputs C'!$F$18),Debt!AK162*(AK9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AL162*(AL9<='Inputs C'!$F$18),Debt!AL162*(AL9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AM162*(AM9<='Inputs C'!$F$18),Debt!AM162*(AM9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AN162*(AN9<='Inputs C'!$F$18),Debt!AN162*(AN9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AO162*(AO9<='Inputs C'!$F$18),Debt!AO162*(AO9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AP162*(AP9<='Inputs C'!$F$18),Debt!AP162*(AP9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AQ162*(AQ9<='Inputs C'!$F$18),Debt!AQ162*(AQ9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AR162*(AR9<='Inputs C'!$F$18),Debt!AR162*(AR9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AS162*(AS9<='Inputs C'!$F$18),Debt!AS162*(AS9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AT162*(AT9<='Inputs C'!$F$18),Debt!AT162*(AT9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AU162*(AU9<='Inputs C'!$F$18),Debt!AU162*(AU9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AV162*(AV9<='Inputs C'!$F$18),Debt!AV162*(AV9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AW162*(AW9<='Inputs C'!$F$18),Debt!AW162*(AW9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AX162*(AX9<='Inputs C'!$F$18),Debt!AX162*(AX9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AY162*(AY9<='Inputs C'!$F$18),Debt!AY162*(AY9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!AZ162*(AZ9<='Inputs C'!$F$18),Debt!AZ162*(AZ9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BA162*(BA9<='Inputs C'!$F$18),Debt!BA162*(BA9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BB162*(BB9<='Inputs C'!$F$18),Debt!BB162*(BB9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BC162*(BC9<='Inputs C'!$F$18),Debt!BC162*(BC9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BD162*(BD9<='Inputs C'!$F$18),Debt!BD162*(BD9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BE162*(BE9<='Inputs C'!$F$18),Debt!BE162*(BE9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BF162*(BF9<='Inputs C'!$F$18),Debt!BF162*(BF9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BG162*(BG9<='Inputs C'!$F$18),Debt!BG162*(BG9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BH162*(BH9<='Inputs C'!$F$18),Debt!BH162*(BH9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BI162*(BI9<='Inputs C'!$F$18),Debt!BI162*(BI9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BJ162*(BJ9<='Inputs C'!$F$18),Debt!BJ162*(BJ9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BK162*(BK9<='Inputs C'!$F$18),Debt!BK162*(BK9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BL162*(BL9<='Inputs C'!$F$18),Debt!BL162*(BL9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BM162*(BM9<='Inputs C'!$F$18),Debt!BM162*(BM9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BN162*(BN9<='Inputs C'!$F$18),Debt!BN162*(BN9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BO162*(BO9<='Inputs C'!$F$18),Debt!BO162*(BO9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BP162*(BP9<='Inputs C'!$F$18),Debt!BP162*(BP9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BQ162*(BQ9<='Inputs C'!$F$18),Debt!BQ162*(BQ9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BR162*(BR9<='Inputs C'!$F$18),Debt!BR162*(BR9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BS162*(BS9<='Inputs C'!$F$18),Debt!BS162*(BS9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BT162*(BT9<='Inputs C'!$F$18),Debt!BT162*(BT9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BU162*(BU9<='Inputs C'!$F$18),Debt!BU162*(BU9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BV162*(BV9<='Inputs C'!$F$18),Debt!BV162*(BV9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BW162*(BW9<='Inputs C'!$F$18),Debt!BW162*(BW9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BX162*(BX9<='Inputs C'!$F$18),Debt!BX162*(BX9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BY162*(BY9<='Inputs C'!$F$18),Debt!BY162*(BY9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!BZ162*(BZ9<='Inputs C'!$F$18),Debt!BZ162*(BZ9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CA162*(CA9<='Inputs C'!$F$18),Debt!CA162*(CA9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CB162*(CB9<='Inputs C'!$F$18),Debt!CB162*(CB9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CC162*(CC9<='Inputs C'!$F$18),Debt!CC162*(CC9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CD162*(CD9<='Inputs C'!$F$18),Debt!CD162*(CD9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CE162*(CE9<='Inputs C'!$F$18),Debt!CE162*(CE9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CF162*(CF9<='Inputs C'!$F$18),Debt!CF162*(CF9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CG162*(CG9<='Inputs C'!$F$18),Debt!CG162*(CG9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CH162*(CH9<='Inputs C'!$F$18),Debt!CH162*(CH9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CI162*(CI9<='Inputs C'!$F$18),Debt!CI162*(CI9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CJ162*(CJ9<='Inputs C'!$F$18),Debt!CJ162*(CJ9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CK162*(CK9<='Inputs C'!$F$18),Debt!CK162*(CK9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CL162*(CL9<='Inputs C'!$F$18),Debt!CL162*(CL9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CM162*(CM9<='Inputs C'!$F$18),Debt!CM162*(CM9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CN162*(CN9<='Inputs C'!$F$18),Debt!CN162*(CN9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CO162*(CO9<='Inputs C'!$F$18),Debt!CO162*(CO9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CP162*(CP9<='Inputs C'!$F$18),Debt!CP162*(CP9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CQ162*(CQ9<='Inputs C'!$F$18),Debt!CQ162*(CQ9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CR162*(CR9<='Inputs C'!$F$18),Debt!CR162*(CR9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CS162*(CS9<='Inputs C'!$F$18),Debt!CS162*(CS9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CT162*(CT9<='Inputs C'!$F$18),Debt!CT162*(CT9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CU162*(CU9<='Inputs C'!$F$18),Debt!CU162*(CU9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CV162*(CV9<='Inputs C'!$F$18),Debt!CV162*(CV9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CW162*(CW9<='Inputs C'!$F$18),Debt!CW162*(CW9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CX162*(CX9<='Inputs C'!$F$18),Debt!CX162*(CX9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CY162*(CY9<='Inputs C'!$F$18),Debt!CY162*(CY9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!CZ162*(CZ9<='Inputs C'!$F$18),Debt!CZ162*(CZ9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DA162*(DA9<='Inputs C'!$F$18),Debt!DA162*(DA9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DB162*(DB9<='Inputs C'!$F$18),Debt!DB162*(DB9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DC162*(DC9<='Inputs C'!$F$18),Debt!DC162*(DC9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DD162*(DD9<='Inputs C'!$F$18),Debt!DD162*(DD9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DE162*(DE9<='Inputs C'!$F$18),Debt!DE162*(DE9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DF162*(DF9<='Inputs C'!$F$18),Debt!DF162*(DF9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DG162*(DG9<='Inputs C'!$F$18),Debt!DG162*(DG9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DH162*(DH9<='Inputs C'!$F$18),Debt!DH162*(DH9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DI162*(DI9<='Inputs C'!$F$18),Debt!DI162*(DI9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DJ162*(DJ9<='Inputs C'!$F$18),Debt!DJ162*(DJ9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DK162*(DK9<='Inputs C'!$F$18),Debt!DK162*(DK9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DL162*(DL9<='Inputs C'!$F$18),Debt!DL162*(DL9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DM162*(DM9<='Inputs C'!$F$18),Debt!DM162*(DM9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DN162*(DN9<='Inputs C'!$F$18),Debt!DN162*(DN9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DO162*(DO9<='Inputs C'!$F$18),Debt!DO162*(DO9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DP162*(DP9<='Inputs C'!$F$18),Debt!DP162*(DP9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DQ162*(DQ9<='Inputs C'!$F$18),Debt!DQ162*(DQ9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DR162*(DR9<='Inputs C'!$F$18),Debt!DR162*(DR9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DS162*(DS9<='Inputs C'!$F$18),Debt!DS162*(DS9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DT162*(DT9<='Inputs C'!$F$18),Debt!DT162*(DT9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DU162*(DU9<='Inputs C'!$F$18),Debt!DU162*(DU9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DV162*(DV9<='Inputs C'!$F$18),Debt!DV162*(DV9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DW162*(DW9<='Inputs C'!$F$18),Debt!DW162*(DW9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DX162*(DX9<='Inputs C'!$F$18),Debt!DX162*(DX9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DY162*(DY9<='Inputs C'!$F$18),Debt!DY162*(DY9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!DZ162*(DZ9<='Inputs C'!$F$18),Debt!DZ162*(DZ9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EA162*(EA9<='Inputs C'!$F$18),Debt!EA162*(EA9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EB162*(EB9<='Inputs C'!$F$18),Debt!EB162*(EB9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EC162*(EC9<='Inputs C'!$F$18),Debt!EC162*(EC9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!ED162*(ED9<='Inputs C'!$F$18),Debt!ED162*(ED9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EE162*(EE9<='Inputs C'!$F$18),Debt!EE162*(EE9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EF162*(EF9<='Inputs C'!$F$18),Debt!EF162*(EF9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EG162*(EG9<='Inputs C'!$F$18),Debt!EG162*(EG9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EH162*(EH9<='Inputs C'!$F$18),Debt!EH162*(EH9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EI162*(EI9<='Inputs C'!$F$18),Debt!EI162*(EI9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EJ162*(EJ9<='Inputs C'!$F$18),Debt!EJ162*(EJ9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EK162*(EK9<='Inputs C'!$F$18),Debt!EK162*(EK9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EL162*(EL9<='Inputs C'!$F$18),Debt!EL162*(EL9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EM162*(EM9<='Inputs C'!$F$18),Debt!EM162*(EM9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EN162*(EN9<='Inputs C'!$F$18),Debt!EN162*(EN9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EO162*(EO9<='Inputs C'!$F$18),Debt!EO162*(EO9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EP162*(EP9<='Inputs C'!$F$18),Debt!EP162*(EP9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EQ162*(EQ9<='Inputs C'!$F$18),Debt!EQ162*(EQ9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!ER162*(ER9<='Inputs C'!$F$18),Debt!ER162*(ER9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!ES162*(ES9<='Inputs C'!$F$18),Debt!ES162*(ES9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!ET162*(ET9<='Inputs C'!$F$18),Debt!ET162*(ET9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EU162*(EU9<='Inputs C'!$F$18),Debt!EU162*(EU9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EV162*(EV9<='Inputs C'!$F$18),Debt!EV162*(EV9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EW162*(EW9<='Inputs C'!$F$18),Debt!EW162*(EW9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EX162*(EX9<='Inputs C'!$F$18),Debt!EX162*(EX9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EY162*(EY9<='Inputs C'!$F$18),Debt!EY162*(EY9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!EZ162*(EZ9<='Inputs C'!$F$18),Debt!EZ162*(EZ9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!FA162*(FA9<='Inputs C'!$F$18),Debt!FA162*(FA9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!FB162*(FB9<='Inputs C'!$F$18),Debt!FB162*(FB9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!FC162*(FC9<='Inputs C'!$F$18),Debt!FC162*(FC9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!FD162*(FD9<='Inputs C'!$F$18),Debt!FD162*(FD9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!FE162*(FE9<='Inputs C'!$F$18),Debt!FE162*(FE9<='Inputs C'!$H$17))","v":0},{"$f":"IF($F$40=1,Debt!FF162*(FF9<='Inputs C'!$F$18),Debt!FF162*(FF9<='Inputs C'!$H$17))","v":0}]
[null,"Формирование DSRA на инвестиционной стадии",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M36:FF36)","v":0},{"$f":"-CashFlow!M43","v":0},{"$f":"-CashFlow!N43","v":0},{"$f":"-CashFlow!O43","v":0},{"$f":"-CashFlow!P43","v":0},{"$f":"-CashFlow!Q43","v":0},{"$f":"-CashFlow!R43","v":0},{"$f":"-CashFlow!S43","v":0},{"$f":"-CashFlow!T43","v":0},{"$f":"-CashFlow!U43","v":0},{"$f":"-CashFlow!V43","v":0},{"$f":"-CashFlow!W43","v":0},{"$f":"-CashFlow!X43","v":0},{"$f":"-CashFlow!Y43","v":0},{"$f":"-CashFlow!Z43","v":0},{"$f":"-CashFlow!AA43","v":0},{"$f":"-CashFlow!AB43","v":0},{"$f":"-CashFlow!AC43","v":0},{"$f":"-CashFlow!AD43","v":0},{"$f":"-CashFlow!AE43","v":0},{"$f":"-CashFlow!AF43","v":0},{"$f":"-CashFlow!AG43","v":0},{"$f":"-CashFlow!AH43","v":0},{"$f":"-CashFlow!AI43","v":0},{"$f":"-CashFlow!AJ43","v":0},{"$f":"-CashFlow!AK43","v":0},{"$f":"-CashFlow!AL43","v":0},{"$f":"-CashFlow!AM43","v":0},{"$f":"-CashFlow!AN43","v":0},{"$f":"-CashFlow!AO43","v":0},{"$f":"-CashFlow!AP43","v":0},{"$f":"-CashFlow!AQ43","v":0},{"$f":"-CashFlow!AR43","v":0},{"$f":"-CashFlow!AS43","v":0},{"$f":"-CashFlow!AT43","v":0},{"$f":"-CashFlow!AU43","v":0},{"$f":"-CashFlow!AV43","v":0},{"$f":"-CashFlow!AW43","v":0},{"$f":"-CashFlow!AX43","v":0},{"$f":"-CashFlow!AY43","v":0},{"$f":"-CashFlow!AZ43","v":0},{"$f":"-CashFlow!BA43","v":0},{"$f":"-CashFlow!BB43","v":0},{"$f":"-CashFlow!BC43","v":0},{"$f":"-CashFlow!BD43","v":0},{"$f":"-CashFlow!BE43","v":0},{"$f":"-CashFlow!BF43","v":0},{"$f":"-CashFlow!BG43","v":0},{"$f":"-CashFlow!BH43","v":0},{"$f":"-CashFlow!BI43","v":0},{"$f":"-CashFlow!BJ43","v":0},{"$f":"-CashFlow!BK43","v":0},{"$f":"-CashFlow!BL43","v":0},{"$f":"-CashFlow!BM43","v":0},{"$f":"-CashFlow!BN43","v":0},{"$f":"-CashFlow!BO43","v":0},{"$f":"-CashFlow!BP43","v":0},{"$f":"-CashFlow!BQ43","v":0},{"$f":"-CashFlow!BR43","v":0},{"$f":"-CashFlow!BS43","v":0},{"$f":"-CashFlow!BT43","v":0},{"$f":"-CashFlow!BU43","v":0},{"$f":"-CashFlow!BV43","v":0},{"$f":"-CashFlow!BW43","v":0},{"$f":"-CashFlow!BX43","v":0},{"$f":"-CashFlow!BY43","v":0},{"$f":"-CashFlow!BZ43","v":0},{"$f":"-CashFlow!CA43","v":0},{"$f":"-CashFlow!CB43","v":0},{"$f":"-CashFlow!CC43","v":0},{"$f":"-CashFlow!CD43","v":0},{"$f":"-CashFlow!CE43","v":0},{"$f":"-CashFlow!CF43","v":0},{"$f":"-CashFlow!CG43","v":0},{"$f":"-CashFlow!CH43","v":0},{"$f":"-CashFlow!CI43","v":0},{"$f":"-CashFlow!CJ43","v":0},{"$f":"-CashFlow!CK43","v":0},{"$f":"-CashFlow!CL43","v":0},{"$f":"-CashFlow!CM43","v":0},{"$f":"-CashFlow!CN43","v":0},{"$f":"-CashFlow!CO43","v":0},{"$f":"-CashFlow!CP43","v":0},{"$f":"-CashFlow!CQ43","v":0},{"$f":"-CashFlow!CR43","v":0},{"$f":"-CashFlow!CS43","v":0},{"$f":"-CashFlow!CT43","v":0},{"$f":"-CashFlow!CU43","v":0},{"$f":"-CashFlow!CV43","v":0},{"$f":"-CashFlow!CW43","v":0},{"$f":"-CashFlow!CX43","v":0},{"$f":"-CashFlow!CY43","v":0},{"$f":"-CashFlow!CZ43","v":0},{"$f":"-CashFlow!DA43","v":0},{"$f":"-CashFlow!DB43","v":0},{"$f":"-CashFlow!DC43","v":0},{"$f":"-CashFlow!DD43","v":0},{"$f":"-CashFlow!DE43","v":0},{"$f":"-CashFlow!DF43","v":0},{"$f":"-CashFlow!DG43","v":0},{"$f":"-CashFlow!DH43","v":0},{"$f":"-CashFlow!DI43","v":0},{"$f":"-CashFlow!DJ43","v":0},{"$f":"-CashFlow!DK43","v":0},{"$f":"-CashFlow!DL43","v":0},{"$f":"-CashFlow!DM43","v":0},{"$f":"-CashFlow!DN43","v":0},{"$f":"-CashFlow!DO43","v":0},{"$f":"-CashFlow!DP43","v":0},{"$f":"-CashFlow!DQ43","v":0},{"$f":"-CashFlow!DR43","v":0},{"$f":"-CashFlow!DS43","v":0},{"$f":"-CashFlow!DT43","v":0},{"$f":"-CashFlow!DU43","v":0},{"$f":"-CashFlow!DV43","v":0},{"$f":"-CashFlow!DW43","v":0},{"$f":"-CashFlow!DX43","v":0},{"$f":"-CashFlow!DY43","v":0},{"$f":"-CashFlow!DZ43","v":0},{"$f":"-CashFlow!EA43","v":0},{"$f":"-CashFlow!EB43","v":0},{"$f":"-CashFlow!EC43","v":0},{"$f":"-CashFlow!ED43","v":0},{"$f":"-CashFlow!EE43","v":0},{"$f":"-CashFlow!EF43","v":0},{"$f":"-CashFlow!EG43","v":0},{"$f":"-CashFlow!EH43","v":0},{"$f":"-CashFlow!EI43","v":0},{"$f":"-CashFlow!EJ43","v":0},{"$f":"-CashFlow!EK43","v":0},{"$f":"-CashFlow!EL43","v":0},{"$f":"-CashFlow!EM43","v":0},{"$f":"-CashFlow!EN43","v":0},{"$f":"-CashFlow!EO43","v":0},{"$f":"-CashFlow!EP43","v":0},{"$f":"-CashFlow!EQ43","v":0},{"$f":"-CashFlow!ER43","v":0},{"$f":"-CashFlow!ES43","v":0},{"$f":"-CashFlow!ET43","v":0},{"$f":"-CashFlow!EU43","v":0},{"$f":"-CashFlow!EV43","v":0},{"$f":"-CashFlow!EW43","v":0},{"$f":"-CashFlow!EX43","v":0},{"$f":"-CashFlow!EY43","v":0},{"$f":"-CashFlow!EZ43","v":0},{"$f":"-CashFlow!FA43","v":0},{"$f":"-CashFlow!FB43","v":0},{"$f":"-CashFlow!FC43","v":0},{"$f":"-CashFlow!FD43","v":0},{"$f":"-CashFlow!FE43","v":0},{"$f":"-CashFlow!FF43","v":0}]
[null,"Проценты по старшему долгу на инвестиционной стадии",null,null,null,null,null,"тыс. руб.",null,null,null,33762.7592698843,{"$f":"Debt!M73*Debt!M31","v":0},{"$f":"Debt!N73*Debt!N31","v":0},{"$f":"Debt!O73*Debt!O31","v":0},{"$f":"Debt!P73*Debt!P31","v":0},{"$f":"Debt!Q73*Debt!Q31","v":0},{"$f":"Debt!R73*Debt!R31","v":0},{"$f":"Debt!S73*Debt!S31","v":764.78084647740229},{"$f":"Debt!T73*Debt!T31","v":1987.4531115390257},{"$f":"Debt!U73*Debt!U31","v":3135.6350272800287},{"$f":"Debt!V73*Debt!V31","v":5466.5487896922741},{"$f":"Debt!W73*Debt!W31","v":9606.8685308957447},{"$f":"Debt!X73*Debt!X31","v":12801.472963999824},{"$f":"Debt!Y73*Debt!Y31","v":0},{"$f":"Debt!Z73*Debt!Z31","v":0},{"$f":"Debt!AA73*Debt!AA31","v":0},{"$f":"Debt!AB73*Debt!AB31","v":0},{"$f":"Debt!AC73*Debt!AC31","v":0},{"$f":"Debt!AD73*Debt!AD31","v":0},{"$f":"Debt!AE73*Debt!AE31","v":0},{"$f":"Debt!AF73*Debt!AF31","v":0},{"$f":"Debt!AG73*Debt!AG31","v":0},{"$f":"Debt!AH73*Debt!AH31","v":0},{"$f":"Debt!AI73*Debt!AI31","v":0},{"$f":"Debt!AJ73*Debt!AJ31","v":0},{"$f":"Debt!AK73*Debt!AK31","v":0},{"$f":"Debt!AL73*Debt!AL31","v":0},{"$f":"Debt!AM73*Debt!AM31","v":0},{"$f":"Debt!AN73*Debt!AN31","v":0},{"$f":"Debt!AO73*Debt!AO31","v":0},{"$f":"Debt!AP73*Debt!AP31","v":0},{"$f":"Debt!AQ73*Debt!AQ31","v":0},{"$f":"Debt!AR73*Debt!AR31","v":0},{"$f":"Debt!AS73*Debt!AS31","v":0},{"$f":"Debt!AT73*Debt!AT31","v":0},{"$f":"Debt!AU73*Debt!AU31","v":0},{"$f":"Debt!AV73*Debt!AV31","v":0},{"$f":"Debt!AW73*Debt!AW31","v":0},{"$f":"Debt!AX73*Debt!AX31","v":0},{"$f":"Debt!AY73*Debt!AY31","v":0},{"$f":"Debt!AZ73*Debt!AZ31","v":0},{"$f":"Debt!BA73*Debt!BA31","v":0},{"$f":"Debt!BB73*Debt!BB31","v":0},{"$f":"Debt!BC73*Debt!BC31","v":0},{"$f":"Debt!BD73*Debt!BD31","v":0},{"$f":"Debt!BE73*Debt!BE31","v":0},{"$f":"Debt!BF73*Debt!BF31","v":0},{"$f":"Debt!BG73*Debt!BG31","v":0},{"$f":"Debt!BH73*Debt!BH31","v":0},{"$f":"Debt!BI73*Debt!BI31","v":0},{"$f":"Debt!BJ73*Debt!BJ31","v":0},{"$f":"Debt!BK73*Debt!BK31","v":0},{"$f":"Debt!BL73*Debt!BL31","v":0},{"$f":"Debt!BM73*Debt!BM31","v":0},{"$f":"Debt!BN73*Debt!BN31","v":0},{"$f":"Debt!BO73*Debt!BO31","v":0},{"$f":"Debt!BP73*Debt!BP31","v":0},{"$f":"Debt!BQ73*Debt!BQ31","v":0},{"$f":"Debt!BR73*Debt!BR31","v":0},{"$f":"Debt!BS73*Debt!BS31","v":0},{"$f":"Debt!BT73*Debt!BT31","v":0},{"$f":"Debt!BU73*Debt!BU31","v":0},{"$f":"Debt!BV73*Debt!BV31","v":0},{"$f":"Debt!BW73*Debt!BW31","v":0},{"$f":"Debt!BX73*Debt!BX31","v":0},{"$f":"Debt!BY73*Debt!BY31","v":0},{"$f":"Debt!BZ73*Debt!BZ31","v":0},{"$f":"Debt!CA73*Debt!CA31","v":0},{"$f":"Debt!CB73*Debt!CB31","v":0},{"$f":"Debt!CC73*Debt!CC31","v":0},{"$f":"Debt!CD73*Debt!CD31","v":0},{"$f":"Debt!CE73*Debt!CE31","v":0},{"$f":"Debt!CF73*Debt!CF31","v":0},{"$f":"Debt!CG73*Debt!CG31","v":0},{"$f":"Debt!CH73*Debt!CH31","v":0},{"$f":"Debt!CI73*Debt!CI31","v":0},{"$f":"Debt!CJ73*Debt!CJ31","v":0},{"$f":"Debt!CK73*Debt!CK31","v":0},{"$f":"Debt!CL73*Debt!CL31","v":0},{"$f":"Debt!CM73*Debt!CM31","v":0},{"$f":"Debt!CN73*Debt!CN31","v":0},{"$f":"Debt!CO73*Debt!CO31","v":0},{"$f":"Debt!CP73*Debt!CP31","v":0},{"$f":"Debt!CQ73*Debt!CQ31","v":0},{"$f":"Debt!CR73*Debt!CR31","v":0},{"$f":"Debt!CS73*Debt!CS31","v":0},{"$f":"Debt!CT73*Debt!CT31","v":0},{"$f":"Debt!CU73*Debt!CU31","v":0},{"$f":"Debt!CV73*Debt!CV31","v":0},{"$f":"Debt!CW73*Debt!CW31","v":0},{"$f":"Debt!CX73*Debt!CX31","v":0},{"$f":"Debt!CY73*Debt!CY31","v":0},{"$f":"Debt!CZ73*Debt!CZ31","v":0},{"$f":"Debt!DA73*Debt!DA31","v":0},{"$f":"Debt!DB73*Debt!DB31","v":0},{"$f":"Debt!DC73*Debt!DC31","v":0},{"$f":"Debt!DD73*Debt!DD31","v":0},{"$f":"Debt!DE73*Debt!DE31","v":0},{"$f":"Debt!DF73*Debt!DF31","v":0},{"$f":"Debt!DG73*Debt!DG31","v":0},{"$f":"Debt!DH73*Debt!DH31","v":0},{"$f":"Debt!DI73*Debt!DI31","v":0},{"$f":"Debt!DJ73*Debt!DJ31","v":0},{"$f":"Debt!DK73*Debt!DK31","v":0},{"$f":"Debt!DL73*Debt!DL31","v":0},{"$f":"Debt!DM73*Debt!DM31","v":0},{"$f":"Debt!DN73*Debt!DN31","v":0},{"$f":"Debt!DO73*Debt!DO31","v":0},{"$f":"Debt!DP73*Debt!DP31","v":0},{"$f":"Debt!DQ73*Debt!DQ31","v":0},{"$f":"Debt!DR73*Debt!DR31","v":0},{"$f":"Debt!DS73*Debt!DS31","v":0},{"$f":"Debt!DT73*Debt!DT31","v":0},{"$f":"Debt!DU73*Debt!DU31","v":0},{"$f":"Debt!DV73*Debt!DV31","v":0},{"$f":"Debt!DW73*Debt!DW31","v":0},{"$f":"Debt!DX73*Debt!DX31","v":0},{"$f":"Debt!DY73*Debt!DY31","v":0},{"$f":"Debt!DZ73*Debt!DZ31","v":0},{"$f":"Debt!EA73*Debt!EA31","v":0},{"$f":"Debt!EB73*Debt!EB31","v":0},{"$f":"Debt!EC73*Debt!EC31","v":0},{"$f":"Debt!ED73*Debt!ED31","v":0},{"$f":"Debt!EE73*Debt!EE31","v":0},{"$f":"Debt!EF73*Debt!EF31","v":0},{"$f":"Debt!EG73*Debt!EG31","v":0},{"$f":"Debt!EH73*Debt!EH31","v":0},{"$f":"Debt!EI73*Debt!EI31","v":0},{"$f":"Debt!EJ73*Debt!EJ31","v":0},{"$f":"Debt!EK73*Debt!EK31","v":0},{"$f":"Debt!EL73*Debt!EL31","v":0},{"$f":"Debt!EM73*Debt!EM31","v":0},{"$f":"Debt!EN73*Debt!EN31","v":0},{"$f":"Debt!EO73*Debt!EO31","v":0},{"$f":"Debt!EP73*Debt!EP31","v":0},{"$f":"Debt!EQ73*Debt!EQ31","v":0},{"$f":"Debt!ER73*Debt!ER31","v":0},{"$f":"Debt!ES73*Debt!ES31","v":0},{"$f":"Debt!ET73*Debt!ET31","v":0},{"$f":"Debt!EU73*Debt!EU31","v":0},{"$f":"Debt!EV73*Debt!EV31","v":0},{"$f":"Debt!EW73*Debt!EW31","v":0},{"$f":"Debt!EX73*Debt!EX31","v":0},{"$f":"Debt!EY73*Debt!EY31","v":0},{"$f":"Debt!EZ73*Debt!EZ31","v":0},{"$f":"Debt!FA73*Debt!FA31","v":0},{"$f":"Debt!FB73*Debt!FB31","v":0},{"$f":"Debt!FC73*Debt!FC31","v":0},{"$f":"Debt!FD73*Debt!FD31","v":0},{"$f":"Debt!FE73*Debt!FE31","v":0},{"$f":"Debt!FF73*Debt!FF31","v":0}]
[null,"Комиссии по старшему долгу на инвестиционной стадии",null,null,null,null,null,"тыс. руб.",null,null,null,9616.3619584648295,{"$f":"Debt!M105","v":5078.4631664827766},{"$f":"Debt!N105","v":0},{"$f":"Debt!O105","v":0},{"$f":"Debt!P105","v":0},{"$f":"Debt!Q105","v":0},{"$f":"Debt!R105","v":0},{"$f":"Debt!S105","v":1207.0280513337905},{"$f":"Debt!T105","v":1071.5462388807484},{"$f":"Debt!U105","v":981.07966243886654},{"$f":"Debt!V105","v":783.09200902687166},{"$f":"Debt!W105","v":406.69930528110154},{"$f":"Debt!X105","v":88.453525020675812},{"$f":"Debt!Y105","v":0},{"$f":"Debt!Z105","v":0},{"$f":"Debt!AA105","v":0},{"$f":"Debt!AB105","v":0},{"$f":"Debt!AC105","v":0},{"$f":"Debt!AD105","v":0},{"$f":"Debt!AE105","v":0},{"$f":"Debt!AF105","v":0},{"$f":"Debt!AG105","v":0},{"$f":"Debt!AH105","v":0},{"$f":"Debt!AI105","v":0},{"$f":"Debt!AJ105","v":0},{"$f":"Debt!AK105","v":0},{"$f":"Debt!AL105","v":0},{"$f":"Debt!AM105","v":0},{"$f":"Debt!AN105","v":0},{"$f":"Debt!AO105","v":0},{"$f":"Debt!AP105","v":0},{"$f":"Debt!AQ105","v":0},{"$f":"Debt!AR105","v":0},{"$f":"Debt!AS105","v":0},{"$f":"Debt!AT105","v":0},{"$f":"Debt!AU105","v":0},{"$f":"Debt!AV105","v":0},{"$f":"Debt!AW105","v":0},{"$f":"Debt!AX105","v":0},{"$f":"Debt!AY105","v":0},{"$f":"Debt!AZ105","v":0},{"$f":"Debt!BA105","v":0},{"$f":"Debt!BB105","v":0},{"$f":"Debt!BC105","v":0},{"$f":"Debt!BD105","v":0},{"$f":"Debt!BE105","v":0},{"$f":"Debt!BF105","v":0},{"$f":"Debt!BG105","v":0},{"$f":"Debt!BH105","v":0},{"$f":"Debt!BI105","v":0},{"$f":"Debt!BJ105","v":0},{"$f":"Debt!BK105","v":0},{"$f":"Debt!BL105","v":0},{"$f":"Debt!BM105","v":0},{"$f":"Debt!BN105","v":0},{"$f":"Debt!BO105","v":0},{"$f":"Debt!BP105","v":0},{"$f":"Debt!BQ105","v":0},{"$f":"Debt!BR105","v":0},{"$f":"Debt!BS105","v":0},{"$f":"Debt!BT105","v":0},{"$f":"Debt!BU105","v":0},{"$f":"Debt!BV105","v":0},{"$f":"Debt!BW105","v":0},{"$f":"Debt!BX105","v":0},{"$f":"Debt!BY105","v":0},{"$f":"Debt!BZ105","v":0},{"$f":"Debt!CA105","v":0},{"$f":"Debt!CB105","v":0},{"$f":"Debt!CC105","v":0},{"$f":"Debt!CD105","v":0},{"$f":"Debt!CE105","v":0},{"$f":"Debt!CF105","v":0},{"$f":"Debt!CG105","v":0},{"$f":"Debt!CH105","v":0},{"$f":"Debt!CI105","v":0},{"$f":"Debt!CJ105","v":0},{"$f":"Debt!CK105","v":0},{"$f":"Debt!CL105","v":0},{"$f":"Debt!CM105","v":0},{"$f":"Debt!CN105","v":0},{"$f":"Debt!CO105","v":0},{"$f":"Debt!CP105","v":0},{"$f":"Debt!CQ105","v":0},{"$f":"Debt!CR105","v":0},{"$f":"Debt!CS105","v":0},{"$f":"Debt!CT105","v":0},{"$f":"Debt!CU105","v":0},{"$f":"Debt!CV105","v":0},{"$f":"Debt!CW105","v":0},{"$f":"Debt!CX105","v":0},{"$f":"Debt!CY105","v":0},{"$f":"Debt!CZ105","v":0},{"$f":"Debt!DA105","v":0},{"$f":"Debt!DB105","v":0},{"$f":"Debt!DC105","v":0},{"$f":"Debt!DD105","v":0},{"$f":"Debt!DE105","v":0},{"$f":"Debt!DF105","v":0},{"$f":"Debt!DG105","v":0},{"$f":"Debt!DH105","v":0},{"$f":"Debt!DI105","v":0},{"$f":"Debt!DJ105","v":0},{"$f":"Debt!DK105","v":0},{"$f":"Debt!DL105","v":0},{"$f":"Debt!DM105","v":0},{"$f":"Debt!DN105","v":0},{"$f":"Debt!DO105","v":0},{"$f":"Debt!DP105","v":0},{"$f":"Debt!DQ105","v":0},{"$f":"Debt!DR105","v":0},{"$f":"Debt!DS105","v":0},{"$f":"Debt!DT105","v":0},{"$f":"Debt!DU105","v":0},{"$f":"Debt!DV105","v":0},{"$f":"Debt!DW105","v":0},{"$f":"Debt!DX105","v":0},{"$f":"Debt!DY105","v":0},{"$f":"Debt!DZ105","v":0},{"$f":"Debt!EA105","v":0},{"$f":"Debt!EB105","v":0},{"$f":"Debt!EC105","v":0},{"$f":"Debt!ED105","v":0},{"$f":"Debt!EE105","v":0},{"$f":"Debt!EF105","v":0},{"$f":"Debt!EG105","v":0},{"$f":"Debt!EH105","v":0},{"$f":"Debt!EI105","v":0},{"$f":"Debt!EJ105","v":0},{"$f":"Debt!EK105","v":0},{"$f":"Debt!EL105","v":0},{"$f":"Debt!EM105","v":0},{"$f":"Debt!EN105","v":0},{"$f":"Debt!EO105","v":0},{"$f":"Debt!EP105","v":0},{"$f":"Debt!EQ105","v":0},{"$f":"Debt!ER105","v":0},{"$f":"Debt!ES105","v":0},{"$f":"Debt!ET105","v":0},{"$f":"Debt!EU105","v":0},{"$f":"Debt!EV105","v":0},{"$f":"Debt!EW105","v":0},{"$f":"Debt!EX105","v":0},{"$f":"Debt!EY105","v":0},{"$f":"Debt!EZ105","v":0},{"$f":"Debt!FA105","v":0},{"$f":"Debt!FB105","v":0},{"$f":"Debt!FC105","v":0},{"$f":"Debt!FD105","v":0},{"$f":"Debt!FE105","v":0},{"$f":"Debt!FF105","v":0}]
[null,"Итого направления денежных средств:",null,null,null,null,null,"тыс. руб.",null,null,null,912839.31412085716,{"$f":"SUM(M31:M38)","v":10084.713166482776},5006.25,5006.25,5006.25,70588.755513292301,110600.36425211262,112077.35933117318,40120.473579814963,146329.7356964428,129833.6049832306,192423.95579776977,85761.60180053825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS31:AS38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY31:BY38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE31:DE38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK31:EK38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Выборка кредита на 1 периоде операционной фазы",null,{"$f":"'Inputs C'!X20","v":"Нет"},null,{"$f":"'Inputs C'!Y20","v":2}]
[]
[null,"ИСТОЧНИКИ ДЕНЕЖНЫХ СРЕДСТВ"]
[]
[null,"Капитальный грант",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M44:FF44)","v":187344.57624300002},{"$f":"Subs!M41","v":0},{"$f":"Subs!N41","v":0},{"$f":"Subs!O41","v":0},{"$f":"Subs!P41","v":0},{"$f":"Subs!Q41","v":20025},{"$f":"Subs!R41","v":73647.288121500009},{"$f":"Subs!S41","v":0},{"$f":"Subs!T41","v":0},{"$f":"Subs!U41","v":93672.288121500009},{"$f":"Subs!V41","v":0},{"$f":"Subs!W41","v":0},{"$f":"Subs!X41","v":0},{"$f":"Subs!Y41","v":0},{"$f":"Subs!Z41","v":0},{"$f":"Subs!AA41","v":0},{"$f":"Subs!AB41","v":0},{"$f":"Subs!AC41","v":0},{"$f":"Subs!AD41","v":0},{"$f":"Subs!AE41","v":0},{"$f":"Subs!AF41","v":0},{"$f":"Subs!AG41","v":0},{"$f":"Subs!AH41","v":0},{"$f":"Subs!AI41","v":0},{"$f":"Subs!AJ41","v":0},{"$f":"Subs!AK41","v":0},{"$f":"Subs!AL41","v":0},{"$f":"Subs!AM41","v":0},{"$f":"Subs!AN41","v":0},{"$f":"Subs!AO41","v":0},{"$f":"Subs!AP41","v":0},{"$f":"Subs!AQ41","v":0},{"$f":"Subs!AR41","v":0},{"$f":"Subs!AS41","v":0},{"$f":"Subs!AT41","v":0},{"$f":"Subs!AU41","v":0},{"$f":"Subs!AV41","v":0},{"$f":"Subs!AW41","v":0},{"$f":"Subs!AX41","v":0},{"$f":"Subs!AY41","v":0},{"$f":"Subs!AZ41","v":0},{"$f":"Subs!BA41","v":0},{"$f":"Subs!BB41","v":0},{"$f":"Subs!BC41","v":0},{"$f":"Subs!BD41","v":0},{"$f":"Subs!BE41","v":0},{"$f":"Subs!BF41","v":0},{"$f":"Subs!BG41","v":0},{"$f":"Subs!BH41","v":0},{"$f":"Subs!BI41","v":0},{"$f":"Subs!BJ41","v":0},{"$f":"Subs!BK41","v":0},{"$f":"Subs!BL41","v":0},{"$f":"Subs!BM41","v":0},{"$f":"Subs!BN41","v":0},{"$f":"Subs!BO41","v":0},{"$f":"Subs!BP41","v":0},{"$f":"Subs!BQ41","v":0},{"$f":"Subs!BR41","v":0},{"$f":"Subs!BS41","v":0},{"$f":"Subs!BT41","v":0},{"$f":"Subs!BU41","v":0},{"$f":"Subs!BV41","v":0},{"$f":"Subs!BW41","v":0},{"$f":"Subs!BX41","v":0},{"$f":"Subs!BY41","v":0},{"$f":"Subs!BZ41","v":0},{"$f":"Subs!CA41","v":0},{"$f":"Subs!CB41","v":0},{"$f":"Subs!CC41","v":0},{"$f":"Subs!CD41","v":0},{"$f":"Subs!CE41","v":0},{"$f":"Subs!CF41","v":0},{"$f":"Subs!CG41","v":0},{"$f":"Subs!CH41","v":0},{"$f":"Subs!CI41","v":0},{"$f":"Subs!CJ41","v":0},{"$f":"Subs!CK41","v":0},{"$f":"Subs!CL41","v":0},{"$f":"Subs!CM41","v":0},{"$f":"Subs!CN41","v":0},{"$f":"Subs!CO41","v":0},{"$f":"Subs!CP41","v":0},{"$f":"Subs!CQ41","v":0},{"$f":"Subs!CR41","v":0},{"$f":"Subs!CS41","v":0},{"$f":"Subs!CT41","v":0},{"$f":"Subs!CU41","v":0},{"$f":"Subs!CV41","v":0},{"$f":"Subs!CW41","v":0},{"$f":"Subs!CX41","v":0},{"$f":"Subs!CY41","v":0},{"$f":"Subs!CZ41","v":0},{"$f":"Subs!DA41","v":0},{"$f":"Subs!DB41","v":0},{"$f":"Subs!DC41","v":0},{"$f":"Subs!DD41","v":0},{"$f":"Subs!DE41","v":0},{"$f":"Subs!DF41","v":0},{"$f":"Subs!DG41","v":0},{"$f":"Subs!DH41","v":0},{"$f":"Subs!DI41","v":0},{"$f":"Subs!DJ41","v":0},{"$f":"Subs!DK41","v":0},{"$f":"Subs!DL41","v":0},{"$f":"Subs!DM41","v":0},{"$f":"Subs!DN41","v":0},{"$f":"Subs!DO41","v":0},{"$f":"Subs!DP41","v":0},{"$f":"Subs!DQ41","v":0},{"$f":"Subs!DR41","v":0},{"$f":"Subs!DS41","v":0},{"$f":"Subs!DT41","v":0},{"$f":"Subs!DU41","v":0},{"$f":"Subs!DV41","v":0},{"$f":"Subs!DW41","v":0},{"$f":"Subs!DX41","v":0},{"$f":"Subs!DY41","v":0},{"$f":"Subs!DZ41","v":0},{"$f":"Subs!EA41","v":0},{"$f":"Subs!EB41","v":0},{"$f":"Subs!EC41","v":0},{"$f":"Subs!ED41","v":0},{"$f":"Subs!EE41","v":0},{"$f":"Subs!EF41","v":0},{"$f":"Subs!EG41","v":0},{"$f":"Subs!EH41","v":0},{"$f":"Subs!EI41","v":0},{"$f":"Subs!EJ41","v":0},{"$f":"Subs!EK41","v":0},{"$f":"Subs!EL41","v":0},{"$f":"Subs!EM41","v":0},{"$f":"Subs!EN41","v":0},{"$f":"Subs!EO41","v":0},{"$f":"Subs!EP41","v":0},{"$f":"Subs!EQ41","v":0},{"$f":"Subs!ER41","v":0},{"$f":"Subs!ES41","v":0},{"$f":"Subs!ET41","v":0},{"$f":"Subs!EU41","v":0},{"$f":"Subs!EV41","v":0},{"$f":"Subs!EW41","v":0},{"$f":"Subs!EX41","v":0},{"$f":"Subs!EY41","v":0},{"$f":"Subs!EZ41","v":0},{"$f":"Subs!FA41","v":0},{"$f":"Subs!FB41","v":0},{"$f":"Subs!FC41","v":0},{"$f":"Subs!FD41","v":0},{"$f":"Subs!FE41","v":0},{"$f":"Subs!FF41","v":0}]
[null,"Собственные средства - вложение в УК",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"M73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Собственные средства - акционерный займ",null,null,null,null,null,"тыс. руб.",null,null,null,217648.42136335722,{"$f":"M72","v":10084.713166482776},5006.25,5006.25,5006.25,50563.755513292301,36953.076130612608,56759.219186150644,4207.1812663559649,6447.6284523263257,10389.96053992262,13208.172268890572,14015.964839323424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Привлечение старшего долга",null,null,null,null,null,"тыс. руб.",null,null,null,507846.31651450001,{"$f":"M70","v":0},0,0,0,0,{"$f":"R70","v":0},55318.140145022538,35913.292313458995,46209.819122616471,119443.64444330797,179215.7835288792,71745.636961214826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Возмещение НДС на инвестиционной стадии",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"IF(M$14=1,0,Tax!M76)","v":0},{"$f":"IF(N$14=1,0,Tax!N76)","v":0},{"$f":"IF(O$14=1,0,Tax!O76)","v":0},{"$f":"IF(P$14=1,0,Tax!P76)","v":0},{"$f":"IF(Q$14=1,0,Tax!Q76)","v":0},{"$f":"IF(R$14=1,0,Tax!R76)","v":0},{"$f":"IF(S$14=1,0,Tax!S76)","v":0},{"$f":"IF(T$14=1,0,Tax!T76)","v":0},{"$f":"IF(U$14=1,0,Tax!U76)","v":0},{"$f":"IF(V$14=1,0,Tax!V76)","v":0},{"$f":"IF(W$14=1,0,Tax!W76)","v":0},{"$f":"IF(X$14=1,0,Tax!X76)","v":0},{"$f":"IF(Y$14=1,0,Tax!Y76)","v":0},{"$f":"IF(Z$14=1,0,Tax!Z76)","v":0},{"$f":"IF(AA$14=1,0,Tax!AA76)","v":0},{"$f":"IF(AB$14=1,0,Tax!AB76)","v":0},{"$f":"IF(AC$14=1,0,Tax!AC76)","v":0},{"$f":"IF(AD$14=1,0,Tax!AD76)","v":0},{"$f":"IF(AE$14=1,0,Tax!AE76)","v":0},{"$f":"IF(AF$14=1,0,Tax!AF76)","v":0},{"$f":"IF(AG$14=1,0,Tax!AG76)","v":0},{"$f":"IF(AH$14=1,0,Tax!AH76)","v":0},{"$f":"IF(AI$14=1,0,Tax!AI76)","v":0},{"$f":"IF(AJ$14=1,0,Tax!AJ76)","v":0},{"$f":"IF(AK$14=1,0,Tax!AK76)","v":0},{"$f":"IF(AL$14=1,0,Tax!AL76)","v":0},{"$f":"IF(AM$14=1,0,Tax!AM76)","v":0},{"$f":"IF(AN$14=1,0,Tax!AN76)","v":0},{"$f":"IF(AO$14=1,0,Tax!AO76)","v":0},{"$f":"IF(AP$14=1,0,Tax!AP76)","v":0},{"$f":"IF(AQ$14=1,0,Tax!AQ76)","v":0},{"$f":"IF(AR$14=1,0,Tax!AR76)","v":0},{"$f":"IF(AS$14=1,0,Tax!AS76)","v":0},{"$f":"IF(AT$14=1,0,Tax!AT76)","v":0},{"$f":"IF(AU$14=1,0,Tax!AU76)","v":0},{"$f":"IF(AV$14=1,0,Tax!AV76)","v":0},{"$f":"IF(AW$14=1,0,Tax!AW76)","v":0},{"$f":"IF(AX$14=1,0,Tax!AX76)","v":0},{"$f":"IF(AY$14=1,0,Tax!AY76)","v":0},{"$f":"IF(AZ$14=1,0,Tax!AZ76)","v":0},{"$f":"IF(BA$14=1,0,Tax!BA76)","v":0},{"$f":"IF(BB$14=1,0,Tax!BB76)","v":0},{"$f":"IF(BC$14=1,0,Tax!BC76)","v":0},{"$f":"IF(BD$14=1,0,Tax!BD76)","v":0},{"$f":"IF(BE$14=1,0,Tax!BE76)","v":0},{"$f":"IF(BF$14=1,0,Tax!BF76)","v":0},{"$f":"IF(BG$14=1,0,Tax!BG76)","v":0},{"$f":"IF(BH$14=1,0,Tax!BH76)","v":0},{"$f":"IF(BI$14=1,0,Tax!BI76)","v":0},{"$f":"IF(BJ$14=1,0,Tax!BJ76)","v":0},{"$f":"IF(BK$14=1,0,Tax!BK76)","v":0},{"$f":"IF(BL$14=1,0,Tax!BL76)","v":0},{"$f":"IF(BM$14=1,0,Tax!BM76)","v":0},{"$f":"IF(BN$14=1,0,Tax!BN76)","v":0},{"$f":"IF(BO$14=1,0,Tax!BO76)","v":0},{"$f":"IF(BP$14=1,0,Tax!BP76)","v":0},{"$f":"IF(BQ$14=1,0,Tax!BQ76)","v":0},{"$f":"IF(BR$14=1,0,Tax!BR76)","v":0},{"$f":"IF(BS$14=1,0,Tax!BS76)","v":0},{"$f":"IF(BT$14=1,0,Tax!BT76)","v":0},{"$f":"IF(BU$14=1,0,Tax!BU76)","v":0},{"$f":"IF(BV$14=1,0,Tax!BV76)","v":0},{"$f":"IF(BW$14=1,0,Tax!BW76)","v":0},{"$f":"IF(BX$14=1,0,Tax!BX76)","v":0},{"$f":"IF(BY$14=1,0,Tax!BY76)","v":0},{"$f":"IF(BZ$14=1,0,Tax!BZ76)","v":0},{"$f":"IF(CA$14=1,0,Tax!CA76)","v":0},{"$f":"IF(CB$14=1,0,Tax!CB76)","v":0},{"$f":"IF(CC$14=1,0,Tax!CC76)","v":0},{"$f":"IF(CD$14=1,0,Tax!CD76)","v":0},{"$f":"IF(CE$14=1,0,Tax!CE76)","v":0},{"$f":"IF(CF$14=1,0,Tax!CF76)","v":0},{"$f":"IF(CG$14=1,0,Tax!CG76)","v":0},{"$f":"IF(CH$14=1,0,Tax!CH76)","v":0},{"$f":"IF(CI$14=1,0,Tax!CI76)","v":0},{"$f":"IF(CJ$14=1,0,Tax!CJ76)","v":0},{"$f":"IF(CK$14=1,0,Tax!CK76)","v":0},{"$f":"IF(CL$14=1,0,Tax!CL76)","v":0},{"$f":"IF(CM$14=1,0,Tax!CM76)","v":0},{"$f":"IF(CN$14=1,0,Tax!CN76)","v":0},{"$f":"IF(CO$14=1,0,Tax!CO76)","v":0},{"$f":"IF(CP$14=1,0,Tax!CP76)","v":0},{"$f":"IF(CQ$14=1,0,Tax!CQ76)","v":0},{"$f":"IF(CR$14=1,0,Tax!CR76)","v":0},{"$f":"IF(CS$14=1,0,Tax!CS76)","v":0},{"$f":"IF(CT$14=1,0,Tax!CT76)","v":0},{"$f":"IF(CU$14=1,0,Tax!CU76)","v":0},{"$f":"IF(CV$14=1,0,Tax!CV76)","v":0},{"$f":"IF(CW$14=1,0,Tax!CW76)","v":0},{"$f":"IF(CX$14=1,0,Tax!CX76)","v":0},{"$f":"IF(CY$14=1,0,Tax!CY76)","v":0},{"$f":"IF(CZ$14=1,0,Tax!CZ76)","v":0},{"$f":"IF(DA$14=1,0,Tax!DA76)","v":0},{"$f":"IF(DB$14=1,0,Tax!DB76)","v":0},{"$f":"IF(DC$14=1,0,Tax!DC76)","v":0},{"$f":"IF(DD$14=1,0,Tax!DD76)","v":0},{"$f":"IF(DE$14=1,0,Tax!DE76)","v":0},{"$f":"IF(DF$14=1,0,Tax!DF76)","v":0},{"$f":"IF(DG$14=1,0,Tax!DG76)","v":0},{"$f":"IF(DH$14=1,0,Tax!DH76)","v":0},{"$f":"IF(DI$14=1,0,Tax!DI76)","v":0},{"$f":"IF(DJ$14=1,0,Tax!DJ76)","v":0},{"$f":"IF(DK$14=1,0,Tax!DK76)","v":0},{"$f":"IF(DL$14=1,0,Tax!DL76)","v":0},{"$f":"IF(DM$14=1,0,Tax!DM76)","v":0},{"$f":"IF(DN$14=1,0,Tax!DN76)","v":0},{"$f":"IF(DO$14=1,0,Tax!DO76)","v":0},{"$f":"IF(DP$14=1,0,Tax!DP76)","v":0},{"$f":"IF(DQ$14=1,0,Tax!DQ76)","v":0},{"$f":"IF(DR$14=1,0,Tax!DR76)","v":0},{"$f":"IF(DS$14=1,0,Tax!DS76)","v":0},{"$f":"IF(DT$14=1,0,Tax!DT76)","v":0},{"$f":"IF(DU$14=1,0,Tax!DU76)","v":0},{"$f":"IF(DV$14=1,0,Tax!DV76)","v":0},{"$f":"IF(DW$14=1,0,Tax!DW76)","v":0},{"$f":"IF(DX$14=1,0,Tax!DX76)","v":0},{"$f":"IF(DY$14=1,0,Tax!DY76)","v":0},{"$f":"IF(DZ$14=1,0,Tax!DZ76)","v":0},{"$f":"IF(EA$14=1,0,Tax!EA76)","v":0},{"$f":"IF(EB$14=1,0,Tax!EB76)","v":0},{"$f":"IF(EC$14=1,0,Tax!EC76)","v":0},{"$f":"IF(ED$14=1,0,Tax!ED76)","v":0},{"$f":"IF(EE$14=1,0,Tax!EE76)","v":0},{"$f":"IF(EF$14=1,0,Tax!EF76)","v":0},{"$f":"IF(EG$14=1,0,Tax!EG76)","v":0},{"$f":"IF(EH$14=1,0,Tax!EH76)","v":0},{"$f":"IF(EI$14=1,0,Tax!EI76)","v":0},{"$f":"IF(EJ$14=1,0,Tax!EJ76)","v":0},{"$f":"IF(EK$14=1,0,Tax!EK76)","v":0},{"$f":"IF(EL$14=1,0,Tax!EL76)","v":0},{"$f":"IF(EM$14=1,0,Tax!EM76)","v":0},{"$f":"IF(EN$14=1,0,Tax!EN76)","v":0},{"$f":"IF(EO$14=1,0,Tax!EO76)","v":0},{"$f":"IF(EP$14=1,0,Tax!EP76)","v":0},{"$f":"IF(EQ$14=1,0,Tax!EQ76)","v":0},{"$f":"IF(ER$14=1,0,Tax!ER76)","v":0},{"$f":"IF(ES$14=1,0,Tax!ES76)","v":0},{"$f":"IF(ET$14=1,0,Tax!ET76)","v":0},{"$f":"IF(EU$14=1,0,Tax!EU76)","v":0},{"$f":"IF(EV$14=1,0,Tax!EV76)","v":0},{"$f":"IF(EW$14=1,0,Tax!EW76)","v":0},{"$f":"IF(EX$14=1,0,Tax!EX76)","v":0},{"$f":"IF(EY$14=1,0,Tax!EY76)","v":0},{"$f":"IF(EZ$14=1,0,Tax!EZ76)","v":0},{"$f":"IF(FA$14=1,0,Tax!FA76)","v":0},{"$f":"IF(FB$14=1,0,Tax!FB76)","v":0},{"$f":"IF(FC$14=1,0,Tax!FC76)","v":0},{"$f":"IF(FD$14=1,0,Tax!FD76)","v":0},{"$f":"IF(FE$14=1,0,Tax!FE76)","v":0},{"$f":"IF(FF$14=1,0,Tax!FF76)","v":0}]
[null,"Доходность DSRA на инвестционной стадии",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"Debt!M166*(M16<3)","v":0},{"$f":"Debt!N166*(N16<3)","v":0},{"$f":"Debt!O166*(O16<3)","v":0},{"$f":"Debt!P166*(P16<3)","v":0},{"$f":"Debt!Q166*(Q16<3)","v":0},{"$f":"Debt!R166*(R16<3)","v":0},{"$f":"Debt!S166*(S16<3)","v":0},{"$f":"Debt!T166*(T16<3)","v":0},{"$f":"Debt!U166*(U16<3)","v":0},{"$f":"Debt!V166*(V16<3)","v":0},{"$f":"Debt!W166*(W16<3)","v":0},{"$f":"Debt!X166*(X16<3)","v":0},{"$f":"Debt!Y166*(Y16<3)","v":0},{"$f":"Debt!Z166*(Z16<3)","v":0},{"$f":"Debt!AA166*(AA16<3)","v":0},{"$f":"Debt!AB166*(AB16<3)","v":0},{"$f":"Debt!AC166*(AC16<3)","v":0},{"$f":"Debt!AD166*(AD16<3)","v":0},{"$f":"Debt!AE166*(AE16<3)","v":0},{"$f":"Debt!AF166*(AF16<3)","v":0},{"$f":"Debt!AG166*(AG16<3)","v":0},{"$f":"Debt!AH166*(AH16<3)","v":0},{"$f":"Debt!AI166*(AI16<3)","v":0},{"$f":"Debt!AJ166*(AJ16<3)","v":0},{"$f":"Debt!AK166*(AK16<3)","v":0},{"$f":"Debt!AL166*(AL16<3)","v":0},{"$f":"Debt!AM166*(AM16<3)","v":0},{"$f":"Debt!AN166*(AN16<3)","v":0},{"$f":"Debt!AO166*(AO16<3)","v":0},{"$f":"Debt!AP166*(AP16<3)","v":0},{"$f":"Debt!AQ166*(AQ16<3)","v":0},{"$f":"Debt!AR166*(AR16<3)","v":0},{"$f":"Debt!AS166*(AS16<3)","v":0},{"$f":"Debt!AT166*(AT16<3)","v":0},{"$f":"Debt!AU166*(AU16<3)","v":0},{"$f":"Debt!AV166*(AV16<3)","v":0},{"$f":"Debt!AW166*(AW16<3)","v":0},{"$f":"Debt!AX166*(AX16<3)","v":0},{"$f":"Debt!AY166*(AY16<3)","v":0},{"$f":"Debt!AZ166*(AZ16<3)","v":0},{"$f":"Debt!BA166*(BA16<3)","v":0},{"$f":"Debt!BB166*(BB16<3)","v":0},{"$f":"Debt!BC166*(BC16<3)","v":0},{"$f":"Debt!BD166*(BD16<3)","v":0},{"$f":"Debt!BE166*(BE16<3)","v":0},{"$f":"Debt!BF166*(BF16<3)","v":0},{"$f":"Debt!BG166*(BG16<3)","v":0},{"$f":"Debt!BH166*(BH16<3)","v":0},{"$f":"Debt!BI166*(BI16<3)","v":0},{"$f":"Debt!BJ166*(BJ16<3)","v":0},{"$f":"Debt!BK166*(BK16<3)","v":0},{"$f":"Debt!BL166*(BL16<3)","v":0},{"$f":"Debt!BM166*(BM16<3)","v":0},{"$f":"Debt!BN166*(BN16<3)","v":0},{"$f":"Debt!BO166*(BO16<3)","v":0},{"$f":"Debt!BP166*(BP16<3)","v":0},{"$f":"Debt!BQ166*(BQ16<3)","v":0},{"$f":"Debt!BR166*(BR16<3)","v":0},{"$f":"Debt!BS166*(BS16<3)","v":0},{"$f":"Debt!BT166*(BT16<3)","v":0},{"$f":"Debt!BU166*(BU16<3)","v":0},{"$f":"Debt!BV166*(BV16<3)","v":0},{"$f":"Debt!BW166*(BW16<3)","v":0},{"$f":"Debt!BX166*(BX16<3)","v":0},{"$f":"Debt!BY166*(BY16<3)","v":0},{"$f":"Debt!BZ166*(BZ16<3)","v":0},{"$f":"Debt!CA166*(CA16<3)","v":0},{"$f":"Debt!CB166*(CB16<3)","v":0},{"$f":"Debt!CC166*(CC16<3)","v":0},{"$f":"Debt!CD166*(CD16<3)","v":0},{"$f":"Debt!CE166*(CE16<3)","v":0},{"$f":"Debt!CF166*(CF16<3)","v":0},{"$f":"Debt!CG166*(CG16<3)","v":0},{"$f":"Debt!CH166*(CH16<3)","v":0},{"$f":"Debt!CI166*(CI16<3)","v":0},{"$f":"Debt!CJ166*(CJ16<3)","v":0},{"$f":"Debt!CK166*(CK16<3)","v":0},{"$f":"Debt!CL166*(CL16<3)","v":0},{"$f":"Debt!CM166*(CM16<3)","v":0},{"$f":"Debt!CN166*(CN16<3)","v":0},{"$f":"Debt!CO166*(CO16<3)","v":0},{"$f":"Debt!CP166*(CP16<3)","v":0},{"$f":"Debt!CQ166*(CQ16<3)","v":0},{"$f":"Debt!CR166*(CR16<3)","v":0},{"$f":"Debt!CS166*(CS16<3)","v":0},{"$f":"Debt!CT166*(CT16<3)","v":0},{"$f":"Debt!CU166*(CU16<3)","v":0},{"$f":"Debt!CV166*(CV16<3)","v":0},{"$f":"Debt!CW166*(CW16<3)","v":0},{"$f":"Debt!CX166*(CX16<3)","v":0},{"$f":"Debt!CY166*(CY16<3)","v":0},{"$f":"Debt!CZ166*(CZ16<3)","v":0},{"$f":"Debt!DA166*(DA16<3)","v":0},{"$f":"Debt!DB166*(DB16<3)","v":0},{"$f":"Debt!DC166*(DC16<3)","v":0},{"$f":"Debt!DD166*(DD16<3)","v":0},{"$f":"Debt!DE166*(DE16<3)","v":0},{"$f":"Debt!DF166*(DF16<3)","v":0},{"$f":"Debt!DG166*(DG16<3)","v":0},{"$f":"Debt!DH166*(DH16<3)","v":0},{"$f":"Debt!DI166*(DI16<3)","v":0},{"$f":"Debt!DJ166*(DJ16<3)","v":0},{"$f":"Debt!DK166*(DK16<3)","v":0},{"$f":"Debt!DL166*(DL16<3)","v":0},{"$f":"Debt!DM166*(DM16<3)","v":0},{"$f":"Debt!DN166*(DN16<3)","v":0},{"$f":"Debt!DO166*(DO16<3)","v":0},{"$f":"Debt!DP166*(DP16<3)","v":0},{"$f":"Debt!DQ166*(DQ16<3)","v":0},{"$f":"Debt!DR166*(DR16<3)","v":0},{"$f":"Debt!DS166*(DS16<3)","v":0},{"$f":"Debt!DT166*(DT16<3)","v":0},{"$f":"Debt!DU166*(DU16<3)","v":0},{"$f":"Debt!DV166*(DV16<3)","v":0},{"$f":"Debt!DW166*(DW16<3)","v":0},{"$f":"Debt!DX166*(DX16<3)","v":0},{"$f":"Debt!DY166*(DY16<3)","v":0},{"$f":"Debt!DZ166*(DZ16<3)","v":0},{"$f":"Debt!EA166*(EA16<3)","v":0},{"$f":"Debt!EB166*(EB16<3)","v":0},{"$f":"Debt!EC166*(EC16<3)","v":0},{"$f":"Debt!ED166*(ED16<3)","v":0},{"$f":"Debt!EE166*(EE16<3)","v":0},{"$f":"Debt!EF166*(EF16<3)","v":0},{"$f":"Debt!EG166*(EG16<3)","v":0},{"$f":"Debt!EH166*(EH16<3)","v":0},{"$f":"Debt!EI166*(EI16<3)","v":0},{"$f":"Debt!EJ166*(EJ16<3)","v":0},{"$f":"Debt!EK166*(EK16<3)","v":0},{"$f":"Debt!EL166*(EL16<3)","v":0},{"$f":"Debt!EM166*(EM16<3)","v":0},{"$f":"Debt!EN166*(EN16<3)","v":0},{"$f":"Debt!EO166*(EO16<3)","v":0},{"$f":"Debt!EP166*(EP16<3)","v":0},{"$f":"Debt!EQ166*(EQ16<3)","v":0},{"$f":"Debt!ER166*(ER16<3)","v":0},{"$f":"Debt!ES166*(ES16<3)","v":0},{"$f":"Debt!ET166*(ET16<3)","v":0},{"$f":"Debt!EU166*(EU16<3)","v":0},{"$f":"Debt!EV166*(EV16<3)","v":0},{"$f":"Debt!EW166*(EW16<3)","v":0},{"$f":"Debt!EX166*(EX16<3)","v":0},{"$f":"Debt!EY166*(EY16<3)","v":0},{"$f":"Debt!EZ166*(EZ16<3)","v":0},{"$f":"Debt!FA166*(FA16<3)","v":0},{"$f":"Debt!FB166*(FB16<3)","v":0},{"$f":"Debt!FC166*(FC16<3)","v":0},{"$f":"Debt!FD166*(FD16<3)","v":0},{"$f":"Debt!FE166*(FE16<3)","v":0},{"$f":"Debt!FF166*(FF16<3)","v":0}]
[null,"Итого источники денежных средств:",null,null,null,null,null,"тыс. руб.",null,null,null,912839.31412085716,{"$f":"SUM(M44:M49)","v":10084.713166482776},5006.25,5006.25,5006.25,70588.755513292301,110600.36425211262,112077.35933117318,40120.473579814963,146329.7356964428,129833.60498323059,192423.95579776977,85761.60180053825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS44:AS49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY44:BY49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE44:DE49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK44:EK49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Проверка: источники = направления",null,{"$f":"AND(M52:EX52)","v":true},null,null,null,"проверка",null,null,null,null,{"$f":"(ABS(M39-M50)*(M12+M13)<VSN)","v":true},true,true,true,true,true,true,true,true,true,true,true,{"$f":"(ABS(Y39-Y50)<VSN)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"(ABS(BE39-BE50)<VSN)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"(ABS(CK39-CK50)<VSN)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"(ABS(DQ39-DQ50)<VSN)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"(ABS(EW39-EW50)<VSN)","v":true},true,true,true,true,true,true,true,true,true]
[]
[null,"РАСЧЕТ ПОТРЕБНОСТИ ВО ВНЕШНЕМ ФИНАНСИРОВАНИИ"]
[]
[null,"РАСЧЕТ ОБЩЕЙ ПОТРЕБНОСТИ"]
[]
[null,"Общая потребность в финансировании",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M58:FF58)","v":912839.31412085716},{"$f":"M39","v":10084.713166482776},5006.25,5006.25,5006.25,70588.755513292301,110600.36425211262,112077.35933117318,40120.473579814963,146329.7356964428,129833.6049832306,192423.95579776977,85761.60180053825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Капитальный грант",null,null,null,null,null,"тыс. руб.",null,null,null,-187344.57624300002,{"$f":"-M44","v":0},0,0,0,-20025,-73647.288121500009,0,0,-93672.288121500009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DE44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EK44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Возмещение НДС",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"-M48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DE48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EK48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Доходность DSRA",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"-M49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DE49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EK49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого потребность во внешнем финансировании:",null,null,null,null,null,"тыс. руб.",null,null,null,725494.73787785729,{"$f":"IF($F$40=2, IF(SUM(M58:M61)>0,SUM(M58:M61),0)*(M9<='Inputs C'!$H$17),IF(SUM(M58:M61)>0,SUM(M58:M61),0)*(M9<='Inputs C'!$F$18))","v":10084.713166482776},{"$f":"IF($F$40=2, IF(SUM(N58:N61)>0,SUM(N58:N61),0)*(N9<='Inputs C'!$H$17),IF(SUM(N58:N61)>0,SUM(N58:N61),0)*(N9<='Inputs C'!$F$18))","v":5006.25},{"$f":"IF($F$40=2, IF(SUM(O58:O61)>0,SUM(O58:O61),0)*(O9<='Inputs C'!$H$17),IF(SUM(O58:O61)>0,SUM(O58:O61),0)*(O9<='Inputs C'!$F$18))","v":5006.25},{"$f":"IF($F$40=2, IF(SUM(P58:P61)>0,SUM(P58:P61),0)*(P9<='Inputs C'!$H$17),IF(SUM(P58:P61)>0,SUM(P58:P61),0)*(P9<='Inputs C'!$F$18))","v":5006.25},{"$f":"IF($F$40=2, IF(SUM(Q58:Q61)>0,SUM(Q58:Q61),0)*(Q9<='Inputs C'!$H$17),IF(SUM(Q58:Q61)>0,SUM(Q58:Q61),0)*(Q9<='Inputs C'!$F$18))","v":50563.755513292301},{"$f":"IF($F$40=2, IF(SUM(R58:R61)>0,SUM(R58:R61),0)*(R9<='Inputs C'!$H$17),IF(SUM(R58:R61)>0,SUM(R58:R61),0)*(R9<='Inputs C'!$F$18))","v":36953.076130612608},{"$f":"IF($F$40=2, IF(SUM(S58:S61)>0,SUM(S58:S61),0)*(S9<='Inputs C'!$H$17),IF(SUM(S58:S61)>0,SUM(S58:S61),0)*(S9<='Inputs C'!$F$18))","v":112077.35933117318},{"$f":"IF($F$40=2, IF(SUM(T58:T61)>0,SUM(T58:T61),0)*(T9<='Inputs C'!$H$17),IF(SUM(T58:T61)>0,SUM(T58:T61),0)*(T9<='Inputs C'!$F$18))","v":40120.473579814963},{"$f":"IF($F$40=2, IF(SUM(U58:U61)>0,SUM(U58:U61),0)*(U9<='Inputs C'!$H$17),IF(SUM(U58:U61)>0,SUM(U58:U61),0)*(U9<='Inputs C'!$F$18))","v":52657.447574942795},{"$f":"IF($F$40=2, IF(SUM(V58:V61)>0,SUM(V58:V61),0)*(V9<='Inputs C'!$H$17),IF(SUM(V58:V61)>0,SUM(V58:V61),0)*(V9<='Inputs C'!$F$18))","v":129833.6049832306},{"$f":"IF($F$40=2, IF(SUM(W58:W61)>0,SUM(W58:W61),0)*(W9<='Inputs C'!$H$17),IF(SUM(W58:W61)>0,SUM(W58:W61),0)*(W9<='Inputs C'!$F$18))","v":192423.95579776977},{"$f":"IF($F$40=2, IF(SUM(X58:X61)>0,SUM(X58:X61),0)*(X9<='Inputs C'!$H$17),IF(SUM(X58:X61)>0,SUM(X58:X61),0)*(X9<='Inputs C'!$F$18))","v":85761.60180053825},{"$f":"IF($F$40=2, IF(SUM(Y58:Y61)>0,SUM(Y58:Y61),0)*(Y9<='Inputs C'!$H$17),IF(SUM(Y58:Y61)>0,SUM(Y58:Y61),0)*(Y9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(Z58:Z61)>0,SUM(Z58:Z61),0)*(Z9<='Inputs C'!$H$17),IF(SUM(Z58:Z61)>0,SUM(Z58:Z61),0)*(Z9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AA58:AA61)>0,SUM(AA58:AA61),0)*(AA9<='Inputs C'!$H$17),IF(SUM(AA58:AA61)>0,SUM(AA58:AA61),0)*(AA9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AB58:AB61)>0,SUM(AB58:AB61),0)*(AB9<='Inputs C'!$H$17),IF(SUM(AB58:AB61)>0,SUM(AB58:AB61),0)*(AB9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AC58:AC61)>0,SUM(AC58:AC61),0)*(AC9<='Inputs C'!$H$17),IF(SUM(AC58:AC61)>0,SUM(AC58:AC61),0)*(AC9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AD58:AD61)>0,SUM(AD58:AD61),0)*(AD9<='Inputs C'!$H$17),IF(SUM(AD58:AD61)>0,SUM(AD58:AD61),0)*(AD9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AE58:AE61)>0,SUM(AE58:AE61),0)*(AE9<='Inputs C'!$H$17),IF(SUM(AE58:AE61)>0,SUM(AE58:AE61),0)*(AE9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AF58:AF61)>0,SUM(AF58:AF61),0)*(AF9<='Inputs C'!$H$17),IF(SUM(AF58:AF61)>0,SUM(AF58:AF61),0)*(AF9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AG58:AG61)>0,SUM(AG58:AG61),0)*(AG9<='Inputs C'!$H$17),IF(SUM(AG58:AG61)>0,SUM(AG58:AG61),0)*(AG9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AH58:AH61)>0,SUM(AH58:AH61),0)*(AH9<='Inputs C'!$H$17),IF(SUM(AH58:AH61)>0,SUM(AH58:AH61),0)*(AH9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AI58:AI61)>0,SUM(AI58:AI61),0)*(AI9<='Inputs C'!$H$17),IF(SUM(AI58:AI61)>0,SUM(AI58:AI61),0)*(AI9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AJ58:AJ61)>0,SUM(AJ58:AJ61),0)*(AJ9<='Inputs C'!$H$17),IF(SUM(AJ58:AJ61)>0,SUM(AJ58:AJ61),0)*(AJ9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AK58:AK61)>0,SUM(AK58:AK61),0)*(AK9<='Inputs C'!$H$17),IF(SUM(AK58:AK61)>0,SUM(AK58:AK61),0)*(AK9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AL58:AL61)>0,SUM(AL58:AL61),0)*(AL9<='Inputs C'!$H$17),IF(SUM(AL58:AL61)>0,SUM(AL58:AL61),0)*(AL9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AM58:AM61)>0,SUM(AM58:AM61),0)*(AM9<='Inputs C'!$H$17),IF(SUM(AM58:AM61)>0,SUM(AM58:AM61),0)*(AM9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AN58:AN61)>0,SUM(AN58:AN61),0)*(AN9<='Inputs C'!$H$17),IF(SUM(AN58:AN61)>0,SUM(AN58:AN61),0)*(AN9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AO58:AO61)>0,SUM(AO58:AO61),0)*(AO9<='Inputs C'!$H$17),IF(SUM(AO58:AO61)>0,SUM(AO58:AO61),0)*(AO9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AP58:AP61)>0,SUM(AP58:AP61),0)*(AP9<='Inputs C'!$H$17),IF(SUM(AP58:AP61)>0,SUM(AP58:AP61),0)*(AP9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AQ58:AQ61)>0,SUM(AQ58:AQ61),0)*(AQ9<='Inputs C'!$H$17),IF(SUM(AQ58:AQ61)>0,SUM(AQ58:AQ61),0)*(AQ9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AR58:AR61)>0,SUM(AR58:AR61),0)*(AR9<='Inputs C'!$H$17),IF(SUM(AR58:AR61)>0,SUM(AR58:AR61),0)*(AR9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AS58:AS61)>0,SUM(AS58:AS61),0)*(AS9<='Inputs C'!$H$17),IF(SUM(AS58:AS61)>0,SUM(AS58:AS61),0)*(AS9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AT58:AT61)>0,SUM(AT58:AT61),0)*(AT9<='Inputs C'!$H$17),IF(SUM(AT58:AT61)>0,SUM(AT58:AT61),0)*(AT9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AU58:AU61)>0,SUM(AU58:AU61),0)*(AU9<='Inputs C'!$H$17),IF(SUM(AU58:AU61)>0,SUM(AU58:AU61),0)*(AU9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AV58:AV61)>0,SUM(AV58:AV61),0)*(AV9<='Inputs C'!$H$17),IF(SUM(AV58:AV61)>0,SUM(AV58:AV61),0)*(AV9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AW58:AW61)>0,SUM(AW58:AW61),0)*(AW9<='Inputs C'!$H$17),IF(SUM(AW58:AW61)>0,SUM(AW58:AW61),0)*(AW9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AX58:AX61)>0,SUM(AX58:AX61),0)*(AX9<='Inputs C'!$H$17),IF(SUM(AX58:AX61)>0,SUM(AX58:AX61),0)*(AX9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AY58:AY61)>0,SUM(AY58:AY61),0)*(AY9<='Inputs C'!$H$17),IF(SUM(AY58:AY61)>0,SUM(AY58:AY61),0)*(AY9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(AZ58:AZ61)>0,SUM(AZ58:AZ61),0)*(AZ9<='Inputs C'!$H$17),IF(SUM(AZ58:AZ61)>0,SUM(AZ58:AZ61),0)*(AZ9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BA58:BA61)>0,SUM(BA58:BA61),0)*(BA9<='Inputs C'!$H$17),IF(SUM(BA58:BA61)>0,SUM(BA58:BA61),0)*(BA9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BB58:BB61)>0,SUM(BB58:BB61),0)*(BB9<='Inputs C'!$H$17),IF(SUM(BB58:BB61)>0,SUM(BB58:BB61),0)*(BB9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BC58:BC61)>0,SUM(BC58:BC61),0)*(BC9<='Inputs C'!$H$17),IF(SUM(BC58:BC61)>0,SUM(BC58:BC61),0)*(BC9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BD58:BD61)>0,SUM(BD58:BD61),0)*(BD9<='Inputs C'!$H$17),IF(SUM(BD58:BD61)>0,SUM(BD58:BD61),0)*(BD9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BE58:BE61)>0,SUM(BE58:BE61),0)*(BE9<='Inputs C'!$H$17),IF(SUM(BE58:BE61)>0,SUM(BE58:BE61),0)*(BE9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BF58:BF61)>0,SUM(BF58:BF61),0)*(BF9<='Inputs C'!$H$17),IF(SUM(BF58:BF61)>0,SUM(BF58:BF61),0)*(BF9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BG58:BG61)>0,SUM(BG58:BG61),0)*(BG9<='Inputs C'!$H$17),IF(SUM(BG58:BG61)>0,SUM(BG58:BG61),0)*(BG9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BH58:BH61)>0,SUM(BH58:BH61),0)*(BH9<='Inputs C'!$H$17),IF(SUM(BH58:BH61)>0,SUM(BH58:BH61),0)*(BH9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BI58:BI61)>0,SUM(BI58:BI61),0)*(BI9<='Inputs C'!$H$17),IF(SUM(BI58:BI61)>0,SUM(BI58:BI61),0)*(BI9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BJ58:BJ61)>0,SUM(BJ58:BJ61),0)*(BJ9<='Inputs C'!$H$17),IF(SUM(BJ58:BJ61)>0,SUM(BJ58:BJ61),0)*(BJ9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BK58:BK61)>0,SUM(BK58:BK61),0)*(BK9<='Inputs C'!$H$17),IF(SUM(BK58:BK61)>0,SUM(BK58:BK61),0)*(BK9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BL58:BL61)>0,SUM(BL58:BL61),0)*(BL9<='Inputs C'!$H$17),IF(SUM(BL58:BL61)>0,SUM(BL58:BL61),0)*(BL9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BM58:BM61)>0,SUM(BM58:BM61),0)*(BM9<='Inputs C'!$H$17),IF(SUM(BM58:BM61)>0,SUM(BM58:BM61),0)*(BM9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BN58:BN61)>0,SUM(BN58:BN61),0)*(BN9<='Inputs C'!$H$17),IF(SUM(BN58:BN61)>0,SUM(BN58:BN61),0)*(BN9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BO58:BO61)>0,SUM(BO58:BO61),0)*(BO9<='Inputs C'!$H$17),IF(SUM(BO58:BO61)>0,SUM(BO58:BO61),0)*(BO9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BP58:BP61)>0,SUM(BP58:BP61),0)*(BP9<='Inputs C'!$H$17),IF(SUM(BP58:BP61)>0,SUM(BP58:BP61),0)*(BP9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BQ58:BQ61)>0,SUM(BQ58:BQ61),0)*(BQ9<='Inputs C'!$H$17),IF(SUM(BQ58:BQ61)>0,SUM(BQ58:BQ61),0)*(BQ9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BR58:BR61)>0,SUM(BR58:BR61),0)*(BR9<='Inputs C'!$H$17),IF(SUM(BR58:BR61)>0,SUM(BR58:BR61),0)*(BR9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BS58:BS61)>0,SUM(BS58:BS61),0)*(BS9<='Inputs C'!$H$17),IF(SUM(BS58:BS61)>0,SUM(BS58:BS61),0)*(BS9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BT58:BT61)>0,SUM(BT58:BT61),0)*(BT9<='Inputs C'!$H$17),IF(SUM(BT58:BT61)>0,SUM(BT58:BT61),0)*(BT9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BU58:BU61)>0,SUM(BU58:BU61),0)*(BU9<='Inputs C'!$H$17),IF(SUM(BU58:BU61)>0,SUM(BU58:BU61),0)*(BU9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BV58:BV61)>0,SUM(BV58:BV61),0)*(BV9<='Inputs C'!$H$17),IF(SUM(BV58:BV61)>0,SUM(BV58:BV61),0)*(BV9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BW58:BW61)>0,SUM(BW58:BW61),0)*(BW9<='Inputs C'!$H$17),IF(SUM(BW58:BW61)>0,SUM(BW58:BW61),0)*(BW9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BX58:BX61)>0,SUM(BX58:BX61),0)*(BX9<='Inputs C'!$H$17),IF(SUM(BX58:BX61)>0,SUM(BX58:BX61),0)*(BX9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BY58:BY61)>0,SUM(BY58:BY61),0)*(BY9<='Inputs C'!$H$17),IF(SUM(BY58:BY61)>0,SUM(BY58:BY61),0)*(BY9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(BZ58:BZ61)>0,SUM(BZ58:BZ61),0)*(BZ9<='Inputs C'!$H$17),IF(SUM(BZ58:BZ61)>0,SUM(BZ58:BZ61),0)*(BZ9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CA58:CA61)>0,SUM(CA58:CA61),0)*(CA9<='Inputs C'!$H$17),IF(SUM(CA58:CA61)>0,SUM(CA58:CA61),0)*(CA9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CB58:CB61)>0,SUM(CB58:CB61),0)*(CB9<='Inputs C'!$H$17),IF(SUM(CB58:CB61)>0,SUM(CB58:CB61),0)*(CB9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CC58:CC61)>0,SUM(CC58:CC61),0)*(CC9<='Inputs C'!$H$17),IF(SUM(CC58:CC61)>0,SUM(CC58:CC61),0)*(CC9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CD58:CD61)>0,SUM(CD58:CD61),0)*(CD9<='Inputs C'!$H$17),IF(SUM(CD58:CD61)>0,SUM(CD58:CD61),0)*(CD9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CE58:CE61)>0,SUM(CE58:CE61),0)*(CE9<='Inputs C'!$H$17),IF(SUM(CE58:CE61)>0,SUM(CE58:CE61),0)*(CE9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CF58:CF61)>0,SUM(CF58:CF61),0)*(CF9<='Inputs C'!$H$17),IF(SUM(CF58:CF61)>0,SUM(CF58:CF61),0)*(CF9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CG58:CG61)>0,SUM(CG58:CG61),0)*(CG9<='Inputs C'!$H$17),IF(SUM(CG58:CG61)>0,SUM(CG58:CG61),0)*(CG9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CH58:CH61)>0,SUM(CH58:CH61),0)*(CH9<='Inputs C'!$H$17),IF(SUM(CH58:CH61)>0,SUM(CH58:CH61),0)*(CH9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CI58:CI61)>0,SUM(CI58:CI61),0)*(CI9<='Inputs C'!$H$17),IF(SUM(CI58:CI61)>0,SUM(CI58:CI61),0)*(CI9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CJ58:CJ61)>0,SUM(CJ58:CJ61),0)*(CJ9<='Inputs C'!$H$17),IF(SUM(CJ58:CJ61)>0,SUM(CJ58:CJ61),0)*(CJ9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CK58:CK61)>0,SUM(CK58:CK61),0)*(CK9<='Inputs C'!$H$17),IF(SUM(CK58:CK61)>0,SUM(CK58:CK61),0)*(CK9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CL58:CL61)>0,SUM(CL58:CL61),0)*(CL9<='Inputs C'!$H$17),IF(SUM(CL58:CL61)>0,SUM(CL58:CL61),0)*(CL9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CM58:CM61)>0,SUM(CM58:CM61),0)*(CM9<='Inputs C'!$H$17),IF(SUM(CM58:CM61)>0,SUM(CM58:CM61),0)*(CM9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CN58:CN61)>0,SUM(CN58:CN61),0)*(CN9<='Inputs C'!$H$17),IF(SUM(CN58:CN61)>0,SUM(CN58:CN61),0)*(CN9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CO58:CO61)>0,SUM(CO58:CO61),0)*(CO9<='Inputs C'!$H$17),IF(SUM(CO58:CO61)>0,SUM(CO58:CO61),0)*(CO9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CP58:CP61)>0,SUM(CP58:CP61),0)*(CP9<='Inputs C'!$H$17),IF(SUM(CP58:CP61)>0,SUM(CP58:CP61),0)*(CP9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CQ58:CQ61)>0,SUM(CQ58:CQ61),0)*(CQ9<='Inputs C'!$H$17),IF(SUM(CQ58:CQ61)>0,SUM(CQ58:CQ61),0)*(CQ9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CR58:CR61)>0,SUM(CR58:CR61),0)*(CR9<='Inputs C'!$H$17),IF(SUM(CR58:CR61)>0,SUM(CR58:CR61),0)*(CR9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CS58:CS61)>0,SUM(CS58:CS61),0)*(CS9<='Inputs C'!$H$17),IF(SUM(CS58:CS61)>0,SUM(CS58:CS61),0)*(CS9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CT58:CT61)>0,SUM(CT58:CT61),0)*(CT9<='Inputs C'!$H$17),IF(SUM(CT58:CT61)>0,SUM(CT58:CT61),0)*(CT9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CU58:CU61)>0,SUM(CU58:CU61),0)*(CU9<='Inputs C'!$H$17),IF(SUM(CU58:CU61)>0,SUM(CU58:CU61),0)*(CU9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CV58:CV61)>0,SUM(CV58:CV61),0)*(CV9<='Inputs C'!$H$17),IF(SUM(CV58:CV61)>0,SUM(CV58:CV61),0)*(CV9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CW58:CW61)>0,SUM(CW58:CW61),0)*(CW9<='Inputs C'!$H$17),IF(SUM(CW58:CW61)>0,SUM(CW58:CW61),0)*(CW9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CX58:CX61)>0,SUM(CX58:CX61),0)*(CX9<='Inputs C'!$H$17),IF(SUM(CX58:CX61)>0,SUM(CX58:CX61),0)*(CX9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CY58:CY61)>0,SUM(CY58:CY61),0)*(CY9<='Inputs C'!$H$17),IF(SUM(CY58:CY61)>0,SUM(CY58:CY61),0)*(CY9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(CZ58:CZ61)>0,SUM(CZ58:CZ61),0)*(CZ9<='Inputs C'!$H$17),IF(SUM(CZ58:CZ61)>0,SUM(CZ58:CZ61),0)*(CZ9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DA58:DA61)>0,SUM(DA58:DA61),0)*(DA9<='Inputs C'!$H$17),IF(SUM(DA58:DA61)>0,SUM(DA58:DA61),0)*(DA9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DB58:DB61)>0,SUM(DB58:DB61),0)*(DB9<='Inputs C'!$H$17),IF(SUM(DB58:DB61)>0,SUM(DB58:DB61),0)*(DB9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DC58:DC61)>0,SUM(DC58:DC61),0)*(DC9<='Inputs C'!$H$17),IF(SUM(DC58:DC61)>0,SUM(DC58:DC61),0)*(DC9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DD58:DD61)>0,SUM(DD58:DD61),0)*(DD9<='Inputs C'!$H$17),IF(SUM(DD58:DD61)>0,SUM(DD58:DD61),0)*(DD9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DE58:DE61)>0,SUM(DE58:DE61),0)*(DE9<='Inputs C'!$H$17),IF(SUM(DE58:DE61)>0,SUM(DE58:DE61),0)*(DE9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DF58:DF61)>0,SUM(DF58:DF61),0)*(DF9<='Inputs C'!$H$17),IF(SUM(DF58:DF61)>0,SUM(DF58:DF61),0)*(DF9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DG58:DG61)>0,SUM(DG58:DG61),0)*(DG9<='Inputs C'!$H$17),IF(SUM(DG58:DG61)>0,SUM(DG58:DG61),0)*(DG9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DH58:DH61)>0,SUM(DH58:DH61),0)*(DH9<='Inputs C'!$H$17),IF(SUM(DH58:DH61)>0,SUM(DH58:DH61),0)*(DH9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DI58:DI61)>0,SUM(DI58:DI61),0)*(DI9<='Inputs C'!$H$17),IF(SUM(DI58:DI61)>0,SUM(DI58:DI61),0)*(DI9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DJ58:DJ61)>0,SUM(DJ58:DJ61),0)*(DJ9<='Inputs C'!$H$17),IF(SUM(DJ58:DJ61)>0,SUM(DJ58:DJ61),0)*(DJ9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DK58:DK61)>0,SUM(DK58:DK61),0)*(DK9<='Inputs C'!$H$17),IF(SUM(DK58:DK61)>0,SUM(DK58:DK61),0)*(DK9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DL58:DL61)>0,SUM(DL58:DL61),0)*(DL9<='Inputs C'!$H$17),IF(SUM(DL58:DL61)>0,SUM(DL58:DL61),0)*(DL9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DM58:DM61)>0,SUM(DM58:DM61),0)*(DM9<='Inputs C'!$H$17),IF(SUM(DM58:DM61)>0,SUM(DM58:DM61),0)*(DM9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DN58:DN61)>0,SUM(DN58:DN61),0)*(DN9<='Inputs C'!$H$17),IF(SUM(DN58:DN61)>0,SUM(DN58:DN61),0)*(DN9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DO58:DO61)>0,SUM(DO58:DO61),0)*(DO9<='Inputs C'!$H$17),IF(SUM(DO58:DO61)>0,SUM(DO58:DO61),0)*(DO9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DP58:DP61)>0,SUM(DP58:DP61),0)*(DP9<='Inputs C'!$H$17),IF(SUM(DP58:DP61)>0,SUM(DP58:DP61),0)*(DP9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DQ58:DQ61)>0,SUM(DQ58:DQ61),0)*(DQ9<='Inputs C'!$H$17),IF(SUM(DQ58:DQ61)>0,SUM(DQ58:DQ61),0)*(DQ9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DR58:DR61)>0,SUM(DR58:DR61),0)*(DR9<='Inputs C'!$H$17),IF(SUM(DR58:DR61)>0,SUM(DR58:DR61),0)*(DR9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DS58:DS61)>0,SUM(DS58:DS61),0)*(DS9<='Inputs C'!$H$17),IF(SUM(DS58:DS61)>0,SUM(DS58:DS61),0)*(DS9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DT58:DT61)>0,SUM(DT58:DT61),0)*(DT9<='Inputs C'!$H$17),IF(SUM(DT58:DT61)>0,SUM(DT58:DT61),0)*(DT9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DU58:DU61)>0,SUM(DU58:DU61),0)*(DU9<='Inputs C'!$H$17),IF(SUM(DU58:DU61)>0,SUM(DU58:DU61),0)*(DU9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DV58:DV61)>0,SUM(DV58:DV61),0)*(DV9<='Inputs C'!$H$17),IF(SUM(DV58:DV61)>0,SUM(DV58:DV61),0)*(DV9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DW58:DW61)>0,SUM(DW58:DW61),0)*(DW9<='Inputs C'!$H$17),IF(SUM(DW58:DW61)>0,SUM(DW58:DW61),0)*(DW9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DX58:DX61)>0,SUM(DX58:DX61),0)*(DX9<='Inputs C'!$H$17),IF(SUM(DX58:DX61)>0,SUM(DX58:DX61),0)*(DX9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DY58:DY61)>0,SUM(DY58:DY61),0)*(DY9<='Inputs C'!$H$17),IF(SUM(DY58:DY61)>0,SUM(DY58:DY61),0)*(DY9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(DZ58:DZ61)>0,SUM(DZ58:DZ61),0)*(DZ9<='Inputs C'!$H$17),IF(SUM(DZ58:DZ61)>0,SUM(DZ58:DZ61),0)*(DZ9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EA58:EA61)>0,SUM(EA58:EA61),0)*(EA9<='Inputs C'!$H$17),IF(SUM(EA58:EA61)>0,SUM(EA58:EA61),0)*(EA9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EB58:EB61)>0,SUM(EB58:EB61),0)*(EB9<='Inputs C'!$H$17),IF(SUM(EB58:EB61)>0,SUM(EB58:EB61),0)*(EB9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EC58:EC61)>0,SUM(EC58:EC61),0)*(EC9<='Inputs C'!$H$17),IF(SUM(EC58:EC61)>0,SUM(EC58:EC61),0)*(EC9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(ED58:ED61)>0,SUM(ED58:ED61),0)*(ED9<='Inputs C'!$H$17),IF(SUM(ED58:ED61)>0,SUM(ED58:ED61),0)*(ED9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EE58:EE61)>0,SUM(EE58:EE61),0)*(EE9<='Inputs C'!$H$17),IF(SUM(EE58:EE61)>0,SUM(EE58:EE61),0)*(EE9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EF58:EF61)>0,SUM(EF58:EF61),0)*(EF9<='Inputs C'!$H$17),IF(SUM(EF58:EF61)>0,SUM(EF58:EF61),0)*(EF9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EG58:EG61)>0,SUM(EG58:EG61),0)*(EG9<='Inputs C'!$H$17),IF(SUM(EG58:EG61)>0,SUM(EG58:EG61),0)*(EG9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EH58:EH61)>0,SUM(EH58:EH61),0)*(EH9<='Inputs C'!$H$17),IF(SUM(EH58:EH61)>0,SUM(EH58:EH61),0)*(EH9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EI58:EI61)>0,SUM(EI58:EI61),0)*(EI9<='Inputs C'!$H$17),IF(SUM(EI58:EI61)>0,SUM(EI58:EI61),0)*(EI9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EJ58:EJ61)>0,SUM(EJ58:EJ61),0)*(EJ9<='Inputs C'!$H$17),IF(SUM(EJ58:EJ61)>0,SUM(EJ58:EJ61),0)*(EJ9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EK58:EK61)>0,SUM(EK58:EK61),0)*(EK9<='Inputs C'!$H$17),IF(SUM(EK58:EK61)>0,SUM(EK58:EK61),0)*(EK9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EL58:EL61)>0,SUM(EL58:EL61),0)*(EL9<='Inputs C'!$H$17),IF(SUM(EL58:EL61)>0,SUM(EL58:EL61),0)*(EL9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EM58:EM61)>0,SUM(EM58:EM61),0)*(EM9<='Inputs C'!$H$17),IF(SUM(EM58:EM61)>0,SUM(EM58:EM61),0)*(EM9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EN58:EN61)>0,SUM(EN58:EN61),0)*(EN9<='Inputs C'!$H$17),IF(SUM(EN58:EN61)>0,SUM(EN58:EN61),0)*(EN9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EO58:EO61)>0,SUM(EO58:EO61),0)*(EO9<='Inputs C'!$H$17),IF(SUM(EO58:EO61)>0,SUM(EO58:EO61),0)*(EO9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EP58:EP61)>0,SUM(EP58:EP61),0)*(EP9<='Inputs C'!$H$17),IF(SUM(EP58:EP61)>0,SUM(EP58:EP61),0)*(EP9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EQ58:EQ61)>0,SUM(EQ58:EQ61),0)*(EQ9<='Inputs C'!$H$17),IF(SUM(EQ58:EQ61)>0,SUM(EQ58:EQ61),0)*(EQ9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(ER58:ER61)>0,SUM(ER58:ER61),0)*(ER9<='Inputs C'!$H$17),IF(SUM(ER58:ER61)>0,SUM(ER58:ER61),0)*(ER9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(ES58:ES61)>0,SUM(ES58:ES61),0)*(ES9<='Inputs C'!$H$17),IF(SUM(ES58:ES61)>0,SUM(ES58:ES61),0)*(ES9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(ET58:ET61)>0,SUM(ET58:ET61),0)*(ET9<='Inputs C'!$H$17),IF(SUM(ET58:ET61)>0,SUM(ET58:ET61),0)*(ET9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EU58:EU61)>0,SUM(EU58:EU61),0)*(EU9<='Inputs C'!$H$17),IF(SUM(EU58:EU61)>0,SUM(EU58:EU61),0)*(EU9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EV58:EV61)>0,SUM(EV58:EV61),0)*(EV9<='Inputs C'!$H$17),IF(SUM(EV58:EV61)>0,SUM(EV58:EV61),0)*(EV9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EW58:EW61)>0,SUM(EW58:EW61),0)*(EW9<='Inputs C'!$H$17),IF(SUM(EW58:EW61)>0,SUM(EW58:EW61),0)*(EW9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EX58:EX61)>0,SUM(EX58:EX61),0)*(EX9<='Inputs C'!$H$17),IF(SUM(EX58:EX61)>0,SUM(EX58:EX61),0)*(EX9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EY58:EY61)>0,SUM(EY58:EY61),0)*(EY9<='Inputs C'!$H$17),IF(SUM(EY58:EY61)>0,SUM(EY58:EY61),0)*(EY9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(EZ58:EZ61)>0,SUM(EZ58:EZ61),0)*(EZ9<='Inputs C'!$H$17),IF(SUM(EZ58:EZ61)>0,SUM(EZ58:EZ61),0)*(EZ9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(FA58:FA61)>0,SUM(FA58:FA61),0)*(FA9<='Inputs C'!$H$17),IF(SUM(FA58:FA61)>0,SUM(FA58:FA61),0)*(FA9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(FB58:FB61)>0,SUM(FB58:FB61),0)*(FB9<='Inputs C'!$H$17),IF(SUM(FB58:FB61)>0,SUM(FB58:FB61),0)*(FB9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(FC58:FC61)>0,SUM(FC58:FC61),0)*(FC9<='Inputs C'!$H$17),IF(SUM(FC58:FC61)>0,SUM(FC58:FC61),0)*(FC9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(FD58:FD61)>0,SUM(FD58:FD61),0)*(FD9<='Inputs C'!$H$17),IF(SUM(FD58:FD61)>0,SUM(FD58:FD61),0)*(FD9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(FE58:FE61)>0,SUM(FE58:FE61),0)*(FE9<='Inputs C'!$H$17),IF(SUM(FE58:FE61)>0,SUM(FE58:FE61),0)*(FE9<='Inputs C'!$F$18))","v":0},{"$f":"IF($F$40=2, IF(SUM(FF58:FF61)>0,SUM(FF58:FF61),0)*(FF9<='Inputs C'!$H$17),IF(SUM(FF58:FF61)>0,SUM(FF58:FF61),0)*(FF9<='Inputs C'!$F$18))","v":0}]
[]
[null,"РАСЧЕТ ПОТРЕБНОСТИ ПО ИСТОЧНИКАМ"]
[]
[]
[]
[null,"Флаг доступности кредита",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"Debt!M31","v":0},{"$f":"Debt!N31","v":0},{"$f":"Debt!O31","v":0},{"$f":"Debt!P31","v":0},{"$f":"Debt!Q31","v":0},{"$f":"Debt!R31","v":1},{"$f":"Debt!S31","v":1},{"$f":"Debt!T31","v":1},{"$f":"Debt!U31","v":1},{"$f":"Debt!V31","v":1},{"$f":"Debt!W31","v":1},{"$f":"Debt!X31","v":1},{"$f":"Debt!Y31","v":0},{"$f":"Debt!Z31","v":0},{"$f":"Debt!AA31","v":0},{"$f":"Debt!AB31","v":0},{"$f":"Debt!AC31","v":0},{"$f":"Debt!AD31","v":0},{"$f":"Debt!AE31","v":0},{"$f":"Debt!AF31","v":0},{"$f":"Debt!AG31","v":0},{"$f":"Debt!AH31","v":0},{"$f":"Debt!AI31","v":0},{"$f":"Debt!AJ31","v":0},{"$f":"Debt!AK31","v":0},{"$f":"Debt!AL31","v":0},{"$f":"Debt!AM31","v":0},{"$f":"Debt!AN31","v":0},{"$f":"Debt!AO31","v":0},{"$f":"Debt!AP31","v":0},{"$f":"Debt!AQ31","v":0},{"$f":"Debt!AR31","v":0},{"$f":"Debt!AS31","v":0},{"$f":"Debt!AT31","v":0},{"$f":"Debt!AU31","v":0},{"$f":"Debt!AV31","v":0},{"$f":"Debt!AW31","v":0},{"$f":"Debt!AX31","v":0},{"$f":"Debt!AY31","v":0},{"$f":"Debt!AZ31","v":0},{"$f":"Debt!BA31","v":0},{"$f":"Debt!BB31","v":0},{"$f":"Debt!BC31","v":0},{"$f":"Debt!BD31","v":0},{"$f":"Debt!BE31","v":0},{"$f":"Debt!BF31","v":0},{"$f":"Debt!BG31","v":0},{"$f":"Debt!BH31","v":0},{"$f":"Debt!BI31","v":0},{"$f":"Debt!BJ31","v":0},{"$f":"Debt!BK31","v":0},{"$f":"Debt!BL31","v":0},{"$f":"Debt!BM31","v":0},{"$f":"Debt!BN31","v":0},{"$f":"Debt!BO31","v":0},{"$f":"Debt!BP31","v":0},{"$f":"Debt!BQ31","v":0},{"$f":"Debt!BR31","v":0},{"$f":"Debt!BS31","v":0},{"$f":"Debt!BT31","v":0},{"$f":"Debt!BU31","v":0},{"$f":"Debt!BV31","v":0},{"$f":"Debt!BW31","v":0},{"$f":"Debt!BX31","v":0},{"$f":"Debt!BY31","v":0},{"$f":"Debt!BZ31","v":0},{"$f":"Debt!CA31","v":0},{"$f":"Debt!CB31","v":0},{"$f":"Debt!CC31","v":0},{"$f":"Debt!CD31","v":0},{"$f":"Debt!CE31","v":0},{"$f":"Debt!CF31","v":0},{"$f":"Debt!CG31","v":0},{"$f":"Debt!CH31","v":0},{"$f":"Debt!CI31","v":0},{"$f":"Debt!CJ31","v":0},{"$f":"Debt!CK31","v":0},{"$f":"Debt!CL31","v":0},{"$f":"Debt!CM31","v":0},{"$f":"Debt!CN31","v":0},{"$f":"Debt!CO31","v":0},{"$f":"Debt!CP31","v":0},{"$f":"Debt!CQ31","v":0},{"$f":"Debt!CR31","v":0},{"$f":"Debt!CS31","v":0},{"$f":"Debt!CT31","v":0},{"$f":"Debt!CU31","v":0},{"$f":"Debt!CV31","v":0},{"$f":"Debt!CW31","v":0},{"$f":"Debt!CX31","v":0},{"$f":"Debt!CY31","v":0},{"$f":"Debt!CZ31","v":0},{"$f":"Debt!DA31","v":0},{"$f":"Debt!DB31","v":0},{"$f":"Debt!DC31","v":0},{"$f":"Debt!DD31","v":0},{"$f":"Debt!DE31","v":0},{"$f":"Debt!DF31","v":0},{"$f":"Debt!DG31","v":0},{"$f":"Debt!DH31","v":0},{"$f":"Debt!DI31","v":0},{"$f":"Debt!DJ31","v":0},{"$f":"Debt!DK31","v":0},{"$f":"Debt!DL31","v":0},{"$f":"Debt!DM31","v":0},{"$f":"Debt!DN31","v":0},{"$f":"Debt!DO31","v":0},{"$f":"Debt!DP31","v":0},{"$f":"Debt!DQ31","v":0},{"$f":"Debt!DR31","v":0},{"$f":"Debt!DS31","v":0},{"$f":"Debt!DT31","v":0},{"$f":"Debt!DU31","v":0},{"$f":"Debt!DV31","v":0},{"$f":"Debt!DW31","v":0},{"$f":"Debt!DX31","v":0},{"$f":"Debt!DY31","v":0},{"$f":"Debt!DZ31","v":0},{"$f":"Debt!EA31","v":0},{"$f":"Debt!EB31","v":0},{"$f":"Debt!EC31","v":0},{"$f":"Debt!ED31","v":0},{"$f":"Debt!EE31","v":0},{"$f":"Debt!EF31","v":0},{"$f":"Debt!EG31","v":0},{"$f":"Debt!EH31","v":0},{"$f":"Debt!EI31","v":0},{"$f":"Debt!EJ31","v":0},{"$f":"Debt!EK31","v":0},{"$f":"Debt!EL31","v":0},{"$f":"Debt!EM31","v":0},{"$f":"Debt!EN31","v":0},{"$f":"Debt!EO31","v":0},{"$f":"Debt!EP31","v":0},{"$f":"Debt!EQ31","v":0},{"$f":"Debt!ER31","v":0},{"$f":"Debt!ES31","v":0},{"$f":"Debt!ET31","v":0},{"$f":"Debt!EU31","v":0},{"$f":"Debt!EV31","v":0},{"$f":"Debt!EW31","v":0},{"$f":"Debt!EX31","v":0},{"$f":"Debt!EY31","v":0},{"$f":"Debt!EZ31","v":0},{"$f":"Debt!FA31","v":0},{"$f":"Debt!FB31","v":0},{"$f":"Debt!FC31","v":0},{"$f":"Debt!FD31","v":0},{"$f":"Debt!FE31","v":0},{"$f":"Debt!FF31","v":0}]
[]
[null,"Заемные средства",null,{"$f":"'Inputs C'!X36","v":"Последовательное"},{"$f":"'Inputs C'!Y36","v":1},null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M70:FF70)","v":507846.31651450001},{"$f":"IF($E$70=1,MAX(MIN(M93-M99,M62-M71),0),M80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(N93-N99,N62-N71),0),N80)","v":0},0,0,0,0,55318.140145022538,35913.292313458995,46209.819122616471,119443.64444330797,179215.7835288792,71745.636961214826,0,0,0,{"$f":"IF($E$70=1,MAX(MIN(AB93-AB99,AB62-AB71),0),AB80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AC93-AC99,AC62-AC71),0),AC80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AD93-AD99,AD62-AD71),0),AD80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AE93-AE99,AE62-AE71),0),AE80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AF93-AF99,AF62-AF71),0),AF80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AG93-AG99,AG62-AG71),0),AG80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AH93-AH99,AH62-AH71),0),AH80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AI93-AI99,AI62-AI71),0),AI80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AJ93-AJ99,AJ62-AJ71),0),AJ80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AK93-AK99,AK62-AK71),0),AK80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AL93-AL99,AL62-AL71),0),AL80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AM93-AM99,AM62-AM71),0),AM80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AN93-AN99,AN62-AN71),0),AN80)","v":0},0,{"$f":"IF($E$70=1,MAX(MIN(AP93-AP99,AP62-AP71),0),AP80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AQ93-AQ99,AQ62-AQ71),0),AQ80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AR93-AR99,AR62-AR71),0),AR80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AS93-AS99,AS62-AS71),0),AS80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AT93-AT99,AT62-AT71),0),AT80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AU93-AU99,AU62-AU71),0),AU80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AV93-AV99,AV62-AV71),0),AV80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AW93-AW99,AW62-AW71),0),AW80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AX93-AX99,AX62-AX71),0),AX80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AY93-AY99,AY62-AY71),0),AY80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(AZ93-AZ99,AZ62-AZ71),0),AZ80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BA93-BA99,BA62-BA71),0),BA80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BB93-BB99,BB62-BB71),0),BB80)","v":0},0,{"$f":"IF($E$70=1,MAX(MIN(BD93-BD99,BD62-BD71),0),BD80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BE93-BE99,BE62-BE71),0),BE80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BF93-BF99,BF62-BF71),0),BF80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BG93-BG99,BG62-BG71),0),BG80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BH93-BH99,BH62-BH71),0),BH80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BI93-BI99,BI62-BI71),0),BI80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BJ93-BJ99,BJ62-BJ71),0),BJ80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BK93-BK99,BK62-BK71),0),BK80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BL93-BL99,BL62-BL71),0),BL80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BM93-BM99,BM62-BM71),0),BM80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BN93-BN99,BN62-BN71),0),BN80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BO93-BO99,BO62-BO71),0),BO80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BP93-BP99,BP62-BP71),0),BP80)","v":0},0,{"$f":"IF($E$70=1,MAX(MIN(BR93-BR99,BR62-BR71),0),BR80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BS93-BS99,BS62-BS71),0),BS80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BT93-BT99,BT62-BT71),0),BT80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BU93-BU99,BU62-BU71),0),BU80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BV93-BV99,BV62-BV71),0),BV80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BW93-BW99,BW62-BW71),0),BW80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BX93-BX99,BX62-BX71),0),BX80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BY93-BY99,BY62-BY71),0),BY80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(BZ93-BZ99,BZ62-BZ71),0),BZ80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CA93-CA99,CA62-CA71),0),CA80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CB93-CB99,CB62-CB71),0),CB80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CC93-CC99,CC62-CC71),0),CC80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CD93-CD99,CD62-CD71),0),CD80)","v":0},0,{"$f":"IF($E$70=1,MAX(MIN(CF93-CF99,CF62-CF71),0),CF80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CG93-CG99,CG62-CG71),0),CG80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CH93-CH99,CH62-CH71),0),CH80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CI93-CI99,CI62-CI71),0),CI80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CJ93-CJ99,CJ62-CJ71),0),CJ80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CK93-CK99,CK62-CK71),0),CK80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CL93-CL99,CL62-CL71),0),CL80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CM93-CM99,CM62-CM71),0),CM80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CN93-CN99,CN62-CN71),0),CN80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CO93-CO99,CO62-CO71),0),CO80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CP93-CP99,CP62-CP71),0),CP80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CQ93-CQ99,CQ62-CQ71),0),CQ80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CR93-CR99,CR62-CR71),0),CR80)","v":0},0,{"$f":"IF($E$70=1,MAX(MIN(CT93-CT99,CT62-CT71),0),CT80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CU93-CU99,CU62-CU71),0),CU80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CV93-CV99,CV62-CV71),0),CV80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CW93-CW99,CW62-CW71),0),CW80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CX93-CX99,CX62-CX71),0),CX80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CY93-CY99,CY62-CY71),0),CY80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(CZ93-CZ99,CZ62-CZ71),0),CZ80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DA93-DA99,DA62-DA71),0),DA80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DB93-DB99,DB62-DB71),0),DB80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DC93-DC99,DC62-DC71),0),DC80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DD93-DD99,DD62-DD71),0),DD80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DE93-DE99,DE62-DE71),0),DE80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DF93-DF99,DF62-DF71),0),DF80)","v":0},0,{"$f":"IF($E$70=1,MAX(MIN(DH93-DH99,DH62-DH71),0),DH80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DI93-DI99,DI62-DI71),0),DI80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DJ93-DJ99,DJ62-DJ71),0),DJ80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DK93-DK99,DK62-DK71),0),DK80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DL93-DL99,DL62-DL71),0),DL80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DM93-DM99,DM62-DM71),0),DM80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DN93-DN99,DN62-DN71),0),DN80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DO93-DO99,DO62-DO71),0),DO80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DP93-DP99,DP62-DP71),0),DP80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DQ93-DQ99,DQ62-DQ71),0),DQ80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DR93-DR99,DR62-DR71),0),DR80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DS93-DS99,DS62-DS71),0),DS80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DT93-DT99,DT62-DT71),0),DT80)","v":0},0,{"$f":"IF($E$70=1,MAX(MIN(DV93-DV99,DV62-DV71),0),DV80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DW93-DW99,DW62-DW71),0),DW80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DX93-DX99,DX62-DX71),0),DX80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DY93-DY99,DY62-DY71),0),DY80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(DZ93-DZ99,DZ62-DZ71),0),DZ80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(EA93-EA99,EA62-EA71),0),EA80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(EB93-EB99,EB62-EB71),0),EB80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(EC93-EC99,EC62-EC71),0),EC80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(ED93-ED99,ED62-ED71),0),ED80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(EE93-EE99,EE62-EE71),0),EE80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(EF93-EF99,EF62-EF71),0),EF80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(EG93-EG99,EG62-EG71),0),EG80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(EH93-EH99,EH62-EH71),0),EH80)","v":0},0,{"$f":"IF($E$70=1,MAX(MIN(EJ93-EJ99,EJ62-EJ71),0),EJ80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(EK93-EK99,EK62-EK71),0),EK80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(EL93-EL99,EL62-EL71),0),EL80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(EM93-EM99,EM62-EM71),0),EM80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(EN93-EN99,EN62-EN71),0),EN80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(EO93-EO99,EO62-EO71),0),EO80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(EP93-EP99,EP62-EP71),0),EP80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(EQ93-EQ99,EQ62-EQ71),0),EQ80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(ER93-ER99,ER62-ER71),0),ER80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(ES93-ES99,ES62-ES71),0),ES80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(ET93-ET99,ET62-ET71),0),ET80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(EU93-EU99,EU62-EU71),0),EU80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(EV93-EV99,EV62-EV71),0),EV80)","v":0},0,{"$f":"IF($E$70=1,MAX(MIN(EX93-EX99,EX62-EX71),0),EX80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(EY93-EY99,EY62-EY71),0),EY80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(EZ93-EZ99,EZ62-EZ71),0),EZ80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(FA93-FA99,FA62-FA71),0),FA80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(FB93-FB99,FB62-FB71),0),FB80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(FC93-FC99,FC62-FC71),0),FC80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(FD93-FD99,FD62-FD71),0),FD80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(FE93-FE99,FE62-FE71),0),FE80)","v":0},{"$f":"IF($E$70=1,MAX(MIN(FF93-FF99,FF62-FF71),0),FF80)","v":0}]
[null,"Собственные средства",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"IF($E$70=1,MAX(MIN($L$75-M100+M76,M62),M35+M37+M38+M36,SUM($M$62:M62)*(1-$D$87)-M100),M62-M70)","v":10084.713166482776},{"$f":"IF($E$70=1,MAX(MIN($L$75-N100+N76,N62),N35+N37+N38+N36,SUM($M$62:N62)*(1-$D$87)-N100),N62-N70)","v":5006.25},{"$f":"IF($E$70=1,MAX(MIN($L$75-O100+O76,O62),O35+O37+O38+O36,SUM($M$62:O62)*(1-$D$87)-O100),O62-O70)","v":5006.25},{"$f":"IF($E$70=1,MAX(MIN($L$75-P100+P76,P62),P35+P37+P38+P36,SUM($M$62:P62)*(1-$D$87)-P100),P62-P70)","v":5006.25},{"$f":"IF($E$70=1,MAX(MIN($L$75-Q100+Q76,Q62),Q35+Q37+Q38+Q36,SUM($M$62:Q62)*(1-$D$87)-Q100),Q62-Q70)","v":50563.755513292301},{"$f":"IF($E$70=1,MAX(MIN($L$75-R100+R76,R62),R35+R37+R38+R36,SUM($M$62:R62)*(1-$D$87)-R100),R62-R70)","v":36953.076130612608},{"$f":"IF($E$70=1,MAX(MIN($L$75-S100+S76,S62),S35+S37+S38+S36,SUM($M$62:S62)*(1-$D$87)-S100),S62-S70)","v":56759.219186150644},{"$f":"IF($E$70=1,MAX(MIN($L$75-T100+T76,T62),T35+T37+T38+T36,SUM($M$62:T62)*(1-$D$87)-T100),T62-T70)","v":4207.1812663559649},{"$f":"IF($E$70=1,MAX(MIN($L$75-U100+U76,U62),U35+U37+U38+U36,SUM($M$62:U62)*(1-$D$87)-U100),U62-U70)","v":6447.6284523263257},{"$f":"IF($E$70=1,MAX(MIN($L$75-V100+V76,V62),V35+V37+V38+V36,SUM($M$62:V62)*(1-$D$87)-V100),V62-V70)","v":10389.96053992262},{"$f":"IF($E$70=1,MAX(MIN($L$75-W100+W76,W62),W35+W37+W38+W36,SUM($M$62:W62)*(1-$D$87)-W100),W62-W70)","v":13208.172268890572},{"$f":"IF($E$70=1,MAX(MIN($L$75-X100+X76,X62),X35+X37+X38+X36,SUM($M$62:X62)*(1-$D$87)-X100),X62-X70)","v":14015.964839323424},{"$f":"IF($E$70=1,MAX(MIN($L$75-Y100+Y76,Y62),Y35+Y37+Y38+Y36,SUM($M$62:Y62)*(1-$D$87)-Y100),Y62-Y70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-Z100+Z76,Z62),Z35+Z37+Z38+Z36,SUM($M$62:Z62)*(1-$D$87)-Z100),Z62-Z70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AA100+AA76,AA62),AA35+AA37+AA38+AA36,SUM($M$62:AA62)*(1-$D$87)-AA100),AA62-AA70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AB100+AB76,AB62),AB35+AB37+AB38+AB36,SUM($M$62:AB62)*(1-$D$87)-AB100),AB62-AB70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AC100+AC76,AC62),AC35+AC37+AC38+AC36,SUM($M$62:AC62)*(1-$D$87)-AC100),AC62-AC70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AD100+AD76,AD62),AD35+AD37+AD38+AD36,SUM($M$62:AD62)*(1-$D$87)-AD100),AD62-AD70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AE100+AE76,AE62),AE35+AE37+AE38+AE36,SUM($M$62:AE62)*(1-$D$87)-AE100),AE62-AE70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AF100+AF76,AF62),AF35+AF37+AF38+AF36,SUM($M$62:AF62)*(1-$D$87)-AF100),AF62-AF70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AG100+AG76,AG62),AG35+AG37+AG38+AG36,SUM($M$62:AG62)*(1-$D$87)-AG100),AG62-AG70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AH100+AH76,AH62),AH35+AH37+AH38+AH36,SUM($M$62:AH62)*(1-$D$87)-AH100),AH62-AH70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AI100+AI76,AI62),AI35+AI37+AI38+AI36,SUM($M$62:AI62)*(1-$D$87)-AI100),AI62-AI70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AJ100+AJ76,AJ62),AJ35+AJ37+AJ38+AJ36,SUM($M$62:AJ62)*(1-$D$87)-AJ100),AJ62-AJ70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AK100+AK76,AK62),AK35+AK37+AK38+AK36,SUM($M$62:AK62)*(1-$D$87)-AK100),AK62-AK70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AL100+AL76,AL62),AL35+AL37+AL38+AL36,SUM($M$62:AL62)*(1-$D$87)-AL100),AL62-AL70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AM100+AM76,AM62),AM35+AM37+AM38+AM36,SUM($M$62:AM62)*(1-$D$87)-AM100),AM62-AM70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AN100+AN76,AN62),AN35+AN37+AN38+AN36,SUM($M$62:AN62)*(1-$D$87)-AN100),AN62-AN70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AO100+AO76,AO62),AO35+AO37+AO38+AO36,SUM($M$62:AO62)*(1-$D$87)-AO100),AO62-AO70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AP100+AP76,AP62),AP35+AP37+AP38+AP36,SUM($M$62:AP62)*(1-$D$87)-AP100),AP62-AP70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AQ100+AQ76,AQ62),AQ35+AQ37+AQ38+AQ36,SUM($M$62:AQ62)*(1-$D$87)-AQ100),AQ62-AQ70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AR100+AR76,AR62),AR35+AR37+AR38+AR36,SUM($M$62:AR62)*(1-$D$87)-AR100),AR62-AR70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AS100+AS76,AS62),AS35+AS37+AS38+AS36,SUM($M$62:AS62)*(1-$D$87)-AS100),AS62-AS70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AT100+AT76,AT62),AT35+AT37+AT38+AT36,SUM($M$62:AT62)*(1-$D$87)-AT100),AT62-AT70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AU100+AU76,AU62),AU35+AU37+AU38+AU36,SUM($M$62:AU62)*(1-$D$87)-AU100),AU62-AU70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AV100+AV76,AV62),AV35+AV37+AV38+AV36,SUM($M$62:AV62)*(1-$D$87)-AV100),AV62-AV70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AW100+AW76,AW62),AW35+AW37+AW38+AW36,SUM($M$62:AW62)*(1-$D$87)-AW100),AW62-AW70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AX100+AX76,AX62),AX35+AX37+AX38+AX36,SUM($M$62:AX62)*(1-$D$87)-AX100),AX62-AX70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AY100+AY76,AY62),AY35+AY37+AY38+AY36,SUM($M$62:AY62)*(1-$D$87)-AY100),AY62-AY70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-AZ100+AZ76,AZ62),AZ35+AZ37+AZ38+AZ36,SUM($M$62:AZ62)*(1-$D$87)-AZ100),AZ62-AZ70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BA100+BA76,BA62),BA35+BA37+BA38+BA36,SUM($M$62:BA62)*(1-$D$87)-BA100),BA62-BA70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BB100+BB76,BB62),BB35+BB37+BB38+BB36,SUM($M$62:BB62)*(1-$D$87)-BB100),BB62-BB70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BC100+BC76,BC62),BC35+BC37+BC38+BC36,SUM($M$62:BC62)*(1-$D$87)-BC100),BC62-BC70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BD100+BD76,BD62),BD35+BD37+BD38+BD36,SUM($M$62:BD62)*(1-$D$87)-BD100),BD62-BD70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BE100+BE76,BE62),BE35+BE37+BE38+BE36,SUM($M$62:BE62)*(1-$D$87)-BE100),BE62-BE70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BF100+BF76,BF62),BF35+BF37+BF38+BF36,SUM($M$62:BF62)*(1-$D$87)-BF100),BF62-BF70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BG100+BG76,BG62),BG35+BG37+BG38+BG36,SUM($M$62:BG62)*(1-$D$87)-BG100),BG62-BG70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BH100+BH76,BH62),BH35+BH37+BH38+BH36,SUM($M$62:BH62)*(1-$D$87)-BH100),BH62-BH70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BI100+BI76,BI62),BI35+BI37+BI38+BI36,SUM($M$62:BI62)*(1-$D$87)-BI100),BI62-BI70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BJ100+BJ76,BJ62),BJ35+BJ37+BJ38+BJ36,SUM($M$62:BJ62)*(1-$D$87)-BJ100),BJ62-BJ70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BK100+BK76,BK62),BK35+BK37+BK38+BK36,SUM($M$62:BK62)*(1-$D$87)-BK100),BK62-BK70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BL100+BL76,BL62),BL35+BL37+BL38+BL36,SUM($M$62:BL62)*(1-$D$87)-BL100),BL62-BL70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BM100+BM76,BM62),BM35+BM37+BM38+BM36,SUM($M$62:BM62)*(1-$D$87)-BM100),BM62-BM70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BN100+BN76,BN62),BN35+BN37+BN38+BN36,SUM($M$62:BN62)*(1-$D$87)-BN100),BN62-BN70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BO100+BO76,BO62),BO35+BO37+BO38+BO36,SUM($M$62:BO62)*(1-$D$87)-BO100),BO62-BO70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BP100+BP76,BP62),BP35+BP37+BP38+BP36,SUM($M$62:BP62)*(1-$D$87)-BP100),BP62-BP70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BQ100+BQ76,BQ62),BQ35+BQ37+BQ38+BQ36,SUM($M$62:BQ62)*(1-$D$87)-BQ100),BQ62-BQ70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BR100+BR76,BR62),BR35+BR37+BR38+BR36,SUM($M$62:BR62)*(1-$D$87)-BR100),BR62-BR70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BS100+BS76,BS62),BS35+BS37+BS38+BS36,SUM($M$62:BS62)*(1-$D$87)-BS100),BS62-BS70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BT100+BT76,BT62),BT35+BT37+BT38+BT36,SUM($M$62:BT62)*(1-$D$87)-BT100),BT62-BT70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BU100+BU76,BU62),BU35+BU37+BU38+BU36,SUM($M$62:BU62)*(1-$D$87)-BU100),BU62-BU70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BV100+BV76,BV62),BV35+BV37+BV38+BV36,SUM($M$62:BV62)*(1-$D$87)-BV100),BV62-BV70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BW100+BW76,BW62),BW35+BW37+BW38+BW36,SUM($M$62:BW62)*(1-$D$87)-BW100),BW62-BW70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BX100+BX76,BX62),BX35+BX37+BX38+BX36,SUM($M$62:BX62)*(1-$D$87)-BX100),BX62-BX70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BY100+BY76,BY62),BY35+BY37+BY38+BY36,SUM($M$62:BY62)*(1-$D$87)-BY100),BY62-BY70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-BZ100+BZ76,BZ62),BZ35+BZ37+BZ38+BZ36,SUM($M$62:BZ62)*(1-$D$87)-BZ100),BZ62-BZ70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CA100+CA76,CA62),CA35+CA37+CA38+CA36,SUM($M$62:CA62)*(1-$D$87)-CA100),CA62-CA70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CB100+CB76,CB62),CB35+CB37+CB38+CB36,SUM($M$62:CB62)*(1-$D$87)-CB100),CB62-CB70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CC100+CC76,CC62),CC35+CC37+CC38+CC36,SUM($M$62:CC62)*(1-$D$87)-CC100),CC62-CC70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CD100+CD76,CD62),CD35+CD37+CD38+CD36,SUM($M$62:CD62)*(1-$D$87)-CD100),CD62-CD70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CE100+CE76,CE62),CE35+CE37+CE38+CE36,SUM($M$62:CE62)*(1-$D$87)-CE100),CE62-CE70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CF100+CF76,CF62),CF35+CF37+CF38+CF36,SUM($M$62:CF62)*(1-$D$87)-CF100),CF62-CF70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CG100+CG76,CG62),CG35+CG37+CG38+CG36,SUM($M$62:CG62)*(1-$D$87)-CG100),CG62-CG70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CH100+CH76,CH62),CH35+CH37+CH38+CH36,SUM($M$62:CH62)*(1-$D$87)-CH100),CH62-CH70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CI100+CI76,CI62),CI35+CI37+CI38+CI36,SUM($M$62:CI62)*(1-$D$87)-CI100),CI62-CI70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CJ100+CJ76,CJ62),CJ35+CJ37+CJ38+CJ36,SUM($M$62:CJ62)*(1-$D$87)-CJ100),CJ62-CJ70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CK100+CK76,CK62),CK35+CK37+CK38+CK36,SUM($M$62:CK62)*(1-$D$87)-CK100),CK62-CK70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CL100+CL76,CL62),CL35+CL37+CL38+CL36,SUM($M$62:CL62)*(1-$D$87)-CL100),CL62-CL70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CM100+CM76,CM62),CM35+CM37+CM38+CM36,SUM($M$62:CM62)*(1-$D$87)-CM100),CM62-CM70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CN100+CN76,CN62),CN35+CN37+CN38+CN36,SUM($M$62:CN62)*(1-$D$87)-CN100),CN62-CN70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CO100+CO76,CO62),CO35+CO37+CO38+CO36,SUM($M$62:CO62)*(1-$D$87)-CO100),CO62-CO70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CP100+CP76,CP62),CP35+CP37+CP38+CP36,SUM($M$62:CP62)*(1-$D$87)-CP100),CP62-CP70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CQ100+CQ76,CQ62),CQ35+CQ37+CQ38+CQ36,SUM($M$62:CQ62)*(1-$D$87)-CQ100),CQ62-CQ70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CR100+CR76,CR62),CR35+CR37+CR38+CR36,SUM($M$62:CR62)*(1-$D$87)-CR100),CR62-CR70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CS100+CS76,CS62),CS35+CS37+CS38+CS36,SUM($M$62:CS62)*(1-$D$87)-CS100),CS62-CS70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CT100+CT76,CT62),CT35+CT37+CT38+CT36,SUM($M$62:CT62)*(1-$D$87)-CT100),CT62-CT70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CU100+CU76,CU62),CU35+CU37+CU38+CU36,SUM($M$62:CU62)*(1-$D$87)-CU100),CU62-CU70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CV100+CV76,CV62),CV35+CV37+CV38+CV36,SUM($M$62:CV62)*(1-$D$87)-CV100),CV62-CV70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CW100+CW76,CW62),CW35+CW37+CW38+CW36,SUM($M$62:CW62)*(1-$D$87)-CW100),CW62-CW70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CX100+CX76,CX62),CX35+CX37+CX38+CX36,SUM($M$62:CX62)*(1-$D$87)-CX100),CX62-CX70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CY100+CY76,CY62),CY35+CY37+CY38+CY36,SUM($M$62:CY62)*(1-$D$87)-CY100),CY62-CY70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-CZ100+CZ76,CZ62),CZ35+CZ37+CZ38+CZ36,SUM($M$62:CZ62)*(1-$D$87)-CZ100),CZ62-CZ70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DA100+DA76,DA62),DA35+DA37+DA38+DA36,SUM($M$62:DA62)*(1-$D$87)-DA100),DA62-DA70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DB100+DB76,DB62),DB35+DB37+DB38+DB36,SUM($M$62:DB62)*(1-$D$87)-DB100),DB62-DB70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DC100+DC76,DC62),DC35+DC37+DC38+DC36,SUM($M$62:DC62)*(1-$D$87)-DC100),DC62-DC70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DD100+DD76,DD62),DD35+DD37+DD38+DD36,SUM($M$62:DD62)*(1-$D$87)-DD100),DD62-DD70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DE100+DE76,DE62),DE35+DE37+DE38+DE36,SUM($M$62:DE62)*(1-$D$87)-DE100),DE62-DE70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DF100+DF76,DF62),DF35+DF37+DF38+DF36,SUM($M$62:DF62)*(1-$D$87)-DF100),DF62-DF70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DG100+DG76,DG62),DG35+DG37+DG38+DG36,SUM($M$62:DG62)*(1-$D$87)-DG100),DG62-DG70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DH100+DH76,DH62),DH35+DH37+DH38+DH36,SUM($M$62:DH62)*(1-$D$87)-DH100),DH62-DH70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DI100+DI76,DI62),DI35+DI37+DI38+DI36,SUM($M$62:DI62)*(1-$D$87)-DI100),DI62-DI70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DJ100+DJ76,DJ62),DJ35+DJ37+DJ38+DJ36,SUM($M$62:DJ62)*(1-$D$87)-DJ100),DJ62-DJ70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DK100+DK76,DK62),DK35+DK37+DK38+DK36,SUM($M$62:DK62)*(1-$D$87)-DK100),DK62-DK70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DL100+DL76,DL62),DL35+DL37+DL38+DL36,SUM($M$62:DL62)*(1-$D$87)-DL100),DL62-DL70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DM100+DM76,DM62),DM35+DM37+DM38+DM36,SUM($M$62:DM62)*(1-$D$87)-DM100),DM62-DM70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DN100+DN76,DN62),DN35+DN37+DN38+DN36,SUM($M$62:DN62)*(1-$D$87)-DN100),DN62-DN70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DO100+DO76,DO62),DO35+DO37+DO38+DO36,SUM($M$62:DO62)*(1-$D$87)-DO100),DO62-DO70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DP100+DP76,DP62),DP35+DP37+DP38+DP36,SUM($M$62:DP62)*(1-$D$87)-DP100),DP62-DP70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DQ100+DQ76,DQ62),DQ35+DQ37+DQ38+DQ36,SUM($M$62:DQ62)*(1-$D$87)-DQ100),DQ62-DQ70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DR100+DR76,DR62),DR35+DR37+DR38+DR36,SUM($M$62:DR62)*(1-$D$87)-DR100),DR62-DR70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DS100+DS76,DS62),DS35+DS37+DS38+DS36,SUM($M$62:DS62)*(1-$D$87)-DS100),DS62-DS70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DT100+DT76,DT62),DT35+DT37+DT38+DT36,SUM($M$62:DT62)*(1-$D$87)-DT100),DT62-DT70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DU100+DU76,DU62),DU35+DU37+DU38+DU36,SUM($M$62:DU62)*(1-$D$87)-DU100),DU62-DU70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DV100+DV76,DV62),DV35+DV37+DV38+DV36,SUM($M$62:DV62)*(1-$D$87)-DV100),DV62-DV70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DW100+DW76,DW62),DW35+DW37+DW38+DW36,SUM($M$62:DW62)*(1-$D$87)-DW100),DW62-DW70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DX100+DX76,DX62),DX35+DX37+DX38+DX36,SUM($M$62:DX62)*(1-$D$87)-DX100),DX62-DX70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DY100+DY76,DY62),DY35+DY37+DY38+DY36,SUM($M$62:DY62)*(1-$D$87)-DY100),DY62-DY70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-DZ100+DZ76,DZ62),DZ35+DZ37+DZ38+DZ36,SUM($M$62:DZ62)*(1-$D$87)-DZ100),DZ62-DZ70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EA100+EA76,EA62),EA35+EA37+EA38+EA36,SUM($M$62:EA62)*(1-$D$87)-EA100),EA62-EA70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EB100+EB76,EB62),EB35+EB37+EB38+EB36,SUM($M$62:EB62)*(1-$D$87)-EB100),EB62-EB70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EC100+EC76,EC62),EC35+EC37+EC38+EC36,SUM($M$62:EC62)*(1-$D$87)-EC100),EC62-EC70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-ED100+ED76,ED62),ED35+ED37+ED38+ED36,SUM($M$62:ED62)*(1-$D$87)-ED100),ED62-ED70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EE100+EE76,EE62),EE35+EE37+EE38+EE36,SUM($M$62:EE62)*(1-$D$87)-EE100),EE62-EE70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EF100+EF76,EF62),EF35+EF37+EF38+EF36,SUM($M$62:EF62)*(1-$D$87)-EF100),EF62-EF70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EG100+EG76,EG62),EG35+EG37+EG38+EG36,SUM($M$62:EG62)*(1-$D$87)-EG100),EG62-EG70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EH100+EH76,EH62),EH35+EH37+EH38+EH36,SUM($M$62:EH62)*(1-$D$87)-EH100),EH62-EH70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EI100+EI76,EI62),EI35+EI37+EI38+EI36,SUM($M$62:EI62)*(1-$D$87)-EI100),EI62-EI70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EJ100+EJ76,EJ62),EJ35+EJ37+EJ38+EJ36,SUM($M$62:EJ62)*(1-$D$87)-EJ100),EJ62-EJ70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EK100+EK76,EK62),EK35+EK37+EK38+EK36,SUM($M$62:EK62)*(1-$D$87)-EK100),EK62-EK70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EL100+EL76,EL62),EL35+EL37+EL38+EL36,SUM($M$62:EL62)*(1-$D$87)-EL100),EL62-EL70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EM100+EM76,EM62),EM35+EM37+EM38+EM36,SUM($M$62:EM62)*(1-$D$87)-EM100),EM62-EM70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EN100+EN76,EN62),EN35+EN37+EN38+EN36,SUM($M$62:EN62)*(1-$D$87)-EN100),EN62-EN70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EO100+EO76,EO62),EO35+EO37+EO38+EO36,SUM($M$62:EO62)*(1-$D$87)-EO100),EO62-EO70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EP100+EP76,EP62),EP35+EP37+EP38+EP36,SUM($M$62:EP62)*(1-$D$87)-EP100),EP62-EP70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EQ100+EQ76,EQ62),EQ35+EQ37+EQ38+EQ36,SUM($M$62:EQ62)*(1-$D$87)-EQ100),EQ62-EQ70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-ER100+ER76,ER62),ER35+ER37+ER38+ER36,SUM($M$62:ER62)*(1-$D$87)-ER100),ER62-ER70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-ES100+ES76,ES62),ES35+ES37+ES38+ES36,SUM($M$62:ES62)*(1-$D$87)-ES100),ES62-ES70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-ET100+ET76,ET62),ET35+ET37+ET38+ET36,SUM($M$62:ET62)*(1-$D$87)-ET100),ET62-ET70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EU100+EU76,EU62),EU35+EU37+EU38+EU36,SUM($M$62:EU62)*(1-$D$87)-EU100),EU62-EU70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EV100+EV76,EV62),EV35+EV37+EV38+EV36,SUM($M$62:EV62)*(1-$D$87)-EV100),EV62-EV70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EW100+EW76,EW62),EW35+EW37+EW38+EW36,SUM($M$62:EW62)*(1-$D$87)-EW100),EW62-EW70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EX100+EX76,EX62),EX35+EX37+EX38+EX36,SUM($M$62:EX62)*(1-$D$87)-EX100),EX62-EX70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EY100+EY76,EY62),EY35+EY37+EY38+EY36,SUM($M$62:EY62)*(1-$D$87)-EY100),EY62-EY70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-EZ100+EZ76,EZ62),EZ35+EZ37+EZ38+EZ36,SUM($M$62:EZ62)*(1-$D$87)-EZ100),EZ62-EZ70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-FA100+FA76,FA62),FA35+FA37+FA38+FA36,SUM($M$62:FA62)*(1-$D$87)-FA100),FA62-FA70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-FB100+FB76,FB62),FB35+FB37+FB38+FB36,SUM($M$62:FB62)*(1-$D$87)-FB100),FB62-FB70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-FC100+FC76,FC62),FC35+FC37+FC38+FC36,SUM($M$62:FC62)*(1-$D$87)-FC100),FC62-FC70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-FD100+FD76,FD62),FD35+FD37+FD38+FD36,SUM($M$62:FD62)*(1-$D$87)-FD100),FD62-FD70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-FE100+FE76,FE62),FE35+FE37+FE38+FE36,SUM($M$62:FE62)*(1-$D$87)-FE100),FE62-FE70)","v":0},{"$f":"IF($E$70=1,MAX(MIN($L$75-FF100+FF76,FF62),FF35+FF37+FF38+FF36,SUM($M$62:FF62)*(1-$D$87)-FF100),FF62-FF70)","v":0}]
[null,"Акционерный займ",null,{"$f":"'Inputs C'!$X$43","v":1},null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M72:FF72)","v":217648.42136335722},{"$f":"M$71*$D72","v":10084.713166482776},{"$f":"N$71*$D72","v":5006.25},5006.25,5006.25,50563.755513292301,36953.076130612608,56759.219186150644,4207.1812663559649,6447.6284523263257,10389.96053992262,13208.172268890572,14015.964839323424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ$71*$D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL$71*$D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Вклад в УК",null,{"$f":"1-D72","v":0},null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M73:FF73)","v":0},{"$f":"M$71*$D73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Акционерный займ, выбираемый в начале периода (кроме оплаты % и комиссий по кредиту)",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"IF(Dashboard!$F$83=1,D91,L62*(1-$D$87))-L35-L37-L38","v":160341.7888031388}]
[null,"Всего обслуживание долга, накопительно",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($M$35:M35,$M$37:M37,$M$38:M38,$M$36:M36)","v":5078.4631664827766},{"$f":"SUM($M$35:N35,$M$37:N37,$M$38:N38,$M$36:N36)","v":5078.4631664827766},{"$f":"SUM($M$35:O35,$M$37:O37,$M$38:O38,$M$36:O36)","v":5078.4631664827766},{"$f":"SUM($M$35:P35,$M$37:P37,$M$38:P38,$M$36:P36)","v":5078.4631664827766},{"$f":"SUM($M$35:Q35,$M$37:Q37,$M$38:Q38,$M$36:Q36)","v":5078.4631664827766},{"$f":"SUM($M$35:R35,$M$37:R37,$M$38:R38,$M$36:R36)","v":5843.244021914099},{"$f":"SUM($M$35:S35,$M$37:S37,$M$38:S38,$M$36:S36)","v":9037.7251933995321},{"$f":"SUM($M$35:T35,$M$37:T37,$M$38:T38,$M$36:T36)","v":13244.906459755493},{"$f":"SUM($M$35:U35,$M$37:U37,$M$38:U38,$M$36:U36)","v":19692.534912081821},{"$f":"SUM($M$35:V35,$M$37:V37,$M$38:V38,$M$36:V36)","v":30082.495452004434},{"$f":"SUM($M$35:W35,$M$37:W37,$M$38:W38,$M$36:W36)","v":43290.667720894999},{"$f":"SUM($M$35:X35,$M$37:X37,$M$38:X38,$M$36:X36)","v":57306.632560218422},{"$f":"SUM($M$35:Y35,$M$37:Y37,$M$38:Y38,$M$36:Y36)","v":57306.632560218422},{"$f":"SUM($M$35:Z35,$M$37:Z37,$M$38:Z38,$M$36:Z36)","v":57306.632560218422},{"$f":"SUM($M$35:AA35,$M$37:AA37,$M$38:AA38,$M$36:AA36)","v":57306.632560218422},{"$f":"SUM($M$35:AB35,$M$37:AB37,$M$38:AB38,$M$36:AB36)","v":57306.632560218422},{"$f":"SUM($M$35:AC35,$M$37:AC37,$M$38:AC38,$M$36:AC36)","v":57306.632560218422},{"$f":"SUM($M$35:AD35,$M$37:AD37,$M$38:AD38,$M$36:AD36)","v":57306.632560218422},{"$f":"SUM($M$35:AE35,$M$37:AE37,$M$38:AE38,$M$36:AE36)","v":57306.632560218422},{"$f":"SUM($M$35:AF35,$M$37:AF37,$M$38:AF38,$M$36:AF36)","v":57306.632560218422},{"$f":"SUM($M$35:AG35,$M$37:AG37,$M$38:AG38,$M$36:AG36)","v":57306.632560218422},{"$f":"SUM($M$35:AH35,$M$37:AH37,$M$38:AH38,$M$36:AH36)","v":57306.632560218422},{"$f":"SUM($M$35:AI35,$M$37:AI37,$M$38:AI38,$M$36:AI36)","v":57306.632560218422},{"$f":"SUM($M$35:AJ35,$M$37:AJ37,$M$38:AJ38,$M$36:AJ36)","v":57306.632560218422},{"$f":"SUM($M$35:AK35,$M$37:AK37,$M$38:AK38,$M$36:AK36)","v":57306.632560218422},{"$f":"SUM($M$35:AL35,$M$37:AL37,$M$38:AL38,$M$36:AL36)","v":57306.632560218422},{"$f":"SUM($M$35:AM35,$M$37:AM37,$M$38:AM38,$M$36:AM36)","v":57306.632560218422},{"$f":"SUM($M$35:AN35,$M$37:AN37,$M$38:AN38,$M$36:AN36)","v":57306.632560218422},{"$f":"SUM($M$35:AO35,$M$37:AO37,$M$38:AO38,$M$36:AO36)","v":57306.632560218422},{"$f":"SUM($M$35:AP35,$M$37:AP37,$M$38:AP38,$M$36:AP36)","v":57306.632560218422},{"$f":"SUM($M$35:AQ35,$M$37:AQ37,$M$38:AQ38,$M$36:AQ36)","v":57306.632560218422},{"$f":"SUM($M$35:AR35,$M$37:AR37,$M$38:AR38,$M$36:AR36)","v":57306.632560218422},{"$f":"SUM($M$35:AS35,$M$37:AS37,$M$38:AS38,$M$36:AS36)","v":57306.632560218422},{"$f":"SUM($M$35:AT35,$M$37:AT37,$M$38:AT38,$M$36:AT36)","v":57306.632560218422},{"$f":"SUM($M$35:AU35,$M$37:AU37,$M$38:AU38,$M$36:AU36)","v":57306.632560218422},{"$f":"SUM($M$35:AV35,$M$37:AV37,$M$38:AV38,$M$36:AV36)","v":57306.632560218422},{"$f":"SUM($M$35:AW35,$M$37:AW37,$M$38:AW38,$M$36:AW36)","v":57306.632560218422},{"$f":"SUM($M$35:AX35,$M$37:AX37,$M$38:AX38,$M$36:AX36)","v":57306.632560218422},{"$f":"SUM($M$35:AY35,$M$37:AY37,$M$38:AY38,$M$36:AY36)","v":57306.632560218422},{"$f":"SUM($M$35:AZ35,$M$37:AZ37,$M$38:AZ38,$M$36:AZ36)","v":57306.632560218422},{"$f":"SUM($M$35:BA35,$M$37:BA37,$M$38:BA38,$M$36:BA36)","v":57306.632560218422},{"$f":"SUM($M$35:BB35,$M$37:BB37,$M$38:BB38,$M$36:BB36)","v":57306.632560218422},{"$f":"SUM($M$35:BC35,$M$37:BC37,$M$38:BC38,$M$36:BC36)","v":57306.632560218422},{"$f":"SUM($M$35:BD35,$M$37:BD37,$M$38:BD38,$M$36:BD36)","v":57306.632560218422},{"$f":"SUM($M$35:BE35,$M$37:BE37,$M$38:BE38,$M$36:BE36)","v":57306.632560218422},{"$f":"SUM($M$35:BF35,$M$37:BF37,$M$38:BF38,$M$36:BF36)","v":57306.632560218422},{"$f":"SUM($M$35:BG35,$M$37:BG37,$M$38:BG38,$M$36:BG36)","v":57306.632560218422},{"$f":"SUM($M$35:BH35,$M$37:BH37,$M$38:BH38,$M$36:BH36)","v":57306.632560218422},{"$f":"SUM($M$35:BI35,$M$37:BI37,$M$38:BI38,$M$36:BI36)","v":57306.632560218422},{"$f":"SUM($M$35:BJ35,$M$37:BJ37,$M$38:BJ38,$M$36:BJ36)","v":57306.632560218422},{"$f":"SUM($M$35:BK35,$M$37:BK37,$M$38:BK38,$M$36:BK36)","v":57306.632560218422},{"$f":"SUM($M$35:BL35,$M$37:BL37,$M$38:BL38,$M$36:BL36)","v":57306.632560218422},{"$f":"SUM($M$35:BM35,$M$37:BM37,$M$38:BM38,$M$36:BM36)","v":57306.632560218422},{"$f":"SUM($M$35:BN35,$M$37:BN37,$M$38:BN38,$M$36:BN36)","v":57306.632560218422},{"$f":"SUM($M$35:BO35,$M$37:BO37,$M$38:BO38,$M$36:BO36)","v":57306.632560218422},{"$f":"SUM($M$35:BP35,$M$37:BP37,$M$38:BP38,$M$36:BP36)","v":57306.632560218422},{"$f":"SUM($M$35:BQ35,$M$37:BQ37,$M$38:BQ38,$M$36:BQ36)","v":57306.632560218422},{"$f":"SUM($M$35:BR35,$M$37:BR37,$M$38:BR38,$M$36:BR36)","v":57306.632560218422},{"$f":"SUM($M$35:BS35,$M$37:BS37,$M$38:BS38,$M$36:BS36)","v":57306.632560218422},{"$f":"SUM($M$35:BT35,$M$37:BT37,$M$38:BT38,$M$36:BT36)","v":57306.632560218422},{"$f":"SUM($M$35:BU35,$M$37:BU37,$M$38:BU38,$M$36:BU36)","v":57306.632560218422},{"$f":"SUM($M$35:BV35,$M$37:BV37,$M$38:BV38,$M$36:BV36)","v":57306.632560218422},{"$f":"SUM($M$35:BW35,$M$37:BW37,$M$38:BW38,$M$36:BW36)","v":57306.632560218422},{"$f":"SUM($M$35:BX35,$M$37:BX37,$M$38:BX38,$M$36:BX36)","v":57306.632560218422},{"$f":"SUM($M$35:BY35,$M$37:BY37,$M$38:BY38,$M$36:BY36)","v":57306.632560218422},{"$f":"SUM($M$35:BZ35,$M$37:BZ37,$M$38:BZ38,$M$36:BZ36)","v":57306.632560218422},{"$f":"SUM($M$35:CA35,$M$37:CA37,$M$38:CA38,$M$36:CA36)","v":57306.632560218422},{"$f":"SUM($M$35:CB35,$M$37:CB37,$M$38:CB38,$M$36:CB36)","v":57306.632560218422},{"$f":"SUM($M$35:CC35,$M$37:CC37,$M$38:CC38,$M$36:CC36)","v":57306.632560218422},{"$f":"SUM($M$35:CD35,$M$37:CD37,$M$38:CD38,$M$36:CD36)","v":57306.632560218422},{"$f":"SUM($M$35:CE35,$M$37:CE37,$M$38:CE38,$M$36:CE36)","v":57306.632560218422},{"$f":"SUM($M$35:CF35,$M$37:CF37,$M$38:CF38,$M$36:CF36)","v":57306.632560218422},{"$f":"SUM($M$35:CG35,$M$37:CG37,$M$38:CG38,$M$36:CG36)","v":57306.632560218422},{"$f":"SUM($M$35:CH35,$M$37:CH37,$M$38:CH38,$M$36:CH36)","v":57306.632560218422},{"$f":"SUM($M$35:CI35,$M$37:CI37,$M$38:CI38,$M$36:CI36)","v":57306.632560218422},{"$f":"SUM($M$35:CJ35,$M$37:CJ37,$M$38:CJ38,$M$36:CJ36)","v":57306.632560218422},{"$f":"SUM($M$35:CK35,$M$37:CK37,$M$38:CK38,$M$36:CK36)","v":57306.632560218422},{"$f":"SUM($M$35:CL35,$M$37:CL37,$M$38:CL38,$M$36:CL36)","v":57306.632560218422},{"$f":"SUM($M$35:CM35,$M$37:CM37,$M$38:CM38,$M$36:CM36)","v":57306.632560218422},{"$f":"SUM($M$35:CN35,$M$37:CN37,$M$38:CN38,$M$36:CN36)","v":57306.632560218422},{"$f":"SUM($M$35:CO35,$M$37:CO37,$M$38:CO38,$M$36:CO36)","v":57306.632560218422},{"$f":"SUM($M$35:CP35,$M$37:CP37,$M$38:CP38,$M$36:CP36)","v":57306.632560218422},{"$f":"SUM($M$35:CQ35,$M$37:CQ37,$M$38:CQ38,$M$36:CQ36)","v":57306.632560218422},{"$f":"SUM($M$35:CR35,$M$37:CR37,$M$38:CR38,$M$36:CR36)","v":57306.632560218422},{"$f":"SUM($M$35:CS35,$M$37:CS37,$M$38:CS38,$M$36:CS36)","v":57306.632560218422},{"$f":"SUM($M$35:CT35,$M$37:CT37,$M$38:CT38,$M$36:CT36)","v":57306.632560218422},{"$f":"SUM($M$35:CU35,$M$37:CU37,$M$38:CU38,$M$36:CU36)","v":57306.632560218422},{"$f":"SUM($M$35:CV35,$M$37:CV37,$M$38:CV38,$M$36:CV36)","v":57306.632560218422},{"$f":"SUM($M$35:CW35,$M$37:CW37,$M$38:CW38,$M$36:CW36)","v":57306.632560218422},{"$f":"SUM($M$35:CX35,$M$37:CX37,$M$38:CX38,$M$36:CX36)","v":57306.632560218422},{"$f":"SUM($M$35:CY35,$M$37:CY37,$M$38:CY38,$M$36:CY36)","v":57306.632560218422},{"$f":"SUM($M$35:CZ35,$M$37:CZ37,$M$38:CZ38,$M$36:CZ36)","v":57306.632560218422},{"$f":"SUM($M$35:DA35,$M$37:DA37,$M$38:DA38,$M$36:DA36)","v":57306.632560218422},{"$f":"SUM($M$35:DB35,$M$37:DB37,$M$38:DB38,$M$36:DB36)","v":57306.632560218422},{"$f":"SUM($M$35:DC35,$M$37:DC37,$M$38:DC38,$M$36:DC36)","v":57306.632560218422},{"$f":"SUM($M$35:DD35,$M$37:DD37,$M$38:DD38,$M$36:DD36)","v":57306.632560218422},{"$f":"SUM($M$35:DE35,$M$37:DE37,$M$38:DE38,$M$36:DE36)","v":57306.632560218422},{"$f":"SUM($M$35:DF35,$M$37:DF37,$M$38:DF38,$M$36:DF36)","v":57306.632560218422},{"$f":"SUM($M$35:DG35,$M$37:DG37,$M$38:DG38,$M$36:DG36)","v":57306.632560218422},{"$f":"SUM($M$35:DH35,$M$37:DH37,$M$38:DH38,$M$36:DH36)","v":57306.632560218422},{"$f":"SUM($M$35:DI35,$M$37:DI37,$M$38:DI38,$M$36:DI36)","v":57306.632560218422},{"$f":"SUM($M$35:DJ35,$M$37:DJ37,$M$38:DJ38,$M$36:DJ36)","v":57306.632560218422},{"$f":"SUM($M$35:DK35,$M$37:DK37,$M$38:DK38,$M$36:DK36)","v":57306.632560218422},{"$f":"SUM($M$35:DL35,$M$37:DL37,$M$38:DL38,$M$36:DL36)","v":57306.632560218422},{"$f":"SUM($M$35:DM35,$M$37:DM37,$M$38:DM38,$M$36:DM36)","v":57306.632560218422},{"$f":"SUM($M$35:DN35,$M$37:DN37,$M$38:DN38,$M$36:DN36)","v":57306.632560218422},{"$f":"SUM($M$35:DO35,$M$37:DO37,$M$38:DO38,$M$36:DO36)","v":57306.632560218422},{"$f":"SUM($M$35:DP35,$M$37:DP37,$M$38:DP38,$M$36:DP36)","v":57306.632560218422},{"$f":"SUM($M$35:DQ35,$M$37:DQ37,$M$38:DQ38,$M$36:DQ36)","v":57306.632560218422},{"$f":"SUM($M$35:DR35,$M$37:DR37,$M$38:DR38,$M$36:DR36)","v":57306.632560218422},{"$f":"SUM($M$35:DS35,$M$37:DS37,$M$38:DS38,$M$36:DS36)","v":57306.632560218422},{"$f":"SUM($M$35:DT35,$M$37:DT37,$M$38:DT38,$M$36:DT36)","v":57306.632560218422},{"$f":"SUM($M$35:DU35,$M$37:DU37,$M$38:DU38,$M$36:DU36)","v":57306.632560218422},{"$f":"SUM($M$35:DV35,$M$37:DV37,$M$38:DV38,$M$36:DV36)","v":57306.632560218422},{"$f":"SUM($M$35:DW35,$M$37:DW37,$M$38:DW38,$M$36:DW36)","v":57306.632560218422},{"$f":"SUM($M$35:DX35,$M$37:DX37,$M$38:DX38,$M$36:DX36)","v":57306.632560218422},{"$f":"SUM($M$35:DY35,$M$37:DY37,$M$38:DY38,$M$36:DY36)","v":57306.632560218422},{"$f":"SUM($M$35:DZ35,$M$37:DZ37,$M$38:DZ38,$M$36:DZ36)","v":57306.632560218422},{"$f":"SUM($M$35:EA35,$M$37:EA37,$M$38:EA38,$M$36:EA36)","v":57306.632560218422},{"$f":"SUM($M$35:EB35,$M$37:EB37,$M$38:EB38,$M$36:EB36)","v":57306.632560218422},{"$f":"SUM($M$35:EC35,$M$37:EC37,$M$38:EC38,$M$36:EC36)","v":57306.632560218422},{"$f":"SUM($M$35:ED35,$M$37:ED37,$M$38:ED38,$M$36:ED36)","v":57306.632560218422},{"$f":"SUM($M$35:EE35,$M$37:EE37,$M$38:EE38,$M$36:EE36)","v":57306.632560218422},{"$f":"SUM($M$35:EF35,$M$37:EF37,$M$38:EF38,$M$36:EF36)","v":57306.632560218422},{"$f":"SUM($M$35:EG35,$M$37:EG37,$M$38:EG38,$M$36:EG36)","v":57306.632560218422},{"$f":"SUM($M$35:EH35,$M$37:EH37,$M$38:EH38,$M$36:EH36)","v":57306.632560218422},{"$f":"SUM($M$35:EI35,$M$37:EI37,$M$38:EI38,$M$36:EI36)","v":57306.632560218422},{"$f":"SUM($M$35:EJ35,$M$37:EJ37,$M$38:EJ38,$M$36:EJ36)","v":57306.632560218422},{"$f":"SUM($M$35:EK35,$M$37:EK37,$M$38:EK38,$M$36:EK36)","v":57306.632560218422},{"$f":"SUM($M$35:EL35,$M$37:EL37,$M$38:EL38,$M$36:EL36)","v":57306.632560218422},{"$f":"SUM($M$35:EM35,$M$37:EM37,$M$38:EM38,$M$36:EM36)","v":57306.632560218422},{"$f":"SUM($M$35:EN35,$M$37:EN37,$M$38:EN38,$M$36:EN36)","v":57306.632560218422},{"$f":"SUM($M$35:EO35,$M$37:EO37,$M$38:EO38,$M$36:EO36)","v":57306.632560218422},{"$f":"SUM($M$35:EP35,$M$37:EP37,$M$38:EP38,$M$36:EP36)","v":57306.632560218422},{"$f":"SUM($M$35:EQ35,$M$37:EQ37,$M$38:EQ38,$M$36:EQ36)","v":57306.632560218422},{"$f":"SUM($M$35:ER35,$M$37:ER37,$M$38:ER38,$M$36:ER36)","v":57306.632560218422},{"$f":"SUM($M$35:ES35,$M$37:ES37,$M$38:ES38,$M$36:ES36)","v":57306.632560218422},{"$f":"SUM($M$35:ET35,$M$37:ET37,$M$38:ET38,$M$36:ET36)","v":57306.632560218422},{"$f":"SUM($M$35:EU35,$M$37:EU37,$M$38:EU38,$M$36:EU36)","v":57306.632560218422},{"$f":"SUM($M$35:EV35,$M$37:EV37,$M$38:EV38,$M$36:EV36)","v":57306.632560218422},{"$f":"SUM($M$35:EW35,$M$37:EW37,$M$38:EW38,$M$36:EW36)","v":57306.632560218422},{"$f":"SUM($M$35:EX35,$M$37:EX37,$M$38:EX38,$M$36:EX36)","v":57306.632560218422},{"$f":"SUM($M$35:EY35,$M$37:EY37,$M$38:EY38,$M$36:EY36)","v":57306.632560218422},{"$f":"SUM($M$35:EZ35,$M$37:EZ37,$M$38:EZ38,$M$36:EZ36)","v":57306.632560218422},{"$f":"SUM($M$35:FA35,$M$37:FA37,$M$38:FA38,$M$36:FA36)","v":57306.632560218422},{"$f":"SUM($M$35:FB35,$M$37:FB37,$M$38:FB38,$M$36:FB36)","v":57306.632560218422},{"$f":"SUM($M$35:FC35,$M$37:FC37,$M$38:FC38,$M$36:FC36)","v":57306.632560218422},{"$f":"SUM($M$35:FD35,$M$37:FD37,$M$38:FD38,$M$36:FD36)","v":57306.632560218422},{"$f":"SUM($M$35:FE35,$M$37:FE37,$M$38:FE38,$M$36:FE36)","v":57306.632560218422},{"$f":"SUM($M$35:FF35,$M$37:FF37,$M$38:FF38,$M$36:FF36)","v":57306.632560218422}]
[]
[null,"Выборка при параллельном финансировании"]
[null,"Капекс за вычетом кап. гранта",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M79:FF79)","v":664662.46253482497},{"$f":"M31+M33-M44","v":5006.25},{"$f":"N31+N33-N44","v":5006.25},5006.25,5006.25,50172.322449367435,35784.967659514848,108464.2886757933,35479.568942087375,45766.947921383355,118982.86455253404,178738.70051487887,71247.801819265776,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL31+AL33-AL44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CX31+CX33-CX44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Возможная выборка ",null,null,null,null,null,"тыс. руб.",null,null,null,564835.05777693563,{"$f":"MIN(M79,IF(M68*L68*K68=0,SUM(L$62:$M62),SUM($M$62:M62))*$D$87-M99,M62,IF($E$81=1,$L$81-M99,10000000))*M68","v":0},{"$f":"MIN(N79,IF(N68*M68*L68=0,SUM(M$62:$M62),SUM($M$62:N62))*$D$87-N99,N62,IF($E$81=1,$L$81-N99,10000000))*N68","v":0},{"$f":"MIN(O79,IF(O68*N68*M68=0,SUM($M$62:N62),SUM($M$62:O62))*$D$87-O99,O62,IF($E$81=1,$L$81-O99,10000000))*O68","v":0},{"$f":"MIN(P79,IF(P68*O68*N68=0,SUM($M$62:O62),SUM($M$62:P62))*$D$87-P99,P62,IF($E$81=1,$L$81-P99,10000000))*P68","v":0},{"$f":"MIN(Q79,IF(Q68*P68*O68=0,SUM($M$62:P62),SUM($M$62:Q62))*$D$87-Q99,Q62,IF($E$81=1,$L$81-Q99,10000000))*Q68","v":0},{"$f":"MIN(R79,IF(R68*Q68*P68=0,SUM($M$62:Q62),SUM($M$62:R62))*$D$87-R99,R62,IF($E$81=1,$L$81-R99,10000000))*R68","v":35784.967659514848},{"$f":"MIN(S79,IF(S68*R68*Q68=0,SUM($M$62:R62),SUM($M$62:S62))*$D$87-S99,S62,IF($E$81=1,$L$81-S99,10000000))*S68","v":78834.20636727137},{"$f":"MIN(T79,IF(T68*S68*R68=0,SUM($M$62:S62),SUM($M$62:T62))*$D$87-T99,T62,IF($E$81=1,$L$81-T99,10000000))*T68","v":35479.568942087375},{"$f":"MIN(U79,IF(U68*T68*S68=0,SUM($M$62:T62),SUM($M$62:U62))*$D$87-U99,U62,IF($E$81=1,$L$81-U99,10000000))*U68","v":45766.947921383355},{"$f":"MIN(V79,IF(V68*U68*T68=0,SUM($M$62:U62),SUM($M$62:V62))*$D$87-V99,V62,IF($E$81=1,$L$81-V99,10000000))*V68","v":118982.86455253404},{"$f":"MIN(W79,IF(W68*V68*U68=0,SUM($M$62:V62),SUM($M$62:W62))*$D$87-W99,W62,IF($E$81=1,$L$81-W99,10000000))*W68","v":178738.70051487887},{"$f":"MIN(X79,IF(X68*W68*V68=0,SUM($M$62:W62),SUM($M$62:X62))*$D$87-X99,X62,IF($E$81=1,$L$81-X99,10000000))*X68","v":71247.801819265776},{"$f":"MIN(Y79,IF(Y68*X68*W68=0,SUM($M$62:X62),SUM($M$62:Y62))*$D$87-Y99,Y62,IF($E$81=1,$L$81-Y99,10000000))*Y68","v":0},{"$f":"MIN(Z79,IF(Z68*Y68*X68=0,SUM($M$62:Y62),SUM($M$62:Z62))*$D$87-Z99,Z62,IF($E$81=1,$L$81-Z99,10000000))*Z68","v":0},{"$f":"MIN(AA79,IF(AA68*Z68*Y68=0,SUM($M$62:Z62),SUM($M$62:AA62))*$D$87-AA99,AA62,IF($E$81=1,$L$81-AA99,10000000))*AA68","v":0},{"$f":"MIN(AB79,IF(AB68*AA68*Z68=0,SUM($M$62:AA62),SUM($M$62:AB62))*$D$87-AB99,AB62,IF($E$81=1,$L$81-AB99,10000000))*AB68","v":0},{"$f":"MIN(AC79,IF(AC68*AB68*AA68=0,SUM($M$62:AB62),SUM($M$62:AC62))*$D$87-AC99,AC62,IF($E$81=1,$L$81-AC99,10000000))*AC68","v":0},{"$f":"MIN(AD79,IF(AD68*AC68*AB68=0,SUM($M$62:AC62),SUM($M$62:AD62))*$D$87-AD99,AD62,IF($E$81=1,$L$81-AD99,10000000))*AD68","v":0},{"$f":"MIN(AE79,IF(AE68*AD68*AC68=0,SUM($M$62:AD62),SUM($M$62:AE62))*$D$87-AE99,AE62,IF($E$81=1,$L$81-AE99,10000000))*AE68","v":0},{"$f":"MIN(AF79,IF(AF68*AE68*AD68=0,SUM($M$62:AE62),SUM($M$62:AF62))*$D$87-AF99,AF62,IF($E$81=1,$L$81-AF99,10000000))*AF68","v":0},{"$f":"MIN(AG79,IF(AG68*AF68*AE68=0,SUM($M$62:AF62),SUM($M$62:AG62))*$D$87-AG99,AG62,IF($E$81=1,$L$81-AG99,10000000))*AG68","v":0},{"$f":"MIN(AH79,IF(AH68*AG68*AF68=0,SUM($M$62:AG62),SUM($M$62:AH62))*$D$87-AH99,AH62,IF($E$81=1,$L$81-AH99,10000000))*AH68","v":0},{"$f":"MIN(AI79,IF(AI68*AH68*AG68=0,SUM($M$62:AH62),SUM($M$62:AI62))*$D$87-AI99,AI62,IF($E$81=1,$L$81-AI99,10000000))*AI68","v":0},{"$f":"MIN(AJ79,IF(AJ68*AI68*AH68=0,SUM($M$62:AI62),SUM($M$62:AJ62))*$D$87-AJ99,AJ62,IF($E$81=1,$L$81-AJ99,10000000))*AJ68","v":0},{"$f":"MIN(AK79,IF(AK68*AJ68*AI68=0,SUM($M$62:AJ62),SUM($M$62:AK62))*$D$87-AK99,AK62,IF($E$81=1,$L$81-AK99,10000000))*AK68","v":0},{"$f":"MIN(AL79,IF(AL68*AK68*AJ68=0,SUM($M$62:AK62),SUM($M$62:AL62))*$D$87-AL99,AL62,IF($E$81=1,$L$81-AL99,10000000))*AL68","v":0},{"$f":"MIN(AM79,IF(AM68*AL68*AK68=0,SUM($M$62:AL62),SUM($M$62:AM62))*$D$87-AM99,AM62,IF($E$81=1,$L$81-AM99,10000000))*AM68","v":0},{"$f":"MIN(AN79,IF(AN68*AM68*AL68=0,SUM($M$62:AM62),SUM($M$62:AN62))*$D$87-AN99,AN62,IF($E$81=1,$L$81-AN99,10000000))*AN68","v":0},{"$f":"MIN(AO79,IF(AO68*AN68*AM68=0,SUM($M$62:AN62),SUM($M$62:AO62))*$D$87-AO99,AO62,IF($E$81=1,$L$81-AO99,10000000))*AO68","v":0},{"$f":"MIN(AP79,IF(AP68*AO68*AN68=0,SUM($M$62:AO62),SUM($M$62:AP62))*$D$87-AP99,AP62,IF($E$81=1,$L$81-AP99,10000000))*AP68","v":0},{"$f":"MIN(AQ79,IF(AQ68*AP68*AO68=0,SUM($M$62:AP62),SUM($M$62:AQ62))*$D$87-AQ99,AQ62,IF($E$81=1,$L$81-AQ99,10000000))*AQ68","v":0},{"$f":"MIN(AR79,IF(AR68*AQ68*AP68=0,SUM($M$62:AQ62),SUM($M$62:AR62))*$D$87-AR99,AR62,IF($E$81=1,$L$81-AR99,10000000))*AR68","v":0},{"$f":"MIN(AS79,IF(AS68*AR68*AQ68=0,SUM($M$62:AR62),SUM($M$62:AS62))*$D$87-AS99,AS62,IF($E$81=1,$L$81-AS99,10000000))*AS68","v":0},{"$f":"MIN(AT79,IF(AT68*AS68*AR68=0,SUM($M$62:AS62),SUM($M$62:AT62))*$D$87-AT99,AT62,IF($E$81=1,$L$81-AT99,10000000))*AT68","v":0},{"$f":"MIN(AU79,IF(AU68*AT68*AS68=0,SUM($M$62:AT62),SUM($M$62:AU62))*$D$87-AU99,AU62,IF($E$81=1,$L$81-AU99,10000000))*AU68","v":0},{"$f":"MIN(AV79,IF(AV68*AU68*AT68=0,SUM($M$62:AU62),SUM($M$62:AV62))*$D$87-AV99,AV62,IF($E$81=1,$L$81-AV99,10000000))*AV68","v":0},{"$f":"MIN(AW79,IF(AW68*AV68*AU68=0,SUM($M$62:AV62),SUM($M$62:AW62))*$D$87-AW99,AW62,IF($E$81=1,$L$81-AW99,10000000))*AW68","v":0},{"$f":"MIN(AX79,IF(AX68*AW68*AV68=0,SUM($M$62:AW62),SUM($M$62:AX62))*$D$87-AX99,AX62,IF($E$81=1,$L$81-AX99,10000000))*AX68","v":0},{"$f":"MIN(AY79,IF(AY68*AX68*AW68=0,SUM($M$62:AX62),SUM($M$62:AY62))*$D$87-AY99,AY62,IF($E$81=1,$L$81-AY99,10000000))*AY68","v":0},{"$f":"MIN(AZ79,IF(AZ68*AY68*AX68=0,SUM($M$62:AY62),SUM($M$62:AZ62))*$D$87-AZ99,AZ62,IF($E$81=1,$L$81-AZ99,10000000))*AZ68","v":0},{"$f":"MIN(BA79,IF(BA68*AZ68*AY68=0,SUM($M$62:AZ62),SUM($M$62:BA62))*$D$87-BA99,BA62,IF($E$81=1,$L$81-BA99,10000000))*BA68","v":0},{"$f":"MIN(BB79,IF(BB68*BA68*AZ68=0,SUM($M$62:BA62),SUM($M$62:BB62))*$D$87-BB99,BB62,IF($E$81=1,$L$81-BB99,10000000))*BB68","v":0},{"$f":"MIN(BC79,IF(BC68*BB68*BA68=0,SUM($M$62:BB62),SUM($M$62:BC62))*$D$87-BC99,BC62,IF($E$81=1,$L$81-BC99,10000000))*BC68","v":0},{"$f":"MIN(BD79,IF(BD68*BC68*BB68=0,SUM($M$62:BC62),SUM($M$62:BD62))*$D$87-BD99,BD62,IF($E$81=1,$L$81-BD99,10000000))*BD68","v":0},{"$f":"MIN(BE79,IF(BE68*BD68*BC68=0,SUM($M$62:BD62),SUM($M$62:BE62))*$D$87-BE99,BE62,IF($E$81=1,$L$81-BE99,10000000))*BE68","v":0},{"$f":"MIN(BF79,IF(BF68*BE68*BD68=0,SUM($M$62:BE62),SUM($M$62:BF62))*$D$87-BF99,BF62,IF($E$81=1,$L$81-BF99,10000000))*BF68","v":0},{"$f":"MIN(BG79,IF(BG68*BF68*BE68=0,SUM($M$62:BF62),SUM($M$62:BG62))*$D$87-BG99,BG62,IF($E$81=1,$L$81-BG99,10000000))*BG68","v":0},{"$f":"MIN(BH79,IF(BH68*BG68*BF68=0,SUM($M$62:BG62),SUM($M$62:BH62))*$D$87-BH99,BH62,IF($E$81=1,$L$81-BH99,10000000))*BH68","v":0},{"$f":"MIN(BI79,IF(BI68*BH68*BG68=0,SUM($M$62:BH62),SUM($M$62:BI62))*$D$87-BI99,BI62,IF($E$81=1,$L$81-BI99,10000000))*BI68","v":0},{"$f":"MIN(BJ79,IF(BJ68*BI68*BH68=0,SUM($M$62:BI62),SUM($M$62:BJ62))*$D$87-BJ99,BJ62,IF($E$81=1,$L$81-BJ99,10000000))*BJ68","v":0},{"$f":"MIN(BK79,IF(BK68*BJ68*BI68=0,SUM($M$62:BJ62),SUM($M$62:BK62))*$D$87-BK99,BK62,IF($E$81=1,$L$81-BK99,10000000))*BK68","v":0},{"$f":"MIN(BL79,IF(BL68*BK68*BJ68=0,SUM($M$62:BK62),SUM($M$62:BL62))*$D$87-BL99,BL62,IF($E$81=1,$L$81-BL99,10000000))*BL68","v":0},{"$f":"MIN(BM79,IF(BM68*BL68*BK68=0,SUM($M$62:BL62),SUM($M$62:BM62))*$D$87-BM99,BM62,IF($E$81=1,$L$81-BM99,10000000))*BM68","v":0},{"$f":"MIN(BN79,IF(BN68*BM68*BL68=0,SUM($M$62:BM62),SUM($M$62:BN62))*$D$87-BN99,BN62,IF($E$81=1,$L$81-BN99,10000000))*BN68","v":0},{"$f":"MIN(BO79,IF(BO68*BN68*BM68=0,SUM($M$62:BN62),SUM($M$62:BO62))*$D$87-BO99,BO62,IF($E$81=1,$L$81-BO99,10000000))*BO68","v":0},{"$f":"MIN(BP79,IF(BP68*BO68*BN68=0,SUM($M$62:BO62),SUM($M$62:BP62))*$D$87-BP99,BP62,IF($E$81=1,$L$81-BP99,10000000))*BP68","v":0},{"$f":"MIN(BQ79,IF(BQ68*BP68*BO68=0,SUM($M$62:BP62),SUM($M$62:BQ62))*$D$87-BQ99,BQ62,IF($E$81=1,$L$81-BQ99,10000000))*BQ68","v":0},{"$f":"MIN(BR79,IF(BR68*BQ68*BP68=0,SUM($M$62:BQ62),SUM($M$62:BR62))*$D$87-BR99,BR62,IF($E$81=1,$L$81-BR99,10000000))*BR68","v":0},{"$f":"MIN(BS79,IF(BS68*BR68*BQ68=0,SUM($M$62:BR62),SUM($M$62:BS62))*$D$87-BS99,BS62,IF($E$81=1,$L$81-BS99,10000000))*BS68","v":0},{"$f":"MIN(BT79,IF(BT68*BS68*BR68=0,SUM($M$62:BS62),SUM($M$62:BT62))*$D$87-BT99,BT62,IF($E$81=1,$L$81-BT99,10000000))*BT68","v":0},{"$f":"MIN(BU79,IF(BU68*BT68*BS68=0,SUM($M$62:BT62),SUM($M$62:BU62))*$D$87-BU99,BU62,IF($E$81=1,$L$81-BU99,10000000))*BU68","v":0},{"$f":"MIN(BV79,IF(BV68*BU68*BT68=0,SUM($M$62:BU62),SUM($M$62:BV62))*$D$87-BV99,BV62,IF($E$81=1,$L$81-BV99,10000000))*BV68","v":0},{"$f":"MIN(BW79,IF(BW68*BV68*BU68=0,SUM($M$62:BV62),SUM($M$62:BW62))*$D$87-BW99,BW62,IF($E$81=1,$L$81-BW99,10000000))*BW68","v":0},{"$f":"MIN(BX79,IF(BX68*BW68*BV68=0,SUM($M$62:BW62),SUM($M$62:BX62))*$D$87-BX99,BX62,IF($E$81=1,$L$81-BX99,10000000))*BX68","v":0},{"$f":"MIN(BY79,IF(BY68*BX68*BW68=0,SUM($M$62:BX62),SUM($M$62:BY62))*$D$87-BY99,BY62,IF($E$81=1,$L$81-BY99,10000000))*BY68","v":0},{"$f":"MIN(BZ79,IF(BZ68*BY68*BX68=0,SUM($M$62:BY62),SUM($M$62:BZ62))*$D$87-BZ99,BZ62,IF($E$81=1,$L$81-BZ99,10000000))*BZ68","v":0},{"$f":"MIN(CA79,IF(CA68*BZ68*BY68=0,SUM($M$62:BZ62),SUM($M$62:CA62))*$D$87-CA99,CA62,IF($E$81=1,$L$81-CA99,10000000))*CA68","v":0},{"$f":"MIN(CB79,IF(CB68*CA68*BZ68=0,SUM($M$62:CA62),SUM($M$62:CB62))*$D$87-CB99,CB62,IF($E$81=1,$L$81-CB99,10000000))*CB68","v":0},{"$f":"MIN(CC79,IF(CC68*CB68*CA68=0,SUM($M$62:CB62),SUM($M$62:CC62))*$D$87-CC99,CC62,IF($E$81=1,$L$81-CC99,10000000))*CC68","v":0},{"$f":"MIN(CD79,IF(CD68*CC68*CB68=0,SUM($M$62:CC62),SUM($M$62:CD62))*$D$87-CD99,CD62,IF($E$81=1,$L$81-CD99,10000000))*CD68","v":0},{"$f":"MIN(CE79,IF(CE68*CD68*CC68=0,SUM($M$62:CD62),SUM($M$62:CE62))*$D$87-CE99,CE62,IF($E$81=1,$L$81-CE99,10000000))*CE68","v":0},{"$f":"MIN(CF79,IF(CF68*CE68*CD68=0,SUM($M$62:CE62),SUM($M$62:CF62))*$D$87-CF99,CF62,IF($E$81=1,$L$81-CF99,10000000))*CF68","v":0},{"$f":"MIN(CG79,IF(CG68*CF68*CE68=0,SUM($M$62:CF62),SUM($M$62:CG62))*$D$87-CG99,CG62,IF($E$81=1,$L$81-CG99,10000000))*CG68","v":0},{"$f":"MIN(CH79,IF(CH68*CG68*CF68=0,SUM($M$62:CG62),SUM($M$62:CH62))*$D$87-CH99,CH62,IF($E$81=1,$L$81-CH99,10000000))*CH68","v":0},{"$f":"MIN(CI79,IF(CI68*CH68*CG68=0,SUM($M$62:CH62),SUM($M$62:CI62))*$D$87-CI99,CI62,IF($E$81=1,$L$81-CI99,10000000))*CI68","v":0},{"$f":"MIN(CJ79,IF(CJ68*CI68*CH68=0,SUM($M$62:CI62),SUM($M$62:CJ62))*$D$87-CJ99,CJ62,IF($E$81=1,$L$81-CJ99,10000000))*CJ68","v":0},{"$f":"MIN(CK79,IF(CK68*CJ68*CI68=0,SUM($M$62:CJ62),SUM($M$62:CK62))*$D$87-CK99,CK62,IF($E$81=1,$L$81-CK99,10000000))*CK68","v":0},{"$f":"MIN(CL79,IF(CL68*CK68*CJ68=0,SUM($M$62:CK62),SUM($M$62:CL62))*$D$87-CL99,CL62,IF($E$81=1,$L$81-CL99,10000000))*CL68","v":0},{"$f":"MIN(CM79,IF(CM68*CL68*CK68=0,SUM($M$62:CL62),SUM($M$62:CM62))*$D$87-CM99,CM62,IF($E$81=1,$L$81-CM99,10000000))*CM68","v":0},{"$f":"MIN(CN79,IF(CN68*CM68*CL68=0,SUM($M$62:CM62),SUM($M$62:CN62))*$D$87-CN99,CN62,IF($E$81=1,$L$81-CN99,10000000))*CN68","v":0},{"$f":"MIN(CO79,IF(CO68*CN68*CM68=0,SUM($M$62:CN62),SUM($M$62:CO62))*$D$87-CO99,CO62,IF($E$81=1,$L$81-CO99,10000000))*CO68","v":0},{"$f":"MIN(CP79,IF(CP68*CO68*CN68=0,SUM($M$62:CO62),SUM($M$62:CP62))*$D$87-CP99,CP62,IF($E$81=1,$L$81-CP99,10000000))*CP68","v":0},{"$f":"MIN(CQ79,IF(CQ68*CP68*CO68=0,SUM($M$62:CP62),SUM($M$62:CQ62))*$D$87-CQ99,CQ62,IF($E$81=1,$L$81-CQ99,10000000))*CQ68","v":0},{"$f":"MIN(CR79,IF(CR68*CQ68*CP68=0,SUM($M$62:CQ62),SUM($M$62:CR62))*$D$87-CR99,CR62,IF($E$81=1,$L$81-CR99,10000000))*CR68","v":0},{"$f":"MIN(CS79,IF(CS68*CR68*CQ68=0,SUM($M$62:CR62),SUM($M$62:CS62))*$D$87-CS99,CS62,IF($E$81=1,$L$81-CS99,10000000))*CS68","v":0},{"$f":"MIN(CT79,IF(CT68*CS68*CR68=0,SUM($M$62:CS62),SUM($M$62:CT62))*$D$87-CT99,CT62,IF($E$81=1,$L$81-CT99,10000000))*CT68","v":0},{"$f":"MIN(CU79,IF(CU68*CT68*CS68=0,SUM($M$62:CT62),SUM($M$62:CU62))*$D$87-CU99,CU62,IF($E$81=1,$L$81-CU99,10000000))*CU68","v":0},{"$f":"MIN(CV79,IF(CV68*CU68*CT68=0,SUM($M$62:CU62),SUM($M$62:CV62))*$D$87-CV99,CV62,IF($E$81=1,$L$81-CV99,10000000))*CV68","v":0},{"$f":"MIN(CW79,IF(CW68*CV68*CU68=0,SUM($M$62:CV62),SUM($M$62:CW62))*$D$87-CW99,CW62,IF($E$81=1,$L$81-CW99,10000000))*CW68","v":0},{"$f":"MIN(CX79,IF(CX68*CW68*CV68=0,SUM($M$62:CW62),SUM($M$62:CX62))*$D$87-CX99,CX62,IF($E$81=1,$L$81-CX99,10000000))*CX68","v":0},{"$f":"MIN(CY79,IF(CY68*CX68*CW68=0,SUM($M$62:CX62),SUM($M$62:CY62))*$D$87-CY99,CY62,IF($E$81=1,$L$81-CY99,10000000))*CY68","v":0},{"$f":"MIN(CZ79,IF(CZ68*CY68*CX68=0,SUM($M$62:CY62),SUM($M$62:CZ62))*$D$87-CZ99,CZ62,IF($E$81=1,$L$81-CZ99,10000000))*CZ68","v":0},{"$f":"MIN(DA79,IF(DA68*CZ68*CY68=0,SUM($M$62:CZ62),SUM($M$62:DA62))*$D$87-DA99,DA62,IF($E$81=1,$L$81-DA99,10000000))*DA68","v":0},{"$f":"MIN(DB79,IF(DB68*DA68*CZ68=0,SUM($M$62:DA62),SUM($M$62:DB62))*$D$87-DB99,DB62,IF($E$81=1,$L$81-DB99,10000000))*DB68","v":0},{"$f":"MIN(DC79,IF(DC68*DB68*DA68=0,SUM($M$62:DB62),SUM($M$62:DC62))*$D$87-DC99,DC62,IF($E$81=1,$L$81-DC99,10000000))*DC68","v":0},{"$f":"MIN(DD79,IF(DD68*DC68*DB68=0,SUM($M$62:DC62),SUM($M$62:DD62))*$D$87-DD99,DD62,IF($E$81=1,$L$81-DD99,10000000))*DD68","v":0},{"$f":"MIN(DE79,IF(DE68*DD68*DC68=0,SUM($M$62:DD62),SUM($M$62:DE62))*$D$87-DE99,DE62,IF($E$81=1,$L$81-DE99,10000000))*DE68","v":0},{"$f":"MIN(DF79,IF(DF68*DE68*DD68=0,SUM($M$62:DE62),SUM($M$62:DF62))*$D$87-DF99,DF62,IF($E$81=1,$L$81-DF99,10000000))*DF68","v":0},{"$f":"MIN(DG79,IF(DG68*DF68*DE68=0,SUM($M$62:DF62),SUM($M$62:DG62))*$D$87-DG99,DG62,IF($E$81=1,$L$81-DG99,10000000))*DG68","v":0},{"$f":"MIN(DH79,IF(DH68*DG68*DF68=0,SUM($M$62:DG62),SUM($M$62:DH62))*$D$87-DH99,DH62,IF($E$81=1,$L$81-DH99,10000000))*DH68","v":0},{"$f":"MIN(DI79,IF(DI68*DH68*DG68=0,SUM($M$62:DH62),SUM($M$62:DI62))*$D$87-DI99,DI62,IF($E$81=1,$L$81-DI99,10000000))*DI68","v":0},{"$f":"MIN(DJ79,IF(DJ68*DI68*DH68=0,SUM($M$62:DI62),SUM($M$62:DJ62))*$D$87-DJ99,DJ62,IF($E$81=1,$L$81-DJ99,10000000))*DJ68","v":0},{"$f":"MIN(DK79,IF(DK68*DJ68*DI68=0,SUM($M$62:DJ62),SUM($M$62:DK62))*$D$87-DK99,DK62,IF($E$81=1,$L$81-DK99,10000000))*DK68","v":0},{"$f":"MIN(DL79,IF(DL68*DK68*DJ68=0,SUM($M$62:DK62),SUM($M$62:DL62))*$D$87-DL99,DL62,IF($E$81=1,$L$81-DL99,10000000))*DL68","v":0},{"$f":"MIN(DM79,IF(DM68*DL68*DK68=0,SUM($M$62:DL62),SUM($M$62:DM62))*$D$87-DM99,DM62,IF($E$81=1,$L$81-DM99,10000000))*DM68","v":0},{"$f":"MIN(DN79,IF(DN68*DM68*DL68=0,SUM($M$62:DM62),SUM($M$62:DN62))*$D$87-DN99,DN62,IF($E$81=1,$L$81-DN99,10000000))*DN68","v":0},{"$f":"MIN(DO79,IF(DO68*DN68*DM68=0,SUM($M$62:DN62),SUM($M$62:DO62))*$D$87-DO99,DO62,IF($E$81=1,$L$81-DO99,10000000))*DO68","v":0},{"$f":"MIN(DP79,IF(DP68*DO68*DN68=0,SUM($M$62:DO62),SUM($M$62:DP62))*$D$87-DP99,DP62,IF($E$81=1,$L$81-DP99,10000000))*DP68","v":0},{"$f":"MIN(DQ79,IF(DQ68*DP68*DO68=0,SUM($M$62:DP62),SUM($M$62:DQ62))*$D$87-DQ99,DQ62,IF($E$81=1,$L$81-DQ99,10000000))*DQ68","v":0},{"$f":"MIN(DR79,IF(DR68*DQ68*DP68=0,SUM($M$62:DQ62),SUM($M$62:DR62))*$D$87-DR99,DR62,IF($E$81=1,$L$81-DR99,10000000))*DR68","v":0},{"$f":"MIN(DS79,IF(DS68*DR68*DQ68=0,SUM($M$62:DR62),SUM($M$62:DS62))*$D$87-DS99,DS62,IF($E$81=1,$L$81-DS99,10000000))*DS68","v":0},{"$f":"MIN(DT79,IF(DT68*DS68*DR68=0,SUM($M$62:DS62),SUM($M$62:DT62))*$D$87-DT99,DT62,IF($E$81=1,$L$81-DT99,10000000))*DT68","v":0},{"$f":"MIN(DU79,IF(DU68*DT68*DS68=0,SUM($M$62:DT62),SUM($M$62:DU62))*$D$87-DU99,DU62,IF($E$81=1,$L$81-DU99,10000000))*DU68","v":0},{"$f":"MIN(DV79,IF(DV68*DU68*DT68=0,SUM($M$62:DU62),SUM($M$62:DV62))*$D$87-DV99,DV62,IF($E$81=1,$L$81-DV99,10000000))*DV68","v":0},{"$f":"MIN(DW79,IF(DW68*DV68*DU68=0,SUM($M$62:DV62),SUM($M$62:DW62))*$D$87-DW99,DW62,IF($E$81=1,$L$81-DW99,10000000))*DW68","v":0},{"$f":"MIN(DX79,IF(DX68*DW68*DV68=0,SUM($M$62:DW62),SUM($M$62:DX62))*$D$87-DX99,DX62,IF($E$81=1,$L$81-DX99,10000000))*DX68","v":0},{"$f":"MIN(DY79,IF(DY68*DX68*DW68=0,SUM($M$62:DX62),SUM($M$62:DY62))*$D$87-DY99,DY62,IF($E$81=1,$L$81-DY99,10000000))*DY68","v":0},{"$f":"MIN(DZ79,IF(DZ68*DY68*DX68=0,SUM($M$62:DY62),SUM($M$62:DZ62))*$D$87-DZ99,DZ62,IF($E$81=1,$L$81-DZ99,10000000))*DZ68","v":0},{"$f":"MIN(EA79,IF(EA68*DZ68*DY68=0,SUM($M$62:DZ62),SUM($M$62:EA62))*$D$87-EA99,EA62,IF($E$81=1,$L$81-EA99,10000000))*EA68","v":0},{"$f":"MIN(EB79,IF(EB68*EA68*DZ68=0,SUM($M$62:EA62),SUM($M$62:EB62))*$D$87-EB99,EB62,IF($E$81=1,$L$81-EB99,10000000))*EB68","v":0},{"$f":"MIN(EC79,IF(EC68*EB68*EA68=0,SUM($M$62:EB62),SUM($M$62:EC62))*$D$87-EC99,EC62,IF($E$81=1,$L$81-EC99,10000000))*EC68","v":0},{"$f":"MIN(ED79,IF(ED68*EC68*EB68=0,SUM($M$62:EC62),SUM($M$62:ED62))*$D$87-ED99,ED62,IF($E$81=1,$L$81-ED99,10000000))*ED68","v":0},{"$f":"MIN(EE79,IF(EE68*ED68*EC68=0,SUM($M$62:ED62),SUM($M$62:EE62))*$D$87-EE99,EE62,IF($E$81=1,$L$81-EE99,10000000))*EE68","v":0},{"$f":"MIN(EF79,IF(EF68*EE68*ED68=0,SUM($M$62:EE62),SUM($M$62:EF62))*$D$87-EF99,EF62,IF($E$81=1,$L$81-EF99,10000000))*EF68","v":0},{"$f":"MIN(EG79,IF(EG68*EF68*EE68=0,SUM($M$62:EF62),SUM($M$62:EG62))*$D$87-EG99,EG62,IF($E$81=1,$L$81-EG99,10000000))*EG68","v":0},{"$f":"MIN(EH79,IF(EH68*EG68*EF68=0,SUM($M$62:EG62),SUM($M$62:EH62))*$D$87-EH99,EH62,IF($E$81=1,$L$81-EH99,10000000))*EH68","v":0},{"$f":"MIN(EI79,IF(EI68*EH68*EG68=0,SUM($M$62:EH62),SUM($M$62:EI62))*$D$87-EI99,EI62,IF($E$81=1,$L$81-EI99,10000000))*EI68","v":0},{"$f":"MIN(EJ79,IF(EJ68*EI68*EH68=0,SUM($M$62:EI62),SUM($M$62:EJ62))*$D$87-EJ99,EJ62,IF($E$81=1,$L$81-EJ99,10000000))*EJ68","v":0},{"$f":"MIN(EK79,IF(EK68*EJ68*EI68=0,SUM($M$62:EJ62),SUM($M$62:EK62))*$D$87-EK99,EK62,IF($E$81=1,$L$81-EK99,10000000))*EK68","v":0},{"$f":"MIN(EL79,IF(EL68*EK68*EJ68=0,SUM($M$62:EK62),SUM($M$62:EL62))*$D$87-EL99,EL62,IF($E$81=1,$L$81-EL99,10000000))*EL68","v":0},{"$f":"MIN(EM79,IF(EM68*EL68*EK68=0,SUM($M$62:EL62),SUM($M$62:EM62))*$D$87-EM99,EM62,IF($E$81=1,$L$81-EM99,10000000))*EM68","v":0},{"$f":"MIN(EN79,IF(EN68*EM68*EL68=0,SUM($M$62:EM62),SUM($M$62:EN62))*$D$87-EN99,EN62,IF($E$81=1,$L$81-EN99,10000000))*EN68","v":0},{"$f":"MIN(EO79,IF(EO68*EN68*EM68=0,SUM($M$62:EN62),SUM($M$62:EO62))*$D$87-EO99,EO62,IF($E$81=1,$L$81-EO99,10000000))*EO68","v":0},{"$f":"MIN(EP79,IF(EP68*EO68*EN68=0,SUM($M$62:EO62),SUM($M$62:EP62))*$D$87-EP99,EP62,IF($E$81=1,$L$81-EP99,10000000))*EP68","v":0},{"$f":"MIN(EQ79,IF(EQ68*EP68*EO68=0,SUM($M$62:EP62),SUM($M$62:EQ62))*$D$87-EQ99,EQ62,IF($E$81=1,$L$81-EQ99,10000000))*EQ68","v":0},{"$f":"MIN(ER79,IF(ER68*EQ68*EP68=0,SUM($M$62:EQ62),SUM($M$62:ER62))*$D$87-ER99,ER62,IF($E$81=1,$L$81-ER99,10000000))*ER68","v":0},{"$f":"MIN(ES79,IF(ES68*ER68*EQ68=0,SUM($M$62:ER62),SUM($M$62:ES62))*$D$87-ES99,ES62,IF($E$81=1,$L$81-ES99,10000000))*ES68","v":0},{"$f":"MIN(ET79,IF(ET68*ES68*ER68=0,SUM($M$62:ES62),SUM($M$62:ET62))*$D$87-ET99,ET62,IF($E$81=1,$L$81-ET99,10000000))*ET68","v":0},{"$f":"MIN(EU79,IF(EU68*ET68*ES68=0,SUM($M$62:ET62),SUM($M$62:EU62))*$D$87-EU99,EU62,IF($E$81=1,$L$81-EU99,10000000))*EU68","v":0},{"$f":"MIN(EV79,IF(EV68*EU68*ET68=0,SUM($M$62:EU62),SUM($M$62:EV62))*$D$87-EV99,EV62,IF($E$81=1,$L$81-EV99,10000000))*EV68","v":0},{"$f":"MIN(EW79,IF(EW68*EV68*EU68=0,SUM($M$62:EV62),SUM($M$62:EW62))*$D$87-EW99,EW62,IF($E$81=1,$L$81-EW99,10000000))*EW68","v":0},{"$f":"MIN(EX79,IF(EX68*EW68*EV68=0,SUM($M$62:EW62),SUM($M$62:EX62))*$D$87-EX99,EX62,IF($E$81=1,$L$81-EX99,10000000))*EX68","v":0},{"$f":"MIN(EY79,IF(EY68*EX68*EW68=0,SUM($M$62:EX62),SUM($M$62:EY62))*$D$87-EY99,EY62,IF($E$81=1,$L$81-EY99,10000000))*EY68","v":0},{"$f":"MIN(EZ79,IF(EZ68*EY68*EX68=0,SUM($M$62:EY62),SUM($M$62:EZ62))*$D$87-EZ99,EZ62,IF($E$81=1,$L$81-EZ99,10000000))*EZ68","v":0},{"$f":"MIN(FA79,IF(FA68*EZ68*EY68=0,SUM($M$62:EZ62),SUM($M$62:FA62))*$D$87-FA99,FA62,IF($E$81=1,$L$81-FA99,10000000))*FA68","v":0},{"$f":"MIN(FB79,IF(FB68*FA68*EZ68=0,SUM($M$62:FA62),SUM($M$62:FB62))*$D$87-FB99,FB62,IF($E$81=1,$L$81-FB99,10000000))*FB68","v":0},{"$f":"MIN(FC79,IF(FC68*FB68*FA68=0,SUM($M$62:FB62),SUM($M$62:FC62))*$D$87-FC99,FC62,IF($E$81=1,$L$81-FC99,10000000))*FC68","v":0},{"$f":"MIN(FD79,IF(FD68*FC68*FB68=0,SUM($M$62:FC62),SUM($M$62:FD62))*$D$87-FD99,FD62,IF($E$81=1,$L$81-FD99,10000000))*FD68","v":0},{"$f":"MIN(FE79,IF(FE68*FD68*FC68=0,SUM($M$62:FD62),SUM($M$62:FE62))*$D$87-FE99,FE62,IF($E$81=1,$L$81-FE99,10000000))*FE68","v":0},{"$f":"MIN(FF79,IF(FF68*FE68*FD68=0,SUM($M$62:FE62),SUM($M$62:FF62))*$D$87-FF99,FF62,IF($E$81=1,$L$81-FF99,10000000))*FF68","v":0}]
[null,"Утвержденный лимит",null,{"$f":"Dashboard!E83","v":"Нет"},{"$f":"Dashboard!F83","v":2},null,null,"тыс. руб.",null,null,null,{"$f":"'Inputs C'!X31","v":0}]
[]
[]
[]
[null,"РАСЧЕТ ДОЛИ КРЕДИТНЫХ СРЕДСТВ"]
[]
[null,"Целевая доля кредита в общем объеме внешнего финансирования",null,{"$f":"'Inputs C'!$X$11","v":0.7},null,null,null,"%"]
[]
[null,"Совокупная потребность во внешнем финансировании",null,{"$f":"$L$62","v":725494.73787785729},null,null,null,"тыс. руб."]
[null,"в т.ч. заемные средства",null,{"$f":"IF(Dashboard!$F$83=1,'Inputs C'!$X$31,D89*($D$87))","v":507846.31651450007},null,null,null,"тыс. руб."]
[null,"в т.ч. собственные средства",null,{"$f":"D89-D90","v":217648.42136335722},null,null,null,"тыс. руб."]
[]
[null,"Целевой объем заемных средств",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"IF(M68=0,0,SUM($M$62:M62))*$D$87","v":0},{"$f":"IF(N68=0,0,SUM($M$62:N62))*$D$87","v":0},{"$f":"IF(O68=0,0,SUM($M$62:O62))*$D$87","v":0},{"$f":"IF(P68=0,0,SUM($M$62:P62))*$D$87","v":0},{"$f":"IF(Q68=0,0,SUM($M$62:Q62))*$D$87","v":0},{"$f":"IF(R68=0,0,SUM($M$62:R62))*$D$87","v":78834.20636727137},{"$f":"IF(S68=0,0,SUM($M$62:S62))*$D$87","v":157288.3578990926},{"$f":"IF(T68=0,0,SUM($M$62:T62))*$D$87","v":185372.68940496308},{"$f":"IF(U68=0,0,SUM($M$62:U62))*$D$87","v":222232.90270742303},{"$f":"IF(V68=0,0,SUM($M$62:V62))*$D$87","v":313116.42619568441},{"$f":"IF(W68=0,0,SUM($M$62:W62))*$D$87","v":447813.1952541233},{"$f":"IF(X68=0,0,SUM($M$62:X62))*$D$87","v":507846.31651450007},{"$f":"IF(Y68=0,0,SUM($M$62:Y62))*$D$87","v":0},{"$f":"IF(Z68=0,0,SUM($M$62:Z62))*$D$87","v":0},{"$f":"IF(AA68=0,0,SUM($M$62:AA62))*$D$87","v":0},{"$f":"IF(AB68=0,0,SUM($M$62:AB62))*$D$87","v":0},{"$f":"IF(AC68=0,0,SUM($M$62:AC62))*$D$87","v":0},{"$f":"IF(AD68=0,0,SUM($M$62:AD62))*$D$87","v":0},{"$f":"IF(AE68=0,0,SUM($M$62:AE62))*$D$87","v":0},{"$f":"IF(AF68=0,0,SUM($M$62:AF62))*$D$87","v":0},{"$f":"IF(AG68=0,0,SUM($M$62:AG62))*$D$87","v":0},{"$f":"IF(AH68=0,0,SUM($M$62:AH62))*$D$87","v":0},{"$f":"IF(AI68=0,0,SUM($M$62:AI62))*$D$87","v":0},{"$f":"IF(AJ68=0,0,SUM($M$62:AJ62))*$D$87","v":0},{"$f":"IF(AK68=0,0,SUM($M$62:AK62))*$D$87","v":0},{"$f":"IF(AL68=0,0,SUM($M$62:AL62))*$D$87","v":0},{"$f":"IF(AM68=0,0,SUM($M$62:AM62))*$D$87","v":0},{"$f":"IF(AN68=0,0,SUM($M$62:AN62))*$D$87","v":0},{"$f":"IF(AO68=0,0,SUM($M$62:AO62))*$D$87","v":0},{"$f":"IF(AP68=0,0,SUM($M$62:AP62))*$D$87","v":0},{"$f":"IF(AQ68=0,0,SUM($M$62:AQ62))*$D$87","v":0},{"$f":"IF(AR68=0,0,SUM($M$62:AR62))*$D$87","v":0},{"$f":"IF(AS68=0,0,SUM($M$62:AS62))*$D$87","v":0},{"$f":"IF(AT68=0,0,SUM($M$62:AT62))*$D$87","v":0},{"$f":"IF(AU68=0,0,SUM($M$62:AU62))*$D$87","v":0},{"$f":"IF(AV68=0,0,SUM($M$62:AV62))*$D$87","v":0},{"$f":"IF(AW68=0,0,SUM($M$62:AW62))*$D$87","v":0},{"$f":"IF(AX68=0,0,SUM($M$62:AX62))*$D$87","v":0},{"$f":"IF(AY68=0,0,SUM($M$62:AY62))*$D$87","v":0},{"$f":"IF(AZ68=0,0,SUM($M$62:AZ62))*$D$87","v":0},{"$f":"IF(BA68=0,0,SUM($M$62:BA62))*$D$87","v":0},{"$f":"IF(BB68=0,0,SUM($M$62:BB62))*$D$87","v":0},{"$f":"IF(BC68=0,0,SUM($M$62:BC62))*$D$87","v":0},{"$f":"IF(BD68=0,0,SUM($M$62:BD62))*$D$87","v":0},{"$f":"IF(BE68=0,0,SUM($M$62:BE62))*$D$87","v":0},{"$f":"IF(BF68=0,0,SUM($M$62:BF62))*$D$87","v":0},{"$f":"IF(BG68=0,0,SUM($M$62:BG62))*$D$87","v":0},{"$f":"IF(BH68=0,0,SUM($M$62:BH62))*$D$87","v":0},{"$f":"IF(BI68=0,0,SUM($M$62:BI62))*$D$87","v":0},{"$f":"IF(BJ68=0,0,SUM($M$62:BJ62))*$D$87","v":0},{"$f":"IF(BK68=0,0,SUM($M$62:BK62))*$D$87","v":0},{"$f":"IF(BL68=0,0,SUM($M$62:BL62))*$D$87","v":0},{"$f":"IF(BM68=0,0,SUM($M$62:BM62))*$D$87","v":0},{"$f":"IF(BN68=0,0,SUM($M$62:BN62))*$D$87","v":0},{"$f":"IF(BO68=0,0,SUM($M$62:BO62))*$D$87","v":0},{"$f":"IF(BP68=0,0,SUM($M$62:BP62))*$D$87","v":0},{"$f":"IF(BQ68=0,0,SUM($M$62:BQ62))*$D$87","v":0},{"$f":"IF(BR68=0,0,SUM($M$62:BR62))*$D$87","v":0},{"$f":"IF(BS68=0,0,SUM($M$62:BS62))*$D$87","v":0},{"$f":"IF(BT68=0,0,SUM($M$62:BT62))*$D$87","v":0},{"$f":"IF(BU68=0,0,SUM($M$62:BU62))*$D$87","v":0},{"$f":"IF(BV68=0,0,SUM($M$62:BV62))*$D$87","v":0},{"$f":"IF(BW68=0,0,SUM($M$62:BW62))*$D$87","v":0},{"$f":"IF(BX68=0,0,SUM($M$62:BX62))*$D$87","v":0},{"$f":"IF(BY68=0,0,SUM($M$62:BY62))*$D$87","v":0},{"$f":"IF(BZ68=0,0,SUM($M$62:BZ62))*$D$87","v":0},{"$f":"IF(CA68=0,0,SUM($M$62:CA62))*$D$87","v":0},{"$f":"IF(CB68=0,0,SUM($M$62:CB62))*$D$87","v":0},{"$f":"IF(CC68=0,0,SUM($M$62:CC62))*$D$87","v":0},{"$f":"IF(CD68=0,0,SUM($M$62:CD62))*$D$87","v":0},{"$f":"IF(CE68=0,0,SUM($M$62:CE62))*$D$87","v":0},{"$f":"IF(CF68=0,0,SUM($M$62:CF62))*$D$87","v":0},{"$f":"IF(CG68=0,0,SUM($M$62:CG62))*$D$87","v":0},{"$f":"IF(CH68=0,0,SUM($M$62:CH62))*$D$87","v":0},{"$f":"IF(CI68=0,0,SUM($M$62:CI62))*$D$87","v":0},{"$f":"IF(CJ68=0,0,SUM($M$62:CJ62))*$D$87","v":0},{"$f":"IF(CK68=0,0,SUM($M$62:CK62))*$D$87","v":0},{"$f":"IF(CL68=0,0,SUM($M$62:CL62))*$D$87","v":0},{"$f":"IF(CM68=0,0,SUM($M$62:CM62))*$D$87","v":0},{"$f":"IF(CN68=0,0,SUM($M$62:CN62))*$D$87","v":0},{"$f":"IF(CO68=0,0,SUM($M$62:CO62))*$D$87","v":0},{"$f":"IF(CP68=0,0,SUM($M$62:CP62))*$D$87","v":0},{"$f":"IF(CQ68=0,0,SUM($M$62:CQ62))*$D$87","v":0},{"$f":"IF(CR68=0,0,SUM($M$62:CR62))*$D$87","v":0},{"$f":"IF(CS68=0,0,SUM($M$62:CS62))*$D$87","v":0},{"$f":"IF(CT68=0,0,SUM($M$62:CT62))*$D$87","v":0},{"$f":"IF(CU68=0,0,SUM($M$62:CU62))*$D$87","v":0},{"$f":"IF(CV68=0,0,SUM($M$62:CV62))*$D$87","v":0},{"$f":"IF(CW68=0,0,SUM($M$62:CW62))*$D$87","v":0},{"$f":"IF(CX68=0,0,SUM($M$62:CX62))*$D$87","v":0},{"$f":"IF(CY68=0,0,SUM($M$62:CY62))*$D$87","v":0},{"$f":"IF(CZ68=0,0,SUM($M$62:CZ62))*$D$87","v":0},{"$f":"IF(DA68=0,0,SUM($M$62:DA62))*$D$87","v":0},{"$f":"IF(DB68=0,0,SUM($M$62:DB62))*$D$87","v":0},{"$f":"IF(DC68=0,0,SUM($M$62:DC62))*$D$87","v":0},{"$f":"IF(DD68=0,0,SUM($M$62:DD62))*$D$87","v":0},{"$f":"IF(DE68=0,0,SUM($M$62:DE62))*$D$87","v":0},{"$f":"IF(DF68=0,0,SUM($M$62:DF62))*$D$87","v":0},{"$f":"IF(DG68=0,0,SUM($M$62:DG62))*$D$87","v":0},{"$f":"IF(DH68=0,0,SUM($M$62:DH62))*$D$87","v":0},{"$f":"IF(DI68=0,0,SUM($M$62:DI62))*$D$87","v":0},{"$f":"IF(DJ68=0,0,SUM($M$62:DJ62))*$D$87","v":0},{"$f":"IF(DK68=0,0,SUM($M$62:DK62))*$D$87","v":0},{"$f":"IF(DL68=0,0,SUM($M$62:DL62))*$D$87","v":0},{"$f":"IF(DM68=0,0,SUM($M$62:DM62))*$D$87","v":0},{"$f":"IF(DN68=0,0,SUM($M$62:DN62))*$D$87","v":0},{"$f":"IF(DO68=0,0,SUM($M$62:DO62))*$D$87","v":0},{"$f":"IF(DP68=0,0,SUM($M$62:DP62))*$D$87","v":0},{"$f":"IF(DQ68=0,0,SUM($M$62:DQ62))*$D$87","v":0},{"$f":"IF(DR68=0,0,SUM($M$62:DR62))*$D$87","v":0},{"$f":"IF(DS68=0,0,SUM($M$62:DS62))*$D$87","v":0},{"$f":"IF(DT68=0,0,SUM($M$62:DT62))*$D$87","v":0},{"$f":"IF(DU68=0,0,SUM($M$62:DU62))*$D$87","v":0},{"$f":"IF(DV68=0,0,SUM($M$62:DV62))*$D$87","v":0},{"$f":"IF(DW68=0,0,SUM($M$62:DW62))*$D$87","v":0},{"$f":"IF(DX68=0,0,SUM($M$62:DX62))*$D$87","v":0},{"$f":"IF(DY68=0,0,SUM($M$62:DY62))*$D$87","v":0},{"$f":"IF(DZ68=0,0,SUM($M$62:DZ62))*$D$87","v":0},{"$f":"IF(EA68=0,0,SUM($M$62:EA62))*$D$87","v":0},{"$f":"IF(EB68=0,0,SUM($M$62:EB62))*$D$87","v":0},{"$f":"IF(EC68=0,0,SUM($M$62:EC62))*$D$87","v":0},{"$f":"IF(ED68=0,0,SUM($M$62:ED62))*$D$87","v":0},{"$f":"IF(EE68=0,0,SUM($M$62:EE62))*$D$87","v":0},{"$f":"IF(EF68=0,0,SUM($M$62:EF62))*$D$87","v":0},{"$f":"IF(EG68=0,0,SUM($M$62:EG62))*$D$87","v":0},{"$f":"IF(EH68=0,0,SUM($M$62:EH62))*$D$87","v":0},{"$f":"IF(EI68=0,0,SUM($M$62:EI62))*$D$87","v":0},{"$f":"IF(EJ68=0,0,SUM($M$62:EJ62))*$D$87","v":0},{"$f":"IF(EK68=0,0,SUM($M$62:EK62))*$D$87","v":0},{"$f":"IF(EL68=0,0,SUM($M$62:EL62))*$D$87","v":0},{"$f":"IF(EM68=0,0,SUM($M$62:EM62))*$D$87","v":0},{"$f":"IF(EN68=0,0,SUM($M$62:EN62))*$D$87","v":0},{"$f":"IF(EO68=0,0,SUM($M$62:EO62))*$D$87","v":0},{"$f":"IF(EP68=0,0,SUM($M$62:EP62))*$D$87","v":0},{"$f":"IF(EQ68=0,0,SUM($M$62:EQ62))*$D$87","v":0},{"$f":"IF(ER68=0,0,SUM($M$62:ER62))*$D$87","v":0},{"$f":"IF(ES68=0,0,SUM($M$62:ES62))*$D$87","v":0},{"$f":"IF(ET68=0,0,SUM($M$62:ET62))*$D$87","v":0},{"$f":"IF(EU68=0,0,SUM($M$62:EU62))*$D$87","v":0},{"$f":"IF(EV68=0,0,SUM($M$62:EV62))*$D$87","v":0},{"$f":"IF(EW68=0,0,SUM($M$62:EW62))*$D$87","v":0},{"$f":"IF(EX68=0,0,SUM($M$62:EX62))*$D$87","v":0},{"$f":"IF(EY68=0,0,SUM($M$62:EY62))*$D$87","v":0},{"$f":"IF(EZ68=0,0,SUM($M$62:EZ62))*$D$87","v":0},{"$f":"IF(FA68=0,0,SUM($M$62:FA62))*$D$87","v":0},{"$f":"IF(FB68=0,0,SUM($M$62:FB62))*$D$87","v":0},{"$f":"IF(FC68=0,0,SUM($M$62:FC62))*$D$87","v":0},{"$f":"IF(FD68=0,0,SUM($M$62:FD62))*$D$87","v":0},{"$f":"IF(FE68=0,0,SUM($M$62:FE62))*$D$87","v":0},{"$f":"IF(FF68=0,0,SUM($M$62:FF62))*$D$87","v":0}]
[null,"Разница между привлеченным финансированием и целевым объемом",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M94:FF94)","v":935527.69458076474},{"$f":"(M93-M99)*M68","v":0},0,0,0,0,78834.20636727137,157288.3578990926,130054.54925994054,131001.47024894149,175675.1746145864,190928.29922971732,71745.636961214885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS93-AS99)*AS68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY93-BY99)*BY68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DE93-DE99)*DE68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK93-EK99)*EK68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Привлечение заемных средств с учетом потребности в финансировании",null,null,null,null,null,"тыс. руб.",null,null,null,634315.89779070625,{"$f":"IF('Inputs C'!$Y$20=2,MIN(M62,M94,M75)*M68,IF(N68-O68=1,MIN(M62,M94,M75)*M68-N62,MIN(M62,M94,M75)*M68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(N62,N94,N75)*N68,IF(O68-P68=1,MIN(N62,N94,N75)*N68-O62,MIN(N62,N94,N75)*N68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(O62,O94,O75)*O68,IF(P68-Q68=1,MIN(O62,O94,O75)*O68-P62,MIN(O62,O94,O75)*O68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(P62,P94,P75)*P68,IF(Q68-R68=1,MIN(P62,P94,P75)*P68-Q62,MIN(P62,P94,P75)*P68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(Q62,Q94,Q75)*Q68,IF(R68-S68=1,MIN(Q62,Q94,Q75)*Q68-R62,MIN(Q62,Q94,Q75)*Q68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(R62,R94,R75)*R68,IF(S68-T68=1,MIN(R62,R94,R75)*R68-S62,MIN(R62,R94,R75)*R68))","v":36953.076130612608},{"$f":"IF('Inputs C'!$Y$20=2,MIN(S62,S94,S75)*S68,IF(T68-U68=1,MIN(S62,S94,S75)*S68-T62,MIN(S62,S94,S75)*S68))","v":112077.35933117318},{"$f":"IF('Inputs C'!$Y$20=2,MIN(T62,T94,T75)*T68,IF(U68-V68=1,MIN(T62,T94,T75)*T68-U62,MIN(T62,T94,T75)*T68))","v":40120.473579814963},{"$f":"IF('Inputs C'!$Y$20=2,MIN(U62,U94,U75)*U68,IF(V68-W68=1,MIN(U62,U94,U75)*U68-V62,MIN(U62,U94,U75)*U68))","v":52657.447574942795},{"$f":"IF('Inputs C'!$Y$20=2,MIN(V62,V94,V75)*V68,IF(W68-X68=1,MIN(V62,V94,V75)*V68-W62,MIN(V62,V94,V75)*V68))","v":129833.6049832306},{"$f":"IF('Inputs C'!$Y$20=2,MIN(W62,W94,W75)*W68,IF(X68-Y68=1,MIN(W62,W94,W75)*W68-X62,MIN(W62,W94,W75)*W68))","v":190928.29922971732},{"$f":"IF('Inputs C'!$Y$20=2,MIN(X62,X94,X75)*X68,IF(Y68-Z68=1,MIN(X62,X94,X75)*X68-Y62,MIN(X62,X94,X75)*X68))","v":71745.636961214885},{"$f":"IF('Inputs C'!$Y$20=2,MIN(Y62,Y94,Y75)*Y68,IF(Z68-AA68=1,MIN(Y62,Y94,Y75)*Y68-Z62,MIN(Y62,Y94,Y75)*Y68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(Z62,Z94,Z75)*Z68,IF(AA68-AB68=1,MIN(Z62,Z94,Z75)*Z68-AA62,MIN(Z62,Z94,Z75)*Z68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AA62,AA94,AA75)*AA68,IF(AB68-AC68=1,MIN(AA62,AA94,AA75)*AA68-AB62,MIN(AA62,AA94,AA75)*AA68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AB62,AB94,AB75)*AB68,IF(AC68-AD68=1,MIN(AB62,AB94,AB75)*AB68-AC62,MIN(AB62,AB94,AB75)*AB68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AC62,AC94,AC75)*AC68,IF(AD68-AE68=1,MIN(AC62,AC94,AC75)*AC68-AD62,MIN(AC62,AC94,AC75)*AC68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AD62,AD94,AD75)*AD68,IF(AE68-AF68=1,MIN(AD62,AD94,AD75)*AD68-AE62,MIN(AD62,AD94,AD75)*AD68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AE62,AE94,AE75)*AE68,IF(AF68-AG68=1,MIN(AE62,AE94,AE75)*AE68-AF62,MIN(AE62,AE94,AE75)*AE68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AF62,AF94,AF75)*AF68,IF(AG68-AH68=1,MIN(AF62,AF94,AF75)*AF68-AG62,MIN(AF62,AF94,AF75)*AF68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AG62,AG94,AG75)*AG68,IF(AH68-AI68=1,MIN(AG62,AG94,AG75)*AG68-AH62,MIN(AG62,AG94,AG75)*AG68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AH62,AH94,AH75)*AH68,IF(AI68-AJ68=1,MIN(AH62,AH94,AH75)*AH68-AI62,MIN(AH62,AH94,AH75)*AH68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AI62,AI94,AI75)*AI68,IF(AJ68-AK68=1,MIN(AI62,AI94,AI75)*AI68-AJ62,MIN(AI62,AI94,AI75)*AI68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AJ62,AJ94,AJ75)*AJ68,IF(AK68-AL68=1,MIN(AJ62,AJ94,AJ75)*AJ68-AK62,MIN(AJ62,AJ94,AJ75)*AJ68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AK62,AK94,AK75)*AK68,IF(AL68-AM68=1,MIN(AK62,AK94,AK75)*AK68-AL62,MIN(AK62,AK94,AK75)*AK68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AL62,AL94,AL75)*AL68,IF(AM68-AN68=1,MIN(AL62,AL94,AL75)*AL68-AM62,MIN(AL62,AL94,AL75)*AL68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AM62,AM94,AM75)*AM68,IF(AN68-AO68=1,MIN(AM62,AM94,AM75)*AM68-AN62,MIN(AM62,AM94,AM75)*AM68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AN62,AN94,AN75)*AN68,IF(AO68-AP68=1,MIN(AN62,AN94,AN75)*AN68-AO62,MIN(AN62,AN94,AN75)*AN68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AO62,AO94,AO75)*AO68,IF(AP68-AQ68=1,MIN(AO62,AO94,AO75)*AO68-AP62,MIN(AO62,AO94,AO75)*AO68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AP62,AP94,AP75)*AP68,IF(AQ68-AR68=1,MIN(AP62,AP94,AP75)*AP68-AQ62,MIN(AP62,AP94,AP75)*AP68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AQ62,AQ94,AQ75)*AQ68,IF(AR68-AS68=1,MIN(AQ62,AQ94,AQ75)*AQ68-AR62,MIN(AQ62,AQ94,AQ75)*AQ68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AR62,AR94,AR75)*AR68,IF(AS68-AT68=1,MIN(AR62,AR94,AR75)*AR68-AS62,MIN(AR62,AR94,AR75)*AR68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AS62,AS94,AS75)*AS68,IF(AT68-AU68=1,MIN(AS62,AS94,AS75)*AS68-AT62,MIN(AS62,AS94,AS75)*AS68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AT62,AT94,AT75)*AT68,IF(AU68-AV68=1,MIN(AT62,AT94,AT75)*AT68-AU62,MIN(AT62,AT94,AT75)*AT68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AU62,AU94,AU75)*AU68,IF(AV68-AW68=1,MIN(AU62,AU94,AU75)*AU68-AV62,MIN(AU62,AU94,AU75)*AU68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AV62,AV94,AV75)*AV68,IF(AW68-AX68=1,MIN(AV62,AV94,AV75)*AV68-AW62,MIN(AV62,AV94,AV75)*AV68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AW62,AW94,AW75)*AW68,IF(AX68-AY68=1,MIN(AW62,AW94,AW75)*AW68-AX62,MIN(AW62,AW94,AW75)*AW68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AX62,AX94,AX75)*AX68,IF(AY68-AZ68=1,MIN(AX62,AX94,AX75)*AX68-AY62,MIN(AX62,AX94,AX75)*AX68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AY62,AY94,AY75)*AY68,IF(AZ68-BA68=1,MIN(AY62,AY94,AY75)*AY68-AZ62,MIN(AY62,AY94,AY75)*AY68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(AZ62,AZ94,AZ75)*AZ68,IF(BA68-BB68=1,MIN(AZ62,AZ94,AZ75)*AZ68-BA62,MIN(AZ62,AZ94,AZ75)*AZ68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BA62,BA94,BA75)*BA68,IF(BB68-BC68=1,MIN(BA62,BA94,BA75)*BA68-BB62,MIN(BA62,BA94,BA75)*BA68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BB62,BB94,BB75)*BB68,IF(BC68-BD68=1,MIN(BB62,BB94,BB75)*BB68-BC62,MIN(BB62,BB94,BB75)*BB68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BC62,BC94,BC75)*BC68,IF(BD68-BE68=1,MIN(BC62,BC94,BC75)*BC68-BD62,MIN(BC62,BC94,BC75)*BC68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BD62,BD94,BD75)*BD68,IF(BE68-BF68=1,MIN(BD62,BD94,BD75)*BD68-BE62,MIN(BD62,BD94,BD75)*BD68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BE62,BE94,BE75)*BE68,IF(BF68-BG68=1,MIN(BE62,BE94,BE75)*BE68-BF62,MIN(BE62,BE94,BE75)*BE68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BF62,BF94,BF75)*BF68,IF(BG68-BH68=1,MIN(BF62,BF94,BF75)*BF68-BG62,MIN(BF62,BF94,BF75)*BF68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BG62,BG94,BG75)*BG68,IF(BH68-BI68=1,MIN(BG62,BG94,BG75)*BG68-BH62,MIN(BG62,BG94,BG75)*BG68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BH62,BH94,BH75)*BH68,IF(BI68-BJ68=1,MIN(BH62,BH94,BH75)*BH68-BI62,MIN(BH62,BH94,BH75)*BH68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BI62,BI94,BI75)*BI68,IF(BJ68-BK68=1,MIN(BI62,BI94,BI75)*BI68-BJ62,MIN(BI62,BI94,BI75)*BI68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BJ62,BJ94,BJ75)*BJ68,IF(BK68-BL68=1,MIN(BJ62,BJ94,BJ75)*BJ68-BK62,MIN(BJ62,BJ94,BJ75)*BJ68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BK62,BK94,BK75)*BK68,IF(BL68-BM68=1,MIN(BK62,BK94,BK75)*BK68-BL62,MIN(BK62,BK94,BK75)*BK68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BL62,BL94,BL75)*BL68,IF(BM68-BN68=1,MIN(BL62,BL94,BL75)*BL68-BM62,MIN(BL62,BL94,BL75)*BL68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BM62,BM94,BM75)*BM68,IF(BN68-BO68=1,MIN(BM62,BM94,BM75)*BM68-BN62,MIN(BM62,BM94,BM75)*BM68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BN62,BN94,BN75)*BN68,IF(BO68-BP68=1,MIN(BN62,BN94,BN75)*BN68-BO62,MIN(BN62,BN94,BN75)*BN68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BO62,BO94,BO75)*BO68,IF(BP68-BQ68=1,MIN(BO62,BO94,BO75)*BO68-BP62,MIN(BO62,BO94,BO75)*BO68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BP62,BP94,BP75)*BP68,IF(BQ68-BR68=1,MIN(BP62,BP94,BP75)*BP68-BQ62,MIN(BP62,BP94,BP75)*BP68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BQ62,BQ94,BQ75)*BQ68,IF(BR68-BS68=1,MIN(BQ62,BQ94,BQ75)*BQ68-BR62,MIN(BQ62,BQ94,BQ75)*BQ68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BR62,BR94,BR75)*BR68,IF(BS68-BT68=1,MIN(BR62,BR94,BR75)*BR68-BS62,MIN(BR62,BR94,BR75)*BR68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BS62,BS94,BS75)*BS68,IF(BT68-BU68=1,MIN(BS62,BS94,BS75)*BS68-BT62,MIN(BS62,BS94,BS75)*BS68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BT62,BT94,BT75)*BT68,IF(BU68-BV68=1,MIN(BT62,BT94,BT75)*BT68-BU62,MIN(BT62,BT94,BT75)*BT68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BU62,BU94,BU75)*BU68,IF(BV68-BW68=1,MIN(BU62,BU94,BU75)*BU68-BV62,MIN(BU62,BU94,BU75)*BU68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BV62,BV94,BV75)*BV68,IF(BW68-BX68=1,MIN(BV62,BV94,BV75)*BV68-BW62,MIN(BV62,BV94,BV75)*BV68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BW62,BW94,BW75)*BW68,IF(BX68-BY68=1,MIN(BW62,BW94,BW75)*BW68-BX62,MIN(BW62,BW94,BW75)*BW68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BX62,BX94,BX75)*BX68,IF(BY68-BZ68=1,MIN(BX62,BX94,BX75)*BX68-BY62,MIN(BX62,BX94,BX75)*BX68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BY62,BY94,BY75)*BY68,IF(BZ68-CA68=1,MIN(BY62,BY94,BY75)*BY68-BZ62,MIN(BY62,BY94,BY75)*BY68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(BZ62,BZ94,BZ75)*BZ68,IF(CA68-CB68=1,MIN(BZ62,BZ94,BZ75)*BZ68-CA62,MIN(BZ62,BZ94,BZ75)*BZ68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CA62,CA94,CA75)*CA68,IF(CB68-CC68=1,MIN(CA62,CA94,CA75)*CA68-CB62,MIN(CA62,CA94,CA75)*CA68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CB62,CB94,CB75)*CB68,IF(CC68-CD68=1,MIN(CB62,CB94,CB75)*CB68-CC62,MIN(CB62,CB94,CB75)*CB68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CC62,CC94,CC75)*CC68,IF(CD68-CE68=1,MIN(CC62,CC94,CC75)*CC68-CD62,MIN(CC62,CC94,CC75)*CC68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CD62,CD94,CD75)*CD68,IF(CE68-CF68=1,MIN(CD62,CD94,CD75)*CD68-CE62,MIN(CD62,CD94,CD75)*CD68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CE62,CE94,CE75)*CE68,IF(CF68-CG68=1,MIN(CE62,CE94,CE75)*CE68-CF62,MIN(CE62,CE94,CE75)*CE68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CF62,CF94,CF75)*CF68,IF(CG68-CH68=1,MIN(CF62,CF94,CF75)*CF68-CG62,MIN(CF62,CF94,CF75)*CF68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CG62,CG94,CG75)*CG68,IF(CH68-CI68=1,MIN(CG62,CG94,CG75)*CG68-CH62,MIN(CG62,CG94,CG75)*CG68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CH62,CH94,CH75)*CH68,IF(CI68-CJ68=1,MIN(CH62,CH94,CH75)*CH68-CI62,MIN(CH62,CH94,CH75)*CH68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CI62,CI94,CI75)*CI68,IF(CJ68-CK68=1,MIN(CI62,CI94,CI75)*CI68-CJ62,MIN(CI62,CI94,CI75)*CI68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CJ62,CJ94,CJ75)*CJ68,IF(CK68-CL68=1,MIN(CJ62,CJ94,CJ75)*CJ68-CK62,MIN(CJ62,CJ94,CJ75)*CJ68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CK62,CK94,CK75)*CK68,IF(CL68-CM68=1,MIN(CK62,CK94,CK75)*CK68-CL62,MIN(CK62,CK94,CK75)*CK68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CL62,CL94,CL75)*CL68,IF(CM68-CN68=1,MIN(CL62,CL94,CL75)*CL68-CM62,MIN(CL62,CL94,CL75)*CL68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CM62,CM94,CM75)*CM68,IF(CN68-CO68=1,MIN(CM62,CM94,CM75)*CM68-CN62,MIN(CM62,CM94,CM75)*CM68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CN62,CN94,CN75)*CN68,IF(CO68-CP68=1,MIN(CN62,CN94,CN75)*CN68-CO62,MIN(CN62,CN94,CN75)*CN68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CO62,CO94,CO75)*CO68,IF(CP68-CQ68=1,MIN(CO62,CO94,CO75)*CO68-CP62,MIN(CO62,CO94,CO75)*CO68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CP62,CP94,CP75)*CP68,IF(CQ68-CR68=1,MIN(CP62,CP94,CP75)*CP68-CQ62,MIN(CP62,CP94,CP75)*CP68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CQ62,CQ94,CQ75)*CQ68,IF(CR68-CS68=1,MIN(CQ62,CQ94,CQ75)*CQ68-CR62,MIN(CQ62,CQ94,CQ75)*CQ68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CR62,CR94,CR75)*CR68,IF(CS68-CT68=1,MIN(CR62,CR94,CR75)*CR68-CS62,MIN(CR62,CR94,CR75)*CR68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CS62,CS94,CS75)*CS68,IF(CT68-CU68=1,MIN(CS62,CS94,CS75)*CS68-CT62,MIN(CS62,CS94,CS75)*CS68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CT62,CT94,CT75)*CT68,IF(CU68-CV68=1,MIN(CT62,CT94,CT75)*CT68-CU62,MIN(CT62,CT94,CT75)*CT68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CU62,CU94,CU75)*CU68,IF(CV68-CW68=1,MIN(CU62,CU94,CU75)*CU68-CV62,MIN(CU62,CU94,CU75)*CU68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CV62,CV94,CV75)*CV68,IF(CW68-CX68=1,MIN(CV62,CV94,CV75)*CV68-CW62,MIN(CV62,CV94,CV75)*CV68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CW62,CW94,CW75)*CW68,IF(CX68-CY68=1,MIN(CW62,CW94,CW75)*CW68-CX62,MIN(CW62,CW94,CW75)*CW68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CX62,CX94,CX75)*CX68,IF(CY68-CZ68=1,MIN(CX62,CX94,CX75)*CX68-CY62,MIN(CX62,CX94,CX75)*CX68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CY62,CY94,CY75)*CY68,IF(CZ68-DA68=1,MIN(CY62,CY94,CY75)*CY68-CZ62,MIN(CY62,CY94,CY75)*CY68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(CZ62,CZ94,CZ75)*CZ68,IF(DA68-DB68=1,MIN(CZ62,CZ94,CZ75)*CZ68-DA62,MIN(CZ62,CZ94,CZ75)*CZ68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DA62,DA94,DA75)*DA68,IF(DB68-DC68=1,MIN(DA62,DA94,DA75)*DA68-DB62,MIN(DA62,DA94,DA75)*DA68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DB62,DB94,DB75)*DB68,IF(DC68-DD68=1,MIN(DB62,DB94,DB75)*DB68-DC62,MIN(DB62,DB94,DB75)*DB68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DC62,DC94,DC75)*DC68,IF(DD68-DE68=1,MIN(DC62,DC94,DC75)*DC68-DD62,MIN(DC62,DC94,DC75)*DC68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DD62,DD94,DD75)*DD68,IF(DE68-DF68=1,MIN(DD62,DD94,DD75)*DD68-DE62,MIN(DD62,DD94,DD75)*DD68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DE62,DE94,DE75)*DE68,IF(DF68-DG68=1,MIN(DE62,DE94,DE75)*DE68-DF62,MIN(DE62,DE94,DE75)*DE68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DF62,DF94,DF75)*DF68,IF(DG68-DH68=1,MIN(DF62,DF94,DF75)*DF68-DG62,MIN(DF62,DF94,DF75)*DF68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DG62,DG94,DG75)*DG68,IF(DH68-DI68=1,MIN(DG62,DG94,DG75)*DG68-DH62,MIN(DG62,DG94,DG75)*DG68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DH62,DH94,DH75)*DH68,IF(DI68-DJ68=1,MIN(DH62,DH94,DH75)*DH68-DI62,MIN(DH62,DH94,DH75)*DH68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DI62,DI94,DI75)*DI68,IF(DJ68-DK68=1,MIN(DI62,DI94,DI75)*DI68-DJ62,MIN(DI62,DI94,DI75)*DI68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DJ62,DJ94,DJ75)*DJ68,IF(DK68-DL68=1,MIN(DJ62,DJ94,DJ75)*DJ68-DK62,MIN(DJ62,DJ94,DJ75)*DJ68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DK62,DK94,DK75)*DK68,IF(DL68-DM68=1,MIN(DK62,DK94,DK75)*DK68-DL62,MIN(DK62,DK94,DK75)*DK68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DL62,DL94,DL75)*DL68,IF(DM68-DN68=1,MIN(DL62,DL94,DL75)*DL68-DM62,MIN(DL62,DL94,DL75)*DL68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DM62,DM94,DM75)*DM68,IF(DN68-DO68=1,MIN(DM62,DM94,DM75)*DM68-DN62,MIN(DM62,DM94,DM75)*DM68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DN62,DN94,DN75)*DN68,IF(DO68-DP68=1,MIN(DN62,DN94,DN75)*DN68-DO62,MIN(DN62,DN94,DN75)*DN68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DO62,DO94,DO75)*DO68,IF(DP68-DQ68=1,MIN(DO62,DO94,DO75)*DO68-DP62,MIN(DO62,DO94,DO75)*DO68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DP62,DP94,DP75)*DP68,IF(DQ68-DR68=1,MIN(DP62,DP94,DP75)*DP68-DQ62,MIN(DP62,DP94,DP75)*DP68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DQ62,DQ94,DQ75)*DQ68,IF(DR68-DS68=1,MIN(DQ62,DQ94,DQ75)*DQ68-DR62,MIN(DQ62,DQ94,DQ75)*DQ68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DR62,DR94,DR75)*DR68,IF(DS68-DT68=1,MIN(DR62,DR94,DR75)*DR68-DS62,MIN(DR62,DR94,DR75)*DR68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DS62,DS94,DS75)*DS68,IF(DT68-DU68=1,MIN(DS62,DS94,DS75)*DS68-DT62,MIN(DS62,DS94,DS75)*DS68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DT62,DT94,DT75)*DT68,IF(DU68-DV68=1,MIN(DT62,DT94,DT75)*DT68-DU62,MIN(DT62,DT94,DT75)*DT68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DU62,DU94,DU75)*DU68,IF(DV68-DW68=1,MIN(DU62,DU94,DU75)*DU68-DV62,MIN(DU62,DU94,DU75)*DU68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DV62,DV94,DV75)*DV68,IF(DW68-DX68=1,MIN(DV62,DV94,DV75)*DV68-DW62,MIN(DV62,DV94,DV75)*DV68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DW62,DW94,DW75)*DW68,IF(DX68-DY68=1,MIN(DW62,DW94,DW75)*DW68-DX62,MIN(DW62,DW94,DW75)*DW68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DX62,DX94,DX75)*DX68,IF(DY68-DZ68=1,MIN(DX62,DX94,DX75)*DX68-DY62,MIN(DX62,DX94,DX75)*DX68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DY62,DY94,DY75)*DY68,IF(DZ68-EA68=1,MIN(DY62,DY94,DY75)*DY68-DZ62,MIN(DY62,DY94,DY75)*DY68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(DZ62,DZ94,DZ75)*DZ68,IF(EA68-EB68=1,MIN(DZ62,DZ94,DZ75)*DZ68-EA62,MIN(DZ62,DZ94,DZ75)*DZ68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EA62,EA94,EA75)*EA68,IF(EB68-EC68=1,MIN(EA62,EA94,EA75)*EA68-EB62,MIN(EA62,EA94,EA75)*EA68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EB62,EB94,EB75)*EB68,IF(EC68-ED68=1,MIN(EB62,EB94,EB75)*EB68-EC62,MIN(EB62,EB94,EB75)*EB68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EC62,EC94,EC75)*EC68,IF(ED68-EE68=1,MIN(EC62,EC94,EC75)*EC68-ED62,MIN(EC62,EC94,EC75)*EC68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(ED62,ED94,ED75)*ED68,IF(EE68-EF68=1,MIN(ED62,ED94,ED75)*ED68-EE62,MIN(ED62,ED94,ED75)*ED68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EE62,EE94,EE75)*EE68,IF(EF68-EG68=1,MIN(EE62,EE94,EE75)*EE68-EF62,MIN(EE62,EE94,EE75)*EE68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EF62,EF94,EF75)*EF68,IF(EG68-EH68=1,MIN(EF62,EF94,EF75)*EF68-EG62,MIN(EF62,EF94,EF75)*EF68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EG62,EG94,EG75)*EG68,IF(EH68-EI68=1,MIN(EG62,EG94,EG75)*EG68-EH62,MIN(EG62,EG94,EG75)*EG68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EH62,EH94,EH75)*EH68,IF(EI68-EJ68=1,MIN(EH62,EH94,EH75)*EH68-EI62,MIN(EH62,EH94,EH75)*EH68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EI62,EI94,EI75)*EI68,IF(EJ68-EK68=1,MIN(EI62,EI94,EI75)*EI68-EJ62,MIN(EI62,EI94,EI75)*EI68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EJ62,EJ94,EJ75)*EJ68,IF(EK68-EL68=1,MIN(EJ62,EJ94,EJ75)*EJ68-EK62,MIN(EJ62,EJ94,EJ75)*EJ68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EK62,EK94,EK75)*EK68,IF(EL68-EM68=1,MIN(EK62,EK94,EK75)*EK68-EL62,MIN(EK62,EK94,EK75)*EK68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EL62,EL94,EL75)*EL68,IF(EM68-EN68=1,MIN(EL62,EL94,EL75)*EL68-EM62,MIN(EL62,EL94,EL75)*EL68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EM62,EM94,EM75)*EM68,IF(EN68-EO68=1,MIN(EM62,EM94,EM75)*EM68-EN62,MIN(EM62,EM94,EM75)*EM68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EN62,EN94,EN75)*EN68,IF(EO68-EP68=1,MIN(EN62,EN94,EN75)*EN68-EO62,MIN(EN62,EN94,EN75)*EN68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EO62,EO94,EO75)*EO68,IF(EP68-EQ68=1,MIN(EO62,EO94,EO75)*EO68-EP62,MIN(EO62,EO94,EO75)*EO68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EP62,EP94,EP75)*EP68,IF(EQ68-ER68=1,MIN(EP62,EP94,EP75)*EP68-EQ62,MIN(EP62,EP94,EP75)*EP68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EQ62,EQ94,EQ75)*EQ68,IF(ER68-ES68=1,MIN(EQ62,EQ94,EQ75)*EQ68-ER62,MIN(EQ62,EQ94,EQ75)*EQ68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(ER62,ER94,ER75)*ER68,IF(ES68-ET68=1,MIN(ER62,ER94,ER75)*ER68-ES62,MIN(ER62,ER94,ER75)*ER68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(ES62,ES94,ES75)*ES68,IF(ET68-EU68=1,MIN(ES62,ES94,ES75)*ES68-ET62,MIN(ES62,ES94,ES75)*ES68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(ET62,ET94,ET75)*ET68,IF(EU68-EV68=1,MIN(ET62,ET94,ET75)*ET68-EU62,MIN(ET62,ET94,ET75)*ET68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EU62,EU94,EU75)*EU68,IF(EV68-EW68=1,MIN(EU62,EU94,EU75)*EU68-EV62,MIN(EU62,EU94,EU75)*EU68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EV62,EV94,EV75)*EV68,IF(EW68-EX68=1,MIN(EV62,EV94,EV75)*EV68-EW62,MIN(EV62,EV94,EV75)*EV68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EW62,EW94,EW75)*EW68,IF(EX68-EY68=1,MIN(EW62,EW94,EW75)*EW68-EX62,MIN(EW62,EW94,EW75)*EW68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EX62,EX94,EX75)*EX68,IF(EY68-EZ68=1,MIN(EX62,EX94,EX75)*EX68-EY62,MIN(EX62,EX94,EX75)*EX68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EY62,EY94,EY75)*EY68,IF(EZ68-FA68=1,MIN(EY62,EY94,EY75)*EY68-EZ62,MIN(EY62,EY94,EY75)*EY68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(EZ62,EZ94,EZ75)*EZ68,IF(FA68-FB68=1,MIN(EZ62,EZ94,EZ75)*EZ68-FA62,MIN(EZ62,EZ94,EZ75)*EZ68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(FA62,FA94,FA75)*FA68,IF(FB68-FC68=1,MIN(FA62,FA94,FA75)*FA68-FB62,MIN(FA62,FA94,FA75)*FA68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(FB62,FB94,FB75)*FB68,IF(FC68-FD68=1,MIN(FB62,FB94,FB75)*FB68-FC62,MIN(FB62,FB94,FB75)*FB68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(FC62,FC94,FC75)*FC68,IF(FD68-FE68=1,MIN(FC62,FC94,FC75)*FC68-FD62,MIN(FC62,FC94,FC75)*FC68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(FD62,FD94,FD75)*FD68,IF(FE68-FF68=1,MIN(FD62,FD94,FD75)*FD68-FE62,MIN(FD62,FD94,FD75)*FD68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(FE62,FE94,FE75)*FE68,IF(FF68-FG68=1,MIN(FE62,FE94,FE75)*FE68-FF62,MIN(FE62,FE94,FE75)*FE68))","v":0},{"$f":"IF('Inputs C'!$Y$20=2,MIN(FF62,FF94,FF75)*FF68,IF(FG68-FH68=1,MIN(FF62,FF94,FF75)*FF68-FG62,MIN(FF62,FF94,FF75)*FF68))","v":0}]
[null,"Зафиксированная выборка кредитных средств",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M96:FF96)","v":1302146.4808858628},0,0,0,0,0,8409.48917861273,3084.1012455792807,94520.151642881581,135436.77139305469,226143.74996789335,317537.1395370203,517015.07792082091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ранее привлеченное внешнее финансирование",null,null,null,null,null,"тыс. руб.",null,null,null,null,0,{"$f":"SUM($M62:M62)","v":10084.713166482776},{"$f":"SUM($M62:N62)","v":15090.963166482776},{"$f":"SUM($M62:O62)","v":20097.213166482776},{"$f":"SUM($M62:P62)","v":25103.463166482776},{"$f":"SUM($M62:Q62)","v":75667.218679775076},{"$f":"SUM($M62:R62)","v":112620.29481038768},{"$f":"SUM($M62:S62)","v":224697.65414156087},{"$f":"SUM($M62:T62)","v":264818.12772137584},{"$f":"SUM($M62:U62)","v":317475.57529631862},{"$f":"SUM($M62:V62)","v":447309.18027954921},{"$f":"SUM($M62:W62)","v":639733.13607731904},{"$f":"SUM($M62:X62)","v":725494.73787785729},{"$f":"SUM($M62:Y62)","v":725494.73787785729},{"$f":"SUM($M62:Z62)","v":725494.73787785729},{"$f":"SUM($M62:AA62)","v":725494.73787785729},{"$f":"SUM($M62:AB62)","v":725494.73787785729},{"$f":"SUM($M62:AC62)","v":725494.73787785729},{"$f":"SUM($M62:AD62)","v":725494.73787785729},{"$f":"SUM($M62:AE62)","v":725494.73787785729},{"$f":"SUM($M62:AF62)","v":725494.73787785729},{"$f":"SUM($M62:AG62)","v":725494.73787785729},{"$f":"SUM($M62:AH62)","v":725494.73787785729},{"$f":"SUM($M62:AI62)","v":725494.73787785729},{"$f":"SUM($M62:AJ62)","v":725494.73787785729},{"$f":"SUM($M62:AK62)","v":725494.73787785729},{"$f":"SUM($M62:AL62)","v":725494.73787785729},{"$f":"SUM($M62:AM62)","v":725494.73787785729},{"$f":"SUM($M62:AN62)","v":725494.73787785729},{"$f":"SUM($M62:AO62)","v":725494.73787785729},{"$f":"SUM($M62:AP62)","v":725494.73787785729},{"$f":"SUM($M62:AQ62)","v":725494.73787785729},{"$f":"SUM($M62:AR62)","v":725494.73787785729},{"$f":"SUM($M62:AS62)","v":725494.73787785729},{"$f":"SUM($M62:AT62)","v":725494.73787785729},{"$f":"SUM($M62:AU62)","v":725494.73787785729},{"$f":"SUM($M62:AV62)","v":725494.73787785729},{"$f":"SUM($M62:AW62)","v":725494.73787785729},{"$f":"SUM($M62:AX62)","v":725494.73787785729},{"$f":"SUM($M62:AY62)","v":725494.73787785729},{"$f":"SUM($M62:AZ62)","v":725494.73787785729},{"$f":"SUM($M62:BA62)","v":725494.73787785729},{"$f":"SUM($M62:BB62)","v":725494.73787785729},{"$f":"SUM($M62:BC62)","v":725494.73787785729},{"$f":"SUM($M62:BD62)","v":725494.73787785729},{"$f":"SUM($M62:BE62)","v":725494.73787785729},{"$f":"SUM($M62:BF62)","v":725494.73787785729},{"$f":"SUM($M62:BG62)","v":725494.73787785729},{"$f":"SUM($M62:BH62)","v":725494.73787785729},{"$f":"SUM($M62:BI62)","v":725494.73787785729},{"$f":"SUM($M62:BJ62)","v":725494.73787785729},{"$f":"SUM($M62:BK62)","v":725494.73787785729},{"$f":"SUM($M62:BL62)","v":725494.73787785729},{"$f":"SUM($M62:BM62)","v":725494.73787785729},{"$f":"SUM($M62:BN62)","v":725494.73787785729},{"$f":"SUM($M62:BO62)","v":725494.73787785729},{"$f":"SUM($M62:BP62)","v":725494.73787785729},{"$f":"SUM($M62:BQ62)","v":725494.73787785729},{"$f":"SUM($M62:BR62)","v":725494.73787785729},{"$f":"SUM($M62:BS62)","v":725494.73787785729},{"$f":"SUM($M62:BT62)","v":725494.73787785729},{"$f":"SUM($M62:BU62)","v":725494.73787785729},{"$f":"SUM($M62:BV62)","v":725494.73787785729},{"$f":"SUM($M62:BW62)","v":725494.73787785729},{"$f":"SUM($M62:BX62)","v":725494.73787785729},{"$f":"SUM($M62:BY62)","v":725494.73787785729},{"$f":"SUM($M62:BZ62)","v":725494.73787785729},{"$f":"SUM($M62:CA62)","v":725494.73787785729},{"$f":"SUM($M62:CB62)","v":725494.73787785729},{"$f":"SUM($M62:CC62)","v":725494.73787785729},{"$f":"SUM($M62:CD62)","v":725494.73787785729},{"$f":"SUM($M62:CE62)","v":725494.73787785729},{"$f":"SUM($M62:CF62)","v":725494.73787785729},{"$f":"SUM($M62:CG62)","v":725494.73787785729},{"$f":"SUM($M62:CH62)","v":725494.73787785729},{"$f":"SUM($M62:CI62)","v":725494.73787785729},{"$f":"SUM($M62:CJ62)","v":725494.73787785729},{"$f":"SUM($M62:CK62)","v":725494.73787785729},{"$f":"SUM($M62:CL62)","v":725494.73787785729},{"$f":"SUM($M62:CM62)","v":725494.73787785729},{"$f":"SUM($M62:CN62)","v":725494.73787785729},{"$f":"SUM($M62:CO62)","v":725494.73787785729},{"$f":"SUM($M62:CP62)","v":725494.73787785729},{"$f":"SUM($M62:CQ62)","v":725494.73787785729},{"$f":"SUM($M62:CR62)","v":725494.73787785729},{"$f":"SUM($M62:CS62)","v":725494.73787785729},{"$f":"SUM($M62:CT62)","v":725494.73787785729},{"$f":"SUM($M62:CU62)","v":725494.73787785729},{"$f":"SUM($M62:CV62)","v":725494.73787785729},{"$f":"SUM($M62:CW62)","v":725494.73787785729},{"$f":"SUM($M62:CX62)","v":725494.73787785729},{"$f":"SUM($M62:CY62)","v":725494.73787785729},{"$f":"SUM($M62:CZ62)","v":725494.73787785729},{"$f":"SUM($M62:DA62)","v":725494.73787785729},{"$f":"SUM($M62:DB62)","v":725494.73787785729},{"$f":"SUM($M62:DC62)","v":725494.73787785729},{"$f":"SUM($M62:DD62)","v":725494.73787785729},{"$f":"SUM($M62:DE62)","v":725494.73787785729},{"$f":"SUM($M62:DF62)","v":725494.73787785729},{"$f":"SUM($M62:DG62)","v":725494.73787785729},{"$f":"SUM($M62:DH62)","v":725494.73787785729},{"$f":"SUM($M62:DI62)","v":725494.73787785729},{"$f":"SUM($M62:DJ62)","v":725494.73787785729},{"$f":"SUM($M62:DK62)","v":725494.73787785729},{"$f":"SUM($M62:DL62)","v":725494.73787785729},{"$f":"SUM($M62:DM62)","v":725494.73787785729},{"$f":"SUM($M62:DN62)","v":725494.73787785729},{"$f":"SUM($M62:DO62)","v":725494.73787785729},{"$f":"SUM($M62:DP62)","v":725494.73787785729},{"$f":"SUM($M62:DQ62)","v":725494.73787785729},{"$f":"SUM($M62:DR62)","v":725494.73787785729},{"$f":"SUM($M62:DS62)","v":725494.73787785729},{"$f":"SUM($M62:DT62)","v":725494.73787785729},{"$f":"SUM($M62:DU62)","v":725494.73787785729},{"$f":"SUM($M62:DV62)","v":725494.73787785729},{"$f":"SUM($M62:DW62)","v":725494.73787785729},{"$f":"SUM($M62:DX62)","v":725494.73787785729},{"$f":"SUM($M62:DY62)","v":725494.73787785729},{"$f":"SUM($M62:DZ62)","v":725494.73787785729},{"$f":"SUM($M62:EA62)","v":725494.73787785729},{"$f":"SUM($M62:EB62)","v":725494.73787785729},{"$f":"SUM($M62:EC62)","v":725494.73787785729},{"$f":"SUM($M62:ED62)","v":725494.73787785729},{"$f":"SUM($M62:EE62)","v":725494.73787785729},{"$f":"SUM($M62:EF62)","v":725494.73787785729},{"$f":"SUM($M62:EG62)","v":725494.73787785729},{"$f":"SUM($M62:EH62)","v":725494.73787785729},{"$f":"SUM($M62:EI62)","v":725494.73787785729},{"$f":"SUM($M62:EJ62)","v":725494.73787785729},{"$f":"SUM($M62:EK62)","v":725494.73787785729},{"$f":"SUM($M62:EL62)","v":725494.73787785729},{"$f":"SUM($M62:EM62)","v":725494.73787785729},{"$f":"SUM($M62:EN62)","v":725494.73787785729},{"$f":"SUM($M62:EO62)","v":725494.73787785729},{"$f":"SUM($M62:EP62)","v":725494.73787785729},{"$f":"SUM($M62:EQ62)","v":725494.73787785729},{"$f":"SUM($M62:ER62)","v":725494.73787785729},{"$f":"SUM($M62:ES62)","v":725494.73787785729},{"$f":"SUM($M62:ET62)","v":725494.73787785729},{"$f":"SUM($M62:EU62)","v":725494.73787785729},{"$f":"SUM($M62:EV62)","v":725494.73787785729},{"$f":"SUM($M62:EW62)","v":725494.73787785729},{"$f":"SUM($M62:EX62)","v":725494.73787785729},{"$f":"SUM($M62:EY62)","v":725494.73787785729},{"$f":"SUM($M62:EZ62)","v":725494.73787785729},{"$f":"SUM($M62:FA62)","v":725494.73787785729},{"$f":"SUM($M62:FB62)","v":725494.73787785729},{"$f":"SUM($M62:FC62)","v":725494.73787785729},{"$f":"SUM($M62:FD62)","v":725494.73787785729},{"$f":"SUM($M62:FE62)","v":725494.73787785729}]
[null,"в т.ч. заемные средства",null,null,null,null,null,"тыс. руб.",null,null,null,null,0,{"$f":"SUM($M70:M70)","v":0},{"$f":"SUM($M70:N70)","v":0},{"$f":"SUM($M70:O70)","v":0},{"$f":"SUM($M70:P70)","v":0},{"$f":"SUM($M70:Q70)","v":0},{"$f":"SUM($M70:R70)","v":0},{"$f":"SUM($M70:S70)","v":55318.140145022538},{"$f":"SUM($M70:T70)","v":91231.432458481533},{"$f":"SUM($M70:U70)","v":137441.25158109801},{"$f":"SUM($M70:V70)","v":256884.89602440599},{"$f":"SUM($M70:W70)","v":436100.67955328518},{"$f":"SUM($M70:X70)","v":507846.31651450001},{"$f":"SUM($M70:Y70)","v":507846.31651450001},{"$f":"SUM($M70:Z70)","v":507846.31651450001},{"$f":"SUM($M70:AA70)","v":507846.31651450001},{"$f":"SUM($M70:AB70)","v":507846.31651450001},{"$f":"SUM($M70:AC70)","v":507846.31651450001},{"$f":"SUM($M70:AD70)","v":507846.31651450001},{"$f":"SUM($M70:AE70)","v":507846.31651450001},{"$f":"SUM($M70:AF70)","v":507846.31651450001},{"$f":"SUM($M70:AG70)","v":507846.31651450001},{"$f":"SUM($M70:AH70)","v":507846.31651450001},{"$f":"SUM($M70:AI70)","v":507846.31651450001},{"$f":"SUM($M70:AJ70)","v":507846.31651450001},{"$f":"SUM($M70:AK70)","v":507846.31651450001},{"$f":"SUM($M70:AL70)","v":507846.31651450001},{"$f":"SUM($M70:AM70)","v":507846.31651450001},{"$f":"SUM($M70:AN70)","v":507846.31651450001},{"$f":"SUM($M70:AO70)","v":507846.31651450001},{"$f":"SUM($M70:AP70)","v":507846.31651450001},{"$f":"SUM($M70:AQ70)","v":507846.31651450001},{"$f":"SUM($M70:AR70)","v":507846.31651450001},{"$f":"SUM($M70:AS70)","v":507846.31651450001},{"$f":"SUM($M70:AT70)","v":507846.31651450001},{"$f":"SUM($M70:AU70)","v":507846.31651450001},{"$f":"SUM($M70:AV70)","v":507846.31651450001},{"$f":"SUM($M70:AW70)","v":507846.31651450001},{"$f":"SUM($M70:AX70)","v":507846.31651450001},{"$f":"SUM($M70:AY70)","v":507846.31651450001},{"$f":"SUM($M70:AZ70)","v":507846.31651450001},{"$f":"SUM($M70:BA70)","v":507846.31651450001},{"$f":"SUM($M70:BB70)","v":507846.31651450001},{"$f":"SUM($M70:BC70)","v":507846.31651450001},{"$f":"SUM($M70:BD70)","v":507846.31651450001},{"$f":"SUM($M70:BE70)","v":507846.31651450001},{"$f":"SUM($M70:BF70)","v":507846.31651450001},{"$f":"SUM($M70:BG70)","v":507846.31651450001},{"$f":"SUM($M70:BH70)","v":507846.31651450001},{"$f":"SUM($M70:BI70)","v":507846.31651450001},{"$f":"SUM($M70:BJ70)","v":507846.31651450001},{"$f":"SUM($M70:BK70)","v":507846.31651450001},{"$f":"SUM($M70:BL70)","v":507846.31651450001},{"$f":"SUM($M70:BM70)","v":507846.31651450001},{"$f":"SUM($M70:BN70)","v":507846.31651450001},{"$f":"SUM($M70:BO70)","v":507846.31651450001},{"$f":"SUM($M70:BP70)","v":507846.31651450001},{"$f":"SUM($M70:BQ70)","v":507846.31651450001},{"$f":"SUM($M70:BR70)","v":507846.31651450001},{"$f":"SUM($M70:BS70)","v":507846.31651450001},{"$f":"SUM($M70:BT70)","v":507846.31651450001},{"$f":"SUM($M70:BU70)","v":507846.31651450001},{"$f":"SUM($M70:BV70)","v":507846.31651450001},{"$f":"SUM($M70:BW70)","v":507846.31651450001},{"$f":"SUM($M70:BX70)","v":507846.31651450001},{"$f":"SUM($M70:BY70)","v":507846.31651450001},{"$f":"SUM($M70:BZ70)","v":507846.31651450001},{"$f":"SUM($M70:CA70)","v":507846.31651450001},{"$f":"SUM($M70:CB70)","v":507846.31651450001},{"$f":"SUM($M70:CC70)","v":507846.31651450001},{"$f":"SUM($M70:CD70)","v":507846.31651450001},{"$f":"SUM($M70:CE70)","v":507846.31651450001},{"$f":"SUM($M70:CF70)","v":507846.31651450001},{"$f":"SUM($M70:CG70)","v":507846.31651450001},{"$f":"SUM($M70:CH70)","v":507846.31651450001},{"$f":"SUM($M70:CI70)","v":507846.31651450001},{"$f":"SUM($M70:CJ70)","v":507846.31651450001},{"$f":"SUM($M70:CK70)","v":507846.31651450001},{"$f":"SUM($M70:CL70)","v":507846.31651450001},{"$f":"SUM($M70:CM70)","v":507846.31651450001},{"$f":"SUM($M70:CN70)","v":507846.31651450001},{"$f":"SUM($M70:CO70)","v":507846.31651450001},{"$f":"SUM($M70:CP70)","v":507846.31651450001},{"$f":"SUM($M70:CQ70)","v":507846.31651450001},{"$f":"SUM($M70:CR70)","v":507846.31651450001},{"$f":"SUM($M70:CS70)","v":507846.31651450001},{"$f":"SUM($M70:CT70)","v":507846.31651450001},{"$f":"SUM($M70:CU70)","v":507846.31651450001},{"$f":"SUM($M70:CV70)","v":507846.31651450001},{"$f":"SUM($M70:CW70)","v":507846.31651450001},{"$f":"SUM($M70:CX70)","v":507846.31651450001},{"$f":"SUM($M70:CY70)","v":507846.31651450001},{"$f":"SUM($M70:CZ70)","v":507846.31651450001},{"$f":"SUM($M70:DA70)","v":507846.31651450001},{"$f":"SUM($M70:DB70)","v":507846.31651450001},{"$f":"SUM($M70:DC70)","v":507846.31651450001},{"$f":"SUM($M70:DD70)","v":507846.31651450001},{"$f":"SUM($M70:DE70)","v":507846.31651450001},{"$f":"SUM($M70:DF70)","v":507846.31651450001},{"$f":"SUM($M70:DG70)","v":507846.31651450001},{"$f":"SUM($M70:DH70)","v":507846.31651450001},{"$f":"SUM($M70:DI70)","v":507846.31651450001},{"$f":"SUM($M70:DJ70)","v":507846.31651450001},{"$f":"SUM($M70:DK70)","v":507846.31651450001},{"$f":"SUM($M70:DL70)","v":507846.31651450001},{"$f":"SUM($M70:DM70)","v":507846.31651450001},{"$f":"SUM($M70:DN70)","v":507846.31651450001},{"$f":"SUM($M70:DO70)","v":507846.31651450001},{"$f":"SUM($M70:DP70)","v":507846.31651450001},{"$f":"SUM($M70:DQ70)","v":507846.31651450001},{"$f":"SUM($M70:DR70)","v":507846.31651450001},{"$f":"SUM($M70:DS70)","v":507846.31651450001},{"$f":"SUM($M70:DT70)","v":507846.31651450001},{"$f":"SUM($M70:DU70)","v":507846.31651450001},{"$f":"SUM($M70:DV70)","v":507846.31651450001},{"$f":"SUM($M70:DW70)","v":507846.31651450001},{"$f":"SUM($M70:DX70)","v":507846.31651450001},{"$f":"SUM($M70:DY70)","v":507846.31651450001},{"$f":"SUM($M70:DZ70)","v":507846.31651450001},{"$f":"SUM($M70:EA70)","v":507846.31651450001},{"$f":"SUM($M70:EB70)","v":507846.31651450001},{"$f":"SUM($M70:EC70)","v":507846.31651450001},{"$f":"SUM($M70:ED70)","v":507846.31651450001},{"$f":"SUM($M70:EE70)","v":507846.31651450001},{"$f":"SUM($M70:EF70)","v":507846.31651450001},{"$f":"SUM($M70:EG70)","v":507846.31651450001},{"$f":"SUM($M70:EH70)","v":507846.31651450001},{"$f":"SUM($M70:EI70)","v":507846.31651450001},{"$f":"SUM($M70:EJ70)","v":507846.31651450001},{"$f":"SUM($M70:EK70)","v":507846.31651450001},{"$f":"SUM($M70:EL70)","v":507846.31651450001},{"$f":"SUM($M70:EM70)","v":507846.31651450001},{"$f":"SUM($M70:EN70)","v":507846.31651450001},{"$f":"SUM($M70:EO70)","v":507846.31651450001},{"$f":"SUM($M70:EP70)","v":507846.31651450001},{"$f":"SUM($M70:EQ70)","v":507846.31651450001},{"$f":"SUM($M70:ER70)","v":507846.31651450001},{"$f":"SUM($M70:ES70)","v":507846.31651450001},{"$f":"SUM($M70:ET70)","v":507846.31651450001},{"$f":"SUM($M70:EU70)","v":507846.31651450001},{"$f":"SUM($M70:EV70)","v":507846.31651450001},{"$f":"SUM($M70:EW70)","v":507846.31651450001},{"$f":"SUM($M70:EX70)","v":507846.31651450001},{"$f":"SUM($M70:EY70)","v":507846.31651450001},{"$f":"SUM($M70:EZ70)","v":507846.31651450001},{"$f":"SUM($M70:FA70)","v":507846.31651450001},{"$f":"SUM($M70:FB70)","v":507846.31651450001},{"$f":"SUM($M70:FC70)","v":507846.31651450001},{"$f":"SUM($M70:FD70)","v":507846.31651450001},{"$f":"SUM($M70:FE70)","v":507846.31651450001}]
[null,"в т.ч. собственные средства",null,null,null,null,null,"тыс. руб.",null,null,null,null,0,{"$f":"SUM($M71:M71)","v":10084.713166482776},{"$f":"SUM($M71:N71)","v":15090.963166482776},{"$f":"SUM($M71:O71)","v":20097.213166482776},{"$f":"SUM($M71:P71)","v":25103.463166482776},{"$f":"SUM($M71:Q71)","v":75667.218679775076},{"$f":"SUM($M71:R71)","v":112620.29481038768},{"$f":"SUM($M71:S71)","v":169379.51399653833},{"$f":"SUM($M71:T71)","v":173586.6952628943},{"$f":"SUM($M71:U71)","v":180034.32371522061},{"$f":"SUM($M71:V71)","v":190424.28425514323},{"$f":"SUM($M71:W71)","v":203632.4565240338},{"$f":"SUM($M71:X71)","v":217648.42136335722},{"$f":"SUM($M71:Y71)","v":217648.42136335722},{"$f":"SUM($M71:Z71)","v":217648.42136335722},{"$f":"SUM($M71:AA71)","v":217648.42136335722},{"$f":"SUM($M71:AB71)","v":217648.42136335722},{"$f":"SUM($M71:AC71)","v":217648.42136335722},{"$f":"SUM($M71:AD71)","v":217648.42136335722},{"$f":"SUM($M71:AE71)","v":217648.42136335722},{"$f":"SUM($M71:AF71)","v":217648.42136335722},{"$f":"SUM($M71:AG71)","v":217648.42136335722},{"$f":"SUM($M71:AH71)","v":217648.42136335722},{"$f":"SUM($M71:AI71)","v":217648.42136335722},{"$f":"SUM($M71:AJ71)","v":217648.42136335722},{"$f":"SUM($M71:AK71)","v":217648.42136335722},{"$f":"SUM($M71:AL71)","v":217648.42136335722},{"$f":"SUM($M71:AM71)","v":217648.42136335722},{"$f":"SUM($M71:AN71)","v":217648.42136335722},{"$f":"SUM($M71:AO71)","v":217648.42136335722},{"$f":"SUM($M71:AP71)","v":217648.42136335722},{"$f":"SUM($M71:AQ71)","v":217648.42136335722},{"$f":"SUM($M71:AR71)","v":217648.42136335722},{"$f":"SUM($M71:AS71)","v":217648.42136335722},{"$f":"SUM($M71:AT71)","v":217648.42136335722},{"$f":"SUM($M71:AU71)","v":217648.42136335722},{"$f":"SUM($M71:AV71)","v":217648.42136335722},{"$f":"SUM($M71:AW71)","v":217648.42136335722},{"$f":"SUM($M71:AX71)","v":217648.42136335722},{"$f":"SUM($M71:AY71)","v":217648.42136335722},{"$f":"SUM($M71:AZ71)","v":217648.42136335722},{"$f":"SUM($M71:BA71)","v":217648.42136335722},{"$f":"SUM($M71:BB71)","v":217648.42136335722},{"$f":"SUM($M71:BC71)","v":217648.42136335722},{"$f":"SUM($M71:BD71)","v":217648.42136335722},{"$f":"SUM($M71:BE71)","v":217648.42136335722},{"$f":"SUM($M71:BF71)","v":217648.42136335722},{"$f":"SUM($M71:BG71)","v":217648.42136335722},{"$f":"SUM($M71:BH71)","v":217648.42136335722},{"$f":"SUM($M71:BI71)","v":217648.42136335722},{"$f":"SUM($M71:BJ71)","v":217648.42136335722},{"$f":"SUM($M71:BK71)","v":217648.42136335722},{"$f":"SUM($M71:BL71)","v":217648.42136335722},{"$f":"SUM($M71:BM71)","v":217648.42136335722},{"$f":"SUM($M71:BN71)","v":217648.42136335722},{"$f":"SUM($M71:BO71)","v":217648.42136335722},{"$f":"SUM($M71:BP71)","v":217648.42136335722},{"$f":"SUM($M71:BQ71)","v":217648.42136335722},{"$f":"SUM($M71:BR71)","v":217648.42136335722},{"$f":"SUM($M71:BS71)","v":217648.42136335722},{"$f":"SUM($M71:BT71)","v":217648.42136335722},{"$f":"SUM($M71:BU71)","v":217648.42136335722},{"$f":"SUM($M71:BV71)","v":217648.42136335722},{"$f":"SUM($M71:BW71)","v":217648.42136335722},{"$f":"SUM($M71:BX71)","v":217648.42136335722},{"$f":"SUM($M71:BY71)","v":217648.42136335722},{"$f":"SUM($M71:BZ71)","v":217648.42136335722},{"$f":"SUM($M71:CA71)","v":217648.42136335722},{"$f":"SUM($M71:CB71)","v":217648.42136335722},{"$f":"SUM($M71:CC71)","v":217648.42136335722},{"$f":"SUM($M71:CD71)","v":217648.42136335722},{"$f":"SUM($M71:CE71)","v":217648.42136335722},{"$f":"SUM($M71:CF71)","v":217648.42136335722},{"$f":"SUM($M71:CG71)","v":217648.42136335722},{"$f":"SUM($M71:CH71)","v":217648.42136335722},{"$f":"SUM($M71:CI71)","v":217648.42136335722},{"$f":"SUM($M71:CJ71)","v":217648.42136335722},{"$f":"SUM($M71:CK71)","v":217648.42136335722},{"$f":"SUM($M71:CL71)","v":217648.42136335722},{"$f":"SUM($M71:CM71)","v":217648.42136335722},{"$f":"SUM($M71:CN71)","v":217648.42136335722},{"$f":"SUM($M71:CO71)","v":217648.42136335722},{"$f":"SUM($M71:CP71)","v":217648.42136335722},{"$f":"SUM($M71:CQ71)","v":217648.42136335722},{"$f":"SUM($M71:CR71)","v":217648.42136335722},{"$f":"SUM($M71:CS71)","v":217648.42136335722},{"$f":"SUM($M71:CT71)","v":217648.42136335722},{"$f":"SUM($M71:CU71)","v":217648.42136335722},{"$f":"SUM($M71:CV71)","v":217648.42136335722},{"$f":"SUM($M71:CW71)","v":217648.42136335722},{"$f":"SUM($M71:CX71)","v":217648.42136335722},{"$f":"SUM($M71:CY71)","v":217648.42136335722},{"$f":"SUM($M71:CZ71)","v":217648.42136335722},{"$f":"SUM($M71:DA71)","v":217648.42136335722},{"$f":"SUM($M71:DB71)","v":217648.42136335722},{"$f":"SUM($M71:DC71)","v":217648.42136335722},{"$f":"SUM($M71:DD71)","v":217648.42136335722},{"$f":"SUM($M71:DE71)","v":217648.42136335722},{"$f":"SUM($M71:DF71)","v":217648.42136335722},{"$f":"SUM($M71:DG71)","v":217648.42136335722},{"$f":"SUM($M71:DH71)","v":217648.42136335722},{"$f":"SUM($M71:DI71)","v":217648.42136335722},{"$f":"SUM($M71:DJ71)","v":217648.42136335722},{"$f":"SUM($M71:DK71)","v":217648.42136335722},{"$f":"SUM($M71:DL71)","v":217648.42136335722},{"$f":"SUM($M71:DM71)","v":217648.42136335722},{"$f":"SUM($M71:DN71)","v":217648.42136335722},{"$f":"SUM($M71:DO71)","v":217648.42136335722},{"$f":"SUM($M71:DP71)","v":217648.42136335722},{"$f":"SUM($M71:DQ71)","v":217648.42136335722},{"$f":"SUM($M71:DR71)","v":217648.42136335722},{"$f":"SUM($M71:DS71)","v":217648.42136335722},{"$f":"SUM($M71:DT71)","v":217648.42136335722},{"$f":"SUM($M71:DU71)","v":217648.42136335722},{"$f":"SUM($M71:DV71)","v":217648.42136335722},{"$f":"SUM($M71:DW71)","v":217648.42136335722},{"$f":"SUM($M71:DX71)","v":217648.42136335722},{"$f":"SUM($M71:DY71)","v":217648.42136335722},{"$f":"SUM($M71:DZ71)","v":217648.42136335722},{"$f":"SUM($M71:EA71)","v":217648.42136335722},{"$f":"SUM($M71:EB71)","v":217648.42136335722},{"$f":"SUM($M71:EC71)","v":217648.42136335722},{"$f":"SUM($M71:ED71)","v":217648.42136335722},{"$f":"SUM($M71:EE71)","v":217648.42136335722},{"$f":"SUM($M71:EF71)","v":217648.42136335722},{"$f":"SUM($M71:EG71)","v":217648.42136335722},{"$f":"SUM($M71:EH71)","v":217648.42136335722},{"$f":"SUM($M71:EI71)","v":217648.42136335722},{"$f":"SUM($M71:EJ71)","v":217648.42136335722},{"$f":"SUM($M71:EK71)","v":217648.42136335722},{"$f":"SUM($M71:EL71)","v":217648.42136335722},{"$f":"SUM($M71:EM71)","v":217648.42136335722},{"$f":"SUM($M71:EN71)","v":217648.42136335722},{"$f":"SUM($M71:EO71)","v":217648.42136335722},{"$f":"SUM($M71:EP71)","v":217648.42136335722},{"$f":"SUM($M71:EQ71)","v":217648.42136335722},{"$f":"SUM($M71:ER71)","v":217648.42136335722},{"$f":"SUM($M71:ES71)","v":217648.42136335722},{"$f":"SUM($M71:ET71)","v":217648.42136335722},{"$f":"SUM($M71:EU71)","v":217648.42136335722},{"$f":"SUM($M71:EV71)","v":217648.42136335722},{"$f":"SUM($M71:EW71)","v":217648.42136335722},{"$f":"SUM($M71:EX71)","v":217648.42136335722},{"$f":"SUM($M71:EY71)","v":217648.42136335722},{"$f":"SUM($M71:EZ71)","v":217648.42136335722},{"$f":"SUM($M71:FA71)","v":217648.42136335722},{"$f":"SUM($M71:FB71)","v":217648.42136335722},{"$f":"SUM($M71:FC71)","v":217648.42136335722},{"$f":"SUM($M71:FD71)","v":217648.42136335722},{"$f":"SUM($M71:FE71)","v":217648.42136335722}]
[]
[null,"Предстоящее финансирование",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"$D89-M98","v":725494.73787785729},715410.02471137454,710403.77471137454,705397.52471137454,700391.27471137454,649827.51919808215,612874.44306746963,500797.08373629639,460676.61015648145,408019.16258153867,278185.55759830808,85761.60180053825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D89-AS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D89-BY98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D89-DE98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D89-EK98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"в т.ч. заемные средства",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"$D90-M99","v":507846.31651450007},507846.31651450007,507846.31651450007,507846.31651450007,507846.31651450007,507846.31651450007,507846.31651450007,452528.17636947753,416614.88405601855,370405.06493340206,250961.42049009408,71745.636961214885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D90-AS99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D90-BY99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D90-DE99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D90-EK99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"в т.ч. собственные средства",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"$D91-M100","v":217648.42136335722},207563.70819687445,202557.45819687445,197551.20819687445,192544.95819687445,141981.20268358215,105028.12655296954,48268.907366818894,44061.726100462925,37614.097648136609,27224.137108213996,14015.964839323424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D91-AS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D91-BY100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D91-DE100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D91-EK100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Расчетная доля кредитных средств в предстоящем финансировании",null,null,null,null,null,"%",null,null,null,null,{"$f":"IF(M102=0,0,M103/M102)","v":0.7},{"$f":"IF(N102=0,0,N103/N102)","v":0.70986748713702452},0.71486995789236862,{"$f":"IF(P102=0,0,P103/P102)","v":0.71994343433838115},0.7250894390764353,{"$f":"IF(R102=0,0,R103/R102)","v":0.78150940289695092},0.82863027208754514,0.90361583776267407,0.90435432333867327,0.90781291395690322,0.9021367703512313,0.83657062665502357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BZ102=0,0,BZ103/BZ102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EL102=0,0,EL103/EL102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Флаг выборки кредита",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"Debt!M31","v":0},{"$f":"Debt!N31","v":0},{"$f":"Debt!O31","v":0},{"$f":"Debt!P31","v":0},{"$f":"Debt!Q31","v":0},{"$f":"Debt!R31","v":1},{"$f":"Debt!S31","v":1},{"$f":"Debt!T31","v":1},{"$f":"Debt!U31","v":1},{"$f":"Debt!V31","v":1},{"$f":"Debt!W31","v":1},{"$f":"Debt!X31","v":1},{"$f":"Debt!Y31","v":0},{"$f":"Debt!Z31","v":0},{"$f":"Debt!AA31","v":0},{"$f":"Debt!AB31","v":0},{"$f":"Debt!AC31","v":0},{"$f":"Debt!AD31","v":0},{"$f":"Debt!AE31","v":0},{"$f":"Debt!AF31","v":0},{"$f":"Debt!AG31","v":0},{"$f":"Debt!AH31","v":0},{"$f":"Debt!AI31","v":0},{"$f":"Debt!AJ31","v":0},{"$f":"Debt!AK31","v":0},{"$f":"Debt!AL31","v":0},{"$f":"Debt!AM31","v":0},{"$f":"Debt!AN31","v":0},{"$f":"Debt!AO31","v":0},{"$f":"Debt!AP31","v":0},{"$f":"Debt!AQ31","v":0},{"$f":"Debt!AR31","v":0},{"$f":"Debt!AS31","v":0},{"$f":"Debt!AT31","v":0},{"$f":"Debt!AU31","v":0},{"$f":"Debt!AV31","v":0},{"$f":"Debt!AW31","v":0},{"$f":"Debt!AX31","v":0},{"$f":"Debt!AY31","v":0},{"$f":"Debt!AZ31","v":0},{"$f":"Debt!BA31","v":0},{"$f":"Debt!BB31","v":0},{"$f":"Debt!BC31","v":0},{"$f":"Debt!BD31","v":0},{"$f":"Debt!BE31","v":0},{"$f":"Debt!BF31","v":0},{"$f":"Debt!BG31","v":0},{"$f":"Debt!BH31","v":0},{"$f":"Debt!BI31","v":0},{"$f":"Debt!BJ31","v":0},{"$f":"Debt!BK31","v":0},{"$f":"Debt!BL31","v":0},{"$f":"Debt!BM31","v":0},{"$f":"Debt!BN31","v":0},{"$f":"Debt!BO31","v":0},{"$f":"Debt!BP31","v":0},{"$f":"Debt!BQ31","v":0},{"$f":"Debt!BR31","v":0},{"$f":"Debt!BS31","v":0},{"$f":"Debt!BT31","v":0},{"$f":"Debt!BU31","v":0},{"$f":"Debt!BV31","v":0},{"$f":"Debt!BW31","v":0},{"$f":"Debt!BX31","v":0},{"$f":"Debt!BY31","v":0},{"$f":"Debt!BZ31","v":0},{"$f":"Debt!CA31","v":0},{"$f":"Debt!CB31","v":0},{"$f":"Debt!CC31","v":0},{"$f":"Debt!CD31","v":0},{"$f":"Debt!CE31","v":0},{"$f":"Debt!CF31","v":0},{"$f":"Debt!CG31","v":0},{"$f":"Debt!CH31","v":0},{"$f":"Debt!CI31","v":0},{"$f":"Debt!CJ31","v":0},{"$f":"Debt!CK31","v":0},{"$f":"Debt!CL31","v":0},{"$f":"Debt!CM31","v":0},{"$f":"Debt!CN31","v":0},{"$f":"Debt!CO31","v":0},{"$f":"Debt!CP31","v":0},{"$f":"Debt!CQ31","v":0},{"$f":"Debt!CR31","v":0},{"$f":"Debt!CS31","v":0},{"$f":"Debt!CT31","v":0},{"$f":"Debt!CU31","v":0},{"$f":"Debt!CV31","v":0},{"$f":"Debt!CW31","v":0},{"$f":"Debt!CX31","v":0},{"$f":"Debt!CY31","v":0},{"$f":"Debt!CZ31","v":0},{"$f":"Debt!DA31","v":0},{"$f":"Debt!DB31","v":0},{"$f":"Debt!DC31","v":0},{"$f":"Debt!DD31","v":0},{"$f":"Debt!DE31","v":0},{"$f":"Debt!DF31","v":0},{"$f":"Debt!DG31","v":0},{"$f":"Debt!DH31","v":0},{"$f":"Debt!DI31","v":0},{"$f":"Debt!DJ31","v":0},{"$f":"Debt!DK31","v":0},{"$f":"Debt!DL31","v":0},{"$f":"Debt!DM31","v":0},{"$f":"Debt!DN31","v":0},{"$f":"Debt!DO31","v":0},{"$f":"Debt!DP31","v":0},{"$f":"Debt!DQ31","v":0},{"$f":"Debt!DR31","v":0},{"$f":"Debt!DS31","v":0},{"$f":"Debt!DT31","v":0},{"$f":"Debt!DU31","v":0},{"$f":"Debt!DV31","v":0},{"$f":"Debt!DW31","v":0},{"$f":"Debt!DX31","v":0},{"$f":"Debt!DY31","v":0},{"$f":"Debt!DZ31","v":0},{"$f":"Debt!EA31","v":0},{"$f":"Debt!EB31","v":0},{"$f":"Debt!EC31","v":0},{"$f":"Debt!ED31","v":0},{"$f":"Debt!EE31","v":0},{"$f":"Debt!EF31","v":0},{"$f":"Debt!EG31","v":0},{"$f":"Debt!EH31","v":0},{"$f":"Debt!EI31","v":0},{"$f":"Debt!EJ31","v":0},{"$f":"Debt!EK31","v":0},{"$f":"Debt!EL31","v":0},{"$f":"Debt!EM31","v":0},{"$f":"Debt!EN31","v":0},{"$f":"Debt!EO31","v":0},{"$f":"Debt!EP31","v":0},{"$f":"Debt!EQ31","v":0},{"$f":"Debt!ER31","v":0},{"$f":"Debt!ES31","v":0},{"$f":"Debt!ET31","v":0},{"$f":"Debt!EU31","v":0},{"$f":"Debt!EV31","v":0},{"$f":"Debt!EW31","v":0},{"$f":"Debt!EX31","v":0},{"$f":"Debt!EY31","v":0},{"$f":"Debt!EZ31","v":0},{"$f":"Debt!FA31","v":0},{"$f":"Debt!FB31","v":0},{"$f":"Debt!FC31","v":0},{"$f":"Debt!FD31","v":0},{"$f":"Debt!FE31","v":0},{"$f":"Debt!FF31","v":0}]
[null,"Эффективная доля кредитных средств с учетом флага выборки кредита",null,null,null,null,null,"%",null,null,null,null,{"$f":"M106*M108","v":0},{"$f":"N106*N108","v":0},0,0,0,0.78150940289695092,0.82863027208754514,0.90361583776267407,0.90435432333867327,0.90781291395690322,0.9021367703512313,0.83657062665502357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ106*BZ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL106*EL108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Эффективная доля кредитных средств ",null,{"$f":"(L47)/(L46+L47+L73)","v":0.7},null,null,null,"%"]

{"sheet":"Subs","index":15,"n_rows":278,"n_cols":162,"rows_kept":278,"cut":false,"hidden":false,"merged":[]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Расчет платежей концедента и субсидий",null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[null,"ВРЕМЕННЫЕ ПРЕДПОСЫЛКИ"]
[]
[null,"Порядковый номер периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M8","v":1},{"$f":"'Inputs T'!N8","v":2},{"$f":"'Inputs T'!O8","v":3},{"$f":"'Inputs T'!P8","v":4},{"$f":"'Inputs T'!Q8","v":5},{"$f":"'Inputs T'!R8","v":6},{"$f":"'Inputs T'!S8","v":7},{"$f":"'Inputs T'!T8","v":8},{"$f":"'Inputs T'!U8","v":9},{"$f":"'Inputs T'!V8","v":10},{"$f":"'Inputs T'!W8","v":11},{"$f":"'Inputs T'!X8","v":12},{"$f":"'Inputs T'!Y8","v":13},{"$f":"'Inputs T'!Z8","v":14},{"$f":"'Inputs T'!AA8","v":15},{"$f":"'Inputs T'!AB8","v":16},{"$f":"'Inputs T'!AC8","v":17},{"$f":"'Inputs T'!AD8","v":18},{"$f":"'Inputs T'!AE8","v":19},{"$f":"'Inputs T'!AF8","v":20},{"$f":"'Inputs T'!AG8","v":21},{"$f":"'Inputs T'!AH8","v":22},{"$f":"'Inputs T'!AI8","v":23},{"$f":"'Inputs T'!AJ8","v":24},{"$f":"'Inputs T'!AK8","v":25},{"$f":"'Inputs T'!AL8","v":26},{"$f":"'Inputs T'!AM8","v":27},{"$f":"'Inputs T'!AN8","v":28},{"$f":"'Inputs T'!AO8","v":29},{"$f":"'Inputs T'!AP8","v":30},{"$f":"'Inputs T'!AQ8","v":31},{"$f":"'Inputs T'!AR8","v":32},{"$f":"'Inputs T'!AS8","v":33},{"$f":"'Inputs T'!AT8","v":34},{"$f":"'Inputs T'!AU8","v":35},{"$f":"'Inputs T'!AV8","v":36},{"$f":"'Inputs T'!AW8","v":37},{"$f":"'Inputs T'!AX8","v":38},{"$f":"'Inputs T'!AY8","v":39},{"$f":"'Inputs T'!AZ8","v":40},{"$f":"'Inputs T'!BA8","v":41},{"$f":"'Inputs T'!BB8","v":42},{"$f":"'Inputs T'!BC8","v":43},{"$f":"'Inputs T'!BD8","v":44},{"$f":"'Inputs T'!BE8","v":45},{"$f":"'Inputs T'!BF8","v":46},{"$f":"'Inputs T'!BG8","v":47},{"$f":"'Inputs T'!BH8","v":48},{"$f":"'Inputs T'!BI8","v":49},{"$f":"'Inputs T'!BJ8","v":50},{"$f":"'Inputs T'!BK8","v":51},{"$f":"'Inputs T'!BL8","v":52},{"$f":"'Inputs T'!BM8","v":53},{"$f":"'Inputs T'!BN8","v":54},{"$f":"'Inputs T'!BO8","v":55},{"$f":"'Inputs T'!BP8","v":56},{"$f":"'Inputs T'!BQ8","v":57},{"$f":"'Inputs T'!BR8","v":58},{"$f":"'Inputs T'!BS8","v":59},{"$f":"'Inputs T'!BT8","v":60},{"$f":"'Inputs T'!BU8","v":61},{"$f":"'Inputs T'!BV8","v":62},{"$f":"'Inputs T'!BW8","v":63},{"$f":"'Inputs T'!BX8","v":64},{"$f":"'Inputs T'!BY8","v":65},{"$f":"'Inputs T'!BZ8","v":66},{"$f":"'Inputs T'!CA8","v":67},{"$f":"'Inputs T'!CB8","v":68},{"$f":"'Inputs T'!CC8","v":69},{"$f":"'Inputs T'!CD8","v":70},{"$f":"'Inputs T'!CE8","v":71},{"$f":"'Inputs T'!CF8","v":72},{"$f":"'Inputs T'!CG8","v":73},{"$f":"'Inputs T'!CH8","v":74},{"$f":"'Inputs T'!CI8","v":75},{"$f":"'Inputs T'!CJ8","v":76},{"$f":"'Inputs T'!CK8","v":77},{"$f":"'Inputs T'!CL8","v":78},{"$f":"'Inputs T'!CM8","v":79},{"$f":"'Inputs T'!CN8","v":80},{"$f":"'Inputs T'!CO8","v":81},{"$f":"'Inputs T'!CP8","v":82},{"$f":"'Inputs T'!CQ8","v":83},{"$f":"'Inputs T'!CR8","v":84},{"$f":"'Inputs T'!CS8","v":85},{"$f":"'Inputs T'!CT8","v":86},{"$f":"'Inputs T'!CU8","v":87},{"$f":"'Inputs T'!CV8","v":88},{"$f":"'Inputs T'!CW8","v":89},{"$f":"'Inputs T'!CX8","v":90},{"$f":"'Inputs T'!CY8","v":91},{"$f":"'Inputs T'!CZ8","v":92},{"$f":"'Inputs T'!DA8","v":93},{"$f":"'Inputs T'!DB8","v":94},{"$f":"'Inputs T'!DC8","v":95},{"$f":"'Inputs T'!DD8","v":96},{"$f":"'Inputs T'!DE8","v":97},{"$f":"'Inputs T'!DF8","v":98},{"$f":"'Inputs T'!DG8","v":99},{"$f":"'Inputs T'!DH8","v":100},{"$f":"'Inputs T'!DI8","v":101},{"$f":"'Inputs T'!DJ8","v":102},{"$f":"'Inputs T'!DK8","v":103},{"$f":"'Inputs T'!DL8","v":104},{"$f":"'Inputs T'!DM8","v":105},{"$f":"'Inputs T'!DN8","v":106},{"$f":"'Inputs T'!DO8","v":107},{"$f":"'Inputs T'!DP8","v":108},{"$f":"'Inputs T'!DQ8","v":109},{"$f":"'Inputs T'!DR8","v":110},{"$f":"'Inputs T'!DS8","v":111},{"$f":"'Inputs T'!DT8","v":112},{"$f":"'Inputs T'!DU8","v":113},{"$f":"'Inputs T'!DV8","v":114},{"$f":"'Inputs T'!DW8","v":115},{"$f":"'Inputs T'!DX8","v":116},{"$f":"'Inputs T'!DY8","v":117},{"$f":"'Inputs T'!DZ8","v":118},{"$f":"'Inputs T'!EA8","v":119},{"$f":"'Inputs T'!EB8","v":120},{"$f":"'Inputs T'!EC8","v":121},{"$f":"'Inputs T'!ED8","v":122},{"$f":"'Inputs T'!EE8","v":123},{"$f":"'Inputs T'!EF8","v":124},{"$f":"'Inputs T'!EG8","v":125},{"$f":"'Inputs T'!EH8","v":126},{"$f":"'Inputs T'!EI8","v":127},{"$f":"'Inputs T'!EJ8","v":128},{"$f":"'Inputs T'!EK8","v":129},{"$f":"'Inputs T'!EL8","v":130},{"$f":"'Inputs T'!EM8","v":131},{"$f":"'Inputs T'!EN8","v":132},{"$f":"'Inputs T'!EO8","v":133},{"$f":"'Inputs T'!EP8","v":134},{"$f":"'Inputs T'!EQ8","v":135},{"$f":"'Inputs T'!ER8","v":136},{"$f":"'Inputs T'!ES8","v":137},{"$f":"'Inputs T'!ET8","v":138},{"$f":"'Inputs T'!EU8","v":139},{"$f":"'Inputs T'!EV8","v":140},{"$f":"'Inputs T'!EW8","v":141},{"$f":"'Inputs T'!EX8","v":142},{"$f":"'Inputs T'!EY8","v":143},{"$f":"'Inputs T'!EZ8","v":144},{"$f":"'Inputs T'!FA8","v":145},{"$f":"'Inputs T'!FB8","v":146},{"$f":"'Inputs T'!FC8","v":147},{"$f":"'Inputs T'!FD8","v":148},{"$f":"'Inputs T'!FE8","v":149},{"$f":"'Inputs T'!FF8","v":150}]
[null,"Начало периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M9","v":"2019-04-01"},{"$f":"'Inputs T'!N9","v":"2019-07-01"},{"$f":"'Inputs T'!O9","v":"2019-10-01"},{"$f":"'Inputs T'!P9","v":"2020-01-01"},{"$f":"'Inputs T'!Q9","v":"2020-04-01"},{"$f":"'Inputs T'!R9","v":"2020-07-01"},{"$f":"'Inputs T'!S9","v":"2020-10-01"},{"$f":"'Inputs T'!T9","v":"2021-01-01"},{"$f":"'Inputs T'!U9","v":"2021-04-01"},{"$f":"'Inputs T'!V9","v":"2021-07-01"},{"$f":"'Inputs T'!W9","v":"2021-10-01"},{"$f":"'Inputs T'!X9","v":"2022-01-01"},{"$f":"'Inputs T'!Y9","v":"2022-04-01"},{"$f":"'Inputs T'!Z9","v":"2022-07-01"},{"$f":"'Inputs T'!AA9","v":"2022-10-01"},{"$f":"'Inputs T'!AB9","v":"2023-01-01"},{"$f":"'Inputs T'!AC9","v":"2023-04-01"},{"$f":"'Inputs T'!AD9","v":"2023-07-01"},{"$f":"'Inputs T'!AE9","v":"2023-10-01"},{"$f":"'Inputs T'!AF9","v":"2024-01-01"},{"$f":"'Inputs T'!AG9","v":"2024-04-01"},{"$f":"'Inputs T'!AH9","v":"2024-07-01"},{"$f":"'Inputs T'!AI9","v":"2024-10-01"},{"$f":"'Inputs T'!AJ9","v":"2025-01-01"},{"$f":"'Inputs T'!AK9","v":"2025-04-01"},{"$f":"'Inputs T'!AL9","v":"2025-07-01"},{"$f":"'Inputs T'!AM9","v":"2025-10-01"},{"$f":"'Inputs T'!AN9","v":"2026-01-01"},{"$f":"'Inputs T'!AO9","v":"2026-04-01"},{"$f":"'Inputs T'!AP9","v":"2026-07-01"},{"$f":"'Inputs T'!AQ9","v":"2026-10-01"},{"$f":"'Inputs T'!AR9","v":"2027-01-01"},{"$f":"'Inputs T'!AS9","v":"2027-04-01"},{"$f":"'Inputs T'!AT9","v":"2027-07-01"},{"$f":"'Inputs T'!AU9","v":"2027-10-01"},{"$f":"'Inputs T'!AV9","v":"2028-01-01"},{"$f":"'Inputs T'!AW9","v":"2028-04-01"},{"$f":"'Inputs T'!AX9","v":"2028-07-01"},{"$f":"'Inputs T'!AY9","v":"2028-10-01"},{"$f":"'Inputs T'!AZ9","v":"2029-01-01"},{"$f":"'Inputs T'!BA9","v":"2029-04-01"},{"$f":"'Inputs T'!BB9","v":"2029-07-01"},{"$f":"'Inputs T'!BC9","v":"2029-10-01"},{"$f":"'Inputs T'!BD9","v":"2030-01-01"},{"$f":"'Inputs T'!BE9","v":"2030-04-01"},{"$f":"'Inputs T'!BF9","v":"2030-07-01"},{"$f":"'Inputs T'!BG9","v":"2030-10-01"},{"$f":"'Inputs T'!BH9","v":"2031-01-01"},{"$f":"'Inputs T'!BI9","v":"2031-04-01"},{"$f":"'Inputs T'!BJ9","v":"2031-07-01"},{"$f":"'Inputs T'!BK9","v":"2031-10-01"},{"$f":"'Inputs T'!BL9","v":"2032-01-01"},{"$f":"'Inputs T'!BM9","v":"2032-04-01"},{"$f":"'Inputs T'!BN9","v":"2032-07-01"},{"$f":"'Inputs T'!BO9","v":"2032-10-01"},{"$f":"'Inputs T'!BP9","v":"2033-01-01"},{"$f":"'Inputs T'!BQ9","v":"2033-04-01"},{"$f":"'Inputs T'!BR9","v":"2033-07-01"},{"$f":"'Inputs T'!BS9","v":"2033-10-01"},{"$f":"'Inputs T'!BT9","v":"2034-01-01"},{"$f":"'Inputs T'!BU9","v":"2034-04-01"},{"$f":"'Inputs T'!BV9","v":"2034-07-01"},{"$f":"'Inputs T'!BW9","v":"2034-10-01"},{"$f":"'Inputs T'!BX9","v":"2035-01-01"},{"$f":"'Inputs T'!BY9","v":"2035-04-01"},{"$f":"'Inputs T'!BZ9","v":"2035-07-01"},{"$f":"'Inputs T'!CA9","v":"2035-10-01"},{"$f":"'Inputs T'!CB9","v":"2036-01-01"},{"$f":"'Inputs T'!CC9","v":"2036-04-01"},{"$f":"'Inputs T'!CD9","v":"2036-07-01"},{"$f":"'Inputs T'!CE9","v":"2036-10-01"},{"$f":"'Inputs T'!CF9","v":"2037-01-01"},{"$f":"'Inputs T'!CG9","v":"2037-04-01"},{"$f":"'Inputs T'!CH9","v":"2037-07-01"},{"$f":"'Inputs T'!CI9","v":"2037-10-01"},{"$f":"'Inputs T'!CJ9","v":"2038-01-01"},{"$f":"'Inputs T'!CK9","v":"2038-04-01"},{"$f":"'Inputs T'!CL9","v":"2038-07-01"},{"$f":"'Inputs T'!CM9","v":"2038-10-01"},{"$f":"'Inputs T'!CN9","v":"2039-01-01"},{"$f":"'Inputs T'!CO9","v":"2039-04-01"},{"$f":"'Inputs T'!CP9","v":"2039-07-01"},{"$f":"'Inputs T'!CQ9","v":"2039-10-01"},{"$f":"'Inputs T'!CR9","v":"2040-01-01"},{"$f":"'Inputs T'!CS9","v":"2040-04-01"},{"$f":"'Inputs T'!CT9","v":"2040-07-01"},{"$f":"'Inputs T'!CU9","v":"2040-10-01"},{"$f":"'Inputs T'!CV9","v":"2041-01-01"},{"$f":"'Inputs T'!CW9","v":"2041-04-01"},{"$f":"'Inputs T'!CX9","v":"2041-07-01"},{"$f":"'Inputs T'!CY9","v":"2041-10-01"},{"$f":"'Inputs T'!CZ9","v":"2042-01-01"},{"$f":"'Inputs T'!DA9","v":"2042-04-01"},{"$f":"'Inputs T'!DB9","v":"2042-07-01"},{"$f":"'Inputs T'!DC9","v":"2042-10-01"},{"$f":"'Inputs T'!DD9","v":"2043-01-01"},{"$f":"'Inputs T'!DE9","v":"2043-04-01"},{"$f":"'Inputs T'!DF9","v":"2043-07-01"},{"$f":"'Inputs T'!DG9","v":"2043-10-01"},{"$f":"'Inputs T'!DH9","v":"2044-01-01"},{"$f":"'Inputs T'!DI9","v":"2044-04-01"},{"$f":"'Inputs T'!DJ9","v":"2044-07-01"},{"$f":"'Inputs T'!DK9","v":"2044-10-01"},{"$f":"'Inputs T'!DL9","v":"2045-01-01"},{"$f":"'Inputs T'!DM9","v":"2045-04-01"},{"$f":"'Inputs T'!DN9","v":"2045-07-01"},{"$f":"'Inputs T'!DO9","v":"2045-10-01"},{"$f":"'Inputs T'!DP9","v":"2046-01-01"},{"$f":"'Inputs T'!DQ9","v":"2046-04-01"},{"$f":"'Inputs T'!DR9","v":"2046-07-01"},{"$f":"'Inputs T'!DS9","v":"2046-10-01"},{"$f":"'Inputs T'!DT9","v":"2047-01-01"},{"$f":"'Inputs T'!DU9","v":"2047-04-01"},{"$f":"'Inputs T'!DV9","v":"2047-07-01"},{"$f":"'Inputs T'!DW9","v":"2047-10-01"},{"$f":"'Inputs T'!DX9","v":"2048-01-01"},{"$f":"'Inputs T'!DY9","v":"2048-04-01"},{"$f":"'Inputs T'!DZ9","v":"2048-07-01"},{"$f":"'Inputs T'!EA9","v":"2048-10-01"},{"$f":"'Inputs T'!EB9","v":"2049-01-01"},{"$f":"'Inputs T'!EC9","v":"2049-04-01"},{"$f":"'Inputs T'!ED9","v":"2049-07-01"},{"$f":"'Inputs T'!EE9","v":"2049-10-01"},{"$f":"'Inputs T'!EF9","v":"2050-01-01"},{"$f":"'Inputs T'!EG9","v":"2050-04-01"},{"$f":"'Inputs T'!EH9","v":"2050-07-01"},{"$f":"'Inputs T'!EI9","v":"2050-10-01"},{"$f":"'Inputs T'!EJ9","v":"2051-01-01"},{"$f":"'Inputs T'!EK9","v":"2051-04-01"},{"$f":"'Inputs T'!EL9","v":"2051-07-01"},{"$f":"'Inputs T'!EM9","v":"2051-10-01"},{"$f":"'Inputs T'!EN9","v":"2052-01-01"},{"$f":"'Inputs T'!EO9","v":"2052-04-01"},{"$f":"'Inputs T'!EP9","v":"2052-07-01"},{"$f":"'Inputs T'!EQ9","v":"2052-10-01"},{"$f":"'Inputs T'!ER9","v":"2053-01-01"},{"$f":"'Inputs T'!ES9","v":"2053-04-01"},{"$f":"'Inputs T'!ET9","v":"2053-07-01"},{"$f":"'Inputs T'!EU9","v":"2053-10-01"},{"$f":"'Inputs T'!EV9","v":"2054-01-01"},{"$f":"'Inputs T'!EW9","v":"2054-04-01"},{"$f":"'Inputs T'!EX9","v":"2054-07-01"},{"$f":"'Inputs T'!EY9","v":"2054-10-01"},{"$f":"'Inputs T'!EZ9","v":"2055-01-01"},{"$f":"'Inputs T'!FA9","v":"2055-04-01"},{"$f":"'Inputs T'!FB9","v":"2055-07-01"},{"$f":"'Inputs T'!FC9","v":"2055-10-01"},{"$f":"'Inputs T'!FD9","v":"2056-01-01"},{"$f":"'Inputs T'!FE9","v":"2056-04-01"},{"$f":"'Inputs T'!FF9","v":"2056-07-01"}]
[null,"Конец периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M10","v":"2019-06-30"},{"$f":"'Inputs T'!N10","v":"2019-09-30"},{"$f":"'Inputs T'!O10","v":"2019-12-31"},{"$f":"'Inputs T'!P10","v":"2020-03-31"},{"$f":"'Inputs T'!Q10","v":"2020-06-30"},{"$f":"'Inputs T'!R10","v":"2020-09-30"},{"$f":"'Inputs T'!S10","v":"2020-12-31"},{"$f":"'Inputs T'!T10","v":"2021-03-31"},{"$f":"'Inputs T'!U10","v":"2021-06-30"},{"$f":"'Inputs T'!V10","v":"2021-09-30"},{"$f":"'Inputs T'!W10","v":"2021-12-31"},{"$f":"'Inputs T'!X10","v":"2022-03-31"},{"$f":"'Inputs T'!Y10","v":"2022-06-30"},{"$f":"'Inputs T'!Z10","v":"2022-09-30"},{"$f":"'Inputs T'!AA10","v":"2022-12-31"},{"$f":"'Inputs T'!AB10","v":"2023-03-31"},{"$f":"'Inputs T'!AC10","v":"2023-06-30"},{"$f":"'Inputs T'!AD10","v":"2023-09-30"},{"$f":"'Inputs T'!AE10","v":"2023-12-31"},{"$f":"'Inputs T'!AF10","v":"2024-03-31"},{"$f":"'Inputs T'!AG10","v":"2024-06-30"},{"$f":"'Inputs T'!AH10","v":"2024-09-30"},{"$f":"'Inputs T'!AI10","v":"2024-12-31"},{"$f":"'Inputs T'!AJ10","v":"2025-03-31"},{"$f":"'Inputs T'!AK10","v":"2025-06-30"},{"$f":"'Inputs T'!AL10","v":"2025-09-30"},{"$f":"'Inputs T'!AM10","v":"2025-12-31"},{"$f":"'Inputs T'!AN10","v":"2026-03-31"},{"$f":"'Inputs T'!AO10","v":"2026-06-30"},{"$f":"'Inputs T'!AP10","v":"2026-09-30"},{"$f":"'Inputs T'!AQ10","v":"2026-12-31"},{"$f":"'Inputs T'!AR10","v":"2027-03-31"},{"$f":"'Inputs T'!AS10","v":"2027-06-30"},{"$f":"'Inputs T'!AT10","v":"2027-09-30"},{"$f":"'Inputs T'!AU10","v":"2027-12-31"},{"$f":"'Inputs T'!AV10","v":"2028-03-31"},{"$f":"'Inputs T'!AW10","v":"2028-06-30"},{"$f":"'Inputs T'!AX10","v":"2028-09-30"},{"$f":"'Inputs T'!AY10","v":"2028-12-31"},{"$f":"'Inputs T'!AZ10","v":"2029-03-31"},{"$f":"'Inputs T'!BA10","v":"2029-06-30"},{"$f":"'Inputs T'!BB10","v":"2029-09-30"},{"$f":"'Inputs T'!BC10","v":"2029-12-31"},{"$f":"'Inputs T'!BD10","v":"2030-03-31"},{"$f":"'Inputs T'!BE10","v":"2030-06-30"},{"$f":"'Inputs T'!BF10","v":"2030-09-30"},{"$f":"'Inputs T'!BG10","v":"2030-12-31"},{"$f":"'Inputs T'!BH10","v":"2031-03-31"},{"$f":"'Inputs T'!BI10","v":"2031-06-30"},{"$f":"'Inputs T'!BJ10","v":"2031-09-30"},{"$f":"'Inputs T'!BK10","v":"2031-12-31"},{"$f":"'Inputs T'!BL10","v":"2032-03-31"},{"$f":"'Inputs T'!BM10","v":"2032-06-30"},{"$f":"'Inputs T'!BN10","v":"2032-09-30"},{"$f":"'Inputs T'!BO10","v":"2032-12-31"},{"$f":"'Inputs T'!BP10","v":"2033-03-31"},{"$f":"'Inputs T'!BQ10","v":"2033-06-30"},{"$f":"'Inputs T'!BR10","v":"2033-09-30"},{"$f":"'Inputs T'!BS10","v":"2033-12-31"},{"$f":"'Inputs T'!BT10","v":"2034-03-31"},{"$f":"'Inputs T'!BU10","v":"2034-06-30"},{"$f":"'Inputs T'!BV10","v":"2034-09-30"},{"$f":"'Inputs T'!BW10","v":"2034-12-31"},{"$f":"'Inputs T'!BX10","v":"2035-03-31"},{"$f":"'Inputs T'!BY10","v":"2035-06-30"},{"$f":"'Inputs T'!BZ10","v":"2035-09-30"},{"$f":"'Inputs T'!CA10","v":"2035-12-31"},{"$f":"'Inputs T'!CB10","v":"2036-03-31"},{"$f":"'Inputs T'!CC10","v":"2036-06-30"},{"$f":"'Inputs T'!CD10","v":"2036-09-30"},{"$f":"'Inputs T'!CE10","v":"2036-12-31"},{"$f":"'Inputs T'!CF10","v":"2037-03-31"},{"$f":"'Inputs T'!CG10","v":"2037-06-30"},{"$f":"'Inputs T'!CH10","v":"2037-09-30"},{"$f":"'Inputs T'!CI10","v":"2037-12-31"},{"$f":"'Inputs T'!CJ10","v":"2038-03-31"},{"$f":"'Inputs T'!CK10","v":"2038-06-30"},{"$f":"'Inputs T'!CL10","v":"2038-09-30"},{"$f":"'Inputs T'!CM10","v":"2038-12-31"},{"$f":"'Inputs T'!CN10","v":"2039-03-31"},{"$f":"'Inputs T'!CO10","v":"2039-06-30"},{"$f":"'Inputs T'!CP10","v":"2039-09-30"},{"$f":"'Inputs T'!CQ10","v":"2039-12-31"},{"$f":"'Inputs T'!CR10","v":"2040-03-31"},{"$f":"'Inputs T'!CS10","v":"2040-06-30"},{"$f":"'Inputs T'!CT10","v":"2040-09-30"},{"$f":"'Inputs T'!CU10","v":"2040-12-31"},{"$f":"'Inputs T'!CV10","v":"2041-03-31"},{"$f":"'Inputs T'!CW10","v":"2041-06-30"},{"$f":"'Inputs T'!CX10","v":"2041-09-30"},{"$f":"'Inputs T'!CY10","v":"2041-12-31"},{"$f":"'Inputs T'!CZ10","v":"2042-03-31"},{"$f":"'Inputs T'!DA10","v":"2042-06-30"},{"$f":"'Inputs T'!DB10","v":"2042-09-30"},{"$f":"'Inputs T'!DC10","v":"2042-12-31"},{"$f":"'Inputs T'!DD10","v":"2043-03-31"},{"$f":"'Inputs T'!DE10","v":"2043-06-30"},{"$f":"'Inputs T'!DF10","v":"2043-09-30"},{"$f":"'Inputs T'!DG10","v":"2043-12-31"},{"$f":"'Inputs T'!DH10","v":"2044-03-31"},{"$f":"'Inputs T'!DI10","v":"2044-06-30"},{"$f":"'Inputs T'!DJ10","v":"2044-09-30"},{"$f":"'Inputs T'!DK10","v":"2044-12-31"},{"$f":"'Inputs T'!DL10","v":"2045-03-31"},{"$f":"'Inputs T'!DM10","v":"2045-06-30"},{"$f":"'Inputs T'!DN10","v":"2045-09-30"},{"$f":"'Inputs T'!DO10","v":"2045-12-31"},{"$f":"'Inputs T'!DP10","v":"2046-03-31"},{"$f":"'Inputs T'!DQ10","v":"2046-06-30"},{"$f":"'Inputs T'!DR10","v":"2046-09-30"},{"$f":"'Inputs T'!DS10","v":"2046-12-31"},{"$f":"'Inputs T'!DT10","v":"2047-03-31"},{"$f":"'Inputs T'!DU10","v":"2047-06-30"},{"$f":"'Inputs T'!DV10","v":"2047-09-30"},{"$f":"'Inputs T'!DW10","v":"2047-12-31"},{"$f":"'Inputs T'!DX10","v":"2048-03-31"},{"$f":"'Inputs T'!DY10","v":"2048-06-30"},{"$f":"'Inputs T'!DZ10","v":"2048-09-30"},{"$f":"'Inputs T'!EA10","v":"2048-12-31"},{"$f":"'Inputs T'!EB10","v":"2049-03-31"},{"$f":"'Inputs T'!EC10","v":"2049-06-30"},{"$f":"'Inputs T'!ED10","v":"2049-09-30"},{"$f":"'Inputs T'!EE10","v":"2049-12-31"},{"$f":"'Inputs T'!EF10","v":"2050-03-31"},{"$f":"'Inputs T'!EG10","v":"2050-06-30"},{"$f":"'Inputs T'!EH10","v":"2050-09-30"},{"$f":"'Inputs T'!EI10","v":"2050-12-31"},{"$f":"'Inputs T'!EJ10","v":"2051-03-31"},{"$f":"'Inputs T'!EK10","v":"2051-06-30"},{"$f":"'Inputs T'!EL10","v":"2051-09-30"},{"$f":"'Inputs T'!EM10","v":"2051-12-31"},{"$f":"'Inputs T'!EN10","v":"2052-03-31"},{"$f":"'Inputs T'!EO10","v":"2052-06-30"},{"$f":"'Inputs T'!EP10","v":"2052-09-30"},{"$f":"'Inputs T'!EQ10","v":"2052-12-31"},{"$f":"'Inputs T'!ER10","v":"2053-03-31"},{"$f":"'Inputs T'!ES10","v":"2053-06-30"},{"$f":"'Inputs T'!ET10","v":"2053-09-30"},{"$f":"'Inputs T'!EU10","v":"2053-12-31"},{"$f":"'Inputs T'!EV10","v":"2054-03-31"},{"$f":"'Inputs T'!EW10","v":"2054-06-30"},{"$f":"'Inputs T'!EX10","v":"2054-09-30"},{"$f":"'Inputs T'!EY10","v":"2054-12-31"},{"$f":"'Inputs T'!EZ10","v":"2055-03-31"},{"$f":"'Inputs T'!FA10","v":"2055-06-30"},{"$f":"'Inputs T'!FB10","v":"2055-09-30"},{"$f":"'Inputs T'!FC10","v":"2055-12-31"},{"$f":"'Inputs T'!FD10","v":"2056-03-31"},{"$f":"'Inputs T'!FE10","v":"2056-06-30"},{"$f":"'Inputs T'!FF10","v":"2056-09-30"}]
[]
[null,"Флаг фазы проектирования",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M12","v":1},{"$f":"'Inputs T'!N12","v":1},{"$f":"'Inputs T'!O12","v":1},{"$f":"'Inputs T'!P12","v":1},{"$f":"'Inputs T'!Q12","v":0},{"$f":"'Inputs T'!R12","v":0},{"$f":"'Inputs T'!S12","v":0},{"$f":"'Inputs T'!T12","v":0},{"$f":"'Inputs T'!U12","v":0},{"$f":"'Inputs T'!V12","v":0},{"$f":"'Inputs T'!W12","v":0},{"$f":"'Inputs T'!X12","v":0},{"$f":"'Inputs T'!Y12","v":0},{"$f":"'Inputs T'!Z12","v":0},{"$f":"'Inputs T'!AA12","v":0},{"$f":"'Inputs T'!AB12","v":0},{"$f":"'Inputs T'!AC12","v":0},{"$f":"'Inputs T'!AD12","v":0},{"$f":"'Inputs T'!AE12","v":0},{"$f":"'Inputs T'!AF12","v":0},{"$f":"'Inputs T'!AG12","v":0},{"$f":"'Inputs T'!AH12","v":0},{"$f":"'Inputs T'!AI12","v":0},{"$f":"'Inputs T'!AJ12","v":0},{"$f":"'Inputs T'!AK12","v":0},{"$f":"'Inputs T'!AL12","v":0},{"$f":"'Inputs T'!AM12","v":0},{"$f":"'Inputs T'!AN12","v":0},{"$f":"'Inputs T'!AO12","v":0},{"$f":"'Inputs T'!AP12","v":0},{"$f":"'Inputs T'!AQ12","v":0},{"$f":"'Inputs T'!AR12","v":0},{"$f":"'Inputs T'!AS12","v":0},{"$f":"'Inputs T'!AT12","v":0},{"$f":"'Inputs T'!AU12","v":0},{"$f":"'Inputs T'!AV12","v":0},{"$f":"'Inputs T'!AW12","v":0},{"$f":"'Inputs T'!AX12","v":0},{"$f":"'Inputs T'!AY12","v":0},{"$f":"'Inputs T'!AZ12","v":0},{"$f":"'Inputs T'!BA12","v":0},{"$f":"'Inputs T'!BB12","v":0},{"$f":"'Inputs T'!BC12","v":0},{"$f":"'Inputs T'!BD12","v":0},{"$f":"'Inputs T'!BE12","v":0},{"$f":"'Inputs T'!BF12","v":0},{"$f":"'Inputs T'!BG12","v":0},{"$f":"'Inputs T'!BH12","v":0},{"$f":"'Inputs T'!BI12","v":0},{"$f":"'Inputs T'!BJ12","v":0},{"$f":"'Inputs T'!BK12","v":0},{"$f":"'Inputs T'!BL12","v":0},{"$f":"'Inputs T'!BM12","v":0},{"$f":"'Inputs T'!BN12","v":0},{"$f":"'Inputs T'!BO12","v":0},{"$f":"'Inputs T'!BP12","v":0},{"$f":"'Inputs T'!BQ12","v":0},{"$f":"'Inputs T'!BR12","v":0},{"$f":"'Inputs T'!BS12","v":0},{"$f":"'Inputs T'!BT12","v":0},{"$f":"'Inputs T'!BU12","v":0},{"$f":"'Inputs T'!BV12","v":0},{"$f":"'Inputs T'!BW12","v":0},{"$f":"'Inputs T'!BX12","v":0},{"$f":"'Inputs T'!BY12","v":0},{"$f":"'Inputs T'!BZ12","v":0},{"$f":"'Inputs T'!CA12","v":0},{"$f":"'Inputs T'!CB12","v":0},{"$f":"'Inputs T'!CC12","v":0},{"$f":"'Inputs T'!CD12","v":0},{"$f":"'Inputs T'!CE12","v":0},{"$f":"'Inputs T'!CF12","v":0},{"$f":"'Inputs T'!CG12","v":0},{"$f":"'Inputs T'!CH12","v":0},{"$f":"'Inputs T'!CI12","v":0},{"$f":"'Inputs T'!CJ12","v":0},{"$f":"'Inputs T'!CK12","v":0},{"$f":"'Inputs T'!CL12","v":0},{"$f":"'Inputs T'!CM12","v":0},{"$f":"'Inputs T'!CN12","v":0},{"$f":"'Inputs T'!CO12","v":0},{"$f":"'Inputs T'!CP12","v":0},{"$f":"'Inputs T'!CQ12","v":0},{"$f":"'Inputs T'!CR12","v":0},{"$f":"'Inputs T'!CS12","v":0},{"$f":"'Inputs T'!CT12","v":0},{"$f":"'Inputs T'!CU12","v":0},{"$f":"'Inputs T'!CV12","v":0},{"$f":"'Inputs T'!CW12","v":0},{"$f":"'Inputs T'!CX12","v":0},{"$f":"'Inputs T'!CY12","v":0},{"$f":"'Inputs T'!CZ12","v":0},{"$f":"'Inputs T'!DA12","v":0},{"$f":"'Inputs T'!DB12","v":0},{"$f":"'Inputs T'!DC12","v":0},{"$f":"'Inputs T'!DD12","v":0},{"$f":"'Inputs T'!DE12","v":0},{"$f":"'Inputs T'!DF12","v":0},{"$f":"'Inputs T'!DG12","v":0},{"$f":"'Inputs T'!DH12","v":0},{"$f":"'Inputs T'!DI12","v":0},{"$f":"'Inputs T'!DJ12","v":0},{"$f":"'Inputs T'!DK12","v":0},{"$f":"'Inputs T'!DL12","v":0},{"$f":"'Inputs T'!DM12","v":0},{"$f":"'Inputs T'!DN12","v":0},{"$f":"'Inputs T'!DO12","v":0},{"$f":"'Inputs T'!DP12","v":0},{"$f":"'Inputs T'!DQ12","v":0},{"$f":"'Inputs T'!DR12","v":0},{"$f":"'Inputs T'!DS12","v":0},{"$f":"'Inputs T'!DT12","v":0},{"$f":"'Inputs T'!DU12","v":0},{"$f":"'Inputs T'!DV12","v":0},{"$f":"'Inputs T'!DW12","v":0},{"$f":"'Inputs T'!DX12","v":0},{"$f":"'Inputs T'!DY12","v":0},{"$f":"'Inputs T'!DZ12","v":0},{"$f":"'Inputs T'!EA12","v":0},{"$f":"'Inputs T'!EB12","v":0},{"$f":"'Inputs T'!EC12","v":0},{"$f":"'Inputs T'!ED12","v":0},{"$f":"'Inputs T'!EE12","v":0},{"$f":"'Inputs T'!EF12","v":0},{"$f":"'Inputs T'!EG12","v":0},{"$f":"'Inputs T'!EH12","v":0},{"$f":"'Inputs T'!EI12","v":0},{"$f":"'Inputs T'!EJ12","v":0},{"$f":"'Inputs T'!EK12","v":0},{"$f":"'Inputs T'!EL12","v":0},{"$f":"'Inputs T'!EM12","v":0},{"$f":"'Inputs T'!EN12","v":0},{"$f":"'Inputs T'!EO12","v":0},{"$f":"'Inputs T'!EP12","v":0},{"$f":"'Inputs T'!EQ12","v":0},{"$f":"'Inputs T'!ER12","v":0},{"$f":"'Inputs T'!ES12","v":0},{"$f":"'Inputs T'!ET12","v":0},{"$f":"'Inputs T'!EU12","v":0},{"$f":"'Inputs T'!EV12","v":0},{"$f":"'Inputs T'!EW12","v":0},{"$f":"'Inputs T'!EX12","v":0},{"$f":"'Inputs T'!EY12","v":0},{"$f":"'Inputs T'!EZ12","v":0},{"$f":"'Inputs T'!FA12","v":0},{"$f":"'Inputs T'!FB12","v":0},{"$f":"'Inputs T'!FC12","v":0},{"$f":"'Inputs T'!FD12","v":0},{"$f":"'Inputs T'!FE12","v":0},{"$f":"'Inputs T'!FF12","v":0}]
[null,"Флаг фазы строительства",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M13","v":0},{"$f":"'Inputs T'!N13","v":0},{"$f":"'Inputs T'!O13","v":0},{"$f":"'Inputs T'!P13","v":0},{"$f":"'Inputs T'!Q13","v":1},{"$f":"'Inputs T'!R13","v":1},{"$f":"'Inputs T'!S13","v":1},{"$f":"'Inputs T'!T13","v":1},{"$f":"'Inputs T'!U13","v":1},{"$f":"'Inputs T'!V13","v":1},{"$f":"'Inputs T'!W13","v":1},{"$f":"'Inputs T'!X13","v":1},{"$f":"'Inputs T'!Y13","v":0},{"$f":"'Inputs T'!Z13","v":0},{"$f":"'Inputs T'!AA13","v":0},{"$f":"'Inputs T'!AB13","v":0},{"$f":"'Inputs T'!AC13","v":0},{"$f":"'Inputs T'!AD13","v":0},{"$f":"'Inputs T'!AE13","v":0},{"$f":"'Inputs T'!AF13","v":0},{"$f":"'Inputs T'!AG13","v":0},{"$f":"'Inputs T'!AH13","v":0},{"$f":"'Inputs T'!AI13","v":0},{"$f":"'Inputs T'!AJ13","v":0},{"$f":"'Inputs T'!AK13","v":0},{"$f":"'Inputs T'!AL13","v":0},{"$f":"'Inputs T'!AM13","v":0},{"$f":"'Inputs T'!AN13","v":0},{"$f":"'Inputs T'!AO13","v":0},{"$f":"'Inputs T'!AP13","v":0},{"$f":"'Inputs T'!AQ13","v":0},{"$f":"'Inputs T'!AR13","v":0},{"$f":"'Inputs T'!AS13","v":0},{"$f":"'Inputs T'!AT13","v":0},{"$f":"'Inputs T'!AU13","v":0},{"$f":"'Inputs T'!AV13","v":0},{"$f":"'Inputs T'!AW13","v":0},{"$f":"'Inputs T'!AX13","v":0},{"$f":"'Inputs T'!AY13","v":0},{"$f":"'Inputs T'!AZ13","v":0},{"$f":"'Inputs T'!BA13","v":0},{"$f":"'Inputs T'!BB13","v":0},{"$f":"'Inputs T'!BC13","v":0},{"$f":"'Inputs T'!BD13","v":0},{"$f":"'Inputs T'!BE13","v":0},{"$f":"'Inputs T'!BF13","v":0},{"$f":"'Inputs T'!BG13","v":0},{"$f":"'Inputs T'!BH13","v":0},{"$f":"'Inputs T'!BI13","v":0},{"$f":"'Inputs T'!BJ13","v":0},{"$f":"'Inputs T'!BK13","v":0},{"$f":"'Inputs T'!BL13","v":0},{"$f":"'Inputs T'!BM13","v":0},{"$f":"'Inputs T'!BN13","v":0},{"$f":"'Inputs T'!BO13","v":0},{"$f":"'Inputs T'!BP13","v":0},{"$f":"'Inputs T'!BQ13","v":0},{"$f":"'Inputs T'!BR13","v":0},{"$f":"'Inputs T'!BS13","v":0},{"$f":"'Inputs T'!BT13","v":0},{"$f":"'Inputs T'!BU13","v":0},{"$f":"'Inputs T'!BV13","v":0},{"$f":"'Inputs T'!BW13","v":0},{"$f":"'Inputs T'!BX13","v":0},{"$f":"'Inputs T'!BY13","v":0},{"$f":"'Inputs T'!BZ13","v":0},{"$f":"'Inputs T'!CA13","v":0},{"$f":"'Inputs T'!CB13","v":0},{"$f":"'Inputs T'!CC13","v":0},{"$f":"'Inputs T'!CD13","v":0},{"$f":"'Inputs T'!CE13","v":0},{"$f":"'Inputs T'!CF13","v":0},{"$f":"'Inputs T'!CG13","v":0},{"$f":"'Inputs T'!CH13","v":0},{"$f":"'Inputs T'!CI13","v":0},{"$f":"'Inputs T'!CJ13","v":0},{"$f":"'Inputs T'!CK13","v":0},{"$f":"'Inputs T'!CL13","v":0},{"$f":"'Inputs T'!CM13","v":0},{"$f":"'Inputs T'!CN13","v":0},{"$f":"'Inputs T'!CO13","v":0},{"$f":"'Inputs T'!CP13","v":0},{"$f":"'Inputs T'!CQ13","v":0},{"$f":"'Inputs T'!CR13","v":0},{"$f":"'Inputs T'!CS13","v":0},{"$f":"'Inputs T'!CT13","v":0},{"$f":"'Inputs T'!CU13","v":0},{"$f":"'Inputs T'!CV13","v":0},{"$f":"'Inputs T'!CW13","v":0},{"$f":"'Inputs T'!CX13","v":0},{"$f":"'Inputs T'!CY13","v":0},{"$f":"'Inputs T'!CZ13","v":0},{"$f":"'Inputs T'!DA13","v":0},{"$f":"'Inputs T'!DB13","v":0},{"$f":"'Inputs T'!DC13","v":0},{"$f":"'Inputs T'!DD13","v":0},{"$f":"'Inputs T'!DE13","v":0},{"$f":"'Inputs T'!DF13","v":0},{"$f":"'Inputs T'!DG13","v":0},{"$f":"'Inputs T'!DH13","v":0},{"$f":"'Inputs T'!DI13","v":0},{"$f":"'Inputs T'!DJ13","v":0},{"$f":"'Inputs T'!DK13","v":0},{"$f":"'Inputs T'!DL13","v":0},{"$f":"'Inputs T'!DM13","v":0},{"$f":"'Inputs T'!DN13","v":0},{"$f":"'Inputs T'!DO13","v":0},{"$f":"'Inputs T'!DP13","v":0},{"$f":"'Inputs T'!DQ13","v":0},{"$f":"'Inputs T'!DR13","v":0},{"$f":"'Inputs T'!DS13","v":0},{"$f":"'Inputs T'!DT13","v":0},{"$f":"'Inputs T'!DU13","v":0},{"$f":"'Inputs T'!DV13","v":0},{"$f":"'Inputs T'!DW13","v":0},{"$f":"'Inputs T'!DX13","v":0},{"$f":"'Inputs T'!DY13","v":0},{"$f":"'Inputs T'!DZ13","v":0},{"$f":"'Inputs T'!EA13","v":0},{"$f":"'Inputs T'!EB13","v":0},{"$f":"'Inputs T'!EC13","v":0},{"$f":"'Inputs T'!ED13","v":0},{"$f":"'Inputs T'!EE13","v":0},{"$f":"'Inputs T'!EF13","v":0},{"$f":"'Inputs T'!EG13","v":0},{"$f":"'Inputs T'!EH13","v":0},{"$f":"'Inputs T'!EI13","v":0},{"$f":"'Inputs T'!EJ13","v":0},{"$f":"'Inputs T'!EK13","v":0},{"$f":"'Inputs T'!EL13","v":0},{"$f":"'Inputs T'!EM13","v":0},{"$f":"'Inputs T'!EN13","v":0},{"$f":"'Inputs T'!EO13","v":0},{"$f":"'Inputs T'!EP13","v":0},{"$f":"'Inputs T'!EQ13","v":0},{"$f":"'Inputs T'!ER13","v":0},{"$f":"'Inputs T'!ES13","v":0},{"$f":"'Inputs T'!ET13","v":0},{"$f":"'Inputs T'!EU13","v":0},{"$f":"'Inputs T'!EV13","v":0},{"$f":"'Inputs T'!EW13","v":0},{"$f":"'Inputs T'!EX13","v":0},{"$f":"'Inputs T'!EY13","v":0},{"$f":"'Inputs T'!EZ13","v":0},{"$f":"'Inputs T'!FA13","v":0},{"$f":"'Inputs T'!FB13","v":0},{"$f":"'Inputs T'!FC13","v":0},{"$f":"'Inputs T'!FD13","v":0},{"$f":"'Inputs T'!FE13","v":0},{"$f":"'Inputs T'!FF13","v":0}]
[null,"Флаг операционной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M14","v":0},{"$f":"'Inputs T'!N14","v":0},{"$f":"'Inputs T'!O14","v":0},{"$f":"'Inputs T'!P14","v":0},{"$f":"'Inputs T'!Q14","v":0},{"$f":"'Inputs T'!R14","v":0},{"$f":"'Inputs T'!S14","v":0},{"$f":"'Inputs T'!T14","v":0},{"$f":"'Inputs T'!U14","v":0},{"$f":"'Inputs T'!V14","v":0},{"$f":"'Inputs T'!W14","v":0},{"$f":"'Inputs T'!X14","v":0},{"$f":"'Inputs T'!Y14","v":1},{"$f":"'Inputs T'!Z14","v":1},{"$f":"'Inputs T'!AA14","v":1},{"$f":"'Inputs T'!AB14","v":1},{"$f":"'Inputs T'!AC14","v":1},{"$f":"'Inputs T'!AD14","v":1},{"$f":"'Inputs T'!AE14","v":1},{"$f":"'Inputs T'!AF14","v":1},{"$f":"'Inputs T'!AG14","v":1},{"$f":"'Inputs T'!AH14","v":1},{"$f":"'Inputs T'!AI14","v":1},{"$f":"'Inputs T'!AJ14","v":1},{"$f":"'Inputs T'!AK14","v":1},{"$f":"'Inputs T'!AL14","v":1},{"$f":"'Inputs T'!AM14","v":1},{"$f":"'Inputs T'!AN14","v":1},{"$f":"'Inputs T'!AO14","v":1},{"$f":"'Inputs T'!AP14","v":1},{"$f":"'Inputs T'!AQ14","v":1},{"$f":"'Inputs T'!AR14","v":1},{"$f":"'Inputs T'!AS14","v":0},{"$f":"'Inputs T'!AT14","v":0},{"$f":"'Inputs T'!AU14","v":0},{"$f":"'Inputs T'!AV14","v":0},{"$f":"'Inputs T'!AW14","v":0},{"$f":"'Inputs T'!AX14","v":0},{"$f":"'Inputs T'!AY14","v":0},{"$f":"'Inputs T'!AZ14","v":0},{"$f":"'Inputs T'!BA14","v":0},{"$f":"'Inputs T'!BB14","v":0},{"$f":"'Inputs T'!BC14","v":0},{"$f":"'Inputs T'!BD14","v":0},{"$f":"'Inputs T'!BE14","v":0},{"$f":"'Inputs T'!BF14","v":0},{"$f":"'Inputs T'!BG14","v":0},{"$f":"'Inputs T'!BH14","v":0},{"$f":"'Inputs T'!BI14","v":0},{"$f":"'Inputs T'!BJ14","v":0},{"$f":"'Inputs T'!BK14","v":0},{"$f":"'Inputs T'!BL14","v":0},{"$f":"'Inputs T'!BM14","v":0},{"$f":"'Inputs T'!BN14","v":0},{"$f":"'Inputs T'!BO14","v":0},{"$f":"'Inputs T'!BP14","v":0},{"$f":"'Inputs T'!BQ14","v":0},{"$f":"'Inputs T'!BR14","v":0},{"$f":"'Inputs T'!BS14","v":0},{"$f":"'Inputs T'!BT14","v":0},{"$f":"'Inputs T'!BU14","v":0},{"$f":"'Inputs T'!BV14","v":0},{"$f":"'Inputs T'!BW14","v":0},{"$f":"'Inputs T'!BX14","v":0},{"$f":"'Inputs T'!BY14","v":0},{"$f":"'Inputs T'!BZ14","v":0},{"$f":"'Inputs T'!CA14","v":0},{"$f":"'Inputs T'!CB14","v":0},{"$f":"'Inputs T'!CC14","v":0},{"$f":"'Inputs T'!CD14","v":0},{"$f":"'Inputs T'!CE14","v":0},{"$f":"'Inputs T'!CF14","v":0},{"$f":"'Inputs T'!CG14","v":0},{"$f":"'Inputs T'!CH14","v":0},{"$f":"'Inputs T'!CI14","v":0},{"$f":"'Inputs T'!CJ14","v":0},{"$f":"'Inputs T'!CK14","v":0},{"$f":"'Inputs T'!CL14","v":0},{"$f":"'Inputs T'!CM14","v":0},{"$f":"'Inputs T'!CN14","v":0},{"$f":"'Inputs T'!CO14","v":0},{"$f":"'Inputs T'!CP14","v":0},{"$f":"'Inputs T'!CQ14","v":0},{"$f":"'Inputs T'!CR14","v":0},{"$f":"'Inputs T'!CS14","v":0},{"$f":"'Inputs T'!CT14","v":0},{"$f":"'Inputs T'!CU14","v":0},{"$f":"'Inputs T'!CV14","v":0},{"$f":"'Inputs T'!CW14","v":0},{"$f":"'Inputs T'!CX14","v":0},{"$f":"'Inputs T'!CY14","v":0},{"$f":"'Inputs T'!CZ14","v":0},{"$f":"'Inputs T'!DA14","v":0},{"$f":"'Inputs T'!DB14","v":0},{"$f":"'Inputs T'!DC14","v":0},{"$f":"'Inputs T'!DD14","v":0},{"$f":"'Inputs T'!DE14","v":0},{"$f":"'Inputs T'!DF14","v":0},{"$f":"'Inputs T'!DG14","v":0},{"$f":"'Inputs T'!DH14","v":0},{"$f":"'Inputs T'!DI14","v":0},{"$f":"'Inputs T'!DJ14","v":0},{"$f":"'Inputs T'!DK14","v":0},{"$f":"'Inputs T'!DL14","v":0},{"$f":"'Inputs T'!DM14","v":0},{"$f":"'Inputs T'!DN14","v":0},{"$f":"'Inputs T'!DO14","v":0},{"$f":"'Inputs T'!DP14","v":0},{"$f":"'Inputs T'!DQ14","v":0},{"$f":"'Inputs T'!DR14","v":0},{"$f":"'Inputs T'!DS14","v":0},{"$f":"'Inputs T'!DT14","v":0},{"$f":"'Inputs T'!DU14","v":0},{"$f":"'Inputs T'!DV14","v":0},{"$f":"'Inputs T'!DW14","v":0},{"$f":"'Inputs T'!DX14","v":0},{"$f":"'Inputs T'!DY14","v":0},{"$f":"'Inputs T'!DZ14","v":0},{"$f":"'Inputs T'!EA14","v":0},{"$f":"'Inputs T'!EB14","v":0},{"$f":"'Inputs T'!EC14","v":0},{"$f":"'Inputs T'!ED14","v":0},{"$f":"'Inputs T'!EE14","v":0},{"$f":"'Inputs T'!EF14","v":0},{"$f":"'Inputs T'!EG14","v":0},{"$f":"'Inputs T'!EH14","v":0},{"$f":"'Inputs T'!EI14","v":0},{"$f":"'Inputs T'!EJ14","v":0},{"$f":"'Inputs T'!EK14","v":0},{"$f":"'Inputs T'!EL14","v":0},{"$f":"'Inputs T'!EM14","v":0},{"$f":"'Inputs T'!EN14","v":0},{"$f":"'Inputs T'!EO14","v":0},{"$f":"'Inputs T'!EP14","v":0},{"$f":"'Inputs T'!EQ14","v":0},{"$f":"'Inputs T'!ER14","v":0},{"$f":"'Inputs T'!ES14","v":0},{"$f":"'Inputs T'!ET14","v":0},{"$f":"'Inputs T'!EU14","v":0},{"$f":"'Inputs T'!EV14","v":0},{"$f":"'Inputs T'!EW14","v":0},{"$f":"'Inputs T'!EX14","v":0},{"$f":"'Inputs T'!EY14","v":0},{"$f":"'Inputs T'!EZ14","v":0},{"$f":"'Inputs T'!FA14","v":0},{"$f":"'Inputs T'!FB14","v":0},{"$f":"'Inputs T'!FC14","v":0},{"$f":"'Inputs T'!FD14","v":0},{"$f":"'Inputs T'!FE14","v":0},{"$f":"'Inputs T'!FF14","v":0}]
[null,"Флаг постпроектной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M15","v":0},{"$f":"'Inputs T'!N15","v":0},{"$f":"'Inputs T'!O15","v":0},{"$f":"'Inputs T'!P15","v":0},{"$f":"'Inputs T'!Q15","v":0},{"$f":"'Inputs T'!R15","v":0},{"$f":"'Inputs T'!S15","v":0},{"$f":"'Inputs T'!T15","v":0},{"$f":"'Inputs T'!U15","v":0},{"$f":"'Inputs T'!V15","v":0},{"$f":"'Inputs T'!W15","v":0},{"$f":"'Inputs T'!X15","v":0},{"$f":"'Inputs T'!Y15","v":0},{"$f":"'Inputs T'!Z15","v":0},{"$f":"'Inputs T'!AA15","v":0},{"$f":"'Inputs T'!AB15","v":0},{"$f":"'Inputs T'!AC15","v":0},{"$f":"'Inputs T'!AD15","v":0},{"$f":"'Inputs T'!AE15","v":0},{"$f":"'Inputs T'!AF15","v":0},{"$f":"'Inputs T'!AG15","v":0},{"$f":"'Inputs T'!AH15","v":0},{"$f":"'Inputs T'!AI15","v":0},{"$f":"'Inputs T'!AJ15","v":0},{"$f":"'Inputs T'!AK15","v":0},{"$f":"'Inputs T'!AL15","v":0},{"$f":"'Inputs T'!AM15","v":0},{"$f":"'Inputs T'!AN15","v":0},{"$f":"'Inputs T'!AO15","v":0},{"$f":"'Inputs T'!AP15","v":0},{"$f":"'Inputs T'!AQ15","v":0},{"$f":"'Inputs T'!AR15","v":0},{"$f":"'Inputs T'!AS15","v":1},{"$f":"'Inputs T'!AT15","v":1},{"$f":"'Inputs T'!AU15","v":1},{"$f":"'Inputs T'!AV15","v":1},{"$f":"'Inputs T'!AW15","v":1},{"$f":"'Inputs T'!AX15","v":1},{"$f":"'Inputs T'!AY15","v":1},{"$f":"'Inputs T'!AZ15","v":1},{"$f":"'Inputs T'!BA15","v":1},{"$f":"'Inputs T'!BB15","v":1},{"$f":"'Inputs T'!BC15","v":1},{"$f":"'Inputs T'!BD15","v":1},{"$f":"'Inputs T'!BE15","v":1},{"$f":"'Inputs T'!BF15","v":1},{"$f":"'Inputs T'!BG15","v":1},{"$f":"'Inputs T'!BH15","v":1},{"$f":"'Inputs T'!BI15","v":1},{"$f":"'Inputs T'!BJ15","v":1},{"$f":"'Inputs T'!BK15","v":1},{"$f":"'Inputs T'!BL15","v":1},{"$f":"'Inputs T'!BM15","v":1},{"$f":"'Inputs T'!BN15","v":1},{"$f":"'Inputs T'!BO15","v":1},{"$f":"'Inputs T'!BP15","v":1},{"$f":"'Inputs T'!BQ15","v":1},{"$f":"'Inputs T'!BR15","v":1},{"$f":"'Inputs T'!BS15","v":1},{"$f":"'Inputs T'!BT15","v":1},{"$f":"'Inputs T'!BU15","v":1},{"$f":"'Inputs T'!BV15","v":1},{"$f":"'Inputs T'!BW15","v":1},{"$f":"'Inputs T'!BX15","v":1},{"$f":"'Inputs T'!BY15","v":1},{"$f":"'Inputs T'!BZ15","v":1},{"$f":"'Inputs T'!CA15","v":1},{"$f":"'Inputs T'!CB15","v":1},{"$f":"'Inputs T'!CC15","v":1},{"$f":"'Inputs T'!CD15","v":1},{"$f":"'Inputs T'!CE15","v":1},{"$f":"'Inputs T'!CF15","v":1},{"$f":"'Inputs T'!CG15","v":1},{"$f":"'Inputs T'!CH15","v":1},{"$f":"'Inputs T'!CI15","v":1},{"$f":"'Inputs T'!CJ15","v":1},{"$f":"'Inputs T'!CK15","v":1},{"$f":"'Inputs T'!CL15","v":1},{"$f":"'Inputs T'!CM15","v":1},{"$f":"'Inputs T'!CN15","v":1},{"$f":"'Inputs T'!CO15","v":1},{"$f":"'Inputs T'!CP15","v":1},{"$f":"'Inputs T'!CQ15","v":1},{"$f":"'Inputs T'!CR15","v":1},{"$f":"'Inputs T'!CS15","v":1},{"$f":"'Inputs T'!CT15","v":1},{"$f":"'Inputs T'!CU15","v":1},{"$f":"'Inputs T'!CV15","v":1},{"$f":"'Inputs T'!CW15","v":1},{"$f":"'Inputs T'!CX15","v":1},{"$f":"'Inputs T'!CY15","v":1},{"$f":"'Inputs T'!CZ15","v":1},{"$f":"'Inputs T'!DA15","v":1},{"$f":"'Inputs T'!DB15","v":1},{"$f":"'Inputs T'!DC15","v":1},{"$f":"'Inputs T'!DD15","v":1},{"$f":"'Inputs T'!DE15","v":1},{"$f":"'Inputs T'!DF15","v":1},{"$f":"'Inputs T'!DG15","v":1},{"$f":"'Inputs T'!DH15","v":1},{"$f":"'Inputs T'!DI15","v":1},{"$f":"'Inputs T'!DJ15","v":1},{"$f":"'Inputs T'!DK15","v":1},{"$f":"'Inputs T'!DL15","v":1},{"$f":"'Inputs T'!DM15","v":1},{"$f":"'Inputs T'!DN15","v":1},{"$f":"'Inputs T'!DO15","v":1},{"$f":"'Inputs T'!DP15","v":1},{"$f":"'Inputs T'!DQ15","v":1},{"$f":"'Inputs T'!DR15","v":1},{"$f":"'Inputs T'!DS15","v":1},{"$f":"'Inputs T'!DT15","v":1},{"$f":"'Inputs T'!DU15","v":1},{"$f":"'Inputs T'!DV15","v":1},{"$f":"'Inputs T'!DW15","v":1},{"$f":"'Inputs T'!DX15","v":1},{"$f":"'Inputs T'!DY15","v":1},{"$f":"'Inputs T'!DZ15","v":1},{"$f":"'Inputs T'!EA15","v":1},{"$f":"'Inputs T'!EB15","v":1},{"$f":"'Inputs T'!EC15","v":1},{"$f":"'Inputs T'!ED15","v":1},{"$f":"'Inputs T'!EE15","v":1},{"$f":"'Inputs T'!EF15","v":1},{"$f":"'Inputs T'!EG15","v":1},{"$f":"'Inputs T'!EH15","v":1},{"$f":"'Inputs T'!EI15","v":1},{"$f":"'Inputs T'!EJ15","v":1},{"$f":"'Inputs T'!EK15","v":1},{"$f":"'Inputs T'!EL15","v":1},{"$f":"'Inputs T'!EM15","v":1},{"$f":"'Inputs T'!EN15","v":1},{"$f":"'Inputs T'!EO15","v":1},{"$f":"'Inputs T'!EP15","v":1},{"$f":"'Inputs T'!EQ15","v":1},{"$f":"'Inputs T'!ER15","v":1},{"$f":"'Inputs T'!ES15","v":1},{"$f":"'Inputs T'!ET15","v":1},{"$f":"'Inputs T'!EU15","v":1},{"$f":"'Inputs T'!EV15","v":1},{"$f":"'Inputs T'!EW15","v":1},{"$f":"'Inputs T'!EX15","v":1},{"$f":"'Inputs T'!EY15","v":1},{"$f":"'Inputs T'!EZ15","v":1},{"$f":"'Inputs T'!FA15","v":1},{"$f":"'Inputs T'!FB15","v":1},{"$f":"'Inputs T'!FC15","v":1},{"$f":"'Inputs T'!FD15","v":1},{"$f":"'Inputs T'!FE15","v":1},{"$f":"'Inputs T'!FF15","v":1}]
[null,{"$f":"\"Код статуса проекта (1 \"& Controls!$H$10 & \"; 2 \" & Controls!$H$11 & \"; 3 \"& Controls!$H$12 & \"; 4 \"& Controls!$H$13 &\")\"","v":"Код статуса проекта (1 Проект; 2 Строит; 3 Опер; 4 П/проект)"},null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M16","v":1},{"$f":"'Inputs T'!N16","v":1},{"$f":"'Inputs T'!O16","v":1},{"$f":"'Inputs T'!P16","v":1},{"$f":"'Inputs T'!Q16","v":2},{"$f":"'Inputs T'!R16","v":2},{"$f":"'Inputs T'!S16","v":2},{"$f":"'Inputs T'!T16","v":2},{"$f":"'Inputs T'!U16","v":2},{"$f":"'Inputs T'!V16","v":2},{"$f":"'Inputs T'!W16","v":2},{"$f":"'Inputs T'!X16","v":2},{"$f":"'Inputs T'!Y16","v":3},{"$f":"'Inputs T'!Z16","v":3},{"$f":"'Inputs T'!AA16","v":3},{"$f":"'Inputs T'!AB16","v":3},{"$f":"'Inputs T'!AC16","v":3},{"$f":"'Inputs T'!AD16","v":3},{"$f":"'Inputs T'!AE16","v":3},{"$f":"'Inputs T'!AF16","v":3},{"$f":"'Inputs T'!AG16","v":3},{"$f":"'Inputs T'!AH16","v":3},{"$f":"'Inputs T'!AI16","v":3},{"$f":"'Inputs T'!AJ16","v":3},{"$f":"'Inputs T'!AK16","v":3},{"$f":"'Inputs T'!AL16","v":3},{"$f":"'Inputs T'!AM16","v":3},{"$f":"'Inputs T'!AN16","v":3},{"$f":"'Inputs T'!AO16","v":3},{"$f":"'Inputs T'!AP16","v":3},{"$f":"'Inputs T'!AQ16","v":3},{"$f":"'Inputs T'!AR16","v":3},{"$f":"'Inputs T'!AS16","v":4},{"$f":"'Inputs T'!AT16","v":4},{"$f":"'Inputs T'!AU16","v":4},{"$f":"'Inputs T'!AV16","v":4},{"$f":"'Inputs T'!AW16","v":4},{"$f":"'Inputs T'!AX16","v":4},{"$f":"'Inputs T'!AY16","v":4},{"$f":"'Inputs T'!AZ16","v":4},{"$f":"'Inputs T'!BA16","v":4},{"$f":"'Inputs T'!BB16","v":4},{"$f":"'Inputs T'!BC16","v":4},{"$f":"'Inputs T'!BD16","v":4},{"$f":"'Inputs T'!BE16","v":4},{"$f":"'Inputs T'!BF16","v":4},{"$f":"'Inputs T'!BG16","v":4},{"$f":"'Inputs T'!BH16","v":4},{"$f":"'Inputs T'!BI16","v":4},{"$f":"'Inputs T'!BJ16","v":4},{"$f":"'Inputs T'!BK16","v":4},{"$f":"'Inputs T'!BL16","v":4},{"$f":"'Inputs T'!BM16","v":4},{"$f":"'Inputs T'!BN16","v":4},{"$f":"'Inputs T'!BO16","v":4},{"$f":"'Inputs T'!BP16","v":4},{"$f":"'Inputs T'!BQ16","v":4},{"$f":"'Inputs T'!BR16","v":4},{"$f":"'Inputs T'!BS16","v":4},{"$f":"'Inputs T'!BT16","v":4},{"$f":"'Inputs T'!BU16","v":4},{"$f":"'Inputs T'!BV16","v":4},{"$f":"'Inputs T'!BW16","v":4},{"$f":"'Inputs T'!BX16","v":4},{"$f":"'Inputs T'!BY16","v":4},{"$f":"'Inputs T'!BZ16","v":4},{"$f":"'Inputs T'!CA16","v":4},{"$f":"'Inputs T'!CB16","v":4},{"$f":"'Inputs T'!CC16","v":4},{"$f":"'Inputs T'!CD16","v":4},{"$f":"'Inputs T'!CE16","v":4},{"$f":"'Inputs T'!CF16","v":4},{"$f":"'Inputs T'!CG16","v":4},{"$f":"'Inputs T'!CH16","v":4},{"$f":"'Inputs T'!CI16","v":4},{"$f":"'Inputs T'!CJ16","v":4},{"$f":"'Inputs T'!CK16","v":4},{"$f":"'Inputs T'!CL16","v":4},{"$f":"'Inputs T'!CM16","v":4},{"$f":"'Inputs T'!CN16","v":4},{"$f":"'Inputs T'!CO16","v":4},{"$f":"'Inputs T'!CP16","v":4},{"$f":"'Inputs T'!CQ16","v":4},{"$f":"'Inputs T'!CR16","v":4},{"$f":"'Inputs T'!CS16","v":4},{"$f":"'Inputs T'!CT16","v":4},{"$f":"'Inputs T'!CU16","v":4},{"$f":"'Inputs T'!CV16","v":4},{"$f":"'Inputs T'!CW16","v":4},{"$f":"'Inputs T'!CX16","v":4},{"$f":"'Inputs T'!CY16","v":4},{"$f":"'Inputs T'!CZ16","v":4},{"$f":"'Inputs T'!DA16","v":4},{"$f":"'Inputs T'!DB16","v":4},{"$f":"'Inputs T'!DC16","v":4},{"$f":"'Inputs T'!DD16","v":4},{"$f":"'Inputs T'!DE16","v":4},{"$f":"'Inputs T'!DF16","v":4},{"$f":"'Inputs T'!DG16","v":4},{"$f":"'Inputs T'!DH16","v":4},{"$f":"'Inputs T'!DI16","v":4},{"$f":"'Inputs T'!DJ16","v":4},{"$f":"'Inputs T'!DK16","v":4},{"$f":"'Inputs T'!DL16","v":4},{"$f":"'Inputs T'!DM16","v":4},{"$f":"'Inputs T'!DN16","v":4},{"$f":"'Inputs T'!DO16","v":4},{"$f":"'Inputs T'!DP16","v":4},{"$f":"'Inputs T'!DQ16","v":4},{"$f":"'Inputs T'!DR16","v":4},{"$f":"'Inputs T'!DS16","v":4},{"$f":"'Inputs T'!DT16","v":4},{"$f":"'Inputs T'!DU16","v":4},{"$f":"'Inputs T'!DV16","v":4},{"$f":"'Inputs T'!DW16","v":4},{"$f":"'Inputs T'!DX16","v":4},{"$f":"'Inputs T'!DY16","v":4},{"$f":"'Inputs T'!DZ16","v":4},{"$f":"'Inputs T'!EA16","v":4},{"$f":"'Inputs T'!EB16","v":4},{"$f":"'Inputs T'!EC16","v":4},{"$f":"'Inputs T'!ED16","v":4},{"$f":"'Inputs T'!EE16","v":4},{"$f":"'Inputs T'!EF16","v":4},{"$f":"'Inputs T'!EG16","v":4},{"$f":"'Inputs T'!EH16","v":4},{"$f":"'Inputs T'!EI16","v":4},{"$f":"'Inputs T'!EJ16","v":4},{"$f":"'Inputs T'!EK16","v":4},{"$f":"'Inputs T'!EL16","v":4},{"$f":"'Inputs T'!EM16","v":4},{"$f":"'Inputs T'!EN16","v":4},{"$f":"'Inputs T'!EO16","v":4},{"$f":"'Inputs T'!EP16","v":4},{"$f":"'Inputs T'!EQ16","v":4},{"$f":"'Inputs T'!ER16","v":4},{"$f":"'Inputs T'!ES16","v":4},{"$f":"'Inputs T'!ET16","v":4},{"$f":"'Inputs T'!EU16","v":4},{"$f":"'Inputs T'!EV16","v":4},{"$f":"'Inputs T'!EW16","v":4},{"$f":"'Inputs T'!EX16","v":4},{"$f":"'Inputs T'!EY16","v":4},{"$f":"'Inputs T'!EZ16","v":4},{"$f":"'Inputs T'!FA16","v":4},{"$f":"'Inputs T'!FB16","v":4},{"$f":"'Inputs T'!FC16","v":4},{"$f":"'Inputs T'!FD16","v":4},{"$f":"'Inputs T'!FE16","v":4},{"$f":"'Inputs T'!FF16","v":4}]
[null,"Статус проекта",null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M17","v":"Проект"},{"$f":"'Inputs T'!N17","v":"Проект"},{"$f":"'Inputs T'!O17","v":"Проект"},{"$f":"'Inputs T'!P17","v":"Проект"},{"$f":"'Inputs T'!Q17","v":"Строит"},{"$f":"'Inputs T'!R17","v":"Строит"},{"$f":"'Inputs T'!S17","v":"Строит"},{"$f":"'Inputs T'!T17","v":"Строит"},{"$f":"'Inputs T'!U17","v":"Строит"},{"$f":"'Inputs T'!V17","v":"Строит"},{"$f":"'Inputs T'!W17","v":"Строит"},{"$f":"'Inputs T'!X17","v":"Строит"},{"$f":"'Inputs T'!Y17","v":"Опер"},{"$f":"'Inputs T'!Z17","v":"Опер"},{"$f":"'Inputs T'!AA17","v":"Опер"},{"$f":"'Inputs T'!AB17","v":"Опер"},{"$f":"'Inputs T'!AC17","v":"Опер"},{"$f":"'Inputs T'!AD17","v":"Опер"},{"$f":"'Inputs T'!AE17","v":"Опер"},{"$f":"'Inputs T'!AF17","v":"Опер"},{"$f":"'Inputs T'!AG17","v":"Опер"},{"$f":"'Inputs T'!AH17","v":"Опер"},{"$f":"'Inputs T'!AI17","v":"Опер"},{"$f":"'Inputs T'!AJ17","v":"Опер"},{"$f":"'Inputs T'!AK17","v":"Опер"},{"$f":"'Inputs T'!AL17","v":"Опер"},{"$f":"'Inputs T'!AM17","v":"Опер"},{"$f":"'Inputs T'!AN17","v":"Опер"},{"$f":"'Inputs T'!AO17","v":"Опер"},{"$f":"'Inputs T'!AP17","v":"Опер"},{"$f":"'Inputs T'!AQ17","v":"Опер"},{"$f":"'Inputs T'!AR17","v":"Опер"},{"$f":"'Inputs T'!AS17","v":"П/проект"},{"$f":"'Inputs T'!AT17","v":"П/проект"},{"$f":"'Inputs T'!AU17","v":"П/проект"},{"$f":"'Inputs T'!AV17","v":"П/проект"},{"$f":"'Inputs T'!AW17","v":"П/проект"},{"$f":"'Inputs T'!AX17","v":"П/проект"},{"$f":"'Inputs T'!AY17","v":"П/проект"},{"$f":"'Inputs T'!AZ17","v":"П/проект"},{"$f":"'Inputs T'!BA17","v":"П/проект"},{"$f":"'Inputs T'!BB17","v":"П/проект"},{"$f":"'Inputs T'!BC17","v":"П/проект"},{"$f":"'Inputs T'!BD17","v":"П/проект"},{"$f":"'Inputs T'!BE17","v":"П/проект"},{"$f":"'Inputs T'!BF17","v":"П/проект"},{"$f":"'Inputs T'!BG17","v":"П/проект"},{"$f":"'Inputs T'!BH17","v":"П/проект"},{"$f":"'Inputs T'!BI17","v":"П/проект"},{"$f":"'Inputs T'!BJ17","v":"П/проект"},{"$f":"'Inputs T'!BK17","v":"П/проект"},{"$f":"'Inputs T'!BL17","v":"П/проект"},{"$f":"'Inputs T'!BM17","v":"П/проект"},{"$f":"'Inputs T'!BN17","v":"П/проект"},{"$f":"'Inputs T'!BO17","v":"П/проект"},{"$f":"'Inputs T'!BP17","v":"П/проект"},{"$f":"'Inputs T'!BQ17","v":"П/проект"},{"$f":"'Inputs T'!BR17","v":"П/проект"},{"$f":"'Inputs T'!BS17","v":"П/проект"},{"$f":"'Inputs T'!BT17","v":"П/проект"},{"$f":"'Inputs T'!BU17","v":"П/проект"},{"$f":"'Inputs T'!BV17","v":"П/проект"},{"$f":"'Inputs T'!BW17","v":"П/проект"},{"$f":"'Inputs T'!BX17","v":"П/проект"},{"$f":"'Inputs T'!BY17","v":"П/проект"},{"$f":"'Inputs T'!BZ17","v":"П/проект"},{"$f":"'Inputs T'!CA17","v":"П/проект"},{"$f":"'Inputs T'!CB17","v":"П/проект"},{"$f":"'Inputs T'!CC17","v":"П/проект"},{"$f":"'Inputs T'!CD17","v":"П/проект"},{"$f":"'Inputs T'!CE17","v":"П/проект"},{"$f":"'Inputs T'!CF17","v":"П/проект"},{"$f":"'Inputs T'!CG17","v":"П/проект"},{"$f":"'Inputs T'!CH17","v":"П/проект"},{"$f":"'Inputs T'!CI17","v":"П/проект"},{"$f":"'Inputs T'!CJ17","v":"П/проект"},{"$f":"'Inputs T'!CK17","v":"П/проект"},{"$f":"'Inputs T'!CL17","v":"П/проект"},{"$f":"'Inputs T'!CM17","v":"П/проект"},{"$f":"'Inputs T'!CN17","v":"П/проект"},{"$f":"'Inputs T'!CO17","v":"П/проект"},{"$f":"'Inputs T'!CP17","v":"П/проект"},{"$f":"'Inputs T'!CQ17","v":"П/проект"},{"$f":"'Inputs T'!CR17","v":"П/проект"},{"$f":"'Inputs T'!CS17","v":"П/проект"},{"$f":"'Inputs T'!CT17","v":"П/проект"},{"$f":"'Inputs T'!CU17","v":"П/проект"},{"$f":"'Inputs T'!CV17","v":"П/проект"},{"$f":"'Inputs T'!CW17","v":"П/проект"},{"$f":"'Inputs T'!CX17","v":"П/проект"},{"$f":"'Inputs T'!CY17","v":"П/проект"},{"$f":"'Inputs T'!CZ17","v":"П/проект"},{"$f":"'Inputs T'!DA17","v":"П/проект"},{"$f":"'Inputs T'!DB17","v":"П/проект"},{"$f":"'Inputs T'!DC17","v":"П/проект"},{"$f":"'Inputs T'!DD17","v":"П/проект"},{"$f":"'Inputs T'!DE17","v":"П/проект"},{"$f":"'Inputs T'!DF17","v":"П/проект"},{"$f":"'Inputs T'!DG17","v":"П/проект"},{"$f":"'Inputs T'!DH17","v":"П/проект"},{"$f":"'Inputs T'!DI17","v":"П/проект"},{"$f":"'Inputs T'!DJ17","v":"П/проект"},{"$f":"'Inputs T'!DK17","v":"П/проект"},{"$f":"'Inputs T'!DL17","v":"П/проект"},{"$f":"'Inputs T'!DM17","v":"П/проект"},{"$f":"'Inputs T'!DN17","v":"П/проект"},{"$f":"'Inputs T'!DO17","v":"П/проект"},{"$f":"'Inputs T'!DP17","v":"П/проект"},{"$f":"'Inputs T'!DQ17","v":"П/проект"},{"$f":"'Inputs T'!DR17","v":"П/проект"},{"$f":"'Inputs T'!DS17","v":"П/проект"},{"$f":"'Inputs T'!DT17","v":"П/проект"},{"$f":"'Inputs T'!DU17","v":"П/проект"},{"$f":"'Inputs T'!DV17","v":"П/проект"},{"$f":"'Inputs T'!DW17","v":"П/проект"},{"$f":"'Inputs T'!DX17","v":"П/проект"},{"$f":"'Inputs T'!DY17","v":"П/проект"},{"$f":"'Inputs T'!DZ17","v":"П/проект"},{"$f":"'Inputs T'!EA17","v":"П/проект"},{"$f":"'Inputs T'!EB17","v":"П/проект"},{"$f":"'Inputs T'!EC17","v":"П/проект"},{"$f":"'Inputs T'!ED17","v":"П/проект"},{"$f":"'Inputs T'!EE17","v":"П/проект"},{"$f":"'Inputs T'!EF17","v":"П/проект"},{"$f":"'Inputs T'!EG17","v":"П/проект"},{"$f":"'Inputs T'!EH17","v":"П/проект"},{"$f":"'Inputs T'!EI17","v":"П/проект"},{"$f":"'Inputs T'!EJ17","v":"П/проект"},{"$f":"'Inputs T'!EK17","v":"П/проект"},{"$f":"'Inputs T'!EL17","v":"П/проект"},{"$f":"'Inputs T'!EM17","v":"П/проект"},{"$f":"'Inputs T'!EN17","v":"П/проект"},{"$f":"'Inputs T'!EO17","v":"П/проект"},{"$f":"'Inputs T'!EP17","v":"П/проект"},{"$f":"'Inputs T'!EQ17","v":"П/проект"},{"$f":"'Inputs T'!ER17","v":"П/проект"},{"$f":"'Inputs T'!ES17","v":"П/проект"},{"$f":"'Inputs T'!ET17","v":"П/проект"},{"$f":"'Inputs T'!EU17","v":"П/проект"},{"$f":"'Inputs T'!EV17","v":"П/проект"},{"$f":"'Inputs T'!EW17","v":"П/проект"},{"$f":"'Inputs T'!EX17","v":"П/проект"},{"$f":"'Inputs T'!EY17","v":"П/проект"},{"$f":"'Inputs T'!EZ17","v":"П/проект"},{"$f":"'Inputs T'!FA17","v":"П/проект"},{"$f":"'Inputs T'!FB17","v":"П/проект"},{"$f":"'Inputs T'!FC17","v":"П/проект"},{"$f":"'Inputs T'!FD17","v":"П/проект"},{"$f":"'Inputs T'!FE17","v":"П/проект"},{"$f":"'Inputs T'!FF17","v":"П/проект"}]
[]
[null,"Дней в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M19","v":91},{"$f":"'Inputs T'!N19","v":92},{"$f":"'Inputs T'!O19","v":92},{"$f":"'Inputs T'!P19","v":91},{"$f":"'Inputs T'!Q19","v":91},{"$f":"'Inputs T'!R19","v":92},{"$f":"'Inputs T'!S19","v":92},{"$f":"'Inputs T'!T19","v":90},{"$f":"'Inputs T'!U19","v":91},{"$f":"'Inputs T'!V19","v":92},{"$f":"'Inputs T'!W19","v":92},{"$f":"'Inputs T'!X19","v":90},{"$f":"'Inputs T'!Y19","v":91},{"$f":"'Inputs T'!Z19","v":92},{"$f":"'Inputs T'!AA19","v":92},{"$f":"'Inputs T'!AB19","v":90},{"$f":"'Inputs T'!AC19","v":91},{"$f":"'Inputs T'!AD19","v":92},{"$f":"'Inputs T'!AE19","v":92},{"$f":"'Inputs T'!AF19","v":91},{"$f":"'Inputs T'!AG19","v":91},{"$f":"'Inputs T'!AH19","v":92},{"$f":"'Inputs T'!AI19","v":92},{"$f":"'Inputs T'!AJ19","v":90},{"$f":"'Inputs T'!AK19","v":91},{"$f":"'Inputs T'!AL19","v":92},{"$f":"'Inputs T'!AM19","v":92},{"$f":"'Inputs T'!AN19","v":90},{"$f":"'Inputs T'!AO19","v":91},{"$f":"'Inputs T'!AP19","v":92},{"$f":"'Inputs T'!AQ19","v":92},{"$f":"'Inputs T'!AR19","v":90},{"$f":"'Inputs T'!AS19","v":91},{"$f":"'Inputs T'!AT19","v":92},{"$f":"'Inputs T'!AU19","v":92},{"$f":"'Inputs T'!AV19","v":91},{"$f":"'Inputs T'!AW19","v":91},{"$f":"'Inputs T'!AX19","v":92},{"$f":"'Inputs T'!AY19","v":92},{"$f":"'Inputs T'!AZ19","v":90},{"$f":"'Inputs T'!BA19","v":91},{"$f":"'Inputs T'!BB19","v":92},{"$f":"'Inputs T'!BC19","v":92},{"$f":"'Inputs T'!BD19","v":90},{"$f":"'Inputs T'!BE19","v":91},{"$f":"'Inputs T'!BF19","v":92},{"$f":"'Inputs T'!BG19","v":92},{"$f":"'Inputs T'!BH19","v":90},{"$f":"'Inputs T'!BI19","v":91},{"$f":"'Inputs T'!BJ19","v":92},{"$f":"'Inputs T'!BK19","v":92},{"$f":"'Inputs T'!BL19","v":91},{"$f":"'Inputs T'!BM19","v":91},{"$f":"'Inputs T'!BN19","v":92},{"$f":"'Inputs T'!BO19","v":92},{"$f":"'Inputs T'!BP19","v":90},{"$f":"'Inputs T'!BQ19","v":91},{"$f":"'Inputs T'!BR19","v":92},{"$f":"'Inputs T'!BS19","v":92},{"$f":"'Inputs T'!BT19","v":90},{"$f":"'Inputs T'!BU19","v":91},{"$f":"'Inputs T'!BV19","v":92},{"$f":"'Inputs T'!BW19","v":92},{"$f":"'Inputs T'!BX19","v":90},{"$f":"'Inputs T'!BY19","v":91},{"$f":"'Inputs T'!BZ19","v":92},{"$f":"'Inputs T'!CA19","v":92},{"$f":"'Inputs T'!CB19","v":91},{"$f":"'Inputs T'!CC19","v":91},{"$f":"'Inputs T'!CD19","v":92},{"$f":"'Inputs T'!CE19","v":92},{"$f":"'Inputs T'!CF19","v":90},{"$f":"'Inputs T'!CG19","v":91},{"$f":"'Inputs T'!CH19","v":92},{"$f":"'Inputs T'!CI19","v":92},{"$f":"'Inputs T'!CJ19","v":90},{"$f":"'Inputs T'!CK19","v":91},{"$f":"'Inputs T'!CL19","v":92},{"$f":"'Inputs T'!CM19","v":92},{"$f":"'Inputs T'!CN19","v":90},{"$f":"'Inputs T'!CO19","v":91},{"$f":"'Inputs T'!CP19","v":92},{"$f":"'Inputs T'!CQ19","v":92},{"$f":"'Inputs T'!CR19","v":91},{"$f":"'Inputs T'!CS19","v":91},{"$f":"'Inputs T'!CT19","v":92},{"$f":"'Inputs T'!CU19","v":92},{"$f":"'Inputs T'!CV19","v":90},{"$f":"'Inputs T'!CW19","v":91},{"$f":"'Inputs T'!CX19","v":92},{"$f":"'Inputs T'!CY19","v":92},{"$f":"'Inputs T'!CZ19","v":90},{"$f":"'Inputs T'!DA19","v":91},{"$f":"'Inputs T'!DB19","v":92},{"$f":"'Inputs T'!DC19","v":92},{"$f":"'Inputs T'!DD19","v":90},{"$f":"'Inputs T'!DE19","v":91},{"$f":"'Inputs T'!DF19","v":92},{"$f":"'Inputs T'!DG19","v":92},{"$f":"'Inputs T'!DH19","v":91},{"$f":"'Inputs T'!DI19","v":91},{"$f":"'Inputs T'!DJ19","v":92},{"$f":"'Inputs T'!DK19","v":92},{"$f":"'Inputs T'!DL19","v":90},{"$f":"'Inputs T'!DM19","v":91},{"$f":"'Inputs T'!DN19","v":92},{"$f":"'Inputs T'!DO19","v":92},{"$f":"'Inputs T'!DP19","v":90},{"$f":"'Inputs T'!DQ19","v":91},{"$f":"'Inputs T'!DR19","v":92},{"$f":"'Inputs T'!DS19","v":92},{"$f":"'Inputs T'!DT19","v":90},{"$f":"'Inputs T'!DU19","v":91},{"$f":"'Inputs T'!DV19","v":92},{"$f":"'Inputs T'!DW19","v":92},{"$f":"'Inputs T'!DX19","v":91},{"$f":"'Inputs T'!DY19","v":91},{"$f":"'Inputs T'!DZ19","v":92},{"$f":"'Inputs T'!EA19","v":92},{"$f":"'Inputs T'!EB19","v":90},{"$f":"'Inputs T'!EC19","v":91},{"$f":"'Inputs T'!ED19","v":92},{"$f":"'Inputs T'!EE19","v":92},{"$f":"'Inputs T'!EF19","v":90},{"$f":"'Inputs T'!EG19","v":91},{"$f":"'Inputs T'!EH19","v":92},{"$f":"'Inputs T'!EI19","v":92},{"$f":"'Inputs T'!EJ19","v":90},{"$f":"'Inputs T'!EK19","v":91},{"$f":"'Inputs T'!EL19","v":92},{"$f":"'Inputs T'!EM19","v":92},{"$f":"'Inputs T'!EN19","v":91},{"$f":"'Inputs T'!EO19","v":91},{"$f":"'Inputs T'!EP19","v":92},{"$f":"'Inputs T'!EQ19","v":92},{"$f":"'Inputs T'!ER19","v":90},{"$f":"'Inputs T'!ES19","v":91},{"$f":"'Inputs T'!ET19","v":92},{"$f":"'Inputs T'!EU19","v":92},{"$f":"'Inputs T'!EV19","v":90},{"$f":"'Inputs T'!EW19","v":91},{"$f":"'Inputs T'!EX19","v":92},{"$f":"'Inputs T'!EY19","v":92},{"$f":"'Inputs T'!EZ19","v":90},{"$f":"'Inputs T'!FA19","v":91},{"$f":"'Inputs T'!FB19","v":92},{"$f":"'Inputs T'!FC19","v":92},{"$f":"'Inputs T'!FD19","v":91},{"$f":"'Inputs T'!FE19","v":91},{"$f":"'Inputs T'!FF19","v":92}]
[null,"Дней в 360-году в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M20","v":90},{"$f":"'Inputs T'!N20","v":90},{"$f":"'Inputs T'!O20","v":90},{"$f":"'Inputs T'!P20","v":90},{"$f":"'Inputs T'!Q20","v":90},{"$f":"'Inputs T'!R20","v":90},{"$f":"'Inputs T'!S20","v":90},{"$f":"'Inputs T'!T20","v":90},{"$f":"'Inputs T'!U20","v":90},{"$f":"'Inputs T'!V20","v":90},{"$f":"'Inputs T'!W20","v":90},{"$f":"'Inputs T'!X20","v":90},{"$f":"'Inputs T'!Y20","v":90},{"$f":"'Inputs T'!Z20","v":90},{"$f":"'Inputs T'!AA20","v":90},{"$f":"'Inputs T'!AB20","v":90},{"$f":"'Inputs T'!AC20","v":90},{"$f":"'Inputs T'!AD20","v":90},{"$f":"'Inputs T'!AE20","v":90},{"$f":"'Inputs T'!AF20","v":90},{"$f":"'Inputs T'!AG20","v":90},{"$f":"'Inputs T'!AH20","v":90},{"$f":"'Inputs T'!AI20","v":90},{"$f":"'Inputs T'!AJ20","v":90},{"$f":"'Inputs T'!AK20","v":90},{"$f":"'Inputs T'!AL20","v":90},{"$f":"'Inputs T'!AM20","v":90},{"$f":"'Inputs T'!AN20","v":90},{"$f":"'Inputs T'!AO20","v":90},{"$f":"'Inputs T'!AP20","v":90},{"$f":"'Inputs T'!AQ20","v":90},{"$f":"'Inputs T'!AR20","v":90},{"$f":"'Inputs T'!AS20","v":90},{"$f":"'Inputs T'!AT20","v":90},{"$f":"'Inputs T'!AU20","v":90},{"$f":"'Inputs T'!AV20","v":90},{"$f":"'Inputs T'!AW20","v":90},{"$f":"'Inputs T'!AX20","v":90},{"$f":"'Inputs T'!AY20","v":90},{"$f":"'Inputs T'!AZ20","v":90},{"$f":"'Inputs T'!BA20","v":90},{"$f":"'Inputs T'!BB20","v":90},{"$f":"'Inputs T'!BC20","v":90},{"$f":"'Inputs T'!BD20","v":90},{"$f":"'Inputs T'!BE20","v":90},{"$f":"'Inputs T'!BF20","v":90},{"$f":"'Inputs T'!BG20","v":90},{"$f":"'Inputs T'!BH20","v":90},{"$f":"'Inputs T'!BI20","v":90},{"$f":"'Inputs T'!BJ20","v":90},{"$f":"'Inputs T'!BK20","v":90},{"$f":"'Inputs T'!BL20","v":90},{"$f":"'Inputs T'!BM20","v":90},{"$f":"'Inputs T'!BN20","v":90},{"$f":"'Inputs T'!BO20","v":90},{"$f":"'Inputs T'!BP20","v":90},{"$f":"'Inputs T'!BQ20","v":90},{"$f":"'Inputs T'!BR20","v":90},{"$f":"'Inputs T'!BS20","v":90},{"$f":"'Inputs T'!BT20","v":90},{"$f":"'Inputs T'!BU20","v":90},{"$f":"'Inputs T'!BV20","v":90},{"$f":"'Inputs T'!BW20","v":90},{"$f":"'Inputs T'!BX20","v":90},{"$f":"'Inputs T'!BY20","v":90},{"$f":"'Inputs T'!BZ20","v":90},{"$f":"'Inputs T'!CA20","v":90},{"$f":"'Inputs T'!CB20","v":90},{"$f":"'Inputs T'!CC20","v":90},{"$f":"'Inputs T'!CD20","v":90},{"$f":"'Inputs T'!CE20","v":90},{"$f":"'Inputs T'!CF20","v":90},{"$f":"'Inputs T'!CG20","v":90},{"$f":"'Inputs T'!CH20","v":90},{"$f":"'Inputs T'!CI20","v":90},{"$f":"'Inputs T'!CJ20","v":90},{"$f":"'Inputs T'!CK20","v":90},{"$f":"'Inputs T'!CL20","v":90},{"$f":"'Inputs T'!CM20","v":90},{"$f":"'Inputs T'!CN20","v":90},{"$f":"'Inputs T'!CO20","v":90},{"$f":"'Inputs T'!CP20","v":90},{"$f":"'Inputs T'!CQ20","v":90},{"$f":"'Inputs T'!CR20","v":90},{"$f":"'Inputs T'!CS20","v":90},{"$f":"'Inputs T'!CT20","v":90},{"$f":"'Inputs T'!CU20","v":90},{"$f":"'Inputs T'!CV20","v":90},{"$f":"'Inputs T'!CW20","v":90},{"$f":"'Inputs T'!CX20","v":90},{"$f":"'Inputs T'!CY20","v":90},{"$f":"'Inputs T'!CZ20","v":90},{"$f":"'Inputs T'!DA20","v":90},{"$f":"'Inputs T'!DB20","v":90},{"$f":"'Inputs T'!DC20","v":90},{"$f":"'Inputs T'!DD20","v":90},{"$f":"'Inputs T'!DE20","v":90},{"$f":"'Inputs T'!DF20","v":90},{"$f":"'Inputs T'!DG20","v":90},{"$f":"'Inputs T'!DH20","v":90},{"$f":"'Inputs T'!DI20","v":90},{"$f":"'Inputs T'!DJ20","v":90},{"$f":"'Inputs T'!DK20","v":90},{"$f":"'Inputs T'!DL20","v":90},{"$f":"'Inputs T'!DM20","v":90},{"$f":"'Inputs T'!DN20","v":90},{"$f":"'Inputs T'!DO20","v":90},{"$f":"'Inputs T'!DP20","v":90},{"$f":"'Inputs T'!DQ20","v":90},{"$f":"'Inputs T'!DR20","v":90},{"$f":"'Inputs T'!DS20","v":90},{"$f":"'Inputs T'!DT20","v":90},{"$f":"'Inputs T'!DU20","v":90},{"$f":"'Inputs T'!DV20","v":90},{"$f":"'Inputs T'!DW20","v":90},{"$f":"'Inputs T'!DX20","v":90},{"$f":"'Inputs T'!DY20","v":90},{"$f":"'Inputs T'!DZ20","v":90},{"$f":"'Inputs T'!EA20","v":90},{"$f":"'Inputs T'!EB20","v":90},{"$f":"'Inputs T'!EC20","v":90},{"$f":"'Inputs T'!ED20","v":90},{"$f":"'Inputs T'!EE20","v":90},{"$f":"'Inputs T'!EF20","v":90},{"$f":"'Inputs T'!EG20","v":90},{"$f":"'Inputs T'!EH20","v":90},{"$f":"'Inputs T'!EI20","v":90},{"$f":"'Inputs T'!EJ20","v":90},{"$f":"'Inputs T'!EK20","v":90},{"$f":"'Inputs T'!EL20","v":90},{"$f":"'Inputs T'!EM20","v":90},{"$f":"'Inputs T'!EN20","v":90},{"$f":"'Inputs T'!EO20","v":90},{"$f":"'Inputs T'!EP20","v":90},{"$f":"'Inputs T'!EQ20","v":90},{"$f":"'Inputs T'!ER20","v":90},{"$f":"'Inputs T'!ES20","v":90},{"$f":"'Inputs T'!ET20","v":90},{"$f":"'Inputs T'!EU20","v":90},{"$f":"'Inputs T'!EV20","v":90},{"$f":"'Inputs T'!EW20","v":90},{"$f":"'Inputs T'!EX20","v":90},{"$f":"'Inputs T'!EY20","v":90},{"$f":"'Inputs T'!EZ20","v":90},{"$f":"'Inputs T'!FA20","v":90},{"$f":"'Inputs T'!FB20","v":90},{"$f":"'Inputs T'!FC20","v":90},{"$f":"'Inputs T'!FD20","v":90},{"$f":"'Inputs T'!FE20","v":90},{"$f":"'Inputs T'!FF20","v":90}]
[null,"Год",null,null,null,null,null,"год",null,null,null,null,{"$f":"'Inputs T'!M21","v":2019},{"$f":"'Inputs T'!N21","v":2019},{"$f":"'Inputs T'!O21","v":2019},{"$f":"'Inputs T'!P21","v":2020},{"$f":"'Inputs T'!Q21","v":2020},{"$f":"'Inputs T'!R21","v":2020},{"$f":"'Inputs T'!S21","v":2020},{"$f":"'Inputs T'!T21","v":2021},{"$f":"'Inputs T'!U21","v":2021},{"$f":"'Inputs T'!V21","v":2021},{"$f":"'Inputs T'!W21","v":2021},{"$f":"'Inputs T'!X21","v":2022},{"$f":"'Inputs T'!Y21","v":2022},{"$f":"'Inputs T'!Z21","v":2022},{"$f":"'Inputs T'!AA21","v":2022},{"$f":"'Inputs T'!AB21","v":2023},{"$f":"'Inputs T'!AC21","v":2023},{"$f":"'Inputs T'!AD21","v":2023},{"$f":"'Inputs T'!AE21","v":2023},{"$f":"'Inputs T'!AF21","v":2024},{"$f":"'Inputs T'!AG21","v":2024},{"$f":"'Inputs T'!AH21","v":2024},{"$f":"'Inputs T'!AI21","v":2024},{"$f":"'Inputs T'!AJ21","v":2025},{"$f":"'Inputs T'!AK21","v":2025},{"$f":"'Inputs T'!AL21","v":2025},{"$f":"'Inputs T'!AM21","v":2025},{"$f":"'Inputs T'!AN21","v":2026},{"$f":"'Inputs T'!AO21","v":2026},{"$f":"'Inputs T'!AP21","v":2026},{"$f":"'Inputs T'!AQ21","v":2026},{"$f":"'Inputs T'!AR21","v":2027},{"$f":"'Inputs T'!AS21","v":2027},{"$f":"'Inputs T'!AT21","v":2027},{"$f":"'Inputs T'!AU21","v":2027},{"$f":"'Inputs T'!AV21","v":2028},{"$f":"'Inputs T'!AW21","v":2028},{"$f":"'Inputs T'!AX21","v":2028},{"$f":"'Inputs T'!AY21","v":2028},{"$f":"'Inputs T'!AZ21","v":2029},{"$f":"'Inputs T'!BA21","v":2029},{"$f":"'Inputs T'!BB21","v":2029},{"$f":"'Inputs T'!BC21","v":2029},{"$f":"'Inputs T'!BD21","v":2030},{"$f":"'Inputs T'!BE21","v":2030},{"$f":"'Inputs T'!BF21","v":2030},{"$f":"'Inputs T'!BG21","v":2030},{"$f":"'Inputs T'!BH21","v":2031},{"$f":"'Inputs T'!BI21","v":2031},{"$f":"'Inputs T'!BJ21","v":2031},{"$f":"'Inputs T'!BK21","v":2031},{"$f":"'Inputs T'!BL21","v":2032},{"$f":"'Inputs T'!BM21","v":2032},{"$f":"'Inputs T'!BN21","v":2032},{"$f":"'Inputs T'!BO21","v":2032},{"$f":"'Inputs T'!BP21","v":2033},{"$f":"'Inputs T'!BQ21","v":2033},{"$f":"'Inputs T'!BR21","v":2033},{"$f":"'Inputs T'!BS21","v":2033},{"$f":"'Inputs T'!BT21","v":2034},{"$f":"'Inputs T'!BU21","v":2034},{"$f":"'Inputs T'!BV21","v":2034},{"$f":"'Inputs T'!BW21","v":2034},{"$f":"'Inputs T'!BX21","v":2035},{"$f":"'Inputs T'!BY21","v":2035},{"$f":"'Inputs T'!BZ21","v":2035},{"$f":"'Inputs T'!CA21","v":2035},{"$f":"'Inputs T'!CB21","v":2036},{"$f":"'Inputs T'!CC21","v":2036},{"$f":"'Inputs T'!CD21","v":2036},{"$f":"'Inputs T'!CE21","v":2036},{"$f":"'Inputs T'!CF21","v":2037},{"$f":"'Inputs T'!CG21","v":2037},{"$f":"'Inputs T'!CH21","v":2037},{"$f":"'Inputs T'!CI21","v":2037},{"$f":"'Inputs T'!CJ21","v":2038},{"$f":"'Inputs T'!CK21","v":2038},{"$f":"'Inputs T'!CL21","v":2038},{"$f":"'Inputs T'!CM21","v":2038},{"$f":"'Inputs T'!CN21","v":2039},{"$f":"'Inputs T'!CO21","v":2039},{"$f":"'Inputs T'!CP21","v":2039},{"$f":"'Inputs T'!CQ21","v":2039},{"$f":"'Inputs T'!CR21","v":2040},{"$f":"'Inputs T'!CS21","v":2040},{"$f":"'Inputs T'!CT21","v":2040},{"$f":"'Inputs T'!CU21","v":2040},{"$f":"'Inputs T'!CV21","v":2041},{"$f":"'Inputs T'!CW21","v":2041},{"$f":"'Inputs T'!CX21","v":2041},{"$f":"'Inputs T'!CY21","v":2041},{"$f":"'Inputs T'!CZ21","v":2042},{"$f":"'Inputs T'!DA21","v":2042},{"$f":"'Inputs T'!DB21","v":2042},{"$f":"'Inputs T'!DC21","v":2042},{"$f":"'Inputs T'!DD21","v":2043},{"$f":"'Inputs T'!DE21","v":2043},{"$f":"'Inputs T'!DF21","v":2043},{"$f":"'Inputs T'!DG21","v":2043},{"$f":"'Inputs T'!DH21","v":2044},{"$f":"'Inputs T'!DI21","v":2044},{"$f":"'Inputs T'!DJ21","v":2044},{"$f":"'Inputs T'!DK21","v":2044},{"$f":"'Inputs T'!DL21","v":2045},{"$f":"'Inputs T'!DM21","v":2045},{"$f":"'Inputs T'!DN21","v":2045},{"$f":"'Inputs T'!DO21","v":2045},{"$f":"'Inputs T'!DP21","v":2046},{"$f":"'Inputs T'!DQ21","v":2046},{"$f":"'Inputs T'!DR21","v":2046},{"$f":"'Inputs T'!DS21","v":2046},{"$f":"'Inputs T'!DT21","v":2047},{"$f":"'Inputs T'!DU21","v":2047},{"$f":"'Inputs T'!DV21","v":2047},{"$f":"'Inputs T'!DW21","v":2047},{"$f":"'Inputs T'!DX21","v":2048},{"$f":"'Inputs T'!DY21","v":2048},{"$f":"'Inputs T'!DZ21","v":2048},{"$f":"'Inputs T'!EA21","v":2048},{"$f":"'Inputs T'!EB21","v":2049},{"$f":"'Inputs T'!EC21","v":2049},{"$f":"'Inputs T'!ED21","v":2049},{"$f":"'Inputs T'!EE21","v":2049},{"$f":"'Inputs T'!EF21","v":2050},{"$f":"'Inputs T'!EG21","v":2050},{"$f":"'Inputs T'!EH21","v":2050},{"$f":"'Inputs T'!EI21","v":2050},{"$f":"'Inputs T'!EJ21","v":2051},{"$f":"'Inputs T'!EK21","v":2051},{"$f":"'Inputs T'!EL21","v":2051},{"$f":"'Inputs T'!EM21","v":2051},{"$f":"'Inputs T'!EN21","v":2052},{"$f":"'Inputs T'!EO21","v":2052},{"$f":"'Inputs T'!EP21","v":2052},{"$f":"'Inputs T'!EQ21","v":2052},{"$f":"'Inputs T'!ER21","v":2053},{"$f":"'Inputs T'!ES21","v":2053},{"$f":"'Inputs T'!ET21","v":2053},{"$f":"'Inputs T'!EU21","v":2053},{"$f":"'Inputs T'!EV21","v":2054},{"$f":"'Inputs T'!EW21","v":2054},{"$f":"'Inputs T'!EX21","v":2054},{"$f":"'Inputs T'!EY21","v":2054},{"$f":"'Inputs T'!EZ21","v":2055},{"$f":"'Inputs T'!FA21","v":2055},{"$f":"'Inputs T'!FB21","v":2055},{"$f":"'Inputs T'!FC21","v":2055},{"$f":"'Inputs T'!FD21","v":2056},{"$f":"'Inputs T'!FE21","v":2056},{"$f":"'Inputs T'!FF21","v":2056}]
[null,"Дней в году",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M22","v":365},{"$f":"'Inputs T'!N22","v":365},{"$f":"'Inputs T'!O22","v":365},{"$f":"'Inputs T'!P22","v":366},{"$f":"'Inputs T'!Q22","v":366},{"$f":"'Inputs T'!R22","v":366},{"$f":"'Inputs T'!S22","v":366},{"$f":"'Inputs T'!T22","v":365},{"$f":"'Inputs T'!U22","v":365},{"$f":"'Inputs T'!V22","v":365},{"$f":"'Inputs T'!W22","v":365},{"$f":"'Inputs T'!X22","v":365},{"$f":"'Inputs T'!Y22","v":365},{"$f":"'Inputs T'!Z22","v":365},{"$f":"'Inputs T'!AA22","v":365},{"$f":"'Inputs T'!AB22","v":365},{"$f":"'Inputs T'!AC22","v":365},{"$f":"'Inputs T'!AD22","v":365},{"$f":"'Inputs T'!AE22","v":365},{"$f":"'Inputs T'!AF22","v":366},{"$f":"'Inputs T'!AG22","v":366},{"$f":"'Inputs T'!AH22","v":366},{"$f":"'Inputs T'!AI22","v":366},{"$f":"'Inputs T'!AJ22","v":365},{"$f":"'Inputs T'!AK22","v":365},{"$f":"'Inputs T'!AL22","v":365},{"$f":"'Inputs T'!AM22","v":365},{"$f":"'Inputs T'!AN22","v":365},{"$f":"'Inputs T'!AO22","v":365},{"$f":"'Inputs T'!AP22","v":365},{"$f":"'Inputs T'!AQ22","v":365},{"$f":"'Inputs T'!AR22","v":365},{"$f":"'Inputs T'!AS22","v":365},{"$f":"'Inputs T'!AT22","v":365},{"$f":"'Inputs T'!AU22","v":365},{"$f":"'Inputs T'!AV22","v":366},{"$f":"'Inputs T'!AW22","v":366},{"$f":"'Inputs T'!AX22","v":366},{"$f":"'Inputs T'!AY22","v":366},{"$f":"'Inputs T'!AZ22","v":365},{"$f":"'Inputs T'!BA22","v":365},{"$f":"'Inputs T'!BB22","v":365},{"$f":"'Inputs T'!BC22","v":365},{"$f":"'Inputs T'!BD22","v":365},{"$f":"'Inputs T'!BE22","v":365},{"$f":"'Inputs T'!BF22","v":365},{"$f":"'Inputs T'!BG22","v":365},{"$f":"'Inputs T'!BH22","v":365},{"$f":"'Inputs T'!BI22","v":365},{"$f":"'Inputs T'!BJ22","v":365},{"$f":"'Inputs T'!BK22","v":365},{"$f":"'Inputs T'!BL22","v":366},{"$f":"'Inputs T'!BM22","v":366},{"$f":"'Inputs T'!BN22","v":366},{"$f":"'Inputs T'!BO22","v":366},{"$f":"'Inputs T'!BP22","v":365},{"$f":"'Inputs T'!BQ22","v":365},{"$f":"'Inputs T'!BR22","v":365},{"$f":"'Inputs T'!BS22","v":365},{"$f":"'Inputs T'!BT22","v":365},{"$f":"'Inputs T'!BU22","v":365},{"$f":"'Inputs T'!BV22","v":365},{"$f":"'Inputs T'!BW22","v":365},{"$f":"'Inputs T'!BX22","v":365},{"$f":"'Inputs T'!BY22","v":365},{"$f":"'Inputs T'!BZ22","v":365},{"$f":"'Inputs T'!CA22","v":365},{"$f":"'Inputs T'!CB22","v":366},{"$f":"'Inputs T'!CC22","v":366},{"$f":"'Inputs T'!CD22","v":366},{"$f":"'Inputs T'!CE22","v":366},{"$f":"'Inputs T'!CF22","v":365},{"$f":"'Inputs T'!CG22","v":365},{"$f":"'Inputs T'!CH22","v":365},{"$f":"'Inputs T'!CI22","v":365},{"$f":"'Inputs T'!CJ22","v":365},{"$f":"'Inputs T'!CK22","v":365},{"$f":"'Inputs T'!CL22","v":365},{"$f":"'Inputs T'!CM22","v":365},{"$f":"'Inputs T'!CN22","v":365},{"$f":"'Inputs T'!CO22","v":365},{"$f":"'Inputs T'!CP22","v":365},{"$f":"'Inputs T'!CQ22","v":365},{"$f":"'Inputs T'!CR22","v":366},{"$f":"'Inputs T'!CS22","v":366},{"$f":"'Inputs T'!CT22","v":366},{"$f":"'Inputs T'!CU22","v":366},{"$f":"'Inputs T'!CV22","v":365},{"$f":"'Inputs T'!CW22","v":365},{"$f":"'Inputs T'!CX22","v":365},{"$f":"'Inputs T'!CY22","v":365},{"$f":"'Inputs T'!CZ22","v":365},{"$f":"'Inputs T'!DA22","v":365},{"$f":"'Inputs T'!DB22","v":365},{"$f":"'Inputs T'!DC22","v":365},{"$f":"'Inputs T'!DD22","v":365},{"$f":"'Inputs T'!DE22","v":365},{"$f":"'Inputs T'!DF22","v":365},{"$f":"'Inputs T'!DG22","v":365},{"$f":"'Inputs T'!DH22","v":366},{"$f":"'Inputs T'!DI22","v":366},{"$f":"'Inputs T'!DJ22","v":366},{"$f":"'Inputs T'!DK22","v":366},{"$f":"'Inputs T'!DL22","v":365},{"$f":"'Inputs T'!DM22","v":365},{"$f":"'Inputs T'!DN22","v":365},{"$f":"'Inputs T'!DO22","v":365},{"$f":"'Inputs T'!DP22","v":365},{"$f":"'Inputs T'!DQ22","v":365},{"$f":"'Inputs T'!DR22","v":365},{"$f":"'Inputs T'!DS22","v":365},{"$f":"'Inputs T'!DT22","v":365},{"$f":"'Inputs T'!DU22","v":365},{"$f":"'Inputs T'!DV22","v":365},{"$f":"'Inputs T'!DW22","v":365},{"$f":"'Inputs T'!DX22","v":366},{"$f":"'Inputs T'!DY22","v":366},{"$f":"'Inputs T'!DZ22","v":366},{"$f":"'Inputs T'!EA22","v":366},{"$f":"'Inputs T'!EB22","v":365},{"$f":"'Inputs T'!EC22","v":365},{"$f":"'Inputs T'!ED22","v":365},{"$f":"'Inputs T'!EE22","v":365},{"$f":"'Inputs T'!EF22","v":365},{"$f":"'Inputs T'!EG22","v":365},{"$f":"'Inputs T'!EH22","v":365},{"$f":"'Inputs T'!EI22","v":365},{"$f":"'Inputs T'!EJ22","v":365},{"$f":"'Inputs T'!EK22","v":365},{"$f":"'Inputs T'!EL22","v":365},{"$f":"'Inputs T'!EM22","v":365},{"$f":"'Inputs T'!EN22","v":366},{"$f":"'Inputs T'!EO22","v":366},{"$f":"'Inputs T'!EP22","v":366},{"$f":"'Inputs T'!EQ22","v":366},{"$f":"'Inputs T'!ER22","v":365},{"$f":"'Inputs T'!ES22","v":365},{"$f":"'Inputs T'!ET22","v":365},{"$f":"'Inputs T'!EU22","v":365},{"$f":"'Inputs T'!EV22","v":365},{"$f":"'Inputs T'!EW22","v":365},{"$f":"'Inputs T'!EX22","v":365},{"$f":"'Inputs T'!EY22","v":365},{"$f":"'Inputs T'!EZ22","v":365},{"$f":"'Inputs T'!FA22","v":365},{"$f":"'Inputs T'!FB22","v":365},{"$f":"'Inputs T'!FC22","v":365},{"$f":"'Inputs T'!FD22","v":366},{"$f":"'Inputs T'!FE22","v":366},{"$f":"'Inputs T'!FF22","v":366}]
[]
[null,"Порядковый номер операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M24","v":0},{"$f":"'Inputs T'!N24","v":0},{"$f":"'Inputs T'!O24","v":0},{"$f":"'Inputs T'!P24","v":0},{"$f":"'Inputs T'!Q24","v":0},{"$f":"'Inputs T'!R24","v":0},{"$f":"'Inputs T'!S24","v":0},{"$f":"'Inputs T'!T24","v":0},{"$f":"'Inputs T'!U24","v":0},{"$f":"'Inputs T'!V24","v":0},{"$f":"'Inputs T'!W24","v":0},{"$f":"'Inputs T'!X24","v":0},{"$f":"'Inputs T'!Y24","v":1},{"$f":"'Inputs T'!Z24","v":2},{"$f":"'Inputs T'!AA24","v":3},{"$f":"'Inputs T'!AB24","v":4},{"$f":"'Inputs T'!AC24","v":5},{"$f":"'Inputs T'!AD24","v":6},{"$f":"'Inputs T'!AE24","v":7},{"$f":"'Inputs T'!AF24","v":8},{"$f":"'Inputs T'!AG24","v":9},{"$f":"'Inputs T'!AH24","v":10},{"$f":"'Inputs T'!AI24","v":11},{"$f":"'Inputs T'!AJ24","v":12},{"$f":"'Inputs T'!AK24","v":13},{"$f":"'Inputs T'!AL24","v":14},{"$f":"'Inputs T'!AM24","v":15},{"$f":"'Inputs T'!AN24","v":16},{"$f":"'Inputs T'!AO24","v":17},{"$f":"'Inputs T'!AP24","v":18},{"$f":"'Inputs T'!AQ24","v":19},{"$f":"'Inputs T'!AR24","v":20},{"$f":"'Inputs T'!AS24","v":0},{"$f":"'Inputs T'!AT24","v":0},{"$f":"'Inputs T'!AU24","v":0},{"$f":"'Inputs T'!AV24","v":0},{"$f":"'Inputs T'!AW24","v":0},{"$f":"'Inputs T'!AX24","v":0},{"$f":"'Inputs T'!AY24","v":0},{"$f":"'Inputs T'!AZ24","v":0},{"$f":"'Inputs T'!BA24","v":0},{"$f":"'Inputs T'!BB24","v":0},{"$f":"'Inputs T'!BC24","v":0},{"$f":"'Inputs T'!BD24","v":0},{"$f":"'Inputs T'!BE24","v":0},{"$f":"'Inputs T'!BF24","v":0},{"$f":"'Inputs T'!BG24","v":0},{"$f":"'Inputs T'!BH24","v":0},{"$f":"'Inputs T'!BI24","v":0},{"$f":"'Inputs T'!BJ24","v":0},{"$f":"'Inputs T'!BK24","v":0},{"$f":"'Inputs T'!BL24","v":0},{"$f":"'Inputs T'!BM24","v":0},{"$f":"'Inputs T'!BN24","v":0},{"$f":"'Inputs T'!BO24","v":0},{"$f":"'Inputs T'!BP24","v":0},{"$f":"'Inputs T'!BQ24","v":0},{"$f":"'Inputs T'!BR24","v":0},{"$f":"'Inputs T'!BS24","v":0},{"$f":"'Inputs T'!BT24","v":0},{"$f":"'Inputs T'!BU24","v":0},{"$f":"'Inputs T'!BV24","v":0},{"$f":"'Inputs T'!BW24","v":0},{"$f":"'Inputs T'!BX24","v":0},{"$f":"'Inputs T'!BY24","v":0},{"$f":"'Inputs T'!BZ24","v":0},{"$f":"'Inputs T'!CA24","v":0},{"$f":"'Inputs T'!CB24","v":0},{"$f":"'Inputs T'!CC24","v":0},{"$f":"'Inputs T'!CD24","v":0},{"$f":"'Inputs T'!CE24","v":0},{"$f":"'Inputs T'!CF24","v":0},{"$f":"'Inputs T'!CG24","v":0},{"$f":"'Inputs T'!CH24","v":0},{"$f":"'Inputs T'!CI24","v":0},{"$f":"'Inputs T'!CJ24","v":0},{"$f":"'Inputs T'!CK24","v":0},{"$f":"'Inputs T'!CL24","v":0},{"$f":"'Inputs T'!CM24","v":0},{"$f":"'Inputs T'!CN24","v":0},{"$f":"'Inputs T'!CO24","v":0},{"$f":"'Inputs T'!CP24","v":0},{"$f":"'Inputs T'!CQ24","v":0},{"$f":"'Inputs T'!CR24","v":0},{"$f":"'Inputs T'!CS24","v":0},{"$f":"'Inputs T'!CT24","v":0},{"$f":"'Inputs T'!CU24","v":0},{"$f":"'Inputs T'!CV24","v":0},{"$f":"'Inputs T'!CW24","v":0},{"$f":"'Inputs T'!CX24","v":0},{"$f":"'Inputs T'!CY24","v":0},{"$f":"'Inputs T'!CZ24","v":0},{"$f":"'Inputs T'!DA24","v":0},{"$f":"'Inputs T'!DB24","v":0},{"$f":"'Inputs T'!DC24","v":0},{"$f":"'Inputs T'!DD24","v":0},{"$f":"'Inputs T'!DE24","v":0},{"$f":"'Inputs T'!DF24","v":0},{"$f":"'Inputs T'!DG24","v":0},{"$f":"'Inputs T'!DH24","v":0},{"$f":"'Inputs T'!DI24","v":0},{"$f":"'Inputs T'!DJ24","v":0},{"$f":"'Inputs T'!DK24","v":0},{"$f":"'Inputs T'!DL24","v":0},{"$f":"'Inputs T'!DM24","v":0},{"$f":"'Inputs T'!DN24","v":0},{"$f":"'Inputs T'!DO24","v":0},{"$f":"'Inputs T'!DP24","v":0},{"$f":"'Inputs T'!DQ24","v":0},{"$f":"'Inputs T'!DR24","v":0},{"$f":"'Inputs T'!DS24","v":0},{"$f":"'Inputs T'!DT24","v":0},{"$f":"'Inputs T'!DU24","v":0},{"$f":"'Inputs T'!DV24","v":0},{"$f":"'Inputs T'!DW24","v":0},{"$f":"'Inputs T'!DX24","v":0},{"$f":"'Inputs T'!DY24","v":0},{"$f":"'Inputs T'!DZ24","v":0},{"$f":"'Inputs T'!EA24","v":0},{"$f":"'Inputs T'!EB24","v":0},{"$f":"'Inputs T'!EC24","v":0},{"$f":"'Inputs T'!ED24","v":0},{"$f":"'Inputs T'!EE24","v":0},{"$f":"'Inputs T'!EF24","v":0},{"$f":"'Inputs T'!EG24","v":0},{"$f":"'Inputs T'!EH24","v":0},{"$f":"'Inputs T'!EI24","v":0},{"$f":"'Inputs T'!EJ24","v":0},{"$f":"'Inputs T'!EK24","v":0},{"$f":"'Inputs T'!EL24","v":0},{"$f":"'Inputs T'!EM24","v":0},{"$f":"'Inputs T'!EN24","v":0},{"$f":"'Inputs T'!EO24","v":0},{"$f":"'Inputs T'!EP24","v":0},{"$f":"'Inputs T'!EQ24","v":0},{"$f":"'Inputs T'!ER24","v":0},{"$f":"'Inputs T'!ES24","v":0},{"$f":"'Inputs T'!ET24","v":0},{"$f":"'Inputs T'!EU24","v":0},{"$f":"'Inputs T'!EV24","v":0},{"$f":"'Inputs T'!EW24","v":0},{"$f":"'Inputs T'!EX24","v":0},{"$f":"'Inputs T'!EY24","v":0},{"$f":"'Inputs T'!EZ24","v":0},{"$f":"'Inputs T'!FA24","v":0},{"$f":"'Inputs T'!FB24","v":0},{"$f":"'Inputs T'!FC24","v":0},{"$f":"'Inputs T'!FD24","v":0},{"$f":"'Inputs T'!FE24","v":0},{"$f":"'Inputs T'!FF24","v":0}]
[null,"Год операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M25","v":0},{"$f":"'Inputs T'!N25","v":0},{"$f":"'Inputs T'!O25","v":0},{"$f":"'Inputs T'!P25","v":0},{"$f":"'Inputs T'!Q25","v":0},{"$f":"'Inputs T'!R25","v":0},{"$f":"'Inputs T'!S25","v":0},{"$f":"'Inputs T'!T25","v":0},{"$f":"'Inputs T'!U25","v":0},{"$f":"'Inputs T'!V25","v":0},{"$f":"'Inputs T'!W25","v":0},{"$f":"'Inputs T'!X25","v":0},{"$f":"'Inputs T'!Y25","v":1},{"$f":"'Inputs T'!Z25","v":1},{"$f":"'Inputs T'!AA25","v":1},{"$f":"'Inputs T'!AB25","v":2},{"$f":"'Inputs T'!AC25","v":2},{"$f":"'Inputs T'!AD25","v":2},{"$f":"'Inputs T'!AE25","v":2},{"$f":"'Inputs T'!AF25","v":3},{"$f":"'Inputs T'!AG25","v":3},{"$f":"'Inputs T'!AH25","v":3},{"$f":"'Inputs T'!AI25","v":3},{"$f":"'Inputs T'!AJ25","v":4},{"$f":"'Inputs T'!AK25","v":4},{"$f":"'Inputs T'!AL25","v":4},{"$f":"'Inputs T'!AM25","v":4},{"$f":"'Inputs T'!AN25","v":5},{"$f":"'Inputs T'!AO25","v":5},{"$f":"'Inputs T'!AP25","v":5},{"$f":"'Inputs T'!AQ25","v":5},{"$f":"'Inputs T'!AR25","v":6},{"$f":"'Inputs T'!AS25","v":0},{"$f":"'Inputs T'!AT25","v":0},{"$f":"'Inputs T'!AU25","v":0},{"$f":"'Inputs T'!AV25","v":0},{"$f":"'Inputs T'!AW25","v":0},{"$f":"'Inputs T'!AX25","v":0},{"$f":"'Inputs T'!AY25","v":0},{"$f":"'Inputs T'!AZ25","v":0},{"$f":"'Inputs T'!BA25","v":0},{"$f":"'Inputs T'!BB25","v":0},{"$f":"'Inputs T'!BC25","v":0},{"$f":"'Inputs T'!BD25","v":0},{"$f":"'Inputs T'!BE25","v":0},{"$f":"'Inputs T'!BF25","v":0},{"$f":"'Inputs T'!BG25","v":0},{"$f":"'Inputs T'!BH25","v":0},{"$f":"'Inputs T'!BI25","v":0},{"$f":"'Inputs T'!BJ25","v":0},{"$f":"'Inputs T'!BK25","v":0},{"$f":"'Inputs T'!BL25","v":0},{"$f":"'Inputs T'!BM25","v":0},{"$f":"'Inputs T'!BN25","v":0},{"$f":"'Inputs T'!BO25","v":0},{"$f":"'Inputs T'!BP25","v":0},{"$f":"'Inputs T'!BQ25","v":0},{"$f":"'Inputs T'!BR25","v":0},{"$f":"'Inputs T'!BS25","v":0},{"$f":"'Inputs T'!BT25","v":0},{"$f":"'Inputs T'!BU25","v":0},{"$f":"'Inputs T'!BV25","v":0},{"$f":"'Inputs T'!BW25","v":0},{"$f":"'Inputs T'!BX25","v":0},{"$f":"'Inputs T'!BY25","v":0},{"$f":"'Inputs T'!BZ25","v":0},{"$f":"'Inputs T'!CA25","v":0},{"$f":"'Inputs T'!CB25","v":0},{"$f":"'Inputs T'!CC25","v":0},{"$f":"'Inputs T'!CD25","v":0},{"$f":"'Inputs T'!CE25","v":0},{"$f":"'Inputs T'!CF25","v":0},{"$f":"'Inputs T'!CG25","v":0},{"$f":"'Inputs T'!CH25","v":0},{"$f":"'Inputs T'!CI25","v":0},{"$f":"'Inputs T'!CJ25","v":0},{"$f":"'Inputs T'!CK25","v":0},{"$f":"'Inputs T'!CL25","v":0},{"$f":"'Inputs T'!CM25","v":0},{"$f":"'Inputs T'!CN25","v":0},{"$f":"'Inputs T'!CO25","v":0},{"$f":"'Inputs T'!CP25","v":0},{"$f":"'Inputs T'!CQ25","v":0},{"$f":"'Inputs T'!CR25","v":0},{"$f":"'Inputs T'!CS25","v":0},{"$f":"'Inputs T'!CT25","v":0},{"$f":"'Inputs T'!CU25","v":0},{"$f":"'Inputs T'!CV25","v":0},{"$f":"'Inputs T'!CW25","v":0},{"$f":"'Inputs T'!CX25","v":0},{"$f":"'Inputs T'!CY25","v":0},{"$f":"'Inputs T'!CZ25","v":0},{"$f":"'Inputs T'!DA25","v":0},{"$f":"'Inputs T'!DB25","v":0},{"$f":"'Inputs T'!DC25","v":0},{"$f":"'Inputs T'!DD25","v":0},{"$f":"'Inputs T'!DE25","v":0},{"$f":"'Inputs T'!DF25","v":0},{"$f":"'Inputs T'!DG25","v":0},{"$f":"'Inputs T'!DH25","v":0},{"$f":"'Inputs T'!DI25","v":0},{"$f":"'Inputs T'!DJ25","v":0},{"$f":"'Inputs T'!DK25","v":0},{"$f":"'Inputs T'!DL25","v":0},{"$f":"'Inputs T'!DM25","v":0},{"$f":"'Inputs T'!DN25","v":0},{"$f":"'Inputs T'!DO25","v":0},{"$f":"'Inputs T'!DP25","v":0},{"$f":"'Inputs T'!DQ25","v":0},{"$f":"'Inputs T'!DR25","v":0},{"$f":"'Inputs T'!DS25","v":0},{"$f":"'Inputs T'!DT25","v":0},{"$f":"'Inputs T'!DU25","v":0},{"$f":"'Inputs T'!DV25","v":0},{"$f":"'Inputs T'!DW25","v":0},{"$f":"'Inputs T'!DX25","v":0},{"$f":"'Inputs T'!DY25","v":0},{"$f":"'Inputs T'!DZ25","v":0},{"$f":"'Inputs T'!EA25","v":0},{"$f":"'Inputs T'!EB25","v":0},{"$f":"'Inputs T'!EC25","v":0},{"$f":"'Inputs T'!ED25","v":0},{"$f":"'Inputs T'!EE25","v":0},{"$f":"'Inputs T'!EF25","v":0},{"$f":"'Inputs T'!EG25","v":0},{"$f":"'Inputs T'!EH25","v":0},{"$f":"'Inputs T'!EI25","v":0},{"$f":"'Inputs T'!EJ25","v":0},{"$f":"'Inputs T'!EK25","v":0},{"$f":"'Inputs T'!EL25","v":0},{"$f":"'Inputs T'!EM25","v":0},{"$f":"'Inputs T'!EN25","v":0},{"$f":"'Inputs T'!EO25","v":0},{"$f":"'Inputs T'!EP25","v":0},{"$f":"'Inputs T'!EQ25","v":0},{"$f":"'Inputs T'!ER25","v":0},{"$f":"'Inputs T'!ES25","v":0},{"$f":"'Inputs T'!ET25","v":0},{"$f":"'Inputs T'!EU25","v":0},{"$f":"'Inputs T'!EV25","v":0},{"$f":"'Inputs T'!EW25","v":0},{"$f":"'Inputs T'!EX25","v":0},{"$f":"'Inputs T'!EY25","v":0},{"$f":"'Inputs T'!EZ25","v":0},{"$f":"'Inputs T'!FA25","v":0},{"$f":"'Inputs T'!FB25","v":0},{"$f":"'Inputs T'!FC25","v":0},{"$f":"'Inputs T'!FD25","v":0},{"$f":"'Inputs T'!FE25","v":0},{"$f":"'Inputs T'!FF25","v":0}]
[]
[null,"РАСЧЕТ КАПИТАЛЬНОГО ГРАНТА"]
[]
[null,"Общий объем капитальных затрат по группам, без НДС:"]
[null,{"$f":"FixedAssets!B105","v":"Проектирование"},null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M30:FF30)","v":16691.666666666668},{"$f":"FixedAssets!M105","v":4172.916666666667},{"$f":"FixedAssets!N105","v":4172.916666666667},{"$f":"FixedAssets!O105","v":4172.916666666667},{"$f":"FixedAssets!P105","v":4172.916666666667},{"$f":"FixedAssets!Q105","v":0},{"$f":"FixedAssets!R105","v":0},{"$f":"FixedAssets!S105","v":0},{"$f":"FixedAssets!T105","v":0},{"$f":"FixedAssets!U105","v":0},{"$f":"FixedAssets!V105","v":0},{"$f":"FixedAssets!W105","v":0},{"$f":"FixedAssets!X105","v":0},{"$f":"FixedAssets!Y105","v":0},{"$f":"FixedAssets!Z105","v":0},{"$f":"FixedAssets!AA105","v":0},{"$f":"FixedAssets!AB105","v":0},{"$f":"FixedAssets!AC105","v":0},{"$f":"FixedAssets!AD105","v":0},{"$f":"FixedAssets!AE105","v":0},{"$f":"FixedAssets!AF105","v":0},{"$f":"FixedAssets!AG105","v":0},{"$f":"FixedAssets!AH105","v":0},{"$f":"FixedAssets!AI105","v":0},{"$f":"FixedAssets!AJ105","v":0},{"$f":"FixedAssets!AK105","v":0},{"$f":"FixedAssets!AL105","v":0},{"$f":"FixedAssets!AM105","v":0},{"$f":"FixedAssets!AN105","v":0},{"$f":"FixedAssets!AO105","v":0},{"$f":"FixedAssets!AP105","v":0},{"$f":"FixedAssets!AQ105","v":0},{"$f":"FixedAssets!AR105","v":0},{"$f":"FixedAssets!AS105","v":0},{"$f":"FixedAssets!AT105","v":0},{"$f":"FixedAssets!AU105","v":0},{"$f":"FixedAssets!AV105","v":0},{"$f":"FixedAssets!AW105","v":0},{"$f":"FixedAssets!AX105","v":0},{"$f":"FixedAssets!AY105","v":0},{"$f":"FixedAssets!AZ105","v":0},{"$f":"FixedAssets!BA105","v":0},{"$f":"FixedAssets!BB105","v":0},{"$f":"FixedAssets!BC105","v":0},{"$f":"FixedAssets!BD105","v":0},{"$f":"FixedAssets!BE105","v":0},{"$f":"FixedAssets!BF105","v":0},{"$f":"FixedAssets!BG105","v":0},{"$f":"FixedAssets!BH105","v":0},{"$f":"FixedAssets!BI105","v":0},{"$f":"FixedAssets!BJ105","v":0},{"$f":"FixedAssets!BK105","v":0},{"$f":"FixedAssets!BL105","v":0},{"$f":"FixedAssets!BM105","v":0},{"$f":"FixedAssets!BN105","v":0},{"$f":"FixedAssets!BO105","v":0},{"$f":"FixedAssets!BP105","v":0},{"$f":"FixedAssets!BQ105","v":0},{"$f":"FixedAssets!BR105","v":0},{"$f":"FixedAssets!BS105","v":0},{"$f":"FixedAssets!BT105","v":0},{"$f":"FixedAssets!BU105","v":0},{"$f":"FixedAssets!BV105","v":0},{"$f":"FixedAssets!BW105","v":0},{"$f":"FixedAssets!BX105","v":0},{"$f":"FixedAssets!BY105","v":0},{"$f":"FixedAssets!BZ105","v":0},{"$f":"FixedAssets!CA105","v":0},{"$f":"FixedAssets!CB105","v":0},{"$f":"FixedAssets!CC105","v":0},{"$f":"FixedAssets!CD105","v":0},{"$f":"FixedAssets!CE105","v":0},{"$f":"FixedAssets!CF105","v":0},{"$f":"FixedAssets!CG105","v":0},{"$f":"FixedAssets!CH105","v":0},{"$f":"FixedAssets!CI105","v":0},{"$f":"FixedAssets!CJ105","v":0},{"$f":"FixedAssets!CK105","v":0},{"$f":"FixedAssets!CL105","v":0},{"$f":"FixedAssets!CM105","v":0},{"$f":"FixedAssets!CN105","v":0},{"$f":"FixedAssets!CO105","v":0},{"$f":"FixedAssets!CP105","v":0},{"$f":"FixedAssets!CQ105","v":0},{"$f":"FixedAssets!CR105","v":0},{"$f":"FixedAssets!CS105","v":0},{"$f":"FixedAssets!CT105","v":0},{"$f":"FixedAssets!CU105","v":0},{"$f":"FixedAssets!CV105","v":0},{"$f":"FixedAssets!CW105","v":0},{"$f":"FixedAssets!CX105","v":0},{"$f":"FixedAssets!CY105","v":0},{"$f":"FixedAssets!CZ105","v":0},{"$f":"FixedAssets!DA105","v":0},{"$f":"FixedAssets!DB105","v":0},{"$f":"FixedAssets!DC105","v":0},{"$f":"FixedAssets!DD105","v":0},{"$f":"FixedAssets!DE105","v":0},{"$f":"FixedAssets!DF105","v":0},{"$f":"FixedAssets!DG105","v":0},{"$f":"FixedAssets!DH105","v":0},{"$f":"FixedAssets!DI105","v":0},{"$f":"FixedAssets!DJ105","v":0},{"$f":"FixedAssets!DK105","v":0},{"$f":"FixedAssets!DL105","v":0},{"$f":"FixedAssets!DM105","v":0},{"$f":"FixedAssets!DN105","v":0},{"$f":"FixedAssets!DO105","v":0},{"$f":"FixedAssets!DP105","v":0},{"$f":"FixedAssets!DQ105","v":0},{"$f":"FixedAssets!DR105","v":0},{"$f":"FixedAssets!DS105","v":0},{"$f":"FixedAssets!DT105","v":0},{"$f":"FixedAssets!DU105","v":0},{"$f":"FixedAssets!DV105","v":0},{"$f":"FixedAssets!DW105","v":0},{"$f":"FixedAssets!DX105","v":0},{"$f":"FixedAssets!DY105","v":0},{"$f":"FixedAssets!DZ105","v":0},{"$f":"FixedAssets!EA105","v":0},{"$f":"FixedAssets!EB105","v":0},{"$f":"FixedAssets!EC105","v":0},{"$f":"FixedAssets!ED105","v":0},{"$f":"FixedAssets!EE105","v":0},{"$f":"FixedAssets!EF105","v":0},{"$f":"FixedAssets!EG105","v":0},{"$f":"FixedAssets!EH105","v":0},{"$f":"FixedAssets!EI105","v":0},{"$f":"FixedAssets!EJ105","v":0},{"$f":"FixedAssets!EK105","v":0},{"$f":"FixedAssets!EL105","v":0},{"$f":"FixedAssets!EM105","v":0},{"$f":"FixedAssets!EN105","v":0},{"$f":"FixedAssets!EO105","v":0},{"$f":"FixedAssets!EP105","v":0},{"$f":"FixedAssets!EQ105","v":0},{"$f":"FixedAssets!ER105","v":0},{"$f":"FixedAssets!ES105","v":0},{"$f":"FixedAssets!ET105","v":0},{"$f":"FixedAssets!EU105","v":0},{"$f":"FixedAssets!EV105","v":0},{"$f":"FixedAssets!EW105","v":0},{"$f":"FixedAssets!EX105","v":0},{"$f":"FixedAssets!EY105","v":0},{"$f":"FixedAssets!EZ105","v":0},{"$f":"FixedAssets!FA105","v":0},{"$f":"FixedAssets!FB105","v":0},{"$f":"FixedAssets!FC105","v":0},{"$f":"FixedAssets!FD105","v":0},{"$f":"FixedAssets!FE105","v":0},{"$f":"FixedAssets!FF105","v":0}]
[null,{"$f":"FixedAssets!B106","v":"Строительство"},null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M31:FF31)","v":655783.37320224545},{"$f":"FixedAssets!M106","v":0},{"$f":"FixedAssets!N106","v":0},{"$f":"FixedAssets!O106","v":0},{"$f":"FixedAssets!P106","v":0},{"$f":"FixedAssets!Q106","v":58506.430856302555},{"$f":"FixedAssets!R106","v":91202.208632675407},{"$f":"FixedAssets!S106","v":90395.5693783241},{"$f":"FixedAssets!T106","v":29574.969600235832},{"$f":"FixedAssets!U106","v":116208.02551756582},{"$f":"FixedAssets!V106","v":99161.049275608049},{"$f":"FixedAssets!W106","v":148957.57924422875},{"$f":"FixedAssets!X106","v":21777.540697305045},{"$f":"FixedAssets!Y106","v":0},{"$f":"FixedAssets!Z106","v":0},{"$f":"FixedAssets!AA106","v":0},{"$f":"FixedAssets!AB106","v":0},{"$f":"FixedAssets!AC106","v":0},{"$f":"FixedAssets!AD106","v":0},{"$f":"FixedAssets!AE106","v":0},{"$f":"FixedAssets!AF106","v":0},{"$f":"FixedAssets!AG106","v":0},{"$f":"FixedAssets!AH106","v":0},{"$f":"FixedAssets!AI106","v":0},{"$f":"FixedAssets!AJ106","v":0},{"$f":"FixedAssets!AK106","v":0},{"$f":"FixedAssets!AL106","v":0},{"$f":"FixedAssets!AM106","v":0},{"$f":"FixedAssets!AN106","v":0},{"$f":"FixedAssets!AO106","v":0},{"$f":"FixedAssets!AP106","v":0},{"$f":"FixedAssets!AQ106","v":0},{"$f":"FixedAssets!AR106","v":0},{"$f":"FixedAssets!AS106","v":0},{"$f":"FixedAssets!AT106","v":0},{"$f":"FixedAssets!AU106","v":0},{"$f":"FixedAssets!AV106","v":0},{"$f":"FixedAssets!AW106","v":0},{"$f":"FixedAssets!AX106","v":0},{"$f":"FixedAssets!AY106","v":0},{"$f":"FixedAssets!AZ106","v":0},{"$f":"FixedAssets!BA106","v":0},{"$f":"FixedAssets!BB106","v":0},{"$f":"FixedAssets!BC106","v":0},{"$f":"FixedAssets!BD106","v":0},{"$f":"FixedAssets!BE106","v":0},{"$f":"FixedAssets!BF106","v":0},{"$f":"FixedAssets!BG106","v":0},{"$f":"FixedAssets!BH106","v":0},{"$f":"FixedAssets!BI106","v":0},{"$f":"FixedAssets!BJ106","v":0},{"$f":"FixedAssets!BK106","v":0},{"$f":"FixedAssets!BL106","v":0},{"$f":"FixedAssets!BM106","v":0},{"$f":"FixedAssets!BN106","v":0},{"$f":"FixedAssets!BO106","v":0},{"$f":"FixedAssets!BP106","v":0},{"$f":"FixedAssets!BQ106","v":0},{"$f":"FixedAssets!BR106","v":0},{"$f":"FixedAssets!BS106","v":0},{"$f":"FixedAssets!BT106","v":0},{"$f":"FixedAssets!BU106","v":0},{"$f":"FixedAssets!BV106","v":0},{"$f":"FixedAssets!BW106","v":0},{"$f":"FixedAssets!BX106","v":0},{"$f":"FixedAssets!BY106","v":0},{"$f":"FixedAssets!BZ106","v":0},{"$f":"FixedAssets!CA106","v":0},{"$f":"FixedAssets!CB106","v":0},{"$f":"FixedAssets!CC106","v":0},{"$f":"FixedAssets!CD106","v":0},{"$f":"FixedAssets!CE106","v":0},{"$f":"FixedAssets!CF106","v":0},{"$f":"FixedAssets!CG106","v":0},{"$f":"FixedAssets!CH106","v":0},{"$f":"FixedAssets!CI106","v":0},{"$f":"FixedAssets!CJ106","v":0},{"$f":"FixedAssets!CK106","v":0},{"$f":"FixedAssets!CL106","v":0},{"$f":"FixedAssets!CM106","v":0},{"$f":"FixedAssets!CN106","v":0},{"$f":"FixedAssets!CO106","v":0},{"$f":"FixedAssets!CP106","v":0},{"$f":"FixedAssets!CQ106","v":0},{"$f":"FixedAssets!CR106","v":0},{"$f":"FixedAssets!CS106","v":0},{"$f":"FixedAssets!CT106","v":0},{"$f":"FixedAssets!CU106","v":0},{"$f":"FixedAssets!CV106","v":0},{"$f":"FixedAssets!CW106","v":0},{"$f":"FixedAssets!CX106","v":0},{"$f":"FixedAssets!CY106","v":0},{"$f":"FixedAssets!CZ106","v":0},{"$f":"FixedAssets!DA106","v":0},{"$f":"FixedAssets!DB106","v":0},{"$f":"FixedAssets!DC106","v":0},{"$f":"FixedAssets!DD106","v":0},{"$f":"FixedAssets!DE106","v":0},{"$f":"FixedAssets!DF106","v":0},{"$f":"FixedAssets!DG106","v":0},{"$f":"FixedAssets!DH106","v":0},{"$f":"FixedAssets!DI106","v":0},{"$f":"FixedAssets!DJ106","v":0},{"$f":"FixedAssets!DK106","v":0},{"$f":"FixedAssets!DL106","v":0},{"$f":"FixedAssets!DM106","v":0},{"$f":"FixedAssets!DN106","v":0},{"$f":"FixedAssets!DO106","v":0},{"$f":"FixedAssets!DP106","v":0},{"$f":"FixedAssets!DQ106","v":0},{"$f":"FixedAssets!DR106","v":0},{"$f":"FixedAssets!DS106","v":0},{"$f":"FixedAssets!DT106","v":0},{"$f":"FixedAssets!DU106","v":0},{"$f":"FixedAssets!DV106","v":0},{"$f":"FixedAssets!DW106","v":0},{"$f":"FixedAssets!DX106","v":0},{"$f":"FixedAssets!DY106","v":0},{"$f":"FixedAssets!DZ106","v":0},{"$f":"FixedAssets!EA106","v":0},{"$f":"FixedAssets!EB106","v":0},{"$f":"FixedAssets!EC106","v":0},{"$f":"FixedAssets!ED106","v":0},{"$f":"FixedAssets!EE106","v":0},{"$f":"FixedAssets!EF106","v":0},{"$f":"FixedAssets!EG106","v":0},{"$f":"FixedAssets!EH106","v":0},{"$f":"FixedAssets!EI106","v":0},{"$f":"FixedAssets!EJ106","v":0},{"$f":"FixedAssets!EK106","v":0},{"$f":"FixedAssets!EL106","v":0},{"$f":"FixedAssets!EM106","v":0},{"$f":"FixedAssets!EN106","v":0},{"$f":"FixedAssets!EO106","v":0},{"$f":"FixedAssets!EP106","v":0},{"$f":"FixedAssets!EQ106","v":0},{"$f":"FixedAssets!ER106","v":0},{"$f":"FixedAssets!ES106","v":0},{"$f":"FixedAssets!ET106","v":0},{"$f":"FixedAssets!EU106","v":0},{"$f":"FixedAssets!EV106","v":0},{"$f":"FixedAssets!EW106","v":0},{"$f":"FixedAssets!EX106","v":0},{"$f":"FixedAssets!EY106","v":0},{"$f":"FixedAssets!EZ106","v":0},{"$f":"FixedAssets!FA106","v":0},{"$f":"FixedAssets!FB106","v":0},{"$f":"FixedAssets!FC106","v":0},{"$f":"FixedAssets!FD106","v":0},{"$f":"FixedAssets!FE106","v":0},{"$f":"FixedAssets!FF106","v":0}]
[null,{"$f":"FixedAssets!B107","v":"Оборудование"},null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M32:FF32)","v":31963.646188825867},{"$f":"FixedAssets!M107","v":0},{"$f":"FixedAssets!N107","v":0},{"$f":"FixedAssets!O107","v":0},{"$f":"FixedAssets!P107","v":0},{"$f":"FixedAssets!Q107","v":0},{"$f":"FixedAssets!R107","v":0},{"$f":"FixedAssets!S107","v":0},{"$f":"FixedAssets!T107","v":0},{"$f":"FixedAssets!U107","v":0},{"$f":"FixedAssets!V107","v":0},{"$f":"FixedAssets!W107","v":0},{"$f":"FixedAssets!X107","v":31963.646188825867},{"$f":"FixedAssets!Y107","v":0},{"$f":"FixedAssets!Z107","v":0},{"$f":"FixedAssets!AA107","v":0},{"$f":"FixedAssets!AB107","v":0},{"$f":"FixedAssets!AC107","v":0},{"$f":"FixedAssets!AD107","v":0},{"$f":"FixedAssets!AE107","v":0},{"$f":"FixedAssets!AF107","v":0},{"$f":"FixedAssets!AG107","v":0},{"$f":"FixedAssets!AH107","v":0},{"$f":"FixedAssets!AI107","v":0},{"$f":"FixedAssets!AJ107","v":0},{"$f":"FixedAssets!AK107","v":0},{"$f":"FixedAssets!AL107","v":0},{"$f":"FixedAssets!AM107","v":0},{"$f":"FixedAssets!AN107","v":0},{"$f":"FixedAssets!AO107","v":0},{"$f":"FixedAssets!AP107","v":0},{"$f":"FixedAssets!AQ107","v":0},{"$f":"FixedAssets!AR107","v":0},{"$f":"FixedAssets!AS107","v":0},{"$f":"FixedAssets!AT107","v":0},{"$f":"FixedAssets!AU107","v":0},{"$f":"FixedAssets!AV107","v":0},{"$f":"FixedAssets!AW107","v":0},{"$f":"FixedAssets!AX107","v":0},{"$f":"FixedAssets!AY107","v":0},{"$f":"FixedAssets!AZ107","v":0},{"$f":"FixedAssets!BA107","v":0},{"$f":"FixedAssets!BB107","v":0},{"$f":"FixedAssets!BC107","v":0},{"$f":"FixedAssets!BD107","v":0},{"$f":"FixedAssets!BE107","v":0},{"$f":"FixedAssets!BF107","v":0},{"$f":"FixedAssets!BG107","v":0},{"$f":"FixedAssets!BH107","v":0},{"$f":"FixedAssets!BI107","v":0},{"$f":"FixedAssets!BJ107","v":0},{"$f":"FixedAssets!BK107","v":0},{"$f":"FixedAssets!BL107","v":0},{"$f":"FixedAssets!BM107","v":0},{"$f":"FixedAssets!BN107","v":0},{"$f":"FixedAssets!BO107","v":0},{"$f":"FixedAssets!BP107","v":0},{"$f":"FixedAssets!BQ107","v":0},{"$f":"FixedAssets!BR107","v":0},{"$f":"FixedAssets!BS107","v":0},{"$f":"FixedAssets!BT107","v":0},{"$f":"FixedAssets!BU107","v":0},{"$f":"FixedAssets!BV107","v":0},{"$f":"FixedAssets!BW107","v":0},{"$f":"FixedAssets!BX107","v":0},{"$f":"FixedAssets!BY107","v":0},{"$f":"FixedAssets!BZ107","v":0},{"$f":"FixedAssets!CA107","v":0},{"$f":"FixedAssets!CB107","v":0},{"$f":"FixedAssets!CC107","v":0},{"$f":"FixedAssets!CD107","v":0},{"$f":"FixedAssets!CE107","v":0},{"$f":"FixedAssets!CF107","v":0},{"$f":"FixedAssets!CG107","v":0},{"$f":"FixedAssets!CH107","v":0},{"$f":"FixedAssets!CI107","v":0},{"$f":"FixedAssets!CJ107","v":0},{"$f":"FixedAssets!CK107","v":0},{"$f":"FixedAssets!CL107","v":0},{"$f":"FixedAssets!CM107","v":0},{"$f":"FixedAssets!CN107","v":0},{"$f":"FixedAssets!CO107","v":0},{"$f":"FixedAssets!CP107","v":0},{"$f":"FixedAssets!CQ107","v":0},{"$f":"FixedAssets!CR107","v":0},{"$f":"FixedAssets!CS107","v":0},{"$f":"FixedAssets!CT107","v":0},{"$f":"FixedAssets!CU107","v":0},{"$f":"FixedAssets!CV107","v":0},{"$f":"FixedAssets!CW107","v":0},{"$f":"FixedAssets!CX107","v":0},{"$f":"FixedAssets!CY107","v":0},{"$f":"FixedAssets!CZ107","v":0},{"$f":"FixedAssets!DA107","v":0},{"$f":"FixedAssets!DB107","v":0},{"$f":"FixedAssets!DC107","v":0},{"$f":"FixedAssets!DD107","v":0},{"$f":"FixedAssets!DE107","v":0},{"$f":"FixedAssets!DF107","v":0},{"$f":"FixedAssets!DG107","v":0},{"$f":"FixedAssets!DH107","v":0},{"$f":"FixedAssets!DI107","v":0},{"$f":"FixedAssets!DJ107","v":0},{"$f":"FixedAssets!DK107","v":0},{"$f":"FixedAssets!DL107","v":0},{"$f":"FixedAssets!DM107","v":0},{"$f":"FixedAssets!DN107","v":0},{"$f":"FixedAssets!DO107","v":0},{"$f":"FixedAssets!DP107","v":0},{"$f":"FixedAssets!DQ107","v":0},{"$f":"FixedAssets!DR107","v":0},{"$f":"FixedAssets!DS107","v":0},{"$f":"FixedAssets!DT107","v":0},{"$f":"FixedAssets!DU107","v":0},{"$f":"FixedAssets!DV107","v":0},{"$f":"FixedAssets!DW107","v":0},{"$f":"FixedAssets!DX107","v":0},{"$f":"FixedAssets!DY107","v":0},{"$f":"FixedAssets!DZ107","v":0},{"$f":"FixedAssets!EA107","v":0},{"$f":"FixedAssets!EB107","v":0},{"$f":"FixedAssets!EC107","v":0},{"$f":"FixedAssets!ED107","v":0},{"$f":"FixedAssets!EE107","v":0},{"$f":"FixedAssets!EF107","v":0},{"$f":"FixedAssets!EG107","v":0},{"$f":"FixedAssets!EH107","v":0},{"$f":"FixedAssets!EI107","v":0},{"$f":"FixedAssets!EJ107","v":0},{"$f":"FixedAssets!EK107","v":0},{"$f":"FixedAssets!EL107","v":0},{"$f":"FixedAssets!EM107","v":0},{"$f":"FixedAssets!EN107","v":0},{"$f":"FixedAssets!EO107","v":0},{"$f":"FixedAssets!EP107","v":0},{"$f":"FixedAssets!EQ107","v":0},{"$f":"FixedAssets!ER107","v":0},{"$f":"FixedAssets!ES107","v":0},{"$f":"FixedAssets!ET107","v":0},{"$f":"FixedAssets!EU107","v":0},{"$f":"FixedAssets!EV107","v":0},{"$f":"FixedAssets!EW107","v":0},{"$f":"FixedAssets!EX107","v":0},{"$f":"FixedAssets!EY107","v":0},{"$f":"FixedAssets!EZ107","v":0},{"$f":"FixedAssets!FA107","v":0},{"$f":"FixedAssets!FB107","v":0},{"$f":"FixedAssets!FC107","v":0},{"$f":"FixedAssets!FD107","v":0},{"$f":"FixedAssets!FE107","v":0},{"$f":"FixedAssets!FF107","v":0}]
[null,{"$f":"FixedAssets!B108","v":"Мебель и инвентарь"},null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M33:FF33)","v":5640.6434450869147},{"$f":"FixedAssets!M108","v":0},{"$f":"FixedAssets!N108","v":0},{"$f":"FixedAssets!O108","v":0},{"$f":"FixedAssets!P108","v":0},{"$f":"FixedAssets!Q108","v":0},{"$f":"FixedAssets!R108","v":0},{"$f":"FixedAssets!S108","v":0},{"$f":"FixedAssets!T108","v":0},{"$f":"FixedAssets!U108","v":0},{"$f":"FixedAssets!V108","v":0},{"$f":"FixedAssets!W108","v":0},{"$f":"FixedAssets!X108","v":5640.6434450869147},{"$f":"FixedAssets!Y108","v":0},{"$f":"FixedAssets!Z108","v":0},{"$f":"FixedAssets!AA108","v":0},{"$f":"FixedAssets!AB108","v":0},{"$f":"FixedAssets!AC108","v":0},{"$f":"FixedAssets!AD108","v":0},{"$f":"FixedAssets!AE108","v":0},{"$f":"FixedAssets!AF108","v":0},{"$f":"FixedAssets!AG108","v":0},{"$f":"FixedAssets!AH108","v":0},{"$f":"FixedAssets!AI108","v":0},{"$f":"FixedAssets!AJ108","v":0},{"$f":"FixedAssets!AK108","v":0},{"$f":"FixedAssets!AL108","v":0},{"$f":"FixedAssets!AM108","v":0},{"$f":"FixedAssets!AN108","v":0},{"$f":"FixedAssets!AO108","v":0},{"$f":"FixedAssets!AP108","v":0},{"$f":"FixedAssets!AQ108","v":0},{"$f":"FixedAssets!AR108","v":0},{"$f":"FixedAssets!AS108","v":0},{"$f":"FixedAssets!AT108","v":0},{"$f":"FixedAssets!AU108","v":0},{"$f":"FixedAssets!AV108","v":0},{"$f":"FixedAssets!AW108","v":0},{"$f":"FixedAssets!AX108","v":0},{"$f":"FixedAssets!AY108","v":0},{"$f":"FixedAssets!AZ108","v":0},{"$f":"FixedAssets!BA108","v":0},{"$f":"FixedAssets!BB108","v":0},{"$f":"FixedAssets!BC108","v":0},{"$f":"FixedAssets!BD108","v":0},{"$f":"FixedAssets!BE108","v":0},{"$f":"FixedAssets!BF108","v":0},{"$f":"FixedAssets!BG108","v":0},{"$f":"FixedAssets!BH108","v":0},{"$f":"FixedAssets!BI108","v":0},{"$f":"FixedAssets!BJ108","v":0},{"$f":"FixedAssets!BK108","v":0},{"$f":"FixedAssets!BL108","v":0},{"$f":"FixedAssets!BM108","v":0},{"$f":"FixedAssets!BN108","v":0},{"$f":"FixedAssets!BO108","v":0},{"$f":"FixedAssets!BP108","v":0},{"$f":"FixedAssets!BQ108","v":0},{"$f":"FixedAssets!BR108","v":0},{"$f":"FixedAssets!BS108","v":0},{"$f":"FixedAssets!BT108","v":0},{"$f":"FixedAssets!BU108","v":0},{"$f":"FixedAssets!BV108","v":0},{"$f":"FixedAssets!BW108","v":0},{"$f":"FixedAssets!BX108","v":0},{"$f":"FixedAssets!BY108","v":0},{"$f":"FixedAssets!BZ108","v":0},{"$f":"FixedAssets!CA108","v":0},{"$f":"FixedAssets!CB108","v":0},{"$f":"FixedAssets!CC108","v":0},{"$f":"FixedAssets!CD108","v":0},{"$f":"FixedAssets!CE108","v":0},{"$f":"FixedAssets!CF108","v":0},{"$f":"FixedAssets!CG108","v":0},{"$f":"FixedAssets!CH108","v":0},{"$f":"FixedAssets!CI108","v":0},{"$f":"FixedAssets!CJ108","v":0},{"$f":"FixedAssets!CK108","v":0},{"$f":"FixedAssets!CL108","v":0},{"$f":"FixedAssets!CM108","v":0},{"$f":"FixedAssets!CN108","v":0},{"$f":"FixedAssets!CO108","v":0},{"$f":"FixedAssets!CP108","v":0},{"$f":"FixedAssets!CQ108","v":0},{"$f":"FixedAssets!CR108","v":0},{"$f":"FixedAssets!CS108","v":0},{"$f":"FixedAssets!CT108","v":0},{"$f":"FixedAssets!CU108","v":0},{"$f":"FixedAssets!CV108","v":0},{"$f":"FixedAssets!CW108","v":0},{"$f":"FixedAssets!CX108","v":0},{"$f":"FixedAssets!CY108","v":0},{"$f":"FixedAssets!CZ108","v":0},{"$f":"FixedAssets!DA108","v":0},{"$f":"FixedAssets!DB108","v":0},{"$f":"FixedAssets!DC108","v":0},{"$f":"FixedAssets!DD108","v":0},{"$f":"FixedAssets!DE108","v":0},{"$f":"FixedAssets!DF108","v":0},{"$f":"FixedAssets!DG108","v":0},{"$f":"FixedAssets!DH108","v":0},{"$f":"FixedAssets!DI108","v":0},{"$f":"FixedAssets!DJ108","v":0},{"$f":"FixedAssets!DK108","v":0},{"$f":"FixedAssets!DL108","v":0},{"$f":"FixedAssets!DM108","v":0},{"$f":"FixedAssets!DN108","v":0},{"$f":"FixedAssets!DO108","v":0},{"$f":"FixedAssets!DP108","v":0},{"$f":"FixedAssets!DQ108","v":0},{"$f":"FixedAssets!DR108","v":0},{"$f":"FixedAssets!DS108","v":0},{"$f":"FixedAssets!DT108","v":0},{"$f":"FixedAssets!DU108","v":0},{"$f":"FixedAssets!DV108","v":0},{"$f":"FixedAssets!DW108","v":0},{"$f":"FixedAssets!DX108","v":0},{"$f":"FixedAssets!DY108","v":0},{"$f":"FixedAssets!DZ108","v":0},{"$f":"FixedAssets!EA108","v":0},{"$f":"FixedAssets!EB108","v":0},{"$f":"FixedAssets!EC108","v":0},{"$f":"FixedAssets!ED108","v":0},{"$f":"FixedAssets!EE108","v":0},{"$f":"FixedAssets!EF108","v":0},{"$f":"FixedAssets!EG108","v":0},{"$f":"FixedAssets!EH108","v":0},{"$f":"FixedAssets!EI108","v":0},{"$f":"FixedAssets!EJ108","v":0},{"$f":"FixedAssets!EK108","v":0},{"$f":"FixedAssets!EL108","v":0},{"$f":"FixedAssets!EM108","v":0},{"$f":"FixedAssets!EN108","v":0},{"$f":"FixedAssets!EO108","v":0},{"$f":"FixedAssets!EP108","v":0},{"$f":"FixedAssets!EQ108","v":0},{"$f":"FixedAssets!ER108","v":0},{"$f":"FixedAssets!ES108","v":0},{"$f":"FixedAssets!ET108","v":0},{"$f":"FixedAssets!EU108","v":0},{"$f":"FixedAssets!EV108","v":0},{"$f":"FixedAssets!EW108","v":0},{"$f":"FixedAssets!EX108","v":0},{"$f":"FixedAssets!EY108","v":0},{"$f":"FixedAssets!EZ108","v":0},{"$f":"FixedAssets!FA108","v":0},{"$f":"FixedAssets!FB108","v":0},{"$f":"FixedAssets!FC108","v":0},{"$f":"FixedAssets!FD108","v":0},{"$f":"FixedAssets!FE108","v":0},{"$f":"FixedAssets!FF108","v":0}]
[null,"Итого:",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M34:FF34)","v":710079.32950282504},{"$f":"SUM(M30:M33)","v":4172.916666666667},{"$f":"FixedAssets!N109","v":4172.916666666667},{"$f":"FixedAssets!O109","v":4172.916666666667},{"$f":"FixedAssets!P109","v":4172.916666666667},{"$f":"FixedAssets!Q109","v":58506.430856302555},{"$f":"FixedAssets!R109","v":91202.208632675407},{"$f":"FixedAssets!S109","v":90395.5693783241},{"$f":"FixedAssets!T109","v":29574.969600235832},{"$f":"FixedAssets!U109","v":116208.02551756582},{"$f":"FixedAssets!V109","v":99161.049275608049},{"$f":"FixedAssets!W109","v":148957.57924422875},{"$f":"FixedAssets!X109","v":59381.830331217825},{"$f":"FixedAssets!Y109","v":0},{"$f":"FixedAssets!Z109","v":0},{"$f":"FixedAssets!AA109","v":0},{"$f":"FixedAssets!AB109","v":0},{"$f":"FixedAssets!AC109","v":0},{"$f":"FixedAssets!AD109","v":0},{"$f":"FixedAssets!AE109","v":0},{"$f":"FixedAssets!AF109","v":0},{"$f":"FixedAssets!AG109","v":0},{"$f":"FixedAssets!AH109","v":0},{"$f":"FixedAssets!AI109","v":0},{"$f":"FixedAssets!AJ109","v":0},{"$f":"FixedAssets!AK109","v":0},{"$f":"FixedAssets!AL109","v":0},{"$f":"FixedAssets!AM109","v":0},{"$f":"FixedAssets!AN109","v":0},{"$f":"FixedAssets!AO109","v":0},{"$f":"FixedAssets!AP109","v":0},{"$f":"FixedAssets!AQ109","v":0},{"$f":"FixedAssets!AR109","v":0},{"$f":"FixedAssets!AS109","v":0},{"$f":"FixedAssets!AT109","v":0},{"$f":"FixedAssets!AU109","v":0},{"$f":"FixedAssets!AV109","v":0},{"$f":"FixedAssets!AW109","v":0},{"$f":"FixedAssets!AX109","v":0},{"$f":"FixedAssets!AY109","v":0},{"$f":"FixedAssets!AZ109","v":0},{"$f":"FixedAssets!BA109","v":0},{"$f":"FixedAssets!BB109","v":0},{"$f":"FixedAssets!BC109","v":0},{"$f":"FixedAssets!BD109","v":0},{"$f":"FixedAssets!BE109","v":0},{"$f":"FixedAssets!BF109","v":0},{"$f":"FixedAssets!BG109","v":0},{"$f":"FixedAssets!BH109","v":0},{"$f":"FixedAssets!BI109","v":0},{"$f":"FixedAssets!BJ109","v":0},{"$f":"FixedAssets!BK109","v":0},{"$f":"FixedAssets!BL109","v":0},{"$f":"FixedAssets!BM109","v":0},{"$f":"FixedAssets!BN109","v":0},{"$f":"FixedAssets!BO109","v":0},{"$f":"FixedAssets!BP109","v":0},{"$f":"FixedAssets!BQ109","v":0},{"$f":"FixedAssets!BR109","v":0},{"$f":"FixedAssets!BS109","v":0},{"$f":"FixedAssets!BT109","v":0},{"$f":"FixedAssets!BU109","v":0},{"$f":"FixedAssets!BV109","v":0},{"$f":"FixedAssets!BW109","v":0},{"$f":"FixedAssets!BX109","v":0},{"$f":"FixedAssets!BY109","v":0},{"$f":"FixedAssets!BZ109","v":0},{"$f":"FixedAssets!CA109","v":0},{"$f":"FixedAssets!CB109","v":0},{"$f":"FixedAssets!CC109","v":0},{"$f":"FixedAssets!CD109","v":0},{"$f":"FixedAssets!CE109","v":0},{"$f":"FixedAssets!CF109","v":0},{"$f":"FixedAssets!CG109","v":0},{"$f":"FixedAssets!CH109","v":0},{"$f":"FixedAssets!CI109","v":0},{"$f":"FixedAssets!CJ109","v":0},{"$f":"FixedAssets!CK109","v":0},{"$f":"FixedAssets!CL109","v":0},{"$f":"FixedAssets!CM109","v":0},{"$f":"FixedAssets!CN109","v":0},{"$f":"FixedAssets!CO109","v":0},{"$f":"FixedAssets!CP109","v":0},{"$f":"FixedAssets!CQ109","v":0},{"$f":"FixedAssets!CR109","v":0},{"$f":"FixedAssets!CS109","v":0},{"$f":"FixedAssets!CT109","v":0},{"$f":"FixedAssets!CU109","v":0},{"$f":"FixedAssets!CV109","v":0},{"$f":"FixedAssets!CW109","v":0},{"$f":"FixedAssets!CX109","v":0},{"$f":"FixedAssets!CY109","v":0},{"$f":"FixedAssets!CZ109","v":0},{"$f":"FixedAssets!DA109","v":0},{"$f":"FixedAssets!DB109","v":0},{"$f":"FixedAssets!DC109","v":0},{"$f":"FixedAssets!DD109","v":0},{"$f":"FixedAssets!DE109","v":0},{"$f":"FixedAssets!DF109","v":0},{"$f":"FixedAssets!DG109","v":0},{"$f":"FixedAssets!DH109","v":0},{"$f":"FixedAssets!DI109","v":0},{"$f":"FixedAssets!DJ109","v":0},{"$f":"FixedAssets!DK109","v":0},{"$f":"FixedAssets!DL109","v":0},{"$f":"FixedAssets!DM109","v":0},{"$f":"FixedAssets!DN109","v":0},{"$f":"FixedAssets!DO109","v":0},{"$f":"FixedAssets!DP109","v":0},{"$f":"FixedAssets!DQ109","v":0},{"$f":"FixedAssets!DR109","v":0},{"$f":"FixedAssets!DS109","v":0},{"$f":"FixedAssets!DT109","v":0},{"$f":"FixedAssets!DU109","v":0},{"$f":"FixedAssets!DV109","v":0},{"$f":"FixedAssets!DW109","v":0},{"$f":"FixedAssets!DX109","v":0},{"$f":"FixedAssets!DY109","v":0},{"$f":"FixedAssets!DZ109","v":0},{"$f":"FixedAssets!EA109","v":0},{"$f":"FixedAssets!EB109","v":0},{"$f":"FixedAssets!EC109","v":0},{"$f":"FixedAssets!ED109","v":0},{"$f":"FixedAssets!EE109","v":0},{"$f":"FixedAssets!EF109","v":0},{"$f":"FixedAssets!EG109","v":0},{"$f":"FixedAssets!EH109","v":0},{"$f":"FixedAssets!EI109","v":0},{"$f":"FixedAssets!EJ109","v":0},{"$f":"FixedAssets!EK109","v":0},{"$f":"FixedAssets!EL109","v":0},{"$f":"FixedAssets!EM109","v":0},{"$f":"FixedAssets!EN109","v":0},{"$f":"FixedAssets!EO109","v":0},{"$f":"FixedAssets!EP109","v":0},{"$f":"FixedAssets!EQ109","v":0},{"$f":"FixedAssets!ER109","v":0},{"$f":"FixedAssets!ES109","v":0},{"$f":"FixedAssets!ET109","v":0},{"$f":"FixedAssets!EU109","v":0},{"$f":"FixedAssets!EV109","v":0},{"$f":"FixedAssets!EW109","v":0},{"$f":"FixedAssets!EX109","v":0},{"$f":"FixedAssets!EY109","v":0},{"$f":"FixedAssets!EZ109","v":0},{"$f":"FixedAssets!FA109","v":0},{"$f":"FixedAssets!FB109","v":0},{"$f":"FixedAssets!FC109","v":0},{"$f":"FixedAssets!FD109","v":0},{"$f":"FixedAssets!FE109","v":0},{"$f":"FixedAssets!FF109","v":0}]
[]
[null,"Капитальный грант по группам:"]
[null,{"$f":"B30","v":"Проектирование"},null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M37:FF37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B31","v":"Строительство"},null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M38:FF38)","v":187344.57624300002},{"$f":"M169","v":0},{"$f":"N169","v":0},0,0,20025,73647.288121500009,0,0,93672.288121500009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE169","v":0},{"$f":"FF169","v":0}]
[null,{"$f":"B32","v":"Оборудование"},null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M39:FF39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B33","v":"Мебель и инвентарь"},null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M40:FF40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого:",null,{"$f":"L41/FixedAssets!L78","v":0.21988618370071145},null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M41:FF41)","v":187344.57624300002},{"$f":"SUM(M37:M40)","v":0},{"$f":"SUM(N37:N40)","v":0},{"$f":"SUM(O37:O40)","v":0},0,20025,73647.288121500009,0,0,93672.288121500009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ37:BZ40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL37:EL40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Расчет статьи \"Целевое финансирование\":"]
[null,"Баланс на начало периода",null,null,null,null,null,null,null,null,null,null,{"$f":"L48","v":0},0,0,0,0,20025,93672.288121500009,93672.288121500009,93672.288121500009,187344.57624300002,187344.57624300002,187344.57624300002,187344.57624300002,185783.37144097502,184222.16663895003,182660.96183692504,181099.75703490005,179538.55223287505,177977.34743085006,176416.14262882507,174854.93782680007,173293.73302477508,171732.52822275009,170171.32342072509,168610.1186187001,167048.91381667511,165487.70901465011,163926.50421262512,162365.29941060013,160804.09460857513,159242.88980655014,157681.68500452515,{"$f":"AR48","v":0},{"$f":"AS48","v":0},{"$f":"AT48","v":0},{"$f":"AU48","v":0},{"$f":"AV48","v":0},{"$f":"AW48","v":0},{"$f":"AX48","v":0},{"$f":"AY48","v":0},{"$f":"AZ48","v":0},{"$f":"BA48","v":0},{"$f":"BB48","v":0},{"$f":"BC48","v":0},{"$f":"BD48","v":0},{"$f":"BE48","v":0},{"$f":"BF48","v":0},{"$f":"BG48","v":0},{"$f":"BH48","v":0},{"$f":"BI48","v":0},{"$f":"BJ48","v":0},{"$f":"BK48","v":0},{"$f":"BL48","v":0},{"$f":"BM48","v":0},{"$f":"BN48","v":0},{"$f":"BO48","v":0},{"$f":"BP48","v":0},{"$f":"BQ48","v":0},{"$f":"BR48","v":0},{"$f":"BS48","v":0},{"$f":"BT48","v":0},{"$f":"BU48","v":0},{"$f":"BV48","v":0},{"$f":"BW48","v":0},{"$f":"BX48","v":0},{"$f":"BY48","v":0},{"$f":"BZ48","v":0},{"$f":"CA48","v":0},{"$f":"CB48","v":0},{"$f":"CC48","v":0},{"$f":"CD48","v":0},{"$f":"CE48","v":0},{"$f":"CF48","v":0},{"$f":"CG48","v":0},{"$f":"CH48","v":0},{"$f":"CI48","v":0},{"$f":"CJ48","v":0},{"$f":"CK48","v":0},{"$f":"CL48","v":0},{"$f":"CM48","v":0},{"$f":"CN48","v":0},{"$f":"CO48","v":0},{"$f":"CP48","v":0},{"$f":"CQ48","v":0},{"$f":"CR48","v":0},{"$f":"CS48","v":0},{"$f":"CT48","v":0},{"$f":"CU48","v":0},{"$f":"CV48","v":0},{"$f":"CW48","v":0},{"$f":"CX48","v":0},{"$f":"CY48","v":0},{"$f":"CZ48","v":0},{"$f":"DA48","v":0},{"$f":"DB48","v":0},{"$f":"DC48","v":0},{"$f":"DD48","v":0},{"$f":"DE48","v":0},{"$f":"DF48","v":0},{"$f":"DG48","v":0},{"$f":"DH48","v":0},{"$f":"DI48","v":0},{"$f":"DJ48","v":0},{"$f":"DK48","v":0},{"$f":"DL48","v":0},{"$f":"DM48","v":0},{"$f":"DN48","v":0},{"$f":"DO48","v":0},{"$f":"DP48","v":0},{"$f":"DQ48","v":0},{"$f":"DR48","v":0},{"$f":"DS48","v":0},{"$f":"DT48","v":0},{"$f":"DU48","v":0},{"$f":"DV48","v":0},{"$f":"DW48","v":0},{"$f":"DX48","v":0},{"$f":"DY48","v":0},{"$f":"DZ48","v":0},{"$f":"EA48","v":0},{"$f":"EB48","v":0},{"$f":"EC48","v":0},{"$f":"ED48","v":0},{"$f":"EE48","v":0},{"$f":"EF48","v":0},{"$f":"EG48","v":0},{"$f":"EH48","v":0},{"$f":"EI48","v":0},{"$f":"EJ48","v":0},{"$f":"EK48","v":0},{"$f":"EL48","v":0},{"$f":"EM48","v":0},{"$f":"EN48","v":0},{"$f":"EO48","v":0},{"$f":"EP48","v":0},{"$f":"EQ48","v":0},{"$f":"ER48","v":0},{"$f":"ES48","v":0},{"$f":"ET48","v":0},{"$f":"EU48","v":0},{"$f":"EV48","v":0},{"$f":"EW48","v":0},{"$f":"EX48","v":0},{"$f":"EY48","v":0},{"$f":"EZ48","v":0},{"$f":"FA48","v":0},{"$f":"FB48","v":0},{"$f":"FC48","v":0},{"$f":"FD48","v":0},{"$f":"FE48","v":0}]
[null,"(+) Капитальный грант за период",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M45:FF45)","v":187344.57624300002},{"$f":"M41","v":0},{"$f":"N41","v":0},{"$f":"O41","v":0},0,20025,73647.288121500009,0,0,93672.288121500009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Доля кап. гранта в стоимости здания",null,{"$f":"L41/FixedAssets!L169","v":0.2856805827939502}]
[null,"(-) Списание целевого финансирования",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"IF(AND(M14=1,N15=1),-$L$41-SUM(L$47:$M47),$D$46*M59)","v":0},{"$f":"IF(AND(N14=1,O15=1),-$L$41-SUM(M$47:$M47),$D$46*N59)","v":0},{"$f":"IF(AND(O14=1,P15=1),-$L$41-SUM($M$47:N47),$D$46*O59)","v":0},{"$f":"IF(AND(P14=1,Q15=1),-$L$41-SUM($M$47:O47),$D$46*P59)","v":0},{"$f":"IF(AND(Q14=1,R15=1),-$L$41-SUM($M$47:P47),$D$46*Q59)","v":0},{"$f":"IF(AND(R14=1,S15=1),-$L$41-SUM($M$47:Q47),$D$46*R59)","v":0},{"$f":"IF(AND(S14=1,T15=1),-$L$41-SUM($M$47:R47),$D$46*S59)","v":0},{"$f":"IF(AND(T14=1,U15=1),-$L$41-SUM($M$47:S47),$D$46*T59)","v":0},{"$f":"IF(AND(U14=1,V15=1),-$L$41-SUM($M$47:T47),$D$46*U59)","v":0},{"$f":"IF(AND(V14=1,W15=1),-$L$41-SUM($M$47:U47),$D$46*V59)","v":0},{"$f":"IF(AND(W14=1,X15=1),-$L$41-SUM($M$47:V47),$D$46*W59)","v":0},{"$f":"IF(AND(X14=1,Y15=1),-$L$41-SUM($M$47:W47),$D$46*X59)","v":0},{"$f":"IF(AND(Y14=1,Z15=1),-$L$41-SUM($M$47:X47),$D$46*Y59)","v":-1561.2048020250002},{"$f":"IF(AND(Z14=1,AA15=1),-$L$41-SUM($M$47:Y47),$D$46*Z59)","v":-1561.2048020250002},{"$f":"IF(AND(AA14=1,AB15=1),-$L$41-SUM($M$47:Z47),$D$46*AA59)","v":-1561.2048020250002},{"$f":"IF(AND(AB14=1,AC15=1),-$L$41-SUM($M$47:AA47),$D$46*AB59)","v":-1561.2048020250002},{"$f":"IF(AND(AC14=1,AD15=1),-$L$41-SUM($M$47:AB47),$D$46*AC59)","v":-1561.2048020250002},{"$f":"IF(AND(AD14=1,AE15=1),-$L$41-SUM($M$47:AC47),$D$46*AD59)","v":-1561.2048020250002},{"$f":"IF(AND(AE14=1,AF15=1),-$L$41-SUM($M$47:AD47),$D$46*AE59)","v":-1561.2048020250002},{"$f":"IF(AND(AF14=1,AG15=1),-$L$41-SUM($M$47:AE47),$D$46*AF59)","v":-1561.2048020250002},{"$f":"IF(AND(AG14=1,AH15=1),-$L$41-SUM($M$47:AF47),$D$46*AG59)","v":-1561.2048020250002},{"$f":"IF(AND(AH14=1,AI15=1),-$L$41-SUM($M$47:AG47),$D$46*AH59)","v":-1561.2048020250002},{"$f":"IF(AND(AI14=1,AJ15=1),-$L$41-SUM($M$47:AH47),$D$46*AI59)","v":-1561.2048020250002},{"$f":"IF(AND(AJ14=1,AK15=1),-$L$41-SUM($M$47:AI47),$D$46*AJ59)","v":-1561.2048020250002},{"$f":"IF(AND(AK14=1,AL15=1),-$L$41-SUM($M$47:AJ47),$D$46*AK59)","v":-1561.2048020250002},{"$f":"IF(AND(AL14=1,AM15=1),-$L$41-SUM($M$47:AK47),$D$46*AL59)","v":-1561.2048020250002},{"$f":"IF(AND(AM14=1,AN15=1),-$L$41-SUM($M$47:AL47),$D$46*AM59)","v":-1561.2048020250002},{"$f":"IF(AND(AN14=1,AO15=1),-$L$41-SUM($M$47:AM47),$D$46*AN59)","v":-1561.2048020250002},{"$f":"IF(AND(AO14=1,AP15=1),-$L$41-SUM($M$47:AN47),$D$46*AO59)","v":-1561.2048020250002},{"$f":"IF(AND(AP14=1,AQ15=1),-$L$41-SUM($M$47:AO47),$D$46*AP59)","v":-1561.2048020250002},{"$f":"IF(AND(AQ14=1,AR15=1),-$L$41-SUM($M$47:AP47),$D$46*AQ59)","v":-1561.2048020250002},{"$f":"IF(AND(AR14=1,AS15=1),-$L$41-SUM($M$47:AQ47),$D$46*AR59)","v":-157681.685004525},{"$f":"IF(AND(AS14=1,AT15=1),-$L$41-SUM($M$47:AR47),$D$46*AS59)","v":0},{"$f":"IF(AND(AT14=1,AU15=1),-$L$41-SUM($M$47:AS47),$D$46*AT59)","v":0},{"$f":"IF(AND(AU14=1,AV15=1),-$L$41-SUM($M$47:AT47),$D$46*AU59)","v":0},{"$f":"IF(AND(AV14=1,AW15=1),-$L$41-SUM($M$47:AU47),$D$46*AV59)","v":0},{"$f":"IF(AND(AW14=1,AX15=1),-$L$41-SUM($M$47:AV47),$D$46*AW59)","v":0},{"$f":"IF(AND(AX14=1,AY15=1),-$L$41-SUM($M$47:AW47),$D$46*AX59)","v":0},{"$f":"IF(AND(AY14=1,AZ15=1),-$L$41-SUM($M$47:AX47),$D$46*AY59)","v":0},{"$f":"IF(AND(AZ14=1,BA15=1),-$L$41-SUM($M$47:AY47),$D$46*AZ59)","v":0},{"$f":"IF(AND(BA14=1,BB15=1),-$L$41-SUM($M$47:AZ47),$D$46*BA59)","v":0},{"$f":"IF(AND(BB14=1,BC15=1),-$L$41-SUM($M$47:BA47),$D$46*BB59)","v":0},{"$f":"IF(AND(BC14=1,BD15=1),-$L$41-SUM($M$47:BB47),$D$46*BC59)","v":0},{"$f":"IF(AND(BD14=1,BE15=1),-$L$41-SUM($M$47:BC47),$D$46*BD59)","v":0},{"$f":"IF(AND(BE14=1,BF15=1),-$L$41-SUM($M$47:BD47),$D$46*BE59)","v":0},{"$f":"IF(AND(BF14=1,BG15=1),-$L$41-SUM($M$47:BE47),$D$46*BF59)","v":0},{"$f":"IF(AND(BG14=1,BH15=1),-$L$41-SUM($M$47:BF47),$D$46*BG59)","v":0},{"$f":"IF(AND(BH14=1,BI15=1),-$L$41-SUM($M$47:BG47),$D$46*BH59)","v":0},{"$f":"IF(AND(BI14=1,BJ15=1),-$L$41-SUM($M$47:BH47),$D$46*BI59)","v":0},{"$f":"IF(AND(BJ14=1,BK15=1),-$L$41-SUM($M$47:BI47),$D$46*BJ59)","v":0},{"$f":"IF(AND(BK14=1,BL15=1),-$L$41-SUM($M$47:BJ47),$D$46*BK59)","v":0},{"$f":"IF(AND(BL14=1,BM15=1),-$L$41-SUM($M$47:BK47),$D$46*BL59)","v":0},{"$f":"IF(AND(BM14=1,BN15=1),-$L$41-SUM($M$47:BL47),$D$46*BM59)","v":0},{"$f":"IF(AND(BN14=1,BO15=1),-$L$41-SUM($M$47:BM47),$D$46*BN59)","v":0},{"$f":"IF(AND(BO14=1,BP15=1),-$L$41-SUM($M$47:BN47),$D$46*BO59)","v":0},{"$f":"IF(AND(BP14=1,BQ15=1),-$L$41-SUM($M$47:BO47),$D$46*BP59)","v":0},{"$f":"IF(AND(BQ14=1,BR15=1),-$L$41-SUM($M$47:BP47),$D$46*BQ59)","v":0},{"$f":"IF(AND(BR14=1,BS15=1),-$L$41-SUM($M$47:BQ47),$D$46*BR59)","v":0},{"$f":"IF(AND(BS14=1,BT15=1),-$L$41-SUM($M$47:BR47),$D$46*BS59)","v":0},{"$f":"IF(AND(BT14=1,BU15=1),-$L$41-SUM($M$47:BS47),$D$46*BT59)","v":0},{"$f":"IF(AND(BU14=1,BV15=1),-$L$41-SUM($M$47:BT47),$D$46*BU59)","v":0},{"$f":"IF(AND(BV14=1,BW15=1),-$L$41-SUM($M$47:BU47),$D$46*BV59)","v":0},{"$f":"IF(AND(BW14=1,BX15=1),-$L$41-SUM($M$47:BV47),$D$46*BW59)","v":0},{"$f":"IF(AND(BX14=1,BY15=1),-$L$41-SUM($M$47:BW47),$D$46*BX59)","v":0},{"$f":"IF(AND(BY14=1,BZ15=1),-$L$41-SUM($M$47:BX47),$D$46*BY59)","v":0},{"$f":"IF(AND(BZ14=1,CA15=1),-$L$41-SUM($M$47:BY47),$D$46*BZ59)","v":0},{"$f":"IF(AND(CA14=1,CB15=1),-$L$41-SUM($M$47:BZ47),$D$46*CA59)","v":0},{"$f":"IF(AND(CB14=1,CC15=1),-$L$41-SUM($M$47:CA47),$D$46*CB59)","v":0},{"$f":"IF(AND(CC14=1,CD15=1),-$L$41-SUM($M$47:CB47),$D$46*CC59)","v":0},{"$f":"IF(AND(CD14=1,CE15=1),-$L$41-SUM($M$47:CC47),$D$46*CD59)","v":0},{"$f":"IF(AND(CE14=1,CF15=1),-$L$41-SUM($M$47:CD47),$D$46*CE59)","v":0},{"$f":"IF(AND(CF14=1,CG15=1),-$L$41-SUM($M$47:CE47),$D$46*CF59)","v":0},{"$f":"IF(AND(CG14=1,CH15=1),-$L$41-SUM($M$47:CF47),$D$46*CG59)","v":0},{"$f":"IF(AND(CH14=1,CI15=1),-$L$41-SUM($M$47:CG47),$D$46*CH59)","v":0},{"$f":"IF(AND(CI14=1,CJ15=1),-$L$41-SUM($M$47:CH47),$D$46*CI59)","v":0},{"$f":"IF(AND(CJ14=1,CK15=1),-$L$41-SUM($M$47:CI47),$D$46*CJ59)","v":0},{"$f":"IF(AND(CK14=1,CL15=1),-$L$41-SUM($M$47:CJ47),$D$46*CK59)","v":0},{"$f":"IF(AND(CL14=1,CM15=1),-$L$41-SUM($M$47:CK47),$D$46*CL59)","v":0},{"$f":"IF(AND(CM14=1,CN15=1),-$L$41-SUM($M$47:CL47),$D$46*CM59)","v":0},{"$f":"IF(AND(CN14=1,CO15=1),-$L$41-SUM($M$47:CM47),$D$46*CN59)","v":0},{"$f":"IF(AND(CO14=1,CP15=1),-$L$41-SUM($M$47:CN47),$D$46*CO59)","v":0},{"$f":"IF(AND(CP14=1,CQ15=1),-$L$41-SUM($M$47:CO47),$D$46*CP59)","v":0},{"$f":"IF(AND(CQ14=1,CR15=1),-$L$41-SUM($M$47:CP47),$D$46*CQ59)","v":0},{"$f":"IF(AND(CR14=1,CS15=1),-$L$41-SUM($M$47:CQ47),$D$46*CR59)","v":0},{"$f":"IF(AND(CS14=1,CT15=1),-$L$41-SUM($M$47:CR47),$D$46*CS59)","v":0},{"$f":"IF(AND(CT14=1,CU15=1),-$L$41-SUM($M$47:CS47),$D$46*CT59)","v":0},{"$f":"IF(AND(CU14=1,CV15=1),-$L$41-SUM($M$47:CT47),$D$46*CU59)","v":0},{"$f":"IF(AND(CV14=1,CW15=1),-$L$41-SUM($M$47:CU47),$D$46*CV59)","v":0},{"$f":"IF(AND(CW14=1,CX15=1),-$L$41-SUM($M$47:CV47),$D$46*CW59)","v":0},{"$f":"IF(AND(CX14=1,CY15=1),-$L$41-SUM($M$47:CW47),$D$46*CX59)","v":0},{"$f":"IF(AND(CY14=1,CZ15=1),-$L$41-SUM($M$47:CX47),$D$46*CY59)","v":0},{"$f":"IF(AND(CZ14=1,DA15=1),-$L$41-SUM($M$47:CY47),$D$46*CZ59)","v":0},{"$f":"IF(AND(DA14=1,DB15=1),-$L$41-SUM($M$47:CZ47),$D$46*DA59)","v":0},{"$f":"IF(AND(DB14=1,DC15=1),-$L$41-SUM($M$47:DA47),$D$46*DB59)","v":0},{"$f":"IF(AND(DC14=1,DD15=1),-$L$41-SUM($M$47:DB47),$D$46*DC59)","v":0},{"$f":"IF(AND(DD14=1,DE15=1),-$L$41-SUM($M$47:DC47),$D$46*DD59)","v":0},{"$f":"IF(AND(DE14=1,DF15=1),-$L$41-SUM($M$47:DD47),$D$46*DE59)","v":0},{"$f":"IF(AND(DF14=1,DG15=1),-$L$41-SUM($M$47:DE47),$D$46*DF59)","v":0},{"$f":"IF(AND(DG14=1,DH15=1),-$L$41-SUM($M$47:DF47),$D$46*DG59)","v":0},{"$f":"IF(AND(DH14=1,DI15=1),-$L$41-SUM($M$47:DG47),$D$46*DH59)","v":0},{"$f":"IF(AND(DI14=1,DJ15=1),-$L$41-SUM($M$47:DH47),$D$46*DI59)","v":0},{"$f":"IF(AND(DJ14=1,DK15=1),-$L$41-SUM($M$47:DI47),$D$46*DJ59)","v":0},{"$f":"IF(AND(DK14=1,DL15=1),-$L$41-SUM($M$47:DJ47),$D$46*DK59)","v":0},{"$f":"IF(AND(DL14=1,DM15=1),-$L$41-SUM($M$47:DK47),$D$46*DL59)","v":0},{"$f":"IF(AND(DM14=1,DN15=1),-$L$41-SUM($M$47:DL47),$D$46*DM59)","v":0},{"$f":"IF(AND(DN14=1,DO15=1),-$L$41-SUM($M$47:DM47),$D$46*DN59)","v":0},{"$f":"IF(AND(DO14=1,DP15=1),-$L$41-SUM($M$47:DN47),$D$46*DO59)","v":0},{"$f":"IF(AND(DP14=1,DQ15=1),-$L$41-SUM($M$47:DO47),$D$46*DP59)","v":0},{"$f":"IF(AND(DQ14=1,DR15=1),-$L$41-SUM($M$47:DP47),$D$46*DQ59)","v":0},{"$f":"IF(AND(DR14=1,DS15=1),-$L$41-SUM($M$47:DQ47),$D$46*DR59)","v":0},{"$f":"IF(AND(DS14=1,DT15=1),-$L$41-SUM($M$47:DR47),$D$46*DS59)","v":0},{"$f":"IF(AND(DT14=1,DU15=1),-$L$41-SUM($M$47:DS47),$D$46*DT59)","v":0},{"$f":"IF(AND(DU14=1,DV15=1),-$L$41-SUM($M$47:DT47),$D$46*DU59)","v":0},{"$f":"IF(AND(DV14=1,DW15=1),-$L$41-SUM($M$47:DU47),$D$46*DV59)","v":0},{"$f":"IF(AND(DW14=1,DX15=1),-$L$41-SUM($M$47:DV47),$D$46*DW59)","v":0},{"$f":"IF(AND(DX14=1,DY15=1),-$L$41-SUM($M$47:DW47),$D$46*DX59)","v":0},{"$f":"IF(AND(DY14=1,DZ15=1),-$L$41-SUM($M$47:DX47),$D$46*DY59)","v":0},{"$f":"IF(AND(DZ14=1,EA15=1),-$L$41-SUM($M$47:DY47),$D$46*DZ59)","v":0},{"$f":"IF(AND(EA14=1,EB15=1),-$L$41-SUM($M$47:DZ47),$D$46*EA59)","v":0},{"$f":"IF(AND(EB14=1,EC15=1),-$L$41-SUM($M$47:EA47),$D$46*EB59)","v":0},{"$f":"IF(AND(EC14=1,ED15=1),-$L$41-SUM($M$47:EB47),$D$46*EC59)","v":0},{"$f":"IF(AND(ED14=1,EE15=1),-$L$41-SUM($M$47:EC47),$D$46*ED59)","v":0},{"$f":"IF(AND(EE14=1,EF15=1),-$L$41-SUM($M$47:ED47),$D$46*EE59)","v":0},{"$f":"IF(AND(EF14=1,EG15=1),-$L$41-SUM($M$47:EE47),$D$46*EF59)","v":0},{"$f":"IF(AND(EG14=1,EH15=1),-$L$41-SUM($M$47:EF47),$D$46*EG59)","v":0},{"$f":"IF(AND(EH14=1,EI15=1),-$L$41-SUM($M$47:EG47),$D$46*EH59)","v":0},{"$f":"IF(AND(EI14=1,EJ15=1),-$L$41-SUM($M$47:EH47),$D$46*EI59)","v":0},{"$f":"IF(AND(EJ14=1,EK15=1),-$L$41-SUM($M$47:EI47),$D$46*EJ59)","v":0},{"$f":"IF(AND(EK14=1,EL15=1),-$L$41-SUM($M$47:EJ47),$D$46*EK59)","v":0},{"$f":"IF(AND(EL14=1,EM15=1),-$L$41-SUM($M$47:EK47),$D$46*EL59)","v":0},{"$f":"IF(AND(EM14=1,EN15=1),-$L$41-SUM($M$47:EL47),$D$46*EM59)","v":0},{"$f":"IF(AND(EN14=1,EO15=1),-$L$41-SUM($M$47:EM47),$D$46*EN59)","v":0},{"$f":"IF(AND(EO14=1,EP15=1),-$L$41-SUM($M$47:EN47),$D$46*EO59)","v":0},{"$f":"IF(AND(EP14=1,EQ15=1),-$L$41-SUM($M$47:EO47),$D$46*EP59)","v":0},{"$f":"IF(AND(EQ14=1,ER15=1),-$L$41-SUM($M$47:EP47),$D$46*EQ59)","v":0},{"$f":"IF(AND(ER14=1,ES15=1),-$L$41-SUM($M$47:EQ47),$D$46*ER59)","v":0},{"$f":"IF(AND(ES14=1,ET15=1),-$L$41-SUM($M$47:ER47),$D$46*ES59)","v":0},{"$f":"IF(AND(ET14=1,EU15=1),-$L$41-SUM($M$47:ES47),$D$46*ET59)","v":0},{"$f":"IF(AND(EU14=1,EV15=1),-$L$41-SUM($M$47:ET47),$D$46*EU59)","v":0},{"$f":"IF(AND(EV14=1,EW15=1),-$L$41-SUM($M$47:EU47),$D$46*EV59)","v":0},{"$f":"IF(AND(EW14=1,EX15=1),-$L$41-SUM($M$47:EV47),$D$46*EW59)","v":0},{"$f":"IF(AND(EX14=1,EY15=1),-$L$41-SUM($M$47:EW47),$D$46*EX59)","v":0},{"$f":"IF(AND(EY14=1,EZ15=1),-$L$41-SUM($M$47:EX47),$D$46*EY59)","v":0},{"$f":"IF(AND(EZ14=1,FA15=1),-$L$41-SUM($M$47:EY47),$D$46*EZ59)","v":0},{"$f":"IF(AND(FA14=1,FB15=1),-$L$41-SUM($M$47:EZ47),$D$46*FA59)","v":0},{"$f":"IF(AND(FB14=1,FC15=1),-$L$41-SUM($M$47:FA47),$D$46*FB59)","v":0},{"$f":"IF(AND(FC14=1,FD15=1),-$L$41-SUM($M$47:FB47),$D$46*FC59)","v":0},{"$f":"IF(AND(FD14=1,FE15=1),-$L$41-SUM($M$47:FC47),$D$46*FD59)","v":0},{"$f":"IF(AND(FE14=1,FF15=1),-$L$41-SUM($M$47:FD47),$D$46*FE59)","v":0},{"$f":"IF(AND(FF14=1,FG15=1),-$L$41-SUM($M$47:FE47),$D$46*FF59)","v":0}]
[null,"Баланс на конец периода",null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(M44:M47)*SUM(M12:M14)","v":0},{"$f":"SUM(N44:N47)*SUM(N12:N14)","v":0},0,0,20025,93672.288121500009,93672.288121500009,93672.288121500009,187344.57624300002,187344.57624300002,187344.57624300002,187344.57624300002,185783.37144097502,184222.16663895003,182660.96183692504,181099.75703490005,179538.55223287505,177977.34743085006,176416.14262882507,174854.93782680007,173293.73302477508,171732.52822275009,170171.32342072509,168610.1186187001,167048.91381667511,165487.70901465011,163926.50421262512,162365.29941060013,160804.09460857513,159242.88980655014,157681.68500452515,0,0,{"$f":"SUM(AT44:AT47)*SUM(AT12:AT14)","v":0},{"$f":"SUM(AU44:AU47)*SUM(AU12:AU14)","v":0},{"$f":"SUM(AV44:AV47)*SUM(AV12:AV14)","v":0},{"$f":"SUM(AW44:AW47)*SUM(AW12:AW14)","v":0},{"$f":"SUM(AX44:AX47)*SUM(AX12:AX14)","v":0},{"$f":"SUM(AY44:AY47)*SUM(AY12:AY14)","v":0},{"$f":"SUM(AZ44:AZ47)*SUM(AZ12:AZ14)","v":0},{"$f":"SUM(BA44:BA47)*SUM(BA12:BA14)","v":0},{"$f":"SUM(BB44:BB47)*SUM(BB12:BB14)","v":0},{"$f":"SUM(BC44:BC47)*SUM(BC12:BC14)","v":0},{"$f":"SUM(BD44:BD47)*SUM(BD12:BD14)","v":0},{"$f":"SUM(BE44:BE47)*SUM(BE12:BE14)","v":0},{"$f":"SUM(BF44:BF47)*SUM(BF12:BF14)","v":0},{"$f":"SUM(BG44:BG47)*SUM(BG12:BG14)","v":0},{"$f":"SUM(BH44:BH47)*SUM(BH12:BH14)","v":0},{"$f":"SUM(BI44:BI47)*SUM(BI12:BI14)","v":0},{"$f":"SUM(BJ44:BJ47)*SUM(BJ12:BJ14)","v":0},{"$f":"SUM(BK44:BK47)*SUM(BK12:BK14)","v":0},{"$f":"SUM(BL44:BL47)*SUM(BL12:BL14)","v":0},{"$f":"SUM(BM44:BM47)*SUM(BM12:BM14)","v":0},{"$f":"SUM(BN44:BN47)*SUM(BN12:BN14)","v":0},{"$f":"SUM(BO44:BO47)*SUM(BO12:BO14)","v":0},{"$f":"SUM(BP44:BP47)*SUM(BP12:BP14)","v":0},{"$f":"SUM(BQ44:BQ47)*SUM(BQ12:BQ14)","v":0},{"$f":"SUM(BR44:BR47)*SUM(BR12:BR14)","v":0},{"$f":"SUM(BS44:BS47)*SUM(BS12:BS14)","v":0},{"$f":"SUM(BT44:BT47)*SUM(BT12:BT14)","v":0},{"$f":"SUM(BU44:BU47)*SUM(BU12:BU14)","v":0},{"$f":"SUM(BV44:BV47)*SUM(BV12:BV14)","v":0},{"$f":"SUM(BW44:BW47)*SUM(BW12:BW14)","v":0},{"$f":"SUM(BX44:BX47)*SUM(BX12:BX14)","v":0},0,{"$f":"SUM(BZ44:BZ47)*SUM(BZ12:BZ14)","v":0},{"$f":"SUM(CA44:CA47)*SUM(CA12:CA14)","v":0},{"$f":"SUM(CB44:CB47)*SUM(CB12:CB14)","v":0},{"$f":"SUM(CC44:CC47)*SUM(CC12:CC14)","v":0},{"$f":"SUM(CD44:CD47)*SUM(CD12:CD14)","v":0},{"$f":"SUM(CE44:CE47)*SUM(CE12:CE14)","v":0},{"$f":"SUM(CF44:CF47)*SUM(CF12:CF14)","v":0},{"$f":"SUM(CG44:CG47)*SUM(CG12:CG14)","v":0},{"$f":"SUM(CH44:CH47)*SUM(CH12:CH14)","v":0},{"$f":"SUM(CI44:CI47)*SUM(CI12:CI14)","v":0},{"$f":"SUM(CJ44:CJ47)*SUM(CJ12:CJ14)","v":0},{"$f":"SUM(CK44:CK47)*SUM(CK12:CK14)","v":0},{"$f":"SUM(CL44:CL47)*SUM(CL12:CL14)","v":0},{"$f":"SUM(CM44:CM47)*SUM(CM12:CM14)","v":0},{"$f":"SUM(CN44:CN47)*SUM(CN12:CN14)","v":0},{"$f":"SUM(CO44:CO47)*SUM(CO12:CO14)","v":0},{"$f":"SUM(CP44:CP47)*SUM(CP12:CP14)","v":0},{"$f":"SUM(CQ44:CQ47)*SUM(CQ12:CQ14)","v":0},{"$f":"SUM(CR44:CR47)*SUM(CR12:CR14)","v":0},{"$f":"SUM(CS44:CS47)*SUM(CS12:CS14)","v":0},{"$f":"SUM(CT44:CT47)*SUM(CT12:CT14)","v":0},{"$f":"SUM(CU44:CU47)*SUM(CU12:CU14)","v":0},{"$f":"SUM(CV44:CV47)*SUM(CV12:CV14)","v":0},{"$f":"SUM(CW44:CW47)*SUM(CW12:CW14)","v":0},{"$f":"SUM(CX44:CX47)*SUM(CX12:CX14)","v":0},{"$f":"SUM(CY44:CY47)*SUM(CY12:CY14)","v":0},{"$f":"SUM(CZ44:CZ47)*SUM(CZ12:CZ14)","v":0},{"$f":"SUM(DA44:DA47)*SUM(DA12:DA14)","v":0},{"$f":"SUM(DB44:DB47)*SUM(DB12:DB14)","v":0},{"$f":"SUM(DC44:DC47)*SUM(DC12:DC14)","v":0},{"$f":"SUM(DD44:DD47)*SUM(DD12:DD14)","v":0},0,{"$f":"SUM(DF44:DF47)*SUM(DF12:DF14)","v":0},{"$f":"SUM(DG44:DG47)*SUM(DG12:DG14)","v":0},{"$f":"SUM(DH44:DH47)*SUM(DH12:DH14)","v":0},{"$f":"SUM(DI44:DI47)*SUM(DI12:DI14)","v":0},{"$f":"SUM(DJ44:DJ47)*SUM(DJ12:DJ14)","v":0},{"$f":"SUM(DK44:DK47)*SUM(DK12:DK14)","v":0},{"$f":"SUM(DL44:DL47)*SUM(DL12:DL14)","v":0},{"$f":"SUM(DM44:DM47)*SUM(DM12:DM14)","v":0},{"$f":"SUM(DN44:DN47)*SUM(DN12:DN14)","v":0},{"$f":"SUM(DO44:DO47)*SUM(DO12:DO14)","v":0},{"$f":"SUM(DP44:DP47)*SUM(DP12:DP14)","v":0},{"$f":"SUM(DQ44:DQ47)*SUM(DQ12:DQ14)","v":0},{"$f":"SUM(DR44:DR47)*SUM(DR12:DR14)","v":0},{"$f":"SUM(DS44:DS47)*SUM(DS12:DS14)","v":0},{"$f":"SUM(DT44:DT47)*SUM(DT12:DT14)","v":0},{"$f":"SUM(DU44:DU47)*SUM(DU12:DU14)","v":0},{"$f":"SUM(DV44:DV47)*SUM(DV12:DV14)","v":0},{"$f":"SUM(DW44:DW47)*SUM(DW12:DW14)","v":0},{"$f":"SUM(DX44:DX47)*SUM(DX12:DX14)","v":0},{"$f":"SUM(DY44:DY47)*SUM(DY12:DY14)","v":0},{"$f":"SUM(DZ44:DZ47)*SUM(DZ12:DZ14)","v":0},{"$f":"SUM(EA44:EA47)*SUM(EA12:EA14)","v":0},{"$f":"SUM(EB44:EB47)*SUM(EB12:EB14)","v":0},{"$f":"SUM(EC44:EC47)*SUM(EC12:EC14)","v":0},{"$f":"SUM(ED44:ED47)*SUM(ED12:ED14)","v":0},{"$f":"SUM(EE44:EE47)*SUM(EE12:EE14)","v":0},{"$f":"SUM(EF44:EF47)*SUM(EF12:EF14)","v":0},{"$f":"SUM(EG44:EG47)*SUM(EG12:EG14)","v":0},{"$f":"SUM(EH44:EH47)*SUM(EH12:EH14)","v":0},{"$f":"SUM(EI44:EI47)*SUM(EI12:EI14)","v":0},{"$f":"SUM(EJ44:EJ47)*SUM(EJ12:EJ14)","v":0},0,{"$f":"SUM(EL44:EL47)*SUM(EL12:EL14)","v":0},{"$f":"SUM(EM44:EM47)*SUM(EM12:EM14)","v":0},{"$f":"SUM(EN44:EN47)*SUM(EN12:EN14)","v":0},{"$f":"SUM(EO44:EO47)*SUM(EO12:EO14)","v":0},{"$f":"SUM(EP44:EP47)*SUM(EP12:EP14)","v":0},{"$f":"SUM(EQ44:EQ47)*SUM(EQ12:EQ14)","v":0},{"$f":"SUM(ER44:ER47)*SUM(ER12:ER14)","v":0},{"$f":"SUM(ES44:ES47)*SUM(ES12:ES14)","v":0},{"$f":"SUM(ET44:ET47)*SUM(ET12:ET14)","v":0},{"$f":"SUM(EU44:EU47)*SUM(EU12:EU14)","v":0},{"$f":"SUM(EV44:EV47)*SUM(EV12:EV14)","v":0},{"$f":"SUM(EW44:EW47)*SUM(EW12:EW14)","v":0},{"$f":"SUM(EX44:EX47)*SUM(EX12:EX14)","v":0},{"$f":"SUM(EY44:EY47)*SUM(EY12:EY14)","v":0},{"$f":"SUM(EZ44:EZ47)*SUM(EZ12:EZ14)","v":0},{"$f":"SUM(FA44:FA47)*SUM(FA12:FA14)","v":0},{"$f":"SUM(FB44:FB47)*SUM(FB12:FB14)","v":0},{"$f":"SUM(FC44:FC47)*SUM(FC12:FC14)","v":0},{"$f":"SUM(FD44:FD47)*SUM(FD12:FD14)","v":0},{"$f":"SUM(FE44:FE47)*SUM(FE12:FE14)","v":0},{"$f":"SUM(FF44:FF47)*SUM(FF12:FF14)","v":0}]
[]
[null,"Инвестиционный платеж на возмещение кап. затрат",null,{"$f":"MIN(1-D41,L171/(FixedAssets!L78-L41))","v":0.78011381629928855}]
[null,"Баланс на начало периода",null,null,null,null,null,null,null,null,null,null,{"$f":"L55","v":0},{"$f":"M55","v":0},{"$f":"N55","v":0},{"$f":"O55","v":0},{"$f":"P55","v":0},{"$f":"Q55","v":0},{"$f":"R55","v":0},{"$f":"S55","v":0},{"$f":"T55","v":0},{"$f":"U55","v":0},{"$f":"V55","v":0},{"$f":"W55","v":0},{"$f":"X55","v":0},{"$f":"Y55","v":-13574.069885162029},{"$f":"Z55","v":4815.5064185018136},{"$f":"AA55","v":23205.082722165655},{"$f":"AB55","v":41594.659025829496},{"$f":"AC55","v":62259.526539722698},{"$f":"AD55","v":82924.394053615906},{"$f":"AE55","v":103589.26156750911},{"$f":"AF55","v":124254.12908140231},{"$f":"AG55","v":147443.4072810974},{"$f":"AH55","v":170632.68548079248},{"$f":"AI55","v":193821.96368048756},{"$f":"AJ55","v":217011.24188018264},{"$f":"AK55","v":243427.49589663793},{"$f":"AL55","v":269843.74991309323},{"$f":"AM55","v":296260.00392954855},{"$f":"AN55","v":322676.25794600387},{"$f":"AO55","v":352131.76956444437},{"$f":"AP55","v":381587.28118288488},{"$f":"AQ55","v":411042.79280132538},{"$f":"AR55","v":0},{"$f":"AS55","v":0},{"$f":"AT55","v":0},{"$f":"AU55","v":0},{"$f":"AV55","v":0},{"$f":"AW55","v":0},{"$f":"AX55","v":0},{"$f":"AY55","v":0},{"$f":"AZ55","v":0},{"$f":"BA55","v":0},{"$f":"BB55","v":0},{"$f":"BC55","v":0},{"$f":"BD55","v":0},{"$f":"BE55","v":0},{"$f":"BF55","v":0},{"$f":"BG55","v":0},{"$f":"BH55","v":0},{"$f":"BI55","v":0},{"$f":"BJ55","v":0},{"$f":"BK55","v":0},{"$f":"BL55","v":0},{"$f":"BM55","v":0},{"$f":"BN55","v":0},{"$f":"BO55","v":0},{"$f":"BP55","v":0},{"$f":"BQ55","v":0},{"$f":"BR55","v":0},{"$f":"BS55","v":0},{"$f":"BT55","v":0},{"$f":"BU55","v":0},{"$f":"BV55","v":0},{"$f":"BW55","v":0},{"$f":"BX55","v":0},{"$f":"BY55","v":0},{"$f":"BZ55","v":0},{"$f":"CA55","v":0},{"$f":"CB55","v":0},{"$f":"CC55","v":0},{"$f":"CD55","v":0},{"$f":"CE55","v":0},{"$f":"CF55","v":0},{"$f":"CG55","v":0},{"$f":"CH55","v":0},{"$f":"CI55","v":0},{"$f":"CJ55","v":0},{"$f":"CK55","v":0},{"$f":"CL55","v":0},{"$f":"CM55","v":0},{"$f":"CN55","v":0},{"$f":"CO55","v":0},{"$f":"CP55","v":0},{"$f":"CQ55","v":0},{"$f":"CR55","v":0},{"$f":"CS55","v":0},{"$f":"CT55","v":0},{"$f":"CU55","v":0},{"$f":"CV55","v":0},{"$f":"CW55","v":0},{"$f":"CX55","v":0},{"$f":"CY55","v":0},{"$f":"CZ55","v":0},{"$f":"DA55","v":0},{"$f":"DB55","v":0},{"$f":"DC55","v":0},{"$f":"DD55","v":0},{"$f":"DE55","v":0},{"$f":"DF55","v":0},{"$f":"DG55","v":0},{"$f":"DH55","v":0},{"$f":"DI55","v":0},{"$f":"DJ55","v":0},{"$f":"DK55","v":0},{"$f":"DL55","v":0},{"$f":"DM55","v":0},{"$f":"DN55","v":0},{"$f":"DO55","v":0},{"$f":"DP55","v":0},{"$f":"DQ55","v":0},{"$f":"DR55","v":0},{"$f":"DS55","v":0},{"$f":"DT55","v":0},{"$f":"DU55","v":0},{"$f":"DV55","v":0},{"$f":"DW55","v":0},{"$f":"DX55","v":0},{"$f":"DY55","v":0},{"$f":"DZ55","v":0},{"$f":"EA55","v":0},{"$f":"EB55","v":0},{"$f":"EC55","v":0},{"$f":"ED55","v":0},{"$f":"EE55","v":0},{"$f":"EF55","v":0},{"$f":"EG55","v":0},{"$f":"EH55","v":0},{"$f":"EI55","v":0},{"$f":"EJ55","v":0},{"$f":"EK55","v":0},{"$f":"EL55","v":0},{"$f":"EM55","v":0},{"$f":"EN55","v":0},{"$f":"EO55","v":0},{"$f":"EP55","v":0},{"$f":"EQ55","v":0},{"$f":"ER55","v":0},{"$f":"ES55","v":0},{"$f":"ET55","v":0},{"$f":"EU55","v":0},{"$f":"EV55","v":0},{"$f":"EW55","v":0},{"$f":"EX55","v":0},{"$f":"EY55","v":0},{"$f":"EZ55","v":0},{"$f":"FA55","v":0},{"$f":"FB55","v":0},{"$f":"FC55","v":0},{"$f":"FD55","v":0},{"$f":"FE55","v":0}]
[null,"(+) Инвестиционный платеж за период (на возмещение CAPEX)",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M52:FF52)","v":558957.67132466403},{"$f":"M171*$D$50","v":0},{"$f":"N171*$D$50","v":0},0,0,0,0,0,0,0,0,0,0,22902.38378763702,22902.38378763702,22902.38378763702,22902.38378763702,25177.674997866372,25177.674997866372,25177.674997866372,25177.674997866372,27702.085683668272,27702.085683668272,27702.085683668272,27702.085683668272,30459.00788000457,30459.00788000457,30459.00788000457,30459.00788000457,33498.265481989751,33498.265481989751,33498.265481989751,33498.265481989751,0,{"$f":"AT171*$D$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DF171*$D$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"(-) Списание целевого финансирования",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"IF(AND(M14=1,N15=1),-$L$52-SUM(L$54:$M54),M58-M47)","v":0},{"$f":"IF(AND(N14=1,O15=1),-$L$52-SUM(M$54:$M54),N58-N47)","v":0},{"$f":"IF(AND(O14=1,P15=1),-$L$52-SUM($M$54:N54),O58-O47)","v":0},{"$f":"IF(AND(P14=1,Q15=1),-$L$52-SUM($M$54:O54),P58-P47)","v":0},{"$f":"IF(AND(Q14=1,R15=1),-$L$52-SUM($M$54:P54),Q58-Q47)","v":0},{"$f":"IF(AND(R14=1,S15=1),-$L$52-SUM($M$54:Q54),R58-R47)","v":0},{"$f":"IF(AND(S14=1,T15=1),-$L$52-SUM($M$54:R54),S58-S47)","v":0},{"$f":"IF(AND(T14=1,U15=1),-$L$52-SUM($M$54:S54),T58-T47)","v":0},{"$f":"IF(AND(U14=1,V15=1),-$L$52-SUM($M$54:T54),U58-U47)","v":0},{"$f":"IF(AND(V14=1,W15=1),-$L$52-SUM($M$54:U54),V58-V47)","v":0},{"$f":"IF(AND(W14=1,X15=1),-$L$52-SUM($M$54:V54),W58-W47)","v":0},{"$f":"IF(AND(X14=1,Y15=1),-$L$52-SUM($M$54:W54),X58-X47)","v":0},{"$f":"IF(AND(Y14=1,Z15=1),-$L$52-SUM($M$54:X54),Y58-Y47)","v":-36476.453672799049},{"$f":"IF(AND(Z14=1,AA15=1),-$L$52-SUM($M$54:Y54),Z58-Z47)","v":-4512.8074839731771},{"$f":"IF(AND(AA14=1,AB15=1),-$L$52-SUM($M$54:Z54),AA58-AA47)","v":-4512.8074839731771},{"$f":"IF(AND(AB14=1,AC15=1),-$L$52-SUM($M$54:AA54),AB58-AB47)","v":-4512.8074839731771},{"$f":"IF(AND(AC14=1,AD15=1),-$L$52-SUM($M$54:AB54),AC58-AC47)","v":-4512.8074839731771},{"$f":"IF(AND(AD14=1,AE15=1),-$L$52-SUM($M$54:AC54),AD58-AD47)","v":-4512.8074839731771},{"$f":"IF(AND(AE14=1,AF15=1),-$L$52-SUM($M$54:AD54),AE58-AE47)","v":-4512.8074839731771},{"$f":"IF(AND(AF14=1,AG15=1),-$L$52-SUM($M$54:AE54),AF58-AF47)","v":-4512.8074839731771},{"$f":"IF(AND(AG14=1,AH15=1),-$L$52-SUM($M$54:AF54),AG58-AG47)","v":-4512.8074839731771},{"$f":"IF(AND(AH14=1,AI15=1),-$L$52-SUM($M$54:AG54),AH58-AH47)","v":-4512.8074839731771},{"$f":"IF(AND(AI14=1,AJ15=1),-$L$52-SUM($M$54:AH54),AI58-AI47)","v":-4512.8074839731771},{"$f":"IF(AND(AJ14=1,AK15=1),-$L$52-SUM($M$54:AI54),AJ58-AJ47)","v":-4512.8074839731771},{"$f":"IF(AND(AK14=1,AL15=1),-$L$52-SUM($M$54:AJ54),AK58-AK47)","v":-4042.7538635492674},{"$f":"IF(AND(AL14=1,AM15=1),-$L$52-SUM($M$54:AK54),AL58-AL47)","v":-4042.7538635492674},{"$f":"IF(AND(AM14=1,AN15=1),-$L$52-SUM($M$54:AL54),AM58-AM47)","v":-4042.7538635492674},{"$f":"IF(AND(AN14=1,AO15=1),-$L$52-SUM($M$54:AM54),AN58-AN47)","v":-4042.7538635492674},{"$f":"IF(AND(AO14=1,AP15=1),-$L$52-SUM($M$54:AN54),AO58-AO47)","v":-4042.7538635492674},{"$f":"IF(AND(AP14=1,AQ15=1),-$L$52-SUM($M$54:AO54),AP58-AP47)","v":-4042.7538635492674},{"$f":"IF(AND(AQ14=1,AR15=1),-$L$52-SUM($M$54:AP54),AQ58-AQ47)","v":-4042.7538635492674},{"$f":"IF(AND(AR14=1,AS15=1),-$L$52-SUM($M$54:AQ54),AR58-AR47)","v":-444541.05828331516},{"$f":"IF(AND(AS14=1,AT15=1),-$L$52-SUM($M$54:AR54),AS58-AS47)","v":0},{"$f":"IF(AND(AT14=1,AU15=1),-$L$52-SUM($M$54:AS54),AT58-AT47)","v":0},{"$f":"IF(AND(AU14=1,AV15=1),-$L$52-SUM($M$54:AT54),AU58-AU47)","v":0},{"$f":"IF(AND(AV14=1,AW15=1),-$L$52-SUM($M$54:AU54),AV58-AV47)","v":0},{"$f":"IF(AND(AW14=1,AX15=1),-$L$52-SUM($M$54:AV54),AW58-AW47)","v":0},{"$f":"IF(AND(AX14=1,AY15=1),-$L$52-SUM($M$54:AW54),AX58-AX47)","v":0},{"$f":"IF(AND(AY14=1,AZ15=1),-$L$52-SUM($M$54:AX54),AY58-AY47)","v":0},{"$f":"IF(AND(AZ14=1,BA15=1),-$L$52-SUM($M$54:AY54),AZ58-AZ47)","v":0},{"$f":"IF(AND(BA14=1,BB15=1),-$L$52-SUM($M$54:AZ54),BA58-BA47)","v":0},{"$f":"IF(AND(BB14=1,BC15=1),-$L$52-SUM($M$54:BA54),BB58-BB47)","v":0},{"$f":"IF(AND(BC14=1,BD15=1),-$L$52-SUM($M$54:BB54),BC58-BC47)","v":0},{"$f":"IF(AND(BD14=1,BE15=1),-$L$52-SUM($M$54:BC54),BD58-BD47)","v":0},{"$f":"IF(AND(BE14=1,BF15=1),-$L$52-SUM($M$54:BD54),BE58-BE47)","v":0},{"$f":"IF(AND(BF14=1,BG15=1),-$L$52-SUM($M$54:BE54),BF58-BF47)","v":0},{"$f":"IF(AND(BG14=1,BH15=1),-$L$52-SUM($M$54:BF54),BG58-BG47)","v":0},{"$f":"IF(AND(BH14=1,BI15=1),-$L$52-SUM($M$54:BG54),BH58-BH47)","v":0},{"$f":"IF(AND(BI14=1,BJ15=1),-$L$52-SUM($M$54:BH54),BI58-BI47)","v":0},{"$f":"IF(AND(BJ14=1,BK15=1),-$L$52-SUM($M$54:BI54),BJ58-BJ47)","v":0},{"$f":"IF(AND(BK14=1,BL15=1),-$L$52-SUM($M$54:BJ54),BK58-BK47)","v":0},{"$f":"IF(AND(BL14=1,BM15=1),-$L$52-SUM($M$54:BK54),BL58-BL47)","v":0},{"$f":"IF(AND(BM14=1,BN15=1),-$L$52-SUM($M$54:BL54),BM58-BM47)","v":0},{"$f":"IF(AND(BN14=1,BO15=1),-$L$52-SUM($M$54:BM54),BN58-BN47)","v":0},{"$f":"IF(AND(BO14=1,BP15=1),-$L$52-SUM($M$54:BN54),BO58-BO47)","v":0},{"$f":"IF(AND(BP14=1,BQ15=1),-$L$52-SUM($M$54:BO54),BP58-BP47)","v":0},{"$f":"IF(AND(BQ14=1,BR15=1),-$L$52-SUM($M$54:BP54),BQ58-BQ47)","v":0},{"$f":"IF(AND(BR14=1,BS15=1),-$L$52-SUM($M$54:BQ54),BR58-BR47)","v":0},{"$f":"IF(AND(BS14=1,BT15=1),-$L$52-SUM($M$54:BR54),BS58-BS47)","v":0},{"$f":"IF(AND(BT14=1,BU15=1),-$L$52-SUM($M$54:BS54),BT58-BT47)","v":0},{"$f":"IF(AND(BU14=1,BV15=1),-$L$52-SUM($M$54:BT54),BU58-BU47)","v":0},{"$f":"IF(AND(BV14=1,BW15=1),-$L$52-SUM($M$54:BU54),BV58-BV47)","v":0},{"$f":"IF(AND(BW14=1,BX15=1),-$L$52-SUM($M$54:BV54),BW58-BW47)","v":0},{"$f":"IF(AND(BX14=1,BY15=1),-$L$52-SUM($M$54:BW54),BX58-BX47)","v":0},{"$f":"IF(AND(BY14=1,BZ15=1),-$L$52-SUM($M$54:BX54),BY58-BY47)","v":0},{"$f":"IF(AND(BZ14=1,CA15=1),-$L$52-SUM($M$54:BY54),BZ58-BZ47)","v":0},{"$f":"IF(AND(CA14=1,CB15=1),-$L$52-SUM($M$54:BZ54),CA58-CA47)","v":0},{"$f":"IF(AND(CB14=1,CC15=1),-$L$52-SUM($M$54:CA54),CB58-CB47)","v":0},{"$f":"IF(AND(CC14=1,CD15=1),-$L$52-SUM($M$54:CB54),CC58-CC47)","v":0},{"$f":"IF(AND(CD14=1,CE15=1),-$L$52-SUM($M$54:CC54),CD58-CD47)","v":0},{"$f":"IF(AND(CE14=1,CF15=1),-$L$52-SUM($M$54:CD54),CE58-CE47)","v":0},{"$f":"IF(AND(CF14=1,CG15=1),-$L$52-SUM($M$54:CE54),CF58-CF47)","v":0},{"$f":"IF(AND(CG14=1,CH15=1),-$L$52-SUM($M$54:CF54),CG58-CG47)","v":0},{"$f":"IF(AND(CH14=1,CI15=1),-$L$52-SUM($M$54:CG54),CH58-CH47)","v":0},{"$f":"IF(AND(CI14=1,CJ15=1),-$L$52-SUM($M$54:CH54),CI58-CI47)","v":0},{"$f":"IF(AND(CJ14=1,CK15=1),-$L$52-SUM($M$54:CI54),CJ58-CJ47)","v":0},{"$f":"IF(AND(CK14=1,CL15=1),-$L$52-SUM($M$54:CJ54),CK58-CK47)","v":0},{"$f":"IF(AND(CL14=1,CM15=1),-$L$52-SUM($M$54:CK54),CL58-CL47)","v":0},{"$f":"IF(AND(CM14=1,CN15=1),-$L$52-SUM($M$54:CL54),CM58-CM47)","v":0},{"$f":"IF(AND(CN14=1,CO15=1),-$L$52-SUM($M$54:CM54),CN58-CN47)","v":0},{"$f":"IF(AND(CO14=1,CP15=1),-$L$52-SUM($M$54:CN54),CO58-CO47)","v":0},{"$f":"IF(AND(CP14=1,CQ15=1),-$L$52-SUM($M$54:CO54),CP58-CP47)","v":0},{"$f":"IF(AND(CQ14=1,CR15=1),-$L$52-SUM($M$54:CP54),CQ58-CQ47)","v":0},{"$f":"IF(AND(CR14=1,CS15=1),-$L$52-SUM($M$54:CQ54),CR58-CR47)","v":0},{"$f":"IF(AND(CS14=1,CT15=1),-$L$52-SUM($M$54:CR54),CS58-CS47)","v":0},{"$f":"IF(AND(CT14=1,CU15=1),-$L$52-SUM($M$54:CS54),CT58-CT47)","v":0},{"$f":"IF(AND(CU14=1,CV15=1),-$L$52-SUM($M$54:CT54),CU58-CU47)","v":0},{"$f":"IF(AND(CV14=1,CW15=1),-$L$52-SUM($M$54:CU54),CV58-CV47)","v":0},{"$f":"IF(AND(CW14=1,CX15=1),-$L$52-SUM($M$54:CV54),CW58-CW47)","v":0},{"$f":"IF(AND(CX14=1,CY15=1),-$L$52-SUM($M$54:CW54),CX58-CX47)","v":0},{"$f":"IF(AND(CY14=1,CZ15=1),-$L$52-SUM($M$54:CX54),CY58-CY47)","v":0},{"$f":"IF(AND(CZ14=1,DA15=1),-$L$52-SUM($M$54:CY54),CZ58-CZ47)","v":0},{"$f":"IF(AND(DA14=1,DB15=1),-$L$52-SUM($M$54:CZ54),DA58-DA47)","v":0},{"$f":"IF(AND(DB14=1,DC15=1),-$L$52-SUM($M$54:DA54),DB58-DB47)","v":0},{"$f":"IF(AND(DC14=1,DD15=1),-$L$52-SUM($M$54:DB54),DC58-DC47)","v":0},{"$f":"IF(AND(DD14=1,DE15=1),-$L$52-SUM($M$54:DC54),DD58-DD47)","v":0},{"$f":"IF(AND(DE14=1,DF15=1),-$L$52-SUM($M$54:DD54),DE58-DE47)","v":0},{"$f":"IF(AND(DF14=1,DG15=1),-$L$52-SUM($M$54:DE54),DF58-DF47)","v":0},{"$f":"IF(AND(DG14=1,DH15=1),-$L$52-SUM($M$54:DF54),DG58-DG47)","v":0},{"$f":"IF(AND(DH14=1,DI15=1),-$L$52-SUM($M$54:DG54),DH58-DH47)","v":0},{"$f":"IF(AND(DI14=1,DJ15=1),-$L$52-SUM($M$54:DH54),DI58-DI47)","v":0},{"$f":"IF(AND(DJ14=1,DK15=1),-$L$52-SUM($M$54:DI54),DJ58-DJ47)","v":0},{"$f":"IF(AND(DK14=1,DL15=1),-$L$52-SUM($M$54:DJ54),DK58-DK47)","v":0},{"$f":"IF(AND(DL14=1,DM15=1),-$L$52-SUM($M$54:DK54),DL58-DL47)","v":0},{"$f":"IF(AND(DM14=1,DN15=1),-$L$52-SUM($M$54:DL54),DM58-DM47)","v":0},{"$f":"IF(AND(DN14=1,DO15=1),-$L$52-SUM($M$54:DM54),DN58-DN47)","v":0},{"$f":"IF(AND(DO14=1,DP15=1),-$L$52-SUM($M$54:DN54),DO58-DO47)","v":0},{"$f":"IF(AND(DP14=1,DQ15=1),-$L$52-SUM($M$54:DO54),DP58-DP47)","v":0},{"$f":"IF(AND(DQ14=1,DR15=1),-$L$52-SUM($M$54:DP54),DQ58-DQ47)","v":0},{"$f":"IF(AND(DR14=1,DS15=1),-$L$52-SUM($M$54:DQ54),DR58-DR47)","v":0},{"$f":"IF(AND(DS14=1,DT15=1),-$L$52-SUM($M$54:DR54),DS58-DS47)","v":0},{"$f":"IF(AND(DT14=1,DU15=1),-$L$52-SUM($M$54:DS54),DT58-DT47)","v":0},{"$f":"IF(AND(DU14=1,DV15=1),-$L$52-SUM($M$54:DT54),DU58-DU47)","v":0},{"$f":"IF(AND(DV14=1,DW15=1),-$L$52-SUM($M$54:DU54),DV58-DV47)","v":0},{"$f":"IF(AND(DW14=1,DX15=1),-$L$52-SUM($M$54:DV54),DW58-DW47)","v":0},{"$f":"IF(AND(DX14=1,DY15=1),-$L$52-SUM($M$54:DW54),DX58-DX47)","v":0},{"$f":"IF(AND(DY14=1,DZ15=1),-$L$52-SUM($M$54:DX54),DY58-DY47)","v":0},{"$f":"IF(AND(DZ14=1,EA15=1),-$L$52-SUM($M$54:DY54),DZ58-DZ47)","v":0},{"$f":"IF(AND(EA14=1,EB15=1),-$L$52-SUM($M$54:DZ54),EA58-EA47)","v":0},{"$f":"IF(AND(EB14=1,EC15=1),-$L$52-SUM($M$54:EA54),EB58-EB47)","v":0},{"$f":"IF(AND(EC14=1,ED15=1),-$L$52-SUM($M$54:EB54),EC58-EC47)","v":0},{"$f":"IF(AND(ED14=1,EE15=1),-$L$52-SUM($M$54:EC54),ED58-ED47)","v":0},{"$f":"IF(AND(EE14=1,EF15=1),-$L$52-SUM($M$54:ED54),EE58-EE47)","v":0},{"$f":"IF(AND(EF14=1,EG15=1),-$L$52-SUM($M$54:EE54),EF58-EF47)","v":0},{"$f":"IF(AND(EG14=1,EH15=1),-$L$52-SUM($M$54:EF54),EG58-EG47)","v":0},{"$f":"IF(AND(EH14=1,EI15=1),-$L$52-SUM($M$54:EG54),EH58-EH47)","v":0},{"$f":"IF(AND(EI14=1,EJ15=1),-$L$52-SUM($M$54:EH54),EI58-EI47)","v":0},{"$f":"IF(AND(EJ14=1,EK15=1),-$L$52-SUM($M$54:EI54),EJ58-EJ47)","v":0},{"$f":"IF(AND(EK14=1,EL15=1),-$L$52-SUM($M$54:EJ54),EK58-EK47)","v":0},{"$f":"IF(AND(EL14=1,EM15=1),-$L$52-SUM($M$54:EK54),EL58-EL47)","v":0},{"$f":"IF(AND(EM14=1,EN15=1),-$L$52-SUM($M$54:EL54),EM58-EM47)","v":0},{"$f":"IF(AND(EN14=1,EO15=1),-$L$52-SUM($M$54:EM54),EN58-EN47)","v":0},{"$f":"IF(AND(EO14=1,EP15=1),-$L$52-SUM($M$54:EN54),EO58-EO47)","v":0},{"$f":"IF(AND(EP14=1,EQ15=1),-$L$52-SUM($M$54:EO54),EP58-EP47)","v":0},{"$f":"IF(AND(EQ14=1,ER15=1),-$L$52-SUM($M$54:EP54),EQ58-EQ47)","v":0},{"$f":"IF(AND(ER14=1,ES15=1),-$L$52-SUM($M$54:EQ54),ER58-ER47)","v":0},{"$f":"IF(AND(ES14=1,ET15=1),-$L$52-SUM($M$54:ER54),ES58-ES47)","v":0},{"$f":"IF(AND(ET14=1,EU15=1),-$L$52-SUM($M$54:ES54),ET58-ET47)","v":0},{"$f":"IF(AND(EU14=1,EV15=1),-$L$52-SUM($M$54:ET54),EU58-EU47)","v":0},{"$f":"IF(AND(EV14=1,EW15=1),-$L$52-SUM($M$54:EU54),EV58-EV47)","v":0},{"$f":"IF(AND(EW14=1,EX15=1),-$L$52-SUM($M$54:EV54),EW58-EW47)","v":0},{"$f":"IF(AND(EX14=1,EY15=1),-$L$52-SUM($M$54:EW54),EX58-EX47)","v":0},{"$f":"IF(AND(EY14=1,EZ15=1),-$L$52-SUM($M$54:EX54),EY58-EY47)","v":0},{"$f":"IF(AND(EZ14=1,FA15=1),-$L$52-SUM($M$54:EY54),EZ58-EZ47)","v":0},{"$f":"IF(AND(FA14=1,FB15=1),-$L$52-SUM($M$54:EZ54),FA58-FA47)","v":0},{"$f":"IF(AND(FB14=1,FC15=1),-$L$52-SUM($M$54:FA54),FB58-FB47)","v":0},{"$f":"IF(AND(FC14=1,FD15=1),-$L$52-SUM($M$54:FB54),FC58-FC47)","v":0},{"$f":"IF(AND(FD14=1,FE15=1),-$L$52-SUM($M$54:FC54),FD58-FD47)","v":0},{"$f":"IF(AND(FE14=1,FF15=1),-$L$52-SUM($M$54:FD54),FE58-FE47)","v":0},{"$f":"IF(AND(FF14=1,FG15=1),-$L$52-SUM($M$54:FE54),FF58-FF47)","v":0}]
[null,"Баланс на конец периода",null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(M51:M54)*SUM(M12:M14)","v":0},{"$f":"SUM(N51:N54)*SUM(N12:N14)","v":0},0,0,0,0,0,0,0,0,0,0,-13574.069885162029,4815.5064185018136,23205.082722165655,41594.659025829496,62259.526539722698,82924.394053615906,103589.26156750911,124254.12908140231,147443.4072810974,170632.68548079248,193821.96368048756,217011.24188018264,243427.49589663793,269843.74991309323,296260.00392954855,322676.25794600387,352131.76956444437,381587.28118288488,411042.79280132538,0,0,{"$f":"SUM(AT51:AT54)*SUM(AT12:AT14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DF51:DF54)*SUM(DF12:DF14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Вспомогательная строка:"]
[null,"Амортизация ОС",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M58:FF58)","v":-149683.46294539809},{"$f":"-FixedAssets!M227","v":0},{"$f":"-FixedAssets!N227","v":0},{"$f":"-FixedAssets!O227","v":0},{"$f":"-FixedAssets!P227","v":0},{"$f":"-FixedAssets!Q227","v":0},{"$f":"-FixedAssets!R227","v":0},{"$f":"-FixedAssets!S227","v":0},{"$f":"-FixedAssets!T227","v":0},{"$f":"-FixedAssets!U227","v":0},{"$f":"-FixedAssets!V227","v":0},{"$f":"-FixedAssets!W227","v":0},{"$f":"-FixedAssets!X227","v":0},{"$f":"-FixedAssets!Y227","v":-38037.658474824049},{"$f":"-FixedAssets!Z227","v":-6074.0122859981775},{"$f":"-FixedAssets!AA227","v":-6074.0122859981775},{"$f":"-FixedAssets!AB227","v":-6074.0122859981775},{"$f":"-FixedAssets!AC227","v":-6074.0122859981775},{"$f":"-FixedAssets!AD227","v":-6074.0122859981775},{"$f":"-FixedAssets!AE227","v":-6074.0122859981775},{"$f":"-FixedAssets!AF227","v":-6074.0122859981775},{"$f":"-FixedAssets!AG227","v":-6074.0122859981775},{"$f":"-FixedAssets!AH227","v":-6074.0122859981775},{"$f":"-FixedAssets!AI227","v":-6074.0122859981775},{"$f":"-FixedAssets!AJ227","v":-6074.0122859981775},{"$f":"-FixedAssets!AK227","v":-5603.9586655742678},{"$f":"-FixedAssets!AL227","v":-5603.9586655742678},{"$f":"-FixedAssets!AM227","v":-5603.9586655742678},{"$f":"-FixedAssets!AN227","v":-5603.9586655742678},{"$f":"-FixedAssets!AO227","v":-5603.9586655742678},{"$f":"-FixedAssets!AP227","v":-5603.9586655742678},{"$f":"-FixedAssets!AQ227","v":-5603.9586655742678},{"$f":"-FixedAssets!AR227","v":-5603.9586655742678},{"$f":"-FixedAssets!AS227","v":0},{"$f":"-FixedAssets!AT227","v":0},{"$f":"-FixedAssets!AU227","v":0},{"$f":"-FixedAssets!AV227","v":0},{"$f":"-FixedAssets!AW227","v":0},{"$f":"-FixedAssets!AX227","v":0},{"$f":"-FixedAssets!AY227","v":0},{"$f":"-FixedAssets!AZ227","v":0},{"$f":"-FixedAssets!BA227","v":0},{"$f":"-FixedAssets!BB227","v":0},{"$f":"-FixedAssets!BC227","v":0},{"$f":"-FixedAssets!BD227","v":0},{"$f":"-FixedAssets!BE227","v":0},{"$f":"-FixedAssets!BF227","v":0},{"$f":"-FixedAssets!BG227","v":0},{"$f":"-FixedAssets!BH227","v":0},{"$f":"-FixedAssets!BI227","v":0},{"$f":"-FixedAssets!BJ227","v":0},{"$f":"-FixedAssets!BK227","v":0},{"$f":"-FixedAssets!BL227","v":0},{"$f":"-FixedAssets!BM227","v":0},{"$f":"-FixedAssets!BN227","v":0},{"$f":"-FixedAssets!BO227","v":0},{"$f":"-FixedAssets!BP227","v":0},{"$f":"-FixedAssets!BQ227","v":0},{"$f":"-FixedAssets!BR227","v":0},{"$f":"-FixedAssets!BS227","v":0},{"$f":"-FixedAssets!BT227","v":0},{"$f":"-FixedAssets!BU227","v":0},{"$f":"-FixedAssets!BV227","v":0},{"$f":"-FixedAssets!BW227","v":0},{"$f":"-FixedAssets!BX227","v":0},{"$f":"-FixedAssets!BY227","v":0},{"$f":"-FixedAssets!BZ227","v":0},{"$f":"-FixedAssets!CA227","v":0},{"$f":"-FixedAssets!CB227","v":0},{"$f":"-FixedAssets!CC227","v":0},{"$f":"-FixedAssets!CD227","v":0},{"$f":"-FixedAssets!CE227","v":0},{"$f":"-FixedAssets!CF227","v":0},{"$f":"-FixedAssets!CG227","v":0},{"$f":"-FixedAssets!CH227","v":0},{"$f":"-FixedAssets!CI227","v":0},{"$f":"-FixedAssets!CJ227","v":0},{"$f":"-FixedAssets!CK227","v":0},{"$f":"-FixedAssets!CL227","v":0},{"$f":"-FixedAssets!CM227","v":0},{"$f":"-FixedAssets!CN227","v":0},{"$f":"-FixedAssets!CO227","v":0},{"$f":"-FixedAssets!CP227","v":0},{"$f":"-FixedAssets!CQ227","v":0},{"$f":"-FixedAssets!CR227","v":0},{"$f":"-FixedAssets!CS227","v":0},{"$f":"-FixedAssets!CT227","v":0},{"$f":"-FixedAssets!CU227","v":0},{"$f":"-FixedAssets!CV227","v":0},{"$f":"-FixedAssets!CW227","v":0},{"$f":"-FixedAssets!CX227","v":0},{"$f":"-FixedAssets!CY227","v":0},{"$f":"-FixedAssets!CZ227","v":0},{"$f":"-FixedAssets!DA227","v":0},{"$f":"-FixedAssets!DB227","v":0},{"$f":"-FixedAssets!DC227","v":0},{"$f":"-FixedAssets!DD227","v":0},{"$f":"-FixedAssets!DE227","v":0},{"$f":"-FixedAssets!DF227","v":0},{"$f":"-FixedAssets!DG227","v":0},{"$f":"-FixedAssets!DH227","v":0},{"$f":"-FixedAssets!DI227","v":0},{"$f":"-FixedAssets!DJ227","v":0},{"$f":"-FixedAssets!DK227","v":0},{"$f":"-FixedAssets!DL227","v":0},{"$f":"-FixedAssets!DM227","v":0},{"$f":"-FixedAssets!DN227","v":0},{"$f":"-FixedAssets!DO227","v":0},{"$f":"-FixedAssets!DP227","v":0},{"$f":"-FixedAssets!DQ227","v":0},{"$f":"-FixedAssets!DR227","v":0},{"$f":"-FixedAssets!DS227","v":0},{"$f":"-FixedAssets!DT227","v":0},{"$f":"-FixedAssets!DU227","v":0},{"$f":"-FixedAssets!DV227","v":0},{"$f":"-FixedAssets!DW227","v":0},{"$f":"-FixedAssets!DX227","v":0},{"$f":"-FixedAssets!DY227","v":0},{"$f":"-FixedAssets!DZ227","v":0},{"$f":"-FixedAssets!EA227","v":0},{"$f":"-FixedAssets!EB227","v":0},{"$f":"-FixedAssets!EC227","v":0},{"$f":"-FixedAssets!ED227","v":0},{"$f":"-FixedAssets!EE227","v":0},{"$f":"-FixedAssets!EF227","v":0},{"$f":"-FixedAssets!EG227","v":0},{"$f":"-FixedAssets!EH227","v":0},{"$f":"-FixedAssets!EI227","v":0},{"$f":"-FixedAssets!EJ227","v":0},{"$f":"-FixedAssets!EK227","v":0},{"$f":"-FixedAssets!EL227","v":0},{"$f":"-FixedAssets!EM227","v":0},{"$f":"-FixedAssets!EN227","v":0},{"$f":"-FixedAssets!EO227","v":0},{"$f":"-FixedAssets!EP227","v":0},{"$f":"-FixedAssets!EQ227","v":0},{"$f":"-FixedAssets!ER227","v":0},{"$f":"-FixedAssets!ES227","v":0},{"$f":"-FixedAssets!ET227","v":0},{"$f":"-FixedAssets!EU227","v":0},{"$f":"-FixedAssets!EV227","v":0},{"$f":"-FixedAssets!EW227","v":0},{"$f":"-FixedAssets!EX227","v":0},{"$f":"-FixedAssets!EY227","v":0},{"$f":"-FixedAssets!EZ227","v":0},{"$f":"-FixedAssets!FA227","v":0},{"$f":"-FixedAssets!FB227","v":0},{"$f":"-FixedAssets!FC227","v":0},{"$f":"-FixedAssets!FD227","v":0},{"$f":"-FixedAssets!FE227","v":0},{"$f":"-FixedAssets!FF227","v":0}]
[null,"Амортизация здания",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M59:FF59)","v":-109297.22886704086},{"$f":"-FixedAssets!M175","v":0},{"$f":"-FixedAssets!N175","v":0},{"$f":"-FixedAssets!O175","v":0},{"$f":"-FixedAssets!P175","v":0},{"$f":"-FixedAssets!Q175","v":0},{"$f":"-FixedAssets!R175","v":0},{"$f":"-FixedAssets!S175","v":0},{"$f":"-FixedAssets!T175","v":0},{"$f":"-FixedAssets!U175","v":0},{"$f":"-FixedAssets!V175","v":0},{"$f":"-FixedAssets!W175","v":0},{"$f":"-FixedAssets!X175","v":0},{"$f":"-FixedAssets!Y175","v":-5464.8614433520452},{"$f":"-FixedAssets!Z175","v":-5464.8614433520452},{"$f":"-FixedAssets!AA175","v":-5464.8614433520452},{"$f":"-FixedAssets!AB175","v":-5464.8614433520452},{"$f":"-FixedAssets!AC175","v":-5464.8614433520452},{"$f":"-FixedAssets!AD175","v":-5464.8614433520452},{"$f":"-FixedAssets!AE175","v":-5464.8614433520452},{"$f":"-FixedAssets!AF175","v":-5464.8614433520452},{"$f":"-FixedAssets!AG175","v":-5464.8614433520452},{"$f":"-FixedAssets!AH175","v":-5464.8614433520452},{"$f":"-FixedAssets!AI175","v":-5464.8614433520452},{"$f":"-FixedAssets!AJ175","v":-5464.8614433520452},{"$f":"-FixedAssets!AK175","v":-5464.8614433520452},{"$f":"-FixedAssets!AL175","v":-5464.8614433520452},{"$f":"-FixedAssets!AM175","v":-5464.8614433520452},{"$f":"-FixedAssets!AN175","v":-5464.8614433520452},{"$f":"-FixedAssets!AO175","v":-5464.8614433520452},{"$f":"-FixedAssets!AP175","v":-5464.8614433520452},{"$f":"-FixedAssets!AQ175","v":-5464.8614433520452},{"$f":"-FixedAssets!AR175","v":-5464.8614433520452},{"$f":"-FixedAssets!AS175","v":0},{"$f":"-FixedAssets!AT175","v":0},{"$f":"-FixedAssets!AU175","v":0},{"$f":"-FixedAssets!AV175","v":0},{"$f":"-FixedAssets!AW175","v":0},{"$f":"-FixedAssets!AX175","v":0},{"$f":"-FixedAssets!AY175","v":0},{"$f":"-FixedAssets!AZ175","v":0},{"$f":"-FixedAssets!BA175","v":0},{"$f":"-FixedAssets!BB175","v":0},{"$f":"-FixedAssets!BC175","v":0},{"$f":"-FixedAssets!BD175","v":0},{"$f":"-FixedAssets!BE175","v":0},{"$f":"-FixedAssets!BF175","v":0},{"$f":"-FixedAssets!BG175","v":0},{"$f":"-FixedAssets!BH175","v":0},{"$f":"-FixedAssets!BI175","v":0},{"$f":"-FixedAssets!BJ175","v":0},{"$f":"-FixedAssets!BK175","v":0},{"$f":"-FixedAssets!BL175","v":0},{"$f":"-FixedAssets!BM175","v":0},{"$f":"-FixedAssets!BN175","v":0},{"$f":"-FixedAssets!BO175","v":0},{"$f":"-FixedAssets!BP175","v":0},{"$f":"-FixedAssets!BQ175","v":0},{"$f":"-FixedAssets!BR175","v":0},{"$f":"-FixedAssets!BS175","v":0},{"$f":"-FixedAssets!BT175","v":0},{"$f":"-FixedAssets!BU175","v":0},{"$f":"-FixedAssets!BV175","v":0},{"$f":"-FixedAssets!BW175","v":0},{"$f":"-FixedAssets!BX175","v":0},{"$f":"-FixedAssets!BY175","v":0},{"$f":"-FixedAssets!BZ175","v":0},{"$f":"-FixedAssets!CA175","v":0},{"$f":"-FixedAssets!CB175","v":0},{"$f":"-FixedAssets!CC175","v":0},{"$f":"-FixedAssets!CD175","v":0},{"$f":"-FixedAssets!CE175","v":0},{"$f":"-FixedAssets!CF175","v":0},{"$f":"-FixedAssets!CG175","v":0},{"$f":"-FixedAssets!CH175","v":0},{"$f":"-FixedAssets!CI175","v":0},{"$f":"-FixedAssets!CJ175","v":0},{"$f":"-FixedAssets!CK175","v":0},{"$f":"-FixedAssets!CL175","v":0},{"$f":"-FixedAssets!CM175","v":0},{"$f":"-FixedAssets!CN175","v":0},{"$f":"-FixedAssets!CO175","v":0},{"$f":"-FixedAssets!CP175","v":0},{"$f":"-FixedAssets!CQ175","v":0},{"$f":"-FixedAssets!CR175","v":0},{"$f":"-FixedAssets!CS175","v":0},{"$f":"-FixedAssets!CT175","v":0},{"$f":"-FixedAssets!CU175","v":0},{"$f":"-FixedAssets!CV175","v":0},{"$f":"-FixedAssets!CW175","v":0},{"$f":"-FixedAssets!CX175","v":0},{"$f":"-FixedAssets!CY175","v":0},{"$f":"-FixedAssets!CZ175","v":0},{"$f":"-FixedAssets!DA175","v":0},{"$f":"-FixedAssets!DB175","v":0},{"$f":"-FixedAssets!DC175","v":0},{"$f":"-FixedAssets!DD175","v":0},{"$f":"-FixedAssets!DE175","v":0},{"$f":"-FixedAssets!DF175","v":0},{"$f":"-FixedAssets!DG175","v":0},{"$f":"-FixedAssets!DH175","v":0},{"$f":"-FixedAssets!DI175","v":0},{"$f":"-FixedAssets!DJ175","v":0},{"$f":"-FixedAssets!DK175","v":0},{"$f":"-FixedAssets!DL175","v":0},{"$f":"-FixedAssets!DM175","v":0},{"$f":"-FixedAssets!DN175","v":0},{"$f":"-FixedAssets!DO175","v":0},{"$f":"-FixedAssets!DP175","v":0},{"$f":"-FixedAssets!DQ175","v":0},{"$f":"-FixedAssets!DR175","v":0},{"$f":"-FixedAssets!DS175","v":0},{"$f":"-FixedAssets!DT175","v":0},{"$f":"-FixedAssets!DU175","v":0},{"$f":"-FixedAssets!DV175","v":0},{"$f":"-FixedAssets!DW175","v":0},{"$f":"-FixedAssets!DX175","v":0},{"$f":"-FixedAssets!DY175","v":0},{"$f":"-FixedAssets!DZ175","v":0},{"$f":"-FixedAssets!EA175","v":0},{"$f":"-FixedAssets!EB175","v":0},{"$f":"-FixedAssets!EC175","v":0},{"$f":"-FixedAssets!ED175","v":0},{"$f":"-FixedAssets!EE175","v":0},{"$f":"-FixedAssets!EF175","v":0},{"$f":"-FixedAssets!EG175","v":0},{"$f":"-FixedAssets!EH175","v":0},{"$f":"-FixedAssets!EI175","v":0},{"$f":"-FixedAssets!EJ175","v":0},{"$f":"-FixedAssets!EK175","v":0},{"$f":"-FixedAssets!EL175","v":0},{"$f":"-FixedAssets!EM175","v":0},{"$f":"-FixedAssets!EN175","v":0},{"$f":"-FixedAssets!EO175","v":0},{"$f":"-FixedAssets!EP175","v":0},{"$f":"-FixedAssets!EQ175","v":0},{"$f":"-FixedAssets!ER175","v":0},{"$f":"-FixedAssets!ES175","v":0},{"$f":"-FixedAssets!ET175","v":0},{"$f":"-FixedAssets!EU175","v":0},{"$f":"-FixedAssets!EV175","v":0},{"$f":"-FixedAssets!EW175","v":0},{"$f":"-FixedAssets!EX175","v":0},{"$f":"-FixedAssets!EY175","v":0},{"$f":"-FixedAssets!EZ175","v":0},{"$f":"-FixedAssets!FA175","v":0},{"$f":"-FixedAssets!FB175","v":0},{"$f":"-FixedAssets!FC175","v":0},{"$f":"-FixedAssets!FD175","v":0},{"$f":"-FixedAssets!FE175","v":0},{"$f":"-FixedAssets!FF175","v":0}]
[null,"Итого инвестиционный платеж НЕ на возмещение CAPEX",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M60:FF60)","v":157550.17617924607},{"$f":"M171-M52","v":0},{"$f":"N171-N52","v":0},0,0,0,0,0,0,0,0,0,0,6455.3628758967316,6455.3628758967316,6455.3628758967316,6455.3628758967316,7096.6860912686316,7096.6860912686316,7096.6860912686316,7096.6860912686316,7808.2271769367289,7808.2271769367289,7808.2271769367289,7808.2271769367289,8585.3049415479363,8585.3049415479363,8585.3049415479363,8585.3049415479363,9441.9629591615012,9441.9629591615012,9441.9629591615012,9441.9629591615012,{"$f":"AS171-AS52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY171-BY52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE171-DE52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK171-EK52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"РАСЧЕТ АРЕНДНОЙ ПЛАТЫ"]
[]
[null,"ПРИМЕНИМЫЕ МАКРОПОКАЗАТЕЛИ"]
[]
[null,"Базовые значения индексов"]
[null,"Индекс потребительских цен, накопительно",null,{"$f":"Controls!K26","v":"ИПЦ"},null,null,null,"коэф",null,null,null,null,{"$f":"CPI_RUB_cum","v":1.0117898553383395},1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,{"$f":"CPI_RUB_cum","v":1.90233816605282},1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,{"$f":"CPI_RUB_cum","v":3.563043708047986},3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Индекс цен производителей, накопительно",null,{"$f":"Controls!K27","v":"ИЦП"},null,null,null,"коэф",null,null,null,null,{"$f":"PPI_RUB_cum","v":1.0153910150787038},1.0310189135025605,1.0468873411467072,1.0572027477299948,1.0676197962080654,1.0781394880998307,1.0887628347925755,1.0994908576391946,1.1103245880563881,1.1212650676238241,1.1323133481842786,1.1434704919447625,1.1547375715786437,1.1661156703287769,1.1776058821116497,1.1892093116225528,1.2009270744417893,1.212760297141928,1.2247101173961157,1.2367776840874549,1.2489641574194608,1.261270709027605,1.2736985220919601,1.2862487914509528,1.2989227237162388,1.3117215373887088,1.324646462975638,1.3376987431089906,1.3508796326648882,1.364190398884257,1.3776323214946635,1.3912066928333502,1.4049148179714837,1.4187580148396273,1.4327376143544501,1.4468549605466843,1.4611114106903431,1.4755083354332124,1.490047118928628,1.5047291589685514,1.5195558671179565,1.5345286688505406,1.5496490036857729,1.5649183253272934,1.5803381018026745,1.5959098156045619,1.6116349638332035,1.6275150583403848,1.6435516258747813,1.6597462082287442,1.6761003623865314,1.6926156606739999,1.7092936909097722,1.7261360565578936,1.7431443768819923,1.7603202871009596,1.7776654385461628,1.7951814988202091,1.8128701519572719,1.8307330985849977,1.848772056088009,1.8669887587730172,1.8853849580355624,1.9039624225283973,{"$f":"PPI_RUB_cum","v":1.9227229383315292},1.9416683091239377,1.9608003563569847,1.9801209194295331,1.9996318558647901,2.0193350414888949,2.0392323706112636,2.059325756206714,2.0796171300993813,2.1001084431484505,2.1208016654357142,2.1416987864549824,2.1628018153033564,2.1841127808743881,2.2056337320531423,2.2273667379131812,2.2493138879154904,2.2714772921093633,2.2938590813352677,2.3164614074297081,2.3392864434321097,2.3623363837937377,2.3856134445886781,2.4091198637268962,2.4328579011693936,2.4568298391454868,2.4810379823722251,2.505484658275972,2.5301722172161694,2.555103032711306,2.5802795016671136,2.6057040446070103,2.6313791059048155,2.6573071540197577,2.6834906817337978,2.7099322063912905,2.7366342701410078,2.7635994401805477,2.7908303090031494,2.8183294946469419,2.8460996409466479,2.8741434177877694,2.9024635213632752,2.9310626744328192,2.9599436265845136,2.9891091544992801,3.0185620622178058,3.0483051814101314,3.0783413716478938,3.1086735206792508,3.1393045447065178,3.1702373886665365,3.2014750265138092,3.2330204615064204,3.2648767264947778,3.2970468842131972,3.3295340275743608,3.3623412799666768,3.3954717955545686,3.428928759581725,3.462715388677335,3.4968349311653433,3.531290667376751,3.5660859099649937,{"$f":"PPI_RUB_cum","v":3.6012240042244281},3.6367083284119568,3.6725422940718206,3.7087293463635929,3.7452729643934046,3.7821766615484345,3.8194439858346927,3.8570785202181357,3.8950838829691401,3.9334637280103713,3.9722217452680799,4.0113616610268608,4.0508872382879053,4.0908022771307859,4.1311106150788026,4.1718161274679346,4.2129227278194206,4.2544343682160157,4.2963550396819539,4.338688772566651,4.3814396369321971,4.4246117429446565]
[null,"Индекс роста заработной платы, накопительно",null,{"$f":"Controls!K28","v":"Индекс роста з/п"},null,null,null,"коэф",null,null,null,null,{"$f":"CPI_wages_cum","v":1.0178784473260374},1.0360765335308646,1.0545999732613396,1.0728764706507725,1.0914697045898878,1.1103851642071418,1.1296284337590441,1.1486619336848725,1.168016135629701,1.1876964432126955,1.2077083511004687,1.2257189919986904,1.2439982268710028,1.2625500612785256,1.2813785605175971,1.3004878505106103,1.3198821187101339,1.3395656150165156,1.3595426527091703,1.3798176093917573,1.4003949279514518,1.4212791175325228,1.4424747545244294,1.4639864835646543,1.4858190185564901,1.5079771437020064,1.5304657145504195,1.5532896590620981,1.576453978688436,1.5999637494678287,1.6238241231379948,1.6480403282648859,1.6726176713884304,1.6975615381853661,1.7228773946494125,1.7485707882890438,1.7746473493431245,1.8011127920146732,1.8279729157230264,1.8552336063746753,1.8829008376530549,1.9109806723275682,1.939479263582131,1.9684028563635303,1.997757788749891,2.0275504933395494,2.0577874986606406,2.0884754306017053,2.1196210138636342,2.1512310734332618,2.1833125360789394,2.2158724318684091,2.2489178957093157,2.2824561689126908,2.3164946007797549,2.3510406502123824,2.3861018873475843,2.421685995216365,2.45780077142732,2.4944541298753378,2.5316541024757866,2.569408840924563,2.6077266184843859,2.6466158317977326,{"$f":"CPI_wages_cum","v":2.6860850027268088},2.7261427802209606,2.7667979422119329,2.8080593975373938,2.8499361878931437,2.8924374898144389,2.9355726166868603,2.9793510207871745,3.0237822953546254,3.0688761766931196,3.1146425463047591,3.1610914330551925,3.2082330153712579,3.2560776234714002,3.3046357416293493,3.3539180104715589,3.403935229308904,3.4546983585031548,3.5062185218687389,3.5585070091103232,3.6115752782967467,3.6654349583718471,3.7200978517027319,3.7755759366660531,3.831881370272848,3.8890264908325292,3.947023820656598,4.0058860688026812,4.0656261338594906,4.1262571067733127,4.1877922737166493,4.2502451189996435,4.3136293280249189,4.3779587902864838,4.443247602413364,4.5095100712586209,4.5767607170344373,4.6450142764939573,4.7142857061605774,4.7845901856053956,4.8559431207735368,4.9283601473600882,5.0018571342363725,5.0764501869273246,5.1521556511407232,5.2289901163490535,5.3069704194247906,5.3861136483298901,5.466437145860306,5.5479585134463445,5.6306956150097021,5.7146665808780126,5.7998898117577831,5.8863839827665698,5.9741680475252918,6.0632612423115697,6.1536830902750062,6.2454534057153293,6.3385922984243335,6.4331201780925742,6.5290577587817804,6.6264260634639633,6.7252464286282168,6.8255405089562204,{"$f":"CPI_wages_cum","v":6.9273302820674685},7.0306380533352648,7.1354864607745379,7.2418984800025497,7.3498974292735841,7.4595069745887157,7.5707511348817844,7.6836542872827049,7.7982411724592717,7.9145369000386268,8.0325669541095728,8.1523571988069499,8.2739338839792875,8.397323650940983,8.5225535383102571,8.649650987934173,8.7786438509020233,8.9095603936483823,9.0424293041471806,9.1772796981981557,9.3141411258070441,9.4530435776609298]
[]
[null,"Сценарий цен арендной платы",null,{"$f":"'Inputs C'!D57:F57","v":"Цены первого опер. периода"},null,null,{"$f":"'Inputs C'!G57","v":2}]
[null,"Флаг первого операционного периода",null,{"$f":"MATCH(1,M73:FF73,0)","v":13},null,null,null,"флаг",null,null,null,null,{"$f":"1*AND(M$14=1,L$14=0)","v":0},{"$f":"1*AND(N$14=1,M$14=0)","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(BZ$14=1,BY$14=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(EL$14=1,EK$14=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Скорректированные с учетом сценария значения индексов"]
[null,"Индекс потребительских цен, накопительно",null,{"$f":"CHOOSE($G$72,1,INDEX(M68:FF68,$D$73))","v":1.1424950055962937},null,null,null,"коэф",null,null,null,null,{"$f":"IF($D76=0,0,M68/$D76)","v":0.88559674255229137},0.89603780003508759,0.90660195607518534,0.91553507372648446,0.92455621301775159,0.93366624126199049,0.9428660343181926,0.95215647667554359,0.96153846153846156,0.97101289091247012,0.98058067569092022,0.99024273574256527,1,1.0098534065489688,1.019803902718557,1.0298524451722679,1.04,1.0502475428109277,1.0605960588272991,1.0710465429791585,1.0815999999999997,1.0922574445233644,1.1030199011803907,1.1138884046983246,1.1248639999999996,1.1359477423042987,1.1471406972276064,1.1584439408862575,1.1698585599999995,1.1813856519964707,1.1930263251167106,1.2047816985217079,1.2166529023999995,1.2286410780763295,1.2407473781213789,1.2529729664625759,1.2653190184959993,1.2777867211993825,1.290377273246234,1.3030918851210789,1.3159317792358391,1.3288981900473578,1.3419923641760831,1.355215560525922,1.3685690504052723,1.3820541176492518,1.3956720587431264,1.4094241829469585,1.4233118124214832,1.4373362823552218,1.4514989410928514,1.4658011502648369,1.4802442849183426,1.4948297336494305,1.5095588987365651,1.5244331962754301,1.539454056315076,1.5546229229954076,1.5699412546860276,1.5854105241264473,1.6010322185676789,1.6168078399152239,1.6327389048734686,1.6488269450915052,{"$f":"IF($D76=0,0,BY68/$D76)","v":1.6650735073103862},1.6814801535118327,1.6980484610684075,1.7147800228951653,1.7316764476028015,1.7487393596523058,1.7659703995111433,1.7833712238109716,1.8009435055069132,1.8186889340383978,1.8366092154915892,1.8547060727634104,1.8729812457271895,1.8914364913999335,1.9100735841112519,1.928894315673946,1.9479004955562764,1.9670939510559304,1.9864765274757019,2.0060500883009036,2.0258165153785272,2.0457777090981675,2.0659355885747304,2.0862920918329402,2.1068491759936689,2.1276088174620944,2.1485730121177191,2.1697437755062574,2.1911231430334155,2.212713170160578,2.2345159326024278,2.2565335265265078,2.278768068754752,2.301221696967001,2.3238965699065246,2.3467948675875676,2.3699187915049413,2.3932705648456807,2.4168524327027852,2.4406666622910698,2.4647155431651386,2.4890013874395072,2.5135265300108962,2.5382933287827125,2.5633041648917438,2.5885614429370873,2.6140675912113318,2.6398250619340207,2.6658363314874132,2.6921039006545704,2.7186302948597842,2.7454180644113806,2.7724697847469089,2.799788056680752,2.827375506654175,2.8552347869878356,2.8833685761367849,2.9117795789479821,2.9404705269203419,2.9694441784673486,2.9987033191822561,3.0282507621059009,3.0580893479971549,3.0882219456060422,{"$f":"IF($D76=0,0,EK68/$D76)","v":3.1186514519495461},3.1493807925901365,3.1804129219170409,3.2117508234302834,3.2433975100275276,3.2753560242937421,3.3076294387937226,3.3402208563674947,3.3731334104286286,3.4063702652654917,3.4399346163454712,3.4738296906221944,3.5080587468457738,3.5426250758761113,3.5775320009992897,3.6127828782470819,3.6483810967196044,3.6843300789111555,3.7206332810392611,3.7572941933769646,3.7943163405883875,3.8317032820676005]
[null,"Индекс роста заработной платы, накопительно",null,{"$f":"CHOOSE($G$72,1,INDEX(M69:FF69,$D$73))","v":1.1547375715786437},null,null,null,"коэф",null,null,null,null,0.87932621235365283,0.89285993534708741,0.9066019560751849,0.91553507372648413,0.92455621301775137,0.93366624126199038,0.94286603431819238,0.95215647667554359,0.96153846153846156,0.97101289091247001,0.98058067569092011,0.99024273574256538,1,1.0098534065489688,1.0198039027185568,1.0298524451722679,1.0399999999999998,1.0502475428109275,1.0605960588272991,1.0710465429791585,1.0815999999999999,1.0922574445233644,1.1030199011803909,1.1138884046983246,1.1248639999999994,1.1359477423042987,1.1471406972276061,1.1584439408862572,1.1698585599999993,1.1813856519964705,1.1930263251167104,1.2047816985217077,1.2166529023999992,1.2286410780763293,1.2407473781213789,1.2529729664625759,1.2653190184959993,1.2777867211993825,1.2903772732462337,1.3030918851210789,1.3159317792358389,1.3288981900473575,1.3419923641760829,1.355215560525922,1.3685690504052723,1.3820541176492516,1.3956720587431262,1.4094241829469585,1.423311812421483,1.4373362823552216,1.4514989410928509,1.4658011502648365,1.4802442849183421,1.4948297336494301,1.5095588987365647,1.5244331962754296,1.5394540563150754,1.5546229229954069,1.5699412546860272,1.5854105241264467,1.6010322185676782,1.616807839915223,1.632738904873468,1.6488269450915043,1.6650735073103853,1.681480153511832,1.6980484610684063,1.7147800228951644,1.7316764476028004,1.7487393596523049,1.7659703995111422,1.7833712238109707,1.8009435055069121,1.8186889340383969,1.8366092154915881,1.8547060727634093,1.8729812457271884,1.8914364913999324,1.9100735841112511,1.9288943156739453,1.9479004955562758,1.9670939510559295,1.986476527475701,2.0060500883009027,2.0258165153785264,2.0457777090981666,2.0659355885747286,2.0862920918329388,2.1068491759936672,2.1276088174620926,2.1485730121177178,2.1697437755062561,2.1911231430334137,2.2127131701605762,2.234515932602426,2.2565335265265061,2.2787680687547498,2.3012216969669987,2.3238965699065228,2.3467948675875658,2.3699187915049396,2.3932705648456785,2.4168524327027834,2.4406666622910684,2.4647155431651369,2.4890013874395054,2.5135265300108944,2.5382933287827107,2.5633041648917421,2.5885614429370856,2.61406759121133,2.6398250619340189,2.6658363314874118,2.6921039006545686,2.7186302948597829,2.7454180644113793,2.772469784746908,2.7997880566807511,2.8273755066541737,2.8552347869878338,2.8833685761367835,2.9117795789479808,2.9404705269203406,2.9694441784673473,2.9987033191822547,3.0282507621058996,3.0580893479971536,3.0882219456060409,3.1186514519495447,3.1493807925901351,3.1804129219170396,3.2117508234302821,3.2433975100275259,3.2753560242937403,3.3076294387937204,3.3402208563674924,3.3731334104286264,3.406370265265489,3.4399346163454689,3.4738296906221917,3.5080587468457707,3.5426250758761086,3.577532000999287,3.6127828782470792,3.6483810967196009,3.6843300789111515,3.7206332810392579,3.7572941933769615,3.7943163405883849,3.8317032820675978]
[null,"Индекс роста кадастровой стоимости, накопительно",null,1.2439982268710028,null,null,null,"коэф",null,null,null,null,0.81823142938578075,0.83286013689656269,0.84775038298402416,0.862442122083527,0.8773884729202821,0.8925938479832608,0.90806273623103939,0.92336299913712316,0.93892106146130316,0.95474126695508099,0.97082803255932837,0.98530606034842205,1,1.0149130714230885,1.0300485425454473,1.0454097300296756,1.0609999999999999,1.076822768779897,1.0928815036407193,1.1091797235614858,1.1257209999999997,1.1425089576754703,1.1595472753628031,1.1768396866987363,1.1943899809999996,1.2122020040936738,1.2302796591599339,1.2486269075873591,1.2672477698409994,1.2861463263433879,1.3053267183686896,1.3247931489501878,1.3445498838013004,1.3646012522503346,1.3849516481891797,1.405605531036149,1.4265674267131794,1.4478419286376047,1.4694336987287195,1.491347468429354,1.5135880397426833,1.5361602862844985,1.5590691543511714,1.5823196640035444,1.6059169101669868,1.6298660637478526,1.6541723727665925,1.6788411635077605,1.7038778416871727,1.7292878936364715,1.7550768875053544,1.7812504744817337,1.8078143900300903,1.8347744551482963,1.8621365776431813,1.8899067534251197,1.9180910678219261,1.9466956969123423,1.9757269088794154,2.0051910653840519,2.035094622959063,2.0654441344239949,2.0962462503210593,2.1275077203724786,2.1592353949595653,2.1914362266238583,2.2241172715906434,2.2572856913151993,2.2909487540520987,2.3251138364479131,2.3597884251576722,2.3949801184854262,2.4306966280492763,2.466945780471236,2.5037355190922903,2.5410739057130374,2.5789691223602826,2.6174294730799814,2.6564633857569202,2.6960794139615327,2.7362862388242593,2.7770926709378596,2.8185076522880919,2.8605402582131854,2.9031996993925389,2.9464953238650691,2.990436619077665,3.0350332139641898,3.0802948810554835,3.1262315386208379,3.1728532528414024,3.2201702400160044,3.2681928687998671,3.3169316624767085,3.366397301264727,3.4166006246569798,3.4675526337966587,3.5192644938877868,3.5717475366418747,3.6250132627610547,3.6790733444582533,3.7339396280149399,3.7896241363770273,3.8461390717894783,3.9034968184702059,3.9617099453238511,4.0207912086960258,4.080753555168636,4.1416101243968892,4.2033742519886061,4.2660594724264831,4.3296795220339224,4.3942483419850982,4.4597800813599102,4.5262891002444983,4.5937899728779907,4.6622974908461874,4.7318266663228634,4.8023927353594109,4.8740111612235468,4.9466976377878042,5.0204680929685566,5.095338692216334,5.1713258420581818,5.2484461936928595,5.3267166466396381,5.4061543524415292,5.486776718423731,5.5686014115081228,5.6516463620846551,5.7359297679404628,5.8214700982475778,5.9082860976101186,5.9963967901718194,6.0858214837848301,6.1765797742406798,6.2686915495643349,6.3621769943722999,6.4570565942957048,6.5533511404693616,6.6510817340877599,6.7502697910290097,6.8509370465477426,6.9531055600379919,7.0567977198671121,7.1620362482817788,7.2688442063871532,7.3772449992003084,7.4872623807790042,7.5989204594269646]
[null,"Константа для сценария без индексации",null,null,null,null,null,"коэф",null,null,null,1,{"$f":"L79","v":1},{"$f":"M79","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BY79","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EK79","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,"ФИКСИРОВАННЫЙ ПЛАТЕЖ"]
[]
[null,"Фиксрованный платеж, в месяц, без НДС",null,{"$f":"'Inputs C'!$D$56","v":0},null,null,null,"тыс. руб."]
[null,"Фиксированный платеж, за период, без НДС, без индекс.",null,{"$f":"D84*month_in_period","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"$D$85*M$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$85*AS$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$85*BY$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$85*DE$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$85*EK$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Коэффициент индексации",null,{"$f":"'Inputs C'!$F$56","v":"ИПЦ"},null,{"$f":"'Inputs C'!$G$56","v":1},null,"коэф",null,null,null,null,{"$f":"INDEX(M$76:M$79,$F86)","v":0.88559674255229137},{"$f":"INDEX(N$76:N$79,$F86)","v":0.89603780003508759},0.90660195607518534,0.91553507372648446,0.92455621301775159,0.93366624126199049,0.9428660343181926,0.95215647667554359,0.96153846153846156,0.97101289091247012,0.98058067569092022,0.99024273574256527,1,1.0098534065489688,1.019803902718557,1.0298524451722679,1.04,1.0502475428109277,1.0605960588272991,1.0710465429791585,1.0815999999999997,1.0922574445233644,1.1030199011803907,1.1138884046983246,1.1248639999999996,1.1359477423042987,1.1471406972276064,1.1584439408862575,1.1698585599999995,1.1813856519964707,1.1930263251167106,1.2047816985217079,1.2166529023999995,1.2286410780763295,1.2407473781213789,1.2529729664625759,1.2653190184959993,1.2777867211993825,1.290377273246234,1.3030918851210789,1.3159317792358391,1.3288981900473578,1.3419923641760831,1.355215560525922,1.3685690504052723,1.3820541176492518,1.3956720587431264,1.4094241829469585,1.4233118124214832,1.4373362823552218,1.4514989410928514,1.4658011502648369,1.4802442849183426,1.4948297336494305,1.5095588987365651,1.5244331962754301,1.539454056315076,1.5546229229954076,1.5699412546860276,1.5854105241264473,1.6010322185676789,1.6168078399152239,1.6327389048734686,1.6488269450915052,1.6650735073103862,{"$f":"INDEX(BZ$76:BZ$79,$F86)","v":1.6814801535118327},1.6980484610684075,1.7147800228951653,1.7316764476028015,1.7487393596523058,1.7659703995111433,1.7833712238109716,1.8009435055069132,1.8186889340383978,1.8366092154915892,1.8547060727634104,1.8729812457271895,1.8914364913999335,1.9100735841112519,1.928894315673946,1.9479004955562764,1.9670939510559304,1.9864765274757019,2.0060500883009036,2.0258165153785272,2.0457777090981675,2.0659355885747304,2.0862920918329402,2.1068491759936689,2.1276088174620944,2.1485730121177191,2.1697437755062574,2.1911231430334155,2.212713170160578,2.2345159326024278,2.2565335265265078,2.278768068754752,2.301221696967001,2.3238965699065246,2.3467948675875676,2.3699187915049413,2.3932705648456807,2.4168524327027852,2.4406666622910698,2.4647155431651386,2.4890013874395072,2.5135265300108962,2.5382933287827125,2.5633041648917438,2.5885614429370873,2.6140675912113318,2.6398250619340207,2.6658363314874132,2.6921039006545704,2.7186302948597842,2.7454180644113806,2.7724697847469089,2.799788056680752,2.827375506654175,2.8552347869878356,2.8833685761367849,2.9117795789479821,2.9404705269203419,2.9694441784673486,2.9987033191822561,3.0282507621059009,3.0580893479971549,3.0882219456060422,3.1186514519495461,{"$f":"INDEX(EL$76:EL$79,$F86)","v":3.1493807925901365},3.1804129219170409,3.2117508234302834,3.2433975100275276,3.2753560242937421,3.3076294387937226,3.3402208563674947,3.3731334104286286,3.4063702652654917,3.4399346163454712,3.4738296906221944,3.5080587468457738,3.5426250758761113,3.5775320009992897,3.6127828782470819,3.6483810967196044,3.6843300789111555,3.7206332810392611,3.7572941933769646,3.7943163405883875,3.8317032820676005]
[null,"Итого фиксированный платеж, без НДС",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M87:FF87)","v":0},{"$f":"M85*M86","v":0},{"$f":"N85*N86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ85*BZ86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL85*EL86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"КОМПЕНСАЦИЯ ОПЕРАЦИОННЫХ ЗАТРАТ"]
[]
[null,"Операционные затраты"]
[null,{"$f":"'Inputs C'!C60","v":"ФОТ (включая страховые взносы)"},null,{"$f":"(F93=1)","v":false},{"$f":"'Inputs C'!D60","v":"Нет"},{"$f":"'Inputs C'!E60","v":2},null,"тыс. руб.",null,null,null,{"$f":"SUM(M93:FF93)","v":2502.7069927092753},{"$f":"Oper!M148","v":0},{"$f":"Oper!N148","v":0},{"$f":"Oper!O148","v":0},{"$f":"Oper!P148","v":0},{"$f":"Oper!Q148","v":294.6968202392697},{"$f":"Oper!R148","v":299.80399433592828},{"$f":"Oper!S148","v":304.9996771149419},{"$f":"Oper!T148","v":310.13872209491558},{"$f":"Oper!U148","v":315.36435662001924},{"$f":"Oper!V148","v":320.67803966742781},{"$f":"Oper!W148","v":326.08125479712658},{"$f":"Oper!X148","v":330.9441278396464},{"$f":"Oper!Y148","v":0},{"$f":"Oper!Z148","v":0},{"$f":"Oper!AA148","v":0},{"$f":"Oper!AB148","v":0},{"$f":"Oper!AC148","v":0},{"$f":"Oper!AD148","v":0},{"$f":"Oper!AE148","v":0},{"$f":"Oper!AF148","v":0},{"$f":"Oper!AG148","v":0},{"$f":"Oper!AH148","v":0},{"$f":"Oper!AI148","v":0},{"$f":"Oper!AJ148","v":0},{"$f":"Oper!AK148","v":0},{"$f":"Oper!AL148","v":0},{"$f":"Oper!AM148","v":0},{"$f":"Oper!AN148","v":0},{"$f":"Oper!AO148","v":0},{"$f":"Oper!AP148","v":0},{"$f":"Oper!AQ148","v":0},{"$f":"Oper!AR148","v":0},{"$f":"Oper!AS148","v":0},{"$f":"Oper!AT148","v":0},{"$f":"Oper!AU148","v":0},{"$f":"Oper!AV148","v":0},{"$f":"Oper!AW148","v":0},{"$f":"Oper!AX148","v":0},{"$f":"Oper!AY148","v":0},{"$f":"Oper!AZ148","v":0},{"$f":"Oper!BA148","v":0},{"$f":"Oper!BB148","v":0},{"$f":"Oper!BC148","v":0},{"$f":"Oper!BD148","v":0},{"$f":"Oper!BE148","v":0},{"$f":"Oper!BF148","v":0},{"$f":"Oper!BG148","v":0},{"$f":"Oper!BH148","v":0},{"$f":"Oper!BI148","v":0},{"$f":"Oper!BJ148","v":0},{"$f":"Oper!BK148","v":0},{"$f":"Oper!BL148","v":0},{"$f":"Oper!BM148","v":0},{"$f":"Oper!BN148","v":0},{"$f":"Oper!BO148","v":0},{"$f":"Oper!BP148","v":0},{"$f":"Oper!BQ148","v":0},{"$f":"Oper!BR148","v":0},{"$f":"Oper!BS148","v":0},{"$f":"Oper!BT148","v":0},{"$f":"Oper!BU148","v":0},{"$f":"Oper!BV148","v":0},{"$f":"Oper!BW148","v":0},{"$f":"Oper!BX148","v":0},{"$f":"Oper!BY148","v":0},{"$f":"Oper!BZ148","v":0},{"$f":"Oper!CA148","v":0},{"$f":"Oper!CB148","v":0},{"$f":"Oper!CC148","v":0},{"$f":"Oper!CD148","v":0},{"$f":"Oper!CE148","v":0},{"$f":"Oper!CF148","v":0},{"$f":"Oper!CG148","v":0},{"$f":"Oper!CH148","v":0},{"$f":"Oper!CI148","v":0},{"$f":"Oper!CJ148","v":0},{"$f":"Oper!CK148","v":0},{"$f":"Oper!CL148","v":0},{"$f":"Oper!CM148","v":0},{"$f":"Oper!CN148","v":0},{"$f":"Oper!CO148","v":0},{"$f":"Oper!CP148","v":0},{"$f":"Oper!CQ148","v":0},{"$f":"Oper!CR148","v":0},{"$f":"Oper!CS148","v":0},{"$f":"Oper!CT148","v":0},{"$f":"Oper!CU148","v":0},{"$f":"Oper!CV148","v":0},{"$f":"Oper!CW148","v":0},{"$f":"Oper!CX148","v":0},{"$f":"Oper!CY148","v":0},{"$f":"Oper!CZ148","v":0},{"$f":"Oper!DA148","v":0},{"$f":"Oper!DB148","v":0},{"$f":"Oper!DC148","v":0},{"$f":"Oper!DD148","v":0},{"$f":"Oper!DE148","v":0},{"$f":"Oper!DF148","v":0},{"$f":"Oper!DG148","v":0},{"$f":"Oper!DH148","v":0},{"$f":"Oper!DI148","v":0},{"$f":"Oper!DJ148","v":0},{"$f":"Oper!DK148","v":0},{"$f":"Oper!DL148","v":0},{"$f":"Oper!DM148","v":0},{"$f":"Oper!DN148","v":0},{"$f":"Oper!DO148","v":0},{"$f":"Oper!DP148","v":0},{"$f":"Oper!DQ148","v":0},{"$f":"Oper!DR148","v":0},{"$f":"Oper!DS148","v":0},{"$f":"Oper!DT148","v":0},{"$f":"Oper!DU148","v":0},{"$f":"Oper!DV148","v":0},{"$f":"Oper!DW148","v":0},{"$f":"Oper!DX148","v":0},{"$f":"Oper!DY148","v":0},{"$f":"Oper!DZ148","v":0},{"$f":"Oper!EA148","v":0},{"$f":"Oper!EB148","v":0},{"$f":"Oper!EC148","v":0},{"$f":"Oper!ED148","v":0},{"$f":"Oper!EE148","v":0},{"$f":"Oper!EF148","v":0},{"$f":"Oper!EG148","v":0},{"$f":"Oper!EH148","v":0},{"$f":"Oper!EI148","v":0},{"$f":"Oper!EJ148","v":0},{"$f":"Oper!EK148","v":0},{"$f":"Oper!EL148","v":0},{"$f":"Oper!EM148","v":0},{"$f":"Oper!EN148","v":0},{"$f":"Oper!EO148","v":0},{"$f":"Oper!EP148","v":0},{"$f":"Oper!EQ148","v":0},{"$f":"Oper!ER148","v":0},{"$f":"Oper!ES148","v":0},{"$f":"Oper!ET148","v":0},{"$f":"Oper!EU148","v":0},{"$f":"Oper!EV148","v":0},{"$f":"Oper!EW148","v":0},{"$f":"Oper!EX148","v":0},{"$f":"Oper!EY148","v":0},{"$f":"Oper!EZ148","v":0},{"$f":"Oper!FA148","v":0},{"$f":"Oper!FB148","v":0},{"$f":"Oper!FC148","v":0},{"$f":"Oper!FD148","v":0},{"$f":"Oper!FE148","v":0},{"$f":"Oper!FF148","v":0}]
[null,{"$f":"'Inputs C'!C61","v":"Прочие расходы"},null,false,{"$f":"'Inputs C'!D61","v":"Нет"},{"$f":"'Inputs C'!E61","v":2},null,"тыс. руб.",null,null,null,656.0737350234707,{"$f":"Oper!M149","v":0},{"$f":"Oper!N149","v":0},{"$f":"Oper!O149","v":0},{"$f":"Oper!P149","v":0},{"$f":"Oper!Q149","v":79.22256418243532},{"$f":"Oper!R149","v":80.003176315176631},{"$f":"Oper!S149","v":80.791480136618901},{"$f":"Oper!T149","v":81.587551436097939},{"$f":"Oper!U149","v":82.391466749732729},{"$f":"Oper!V149","v":83.20330336778369},{"$f":"Oper!W149","v":84.023139342083653},{"$f":"Oper!X149","v":84.851053493541855},{"$f":"Oper!Y149","v":0},{"$f":"Oper!Z149","v":0},{"$f":"Oper!AA149","v":0},{"$f":"Oper!AB149","v":0},{"$f":"Oper!AC149","v":0},{"$f":"Oper!AD149","v":0},{"$f":"Oper!AE149","v":0},{"$f":"Oper!AF149","v":0},{"$f":"Oper!AG149","v":0},{"$f":"Oper!AH149","v":0},{"$f":"Oper!AI149","v":0},{"$f":"Oper!AJ149","v":0},{"$f":"Oper!AK149","v":0},{"$f":"Oper!AL149","v":0},{"$f":"Oper!AM149","v":0},{"$f":"Oper!AN149","v":0},{"$f":"Oper!AO149","v":0},{"$f":"Oper!AP149","v":0},{"$f":"Oper!AQ149","v":0},{"$f":"Oper!AR149","v":0},{"$f":"Oper!AS149","v":0},{"$f":"Oper!AT149","v":0},{"$f":"Oper!AU149","v":0},{"$f":"Oper!AV149","v":0},{"$f":"Oper!AW149","v":0},{"$f":"Oper!AX149","v":0},{"$f":"Oper!AY149","v":0},{"$f":"Oper!AZ149","v":0},{"$f":"Oper!BA149","v":0},{"$f":"Oper!BB149","v":0},{"$f":"Oper!BC149","v":0},{"$f":"Oper!BD149","v":0},{"$f":"Oper!BE149","v":0},{"$f":"Oper!BF149","v":0},{"$f":"Oper!BG149","v":0},{"$f":"Oper!BH149","v":0},{"$f":"Oper!BI149","v":0},{"$f":"Oper!BJ149","v":0},{"$f":"Oper!BK149","v":0},{"$f":"Oper!BL149","v":0},{"$f":"Oper!BM149","v":0},{"$f":"Oper!BN149","v":0},{"$f":"Oper!BO149","v":0},{"$f":"Oper!BP149","v":0},{"$f":"Oper!BQ149","v":0},{"$f":"Oper!BR149","v":0},{"$f":"Oper!BS149","v":0},{"$f":"Oper!BT149","v":0},{"$f":"Oper!BU149","v":0},{"$f":"Oper!BV149","v":0},{"$f":"Oper!BW149","v":0},{"$f":"Oper!BX149","v":0},{"$f":"Oper!BY149","v":0},{"$f":"Oper!BZ149","v":0},{"$f":"Oper!CA149","v":0},{"$f":"Oper!CB149","v":0},{"$f":"Oper!CC149","v":0},{"$f":"Oper!CD149","v":0},{"$f":"Oper!CE149","v":0},{"$f":"Oper!CF149","v":0},{"$f":"Oper!CG149","v":0},{"$f":"Oper!CH149","v":0},{"$f":"Oper!CI149","v":0},{"$f":"Oper!CJ149","v":0},{"$f":"Oper!CK149","v":0},{"$f":"Oper!CL149","v":0},{"$f":"Oper!CM149","v":0},{"$f":"Oper!CN149","v":0},{"$f":"Oper!CO149","v":0},{"$f":"Oper!CP149","v":0},{"$f":"Oper!CQ149","v":0},{"$f":"Oper!CR149","v":0},{"$f":"Oper!CS149","v":0},{"$f":"Oper!CT149","v":0},{"$f":"Oper!CU149","v":0},{"$f":"Oper!CV149","v":0},{"$f":"Oper!CW149","v":0},{"$f":"Oper!CX149","v":0},{"$f":"Oper!CY149","v":0},{"$f":"Oper!CZ149","v":0},{"$f":"Oper!DA149","v":0},{"$f":"Oper!DB149","v":0},{"$f":"Oper!DC149","v":0},{"$f":"Oper!DD149","v":0},{"$f":"Oper!DE149","v":0},{"$f":"Oper!DF149","v":0},{"$f":"Oper!DG149","v":0},{"$f":"Oper!DH149","v":0},{"$f":"Oper!DI149","v":0},{"$f":"Oper!DJ149","v":0},{"$f":"Oper!DK149","v":0},{"$f":"Oper!DL149","v":0},{"$f":"Oper!DM149","v":0},{"$f":"Oper!DN149","v":0},{"$f":"Oper!DO149","v":0},{"$f":"Oper!DP149","v":0},{"$f":"Oper!DQ149","v":0},{"$f":"Oper!DR149","v":0},{"$f":"Oper!DS149","v":0},{"$f":"Oper!DT149","v":0},{"$f":"Oper!DU149","v":0},{"$f":"Oper!DV149","v":0},{"$f":"Oper!DW149","v":0},{"$f":"Oper!DX149","v":0},{"$f":"Oper!DY149","v":0},{"$f":"Oper!DZ149","v":0},{"$f":"Oper!EA149","v":0},{"$f":"Oper!EB149","v":0},{"$f":"Oper!EC149","v":0},{"$f":"Oper!ED149","v":0},{"$f":"Oper!EE149","v":0},{"$f":"Oper!EF149","v":0},{"$f":"Oper!EG149","v":0},{"$f":"Oper!EH149","v":0},{"$f":"Oper!EI149","v":0},{"$f":"Oper!EJ149","v":0},{"$f":"Oper!EK149","v":0},{"$f":"Oper!EL149","v":0},{"$f":"Oper!EM149","v":0},{"$f":"Oper!EN149","v":0},{"$f":"Oper!EO149","v":0},{"$f":"Oper!EP149","v":0},{"$f":"Oper!EQ149","v":0},{"$f":"Oper!ER149","v":0},{"$f":"Oper!ES149","v":0},{"$f":"Oper!ET149","v":0},{"$f":"Oper!EU149","v":0},{"$f":"Oper!EV149","v":0},{"$f":"Oper!EW149","v":0},{"$f":"Oper!EX149","v":0},{"$f":"Oper!EY149","v":0},{"$f":"Oper!EZ149","v":0},{"$f":"Oper!FA149","v":0},{"$f":"Oper!FB149","v":0},{"$f":"Oper!FC149","v":0},{"$f":"Oper!FD149","v":0},{"$f":"Oper!FE149","v":0},{"$f":"Oper!FF149","v":0}]
[null,{"$f":"'Inputs C'!C62","v":"ФОТ (включая страховые взносы)"},null,false,{"$f":"'Inputs C'!D62","v":"Нет"},{"$f":"'Inputs C'!E62","v":2},null,"тыс. руб.",null,null,null,0,{"$f":"Oper!M150","v":0},{"$f":"Oper!N150","v":0},{"$f":"Oper!O150","v":0},{"$f":"Oper!P150","v":0},{"$f":"Oper!Q150","v":0},{"$f":"Oper!R150","v":0},{"$f":"Oper!S150","v":0},{"$f":"Oper!T150","v":0},{"$f":"Oper!U150","v":0},{"$f":"Oper!V150","v":0},{"$f":"Oper!W150","v":0},{"$f":"Oper!X150","v":0},{"$f":"Oper!Y150","v":0},{"$f":"Oper!Z150","v":0},{"$f":"Oper!AA150","v":0},{"$f":"Oper!AB150","v":0},{"$f":"Oper!AC150","v":0},{"$f":"Oper!AD150","v":0},{"$f":"Oper!AE150","v":0},{"$f":"Oper!AF150","v":0},{"$f":"Oper!AG150","v":0},{"$f":"Oper!AH150","v":0},{"$f":"Oper!AI150","v":0},{"$f":"Oper!AJ150","v":0},{"$f":"Oper!AK150","v":0},{"$f":"Oper!AL150","v":0},{"$f":"Oper!AM150","v":0},{"$f":"Oper!AN150","v":0},{"$f":"Oper!AO150","v":0},{"$f":"Oper!AP150","v":0},{"$f":"Oper!AQ150","v":0},{"$f":"Oper!AR150","v":0},{"$f":"Oper!AS150","v":0},{"$f":"Oper!AT150","v":0},{"$f":"Oper!AU150","v":0},{"$f":"Oper!AV150","v":0},{"$f":"Oper!AW150","v":0},{"$f":"Oper!AX150","v":0},{"$f":"Oper!AY150","v":0},{"$f":"Oper!AZ150","v":0},{"$f":"Oper!BA150","v":0},{"$f":"Oper!BB150","v":0},{"$f":"Oper!BC150","v":0},{"$f":"Oper!BD150","v":0},{"$f":"Oper!BE150","v":0},{"$f":"Oper!BF150","v":0},{"$f":"Oper!BG150","v":0},{"$f":"Oper!BH150","v":0},{"$f":"Oper!BI150","v":0},{"$f":"Oper!BJ150","v":0},{"$f":"Oper!BK150","v":0},{"$f":"Oper!BL150","v":0},{"$f":"Oper!BM150","v":0},{"$f":"Oper!BN150","v":0},{"$f":"Oper!BO150","v":0},{"$f":"Oper!BP150","v":0},{"$f":"Oper!BQ150","v":0},{"$f":"Oper!BR150","v":0},{"$f":"Oper!BS150","v":0},{"$f":"Oper!BT150","v":0},{"$f":"Oper!BU150","v":0},{"$f":"Oper!BV150","v":0},{"$f":"Oper!BW150","v":0},{"$f":"Oper!BX150","v":0},{"$f":"Oper!BY150","v":0},{"$f":"Oper!BZ150","v":0},{"$f":"Oper!CA150","v":0},{"$f":"Oper!CB150","v":0},{"$f":"Oper!CC150","v":0},{"$f":"Oper!CD150","v":0},{"$f":"Oper!CE150","v":0},{"$f":"Oper!CF150","v":0},{"$f":"Oper!CG150","v":0},{"$f":"Oper!CH150","v":0},{"$f":"Oper!CI150","v":0},{"$f":"Oper!CJ150","v":0},{"$f":"Oper!CK150","v":0},{"$f":"Oper!CL150","v":0},{"$f":"Oper!CM150","v":0},{"$f":"Oper!CN150","v":0},{"$f":"Oper!CO150","v":0},{"$f":"Oper!CP150","v":0},{"$f":"Oper!CQ150","v":0},{"$f":"Oper!CR150","v":0},{"$f":"Oper!CS150","v":0},{"$f":"Oper!CT150","v":0},{"$f":"Oper!CU150","v":0},{"$f":"Oper!CV150","v":0},{"$f":"Oper!CW150","v":0},{"$f":"Oper!CX150","v":0},{"$f":"Oper!CY150","v":0},{"$f":"Oper!CZ150","v":0},{"$f":"Oper!DA150","v":0},{"$f":"Oper!DB150","v":0},{"$f":"Oper!DC150","v":0},{"$f":"Oper!DD150","v":0},{"$f":"Oper!DE150","v":0},{"$f":"Oper!DF150","v":0},{"$f":"Oper!DG150","v":0},{"$f":"Oper!DH150","v":0},{"$f":"Oper!DI150","v":0},{"$f":"Oper!DJ150","v":0},{"$f":"Oper!DK150","v":0},{"$f":"Oper!DL150","v":0},{"$f":"Oper!DM150","v":0},{"$f":"Oper!DN150","v":0},{"$f":"Oper!DO150","v":0},{"$f":"Oper!DP150","v":0},{"$f":"Oper!DQ150","v":0},{"$f":"Oper!DR150","v":0},{"$f":"Oper!DS150","v":0},{"$f":"Oper!DT150","v":0},{"$f":"Oper!DU150","v":0},{"$f":"Oper!DV150","v":0},{"$f":"Oper!DW150","v":0},{"$f":"Oper!DX150","v":0},{"$f":"Oper!DY150","v":0},{"$f":"Oper!DZ150","v":0},{"$f":"Oper!EA150","v":0},{"$f":"Oper!EB150","v":0},{"$f":"Oper!EC150","v":0},{"$f":"Oper!ED150","v":0},{"$f":"Oper!EE150","v":0},{"$f":"Oper!EF150","v":0},{"$f":"Oper!EG150","v":0},{"$f":"Oper!EH150","v":0},{"$f":"Oper!EI150","v":0},{"$f":"Oper!EJ150","v":0},{"$f":"Oper!EK150","v":0},{"$f":"Oper!EL150","v":0},{"$f":"Oper!EM150","v":0},{"$f":"Oper!EN150","v":0},{"$f":"Oper!EO150","v":0},{"$f":"Oper!EP150","v":0},{"$f":"Oper!EQ150","v":0},{"$f":"Oper!ER150","v":0},{"$f":"Oper!ES150","v":0},{"$f":"Oper!ET150","v":0},{"$f":"Oper!EU150","v":0},{"$f":"Oper!EV150","v":0},{"$f":"Oper!EW150","v":0},{"$f":"Oper!EX150","v":0},{"$f":"Oper!EY150","v":0},{"$f":"Oper!EZ150","v":0},{"$f":"Oper!FA150","v":0},{"$f":"Oper!FB150","v":0},{"$f":"Oper!FC150","v":0},{"$f":"Oper!FD150","v":0},{"$f":"Oper!FE150","v":0},{"$f":"Oper!FF150","v":0}]
[null,{"$f":"'Inputs C'!C63","v":"Прочие расходы"},null,false,{"$f":"'Inputs C'!D63","v":"Нет"},{"$f":"'Inputs C'!E63","v":2},null,"тыс. руб.",null,null,null,0,{"$f":"Oper!M151","v":0},{"$f":"Oper!N151","v":0},{"$f":"Oper!O151","v":0},{"$f":"Oper!P151","v":0},{"$f":"Oper!Q151","v":0},{"$f":"Oper!R151","v":0},{"$f":"Oper!S151","v":0},{"$f":"Oper!T151","v":0},{"$f":"Oper!U151","v":0},{"$f":"Oper!V151","v":0},{"$f":"Oper!W151","v":0},{"$f":"Oper!X151","v":0},{"$f":"Oper!Y151","v":0},{"$f":"Oper!Z151","v":0},{"$f":"Oper!AA151","v":0},{"$f":"Oper!AB151","v":0},{"$f":"Oper!AC151","v":0},{"$f":"Oper!AD151","v":0},{"$f":"Oper!AE151","v":0},{"$f":"Oper!AF151","v":0},{"$f":"Oper!AG151","v":0},{"$f":"Oper!AH151","v":0},{"$f":"Oper!AI151","v":0},{"$f":"Oper!AJ151","v":0},{"$f":"Oper!AK151","v":0},{"$f":"Oper!AL151","v":0},{"$f":"Oper!AM151","v":0},{"$f":"Oper!AN151","v":0},{"$f":"Oper!AO151","v":0},{"$f":"Oper!AP151","v":0},{"$f":"Oper!AQ151","v":0},{"$f":"Oper!AR151","v":0},{"$f":"Oper!AS151","v":0},{"$f":"Oper!AT151","v":0},{"$f":"Oper!AU151","v":0},{"$f":"Oper!AV151","v":0},{"$f":"Oper!AW151","v":0},{"$f":"Oper!AX151","v":0},{"$f":"Oper!AY151","v":0},{"$f":"Oper!AZ151","v":0},{"$f":"Oper!BA151","v":0},{"$f":"Oper!BB151","v":0},{"$f":"Oper!BC151","v":0},{"$f":"Oper!BD151","v":0},{"$f":"Oper!BE151","v":0},{"$f":"Oper!BF151","v":0},{"$f":"Oper!BG151","v":0},{"$f":"Oper!BH151","v":0},{"$f":"Oper!BI151","v":0},{"$f":"Oper!BJ151","v":0},{"$f":"Oper!BK151","v":0},{"$f":"Oper!BL151","v":0},{"$f":"Oper!BM151","v":0},{"$f":"Oper!BN151","v":0},{"$f":"Oper!BO151","v":0},{"$f":"Oper!BP151","v":0},{"$f":"Oper!BQ151","v":0},{"$f":"Oper!BR151","v":0},{"$f":"Oper!BS151","v":0},{"$f":"Oper!BT151","v":0},{"$f":"Oper!BU151","v":0},{"$f":"Oper!BV151","v":0},{"$f":"Oper!BW151","v":0},{"$f":"Oper!BX151","v":0},{"$f":"Oper!BY151","v":0},{"$f":"Oper!BZ151","v":0},{"$f":"Oper!CA151","v":0},{"$f":"Oper!CB151","v":0},{"$f":"Oper!CC151","v":0},{"$f":"Oper!CD151","v":0},{"$f":"Oper!CE151","v":0},{"$f":"Oper!CF151","v":0},{"$f":"Oper!CG151","v":0},{"$f":"Oper!CH151","v":0},{"$f":"Oper!CI151","v":0},{"$f":"Oper!CJ151","v":0},{"$f":"Oper!CK151","v":0},{"$f":"Oper!CL151","v":0},{"$f":"Oper!CM151","v":0},{"$f":"Oper!CN151","v":0},{"$f":"Oper!CO151","v":0},{"$f":"Oper!CP151","v":0},{"$f":"Oper!CQ151","v":0},{"$f":"Oper!CR151","v":0},{"$f":"Oper!CS151","v":0},{"$f":"Oper!CT151","v":0},{"$f":"Oper!CU151","v":0},{"$f":"Oper!CV151","v":0},{"$f":"Oper!CW151","v":0},{"$f":"Oper!CX151","v":0},{"$f":"Oper!CY151","v":0},{"$f":"Oper!CZ151","v":0},{"$f":"Oper!DA151","v":0},{"$f":"Oper!DB151","v":0},{"$f":"Oper!DC151","v":0},{"$f":"Oper!DD151","v":0},{"$f":"Oper!DE151","v":0},{"$f":"Oper!DF151","v":0},{"$f":"Oper!DG151","v":0},{"$f":"Oper!DH151","v":0},{"$f":"Oper!DI151","v":0},{"$f":"Oper!DJ151","v":0},{"$f":"Oper!DK151","v":0},{"$f":"Oper!DL151","v":0},{"$f":"Oper!DM151","v":0},{"$f":"Oper!DN151","v":0},{"$f":"Oper!DO151","v":0},{"$f":"Oper!DP151","v":0},{"$f":"Oper!DQ151","v":0},{"$f":"Oper!DR151","v":0},{"$f":"Oper!DS151","v":0},{"$f":"Oper!DT151","v":0},{"$f":"Oper!DU151","v":0},{"$f":"Oper!DV151","v":0},{"$f":"Oper!DW151","v":0},{"$f":"Oper!DX151","v":0},{"$f":"Oper!DY151","v":0},{"$f":"Oper!DZ151","v":0},{"$f":"Oper!EA151","v":0},{"$f":"Oper!EB151","v":0},{"$f":"Oper!EC151","v":0},{"$f":"Oper!ED151","v":0},{"$f":"Oper!EE151","v":0},{"$f":"Oper!EF151","v":0},{"$f":"Oper!EG151","v":0},{"$f":"Oper!EH151","v":0},{"$f":"Oper!EI151","v":0},{"$f":"Oper!EJ151","v":0},{"$f":"Oper!EK151","v":0},{"$f":"Oper!EL151","v":0},{"$f":"Oper!EM151","v":0},{"$f":"Oper!EN151","v":0},{"$f":"Oper!EO151","v":0},{"$f":"Oper!EP151","v":0},{"$f":"Oper!EQ151","v":0},{"$f":"Oper!ER151","v":0},{"$f":"Oper!ES151","v":0},{"$f":"Oper!ET151","v":0},{"$f":"Oper!EU151","v":0},{"$f":"Oper!EV151","v":0},{"$f":"Oper!EW151","v":0},{"$f":"Oper!EX151","v":0},{"$f":"Oper!EY151","v":0},{"$f":"Oper!EZ151","v":0},{"$f":"Oper!FA151","v":0},{"$f":"Oper!FB151","v":0},{"$f":"Oper!FC151","v":0},{"$f":"Oper!FD151","v":0},{"$f":"Oper!FE151","v":0},{"$f":"Oper!FF151","v":0}]
[null,{"$f":"'Inputs C'!C64","v":"Аренда земли"},null,true,{"$f":"'Inputs C'!D64","v":"Да"},{"$f":"'Inputs C'!E64","v":1},null,"тыс. руб.",null,null,null,0,{"$f":"Oper!M152","v":0},{"$f":"Oper!N152","v":0},{"$f":"Oper!O152","v":0},{"$f":"Oper!P152","v":0},{"$f":"Oper!Q152","v":0},{"$f":"Oper!R152","v":0},{"$f":"Oper!S152","v":0},{"$f":"Oper!T152","v":0},{"$f":"Oper!U152","v":0},{"$f":"Oper!V152","v":0},{"$f":"Oper!W152","v":0},{"$f":"Oper!X152","v":0},{"$f":"Oper!Y152","v":0},{"$f":"Oper!Z152","v":0},{"$f":"Oper!AA152","v":0},{"$f":"Oper!AB152","v":0},{"$f":"Oper!AC152","v":0},{"$f":"Oper!AD152","v":0},{"$f":"Oper!AE152","v":0},{"$f":"Oper!AF152","v":0},{"$f":"Oper!AG152","v":0},{"$f":"Oper!AH152","v":0},{"$f":"Oper!AI152","v":0},{"$f":"Oper!AJ152","v":0},{"$f":"Oper!AK152","v":0},{"$f":"Oper!AL152","v":0},{"$f":"Oper!AM152","v":0},{"$f":"Oper!AN152","v":0},{"$f":"Oper!AO152","v":0},{"$f":"Oper!AP152","v":0},{"$f":"Oper!AQ152","v":0},{"$f":"Oper!AR152","v":0},{"$f":"Oper!AS152","v":0},{"$f":"Oper!AT152","v":0},{"$f":"Oper!AU152","v":0},{"$f":"Oper!AV152","v":0},{"$f":"Oper!AW152","v":0},{"$f":"Oper!AX152","v":0},{"$f":"Oper!AY152","v":0},{"$f":"Oper!AZ152","v":0},{"$f":"Oper!BA152","v":0},{"$f":"Oper!BB152","v":0},{"$f":"Oper!BC152","v":0},{"$f":"Oper!BD152","v":0},{"$f":"Oper!BE152","v":0},{"$f":"Oper!BF152","v":0},{"$f":"Oper!BG152","v":0},{"$f":"Oper!BH152","v":0},{"$f":"Oper!BI152","v":0},{"$f":"Oper!BJ152","v":0},{"$f":"Oper!BK152","v":0},{"$f":"Oper!BL152","v":0},{"$f":"Oper!BM152","v":0},{"$f":"Oper!BN152","v":0},{"$f":"Oper!BO152","v":0},{"$f":"Oper!BP152","v":0},{"$f":"Oper!BQ152","v":0},{"$f":"Oper!BR152","v":0},{"$f":"Oper!BS152","v":0},{"$f":"Oper!BT152","v":0},{"$f":"Oper!BU152","v":0},{"$f":"Oper!BV152","v":0},{"$f":"Oper!BW152","v":0},{"$f":"Oper!BX152","v":0},{"$f":"Oper!BY152","v":0},{"$f":"Oper!BZ152","v":0},{"$f":"Oper!CA152","v":0},{"$f":"Oper!CB152","v":0},{"$f":"Oper!CC152","v":0},{"$f":"Oper!CD152","v":0},{"$f":"Oper!CE152","v":0},{"$f":"Oper!CF152","v":0},{"$f":"Oper!CG152","v":0},{"$f":"Oper!CH152","v":0},{"$f":"Oper!CI152","v":0},{"$f":"Oper!CJ152","v":0},{"$f":"Oper!CK152","v":0},{"$f":"Oper!CL152","v":0},{"$f":"Oper!CM152","v":0},{"$f":"Oper!CN152","v":0},{"$f":"Oper!CO152","v":0},{"$f":"Oper!CP152","v":0},{"$f":"Oper!CQ152","v":0},{"$f":"Oper!CR152","v":0},{"$f":"Oper!CS152","v":0},{"$f":"Oper!CT152","v":0},{"$f":"Oper!CU152","v":0},{"$f":"Oper!CV152","v":0},{"$f":"Oper!CW152","v":0},{"$f":"Oper!CX152","v":0},{"$f":"Oper!CY152","v":0},{"$f":"Oper!CZ152","v":0},{"$f":"Oper!DA152","v":0},{"$f":"Oper!DB152","v":0},{"$f":"Oper!DC152","v":0},{"$f":"Oper!DD152","v":0},{"$f":"Oper!DE152","v":0},{"$f":"Oper!DF152","v":0},{"$f":"Oper!DG152","v":0},{"$f":"Oper!DH152","v":0},{"$f":"Oper!DI152","v":0},{"$f":"Oper!DJ152","v":0},{"$f":"Oper!DK152","v":0},{"$f":"Oper!DL152","v":0},{"$f":"Oper!DM152","v":0},{"$f":"Oper!DN152","v":0},{"$f":"Oper!DO152","v":0},{"$f":"Oper!DP152","v":0},{"$f":"Oper!DQ152","v":0},{"$f":"Oper!DR152","v":0},{"$f":"Oper!DS152","v":0},{"$f":"Oper!DT152","v":0},{"$f":"Oper!DU152","v":0},{"$f":"Oper!DV152","v":0},{"$f":"Oper!DW152","v":0},{"$f":"Oper!DX152","v":0},{"$f":"Oper!DY152","v":0},{"$f":"Oper!DZ152","v":0},{"$f":"Oper!EA152","v":0},{"$f":"Oper!EB152","v":0},{"$f":"Oper!EC152","v":0},{"$f":"Oper!ED152","v":0},{"$f":"Oper!EE152","v":0},{"$f":"Oper!EF152","v":0},{"$f":"Oper!EG152","v":0},{"$f":"Oper!EH152","v":0},{"$f":"Oper!EI152","v":0},{"$f":"Oper!EJ152","v":0},{"$f":"Oper!EK152","v":0},{"$f":"Oper!EL152","v":0},{"$f":"Oper!EM152","v":0},{"$f":"Oper!EN152","v":0},{"$f":"Oper!EO152","v":0},{"$f":"Oper!EP152","v":0},{"$f":"Oper!EQ152","v":0},{"$f":"Oper!ER152","v":0},{"$f":"Oper!ES152","v":0},{"$f":"Oper!ET152","v":0},{"$f":"Oper!EU152","v":0},{"$f":"Oper!EV152","v":0},{"$f":"Oper!EW152","v":0},{"$f":"Oper!EX152","v":0},{"$f":"Oper!EY152","v":0},{"$f":"Oper!EZ152","v":0},{"$f":"Oper!FA152","v":0},{"$f":"Oper!FB152","v":0},{"$f":"Oper!FC152","v":0},{"$f":"Oper!FD152","v":0},{"$f":"Oper!FE152","v":0},{"$f":"Oper!FF152","v":0}]
[null,{"$f":"'Inputs C'!C65","v":"Тех. обслуживание и ремонт"},null,false,{"$f":"'Inputs C'!D65","v":"Нет"},{"$f":"'Inputs C'!E65","v":2},null,"тыс. руб.",null,null,null,18840.554612494227,{"$f":"Oper!M153","v":0},{"$f":"Oper!N153","v":0},{"$f":"Oper!O153","v":0},{"$f":"Oper!P153","v":0},{"$f":"Oper!Q153","v":0},{"$f":"Oper!R153","v":0},{"$f":"Oper!S153","v":0},{"$f":"Oper!T153","v":0},{"$f":"Oper!U153","v":0},{"$f":"Oper!V153","v":0},{"$f":"Oper!W153","v":0},{"$f":"Oper!X153","v":0},{"$f":"Oper!Y153","v":856.87125419722031},{"$f":"Oper!Z153","v":865.31435502495037},{"$f":"Oper!AA153","v":873.84064915766987},{"$f":"Oper!AB153","v":882.45095633283529},{"$f":"Oper!AC153","v":891.14610436510907},{"$f":"Oper!AD153","v":899.92692922594836},{"$f":"Oper!AE153","v":908.7942751239766},{"$f":"Oper!AF153","v":917.74899458614846},{"$f":"Oper!AG153","v":926.79194853971319},{"$f":"Oper!AH153","v":935.92400639498589},{"$f":"Oper!AI153","v":945.14604612893538},{"$f":"Oper!AJ153","v":954.45895436959427},{"$f":"Oper!AK153","v":963.86362648130159},{"$f":"Oper!AL153","v":973.36096665078514},{"$f":"Oper!AM153","v":982.95188797409276},{"$f":"Oper!AN153","v":992.63731254437801},{"$f":"Oper!AO153","v":1002.4181715405537},{"$f":"Oper!AP153","v":1012.2954053168166},{"$f":"Oper!AQ153","v":1022.2699634930565},{"$f":"Oper!AR153","v":1032.3428050461532},{"$f":"Oper!AS153","v":0},{"$f":"Oper!AT153","v":0},{"$f":"Oper!AU153","v":0},{"$f":"Oper!AV153","v":0},{"$f":"Oper!AW153","v":0},{"$f":"Oper!AX153","v":0},{"$f":"Oper!AY153","v":0},{"$f":"Oper!AZ153","v":0},{"$f":"Oper!BA153","v":0},{"$f":"Oper!BB153","v":0},{"$f":"Oper!BC153","v":0},{"$f":"Oper!BD153","v":0},{"$f":"Oper!BE153","v":0},{"$f":"Oper!BF153","v":0},{"$f":"Oper!BG153","v":0},{"$f":"Oper!BH153","v":0},{"$f":"Oper!BI153","v":0},{"$f":"Oper!BJ153","v":0},{"$f":"Oper!BK153","v":0},{"$f":"Oper!BL153","v":0},{"$f":"Oper!BM153","v":0},{"$f":"Oper!BN153","v":0},{"$f":"Oper!BO153","v":0},{"$f":"Oper!BP153","v":0},{"$f":"Oper!BQ153","v":0},{"$f":"Oper!BR153","v":0},{"$f":"Oper!BS153","v":0},{"$f":"Oper!BT153","v":0},{"$f":"Oper!BU153","v":0},{"$f":"Oper!BV153","v":0},{"$f":"Oper!BW153","v":0},{"$f":"Oper!BX153","v":0},{"$f":"Oper!BY153","v":0},{"$f":"Oper!BZ153","v":0},{"$f":"Oper!CA153","v":0},{"$f":"Oper!CB153","v":0},{"$f":"Oper!CC153","v":0},{"$f":"Oper!CD153","v":0},{"$f":"Oper!CE153","v":0},{"$f":"Oper!CF153","v":0},{"$f":"Oper!CG153","v":0},{"$f":"Oper!CH153","v":0},{"$f":"Oper!CI153","v":0},{"$f":"Oper!CJ153","v":0},{"$f":"Oper!CK153","v":0},{"$f":"Oper!CL153","v":0},{"$f":"Oper!CM153","v":0},{"$f":"Oper!CN153","v":0},{"$f":"Oper!CO153","v":0},{"$f":"Oper!CP153","v":0},{"$f":"Oper!CQ153","v":0},{"$f":"Oper!CR153","v":0},{"$f":"Oper!CS153","v":0},{"$f":"Oper!CT153","v":0},{"$f":"Oper!CU153","v":0},{"$f":"Oper!CV153","v":0},{"$f":"Oper!CW153","v":0},{"$f":"Oper!CX153","v":0},{"$f":"Oper!CY153","v":0},{"$f":"Oper!CZ153","v":0},{"$f":"Oper!DA153","v":0},{"$f":"Oper!DB153","v":0},{"$f":"Oper!DC153","v":0},{"$f":"Oper!DD153","v":0},{"$f":"Oper!DE153","v":0},{"$f":"Oper!DF153","v":0},{"$f":"Oper!DG153","v":0},{"$f":"Oper!DH153","v":0},{"$f":"Oper!DI153","v":0},{"$f":"Oper!DJ153","v":0},{"$f":"Oper!DK153","v":0},{"$f":"Oper!DL153","v":0},{"$f":"Oper!DM153","v":0},{"$f":"Oper!DN153","v":0},{"$f":"Oper!DO153","v":0},{"$f":"Oper!DP153","v":0},{"$f":"Oper!DQ153","v":0},{"$f":"Oper!DR153","v":0},{"$f":"Oper!DS153","v":0},{"$f":"Oper!DT153","v":0},{"$f":"Oper!DU153","v":0},{"$f":"Oper!DV153","v":0},{"$f":"Oper!DW153","v":0},{"$f":"Oper!DX153","v":0},{"$f":"Oper!DY153","v":0},{"$f":"Oper!DZ153","v":0},{"$f":"Oper!EA153","v":0},{"$f":"Oper!EB153","v":0},{"$f":"Oper!EC153","v":0},{"$f":"Oper!ED153","v":0},{"$f":"Oper!EE153","v":0},{"$f":"Oper!EF153","v":0},{"$f":"Oper!EG153","v":0},{"$f":"Oper!EH153","v":0},{"$f":"Oper!EI153","v":0},{"$f":"Oper!EJ153","v":0},{"$f":"Oper!EK153","v":0},{"$f":"Oper!EL153","v":0},{"$f":"Oper!EM153","v":0},{"$f":"Oper!EN153","v":0},{"$f":"Oper!EO153","v":0},{"$f":"Oper!EP153","v":0},{"$f":"Oper!EQ153","v":0},{"$f":"Oper!ER153","v":0},{"$f":"Oper!ES153","v":0},{"$f":"Oper!ET153","v":0},{"$f":"Oper!EU153","v":0},{"$f":"Oper!EV153","v":0},{"$f":"Oper!EW153","v":0},{"$f":"Oper!EX153","v":0},{"$f":"Oper!EY153","v":0},{"$f":"Oper!EZ153","v":0},{"$f":"Oper!FA153","v":0},{"$f":"Oper!FB153","v":0},{"$f":"Oper!FC153","v":0},{"$f":"Oper!FD153","v":0},{"$f":"Oper!FE153","v":0},{"$f":"Oper!FF153","v":0}]
[null,{"$f":"'Inputs C'!C66","v":"Коммунальные платежи"},null,true,{"$f":"'Inputs C'!D66","v":"Да"},{"$f":"'Inputs C'!E66","v":1},null,"тыс. руб.",null,null,null,0,{"$f":"Oper!M154","v":0},{"$f":"Oper!N154","v":0},{"$f":"Oper!O154","v":0},{"$f":"Oper!P154","v":0},{"$f":"Oper!Q154","v":0},{"$f":"Oper!R154","v":0},{"$f":"Oper!S154","v":0},{"$f":"Oper!T154","v":0},{"$f":"Oper!U154","v":0},{"$f":"Oper!V154","v":0},{"$f":"Oper!W154","v":0},{"$f":"Oper!X154","v":0},{"$f":"Oper!Y154","v":0},{"$f":"Oper!Z154","v":0},{"$f":"Oper!AA154","v":0},{"$f":"Oper!AB154","v":0},{"$f":"Oper!AC154","v":0},{"$f":"Oper!AD154","v":0},{"$f":"Oper!AE154","v":0},{"$f":"Oper!AF154","v":0},{"$f":"Oper!AG154","v":0},{"$f":"Oper!AH154","v":0},{"$f":"Oper!AI154","v":0},{"$f":"Oper!AJ154","v":0},{"$f":"Oper!AK154","v":0},{"$f":"Oper!AL154","v":0},{"$f":"Oper!AM154","v":0},{"$f":"Oper!AN154","v":0},{"$f":"Oper!AO154","v":0},{"$f":"Oper!AP154","v":0},{"$f":"Oper!AQ154","v":0},{"$f":"Oper!AR154","v":0},{"$f":"Oper!AS154","v":0},{"$f":"Oper!AT154","v":0},{"$f":"Oper!AU154","v":0},{"$f":"Oper!AV154","v":0},{"$f":"Oper!AW154","v":0},{"$f":"Oper!AX154","v":0},{"$f":"Oper!AY154","v":0},{"$f":"Oper!AZ154","v":0},{"$f":"Oper!BA154","v":0},{"$f":"Oper!BB154","v":0},{"$f":"Oper!BC154","v":0},{"$f":"Oper!BD154","v":0},{"$f":"Oper!BE154","v":0},{"$f":"Oper!BF154","v":0},{"$f":"Oper!BG154","v":0},{"$f":"Oper!BH154","v":0},{"$f":"Oper!BI154","v":0},{"$f":"Oper!BJ154","v":0},{"$f":"Oper!BK154","v":0},{"$f":"Oper!BL154","v":0},{"$f":"Oper!BM154","v":0},{"$f":"Oper!BN154","v":0},{"$f":"Oper!BO154","v":0},{"$f":"Oper!BP154","v":0},{"$f":"Oper!BQ154","v":0},{"$f":"Oper!BR154","v":0},{"$f":"Oper!BS154","v":0},{"$f":"Oper!BT154","v":0},{"$f":"Oper!BU154","v":0},{"$f":"Oper!BV154","v":0},{"$f":"Oper!BW154","v":0},{"$f":"Oper!BX154","v":0},{"$f":"Oper!BY154","v":0},{"$f":"Oper!BZ154","v":0},{"$f":"Oper!CA154","v":0},{"$f":"Oper!CB154","v":0},{"$f":"Oper!CC154","v":0},{"$f":"Oper!CD154","v":0},{"$f":"Oper!CE154","v":0},{"$f":"Oper!CF154","v":0},{"$f":"Oper!CG154","v":0},{"$f":"Oper!CH154","v":0},{"$f":"Oper!CI154","v":0},{"$f":"Oper!CJ154","v":0},{"$f":"Oper!CK154","v":0},{"$f":"Oper!CL154","v":0},{"$f":"Oper!CM154","v":0},{"$f":"Oper!CN154","v":0},{"$f":"Oper!CO154","v":0},{"$f":"Oper!CP154","v":0},{"$f":"Oper!CQ154","v":0},{"$f":"Oper!CR154","v":0},{"$f":"Oper!CS154","v":0},{"$f":"Oper!CT154","v":0},{"$f":"Oper!CU154","v":0},{"$f":"Oper!CV154","v":0},{"$f":"Oper!CW154","v":0},{"$f":"Oper!CX154","v":0},{"$f":"Oper!CY154","v":0},{"$f":"Oper!CZ154","v":0},{"$f":"Oper!DA154","v":0},{"$f":"Oper!DB154","v":0},{"$f":"Oper!DC154","v":0},{"$f":"Oper!DD154","v":0},{"$f":"Oper!DE154","v":0},{"$f":"Oper!DF154","v":0},{"$f":"Oper!DG154","v":0},{"$f":"Oper!DH154","v":0},{"$f":"Oper!DI154","v":0},{"$f":"Oper!DJ154","v":0},{"$f":"Oper!DK154","v":0},{"$f":"Oper!DL154","v":0},{"$f":"Oper!DM154","v":0},{"$f":"Oper!DN154","v":0},{"$f":"Oper!DO154","v":0},{"$f":"Oper!DP154","v":0},{"$f":"Oper!DQ154","v":0},{"$f":"Oper!DR154","v":0},{"$f":"Oper!DS154","v":0},{"$f":"Oper!DT154","v":0},{"$f":"Oper!DU154","v":0},{"$f":"Oper!DV154","v":0},{"$f":"Oper!DW154","v":0},{"$f":"Oper!DX154","v":0},{"$f":"Oper!DY154","v":0},{"$f":"Oper!DZ154","v":0},{"$f":"Oper!EA154","v":0},{"$f":"Oper!EB154","v":0},{"$f":"Oper!EC154","v":0},{"$f":"Oper!ED154","v":0},{"$f":"Oper!EE154","v":0},{"$f":"Oper!EF154","v":0},{"$f":"Oper!EG154","v":0},{"$f":"Oper!EH154","v":0},{"$f":"Oper!EI154","v":0},{"$f":"Oper!EJ154","v":0},{"$f":"Oper!EK154","v":0},{"$f":"Oper!EL154","v":0},{"$f":"Oper!EM154","v":0},{"$f":"Oper!EN154","v":0},{"$f":"Oper!EO154","v":0},{"$f":"Oper!EP154","v":0},{"$f":"Oper!EQ154","v":0},{"$f":"Oper!ER154","v":0},{"$f":"Oper!ES154","v":0},{"$f":"Oper!ET154","v":0},{"$f":"Oper!EU154","v":0},{"$f":"Oper!EV154","v":0},{"$f":"Oper!EW154","v":0},{"$f":"Oper!EX154","v":0},{"$f":"Oper!EY154","v":0},{"$f":"Oper!EZ154","v":0},{"$f":"Oper!FA154","v":0},{"$f":"Oper!FB154","v":0},{"$f":"Oper!FC154","v":0},{"$f":"Oper!FD154","v":0},{"$f":"Oper!FE154","v":0},{"$f":"Oper!FF154","v":0}]
[null,{"$f":"'Inputs C'!C67","v":"Переменные затраты 2"},null,false,{"$f":"'Inputs C'!D67","v":"Нет"},{"$f":"'Inputs C'!E67","v":2},null,"тыс. руб.",null,null,null,0,{"$f":"Oper!M155","v":0},{"$f":"Oper!N155","v":0},{"$f":"Oper!O155","v":0},{"$f":"Oper!P155","v":0},{"$f":"Oper!Q155","v":0},{"$f":"Oper!R155","v":0},{"$f":"Oper!S155","v":0},{"$f":"Oper!T155","v":0},{"$f":"Oper!U155","v":0},{"$f":"Oper!V155","v":0},{"$f":"Oper!W155","v":0},{"$f":"Oper!X155","v":0},{"$f":"Oper!Y155","v":0},{"$f":"Oper!Z155","v":0},{"$f":"Oper!AA155","v":0},{"$f":"Oper!AB155","v":0},{"$f":"Oper!AC155","v":0},{"$f":"Oper!AD155","v":0},{"$f":"Oper!AE155","v":0},{"$f":"Oper!AF155","v":0},{"$f":"Oper!AG155","v":0},{"$f":"Oper!AH155","v":0},{"$f":"Oper!AI155","v":0},{"$f":"Oper!AJ155","v":0},{"$f":"Oper!AK155","v":0},{"$f":"Oper!AL155","v":0},{"$f":"Oper!AM155","v":0},{"$f":"Oper!AN155","v":0},{"$f":"Oper!AO155","v":0},{"$f":"Oper!AP155","v":0},{"$f":"Oper!AQ155","v":0},{"$f":"Oper!AR155","v":0},{"$f":"Oper!AS155","v":0},{"$f":"Oper!AT155","v":0},{"$f":"Oper!AU155","v":0},{"$f":"Oper!AV155","v":0},{"$f":"Oper!AW155","v":0},{"$f":"Oper!AX155","v":0},{"$f":"Oper!AY155","v":0},{"$f":"Oper!AZ155","v":0},{"$f":"Oper!BA155","v":0},{"$f":"Oper!BB155","v":0},{"$f":"Oper!BC155","v":0},{"$f":"Oper!BD155","v":0},{"$f":"Oper!BE155","v":0},{"$f":"Oper!BF155","v":0},{"$f":"Oper!BG155","v":0},{"$f":"Oper!BH155","v":0},{"$f":"Oper!BI155","v":0},{"$f":"Oper!BJ155","v":0},{"$f":"Oper!BK155","v":0},{"$f":"Oper!BL155","v":0},{"$f":"Oper!BM155","v":0},{"$f":"Oper!BN155","v":0},{"$f":"Oper!BO155","v":0},{"$f":"Oper!BP155","v":0},{"$f":"Oper!BQ155","v":0},{"$f":"Oper!BR155","v":0},{"$f":"Oper!BS155","v":0},{"$f":"Oper!BT155","v":0},{"$f":"Oper!BU155","v":0},{"$f":"Oper!BV155","v":0},{"$f":"Oper!BW155","v":0},{"$f":"Oper!BX155","v":0},{"$f":"Oper!BY155","v":0},{"$f":"Oper!BZ155","v":0},{"$f":"Oper!CA155","v":0},{"$f":"Oper!CB155","v":0},{"$f":"Oper!CC155","v":0},{"$f":"Oper!CD155","v":0},{"$f":"Oper!CE155","v":0},{"$f":"Oper!CF155","v":0},{"$f":"Oper!CG155","v":0},{"$f":"Oper!CH155","v":0},{"$f":"Oper!CI155","v":0},{"$f":"Oper!CJ155","v":0},{"$f":"Oper!CK155","v":0},{"$f":"Oper!CL155","v":0},{"$f":"Oper!CM155","v":0},{"$f":"Oper!CN155","v":0},{"$f":"Oper!CO155","v":0},{"$f":"Oper!CP155","v":0},{"$f":"Oper!CQ155","v":0},{"$f":"Oper!CR155","v":0},{"$f":"Oper!CS155","v":0},{"$f":"Oper!CT155","v":0},{"$f":"Oper!CU155","v":0},{"$f":"Oper!CV155","v":0},{"$f":"Oper!CW155","v":0},{"$f":"Oper!CX155","v":0},{"$f":"Oper!CY155","v":0},{"$f":"Oper!CZ155","v":0},{"$f":"Oper!DA155","v":0},{"$f":"Oper!DB155","v":0},{"$f":"Oper!DC155","v":0},{"$f":"Oper!DD155","v":0},{"$f":"Oper!DE155","v":0},{"$f":"Oper!DF155","v":0},{"$f":"Oper!DG155","v":0},{"$f":"Oper!DH155","v":0},{"$f":"Oper!DI155","v":0},{"$f":"Oper!DJ155","v":0},{"$f":"Oper!DK155","v":0},{"$f":"Oper!DL155","v":0},{"$f":"Oper!DM155","v":0},{"$f":"Oper!DN155","v":0},{"$f":"Oper!DO155","v":0},{"$f":"Oper!DP155","v":0},{"$f":"Oper!DQ155","v":0},{"$f":"Oper!DR155","v":0},{"$f":"Oper!DS155","v":0},{"$f":"Oper!DT155","v":0},{"$f":"Oper!DU155","v":0},{"$f":"Oper!DV155","v":0},{"$f":"Oper!DW155","v":0},{"$f":"Oper!DX155","v":0},{"$f":"Oper!DY155","v":0},{"$f":"Oper!DZ155","v":0},{"$f":"Oper!EA155","v":0},{"$f":"Oper!EB155","v":0},{"$f":"Oper!EC155","v":0},{"$f":"Oper!ED155","v":0},{"$f":"Oper!EE155","v":0},{"$f":"Oper!EF155","v":0},{"$f":"Oper!EG155","v":0},{"$f":"Oper!EH155","v":0},{"$f":"Oper!EI155","v":0},{"$f":"Oper!EJ155","v":0},{"$f":"Oper!EK155","v":0},{"$f":"Oper!EL155","v":0},{"$f":"Oper!EM155","v":0},{"$f":"Oper!EN155","v":0},{"$f":"Oper!EO155","v":0},{"$f":"Oper!EP155","v":0},{"$f":"Oper!EQ155","v":0},{"$f":"Oper!ER155","v":0},{"$f":"Oper!ES155","v":0},{"$f":"Oper!ET155","v":0},{"$f":"Oper!EU155","v":0},{"$f":"Oper!EV155","v":0},{"$f":"Oper!EW155","v":0},{"$f":"Oper!EX155","v":0},{"$f":"Oper!EY155","v":0},{"$f":"Oper!EZ155","v":0},{"$f":"Oper!FA155","v":0},{"$f":"Oper!FB155","v":0},{"$f":"Oper!FC155","v":0},{"$f":"Oper!FD155","v":0},{"$f":"Oper!FE155","v":0},{"$f":"Oper!FF155","v":0}]
[null,{"$f":"'Inputs C'!C68","v":"Переменные затраты 3"},null,false,{"$f":"'Inputs C'!D68","v":"Нет"},{"$f":"'Inputs C'!E68","v":2},null,"тыс. руб.",null,null,null,0,{"$f":"Oper!M156","v":0},{"$f":"Oper!N156","v":0},{"$f":"Oper!O156","v":0},{"$f":"Oper!P156","v":0},{"$f":"Oper!Q156","v":0},{"$f":"Oper!R156","v":0},{"$f":"Oper!S156","v":0},{"$f":"Oper!T156","v":0},{"$f":"Oper!U156","v":0},{"$f":"Oper!V156","v":0},{"$f":"Oper!W156","v":0},{"$f":"Oper!X156","v":0},{"$f":"Oper!Y156","v":0},{"$f":"Oper!Z156","v":0},{"$f":"Oper!AA156","v":0},{"$f":"Oper!AB156","v":0},{"$f":"Oper!AC156","v":0},{"$f":"Oper!AD156","v":0},{"$f":"Oper!AE156","v":0},{"$f":"Oper!AF156","v":0},{"$f":"Oper!AG156","v":0},{"$f":"Oper!AH156","v":0},{"$f":"Oper!AI156","v":0},{"$f":"Oper!AJ156","v":0},{"$f":"Oper!AK156","v":0},{"$f":"Oper!AL156","v":0},{"$f":"Oper!AM156","v":0},{"$f":"Oper!AN156","v":0},{"$f":"Oper!AO156","v":0},{"$f":"Oper!AP156","v":0},{"$f":"Oper!AQ156","v":0},{"$f":"Oper!AR156","v":0},{"$f":"Oper!AS156","v":0},{"$f":"Oper!AT156","v":0},{"$f":"Oper!AU156","v":0},{"$f":"Oper!AV156","v":0},{"$f":"Oper!AW156","v":0},{"$f":"Oper!AX156","v":0},{"$f":"Oper!AY156","v":0},{"$f":"Oper!AZ156","v":0},{"$f":"Oper!BA156","v":0},{"$f":"Oper!BB156","v":0},{"$f":"Oper!BC156","v":0},{"$f":"Oper!BD156","v":0},{"$f":"Oper!BE156","v":0},{"$f":"Oper!BF156","v":0},{"$f":"Oper!BG156","v":0},{"$f":"Oper!BH156","v":0},{"$f":"Oper!BI156","v":0},{"$f":"Oper!BJ156","v":0},{"$f":"Oper!BK156","v":0},{"$f":"Oper!BL156","v":0},{"$f":"Oper!BM156","v":0},{"$f":"Oper!BN156","v":0},{"$f":"Oper!BO156","v":0},{"$f":"Oper!BP156","v":0},{"$f":"Oper!BQ156","v":0},{"$f":"Oper!BR156","v":0},{"$f":"Oper!BS156","v":0},{"$f":"Oper!BT156","v":0},{"$f":"Oper!BU156","v":0},{"$f":"Oper!BV156","v":0},{"$f":"Oper!BW156","v":0},{"$f":"Oper!BX156","v":0},{"$f":"Oper!BY156","v":0},{"$f":"Oper!BZ156","v":0},{"$f":"Oper!CA156","v":0},{"$f":"Oper!CB156","v":0},{"$f":"Oper!CC156","v":0},{"$f":"Oper!CD156","v":0},{"$f":"Oper!CE156","v":0},{"$f":"Oper!CF156","v":0},{"$f":"Oper!CG156","v":0},{"$f":"Oper!CH156","v":0},{"$f":"Oper!CI156","v":0},{"$f":"Oper!CJ156","v":0},{"$f":"Oper!CK156","v":0},{"$f":"Oper!CL156","v":0},{"$f":"Oper!CM156","v":0},{"$f":"Oper!CN156","v":0},{"$f":"Oper!CO156","v":0},{"$f":"Oper!CP156","v":0},{"$f":"Oper!CQ156","v":0},{"$f":"Oper!CR156","v":0},{"$f":"Oper!CS156","v":0},{"$f":"Oper!CT156","v":0},{"$f":"Oper!CU156","v":0},{"$f":"Oper!CV156","v":0},{"$f":"Oper!CW156","v":0},{"$f":"Oper!CX156","v":0},{"$f":"Oper!CY156","v":0},{"$f":"Oper!CZ156","v":0},{"$f":"Oper!DA156","v":0},{"$f":"Oper!DB156","v":0},{"$f":"Oper!DC156","v":0},{"$f":"Oper!DD156","v":0},{"$f":"Oper!DE156","v":0},{"$f":"Oper!DF156","v":0},{"$f":"Oper!DG156","v":0},{"$f":"Oper!DH156","v":0},{"$f":"Oper!DI156","v":0},{"$f":"Oper!DJ156","v":0},{"$f":"Oper!DK156","v":0},{"$f":"Oper!DL156","v":0},{"$f":"Oper!DM156","v":0},{"$f":"Oper!DN156","v":0},{"$f":"Oper!DO156","v":0},{"$f":"Oper!DP156","v":0},{"$f":"Oper!DQ156","v":0},{"$f":"Oper!DR156","v":0},{"$f":"Oper!DS156","v":0},{"$f":"Oper!DT156","v":0},{"$f":"Oper!DU156","v":0},{"$f":"Oper!DV156","v":0},{"$f":"Oper!DW156","v":0},{"$f":"Oper!DX156","v":0},{"$f":"Oper!DY156","v":0},{"$f":"Oper!DZ156","v":0},{"$f":"Oper!EA156","v":0},{"$f":"Oper!EB156","v":0},{"$f":"Oper!EC156","v":0},{"$f":"Oper!ED156","v":0},{"$f":"Oper!EE156","v":0},{"$f":"Oper!EF156","v":0},{"$f":"Oper!EG156","v":0},{"$f":"Oper!EH156","v":0},{"$f":"Oper!EI156","v":0},{"$f":"Oper!EJ156","v":0},{"$f":"Oper!EK156","v":0},{"$f":"Oper!EL156","v":0},{"$f":"Oper!EM156","v":0},{"$f":"Oper!EN156","v":0},{"$f":"Oper!EO156","v":0},{"$f":"Oper!EP156","v":0},{"$f":"Oper!EQ156","v":0},{"$f":"Oper!ER156","v":0},{"$f":"Oper!ES156","v":0},{"$f":"Oper!ET156","v":0},{"$f":"Oper!EU156","v":0},{"$f":"Oper!EV156","v":0},{"$f":"Oper!EW156","v":0},{"$f":"Oper!EX156","v":0},{"$f":"Oper!EY156","v":0},{"$f":"Oper!EZ156","v":0},{"$f":"Oper!FA156","v":0},{"$f":"Oper!FB156","v":0},{"$f":"Oper!FC156","v":0},{"$f":"Oper!FD156","v":0},{"$f":"Oper!FE156","v":0},{"$f":"Oper!FF156","v":0}]
[null,{"$f":"'Inputs C'!C69","v":"Переменные затраты 4"},null,false,{"$f":"'Inputs C'!D69","v":"Нет"},{"$f":"'Inputs C'!E69","v":2},null,"тыс. руб.",null,null,null,0,{"$f":"Oper!M157","v":0},{"$f":"Oper!N157","v":0},{"$f":"Oper!O157","v":0},{"$f":"Oper!P157","v":0},{"$f":"Oper!Q157","v":0},{"$f":"Oper!R157","v":0},{"$f":"Oper!S157","v":0},{"$f":"Oper!T157","v":0},{"$f":"Oper!U157","v":0},{"$f":"Oper!V157","v":0},{"$f":"Oper!W157","v":0},{"$f":"Oper!X157","v":0},{"$f":"Oper!Y157","v":0},{"$f":"Oper!Z157","v":0},{"$f":"Oper!AA157","v":0},{"$f":"Oper!AB157","v":0},{"$f":"Oper!AC157","v":0},{"$f":"Oper!AD157","v":0},{"$f":"Oper!AE157","v":0},{"$f":"Oper!AF157","v":0},{"$f":"Oper!AG157","v":0},{"$f":"Oper!AH157","v":0},{"$f":"Oper!AI157","v":0},{"$f":"Oper!AJ157","v":0},{"$f":"Oper!AK157","v":0},{"$f":"Oper!AL157","v":0},{"$f":"Oper!AM157","v":0},{"$f":"Oper!AN157","v":0},{"$f":"Oper!AO157","v":0},{"$f":"Oper!AP157","v":0},{"$f":"Oper!AQ157","v":0},{"$f":"Oper!AR157","v":0},{"$f":"Oper!AS157","v":0},{"$f":"Oper!AT157","v":0},{"$f":"Oper!AU157","v":0},{"$f":"Oper!AV157","v":0},{"$f":"Oper!AW157","v":0},{"$f":"Oper!AX157","v":0},{"$f":"Oper!AY157","v":0},{"$f":"Oper!AZ157","v":0},{"$f":"Oper!BA157","v":0},{"$f":"Oper!BB157","v":0},{"$f":"Oper!BC157","v":0},{"$f":"Oper!BD157","v":0},{"$f":"Oper!BE157","v":0},{"$f":"Oper!BF157","v":0},{"$f":"Oper!BG157","v":0},{"$f":"Oper!BH157","v":0},{"$f":"Oper!BI157","v":0},{"$f":"Oper!BJ157","v":0},{"$f":"Oper!BK157","v":0},{"$f":"Oper!BL157","v":0},{"$f":"Oper!BM157","v":0},{"$f":"Oper!BN157","v":0},{"$f":"Oper!BO157","v":0},{"$f":"Oper!BP157","v":0},{"$f":"Oper!BQ157","v":0},{"$f":"Oper!BR157","v":0},{"$f":"Oper!BS157","v":0},{"$f":"Oper!BT157","v":0},{"$f":"Oper!BU157","v":0},{"$f":"Oper!BV157","v":0},{"$f":"Oper!BW157","v":0},{"$f":"Oper!BX157","v":0},{"$f":"Oper!BY157","v":0},{"$f":"Oper!BZ157","v":0},{"$f":"Oper!CA157","v":0},{"$f":"Oper!CB157","v":0},{"$f":"Oper!CC157","v":0},{"$f":"Oper!CD157","v":0},{"$f":"Oper!CE157","v":0},{"$f":"Oper!CF157","v":0},{"$f":"Oper!CG157","v":0},{"$f":"Oper!CH157","v":0},{"$f":"Oper!CI157","v":0},{"$f":"Oper!CJ157","v":0},{"$f":"Oper!CK157","v":0},{"$f":"Oper!CL157","v":0},{"$f":"Oper!CM157","v":0},{"$f":"Oper!CN157","v":0},{"$f":"Oper!CO157","v":0},{"$f":"Oper!CP157","v":0},{"$f":"Oper!CQ157","v":0},{"$f":"Oper!CR157","v":0},{"$f":"Oper!CS157","v":0},{"$f":"Oper!CT157","v":0},{"$f":"Oper!CU157","v":0},{"$f":"Oper!CV157","v":0},{"$f":"Oper!CW157","v":0},{"$f":"Oper!CX157","v":0},{"$f":"Oper!CY157","v":0},{"$f":"Oper!CZ157","v":0},{"$f":"Oper!DA157","v":0},{"$f":"Oper!DB157","v":0},{"$f":"Oper!DC157","v":0},{"$f":"Oper!DD157","v":0},{"$f":"Oper!DE157","v":0},{"$f":"Oper!DF157","v":0},{"$f":"Oper!DG157","v":0},{"$f":"Oper!DH157","v":0},{"$f":"Oper!DI157","v":0},{"$f":"Oper!DJ157","v":0},{"$f":"Oper!DK157","v":0},{"$f":"Oper!DL157","v":0},{"$f":"Oper!DM157","v":0},{"$f":"Oper!DN157","v":0},{"$f":"Oper!DO157","v":0},{"$f":"Oper!DP157","v":0},{"$f":"Oper!DQ157","v":0},{"$f":"Oper!DR157","v":0},{"$f":"Oper!DS157","v":0},{"$f":"Oper!DT157","v":0},{"$f":"Oper!DU157","v":0},{"$f":"Oper!DV157","v":0},{"$f":"Oper!DW157","v":0},{"$f":"Oper!DX157","v":0},{"$f":"Oper!DY157","v":0},{"$f":"Oper!DZ157","v":0},{"$f":"Oper!EA157","v":0},{"$f":"Oper!EB157","v":0},{"$f":"Oper!EC157","v":0},{"$f":"Oper!ED157","v":0},{"$f":"Oper!EE157","v":0},{"$f":"Oper!EF157","v":0},{"$f":"Oper!EG157","v":0},{"$f":"Oper!EH157","v":0},{"$f":"Oper!EI157","v":0},{"$f":"Oper!EJ157","v":0},{"$f":"Oper!EK157","v":0},{"$f":"Oper!EL157","v":0},{"$f":"Oper!EM157","v":0},{"$f":"Oper!EN157","v":0},{"$f":"Oper!EO157","v":0},{"$f":"Oper!EP157","v":0},{"$f":"Oper!EQ157","v":0},{"$f":"Oper!ER157","v":0},{"$f":"Oper!ES157","v":0},{"$f":"Oper!ET157","v":0},{"$f":"Oper!EU157","v":0},{"$f":"Oper!EV157","v":0},{"$f":"Oper!EW157","v":0},{"$f":"Oper!EX157","v":0},{"$f":"Oper!EY157","v":0},{"$f":"Oper!EZ157","v":0},{"$f":"Oper!FA157","v":0},{"$f":"Oper!FB157","v":0},{"$f":"Oper!FC157","v":0},{"$f":"Oper!FD157","v":0},{"$f":"Oper!FE157","v":0},{"$f":"Oper!FF157","v":0}]
[null,{"$f":"'Inputs C'!C70","v":"Переменные затраты 5"},null,false,{"$f":"'Inputs C'!D70","v":"Нет"},{"$f":"'Inputs C'!E70","v":2},null,"тыс. руб.",null,null,null,0,{"$f":"Oper!M158","v":0},{"$f":"Oper!N158","v":0},{"$f":"Oper!O158","v":0},{"$f":"Oper!P158","v":0},{"$f":"Oper!Q158","v":0},{"$f":"Oper!R158","v":0},{"$f":"Oper!S158","v":0},{"$f":"Oper!T158","v":0},{"$f":"Oper!U158","v":0},{"$f":"Oper!V158","v":0},{"$f":"Oper!W158","v":0},{"$f":"Oper!X158","v":0},{"$f":"Oper!Y158","v":0},{"$f":"Oper!Z158","v":0},{"$f":"Oper!AA158","v":0},{"$f":"Oper!AB158","v":0},{"$f":"Oper!AC158","v":0},{"$f":"Oper!AD158","v":0},{"$f":"Oper!AE158","v":0},{"$f":"Oper!AF158","v":0},{"$f":"Oper!AG158","v":0},{"$f":"Oper!AH158","v":0},{"$f":"Oper!AI158","v":0},{"$f":"Oper!AJ158","v":0},{"$f":"Oper!AK158","v":0},{"$f":"Oper!AL158","v":0},{"$f":"Oper!AM158","v":0},{"$f":"Oper!AN158","v":0},{"$f":"Oper!AO158","v":0},{"$f":"Oper!AP158","v":0},{"$f":"Oper!AQ158","v":0},{"$f":"Oper!AR158","v":0},{"$f":"Oper!AS158","v":0},{"$f":"Oper!AT158","v":0},{"$f":"Oper!AU158","v":0},{"$f":"Oper!AV158","v":0},{"$f":"Oper!AW158","v":0},{"$f":"Oper!AX158","v":0},{"$f":"Oper!AY158","v":0},{"$f":"Oper!AZ158","v":0},{"$f":"Oper!BA158","v":0},{"$f":"Oper!BB158","v":0},{"$f":"Oper!BC158","v":0},{"$f":"Oper!BD158","v":0},{"$f":"Oper!BE158","v":0},{"$f":"Oper!BF158","v":0},{"$f":"Oper!BG158","v":0},{"$f":"Oper!BH158","v":0},{"$f":"Oper!BI158","v":0},{"$f":"Oper!BJ158","v":0},{"$f":"Oper!BK158","v":0},{"$f":"Oper!BL158","v":0},{"$f":"Oper!BM158","v":0},{"$f":"Oper!BN158","v":0},{"$f":"Oper!BO158","v":0},{"$f":"Oper!BP158","v":0},{"$f":"Oper!BQ158","v":0},{"$f":"Oper!BR158","v":0},{"$f":"Oper!BS158","v":0},{"$f":"Oper!BT158","v":0},{"$f":"Oper!BU158","v":0},{"$f":"Oper!BV158","v":0},{"$f":"Oper!BW158","v":0},{"$f":"Oper!BX158","v":0},{"$f":"Oper!BY158","v":0},{"$f":"Oper!BZ158","v":0},{"$f":"Oper!CA158","v":0},{"$f":"Oper!CB158","v":0},{"$f":"Oper!CC158","v":0},{"$f":"Oper!CD158","v":0},{"$f":"Oper!CE158","v":0},{"$f":"Oper!CF158","v":0},{"$f":"Oper!CG158","v":0},{"$f":"Oper!CH158","v":0},{"$f":"Oper!CI158","v":0},{"$f":"Oper!CJ158","v":0},{"$f":"Oper!CK158","v":0},{"$f":"Oper!CL158","v":0},{"$f":"Oper!CM158","v":0},{"$f":"Oper!CN158","v":0},{"$f":"Oper!CO158","v":0},{"$f":"Oper!CP158","v":0},{"$f":"Oper!CQ158","v":0},{"$f":"Oper!CR158","v":0},{"$f":"Oper!CS158","v":0},{"$f":"Oper!CT158","v":0},{"$f":"Oper!CU158","v":0},{"$f":"Oper!CV158","v":0},{"$f":"Oper!CW158","v":0},{"$f":"Oper!CX158","v":0},{"$f":"Oper!CY158","v":0},{"$f":"Oper!CZ158","v":0},{"$f":"Oper!DA158","v":0},{"$f":"Oper!DB158","v":0},{"$f":"Oper!DC158","v":0},{"$f":"Oper!DD158","v":0},{"$f":"Oper!DE158","v":0},{"$f":"Oper!DF158","v":0},{"$f":"Oper!DG158","v":0},{"$f":"Oper!DH158","v":0},{"$f":"Oper!DI158","v":0},{"$f":"Oper!DJ158","v":0},{"$f":"Oper!DK158","v":0},{"$f":"Oper!DL158","v":0},{"$f":"Oper!DM158","v":0},{"$f":"Oper!DN158","v":0},{"$f":"Oper!DO158","v":0},{"$f":"Oper!DP158","v":0},{"$f":"Oper!DQ158","v":0},{"$f":"Oper!DR158","v":0},{"$f":"Oper!DS158","v":0},{"$f":"Oper!DT158","v":0},{"$f":"Oper!DU158","v":0},{"$f":"Oper!DV158","v":0},{"$f":"Oper!DW158","v":0},{"$f":"Oper!DX158","v":0},{"$f":"Oper!DY158","v":0},{"$f":"Oper!DZ158","v":0},{"$f":"Oper!EA158","v":0},{"$f":"Oper!EB158","v":0},{"$f":"Oper!EC158","v":0},{"$f":"Oper!ED158","v":0},{"$f":"Oper!EE158","v":0},{"$f":"Oper!EF158","v":0},{"$f":"Oper!EG158","v":0},{"$f":"Oper!EH158","v":0},{"$f":"Oper!EI158","v":0},{"$f":"Oper!EJ158","v":0},{"$f":"Oper!EK158","v":0},{"$f":"Oper!EL158","v":0},{"$f":"Oper!EM158","v":0},{"$f":"Oper!EN158","v":0},{"$f":"Oper!EO158","v":0},{"$f":"Oper!EP158","v":0},{"$f":"Oper!EQ158","v":0},{"$f":"Oper!ER158","v":0},{"$f":"Oper!ES158","v":0},{"$f":"Oper!ET158","v":0},{"$f":"Oper!EU158","v":0},{"$f":"Oper!EV158","v":0},{"$f":"Oper!EW158","v":0},{"$f":"Oper!EX158","v":0},{"$f":"Oper!EY158","v":0},{"$f":"Oper!EZ158","v":0},{"$f":"Oper!FA158","v":0},{"$f":"Oper!FB158","v":0},{"$f":"Oper!FC158","v":0},{"$f":"Oper!FD158","v":0},{"$f":"Oper!FE158","v":0},{"$f":"Oper!FF158","v":0}]
[null,{"$f":"'Inputs C'!C71","v":"Переменные затраты 6"},null,false,{"$f":"'Inputs C'!D71","v":"Нет"},{"$f":"'Inputs C'!E71","v":2},null,"тыс. руб.",null,null,null,{"$f":"SUM(M104:FF104)","v":0},{"$f":"Oper!M159","v":0},{"$f":"Oper!N159","v":0},{"$f":"Oper!O159","v":0},{"$f":"Oper!P159","v":0},{"$f":"Oper!Q159","v":0},{"$f":"Oper!R159","v":0},{"$f":"Oper!S159","v":0},{"$f":"Oper!T159","v":0},{"$f":"Oper!U159","v":0},{"$f":"Oper!V159","v":0},{"$f":"Oper!W159","v":0},{"$f":"Oper!X159","v":0},{"$f":"Oper!Y159","v":0},{"$f":"Oper!Z159","v":0},{"$f":"Oper!AA159","v":0},{"$f":"Oper!AB159","v":0},{"$f":"Oper!AC159","v":0},{"$f":"Oper!AD159","v":0},{"$f":"Oper!AE159","v":0},{"$f":"Oper!AF159","v":0},{"$f":"Oper!AG159","v":0},{"$f":"Oper!AH159","v":0},{"$f":"Oper!AI159","v":0},{"$f":"Oper!AJ159","v":0},{"$f":"Oper!AK159","v":0},{"$f":"Oper!AL159","v":0},{"$f":"Oper!AM159","v":0},{"$f":"Oper!AN159","v":0},{"$f":"Oper!AO159","v":0},{"$f":"Oper!AP159","v":0},{"$f":"Oper!AQ159","v":0},{"$f":"Oper!AR159","v":0},{"$f":"Oper!AS159","v":0},{"$f":"Oper!AT159","v":0},{"$f":"Oper!AU159","v":0},{"$f":"Oper!AV159","v":0},{"$f":"Oper!AW159","v":0},{"$f":"Oper!AX159","v":0},{"$f":"Oper!AY159","v":0},{"$f":"Oper!AZ159","v":0},{"$f":"Oper!BA159","v":0},{"$f":"Oper!BB159","v":0},{"$f":"Oper!BC159","v":0},{"$f":"Oper!BD159","v":0},{"$f":"Oper!BE159","v":0},{"$f":"Oper!BF159","v":0},{"$f":"Oper!BG159","v":0},{"$f":"Oper!BH159","v":0},{"$f":"Oper!BI159","v":0},{"$f":"Oper!BJ159","v":0},{"$f":"Oper!BK159","v":0},{"$f":"Oper!BL159","v":0},{"$f":"Oper!BM159","v":0},{"$f":"Oper!BN159","v":0},{"$f":"Oper!BO159","v":0},{"$f":"Oper!BP159","v":0},{"$f":"Oper!BQ159","v":0},{"$f":"Oper!BR159","v":0},{"$f":"Oper!BS159","v":0},{"$f":"Oper!BT159","v":0},{"$f":"Oper!BU159","v":0},{"$f":"Oper!BV159","v":0},{"$f":"Oper!BW159","v":0},{"$f":"Oper!BX159","v":0},{"$f":"Oper!BY159","v":0},{"$f":"Oper!BZ159","v":0},{"$f":"Oper!CA159","v":0},{"$f":"Oper!CB159","v":0},{"$f":"Oper!CC159","v":0},{"$f":"Oper!CD159","v":0},{"$f":"Oper!CE159","v":0},{"$f":"Oper!CF159","v":0},{"$f":"Oper!CG159","v":0},{"$f":"Oper!CH159","v":0},{"$f":"Oper!CI159","v":0},{"$f":"Oper!CJ159","v":0},{"$f":"Oper!CK159","v":0},{"$f":"Oper!CL159","v":0},{"$f":"Oper!CM159","v":0},{"$f":"Oper!CN159","v":0},{"$f":"Oper!CO159","v":0},{"$f":"Oper!CP159","v":0},{"$f":"Oper!CQ159","v":0},{"$f":"Oper!CR159","v":0},{"$f":"Oper!CS159","v":0},{"$f":"Oper!CT159","v":0},{"$f":"Oper!CU159","v":0},{"$f":"Oper!CV159","v":0},{"$f":"Oper!CW159","v":0},{"$f":"Oper!CX159","v":0},{"$f":"Oper!CY159","v":0},{"$f":"Oper!CZ159","v":0},{"$f":"Oper!DA159","v":0},{"$f":"Oper!DB159","v":0},{"$f":"Oper!DC159","v":0},{"$f":"Oper!DD159","v":0},{"$f":"Oper!DE159","v":0},{"$f":"Oper!DF159","v":0},{"$f":"Oper!DG159","v":0},{"$f":"Oper!DH159","v":0},{"$f":"Oper!DI159","v":0},{"$f":"Oper!DJ159","v":0},{"$f":"Oper!DK159","v":0},{"$f":"Oper!DL159","v":0},{"$f":"Oper!DM159","v":0},{"$f":"Oper!DN159","v":0},{"$f":"Oper!DO159","v":0},{"$f":"Oper!DP159","v":0},{"$f":"Oper!DQ159","v":0},{"$f":"Oper!DR159","v":0},{"$f":"Oper!DS159","v":0},{"$f":"Oper!DT159","v":0},{"$f":"Oper!DU159","v":0},{"$f":"Oper!DV159","v":0},{"$f":"Oper!DW159","v":0},{"$f":"Oper!DX159","v":0},{"$f":"Oper!DY159","v":0},{"$f":"Oper!DZ159","v":0},{"$f":"Oper!EA159","v":0},{"$f":"Oper!EB159","v":0},{"$f":"Oper!EC159","v":0},{"$f":"Oper!ED159","v":0},{"$f":"Oper!EE159","v":0},{"$f":"Oper!EF159","v":0},{"$f":"Oper!EG159","v":0},{"$f":"Oper!EH159","v":0},{"$f":"Oper!EI159","v":0},{"$f":"Oper!EJ159","v":0},{"$f":"Oper!EK159","v":0},{"$f":"Oper!EL159","v":0},{"$f":"Oper!EM159","v":0},{"$f":"Oper!EN159","v":0},{"$f":"Oper!EO159","v":0},{"$f":"Oper!EP159","v":0},{"$f":"Oper!EQ159","v":0},{"$f":"Oper!ER159","v":0},{"$f":"Oper!ES159","v":0},{"$f":"Oper!ET159","v":0},{"$f":"Oper!EU159","v":0},{"$f":"Oper!EV159","v":0},{"$f":"Oper!EW159","v":0},{"$f":"Oper!EX159","v":0},{"$f":"Oper!EY159","v":0},{"$f":"Oper!EZ159","v":0},{"$f":"Oper!FA159","v":0},{"$f":"Oper!FB159","v":0},{"$f":"Oper!FC159","v":0},{"$f":"Oper!FD159","v":0},{"$f":"Oper!FE159","v":0},{"$f":"Oper!FF159","v":0}]
[null,{"$f":"'Inputs C'!C72","v":"Налог на прибыль"},null,false,{"$f":"'Inputs C'!D72","v":"Нет"},{"$f":"'Inputs C'!E72","v":2},null,"тыс. руб.",null,null,null,83156.705761431193,{"$f":"Tax!M113","v":0},{"$f":"Tax!N113","v":0},{"$f":"Tax!O113","v":0},{"$f":"Tax!P113","v":0},{"$f":"Tax!Q113","v":0},{"$f":"Tax!R113","v":0},{"$f":"Tax!S113","v":0},{"$f":"Tax!T113","v":0},{"$f":"Tax!U113","v":0},{"$f":"Tax!V113","v":0},{"$f":"Tax!W113","v":0},{"$f":"Tax!X113","v":0},{"$f":"Tax!Y113","v":0},{"$f":"Tax!Z113","v":0},{"$f":"Tax!AA113","v":0},{"$f":"Tax!AB113","v":0},{"$f":"Tax!AC113","v":0},{"$f":"Tax!AD113","v":0},{"$f":"Tax!AE113","v":0},{"$f":"Tax!AF113","v":0},{"$f":"Tax!AG113","v":0},{"$f":"Tax!AH113","v":0},{"$f":"Tax!AI113","v":0},{"$f":"Tax!AJ113","v":0},{"$f":"Tax!AK113","v":0},{"$f":"Tax!AL113","v":0},{"$f":"Tax!AM113","v":0},{"$f":"Tax!AN113","v":0},{"$f":"Tax!AO113","v":0},{"$f":"Tax!AP113","v":0},{"$f":"Tax!AQ113","v":0},{"$f":"Tax!AR113","v":83156.705761431193},{"$f":"Tax!AS113","v":3.5917316244481365E-13},{"$f":"Tax!AT113","v":3.6312012027387746E-13},{"$f":"Tax!AU113","v":3.6312012027387746E-13},{"$f":"Tax!AV113","v":3.581918150064398E-13},{"$f":"Tax!AW113","v":3.581918150064398E-13},{"$f":"Tax!AX113","v":3.6212798879771935E-13},{"$f":"Tax!AY113","v":3.6212798879771935E-13},{"$f":"Tax!AZ113","v":3.5522620461574973E-13},{"$f":"Tax!BA113","v":3.5917316244481365E-13},{"$f":"Tax!BB113","v":3.6312012027387746E-13},{"$f":"Tax!BC113","v":3.6312012027387746E-13},{"$f":"Tax!BD113","v":3.5522620461574973E-13},{"$f":"Tax!BE113","v":3.5917316244481365E-13},{"$f":"Tax!BF113","v":3.6312012027387746E-13},{"$f":"Tax!BG113","v":3.6312012027387746E-13},{"$f":"Tax!BH113","v":3.5522620461574973E-13},{"$f":"Tax!BI113","v":3.5917316244481365E-13},{"$f":"Tax!BJ113","v":3.6312012027387746E-13},{"$f":"Tax!BK113","v":3.6312012027387746E-13},{"$f":"Tax!BL113","v":3.581918150064398E-13},{"$f":"Tax!BM113","v":3.581918150064398E-13},{"$f":"Tax!BN113","v":3.6212798879771935E-13},{"$f":"Tax!BO113","v":3.6212798879771935E-13},{"$f":"Tax!BP113","v":3.5522620461574973E-13},{"$f":"Tax!BQ113","v":3.5917316244481365E-13},{"$f":"Tax!BR113","v":3.6312012027387746E-13},{"$f":"Tax!BS113","v":3.6312012027387746E-13},{"$f":"Tax!BT113","v":3.5522620461574973E-13},{"$f":"Tax!BU113","v":3.5917316244481365E-13},{"$f":"Tax!BV113","v":3.6312012027387746E-13},{"$f":"Tax!BW113","v":3.6312012027387746E-13},{"$f":"Tax!BX113","v":3.5522620461574973E-13},{"$f":"Tax!BY113","v":3.5917316244481365E-13},{"$f":"Tax!BZ113","v":3.6312012027387746E-13},{"$f":"Tax!CA113","v":3.6312012027387746E-13},{"$f":"Tax!CB113","v":3.581918150064398E-13},{"$f":"Tax!CC113","v":3.581918150064398E-13},{"$f":"Tax!CD113","v":3.6212798879771935E-13},{"$f":"Tax!CE113","v":3.6212798879771935E-13},{"$f":"Tax!CF113","v":3.5522620461574973E-13},{"$f":"Tax!CG113","v":3.5917316244481365E-13},{"$f":"Tax!CH113","v":3.6312012027387746E-13},{"$f":"Tax!CI113","v":3.6312012027387746E-13},{"$f":"Tax!CJ113","v":3.5522620461574973E-13},{"$f":"Tax!CK113","v":3.5917316244481365E-13},{"$f":"Tax!CL113","v":3.6312012027387746E-13},{"$f":"Tax!CM113","v":3.6312012027387746E-13},{"$f":"Tax!CN113","v":3.5522620461574973E-13},{"$f":"Tax!CO113","v":3.5917316244481365E-13},{"$f":"Tax!CP113","v":3.6312012027387746E-13},{"$f":"Tax!CQ113","v":3.6312012027387746E-13},{"$f":"Tax!CR113","v":3.581918150064398E-13},{"$f":"Tax!CS113","v":3.581918150064398E-13},{"$f":"Tax!CT113","v":3.6212798879771935E-13},{"$f":"Tax!CU113","v":3.6212798879771935E-13},{"$f":"Tax!CV113","v":3.5522620461574973E-13},{"$f":"Tax!CW113","v":3.5917316244481365E-13},{"$f":"Tax!CX113","v":3.6312012027387746E-13},{"$f":"Tax!CY113","v":3.6312012027387746E-13},{"$f":"Tax!CZ113","v":3.5522620461574973E-13},{"$f":"Tax!DA113","v":3.5917316244481365E-13},{"$f":"Tax!DB113","v":3.6312012027387746E-13},{"$f":"Tax!DC113","v":3.6312012027387746E-13},{"$f":"Tax!DD113","v":3.5522620461574973E-13},{"$f":"Tax!DE113","v":3.5917316244481365E-13},{"$f":"Tax!DF113","v":3.6312012027387746E-13},{"$f":"Tax!DG113","v":3.6312012027387746E-13},{"$f":"Tax!DH113","v":3.581918150064398E-13},{"$f":"Tax!DI113","v":3.581918150064398E-13},{"$f":"Tax!DJ113","v":3.6212798879771935E-13},{"$f":"Tax!DK113","v":3.6212798879771935E-13},{"$f":"Tax!DL113","v":3.5522620461574973E-13},{"$f":"Tax!DM113","v":3.5917316244481365E-13},{"$f":"Tax!DN113","v":3.6312012027387746E-13},{"$f":"Tax!DO113","v":3.6312012027387746E-13},{"$f":"Tax!DP113","v":3.5522620461574973E-13},{"$f":"Tax!DQ113","v":3.5917316244481365E-13},{"$f":"Tax!DR113","v":3.6312012027387746E-13},{"$f":"Tax!DS113","v":3.6312012027387746E-13},{"$f":"Tax!DT113","v":3.5522620461574973E-13},{"$f":"Tax!DU113","v":3.5917316244481365E-13},{"$f":"Tax!DV113","v":3.6312012027387746E-13},{"$f":"Tax!DW113","v":3.6312012027387746E-13},{"$f":"Tax!DX113","v":3.581918150064398E-13},{"$f":"Tax!DY113","v":3.581918150064398E-13},{"$f":"Tax!DZ113","v":3.6212798879771935E-13},{"$f":"Tax!EA113","v":3.6212798879771935E-13},{"$f":"Tax!EB113","v":3.5522620461574973E-13},{"$f":"Tax!EC113","v":3.5917316244481365E-13},{"$f":"Tax!ED113","v":3.6312012027387746E-13},{"$f":"Tax!EE113","v":3.6312012027387746E-13},{"$f":"Tax!EF113","v":3.5522620461574973E-13},{"$f":"Tax!EG113","v":3.5917316244481365E-13},{"$f":"Tax!EH113","v":3.6312012027387746E-13},{"$f":"Tax!EI113","v":3.6312012027387746E-13},{"$f":"Tax!EJ113","v":3.5522620461574973E-13},{"$f":"Tax!EK113","v":3.5917316244481365E-13},{"$f":"Tax!EL113","v":3.6312012027387746E-13},{"$f":"Tax!EM113","v":3.6312012027387746E-13},{"$f":"Tax!EN113","v":3.581918150064398E-13},{"$f":"Tax!EO113","v":3.581918150064398E-13},{"$f":"Tax!EP113","v":3.6212798879771935E-13},{"$f":"Tax!EQ113","v":3.6212798879771935E-13},{"$f":"Tax!ER113","v":3.5522620461574973E-13},{"$f":"Tax!ES113","v":3.5917316244481365E-13},{"$f":"Tax!ET113","v":3.6312012027387746E-13},{"$f":"Tax!EU113","v":3.6312012027387746E-13},{"$f":"Tax!EV113","v":3.5522620461574973E-13},{"$f":"Tax!EW113","v":3.5917316244481365E-13},{"$f":"Tax!EX113","v":3.6312012027387746E-13},{"$f":"Tax!EY113","v":3.6312012027387746E-13},{"$f":"Tax!EZ113","v":3.5522620461574973E-13},{"$f":"Tax!FA113","v":3.5917316244481365E-13},{"$f":"Tax!FB113","v":3.6312012027387746E-13},{"$f":"Tax!FC113","v":3.6312012027387746E-13},{"$f":"Tax!FD113","v":3.581918150064398E-13},{"$f":"Tax!FE113","v":3.581918150064398E-13},{"$f":"Tax!FF113","v":3.6212798879771935E-13}]
[null,{"$f":"'Inputs C'!C73","v":"Налог на имущество"},null,true,{"$f":"'Inputs C'!D73","v":"Да"},{"$f":"'Inputs C'!E73","v":1},null,"тыс. руб.",null,null,null,{"$f":"SUM(M106:FF106)","v":64588.134324990067},{"$f":"Tax!M128","v":0},{"$f":"Tax!N128","v":0},{"$f":"Tax!O128","v":0},{"$f":"Tax!P128","v":0},{"$f":"Tax!Q128","v":0},{"$f":"Tax!R128","v":0},{"$f":"Tax!S128","v":0},{"$f":"Tax!T128","v":0},{"$f":"Tax!U128","v":0},{"$f":"Tax!V128","v":0},{"$f":"Tax!W128","v":0},{"$f":"Tax!X128","v":0},{"$f":"Tax!Y128","v":0},{"$f":"Tax!Z128","v":3696.2291906540054},{"$f":"Tax!AA128","v":3662.822123081015},{"$f":"Tax!AB128","v":3629.415055508025},{"$f":"Tax!AC128","v":3596.0079879350351},{"$f":"Tax!AD128","v":3562.6009203620447},{"$f":"Tax!AE128","v":3529.1938527890547},{"$f":"Tax!AF128","v":3495.7867852160643},{"$f":"Tax!AG128","v":3462.3797176430744},{"$f":"Tax!AH128","v":3428.972650070084},{"$f":"Tax!AI128","v":3395.5655824970941},{"$f":"Tax!AJ128","v":3362.1585149241041},{"$f":"Tax!AK128","v":3328.7514473511137},{"$f":"Tax!AL128","v":3297.9296746904552},{"$f":"Tax!AM128","v":3267.1079020297962},{"$f":"Tax!AN128","v":3236.2861293691376},{"$f":"Tax!AO128","v":3205.4643567084786},{"$f":"Tax!AP128","v":3174.64258404782},{"$f":"Tax!AQ128","v":3143.820811387161},{"$f":"Tax!AR128","v":3112.9990387265025},{"$f":"Tax!AS128","v":0},{"$f":"Tax!AT128","v":0},{"$f":"Tax!AU128","v":0},{"$f":"Tax!AV128","v":0},{"$f":"Tax!AW128","v":0},{"$f":"Tax!AX128","v":0},{"$f":"Tax!AY128","v":0},{"$f":"Tax!AZ128","v":0},{"$f":"Tax!BA128","v":0},{"$f":"Tax!BB128","v":0},{"$f":"Tax!BC128","v":0},{"$f":"Tax!BD128","v":0},{"$f":"Tax!BE128","v":0},{"$f":"Tax!BF128","v":0},{"$f":"Tax!BG128","v":0},{"$f":"Tax!BH128","v":0},{"$f":"Tax!BI128","v":0},{"$f":"Tax!BJ128","v":0},{"$f":"Tax!BK128","v":0},{"$f":"Tax!BL128","v":0},{"$f":"Tax!BM128","v":0},{"$f":"Tax!BN128","v":0},{"$f":"Tax!BO128","v":0},{"$f":"Tax!BP128","v":0},{"$f":"Tax!BQ128","v":0},{"$f":"Tax!BR128","v":0},{"$f":"Tax!BS128","v":0},{"$f":"Tax!BT128","v":0},{"$f":"Tax!BU128","v":0},{"$f":"Tax!BV128","v":0},{"$f":"Tax!BW128","v":0},{"$f":"Tax!BX128","v":0},{"$f":"Tax!BY128","v":0},{"$f":"Tax!BZ128","v":0},{"$f":"Tax!CA128","v":0},{"$f":"Tax!CB128","v":0},{"$f":"Tax!CC128","v":0},{"$f":"Tax!CD128","v":0},{"$f":"Tax!CE128","v":0},{"$f":"Tax!CF128","v":0},{"$f":"Tax!CG128","v":0},{"$f":"Tax!CH128","v":0},{"$f":"Tax!CI128","v":0},{"$f":"Tax!CJ128","v":0},{"$f":"Tax!CK128","v":0},{"$f":"Tax!CL128","v":0},{"$f":"Tax!CM128","v":0},{"$f":"Tax!CN128","v":0},{"$f":"Tax!CO128","v":0},{"$f":"Tax!CP128","v":0},{"$f":"Tax!CQ128","v":0},{"$f":"Tax!CR128","v":0},{"$f":"Tax!CS128","v":0},{"$f":"Tax!CT128","v":0},{"$f":"Tax!CU128","v":0},{"$f":"Tax!CV128","v":0},{"$f":"Tax!CW128","v":0},{"$f":"Tax!CX128","v":0},{"$f":"Tax!CY128","v":0},{"$f":"Tax!CZ128","v":0},{"$f":"Tax!DA128","v":0},{"$f":"Tax!DB128","v":0},{"$f":"Tax!DC128","v":0},{"$f":"Tax!DD128","v":0},{"$f":"Tax!DE128","v":0},{"$f":"Tax!DF128","v":0},{"$f":"Tax!DG128","v":0},{"$f":"Tax!DH128","v":0},{"$f":"Tax!DI128","v":0},{"$f":"Tax!DJ128","v":0},{"$f":"Tax!DK128","v":0},{"$f":"Tax!DL128","v":0},{"$f":"Tax!DM128","v":0},{"$f":"Tax!DN128","v":0},{"$f":"Tax!DO128","v":0},{"$f":"Tax!DP128","v":0},{"$f":"Tax!DQ128","v":0},{"$f":"Tax!DR128","v":0},{"$f":"Tax!DS128","v":0},{"$f":"Tax!DT128","v":0},{"$f":"Tax!DU128","v":0},{"$f":"Tax!DV128","v":0},{"$f":"Tax!DW128","v":0},{"$f":"Tax!DX128","v":0},{"$f":"Tax!DY128","v":0},{"$f":"Tax!DZ128","v":0},{"$f":"Tax!EA128","v":0},{"$f":"Tax!EB128","v":0},{"$f":"Tax!EC128","v":0},{"$f":"Tax!ED128","v":0},{"$f":"Tax!EE128","v":0},{"$f":"Tax!EF128","v":0},{"$f":"Tax!EG128","v":0},{"$f":"Tax!EH128","v":0},{"$f":"Tax!EI128","v":0},{"$f":"Tax!EJ128","v":0},{"$f":"Tax!EK128","v":0},{"$f":"Tax!EL128","v":0},{"$f":"Tax!EM128","v":0},{"$f":"Tax!EN128","v":0},{"$f":"Tax!EO128","v":0},{"$f":"Tax!EP128","v":0},{"$f":"Tax!EQ128","v":0},{"$f":"Tax!ER128","v":0},{"$f":"Tax!ES128","v":0},{"$f":"Tax!ET128","v":0},{"$f":"Tax!EU128","v":0},{"$f":"Tax!EV128","v":0},{"$f":"Tax!EW128","v":0},{"$f":"Tax!EX128","v":0},{"$f":"Tax!EY128","v":0},{"$f":"Tax!EZ128","v":0},{"$f":"Tax!FA128","v":0},{"$f":"Tax!FB128","v":0},{"$f":"Tax!FC128","v":0},{"$f":"Tax!FD128","v":0},{"$f":"Tax!FE128","v":0},{"$f":"Tax!FF128","v":0}]
[]
[null,"Компенсируемые затраты, без НДС",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M108:FF108)","v":64588.134324990067},{"$f":"SUMIF($D$93:$D$106,TRUE(),M93:M106)","v":0},{"$f":"SUMIF($D$93:$D$106,TRUE(),N93:N106)","v":0},0,0,0,0,0,0,0,0,0,0,0,3696.2291906540054,3662.822123081015,3629.415055508025,3596.0079879350351,3562.6009203620447,3529.1938527890547,3495.7867852160643,3462.3797176430744,3428.972650070084,3395.5655824970941,3362.1585149241041,3328.7514473511137,3297.9296746904552,3267.1079020297962,3236.2861293691376,3205.4643567084786,3174.64258404782,3143.820811387161,3112.9990387265025,{"$f":"SUMIF($D$93:$D$106,TRUE(),AS93:AS106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$93:$D$106,TRUE(),BY93:BY106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$93:$D$106,TRUE(),DE93:DE106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$93:$D$106,TRUE(),EK93:EK106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"СВОД АРЕНДНОЙ ПЛАТЫ"]
[]
[null,"Схема передачи объекта",null,{"$f":"'Inputs C'!$D$53:$F$53","v":"Арендная плата"},null,{"$f":"'Inputs C'!G53","v":2},null,"флаг"]
[null,"Фиксированный платеж, без НДС",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M114:FF114)","v":0},{"$f":"M87*($F$113=2)","v":0},{"$f":"N87*($F$113=2)","v":0},0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ87*($F$113=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL87*($F$113=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Компенсируемые затраты, без НДС",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M115:FF115)","v":64588.134324990067},{"$f":"M108*($F$113=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3696.2291906540054,3662.822123081015,3629.415055508025,3596.0079879350351,3562.6009203620447,3529.1938527890547,3495.7867852160643,3462.3797176430744,3428.972650070084,3395.5655824970941,3362.1585149241041,3328.7514473511137,3297.9296746904552,3267.1079020297962,3236.2861293691376,3205.4643567084786,3174.64258404782,3143.820811387161,3112.9990387265025,{"$f":"AS108*($F$113=2)","v":0},{"$f":"AT108*($F$113=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY108*($F$113=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE108*($F$113=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK108*($F$113=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого арендная плата без НДС",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M116:FF116)","v":64588.134324990067},{"$f":"SUM(M114:M115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3696.2291906540054,3662.822123081015,3629.415055508025,3596.0079879350351,3562.6009203620447,3529.1938527890547,3495.7867852160643,3462.3797176430744,3428.972650070084,3395.5655824970941,3362.1585149241041,3328.7514473511137,3297.9296746904552,3267.1079020297962,3236.2861293691376,3205.4643567084786,3174.64258404782,3143.820811387161,3112.9990387265025,{"$f":"SUM(AS114:AS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY114:BY115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE114:DE115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK114:EK115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"НДС в арендной плате",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M117:FF117)","v":0},{"$f":"(M116-M93*($F$93=1)-M95*($F$95=1)-M97*($F$97=1)-M105*($F$105=1)-M106*($F$106=1))*VAT_tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS116-AS93*($F$93=1)-AS95*($F$95=1)-AS97*($F$97=1)-AS105*($F$105=1)-AS106*($F$106=1))*VAT_tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY116-BY93*($F$93=1)-BY95*($F$95=1)-BY97*($F$97=1)-BY105*($F$105=1)-BY106*($F$106=1))*VAT_tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DE116-DE93*($F$93=1)-DE95*($F$95=1)-DE97*($F$97=1)-DE105*($F$105=1)-DE106*($F$106=1))*VAT_tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK116-EK93*($F$93=1)-EK95*($F$95=1)-EK97*($F$97=1)-EK105*($F$105=1)-EK106*($F$106=1))*VAT_tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого арендная плата с НДС",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M118:FF118)","v":64588.134324990067},{"$f":"M116+M117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3696.2291906540054,3662.822123081015,3629.415055508025,3596.0079879350351,3562.6009203620447,3529.1938527890547,3495.7867852160643,3462.3797176430744,3428.972650070084,3395.5655824970941,3362.1585149241041,3328.7514473511137,3297.9296746904552,3267.1079020297962,3236.2861293691376,3205.4643567084786,3174.64258404782,3143.820811387161,3112.9990387265025,{"$f":"AS116+AS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY116+BY117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE116+DE117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK116+EK117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,"СЦЕНАРИЙ: СУБСИДИИ ПО ГОСПРОГРАММЕ ХМАО"]
[]
[null,"Год",null,null,null,null,null,"дата",null,null,null,{"$f":"M126-1","v":2018},{"$f":"YEAR(M10)","v":2019},2019,2019,2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,{"$f":"YEAR(AS10)","v":2027},2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,{"$f":"YEAR(BY10)","v":2035},2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,{"$f":"YEAR(DE10)","v":2043},2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,2046,2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,{"$f":"YEAR(EK10)","v":2051},2051,2051,2052,2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056]
[null,"Порядковый номер года",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"IF(M9='Inputs C'!$F$17,1,IF(M126=YEAR('Inputs C'!$F$18),IF(M9<'Inputs C'!$F$17,0,I127+1),IF(M9<'Inputs C'!$F$17,0,I127+1)))","v":0},{"$f":"IF(N9='Inputs C'!$F$17,1,IF(N126=YEAR('Inputs C'!$F$18),IF(N9<'Inputs C'!$F$17,0,J127+1),IF(N9<'Inputs C'!$F$17,0,J127+1)))","v":0},{"$f":"IF(O9='Inputs C'!$F$17,1,IF(O126=YEAR('Inputs C'!$F$18),IF(O9<'Inputs C'!$F$17,0,K127+1),IF(O9<'Inputs C'!$F$17,0,K127+1)))","v":0},{"$f":"IF(P9='Inputs C'!$F$17,1,IF(P126=YEAR('Inputs C'!$F$18),IF(P9<'Inputs C'!$F$17,0,L127+1),IF(P9<'Inputs C'!$F$17,0,L127+1)))","v":0},{"$f":"IF(Q9='Inputs C'!$F$17,1,IF(Q126=YEAR('Inputs C'!$F$18),IF(Q9<'Inputs C'!$F$17,0,M127+1),IF(Q9<'Inputs C'!$F$17,0,M127+1)))","v":1},{"$f":"IF(R9='Inputs C'!$F$17,1,IF(R126=YEAR('Inputs C'!$F$18),IF(R9<'Inputs C'!$F$17,0,N127+1),IF(R9<'Inputs C'!$F$17,0,N127+1)))","v":1},{"$f":"IF(S9='Inputs C'!$F$17,1,IF(S126=YEAR('Inputs C'!$F$18),IF(S9<'Inputs C'!$F$17,0,O127+1),IF(S9<'Inputs C'!$F$17,0,O127+1)))","v":1},{"$f":"IF(T9='Inputs C'!$F$17,1,IF(T126=YEAR('Inputs C'!$F$18),IF(T9<'Inputs C'!$F$17,0,P127+1),IF(T9<'Inputs C'!$F$17,0,P127+1)))","v":1},{"$f":"IF(U9='Inputs C'!$F$17,1,IF(U126=YEAR('Inputs C'!$F$18),IF(U9<'Inputs C'!$F$17,0,Q127+1),IF(U9<'Inputs C'!$F$17,0,Q127+1)))","v":2},{"$f":"IF(V9='Inputs C'!$F$17,1,IF(V126=YEAR('Inputs C'!$F$18),IF(V9<'Inputs C'!$F$17,0,R127+1),IF(V9<'Inputs C'!$F$17,0,R127+1)))","v":2},{"$f":"IF(W9='Inputs C'!$F$17,1,IF(W126=YEAR('Inputs C'!$F$18),IF(W9<'Inputs C'!$F$17,0,S127+1),IF(W9<'Inputs C'!$F$17,0,S127+1)))","v":2},{"$f":"IF(X9='Inputs C'!$F$17,1,IF(X126=YEAR('Inputs C'!$F$18),IF(X9<'Inputs C'!$F$17,0,T127+1),IF(X9<'Inputs C'!$F$17,0,T127+1)))","v":2},{"$f":"IF(Y9='Inputs C'!$F$17,1,IF(Y126=YEAR('Inputs C'!$F$18),IF(Y9<'Inputs C'!$F$17,0,U127+1),IF(Y9<'Inputs C'!$F$17,0,U127+1)))","v":3},{"$f":"IF(Z9='Inputs C'!$F$17,1,IF(Z126=YEAR('Inputs C'!$F$18),IF(Z9<'Inputs C'!$F$17,0,V127+1),IF(Z9<'Inputs C'!$F$17,0,V127+1)))","v":3},{"$f":"IF(AA9='Inputs C'!$F$17,1,IF(AA126=YEAR('Inputs C'!$F$18),IF(AA9<'Inputs C'!$F$17,0,W127+1),IF(AA9<'Inputs C'!$F$17,0,W127+1)))","v":3},{"$f":"IF(AB9='Inputs C'!$F$17,1,IF(AB126=YEAR('Inputs C'!$F$18),IF(AB9<'Inputs C'!$F$17,0,X127+1),IF(AB9<'Inputs C'!$F$17,0,X127+1)))","v":3},{"$f":"IF(AC9='Inputs C'!$F$17,1,IF(AC126=YEAR('Inputs C'!$F$18),IF(AC9<'Inputs C'!$F$17,0,Y127+1),IF(AC9<'Inputs C'!$F$17,0,Y127+1)))","v":4},{"$f":"IF(AD9='Inputs C'!$F$17,1,IF(AD126=YEAR('Inputs C'!$F$18),IF(AD9<'Inputs C'!$F$17,0,Z127+1),IF(AD9<'Inputs C'!$F$17,0,Z127+1)))","v":4},{"$f":"IF(AE9='Inputs C'!$F$17,1,IF(AE126=YEAR('Inputs C'!$F$18),IF(AE9<'Inputs C'!$F$17,0,AA127+1),IF(AE9<'Inputs C'!$F$17,0,AA127+1)))","v":4},{"$f":"IF(AF9='Inputs C'!$F$17,1,IF(AF126=YEAR('Inputs C'!$F$18),IF(AF9<'Inputs C'!$F$17,0,AB127+1),IF(AF9<'Inputs C'!$F$17,0,AB127+1)))","v":4},{"$f":"IF(AG9='Inputs C'!$F$17,1,IF(AG126=YEAR('Inputs C'!$F$18),IF(AG9<'Inputs C'!$F$17,0,AC127+1),IF(AG9<'Inputs C'!$F$17,0,AC127+1)))","v":5},{"$f":"IF(AH9='Inputs C'!$F$17,1,IF(AH126=YEAR('Inputs C'!$F$18),IF(AH9<'Inputs C'!$F$17,0,AD127+1),IF(AH9<'Inputs C'!$F$17,0,AD127+1)))","v":5},{"$f":"IF(AI9='Inputs C'!$F$17,1,IF(AI126=YEAR('Inputs C'!$F$18),IF(AI9<'Inputs C'!$F$17,0,AE127+1),IF(AI9<'Inputs C'!$F$17,0,AE127+1)))","v":5},{"$f":"IF(AJ9='Inputs C'!$F$17,1,IF(AJ126=YEAR('Inputs C'!$F$18),IF(AJ9<'Inputs C'!$F$17,0,AF127+1),IF(AJ9<'Inputs C'!$F$17,0,AF127+1)))","v":5},{"$f":"IF(AK9='Inputs C'!$F$17,1,IF(AK126=YEAR('Inputs C'!$F$18),IF(AK9<'Inputs C'!$F$17,0,AG127+1),IF(AK9<'Inputs C'!$F$17,0,AG127+1)))","v":6},{"$f":"IF(AL9='Inputs C'!$F$17,1,IF(AL126=YEAR('Inputs C'!$F$18),IF(AL9<'Inputs C'!$F$17,0,AH127+1),IF(AL9<'Inputs C'!$F$17,0,AH127+1)))","v":6},{"$f":"IF(AM9='Inputs C'!$F$17,1,IF(AM126=YEAR('Inputs C'!$F$18),IF(AM9<'Inputs C'!$F$17,0,AI127+1),IF(AM9<'Inputs C'!$F$17,0,AI127+1)))","v":6},{"$f":"IF(AN9='Inputs C'!$F$17,1,IF(AN126=YEAR('Inputs C'!$F$18),IF(AN9<'Inputs C'!$F$17,0,AJ127+1),IF(AN9<'Inputs C'!$F$17,0,AJ127+1)))","v":6},{"$f":"IF(AO9='Inputs C'!$F$17,1,IF(AO126=YEAR('Inputs C'!$F$18),IF(AO9<'Inputs C'!$F$17,0,AK127+1),IF(AO9<'Inputs C'!$F$17,0,AK127+1)))","v":7},{"$f":"IF(AP9='Inputs C'!$F$17,1,IF(AP126=YEAR('Inputs C'!$F$18),IF(AP9<'Inputs C'!$F$17,0,AL127+1),IF(AP9<'Inputs C'!$F$17,0,AL127+1)))","v":7},{"$f":"IF(AQ9='Inputs C'!$F$17,1,IF(AQ126=YEAR('Inputs C'!$F$18),IF(AQ9<'Inputs C'!$F$17,0,AM127+1),IF(AQ9<'Inputs C'!$F$17,0,AM127+1)))","v":7},{"$f":"IF(AR9='Inputs C'!$F$17,1,IF(AR126=YEAR('Inputs C'!$F$18),IF(AR9<'Inputs C'!$F$17,0,AN127+1),IF(AR9<'Inputs C'!$F$17,0,AN127+1)))","v":7},{"$f":"IF(AS9='Inputs C'!$F$17,1,IF(AS126=YEAR('Inputs C'!$F$18),IF(AS9<'Inputs C'!$F$17,0,AO127+1),IF(AS9<'Inputs C'!$F$17,0,AO127+1)))","v":8},{"$f":"IF(AT9='Inputs C'!$F$17,1,IF(AT126=YEAR('Inputs C'!$F$18),IF(AT9<'Inputs C'!$F$17,0,AP127+1),IF(AT9<'Inputs C'!$F$17,0,AP127+1)))","v":8},{"$f":"IF(AU9='Inputs C'!$F$17,1,IF(AU126=YEAR('Inputs C'!$F$18),IF(AU9<'Inputs C'!$F$17,0,AQ127+1),IF(AU9<'Inputs C'!$F$17,0,AQ127+1)))","v":8},{"$f":"IF(AV9='Inputs C'!$F$17,1,IF(AV126=YEAR('Inputs C'!$F$18),IF(AV9<'Inputs C'!$F$17,0,AR127+1),IF(AV9<'Inputs C'!$F$17,0,AR127+1)))","v":8},{"$f":"IF(AW9='Inputs C'!$F$17,1,IF(AW126=YEAR('Inputs C'!$F$18),IF(AW9<'Inputs C'!$F$17,0,AS127+1),IF(AW9<'Inputs C'!$F$17,0,AS127+1)))","v":9},{"$f":"IF(AX9='Inputs C'!$F$17,1,IF(AX126=YEAR('Inputs C'!$F$18),IF(AX9<'Inputs C'!$F$17,0,AT127+1),IF(AX9<'Inputs C'!$F$17,0,AT127+1)))","v":9},{"$f":"IF(AY9='Inputs C'!$F$17,1,IF(AY126=YEAR('Inputs C'!$F$18),IF(AY9<'Inputs C'!$F$17,0,AU127+1),IF(AY9<'Inputs C'!$F$17,0,AU127+1)))","v":9},{"$f":"IF(AZ9='Inputs C'!$F$17,1,IF(AZ126=YEAR('Inputs C'!$F$18),IF(AZ9<'Inputs C'!$F$17,0,AV127+1),IF(AZ9<'Inputs C'!$F$17,0,AV127+1)))","v":9},{"$f":"IF(BA9='Inputs C'!$F$17,1,IF(BA126=YEAR('Inputs C'!$F$18),IF(BA9<'Inputs C'!$F$17,0,AW127+1),IF(BA9<'Inputs C'!$F$17,0,AW127+1)))","v":10},{"$f":"IF(BB9='Inputs C'!$F$17,1,IF(BB126=YEAR('Inputs C'!$F$18),IF(BB9<'Inputs C'!$F$17,0,AX127+1),IF(BB9<'Inputs C'!$F$17,0,AX127+1)))","v":10},{"$f":"IF(BC9='Inputs C'!$F$17,1,IF(BC126=YEAR('Inputs C'!$F$18),IF(BC9<'Inputs C'!$F$17,0,AY127+1),IF(BC9<'Inputs C'!$F$17,0,AY127+1)))","v":10},{"$f":"IF(BD9='Inputs C'!$F$17,1,IF(BD126=YEAR('Inputs C'!$F$18),IF(BD9<'Inputs C'!$F$17,0,AZ127+1),IF(BD9<'Inputs C'!$F$17,0,AZ127+1)))","v":10},{"$f":"IF(BE9='Inputs C'!$F$17,1,IF(BE126=YEAR('Inputs C'!$F$18),IF(BE9<'Inputs C'!$F$17,0,BA127+1),IF(BE9<'Inputs C'!$F$17,0,BA127+1)))","v":11},{"$f":"IF(BF9='Inputs C'!$F$17,1,IF(BF126=YEAR('Inputs C'!$F$18),IF(BF9<'Inputs C'!$F$17,0,BB127+1),IF(BF9<'Inputs C'!$F$17,0,BB127+1)))","v":11},{"$f":"IF(BG9='Inputs C'!$F$17,1,IF(BG126=YEAR('Inputs C'!$F$18),IF(BG9<'Inputs C'!$F$17,0,BC127+1),IF(BG9<'Inputs C'!$F$17,0,BC127+1)))","v":11},{"$f":"IF(BH9='Inputs C'!$F$17,1,IF(BH126=YEAR('Inputs C'!$F$18),IF(BH9<'Inputs C'!$F$17,0,BD127+1),IF(BH9<'Inputs C'!$F$17,0,BD127+1)))","v":11},{"$f":"IF(BI9='Inputs C'!$F$17,1,IF(BI126=YEAR('Inputs C'!$F$18),IF(BI9<'Inputs C'!$F$17,0,BE127+1),IF(BI9<'Inputs C'!$F$17,0,BE127+1)))","v":12},{"$f":"IF(BJ9='Inputs C'!$F$17,1,IF(BJ126=YEAR('Inputs C'!$F$18),IF(BJ9<'Inputs C'!$F$17,0,BF127+1),IF(BJ9<'Inputs C'!$F$17,0,BF127+1)))","v":12},{"$f":"IF(BK9='Inputs C'!$F$17,1,IF(BK126=YEAR('Inputs C'!$F$18),IF(BK9<'Inputs C'!$F$17,0,BG127+1),IF(BK9<'Inputs C'!$F$17,0,BG127+1)))","v":12},{"$f":"IF(BL9='Inputs C'!$F$17,1,IF(BL126=YEAR('Inputs C'!$F$18),IF(BL9<'Inputs C'!$F$17,0,BH127+1),IF(BL9<'Inputs C'!$F$17,0,BH127+1)))","v":12},{"$f":"IF(BM9='Inputs C'!$F$17,1,IF(BM126=YEAR('Inputs C'!$F$18),IF(BM9<'Inputs C'!$F$17,0,BI127+1),IF(BM9<'Inputs C'!$F$17,0,BI127+1)))","v":13},{"$f":"IF(BN9='Inputs C'!$F$17,1,IF(BN126=YEAR('Inputs C'!$F$18),IF(BN9<'Inputs C'!$F$17,0,BJ127+1),IF(BN9<'Inputs C'!$F$17,0,BJ127+1)))","v":13},{"$f":"IF(BO9='Inputs C'!$F$17,1,IF(BO126=YEAR('Inputs C'!$F$18),IF(BO9<'Inputs C'!$F$17,0,BK127+1),IF(BO9<'Inputs C'!$F$17,0,BK127+1)))","v":13},{"$f":"IF(BP9='Inputs C'!$F$17,1,IF(BP126=YEAR('Inputs C'!$F$18),IF(BP9<'Inputs C'!$F$17,0,BL127+1),IF(BP9<'Inputs C'!$F$17,0,BL127+1)))","v":13},{"$f":"IF(BQ9='Inputs C'!$F$17,1,IF(BQ126=YEAR('Inputs C'!$F$18),IF(BQ9<'Inputs C'!$F$17,0,BM127+1),IF(BQ9<'Inputs C'!$F$17,0,BM127+1)))","v":14},{"$f":"IF(BR9='Inputs C'!$F$17,1,IF(BR126=YEAR('Inputs C'!$F$18),IF(BR9<'Inputs C'!$F$17,0,BN127+1),IF(BR9<'Inputs C'!$F$17,0,BN127+1)))","v":14},{"$f":"IF(BS9='Inputs C'!$F$17,1,IF(BS126=YEAR('Inputs C'!$F$18),IF(BS9<'Inputs C'!$F$17,0,BO127+1),IF(BS9<'Inputs C'!$F$17,0,BO127+1)))","v":14},{"$f":"IF(BT9='Inputs C'!$F$17,1,IF(BT126=YEAR('Inputs C'!$F$18),IF(BT9<'Inputs C'!$F$17,0,BP127+1),IF(BT9<'Inputs C'!$F$17,0,BP127+1)))","v":14},{"$f":"IF(BU9='Inputs C'!$F$17,1,IF(BU126=YEAR('Inputs C'!$F$18),IF(BU9<'Inputs C'!$F$17,0,BQ127+1),IF(BU9<'Inputs C'!$F$17,0,BQ127+1)))","v":15},{"$f":"IF(BV9='Inputs C'!$F$17,1,IF(BV126=YEAR('Inputs C'!$F$18),IF(BV9<'Inputs C'!$F$17,0,BR127+1),IF(BV9<'Inputs C'!$F$17,0,BR127+1)))","v":15},{"$f":"IF(BW9='Inputs C'!$F$17,1,IF(BW126=YEAR('Inputs C'!$F$18),IF(BW9<'Inputs C'!$F$17,0,BS127+1),IF(BW9<'Inputs C'!$F$17,0,BS127+1)))","v":15},{"$f":"IF(BX9='Inputs C'!$F$17,1,IF(BX126=YEAR('Inputs C'!$F$18),IF(BX9<'Inputs C'!$F$17,0,BT127+1),IF(BX9<'Inputs C'!$F$17,0,BT127+1)))","v":15},{"$f":"IF(BY9='Inputs C'!$F$17,1,IF(BY126=YEAR('Inputs C'!$F$18),IF(BY9<'Inputs C'!$F$17,0,BU127+1),IF(BY9<'Inputs C'!$F$17,0,BU127+1)))","v":16},{"$f":"IF(BZ9='Inputs C'!$F$17,1,IF(BZ126=YEAR('Inputs C'!$F$18),IF(BZ9<'Inputs C'!$F$17,0,BV127+1),IF(BZ9<'Inputs C'!$F$17,0,BV127+1)))","v":16},{"$f":"IF(CA9='Inputs C'!$F$17,1,IF(CA126=YEAR('Inputs C'!$F$18),IF(CA9<'Inputs C'!$F$17,0,BW127+1),IF(CA9<'Inputs C'!$F$17,0,BW127+1)))","v":16},{"$f":"IF(CB9='Inputs C'!$F$17,1,IF(CB126=YEAR('Inputs C'!$F$18),IF(CB9<'Inputs C'!$F$17,0,BX127+1),IF(CB9<'Inputs C'!$F$17,0,BX127+1)))","v":16},{"$f":"IF(CC9='Inputs C'!$F$17,1,IF(CC126=YEAR('Inputs C'!$F$18),IF(CC9<'Inputs C'!$F$17,0,BY127+1),IF(CC9<'Inputs C'!$F$17,0,BY127+1)))","v":17},{"$f":"IF(CD9='Inputs C'!$F$17,1,IF(CD126=YEAR('Inputs C'!$F$18),IF(CD9<'Inputs C'!$F$17,0,BZ127+1),IF(CD9<'Inputs C'!$F$17,0,BZ127+1)))","v":17},{"$f":"IF(CE9='Inputs C'!$F$17,1,IF(CE126=YEAR('Inputs C'!$F$18),IF(CE9<'Inputs C'!$F$17,0,CA127+1),IF(CE9<'Inputs C'!$F$17,0,CA127+1)))","v":17},{"$f":"IF(CF9='Inputs C'!$F$17,1,IF(CF126=YEAR('Inputs C'!$F$18),IF(CF9<'Inputs C'!$F$17,0,CB127+1),IF(CF9<'Inputs C'!$F$17,0,CB127+1)))","v":17},{"$f":"IF(CG9='Inputs C'!$F$17,1,IF(CG126=YEAR('Inputs C'!$F$18),IF(CG9<'Inputs C'!$F$17,0,CC127+1),IF(CG9<'Inputs C'!$F$17,0,CC127+1)))","v":18},{"$f":"IF(CH9='Inputs C'!$F$17,1,IF(CH126=YEAR('Inputs C'!$F$18),IF(CH9<'Inputs C'!$F$17,0,CD127+1),IF(CH9<'Inputs C'!$F$17,0,CD127+1)))","v":18},{"$f":"IF(CI9='Inputs C'!$F$17,1,IF(CI126=YEAR('Inputs C'!$F$18),IF(CI9<'Inputs C'!$F$17,0,CE127+1),IF(CI9<'Inputs C'!$F$17,0,CE127+1)))","v":18},{"$f":"IF(CJ9='Inputs C'!$F$17,1,IF(CJ126=YEAR('Inputs C'!$F$18),IF(CJ9<'Inputs C'!$F$17,0,CF127+1),IF(CJ9<'Inputs C'!$F$17,0,CF127+1)))","v":18},{"$f":"IF(CK9='Inputs C'!$F$17,1,IF(CK126=YEAR('Inputs C'!$F$18),IF(CK9<'Inputs C'!$F$17,0,CG127+1),IF(CK9<'Inputs C'!$F$17,0,CG127+1)))","v":19},{"$f":"IF(CL9='Inputs C'!$F$17,1,IF(CL126=YEAR('Inputs C'!$F$18),IF(CL9<'Inputs C'!$F$17,0,CH127+1),IF(CL9<'Inputs C'!$F$17,0,CH127+1)))","v":19},{"$f":"IF(CM9='Inputs C'!$F$17,1,IF(CM126=YEAR('Inputs C'!$F$18),IF(CM9<'Inputs C'!$F$17,0,CI127+1),IF(CM9<'Inputs C'!$F$17,0,CI127+1)))","v":19},{"$f":"IF(CN9='Inputs C'!$F$17,1,IF(CN126=YEAR('Inputs C'!$F$18),IF(CN9<'Inputs C'!$F$17,0,CJ127+1),IF(CN9<'Inputs C'!$F$17,0,CJ127+1)))","v":19},{"$f":"IF(CO9='Inputs C'!$F$17,1,IF(CO126=YEAR('Inputs C'!$F$18),IF(CO9<'Inputs C'!$F$17,0,CK127+1),IF(CO9<'Inputs C'!$F$17,0,CK127+1)))","v":20},{"$f":"IF(CP9='Inputs C'!$F$17,1,IF(CP126=YEAR('Inputs C'!$F$18),IF(CP9<'Inputs C'!$F$17,0,CL127+1),IF(CP9<'Inputs C'!$F$17,0,CL127+1)))","v":20},{"$f":"IF(CQ9='Inputs C'!$F$17,1,IF(CQ126=YEAR('Inputs C'!$F$18),IF(CQ9<'Inputs C'!$F$17,0,CM127+1),IF(CQ9<'Inputs C'!$F$17,0,CM127+1)))","v":20},{"$f":"IF(CR9='Inputs C'!$F$17,1,IF(CR126=YEAR('Inputs C'!$F$18),IF(CR9<'Inputs C'!$F$17,0,CN127+1),IF(CR9<'Inputs C'!$F$17,0,CN127+1)))","v":20},{"$f":"IF(CS9='Inputs C'!$F$17,1,IF(CS126=YEAR('Inputs C'!$F$18),IF(CS9<'Inputs C'!$F$17,0,CO127+1),IF(CS9<'Inputs C'!$F$17,0,CO127+1)))","v":21},{"$f":"IF(CT9='Inputs C'!$F$17,1,IF(CT126=YEAR('Inputs C'!$F$18),IF(CT9<'Inputs C'!$F$17,0,CP127+1),IF(CT9<'Inputs C'!$F$17,0,CP127+1)))","v":21},{"$f":"IF(CU9='Inputs C'!$F$17,1,IF(CU126=YEAR('Inputs C'!$F$18),IF(CU9<'Inputs C'!$F$17,0,CQ127+1),IF(CU9<'Inputs C'!$F$17,0,CQ127+1)))","v":21},{"$f":"IF(CV9='Inputs C'!$F$17,1,IF(CV126=YEAR('Inputs C'!$F$18),IF(CV9<'Inputs C'!$F$17,0,CR127+1),IF(CV9<'Inputs C'!$F$17,0,CR127+1)))","v":21},{"$f":"IF(CW9='Inputs C'!$F$17,1,IF(CW126=YEAR('Inputs C'!$F$18),IF(CW9<'Inputs C'!$F$17,0,CS127+1),IF(CW9<'Inputs C'!$F$17,0,CS127+1)))","v":22},{"$f":"IF(CX9='Inputs C'!$F$17,1,IF(CX126=YEAR('Inputs C'!$F$18),IF(CX9<'Inputs C'!$F$17,0,CT127+1),IF(CX9<'Inputs C'!$F$17,0,CT127+1)))","v":22},{"$f":"IF(CY9='Inputs C'!$F$17,1,IF(CY126=YEAR('Inputs C'!$F$18),IF(CY9<'Inputs C'!$F$17,0,CU127+1),IF(CY9<'Inputs C'!$F$17,0,CU127+1)))","v":22},{"$f":"IF(CZ9='Inputs C'!$F$17,1,IF(CZ126=YEAR('Inputs C'!$F$18),IF(CZ9<'Inputs C'!$F$17,0,CV127+1),IF(CZ9<'Inputs C'!$F$17,0,CV127+1)))","v":22},{"$f":"IF(DA9='Inputs C'!$F$17,1,IF(DA126=YEAR('Inputs C'!$F$18),IF(DA9<'Inputs C'!$F$17,0,CW127+1),IF(DA9<'Inputs C'!$F$17,0,CW127+1)))","v":23},{"$f":"IF(DB9='Inputs C'!$F$17,1,IF(DB126=YEAR('Inputs C'!$F$18),IF(DB9<'Inputs C'!$F$17,0,CX127+1),IF(DB9<'Inputs C'!$F$17,0,CX127+1)))","v":23},{"$f":"IF(DC9='Inputs C'!$F$17,1,IF(DC126=YEAR('Inputs C'!$F$18),IF(DC9<'Inputs C'!$F$17,0,CY127+1),IF(DC9<'Inputs C'!$F$17,0,CY127+1)))","v":23},{"$f":"IF(DD9='Inputs C'!$F$17,1,IF(DD126=YEAR('Inputs C'!$F$18),IF(DD9<'Inputs C'!$F$17,0,CZ127+1),IF(DD9<'Inputs C'!$F$17,0,CZ127+1)))","v":23},{"$f":"IF(DE9='Inputs C'!$F$17,1,IF(DE126=YEAR('Inputs C'!$F$18),IF(DE9<'Inputs C'!$F$17,0,DA127+1),IF(DE9<'Inputs C'!$F$17,0,DA127+1)))","v":24},{"$f":"IF(DF9='Inputs C'!$F$17,1,IF(DF126=YEAR('Inputs C'!$F$18),IF(DF9<'Inputs C'!$F$17,0,DB127+1),IF(DF9<'Inputs C'!$F$17,0,DB127+1)))","v":24},{"$f":"IF(DG9='Inputs C'!$F$17,1,IF(DG126=YEAR('Inputs C'!$F$18),IF(DG9<'Inputs C'!$F$17,0,DC127+1),IF(DG9<'Inputs C'!$F$17,0,DC127+1)))","v":24},{"$f":"IF(DH9='Inputs C'!$F$17,1,IF(DH126=YEAR('Inputs C'!$F$18),IF(DH9<'Inputs C'!$F$17,0,DD127+1),IF(DH9<'Inputs C'!$F$17,0,DD127+1)))","v":24},{"$f":"IF(DI9='Inputs C'!$F$17,1,IF(DI126=YEAR('Inputs C'!$F$18),IF(DI9<'Inputs C'!$F$17,0,DE127+1),IF(DI9<'Inputs C'!$F$17,0,DE127+1)))","v":25},{"$f":"IF(DJ9='Inputs C'!$F$17,1,IF(DJ126=YEAR('Inputs C'!$F$18),IF(DJ9<'Inputs C'!$F$17,0,DF127+1),IF(DJ9<'Inputs C'!$F$17,0,DF127+1)))","v":25},{"$f":"IF(DK9='Inputs C'!$F$17,1,IF(DK126=YEAR('Inputs C'!$F$18),IF(DK9<'Inputs C'!$F$17,0,DG127+1),IF(DK9<'Inputs C'!$F$17,0,DG127+1)))","v":25},{"$f":"IF(DL9='Inputs C'!$F$17,1,IF(DL126=YEAR('Inputs C'!$F$18),IF(DL9<'Inputs C'!$F$17,0,DH127+1),IF(DL9<'Inputs C'!$F$17,0,DH127+1)))","v":25},{"$f":"IF(DM9='Inputs C'!$F$17,1,IF(DM126=YEAR('Inputs C'!$F$18),IF(DM9<'Inputs C'!$F$17,0,DI127+1),IF(DM9<'Inputs C'!$F$17,0,DI127+1)))","v":26},{"$f":"IF(DN9='Inputs C'!$F$17,1,IF(DN126=YEAR('Inputs C'!$F$18),IF(DN9<'Inputs C'!$F$17,0,DJ127+1),IF(DN9<'Inputs C'!$F$17,0,DJ127+1)))","v":26},{"$f":"IF(DO9='Inputs C'!$F$17,1,IF(DO126=YEAR('Inputs C'!$F$18),IF(DO9<'Inputs C'!$F$17,0,DK127+1),IF(DO9<'Inputs C'!$F$17,0,DK127+1)))","v":26},{"$f":"IF(DP9='Inputs C'!$F$17,1,IF(DP126=YEAR('Inputs C'!$F$18),IF(DP9<'Inputs C'!$F$17,0,DL127+1),IF(DP9<'Inputs C'!$F$17,0,DL127+1)))","v":26},{"$f":"IF(DQ9='Inputs C'!$F$17,1,IF(DQ126=YEAR('Inputs C'!$F$18),IF(DQ9<'Inputs C'!$F$17,0,DM127+1),IF(DQ9<'Inputs C'!$F$17,0,DM127+1)))","v":27},{"$f":"IF(DR9='Inputs C'!$F$17,1,IF(DR126=YEAR('Inputs C'!$F$18),IF(DR9<'Inputs C'!$F$17,0,DN127+1),IF(DR9<'Inputs C'!$F$17,0,DN127+1)))","v":27},{"$f":"IF(DS9='Inputs C'!$F$17,1,IF(DS126=YEAR('Inputs C'!$F$18),IF(DS9<'Inputs C'!$F$17,0,DO127+1),IF(DS9<'Inputs C'!$F$17,0,DO127+1)))","v":27},{"$f":"IF(DT9='Inputs C'!$F$17,1,IF(DT126=YEAR('Inputs C'!$F$18),IF(DT9<'Inputs C'!$F$17,0,DP127+1),IF(DT9<'Inputs C'!$F$17,0,DP127+1)))","v":27},{"$f":"IF(DU9='Inputs C'!$F$17,1,IF(DU126=YEAR('Inputs C'!$F$18),IF(DU9<'Inputs C'!$F$17,0,DQ127+1),IF(DU9<'Inputs C'!$F$17,0,DQ127+1)))","v":28},{"$f":"IF(DV9='Inputs C'!$F$17,1,IF(DV126=YEAR('Inputs C'!$F$18),IF(DV9<'Inputs C'!$F$17,0,DR127+1),IF(DV9<'Inputs C'!$F$17,0,DR127+1)))","v":28},{"$f":"IF(DW9='Inputs C'!$F$17,1,IF(DW126=YEAR('Inputs C'!$F$18),IF(DW9<'Inputs C'!$F$17,0,DS127+1),IF(DW9<'Inputs C'!$F$17,0,DS127+1)))","v":28},{"$f":"IF(DX9='Inputs C'!$F$17,1,IF(DX126=YEAR('Inputs C'!$F$18),IF(DX9<'Inputs C'!$F$17,0,DT127+1),IF(DX9<'Inputs C'!$F$17,0,DT127+1)))","v":28},{"$f":"IF(DY9='Inputs C'!$F$17,1,IF(DY126=YEAR('Inputs C'!$F$18),IF(DY9<'Inputs C'!$F$17,0,DU127+1),IF(DY9<'Inputs C'!$F$17,0,DU127+1)))","v":29},{"$f":"IF(DZ9='Inputs C'!$F$17,1,IF(DZ126=YEAR('Inputs C'!$F$18),IF(DZ9<'Inputs C'!$F$17,0,DV127+1),IF(DZ9<'Inputs C'!$F$17,0,DV127+1)))","v":29},{"$f":"IF(EA9='Inputs C'!$F$17,1,IF(EA126=YEAR('Inputs C'!$F$18),IF(EA9<'Inputs C'!$F$17,0,DW127+1),IF(EA9<'Inputs C'!$F$17,0,DW127+1)))","v":29},{"$f":"IF(EB9='Inputs C'!$F$17,1,IF(EB126=YEAR('Inputs C'!$F$18),IF(EB9<'Inputs C'!$F$17,0,DX127+1),IF(EB9<'Inputs C'!$F$17,0,DX127+1)))","v":29},{"$f":"IF(EC9='Inputs C'!$F$17,1,IF(EC126=YEAR('Inputs C'!$F$18),IF(EC9<'Inputs C'!$F$17,0,DY127+1),IF(EC9<'Inputs C'!$F$17,0,DY127+1)))","v":30},{"$f":"IF(ED9='Inputs C'!$F$17,1,IF(ED126=YEAR('Inputs C'!$F$18),IF(ED9<'Inputs C'!$F$17,0,DZ127+1),IF(ED9<'Inputs C'!$F$17,0,DZ127+1)))","v":30},{"$f":"IF(EE9='Inputs C'!$F$17,1,IF(EE126=YEAR('Inputs C'!$F$18),IF(EE9<'Inputs C'!$F$17,0,EA127+1),IF(EE9<'Inputs C'!$F$17,0,EA127+1)))","v":30},{"$f":"IF(EF9='Inputs C'!$F$17,1,IF(EF126=YEAR('Inputs C'!$F$18),IF(EF9<'Inputs C'!$F$17,0,EB127+1),IF(EF9<'Inputs C'!$F$17,0,EB127+1)))","v":30},{"$f":"IF(EG9='Inputs C'!$F$17,1,IF(EG126=YEAR('Inputs C'!$F$18),IF(EG9<'Inputs C'!$F$17,0,EC127+1),IF(EG9<'Inputs C'!$F$17,0,EC127+1)))","v":31},{"$f":"IF(EH9='Inputs C'!$F$17,1,IF(EH126=YEAR('Inputs C'!$F$18),IF(EH9<'Inputs C'!$F$17,0,ED127+1),IF(EH9<'Inputs C'!$F$17,0,ED127+1)))","v":31},{"$f":"IF(EI9='Inputs C'!$F$17,1,IF(EI126=YEAR('Inputs C'!$F$18),IF(EI9<'Inputs C'!$F$17,0,EE127+1),IF(EI9<'Inputs C'!$F$17,0,EE127+1)))","v":31},{"$f":"IF(EJ9='Inputs C'!$F$17,1,IF(EJ126=YEAR('Inputs C'!$F$18),IF(EJ9<'Inputs C'!$F$17,0,EF127+1),IF(EJ9<'Inputs C'!$F$17,0,EF127+1)))","v":31},{"$f":"IF(EK9='Inputs C'!$F$17,1,IF(EK126=YEAR('Inputs C'!$F$18),IF(EK9<'Inputs C'!$F$17,0,EG127+1),IF(EK9<'Inputs C'!$F$17,0,EG127+1)))","v":32},{"$f":"IF(EL9='Inputs C'!$F$17,1,IF(EL126=YEAR('Inputs C'!$F$18),IF(EL9<'Inputs C'!$F$17,0,EH127+1),IF(EL9<'Inputs C'!$F$17,0,EH127+1)))","v":32},{"$f":"IF(EM9='Inputs C'!$F$17,1,IF(EM126=YEAR('Inputs C'!$F$18),IF(EM9<'Inputs C'!$F$17,0,EI127+1),IF(EM9<'Inputs C'!$F$17,0,EI127+1)))","v":32},{"$f":"IF(EN9='Inputs C'!$F$17,1,IF(EN126=YEAR('Inputs C'!$F$18),IF(EN9<'Inputs C'!$F$17,0,EJ127+1),IF(EN9<'Inputs C'!$F$17,0,EJ127+1)))","v":32},{"$f":"IF(EO9='Inputs C'!$F$17,1,IF(EO126=YEAR('Inputs C'!$F$18),IF(EO9<'Inputs C'!$F$17,0,EK127+1),IF(EO9<'Inputs C'!$F$17,0,EK127+1)))","v":33},{"$f":"IF(EP9='Inputs C'!$F$17,1,IF(EP126=YEAR('Inputs C'!$F$18),IF(EP9<'Inputs C'!$F$17,0,EL127+1),IF(EP9<'Inputs C'!$F$17,0,EL127+1)))","v":33},{"$f":"IF(EQ9='Inputs C'!$F$17,1,IF(EQ126=YEAR('Inputs C'!$F$18),IF(EQ9<'Inputs C'!$F$17,0,EM127+1),IF(EQ9<'Inputs C'!$F$17,0,EM127+1)))","v":33},{"$f":"IF(ER9='Inputs C'!$F$17,1,IF(ER126=YEAR('Inputs C'!$F$18),IF(ER9<'Inputs C'!$F$17,0,EN127+1),IF(ER9<'Inputs C'!$F$17,0,EN127+1)))","v":33},{"$f":"IF(ES9='Inputs C'!$F$17,1,IF(ES126=YEAR('Inputs C'!$F$18),IF(ES9<'Inputs C'!$F$17,0,EO127+1),IF(ES9<'Inputs C'!$F$17,0,EO127+1)))","v":34},{"$f":"IF(ET9='Inputs C'!$F$17,1,IF(ET126=YEAR('Inputs C'!$F$18),IF(ET9<'Inputs C'!$F$17,0,EP127+1),IF(ET9<'Inputs C'!$F$17,0,EP127+1)))","v":34},{"$f":"IF(EU9='Inputs C'!$F$17,1,IF(EU126=YEAR('Inputs C'!$F$18),IF(EU9<'Inputs C'!$F$17,0,EQ127+1),IF(EU9<'Inputs C'!$F$17,0,EQ127+1)))","v":34},{"$f":"IF(EV9='Inputs C'!$F$17,1,IF(EV126=YEAR('Inputs C'!$F$18),IF(EV9<'Inputs C'!$F$17,0,ER127+1),IF(EV9<'Inputs C'!$F$17,0,ER127+1)))","v":34},{"$f":"IF(EW9='Inputs C'!$F$17,1,IF(EW126=YEAR('Inputs C'!$F$18),IF(EW9<'Inputs C'!$F$17,0,ES127+1),IF(EW9<'Inputs C'!$F$17,0,ES127+1)))","v":35},{"$f":"IF(EX9='Inputs C'!$F$17,1,IF(EX126=YEAR('Inputs C'!$F$18),IF(EX9<'Inputs C'!$F$17,0,ET127+1),IF(EX9<'Inputs C'!$F$17,0,ET127+1)))","v":35},{"$f":"IF(EY9='Inputs C'!$F$17,1,IF(EY126=YEAR('Inputs C'!$F$18),IF(EY9<'Inputs C'!$F$17,0,EU127+1),IF(EY9<'Inputs C'!$F$17,0,EU127+1)))","v":35},{"$f":"IF(EZ9='Inputs C'!$F$17,1,IF(EZ126=YEAR('Inputs C'!$F$18),IF(EZ9<'Inputs C'!$F$17,0,EV127+1),IF(EZ9<'Inputs C'!$F$17,0,EV127+1)))","v":35},{"$f":"IF(FA9='Inputs C'!$F$17,1,IF(FA126=YEAR('Inputs C'!$F$18),IF(FA9<'Inputs C'!$F$17,0,EW127+1),IF(FA9<'Inputs C'!$F$17,0,EW127+1)))","v":36},{"$f":"IF(FB9='Inputs C'!$F$17,1,IF(FB126=YEAR('Inputs C'!$F$18),IF(FB9<'Inputs C'!$F$17,0,EX127+1),IF(FB9<'Inputs C'!$F$17,0,EX127+1)))","v":36},{"$f":"IF(FC9='Inputs C'!$F$17,1,IF(FC126=YEAR('Inputs C'!$F$18),IF(FC9<'Inputs C'!$F$17,0,EY127+1),IF(FC9<'Inputs C'!$F$17,0,EY127+1)))","v":36},{"$f":"IF(FD9='Inputs C'!$F$17,1,IF(FD126=YEAR('Inputs C'!$F$18),IF(FD9<'Inputs C'!$F$17,0,EZ127+1),IF(FD9<'Inputs C'!$F$17,0,EZ127+1)))","v":36},{"$f":"IF(FE9='Inputs C'!$F$17,1,IF(FE126=YEAR('Inputs C'!$F$18),IF(FE9<'Inputs C'!$F$17,0,FA127+1),IF(FE9<'Inputs C'!$F$17,0,FA127+1)))","v":37},{"$f":"IF(FF9='Inputs C'!$F$17,1,IF(FF126=YEAR('Inputs C'!$F$18),IF(FF9<'Inputs C'!$F$17,0,FB127+1),IF(FF9<'Inputs C'!$F$17,0,FB127+1)))","v":37}]
[null,"Порядковый номер года",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"IF(SUM($M$14:M14)<=4,3,I128+1)*M14","v":0},{"$f":"IF(SUM($M$14:N14)<=4,3,J128+1)*N14","v":0},{"$f":"IF(SUM($M$14:O14)<=4,3,K128+1)*O14","v":0},{"$f":"IF(SUM($M$14:P14)<=4,3,L128+1)*P14","v":0},{"$f":"IF(SUM($M$14:Q14)<=4,3,M128+1)*Q14","v":0},{"$f":"IF(SUM($M$14:R14)<=4,3,N128+1)*R14","v":0},{"$f":"IF(SUM($M$14:S14)<=4,3,O128+1)*S14","v":0},{"$f":"IF(SUM($M$14:T14)<=4,3,P128+1)*T14","v":0},{"$f":"IF(SUM($M$14:U14)<=4,3,Q128+1)*U14","v":0},{"$f":"IF(SUM($M$14:V14)<=4,3,R128+1)*V14","v":0},{"$f":"IF(SUM($M$14:W14)<=4,3,S128+1)*W14","v":0},{"$f":"IF(SUM($M$14:X14)<=4,3,T128+1)*X14","v":0},{"$f":"IF(SUM($M$14:Y14)<=4,3,U128+1)*Y14","v":3},{"$f":"IF(SUM($M$14:Z14)<=4,3,V128+1)*Z14","v":3},{"$f":"IF(SUM($M$14:AA14)<=4,3,W128+1)*AA14","v":3},{"$f":"IF(SUM($M$14:AB14)<=4,3,X128+1)*AB14","v":3},{"$f":"IF(SUM($M$14:AC14)<=4,3,Y128+1)*AC14","v":4},{"$f":"IF(SUM($M$14:AD14)<=4,3,Z128+1)*AD14","v":4},{"$f":"IF(SUM($M$14:AE14)<=4,3,AA128+1)*AE14","v":4},{"$f":"IF(SUM($M$14:AF14)<=4,3,AB128+1)*AF14","v":4},{"$f":"IF(SUM($M$14:AG14)<=4,3,AC128+1)*AG14","v":5},{"$f":"IF(SUM($M$14:AH14)<=4,3,AD128+1)*AH14","v":5},{"$f":"IF(SUM($M$14:AI14)<=4,3,AE128+1)*AI14","v":5},{"$f":"IF(SUM($M$14:AJ14)<=4,3,AF128+1)*AJ14","v":5},{"$f":"IF(SUM($M$14:AK14)<=4,3,AG128+1)*AK14","v":6},{"$f":"IF(SUM($M$14:AL14)<=4,3,AH128+1)*AL14","v":6},{"$f":"IF(SUM($M$14:AM14)<=4,3,AI128+1)*AM14","v":6},{"$f":"IF(SUM($M$14:AN14)<=4,3,AJ128+1)*AN14","v":6},{"$f":"IF(SUM($M$14:AO14)<=4,3,AK128+1)*AO14","v":7},{"$f":"IF(SUM($M$14:AP14)<=4,3,AL128+1)*AP14","v":7},{"$f":"IF(SUM($M$14:AQ14)<=4,3,AM128+1)*AQ14","v":7},{"$f":"IF(SUM($M$14:AR14)<=4,3,AN128+1)*AR14","v":7},{"$f":"IF(SUM($M$14:AS14)<=4,3,AO128+1)*AS14","v":0},{"$f":"IF(SUM($M$14:AT14)<=4,3,AP128+1)*AT14","v":0},{"$f":"IF(SUM($M$14:AU14)<=4,3,AQ128+1)*AU14","v":0},{"$f":"IF(SUM($M$14:AV14)<=4,3,AR128+1)*AV14","v":0},{"$f":"IF(SUM($M$14:AW14)<=4,3,AS128+1)*AW14","v":0},{"$f":"IF(SUM($M$14:AX14)<=4,3,AT128+1)*AX14","v":0},{"$f":"IF(SUM($M$14:AY14)<=4,3,AU128+1)*AY14","v":0},{"$f":"IF(SUM($M$14:AZ14)<=4,3,AV128+1)*AZ14","v":0},{"$f":"IF(SUM($M$14:BA14)<=4,3,AW128+1)*BA14","v":0},{"$f":"IF(SUM($M$14:BB14)<=4,3,AX128+1)*BB14","v":0},{"$f":"IF(SUM($M$14:BC14)<=4,3,AY128+1)*BC14","v":0},{"$f":"IF(SUM($M$14:BD14)<=4,3,AZ128+1)*BD14","v":0},{"$f":"IF(SUM($M$14:BE14)<=4,3,BA128+1)*BE14","v":0},{"$f":"IF(SUM($M$14:BF14)<=4,3,BB128+1)*BF14","v":0},{"$f":"IF(SUM($M$14:BG14)<=4,3,BC128+1)*BG14","v":0},{"$f":"IF(SUM($M$14:BH14)<=4,3,BD128+1)*BH14","v":0},{"$f":"IF(SUM($M$14:BI14)<=4,3,BE128+1)*BI14","v":0},{"$f":"IF(SUM($M$14:BJ14)<=4,3,BF128+1)*BJ14","v":0},{"$f":"IF(SUM($M$14:BK14)<=4,3,BG128+1)*BK14","v":0},{"$f":"IF(SUM($M$14:BL14)<=4,3,BH128+1)*BL14","v":0},{"$f":"IF(SUM($M$14:BM14)<=4,3,BI128+1)*BM14","v":0},{"$f":"IF(SUM($M$14:BN14)<=4,3,BJ128+1)*BN14","v":0},{"$f":"IF(SUM($M$14:BO14)<=4,3,BK128+1)*BO14","v":0},{"$f":"IF(SUM($M$14:BP14)<=4,3,BL128+1)*BP14","v":0},{"$f":"IF(SUM($M$14:BQ14)<=4,3,BM128+1)*BQ14","v":0},{"$f":"IF(SUM($M$14:BR14)<=4,3,BN128+1)*BR14","v":0},{"$f":"IF(SUM($M$14:BS14)<=4,3,BO128+1)*BS14","v":0},{"$f":"IF(SUM($M$14:BT14)<=4,3,BP128+1)*BT14","v":0},{"$f":"IF(SUM($M$14:BU14)<=4,3,BQ128+1)*BU14","v":0},{"$f":"IF(SUM($M$14:BV14)<=4,3,BR128+1)*BV14","v":0},{"$f":"IF(SUM($M$14:BW14)<=4,3,BS128+1)*BW14","v":0},{"$f":"IF(SUM($M$14:BX14)<=4,3,BT128+1)*BX14","v":0},{"$f":"IF(SUM($M$14:BY14)<=4,3,BU128+1)*BY14","v":0},{"$f":"IF(SUM($M$14:BZ14)<=4,3,BV128+1)*BZ14","v":0},{"$f":"IF(SUM($M$14:CA14)<=4,3,BW128+1)*CA14","v":0},{"$f":"IF(SUM($M$14:CB14)<=4,3,BX128+1)*CB14","v":0},{"$f":"IF(SUM($M$14:CC14)<=4,3,BY128+1)*CC14","v":0},{"$f":"IF(SUM($M$14:CD14)<=4,3,BZ128+1)*CD14","v":0},{"$f":"IF(SUM($M$14:CE14)<=4,3,CA128+1)*CE14","v":0},{"$f":"IF(SUM($M$14:CF14)<=4,3,CB128+1)*CF14","v":0},{"$f":"IF(SUM($M$14:CG14)<=4,3,CC128+1)*CG14","v":0},{"$f":"IF(SUM($M$14:CH14)<=4,3,CD128+1)*CH14","v":0},{"$f":"IF(SUM($M$14:CI14)<=4,3,CE128+1)*CI14","v":0},{"$f":"IF(SUM($M$14:CJ14)<=4,3,CF128+1)*CJ14","v":0},{"$f":"IF(SUM($M$14:CK14)<=4,3,CG128+1)*CK14","v":0},{"$f":"IF(SUM($M$14:CL14)<=4,3,CH128+1)*CL14","v":0},{"$f":"IF(SUM($M$14:CM14)<=4,3,CI128+1)*CM14","v":0},{"$f":"IF(SUM($M$14:CN14)<=4,3,CJ128+1)*CN14","v":0},{"$f":"IF(SUM($M$14:CO14)<=4,3,CK128+1)*CO14","v":0},{"$f":"IF(SUM($M$14:CP14)<=4,3,CL128+1)*CP14","v":0},{"$f":"IF(SUM($M$14:CQ14)<=4,3,CM128+1)*CQ14","v":0},{"$f":"IF(SUM($M$14:CR14)<=4,3,CN128+1)*CR14","v":0},{"$f":"IF(SUM($M$14:CS14)<=4,3,CO128+1)*CS14","v":0},{"$f":"IF(SUM($M$14:CT14)<=4,3,CP128+1)*CT14","v":0},{"$f":"IF(SUM($M$14:CU14)<=4,3,CQ128+1)*CU14","v":0},{"$f":"IF(SUM($M$14:CV14)<=4,3,CR128+1)*CV14","v":0},{"$f":"IF(SUM($M$14:CW14)<=4,3,CS128+1)*CW14","v":0},{"$f":"IF(SUM($M$14:CX14)<=4,3,CT128+1)*CX14","v":0},{"$f":"IF(SUM($M$14:CY14)<=4,3,CU128+1)*CY14","v":0},{"$f":"IF(SUM($M$14:CZ14)<=4,3,CV128+1)*CZ14","v":0},{"$f":"IF(SUM($M$14:DA14)<=4,3,CW128+1)*DA14","v":0},{"$f":"IF(SUM($M$14:DB14)<=4,3,CX128+1)*DB14","v":0},{"$f":"IF(SUM($M$14:DC14)<=4,3,CY128+1)*DC14","v":0},{"$f":"IF(SUM($M$14:DD14)<=4,3,CZ128+1)*DD14","v":0},{"$f":"IF(SUM($M$14:DE14)<=4,3,DA128+1)*DE14","v":0},{"$f":"IF(SUM($M$14:DF14)<=4,3,DB128+1)*DF14","v":0},{"$f":"IF(SUM($M$14:DG14)<=4,3,DC128+1)*DG14","v":0},{"$f":"IF(SUM($M$14:DH14)<=4,3,DD128+1)*DH14","v":0},{"$f":"IF(SUM($M$14:DI14)<=4,3,DE128+1)*DI14","v":0},{"$f":"IF(SUM($M$14:DJ14)<=4,3,DF128+1)*DJ14","v":0},{"$f":"IF(SUM($M$14:DK14)<=4,3,DG128+1)*DK14","v":0},{"$f":"IF(SUM($M$14:DL14)<=4,3,DH128+1)*DL14","v":0},{"$f":"IF(SUM($M$14:DM14)<=4,3,DI128+1)*DM14","v":0},{"$f":"IF(SUM($M$14:DN14)<=4,3,DJ128+1)*DN14","v":0},{"$f":"IF(SUM($M$14:DO14)<=4,3,DK128+1)*DO14","v":0},{"$f":"IF(SUM($M$14:DP14)<=4,3,DL128+1)*DP14","v":0},{"$f":"IF(SUM($M$14:DQ14)<=4,3,DM128+1)*DQ14","v":0},{"$f":"IF(SUM($M$14:DR14)<=4,3,DN128+1)*DR14","v":0},{"$f":"IF(SUM($M$14:DS14)<=4,3,DO128+1)*DS14","v":0},{"$f":"IF(SUM($M$14:DT14)<=4,3,DP128+1)*DT14","v":0},{"$f":"IF(SUM($M$14:DU14)<=4,3,DQ128+1)*DU14","v":0},{"$f":"IF(SUM($M$14:DV14)<=4,3,DR128+1)*DV14","v":0},{"$f":"IF(SUM($M$14:DW14)<=4,3,DS128+1)*DW14","v":0},{"$f":"IF(SUM($M$14:DX14)<=4,3,DT128+1)*DX14","v":0},{"$f":"IF(SUM($M$14:DY14)<=4,3,DU128+1)*DY14","v":0},{"$f":"IF(SUM($M$14:DZ14)<=4,3,DV128+1)*DZ14","v":0},{"$f":"IF(SUM($M$14:EA14)<=4,3,DW128+1)*EA14","v":0},{"$f":"IF(SUM($M$14:EB14)<=4,3,DX128+1)*EB14","v":0},{"$f":"IF(SUM($M$14:EC14)<=4,3,DY128+1)*EC14","v":0},{"$f":"IF(SUM($M$14:ED14)<=4,3,DZ128+1)*ED14","v":0},{"$f":"IF(SUM($M$14:EE14)<=4,3,EA128+1)*EE14","v":0},{"$f":"IF(SUM($M$14:EF14)<=4,3,EB128+1)*EF14","v":0},{"$f":"IF(SUM($M$14:EG14)<=4,3,EC128+1)*EG14","v":0},{"$f":"IF(SUM($M$14:EH14)<=4,3,ED128+1)*EH14","v":0},{"$f":"IF(SUM($M$14:EI14)<=4,3,EE128+1)*EI14","v":0},{"$f":"IF(SUM($M$14:EJ14)<=4,3,EF128+1)*EJ14","v":0},{"$f":"IF(SUM($M$14:EK14)<=4,3,EG128+1)*EK14","v":0},{"$f":"IF(SUM($M$14:EL14)<=4,3,EH128+1)*EL14","v":0},{"$f":"IF(SUM($M$14:EM14)<=4,3,EI128+1)*EM14","v":0},{"$f":"IF(SUM($M$14:EN14)<=4,3,EJ128+1)*EN14","v":0},{"$f":"IF(SUM($M$14:EO14)<=4,3,EK128+1)*EO14","v":0},{"$f":"IF(SUM($M$14:EP14)<=4,3,EL128+1)*EP14","v":0},{"$f":"IF(SUM($M$14:EQ14)<=4,3,EM128+1)*EQ14","v":0},{"$f":"IF(SUM($M$14:ER14)<=4,3,EN128+1)*ER14","v":0},{"$f":"IF(SUM($M$14:ES14)<=4,3,EO128+1)*ES14","v":0},{"$f":"IF(SUM($M$14:ET14)<=4,3,EP128+1)*ET14","v":0},{"$f":"IF(SUM($M$14:EU14)<=4,3,EQ128+1)*EU14","v":0},{"$f":"IF(SUM($M$14:EV14)<=4,3,ER128+1)*EV14","v":0},{"$f":"IF(SUM($M$14:EW14)<=4,3,ES128+1)*EW14","v":0},{"$f":"IF(SUM($M$14:EX14)<=4,3,ET128+1)*EX14","v":0},{"$f":"IF(SUM($M$14:EY14)<=4,3,EU128+1)*EY14","v":0},{"$f":"IF(SUM($M$14:EZ14)<=4,3,EV128+1)*EZ14","v":0},{"$f":"IF(SUM($M$14:FA14)<=4,3,EW128+1)*FA14","v":0},{"$f":"IF(SUM($M$14:FB14)<=4,3,EX128+1)*FB14","v":0},{"$f":"IF(SUM($M$14:FC14)<=4,3,EY128+1)*FC14","v":0},{"$f":"IF(SUM($M$14:FD14)<=4,3,EZ128+1)*FD14","v":0},{"$f":"IF(SUM($M$14:FE14)<=4,3,FA128+1)*FE14","v":0},{"$f":"IF(SUM($M$14:FF14)<=4,3,FB128+1)*FF14","v":0}]
[null,"Количество платежей в периоде",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"COUNTIF($M$128:$FF$128,M128*M14)","v":130},130,130,130,130,130,130,130,130,130,130,130,{"$f":"COUNTIF($M$128:$FF$128,Y128*Y14)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"COUNTIF($M$128:$FF$128,AL128*AL14)","v":4},4,4,4,{"$f":"COUNTIF($M$128:$FF$128,AP128*AP14)","v":4},4,4,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,{"$f":"COUNTIF($M$128:$FF$128,DB128*DB14)","v":130},130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130]
[null,"Расчет графика платежей в периоде для субсидии на проценты"]
[null,"Порядковый номер года",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"M14*(IF(I131=0,3,I131+1))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y14*(IF(U131=0,3,U131+1))","v":3},{"$f":"Z14*(IF(V131=0,3,V131+1))","v":3},{"$f":"AA14*(IF(W131=0,3,W131+1))","v":3},{"$f":"AB14*(IF(X131=0,3,X131+1))","v":3},{"$f":"AC14*(IF(Y131=0,3,Y131+1))","v":4},{"$f":"AD14*(IF(Z131=0,3,Z131+1))","v":4},{"$f":"AE14*(IF(AA131=0,3,AA131+1))","v":4},{"$f":"AF14*(IF(AB131=0,3,AB131+1))","v":4},{"$f":"AG14*(IF(AC131=0,3,AC131+1))","v":5},{"$f":"AH14*(IF(AD131=0,3,AD131+1))","v":5},{"$f":"AI14*(IF(AE131=0,3,AE131+1))","v":5},{"$f":"AJ14*(IF(AF131=0,3,AF131+1))","v":5},{"$f":"AK14*(IF(AG131=0,3,AG131+1))","v":6},{"$f":"AL14*(IF(AH131=0,3,AH131+1))","v":6},{"$f":"AM14*(IF(AI131=0,3,AI131+1))","v":6},{"$f":"AN14*(IF(AJ131=0,3,AJ131+1))","v":6},{"$f":"AO14*(IF(AK131=0,3,AK131+1))","v":7},{"$f":"AP14*(IF(AL131=0,3,AL131+1))","v":7},{"$f":"AQ14*(IF(AM131=0,3,AM131+1))","v":7},{"$f":"AR14*(IF(AN131=0,3,AN131+1))","v":7},{"$f":"AS14*(IF(AO131=0,3,AO131+1))","v":0},{"$f":"AT14*(IF(AP131=0,3,AP131+1))","v":0},{"$f":"AU14*(IF(AQ131=0,3,AQ131+1))","v":0},{"$f":"AV14*(IF(AR131=0,3,AR131+1))","v":0},{"$f":"AW14*(IF(AS131=0,3,AS131+1))","v":0},{"$f":"AX14*(IF(AT131=0,3,AT131+1))","v":0},{"$f":"AY14*(IF(AU131=0,3,AU131+1))","v":0},{"$f":"AZ14*(IF(AV131=0,3,AV131+1))","v":0},{"$f":"BA14*(IF(AW131=0,3,AW131+1))","v":0},{"$f":"BB14*(IF(AX131=0,3,AX131+1))","v":0},{"$f":"BC14*(IF(AY131=0,3,AY131+1))","v":0},{"$f":"BD14*(IF(AZ131=0,3,AZ131+1))","v":0},{"$f":"BE14*(IF(BA131=0,3,BA131+1))","v":0},{"$f":"BF14*(IF(BB131=0,3,BB131+1))","v":0},{"$f":"BG14*(IF(BC131=0,3,BC131+1))","v":0},{"$f":"BH14*(IF(BD131=0,3,BD131+1))","v":0},{"$f":"BI14*(IF(BE131=0,3,BE131+1))","v":0},{"$f":"BJ14*(IF(BF131=0,3,BF131+1))","v":0},{"$f":"BK14*(IF(BG131=0,3,BG131+1))","v":0},{"$f":"BL14*(IF(BH131=0,3,BH131+1))","v":0},{"$f":"BM14*(IF(BI131=0,3,BI131+1))","v":0},{"$f":"BN14*(IF(BJ131=0,3,BJ131+1))","v":0},{"$f":"BO14*(IF(BK131=0,3,BK131+1))","v":0},{"$f":"BP14*(IF(BL131=0,3,BL131+1))","v":0},{"$f":"BQ14*(IF(BM131=0,3,BM131+1))","v":0},{"$f":"BR14*(IF(BN131=0,3,BN131+1))","v":0},{"$f":"BS14*(IF(BO131=0,3,BO131+1))","v":0},{"$f":"BT14*(IF(BP131=0,3,BP131+1))","v":0},{"$f":"BU14*(IF(BQ131=0,3,BQ131+1))","v":0},{"$f":"BV14*(IF(BR131=0,3,BR131+1))","v":0},{"$f":"BW14*(IF(BS131=0,3,BS131+1))","v":0},{"$f":"BX14*(IF(BT131=0,3,BT131+1))","v":0},{"$f":"BY14*(IF(BU131=0,3,BU131+1))","v":0},{"$f":"BZ14*(IF(BV131=0,3,BV131+1))","v":0},{"$f":"CA14*(IF(BW131=0,3,BW131+1))","v":0},{"$f":"CB14*(IF(BX131=0,3,BX131+1))","v":0},{"$f":"CC14*(IF(BY131=0,3,BY131+1))","v":0},{"$f":"CD14*(IF(BZ131=0,3,BZ131+1))","v":0},{"$f":"CE14*(IF(CA131=0,3,CA131+1))","v":0},{"$f":"CF14*(IF(CB131=0,3,CB131+1))","v":0},{"$f":"CG14*(IF(CC131=0,3,CC131+1))","v":0},{"$f":"CH14*(IF(CD131=0,3,CD131+1))","v":0},{"$f":"CI14*(IF(CE131=0,3,CE131+1))","v":0},{"$f":"CJ14*(IF(CF131=0,3,CF131+1))","v":0},{"$f":"CK14*(IF(CG131=0,3,CG131+1))","v":0},{"$f":"CL14*(IF(CH131=0,3,CH131+1))","v":0},{"$f":"CM14*(IF(CI131=0,3,CI131+1))","v":0},{"$f":"CN14*(IF(CJ131=0,3,CJ131+1))","v":0},{"$f":"CO14*(IF(CK131=0,3,CK131+1))","v":0},{"$f":"CP14*(IF(CL131=0,3,CL131+1))","v":0},{"$f":"CQ14*(IF(CM131=0,3,CM131+1))","v":0},{"$f":"CR14*(IF(CN131=0,3,CN131+1))","v":0},{"$f":"CS14*(IF(CO131=0,3,CO131+1))","v":0},{"$f":"CT14*(IF(CP131=0,3,CP131+1))","v":0},{"$f":"CU14*(IF(CQ131=0,3,CQ131+1))","v":0},{"$f":"CV14*(IF(CR131=0,3,CR131+1))","v":0},{"$f":"CW14*(IF(CS131=0,3,CS131+1))","v":0},{"$f":"CX14*(IF(CT131=0,3,CT131+1))","v":0},{"$f":"CY14*(IF(CU131=0,3,CU131+1))","v":0},{"$f":"CZ14*(IF(CV131=0,3,CV131+1))","v":0},{"$f":"DA14*(IF(CW131=0,3,CW131+1))","v":0},{"$f":"DB14*(IF(CX131=0,3,CX131+1))","v":0},{"$f":"DC14*(IF(CY131=0,3,CY131+1))","v":0},{"$f":"DD14*(IF(CZ131=0,3,CZ131+1))","v":0},{"$f":"DE14*(IF(DA131=0,3,DA131+1))","v":0},{"$f":"DF14*(IF(DB131=0,3,DB131+1))","v":0},{"$f":"DG14*(IF(DC131=0,3,DC131+1))","v":0},{"$f":"DH14*(IF(DD131=0,3,DD131+1))","v":0},{"$f":"DI14*(IF(DE131=0,3,DE131+1))","v":0},{"$f":"DJ14*(IF(DF131=0,3,DF131+1))","v":0},{"$f":"DK14*(IF(DG131=0,3,DG131+1))","v":0},{"$f":"DL14*(IF(DH131=0,3,DH131+1))","v":0},{"$f":"DM14*(IF(DI131=0,3,DI131+1))","v":0},{"$f":"DN14*(IF(DJ131=0,3,DJ131+1))","v":0},{"$f":"DO14*(IF(DK131=0,3,DK131+1))","v":0},{"$f":"DP14*(IF(DL131=0,3,DL131+1))","v":0},{"$f":"DQ14*(IF(DM131=0,3,DM131+1))","v":0},{"$f":"DR14*(IF(DN131=0,3,DN131+1))","v":0},{"$f":"DS14*(IF(DO131=0,3,DO131+1))","v":0},{"$f":"DT14*(IF(DP131=0,3,DP131+1))","v":0},{"$f":"DU14*(IF(DQ131=0,3,DQ131+1))","v":0},{"$f":"DV14*(IF(DR131=0,3,DR131+1))","v":0},{"$f":"DW14*(IF(DS131=0,3,DS131+1))","v":0},{"$f":"DX14*(IF(DT131=0,3,DT131+1))","v":0},{"$f":"DY14*(IF(DU131=0,3,DU131+1))","v":0},{"$f":"DZ14*(IF(DV131=0,3,DV131+1))","v":0},{"$f":"EA14*(IF(DW131=0,3,DW131+1))","v":0},{"$f":"EB14*(IF(DX131=0,3,DX131+1))","v":0},{"$f":"EC14*(IF(DY131=0,3,DY131+1))","v":0},{"$f":"ED14*(IF(DZ131=0,3,DZ131+1))","v":0},{"$f":"EE14*(IF(EA131=0,3,EA131+1))","v":0},{"$f":"EF14*(IF(EB131=0,3,EB131+1))","v":0},{"$f":"EG14*(IF(EC131=0,3,EC131+1))","v":0},{"$f":"EH14*(IF(ED131=0,3,ED131+1))","v":0},{"$f":"EI14*(IF(EE131=0,3,EE131+1))","v":0},{"$f":"EJ14*(IF(EF131=0,3,EF131+1))","v":0},{"$f":"EK14*(IF(EG131=0,3,EG131+1))","v":0},{"$f":"EL14*(IF(EH131=0,3,EH131+1))","v":0},{"$f":"EM14*(IF(EI131=0,3,EI131+1))","v":0},{"$f":"EN14*(IF(EJ131=0,3,EJ131+1))","v":0},{"$f":"EO14*(IF(EK131=0,3,EK131+1))","v":0},{"$f":"EP14*(IF(EL131=0,3,EL131+1))","v":0},{"$f":"EQ14*(IF(EM131=0,3,EM131+1))","v":0},{"$f":"ER14*(IF(EN131=0,3,EN131+1))","v":0},{"$f":"ES14*(IF(EO131=0,3,EO131+1))","v":0},{"$f":"ET14*(IF(EP131=0,3,EP131+1))","v":0},{"$f":"EU14*(IF(EQ131=0,3,EQ131+1))","v":0},{"$f":"EV14*(IF(ER131=0,3,ER131+1))","v":0},{"$f":"EW14*(IF(ES131=0,3,ES131+1))","v":0},{"$f":"EX14*(IF(ET131=0,3,ET131+1))","v":0},{"$f":"EY14*(IF(EU131=0,3,EU131+1))","v":0},{"$f":"EZ14*(IF(EV131=0,3,EV131+1))","v":0},{"$f":"FA14*(IF(EW131=0,3,EW131+1))","v":0},{"$f":"FB14*(IF(EX131=0,3,EX131+1))","v":0},{"$f":"FC14*(IF(EY131=0,3,EY131+1))","v":0},{"$f":"FD14*(IF(EZ131=0,3,EZ131+1))","v":0},{"$f":"FE14*(IF(FA131=0,3,FA131+1))","v":0},{"$f":"FF14*(IF(FB131=0,3,FB131+1))","v":0}]
[null,"Количество платежей в периоде для субсидии на проценты",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"COUNTIF($M$131:$FF$131,M131)","v":130},130,130,130,130,130,130,130,130,130,130,130,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"COUNTIF($M$131:$FF$131,AL131)","v":4},4,4,4,{"$f":"COUNTIF($M$131:$FF$131,AP131)","v":4},4,4,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,{"$f":"COUNTIF($M$131:$FF$131,DB131)","v":130},130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130,130]
[null,"Расчет графика платежей в периоде для субсидии на операционные затраты"]
[null,"Порядковый номер года",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"IF(M9='Inputs C'!$F$18,0,M131)","v":0},{"$f":"IF(N9='Inputs C'!$F$18,0,N131)","v":0},{"$f":"IF(O9='Inputs C'!$F$18,0,O131)","v":0},{"$f":"IF(P9='Inputs C'!$F$18,0,P131)","v":0},{"$f":"IF(Q9='Inputs C'!$F$18,0,Q131)","v":0},{"$f":"IF(R9='Inputs C'!$F$18,0,R131)","v":0},{"$f":"IF(S9='Inputs C'!$F$18,0,S131)","v":0},{"$f":"IF(T9='Inputs C'!$F$18,0,T131)","v":0},{"$f":"IF(U9='Inputs C'!$F$18,0,U131)","v":0},{"$f":"IF(V9='Inputs C'!$F$18,0,V131)","v":0},{"$f":"IF(W9='Inputs C'!$F$18,0,W131)","v":0},{"$f":"IF(X9='Inputs C'!$F$18,0,X131)","v":0},{"$f":"IF(Y9='Inputs C'!$F$18,0,Y131)","v":0},{"$f":"IF(Z9='Inputs C'!$F$18,0,Z131)","v":3},{"$f":"IF(AA9='Inputs C'!$F$18,0,AA131)","v":3},{"$f":"IF(AB9='Inputs C'!$F$18,0,AB131)","v":3},{"$f":"IF(AC9='Inputs C'!$F$18,0,AC131)","v":4},{"$f":"IF(AD9='Inputs C'!$F$18,0,AD131)","v":4},{"$f":"IF(AE9='Inputs C'!$F$18,0,AE131)","v":4},{"$f":"IF(AF9='Inputs C'!$F$18,0,AF131)","v":4},{"$f":"IF(AG9='Inputs C'!$F$18,0,AG131)","v":5},{"$f":"IF(AH9='Inputs C'!$F$18,0,AH131)","v":5},{"$f":"IF(AI9='Inputs C'!$F$18,0,AI131)","v":5},{"$f":"IF(AJ9='Inputs C'!$F$18,0,AJ131)","v":5},{"$f":"IF(AK9='Inputs C'!$F$18,0,AK131)","v":6},{"$f":"IF(AL9='Inputs C'!$F$18,0,AL131)","v":6},{"$f":"IF(AM9='Inputs C'!$F$18,0,AM131)","v":6},{"$f":"IF(AN9='Inputs C'!$F$18,0,AN131)","v":6},{"$f":"IF(AO9='Inputs C'!$F$18,0,AO131)","v":7},{"$f":"IF(AP9='Inputs C'!$F$18,0,AP131)","v":7},{"$f":"IF(AQ9='Inputs C'!$F$18,0,AQ131)","v":7},{"$f":"IF(AR9='Inputs C'!$F$18,0,AR131)","v":7},{"$f":"IF(AS9='Inputs C'!$F$18,0,AS131)","v":0},{"$f":"IF(AT9='Inputs C'!$F$18,0,AT131)","v":0},{"$f":"IF(AU9='Inputs C'!$F$18,0,AU131)","v":0},{"$f":"IF(AV9='Inputs C'!$F$18,0,AV131)","v":0},{"$f":"IF(AW9='Inputs C'!$F$18,0,AW131)","v":0},{"$f":"IF(AX9='Inputs C'!$F$18,0,AX131)","v":0},{"$f":"IF(AY9='Inputs C'!$F$18,0,AY131)","v":0},{"$f":"IF(AZ9='Inputs C'!$F$18,0,AZ131)","v":0},{"$f":"IF(BA9='Inputs C'!$F$18,0,BA131)","v":0},{"$f":"IF(BB9='Inputs C'!$F$18,0,BB131)","v":0},{"$f":"IF(BC9='Inputs C'!$F$18,0,BC131)","v":0},{"$f":"IF(BD9='Inputs C'!$F$18,0,BD131)","v":0},{"$f":"IF(BE9='Inputs C'!$F$18,0,BE131)","v":0},{"$f":"IF(BF9='Inputs C'!$F$18,0,BF131)","v":0},{"$f":"IF(BG9='Inputs C'!$F$18,0,BG131)","v":0},{"$f":"IF(BH9='Inputs C'!$F$18,0,BH131)","v":0},{"$f":"IF(BI9='Inputs C'!$F$18,0,BI131)","v":0},{"$f":"IF(BJ9='Inputs C'!$F$18,0,BJ131)","v":0},{"$f":"IF(BK9='Inputs C'!$F$18,0,BK131)","v":0},{"$f":"IF(BL9='Inputs C'!$F$18,0,BL131)","v":0},{"$f":"IF(BM9='Inputs C'!$F$18,0,BM131)","v":0},{"$f":"IF(BN9='Inputs C'!$F$18,0,BN131)","v":0},{"$f":"IF(BO9='Inputs C'!$F$18,0,BO131)","v":0},{"$f":"IF(BP9='Inputs C'!$F$18,0,BP131)","v":0},{"$f":"IF(BQ9='Inputs C'!$F$18,0,BQ131)","v":0},{"$f":"IF(BR9='Inputs C'!$F$18,0,BR131)","v":0},{"$f":"IF(BS9='Inputs C'!$F$18,0,BS131)","v":0},{"$f":"IF(BT9='Inputs C'!$F$18,0,BT131)","v":0},{"$f":"IF(BU9='Inputs C'!$F$18,0,BU131)","v":0},{"$f":"IF(BV9='Inputs C'!$F$18,0,BV131)","v":0},{"$f":"IF(BW9='Inputs C'!$F$18,0,BW131)","v":0},{"$f":"IF(BX9='Inputs C'!$F$18,0,BX131)","v":0},{"$f":"IF(BY9='Inputs C'!$F$18,0,BY131)","v":0},{"$f":"IF(BZ9='Inputs C'!$F$18,0,BZ131)","v":0},{"$f":"IF(CA9='Inputs C'!$F$18,0,CA131)","v":0},{"$f":"IF(CB9='Inputs C'!$F$18,0,CB131)","v":0},{"$f":"IF(CC9='Inputs C'!$F$18,0,CC131)","v":0},{"$f":"IF(CD9='Inputs C'!$F$18,0,CD131)","v":0},{"$f":"IF(CE9='Inputs C'!$F$18,0,CE131)","v":0},{"$f":"IF(CF9='Inputs C'!$F$18,0,CF131)","v":0},{"$f":"IF(CG9='Inputs C'!$F$18,0,CG131)","v":0},{"$f":"IF(CH9='Inputs C'!$F$18,0,CH131)","v":0},{"$f":"IF(CI9='Inputs C'!$F$18,0,CI131)","v":0},{"$f":"IF(CJ9='Inputs C'!$F$18,0,CJ131)","v":0},{"$f":"IF(CK9='Inputs C'!$F$18,0,CK131)","v":0},{"$f":"IF(CL9='Inputs C'!$F$18,0,CL131)","v":0},{"$f":"IF(CM9='Inputs C'!$F$18,0,CM131)","v":0},{"$f":"IF(CN9='Inputs C'!$F$18,0,CN131)","v":0},{"$f":"IF(CO9='Inputs C'!$F$18,0,CO131)","v":0},{"$f":"IF(CP9='Inputs C'!$F$18,0,CP131)","v":0},{"$f":"IF(CQ9='Inputs C'!$F$18,0,CQ131)","v":0},{"$f":"IF(CR9='Inputs C'!$F$18,0,CR131)","v":0},{"$f":"IF(CS9='Inputs C'!$F$18,0,CS131)","v":0},{"$f":"IF(CT9='Inputs C'!$F$18,0,CT131)","v":0},{"$f":"IF(CU9='Inputs C'!$F$18,0,CU131)","v":0},{"$f":"IF(CV9='Inputs C'!$F$18,0,CV131)","v":0},{"$f":"IF(CW9='Inputs C'!$F$18,0,CW131)","v":0},{"$f":"IF(CX9='Inputs C'!$F$18,0,CX131)","v":0},{"$f":"IF(CY9='Inputs C'!$F$18,0,CY131)","v":0},{"$f":"IF(CZ9='Inputs C'!$F$18,0,CZ131)","v":0},{"$f":"IF(DA9='Inputs C'!$F$18,0,DA131)","v":0},{"$f":"IF(DB9='Inputs C'!$F$18,0,DB131)","v":0},{"$f":"IF(DC9='Inputs C'!$F$18,0,DC131)","v":0},{"$f":"IF(DD9='Inputs C'!$F$18,0,DD131)","v":0},{"$f":"IF(DE9='Inputs C'!$F$18,0,DE131)","v":0},{"$f":"IF(DF9='Inputs C'!$F$18,0,DF131)","v":0},{"$f":"IF(DG9='Inputs C'!$F$18,0,DG131)","v":0},{"$f":"IF(DH9='Inputs C'!$F$18,0,DH131)","v":0},{"$f":"IF(DI9='Inputs C'!$F$18,0,DI131)","v":0},{"$f":"IF(DJ9='Inputs C'!$F$18,0,DJ131)","v":0},{"$f":"IF(DK9='Inputs C'!$F$18,0,DK131)","v":0},{"$f":"IF(DL9='Inputs C'!$F$18,0,DL131)","v":0},{"$f":"IF(DM9='Inputs C'!$F$18,0,DM131)","v":0},{"$f":"IF(DN9='Inputs C'!$F$18,0,DN131)","v":0},{"$f":"IF(DO9='Inputs C'!$F$18,0,DO131)","v":0},{"$f":"IF(DP9='Inputs C'!$F$18,0,DP131)","v":0},{"$f":"IF(DQ9='Inputs C'!$F$18,0,DQ131)","v":0},{"$f":"IF(DR9='Inputs C'!$F$18,0,DR131)","v":0},{"$f":"IF(DS9='Inputs C'!$F$18,0,DS131)","v":0},{"$f":"IF(DT9='Inputs C'!$F$18,0,DT131)","v":0},{"$f":"IF(DU9='Inputs C'!$F$18,0,DU131)","v":0},{"$f":"IF(DV9='Inputs C'!$F$18,0,DV131)","v":0},{"$f":"IF(DW9='Inputs C'!$F$18,0,DW131)","v":0},{"$f":"IF(DX9='Inputs C'!$F$18,0,DX131)","v":0},{"$f":"IF(DY9='Inputs C'!$F$18,0,DY131)","v":0},{"$f":"IF(DZ9='Inputs C'!$F$18,0,DZ131)","v":0},{"$f":"IF(EA9='Inputs C'!$F$18,0,EA131)","v":0},{"$f":"IF(EB9='Inputs C'!$F$18,0,EB131)","v":0},{"$f":"IF(EC9='Inputs C'!$F$18,0,EC131)","v":0},{"$f":"IF(ED9='Inputs C'!$F$18,0,ED131)","v":0},{"$f":"IF(EE9='Inputs C'!$F$18,0,EE131)","v":0},{"$f":"IF(EF9='Inputs C'!$F$18,0,EF131)","v":0},{"$f":"IF(EG9='Inputs C'!$F$18,0,EG131)","v":0},{"$f":"IF(EH9='Inputs C'!$F$18,0,EH131)","v":0},{"$f":"IF(EI9='Inputs C'!$F$18,0,EI131)","v":0},{"$f":"IF(EJ9='Inputs C'!$F$18,0,EJ131)","v":0},{"$f":"IF(EK9='Inputs C'!$F$18,0,EK131)","v":0},{"$f":"IF(EL9='Inputs C'!$F$18,0,EL131)","v":0},{"$f":"IF(EM9='Inputs C'!$F$18,0,EM131)","v":0},{"$f":"IF(EN9='Inputs C'!$F$18,0,EN131)","v":0},{"$f":"IF(EO9='Inputs C'!$F$18,0,EO131)","v":0},{"$f":"IF(EP9='Inputs C'!$F$18,0,EP131)","v":0},{"$f":"IF(EQ9='Inputs C'!$F$18,0,EQ131)","v":0},{"$f":"IF(ER9='Inputs C'!$F$18,0,ER131)","v":0},{"$f":"IF(ES9='Inputs C'!$F$18,0,ES131)","v":0},{"$f":"IF(ET9='Inputs C'!$F$18,0,ET131)","v":0},{"$f":"IF(EU9='Inputs C'!$F$18,0,EU131)","v":0},{"$f":"IF(EV9='Inputs C'!$F$18,0,EV131)","v":0},{"$f":"IF(EW9='Inputs C'!$F$18,0,EW131)","v":0},{"$f":"IF(EX9='Inputs C'!$F$18,0,EX131)","v":0},{"$f":"IF(EY9='Inputs C'!$F$18,0,EY131)","v":0},{"$f":"IF(EZ9='Inputs C'!$F$18,0,EZ131)","v":0},{"$f":"IF(FA9='Inputs C'!$F$18,0,FA131)","v":0},{"$f":"IF(FB9='Inputs C'!$F$18,0,FB131)","v":0},{"$f":"IF(FC9='Inputs C'!$F$18,0,FC131)","v":0},{"$f":"IF(FD9='Inputs C'!$F$18,0,FD131)","v":0},{"$f":"IF(FE9='Inputs C'!$F$18,0,FE131)","v":0},{"$f":"IF(FF9='Inputs C'!$F$18,0,FF131)","v":0}]
[null,"Количество платежей в периоде для субсидии на операционные затраты",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"COUNTIF($M$134:$FF$134,M134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,N134)","v":131},131,131,131,131,131,131,131,131,131,131,131,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,131,131,131,{"$f":"COUNTIF($M$134:$FF$134,AV134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,AW134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,AX134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,AY134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,AZ134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BA134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BB134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BC134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BD134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BE134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BF134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BG134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BH134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BI134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BJ134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BK134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BL134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BM134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BN134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BO134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BP134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BQ134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BR134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BS134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BT134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BU134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BV134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BW134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BX134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BY134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,BZ134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CA134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CB134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CC134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CD134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CE134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CF134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CG134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CH134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CI134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CJ134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CK134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CL134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CM134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CN134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CO134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CP134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CQ134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CR134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CS134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CT134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CU134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CV134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CW134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CX134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CY134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,CZ134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DA134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DB134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DC134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DD134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DE134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DF134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DG134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DH134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DI134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DJ134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DK134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DL134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DM134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DN134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DO134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DP134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DQ134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DR134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DS134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DT134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DU134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DV134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DW134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DX134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DY134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,DZ134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EA134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EB134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EC134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,ED134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EE134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EF134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EG134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EH134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EI134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EJ134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EK134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EL134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EM134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EN134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EO134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EP134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EQ134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,ER134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,ES134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,ET134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EU134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EV134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EW134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EX134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EY134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,EZ134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,FA134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,FB134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,FC134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,FD134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,FE134)","v":131},{"$f":"COUNTIF($M$134:$FF$134,FF134)","v":131}]
[]
[null,"Порядковый год реализации программы",null,null,null,null,null,null,null,null,null,null,0,{"$f":"M137+1","v":1},2,3,{"$f":"P137+1","v":4},5,6,7,{"$f":"IF(Dashboard!E60>5,T137+1,0)","v":0}]
[null,"Порядковый год эксплуатации",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O138+1","v":1},{"$f":"P138+1","v":2},3,4,5,{"$f":"IF(Dashboard!E60>5,T138+1,0)","v":0}]
[]
[null,"Итого коэффициент для расчета расходных обязательств",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M140:T140)","v":1.3888000000000003},{"$f":"SUM(M141:M144)","v":0},{"$f":"SUM(N141:N144)","v":0.11},{"$f":"SUM(O141:O144)","v":0.11},0.20899999999999999,0.21110000000000001,0.21340000000000001,0.216,0.31930000000000003]
[null,"Капитальный грант, не более",null,null,null,null,null,"коэф.",null,null,null,{"$f":"SUM(M141:T141)","v":0.22},0,0.11,0.11,0,0,0,0,0]
[null,"Субсидия на проценты, не более",null,null,null,null,null,"коэф.",null,null,null,{"$f":"SUM(M142:T142)","v":0.2268},0,0,0,7.1099999999999997E-2,5.9499999999999997E-2,4.6600000000000003E-2,3.2599999999999997E-2,1.7000000000000001E-2,null,{"$f":"P142/$L$142/4","v":7.8373015873015872E-2},{"$f":"Q142/$L$142/4","v":6.558641975308642E-2},{"$f":"R142/$L$142/4","v":5.1366843033509704E-2},{"$f":"S142/$L$142/4","v":3.5934744268077599E-2},{"$f":"T142/$L$142/4","v":1.8738977072310408E-2}]
[null,"Инвестиционный платеж, не более",null,null,null,null,null,"коэф.",null,null,null,0.84139999999999993,0,0,0,0.13789999999999999,0.15160000000000001,0.1668,0.18340000000000001,0.20169999999999999,null,{"$f":"P143/$L$143/4","v":4.097337770382696E-2},{"$f":"Q143/$L$143/4","v":4.5043974328500123E-2},{"$f":"R143/$L$143/4","v":4.9560256714998814E-2},{"$f":"S143/$L$143/4","v":5.4492512479201338E-2},{"$f":"T143/$L$143/4","v":5.9929878773472785E-2}]
[null,"Операционный платеж на налог на прибыль, не более",null,null,null,null,null,"коэф.",null,null,null,{"$f":"SUM(M144:T144)","v":0.10059999999999999},0,0,0,0,0,0,0,{"$f":"IF('Inputs C'!$E$44=1,'Inputs C'!$F$44/Gos_capex,0.1006)","v":0.10059999999999999},{"$f":"IF(Dashboard!E60>5,T144,0)","v":0}]
[]
[null,"Капитальный грант по КС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125]
[]
[null,"Расчет операционного платежа на налог на прибыль:"]
[]
[null,"Максимальная субсидия (год) по кварталам:"]
[null,"Капитальный грант",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M151:FF151)","v":187344.57624300002},{"$f":"$L$167*M141","v":0},93672.288121500009,93672.288121500009,0,0,0,0,0]
[null,"Субсидия на проценты",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M152:FF152)","v":193135.22678142},0,0,0,60546.360776715002,50668.192211175003,39682.987513290005,27761.059934189998,14476.626346050001]
[null,"Инвестиционный платеж",null,null,null,null,null,"тыс. руб.",null,null,null,716507.84750391007,0,0,0,117430.98665413501,129097.44435654001,142041.25144242001,156177.25128621003,171760.91376460501]
[null,"Операционный платеж",null,null,null,null,null,"тыс. руб.",null,null,null,85667.565318389999,{"$f":"$L$167*M144","v":0},{"$f":"$L$167*N144","v":0},0,0,0,0,0,85667.565318389999]
[]
[]
[null,"Коэффициенты (год) по кварталам:"]
[null,"Субсидия на проценты",null,null,null,null,null,"коэф.",null,null,null,null,{"$f":"SUMIFS($M142:$U142, $M$137:$U$137,M$131)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M142:$U142, $M$137:$U$137,Y$131)","v":7.1099999999999997E-2},7.1099999999999997E-2,7.1099999999999997E-2,7.1099999999999997E-2,5.9499999999999997E-2,5.9499999999999997E-2,5.9499999999999997E-2,5.9499999999999997E-2,4.6600000000000003E-2,4.6600000000000003E-2,4.6600000000000003E-2,4.6600000000000003E-2,3.2599999999999997E-2,3.2599999999999997E-2,3.2599999999999997E-2,3.2599999999999997E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,{"$f":"SUMIFS($M142:$U142, $M$137:$U$137,AS$131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M142:$U142, $M$137:$U$137,BY$131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M142:$U142, $M$137:$U$137,DE$131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M142:$U142, $M$137:$U$137,EK$131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Инвестиционный платеж",null,null,null,null,null,"коэф.",null,null,null,null,{"$f":"SUMIFS($M143:$U143, $M$137:$U$137,M$128)*M14","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M143:$U143, $M$137:$U$137,Y$128)*Y14","v":0.13789999999999999},{"$f":"SUMIFS($M143:$U143, $M$137:$U$137,Z$128)*Z14","v":0.13789999999999999},0.13789999999999999,0.13789999999999999,0.15160000000000001,0.15160000000000001,0.15160000000000001,0.15160000000000001,0.1668,0.1668,0.1668,0.1668,0.18340000000000001,0.18340000000000001,0.18340000000000001,0.18340000000000001,0.20169999999999999,0.20169999999999999,0.20169999999999999,0.20169999999999999,{"$f":"SUMIFS($M143:$U143, $M$137:$U$137,AS$128)*AS14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M143:$U143, $M$137:$U$137,BY$128)*BY14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M143:$U143, $M$137:$U$137,DE$128)*DE14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M143:$U143, $M$137:$U$137,EK$128)*EK14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Операционный платеж",null,null,null,null,null,"коэф.",null,null,null,null,{"$f":"SUMIFS($M144:$U144, $M$137:$U$137,M$134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.10059999999999999,0.10059999999999999,0.10059999999999999,0.10059999999999999,{"$f":"SUMIFS($M144:$U144, $M$137:$U$137,AS$134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M144:$U144, $M$137:$U$137,BY$134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M144:$U144, $M$137:$U$137,DE$134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M144:$U144, $M$137:$U$137,EK$134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Коэффициенты (квартал) по кварталам:"]
[null,"Субсидия на проценты",null,null,null,null,null,"коэф.",null,null,null,{"$f":"SUM(M163:FF163)","v":0.22679999999999995},{"$f":"M158/M132","v":0},0,0,0,0,0,0,0,0,0,0,0,1.7774999999999999E-2,{"$f":"Z158/Z132","v":1.7774999999999999E-2},1.7774999999999999E-2,1.7774999999999999E-2,1.4874999999999999E-2,1.4874999999999999E-2,1.4874999999999999E-2,1.4874999999999999E-2,1.1650000000000001E-2,1.1650000000000001E-2,1.1650000000000001E-2,1.1650000000000001E-2,8.1499999999999993E-3,8.1499999999999993E-3,8.1499999999999993E-3,8.1499999999999993E-3,4.2500000000000003E-3,4.2500000000000003E-3,4.2500000000000003E-3,4.2500000000000003E-3,{"$f":"AS158/AS132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY158/BY132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE158/DE132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK158/EK132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Инвестиционный платеж",null,null,null,null,null,"коэф.",null,null,null,{"$f":"SUM(M164:FF164)","v":0.8413999999999997},{"$f":"M159/M$129","v":0},{"$f":"N159/N$129","v":0},0,0,0,0,0,0,0,0,0,0,3.4474999999999999E-2,{"$f":"Z159/Z$129","v":3.4474999999999999E-2},3.4474999999999999E-2,3.4474999999999999E-2,3.7900000000000003E-2,3.7900000000000003E-2,3.7900000000000003E-2,3.7900000000000003E-2,4.1700000000000001E-2,4.1700000000000001E-2,4.1700000000000001E-2,4.1700000000000001E-2,4.5850000000000002E-2,4.5850000000000002E-2,4.5850000000000002E-2,4.5850000000000002E-2,5.0424999999999998E-2,5.0424999999999998E-2,5.0424999999999998E-2,5.0424999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BD159/BD$129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ159/BQ$129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EC159/EC$129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Операционный платеж",null,null,null,null,null,"коэф.",null,null,null,0.10059999999999999,{"$f":"M160*M14*N15","v":0},{"$f":"N160*N14*O15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.10059999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ160*BZ14*CA15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL160*EL14*EM15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'Input Capex'!B61","v":"Базовый объем субсидирования"},null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"IF(Gos_capex>Fact_capex,Fact_capex,Gos_capex)","v":851566.25565000006}]
[]
[null,"Капитальный грант",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M169:XFD169)","v":187344.57624300002},{"$f":"IF('Inputs C'!$E$45=1,$L$151*M146,M227+M229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*N146,N227+N229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*O146,O227+O229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*P146,P227+P229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*Q146,Q227+Q229)","v":20025},{"$f":"IF('Inputs C'!$E$45=1,$L$151*R146,R227+R229)","v":73647.288121500009},{"$f":"IF('Inputs C'!$E$45=1,$L$151*S146,S227+S229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*T146,T227+T229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*U146,U227+U229)","v":93672.288121500009},{"$f":"IF('Inputs C'!$E$45=1,$L$151*V146,V227+V229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*W146,W227+W229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*X146,X227+X229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*Y146,Y227+Y229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*Z146,Z227+Z229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AA146,AA227+AA229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AB146,AB227+AB229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AC146,AC227+AC229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AD146,AD227+AD229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AE146,AE227+AE229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AF146,AF227+AF229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AG146,AG227+AG229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AH146,AH227+AH229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AI146,AI227+AI229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AJ146,AJ227+AJ229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AK146,AK227+AK229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AL146,AL227+AL229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AM146,AM227+AM229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AN146,AN227+AN229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AO146,AO227+AO229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AP146,AP227+AP229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AQ146,AQ227+AQ229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AR146,AR227+AR229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AS146,AS227+AS229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AT146,AT227+AT229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AU146,AU227+AU229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AV146,AV227+AV229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AW146,AW227+AW229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AX146,AX227+AX229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AY146,AY227+AY229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*AZ146,AZ227+AZ229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BA146,BA227+BA229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BB146,BB227+BB229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BC146,BC227+BC229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BD146,BD227+BD229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BE146,BE227+BE229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BF146,BF227+BF229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BG146,BG227+BG229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BH146,BH227+BH229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BI146,BI227+BI229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BJ146,BJ227+BJ229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BK146,BK227+BK229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BL146,BL227+BL229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BM146,BM227+BM229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BN146,BN227+BN229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BO146,BO227+BO229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BP146,BP227+BP229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BQ146,BQ227+BQ229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BR146,BR227+BR229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BS146,BS227+BS229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BT146,BT227+BT229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BU146,BU227+BU229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BV146,BV227+BV229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BW146,BW227+BW229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BX146,BX227+BX229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BY146,BY227+BY229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*BZ146,BZ227+BZ229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CA146,CA227+CA229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CB146,CB227+CB229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CC146,CC227+CC229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CD146,CD227+CD229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CE146,CE227+CE229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CF146,CF227+CF229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CG146,CG227+CG229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CH146,CH227+CH229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CI146,CI227+CI229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CJ146,CJ227+CJ229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CK146,CK227+CK229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CL146,CL227+CL229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CM146,CM227+CM229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CN146,CN227+CN229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CO146,CO227+CO229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CP146,CP227+CP229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CQ146,CQ227+CQ229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CR146,CR227+CR229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CS146,CS227+CS229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CT146,CT227+CT229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CU146,CU227+CU229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CV146,CV227+CV229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CW146,CW227+CW229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CX146,CX227+CX229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CY146,CY227+CY229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*CZ146,CZ227+CZ229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DA146,DA227+DA229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DB146,DB227+DB229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DC146,DC227+DC229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DD146,DD227+DD229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DE146,DE227+DE229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DF146,DF227+DF229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DG146,DG227+DG229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DH146,DH227+DH229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DI146,DI227+DI229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DJ146,DJ227+DJ229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DK146,DK227+DK229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DL146,DL227+DL229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DM146,DM227+DM229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DN146,DN227+DN229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DO146,DO227+DO229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DP146,DP227+DP229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DQ146,DQ227+DQ229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DR146,DR227+DR229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DS146,DS227+DS229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DT146,DT227+DT229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DU146,DU227+DU229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DV146,DV227+DV229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DW146,DW227+DW229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DX146,DX227+DX229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DY146,DY227+DY229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*DZ146,DZ227+DZ229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EA146,EA227+EA229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EB146,EB227+EB229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EC146,EC227+EC229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*ED146,ED227+ED229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EE146,EE227+EE229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EF146,EF227+EF229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EG146,EG227+EG229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EH146,EH227+EH229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EI146,EI227+EI229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EJ146,EJ227+EJ229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EK146,EK227+EK229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EL146,EL227+EL229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EM146,EM227+EM229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EN146,EN227+EN229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EO146,EO227+EO229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EP146,EP227+EP229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EQ146,EQ227+EQ229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*ER146,ER227+ER229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*ES146,ES227+ES229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*ET146,ET227+ET229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EU146,EU227+EU229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EV146,EV227+EV229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EW146,EW227+EW229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EX146,EX227+EX229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EY146,EY227+EY229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*EZ146,EZ227+EZ229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*FA146,FA227+FA229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*FB146,FB227+FB229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*FC146,FC227+FC229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*FD146,FD227+FD229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*FE146,FE227+FE229)","v":0},{"$f":"IF('Inputs C'!$E$45=1,$L$151*FF146,FF227+FF229)","v":0}]
[null,"Субсидия на проценты",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M170:XFD170)","v":193135.22678141997},{"$f":"$L$167*M163","v":0},0,0,0,0,0,0,0,0,0,0,0,15136.590194178751,15136.590194178751,15136.590194178751,15136.590194178751,12667.048052793751,12667.048052793751,12667.048052793751,12667.048052793751,9920.7468783225013,9920.7468783225013,9920.7468783225013,9920.7468783225013,6940.2649835474995,6940.2649835474995,6940.2649835474995,6940.2649835474995,3619.1565865125003,3619.1565865125003,3619.1565865125003,3619.1565865125003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$167*BY163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$167*EK163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Инвестиционный платеж",null,null,null,null,null,"тыс. руб.",null,null,null,716507.84750390984,{"$f":"$L$167*M164-decrease_sub_paste*M14*N15","v":0},0,0,0,0,0,0,0,0,0,0,0,29357.746663533751,{"$f":"$L$167*Z164-decrease_sub_paste*Z14*AA15","v":29357.746663533751},29357.746663533751,29357.746663533751,32274.361089135004,32274.361089135004,32274.361089135004,32274.361089135004,35510.312860605001,35510.312860605001,35510.312860605001,35510.312860605001,39044.312821552507,39044.312821552507,39044.312821552507,39044.312821552507,42940.228441151252,42940.228441151252,42940.228441151252,42940.228441151252,{"$f":"$L$167*AS164-decrease_sub_paste*AS14*AT15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$167*BY164-decrease_sub_paste*BY14*BZ15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$167*DE164-decrease_sub_paste*DE14*DF15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L$167*EK164-decrease_sub_paste*EK14*EL15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Операционный платеж",null,null,null,null,null,"тыс. руб.",null,null,null,83156.705761431193,{"$f":"MIN(Tax!$L$113,$L$167*M165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*N165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*O165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*P165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*Q165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*R165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*S165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*T165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*U165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*V165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*W165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*X165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*Y165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*Z165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AA165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AB165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AC165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AD165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AE165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AF165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AG165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AH165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AI165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AJ165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AK165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AL165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AM165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AN165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AO165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AP165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AQ165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AR165)","v":83156.705761431193},{"$f":"MIN(Tax!$L$113,$L$167*AS165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AT165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AU165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AV165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AW165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AX165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AY165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*AZ165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BA165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BB165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BC165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BD165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BE165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BF165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BG165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BH165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BI165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BJ165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BK165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BL165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BM165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BN165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BO165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BP165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BQ165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BR165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BS165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BT165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BU165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BV165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BW165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BX165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BY165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*BZ165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CA165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CB165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CC165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CD165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CE165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CF165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CG165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CH165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CI165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CJ165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CK165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CL165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CM165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CN165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CO165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CP165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CQ165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CR165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CS165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CT165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CU165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CV165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CW165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CX165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CY165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*CZ165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DA165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DB165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DC165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DD165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DE165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DF165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DG165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DH165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DI165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DJ165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DK165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DL165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DM165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DN165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DO165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DP165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DQ165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DR165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DS165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DT165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DU165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DV165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DW165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DX165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DY165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*DZ165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EA165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EB165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EC165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*ED165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EE165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EF165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EG165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EH165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EI165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EJ165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EK165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EL165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EM165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EN165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EO165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EP165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EQ165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*ER165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*ES165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*ET165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EU165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EV165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EW165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EX165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EY165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*EZ165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*FA165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*FB165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*FC165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*FD165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*FE165)","v":0},{"$f":"MIN(Tax!$L$113,$L$167*FF165)","v":0}]
[null,"Итого плата концедента",null,null,null,null,null,"тыс. руб.",null,null,null,1180144.3562897614,{"$f":"SUM(M169:M172)","v":0},{"$f":"SUM(N169:N172)","v":0},0,0,20025,73647.288121500009,0,0,93672.288121500009,{"$f":"SUM(V169:V172)","v":0},{"$f":"SUM(W169:W172)","v":0},{"$f":"SUM(X169:X172)","v":0},{"$f":"SUM(Y169:Y172)","v":44494.3368577125},{"$f":"SUM(Z169:Z172)","v":44494.3368577125},{"$f":"SUM(AA169:AA172)","v":44494.3368577125},{"$f":"SUM(AB169:AB172)","v":44494.3368577125},44941.409141928758,{"$f":"SUM(AD169:AD172)","v":44941.409141928758},{"$f":"SUM(AE169:AE172)","v":44941.409141928758},{"$f":"SUM(AF169:AF172)","v":44941.409141928758},{"$f":"SUM(AG169:AG172)","v":45431.059738927506},{"$f":"SUM(AH169:AH172)","v":45431.059738927506},{"$f":"SUM(AI169:AI172)","v":45431.059738927506},{"$f":"SUM(AJ169:AJ172)","v":45431.059738927506},45984.577805100009,{"$f":"SUM(AL169:AL172)","v":45984.577805100009},{"$f":"SUM(AM169:AM172)","v":45984.577805100009},{"$f":"SUM(AN169:AN172)","v":45984.577805100009},{"$f":"SUM(AO169:AO172)","v":46559.385027663753},{"$f":"SUM(AP169:AP172)","v":46559.385027663753},{"$f":"SUM(AQ169:AQ172)","v":46559.385027663753},{"$f":"SUM(AR169:AR172)","v":129716.09078909495},0,{"$f":"SUM(AT169:AT172)","v":0},{"$f":"SUM(AU169:AU172)","v":0},{"$f":"SUM(AV169:AV172)","v":0},{"$f":"SUM(AW169:AW172)","v":0},{"$f":"SUM(AX169:AX172)","v":0},{"$f":"SUM(AY169:AY172)","v":0},{"$f":"SUM(AZ169:AZ172)","v":0},0,{"$f":"SUM(BB169:BB172)","v":0},{"$f":"SUM(BC169:BC172)","v":0},{"$f":"SUM(BD169:BD172)","v":0},{"$f":"SUM(BE169:BE172)","v":0},{"$f":"SUM(BF169:BF172)","v":0},{"$f":"SUM(BG169:BG172)","v":0},{"$f":"SUM(BH169:BH172)","v":0},0,{"$f":"SUM(BJ169:BJ172)","v":0},{"$f":"SUM(BK169:BK172)","v":0},{"$f":"SUM(BL169:BL172)","v":0},{"$f":"SUM(BM169:BM172)","v":0},{"$f":"SUM(BN169:BN172)","v":0},{"$f":"SUM(BO169:BO172)","v":0},{"$f":"SUM(BP169:BP172)","v":0},0,{"$f":"SUM(BR169:BR172)","v":0},{"$f":"SUM(BS169:BS172)","v":0},{"$f":"SUM(BT169:BT172)","v":0},{"$f":"SUM(BU169:BU172)","v":0},{"$f":"SUM(BV169:BV172)","v":0},{"$f":"SUM(BW169:BW172)","v":0},{"$f":"SUM(BX169:BX172)","v":0},0,{"$f":"SUM(BZ169:BZ172)","v":0},{"$f":"SUM(CA169:CA172)","v":0},{"$f":"SUM(CB169:CB172)","v":0},{"$f":"SUM(CC169:CC172)","v":0},{"$f":"SUM(CD169:CD172)","v":0},{"$f":"SUM(CE169:CE172)","v":0},{"$f":"SUM(CF169:CF172)","v":0},0,{"$f":"SUM(CH169:CH172)","v":0},{"$f":"SUM(CI169:CI172)","v":0},{"$f":"SUM(CJ169:CJ172)","v":0},{"$f":"SUM(CK169:CK172)","v":0},{"$f":"SUM(CL169:CL172)","v":0},{"$f":"SUM(CM169:CM172)","v":0},{"$f":"SUM(CN169:CN172)","v":0},0,{"$f":"SUM(CP169:CP172)","v":0},{"$f":"SUM(CQ169:CQ172)","v":0},{"$f":"SUM(CR169:CR172)","v":0},{"$f":"SUM(CS169:CS172)","v":0},{"$f":"SUM(CT169:CT172)","v":0},{"$f":"SUM(CU169:CU172)","v":0},{"$f":"SUM(CV169:CV172)","v":0},0,{"$f":"SUM(CX169:CX172)","v":0},{"$f":"SUM(CY169:CY172)","v":0},{"$f":"SUM(CZ169:CZ172)","v":0},{"$f":"SUM(DA169:DA172)","v":0},{"$f":"SUM(DB169:DB172)","v":0},{"$f":"SUM(DC169:DC172)","v":0},{"$f":"SUM(DD169:DD172)","v":0},0,{"$f":"SUM(DF169:DF172)","v":0},{"$f":"SUM(DG169:DG172)","v":0},{"$f":"SUM(DH169:DH172)","v":0},{"$f":"SUM(DI169:DI172)","v":0},{"$f":"SUM(DJ169:DJ172)","v":0},{"$f":"SUM(DK169:DK172)","v":0},{"$f":"SUM(DL169:DL172)","v":0},0,{"$f":"SUM(DN169:DN172)","v":0},{"$f":"SUM(DO169:DO172)","v":0},{"$f":"SUM(DP169:DP172)","v":0},{"$f":"SUM(DQ169:DQ172)","v":0},{"$f":"SUM(DR169:DR172)","v":0},{"$f":"SUM(DS169:DS172)","v":0},{"$f":"SUM(DT169:DT172)","v":0},0,{"$f":"SUM(DV169:DV172)","v":0},{"$f":"SUM(DW169:DW172)","v":0},{"$f":"SUM(DX169:DX172)","v":0},{"$f":"SUM(DY169:DY172)","v":0},{"$f":"SUM(DZ169:DZ172)","v":0},{"$f":"SUM(EA169:EA172)","v":0},{"$f":"SUM(EB169:EB172)","v":0},0,{"$f":"SUM(ED169:ED172)","v":0},{"$f":"SUM(EE169:EE172)","v":0},{"$f":"SUM(EF169:EF172)","v":0},{"$f":"SUM(EG169:EG172)","v":0},{"$f":"SUM(EH169:EH172)","v":0},{"$f":"SUM(EI169:EI172)","v":0},{"$f":"SUM(EJ169:EJ172)","v":0},0,{"$f":"SUM(EL169:EL172)","v":0},{"$f":"SUM(EM169:EM172)","v":0},{"$f":"SUM(EN169:EN172)","v":0},{"$f":"SUM(EO169:EO172)","v":0},{"$f":"SUM(EP169:EP172)","v":0},{"$f":"SUM(EQ169:EQ172)","v":0},{"$f":"SUM(ER169:ER172)","v":0},0,{"$f":"SUM(ET169:ET172)","v":0},{"$f":"SUM(EU169:EU172)","v":0},{"$f":"SUM(EV169:EV172)","v":0},{"$f":"SUM(EW169:EW172)","v":0},{"$f":"SUM(EX169:EX172)","v":0},{"$f":"SUM(EY169:EY172)","v":0},{"$f":"SUM(EZ169:EZ172)","v":0},0,{"$f":"SUM(FB169:FB172)","v":0},{"$f":"SUM(FC169:FC172)","v":0},{"$f":"SUM(FD169:FD172)","v":0},{"$f":"SUM(FE169:FE172)","v":0},{"$f":"SUM(FF169:FF172)","v":0}]
[]
[null,"Субсидия на проценты меньше процентов на стадии эксплуатации?",null,"Нет",{"$f":"MATCH(D175,Controls!$K$10:$K$11,0)","v":2}]
[null,"Затраты, входящие в 0,0614 в инвест. платеже",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"Debt!L74+Oper!L195+Debt!L105","v":46904.764011162988}]
[null,"copy",null,null,null,null,null,null,null,null,null,{"$f":"MAX(IF($E$175=1,Gos_capex*0.0614-L176,(L151+L152+L153-FixedAssets!L78+CashFlow!L56+CashFlow!L61+CashFlow!L64-Oper!L195)),0)","v":4940.6209579220531}]
[null,"paste",null,null,null,null,null,null,null,null,null,0]
[null,"Проверка: актуальность расчета недовыбора субсидии",null,{"$f":"(ABS(CashFlow!L67)<VSN)","v":true}]
[]
[null,"СВОД СУБСИДИЙ И РАСЧЕТ НДС"]
[]
[null,"Плата концедента без учета НДС"]
[null,"Платежи концедента - субсидия на банковские проценты",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M184:FF184)","v":193135.22678141997},{"$f":"M170/(1+Const_VAT_rate*($E$191=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,15136.590194178751,15136.590194178751,15136.590194178751,15136.590194178751,12667.048052793751,12667.048052793751,12667.048052793751,12667.048052793751,9920.7468783225013,9920.7468783225013,9920.7468783225013,9920.7468783225013,6940.2649835474995,6940.2649835474995,6940.2649835474995,6940.2649835474995,3619.1565865125003,3619.1565865125003,3619.1565865125003,3619.1565865125003,{"$f":"AS170/(1+Const_VAT_rate*($E$191=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY170/(1+Const_VAT_rate*($E$191=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE170/(1+Const_VAT_rate*($E$191=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK170/(1+Const_VAT_rate*($E$191=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Платежи концедента - субсидия на инвестиционные затраты",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M185:FF185)","v":716507.84750390984},{"$f":"M171/(1+Const_VAT_rate*($E$192=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,29357.746663533751,29357.746663533751,29357.746663533751,29357.746663533751,32274.361089135004,32274.361089135004,32274.361089135004,32274.361089135004,35510.312860605001,35510.312860605001,35510.312860605001,35510.312860605001,39044.312821552507,39044.312821552507,39044.312821552507,39044.312821552507,42940.228441151252,42940.228441151252,42940.228441151252,42940.228441151252,{"$f":"AS171/(1+Const_VAT_rate*($E$192=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY171/(1+Const_VAT_rate*($E$192=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE171/(1+Const_VAT_rate*($E$192=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK171/(1+Const_VAT_rate*($E$192=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Платежи концедента - субсидия на операционные затраты (на налог на прибыль)",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M186:FF186)","v":83156.705761431193},{"$f":"M172/(1+Const_VAT_rate*($E$193=1))","v":0},{"$f":"N172/(1+Const_VAT_rate*($E$193=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83156.705761431193,{"$f":"AS172/(1+Const_VAT_rate*($E$193=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY172/(1+Const_VAT_rate*($E$193=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE172/(1+Const_VAT_rate*($E$193=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK172/(1+Const_VAT_rate*($E$193=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Платежи концедента - субсидия на операционные затраты (на эксплуатационные расходы)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M187:FF187)","v":18990.554612494227},{"$f":"M210/(1+Const_VAT_rate*($E$194=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,864.37125419722031,872.8143550249506,881.34064915766965,889.95095633283506,898.6461043651093,907.42692922594836,916.29427512397683,925.24899458614834,934.29194853971319,943.42400639498578,952.6460461289355,961.95895436959404,971.36362648130148,980.86096665078503,990.45188797409276,1000.1373125443782,1009.9181715405538,1019.7954053168166,1029.7699634930568,1039.842805046153,{"$f":"AS210/(1+Const_VAT_rate*($E$194=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY210/(1+Const_VAT_rate*($E$194=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE210/(1+Const_VAT_rate*($E$194=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK210/(1+Const_VAT_rate*($E$194=1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого плата концедента без НДС",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M188:FF188)","v":1011790.3346592553},{"$f":"SUM(M184:M187)","v":0},{"$f":"SUM(N184:N187)","v":0},0,0,0,0,0,0,0,0,0,0,45358.70811190972,45367.151212737452,45375.677506870168,45384.287814045332,45840.055246293865,45848.836071154707,45857.703417052733,45866.658136514903,46365.35168746722,46374.48374532249,46383.705785056445,46393.018693297097,46955.941431581312,46965.438771750793,46975.029693074102,46984.715117644388,47569.303199204303,47579.180432980567,47589.154991156807,130755.9335941411,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ184:BZ187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL184:EL187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"НДС в составе платы концедента"]
[null,"Платежи концедента - субсидия на банковские проценты",null,{"$f":"'Inputs C'!X83","v":"Нет"},{"$f":"'Inputs C'!Y83","v":2},null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M191:FF191)","v":0},{"$f":"M184*VAT_tax_rate*($E191=1)","v":0},{"$f":"N184*VAT_tax_rate*($E191=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ184*VAT_tax_rate*($E191=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL184*VAT_tax_rate*($E191=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Платежи концедента - субсидия на инвестиционные затраты",null,{"$f":"'Inputs C'!X84","v":"Нет"},{"$f":"'Inputs C'!Y84","v":2},null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M192:FF192)","v":0},{"$f":"M185*VAT_tax_rate*($E192=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS185*VAT_tax_rate*($E192=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY185*VAT_tax_rate*($E192=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE185*VAT_tax_rate*($E192=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK185*VAT_tax_rate*($E192=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Платежи концедента - субсидия на операционные затраты (на налог на прибыль)",null,{"$f":"'Inputs C'!X82","v":"Нет"},{"$f":"'Inputs C'!Y82","v":2},null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M193:FF193)","v":0},{"$f":"M186*VAT_tax_rate*($E193=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS186*VAT_tax_rate*($E193=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY186*VAT_tax_rate*($E193=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE186*VAT_tax_rate*($E193=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK186*VAT_tax_rate*($E193=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Платежи концедента - субсидия на операционные затраты (на эксплуатационные расходы)",null,{"$f":"'Inputs C'!X85","v":"Да"},{"$f":"'Inputs C'!Y85","v":1},null,null,null,null,null,null,{"$f":"SUM(M194:FF194)","v":3798.110922498845},{"$f":"M187*VAT_tax_rate*($E194=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,172.87425083944407,174.56287100499014,176.26812983153394,177.99019126656702,179.72922087302186,181.48538584518968,183.25885502479537,185.04979891722968,186.85838970794265,188.68480127899716,190.5292092257871,192.39179087391881,194.27272529626032,196.17219333015703,198.09037759481856,200.02746250887566,201.98363430811077,203.95908106336333,205.95399269861139,207.9685610092306,{"$f":"AS187*VAT_tax_rate*($E194=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY187*VAT_tax_rate*($E194=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE187*VAT_tax_rate*($E194=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK187*VAT_tax_rate*($E194=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого НДС в составе платы концедента",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M195:FF195)","v":3798.110922498845},{"$f":"SUM(M191:M194)","v":0},{"$f":"SUM(N191:N194)","v":0},0,0,0,0,0,0,0,0,0,0,172.87425083944407,174.56287100499014,176.26812983153394,177.99019126656702,179.72922087302186,181.48538584518968,183.25885502479537,185.04979891722968,186.85838970794265,188.68480127899716,190.5292092257871,192.39179087391881,194.27272529626032,196.17219333015703,198.09037759481856,200.02746250887566,201.98363430811077,203.95908106336333,205.95399269861139,207.9685610092306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ191:BZ194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL191:EL194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Плата концедента с учетом НДС"]
[null,"Платежи концедента - субсидия на банковские проценты",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M198:FF198)","v":193135.22678141997},{"$f":"M184+M191","v":0},{"$f":"N184+N191","v":0},0,0,0,0,0,0,0,0,0,0,15136.590194178751,15136.590194178751,15136.590194178751,15136.590194178751,12667.048052793751,12667.048052793751,12667.048052793751,12667.048052793751,9920.7468783225013,9920.7468783225013,9920.7468783225013,9920.7468783225013,6940.2649835474995,6940.2649835474995,6940.2649835474995,6940.2649835474995,3619.1565865125003,3619.1565865125003,3619.1565865125003,3619.1565865125003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ184+BZ191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL184+EL191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Платежи концедента - субсидия на инвестиционные затраты",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M199:FF199)","v":716507.84750390984},{"$f":"M185+M192","v":0},{"$f":"N185+N192","v":0},0,0,0,0,0,0,0,0,0,0,29357.746663533751,29357.746663533751,29357.746663533751,29357.746663533751,32274.361089135004,32274.361089135004,32274.361089135004,32274.361089135004,35510.312860605001,35510.312860605001,35510.312860605001,35510.312860605001,39044.312821552507,39044.312821552507,39044.312821552507,39044.312821552507,42940.228441151252,42940.228441151252,42940.228441151252,42940.228441151252,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ185+BZ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL185+EL192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Платежи концедента - субсидия на операционные затраты (на налог на прибыль)",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M200:FF200)","v":83156.705761431193},{"$f":"M186+M193","v":0},{"$f":"N186+N193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83156.705761431193,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ186+BZ193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL186+EL193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Платежи концедента - субсидия на операционные затраты (на эксплуатационные расходы)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M201:FF201)","v":22788.665534993073},{"$f":"M187+M194","v":0},{"$f":"N187+N194","v":0},0,0,0,0,0,0,0,0,0,0,1037.2455050366643,1047.3772260299406,1057.6087789892035,1067.941147599402,1078.3753252381312,1088.912315071138,1099.5531301487722,1110.298793503378,1121.1503382476558,1132.1088076739829,1143.1752553547226,1154.3507452435128,1165.6363517775617,1177.0331599809419,1188.5422655689113,1200.1647750532538,1211.9018058486645,1223.75448638018,1235.7239561916681,1247.8113660553836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ187+BZ194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL187+EL194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого плата концедента с НДС",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M202:FF202)","v":1015588.4455817543},{"$f":"SUM(M198:M201)","v":0},{"$f":"SUM(N198:N201)","v":0},0,0,0,0,0,0,0,0,0,0,45531.582362749163,45541.714083742438,45551.945636701705,45562.278005311906,46019.784467166886,46030.321456999896,46040.96227207753,46051.707935432132,46552.210077175165,46563.16854660149,46574.234994282226,46585.410484171021,47150.21415687757,47161.610965080952,47173.12007066892,47184.742580153266,47771.286833512415,47783.139514043934,47795.108983855418,130963.90215515032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ198:BZ201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL198:EL201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"РАСЧЕТ ДОПОЛНИТЕЛЬНОЙ СУБСИДИИ НА ЭКСПЛУАТАЦИОННУЮ ДЕЯТЕЛЬНОСТЬ"]
[]
[null,"Расчет дополнительной субсидии "]
[null,"Флаг выплаты субсидии на эксплуатационные расходы",null,null,null,null,null,null,null,null,null,null,{"$f":"1*(M14=1)*($E$209=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1*(AS14=1)*($E$209=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(BY14=1)*($E$209=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(DE14=1)*($E$209=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(EK14=1)*($E$209=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Выплата дополнительной субсидии - copy",null,{"$f":"'Inputs C'!D36","v":"Да"},{"$f":"'Inputs C'!E36","v":1},null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M209:FF209)","v":22788.665534993073},{"$f":"MAX(0,Oper!M202+Tax!M128-M116)*M207","v":0},{"$f":"MAX(0,Oper!N202+Tax!N128-N116)*N207","v":0},{"$f":"MAX(0,Oper!O202+Tax!O128-O116)*O207","v":0},{"$f":"MAX(0,Oper!P202+Tax!P128-P116)*P207","v":0},{"$f":"MAX(0,Oper!Q202+Tax!Q128-Q116)*Q207","v":0},{"$f":"MAX(0,Oper!R202+Tax!R128-R116)*R207","v":0},{"$f":"MAX(0,Oper!S202+Tax!S128-S116)*S207","v":0},{"$f":"MAX(0,Oper!T202+Tax!T128-T116)*T207","v":0},{"$f":"MAX(0,Oper!U202+Tax!U128-U116)*U207","v":0},{"$f":"MAX(0,Oper!V202+Tax!V128-V116)*V207","v":0},{"$f":"MAX(0,Oper!W202+Tax!W128-W116)*W207","v":0},{"$f":"MAX(0,Oper!X202+Tax!X128-X116)*X207","v":0},{"$f":"MAX(0,Oper!Y202+Tax!Y128-Y116)*Y207","v":1037.2455050366643},{"$f":"MAX(0,Oper!Z202+Tax!Z128-Z116)*Z207","v":1047.3772260299406},{"$f":"MAX(0,Oper!AA202+Tax!AA128-AA116)*AA207","v":1057.6087789892035},{"$f":"MAX(0,Oper!AB202+Tax!AB128-AB116)*AB207","v":1067.941147599402},{"$f":"MAX(0,Oper!AC202+Tax!AC128-AC116)*AC207","v":1078.3753252381312},{"$f":"MAX(0,Oper!AD202+Tax!AD128-AD116)*AD207","v":1088.912315071138},{"$f":"MAX(0,Oper!AE202+Tax!AE128-AE116)*AE207","v":1099.5531301487722},{"$f":"MAX(0,Oper!AF202+Tax!AF128-AF116)*AF207","v":1110.298793503378},{"$f":"MAX(0,Oper!AG202+Tax!AG128-AG116)*AG207","v":1121.1503382476558},{"$f":"MAX(0,Oper!AH202+Tax!AH128-AH116)*AH207","v":1132.1088076739829},{"$f":"MAX(0,Oper!AI202+Tax!AI128-AI116)*AI207","v":1143.1752553547226},{"$f":"MAX(0,Oper!AJ202+Tax!AJ128-AJ116)*AJ207","v":1154.3507452435128},{"$f":"MAX(0,Oper!AK202+Tax!AK128-AK116)*AK207","v":1165.6363517775617},{"$f":"MAX(0,Oper!AL202+Tax!AL128-AL116)*AL207","v":1177.0331599809419},{"$f":"MAX(0,Oper!AM202+Tax!AM128-AM116)*AM207","v":1188.5422655689113},{"$f":"MAX(0,Oper!AN202+Tax!AN128-AN116)*AN207","v":1200.1647750532538},{"$f":"MAX(0,Oper!AO202+Tax!AO128-AO116)*AO207","v":1211.9018058486645},{"$f":"MAX(0,Oper!AP202+Tax!AP128-AP116)*AP207","v":1223.75448638018},{"$f":"MAX(0,Oper!AQ202+Tax!AQ128-AQ116)*AQ207","v":1235.7239561916681},{"$f":"MAX(0,Oper!AR202+Tax!AR128-AR116)*AR207","v":1247.8113660553836},{"$f":"MAX(0,Oper!AS202+Tax!AS128-AS116)*AS207","v":0},{"$f":"MAX(0,Oper!AT202+Tax!AT128-AT116)*AT207","v":0},{"$f":"MAX(0,Oper!AU202+Tax!AU128-AU116)*AU207","v":0},{"$f":"MAX(0,Oper!AV202+Tax!AV128-AV116)*AV207","v":0},{"$f":"MAX(0,Oper!AW202+Tax!AW128-AW116)*AW207","v":0},{"$f":"MAX(0,Oper!AX202+Tax!AX128-AX116)*AX207","v":0},{"$f":"MAX(0,Oper!AY202+Tax!AY128-AY116)*AY207","v":0},{"$f":"MAX(0,Oper!AZ202+Tax!AZ128-AZ116)*AZ207","v":0},{"$f":"MAX(0,Oper!BA202+Tax!BA128-BA116)*BA207","v":0},{"$f":"MAX(0,Oper!BB202+Tax!BB128-BB116)*BB207","v":0},{"$f":"MAX(0,Oper!BC202+Tax!BC128-BC116)*BC207","v":0},{"$f":"MAX(0,Oper!BD202+Tax!BD128-BD116)*BD207","v":0},{"$f":"MAX(0,Oper!BE202+Tax!BE128-BE116)*BE207","v":0},{"$f":"MAX(0,Oper!BF202+Tax!BF128-BF116)*BF207","v":0},{"$f":"MAX(0,Oper!BG202+Tax!BG128-BG116)*BG207","v":0},{"$f":"MAX(0,Oper!BH202+Tax!BH128-BH116)*BH207","v":0},{"$f":"MAX(0,Oper!BI202+Tax!BI128-BI116)*BI207","v":0},{"$f":"MAX(0,Oper!BJ202+Tax!BJ128-BJ116)*BJ207","v":0},{"$f":"MAX(0,Oper!BK202+Tax!BK128-BK116)*BK207","v":0},{"$f":"MAX(0,Oper!BL202+Tax!BL128-BL116)*BL207","v":0},{"$f":"MAX(0,Oper!BM202+Tax!BM128-BM116)*BM207","v":0},{"$f":"MAX(0,Oper!BN202+Tax!BN128-BN116)*BN207","v":0},{"$f":"MAX(0,Oper!BO202+Tax!BO128-BO116)*BO207","v":0},{"$f":"MAX(0,Oper!BP202+Tax!BP128-BP116)*BP207","v":0},{"$f":"MAX(0,Oper!BQ202+Tax!BQ128-BQ116)*BQ207","v":0},{"$f":"MAX(0,Oper!BR202+Tax!BR128-BR116)*BR207","v":0},{"$f":"MAX(0,Oper!BS202+Tax!BS128-BS116)*BS207","v":0},{"$f":"MAX(0,Oper!BT202+Tax!BT128-BT116)*BT207","v":0},{"$f":"MAX(0,Oper!BU202+Tax!BU128-BU116)*BU207","v":0},{"$f":"MAX(0,Oper!BV202+Tax!BV128-BV116)*BV207","v":0},{"$f":"MAX(0,Oper!BW202+Tax!BW128-BW116)*BW207","v":0},{"$f":"MAX(0,Oper!BX202+Tax!BX128-BX116)*BX207","v":0},{"$f":"MAX(0,Oper!BY202+Tax!BY128-BY116)*BY207","v":0},{"$f":"MAX(0,Oper!BZ202+Tax!BZ128-BZ116)*BZ207","v":0},{"$f":"MAX(0,Oper!CA202+Tax!CA128-CA116)*CA207","v":0},{"$f":"MAX(0,Oper!CB202+Tax!CB128-CB116)*CB207","v":0},{"$f":"MAX(0,Oper!CC202+Tax!CC128-CC116)*CC207","v":0},{"$f":"MAX(0,Oper!CD202+Tax!CD128-CD116)*CD207","v":0},{"$f":"MAX(0,Oper!CE202+Tax!CE128-CE116)*CE207","v":0},{"$f":"MAX(0,Oper!CF202+Tax!CF128-CF116)*CF207","v":0},{"$f":"MAX(0,Oper!CG202+Tax!CG128-CG116)*CG207","v":0},{"$f":"MAX(0,Oper!CH202+Tax!CH128-CH116)*CH207","v":0},{"$f":"MAX(0,Oper!CI202+Tax!CI128-CI116)*CI207","v":0},{"$f":"MAX(0,Oper!CJ202+Tax!CJ128-CJ116)*CJ207","v":0},{"$f":"MAX(0,Oper!CK202+Tax!CK128-CK116)*CK207","v":0},{"$f":"MAX(0,Oper!CL202+Tax!CL128-CL116)*CL207","v":0},{"$f":"MAX(0,Oper!CM202+Tax!CM128-CM116)*CM207","v":0},{"$f":"MAX(0,Oper!CN202+Tax!CN128-CN116)*CN207","v":0},{"$f":"MAX(0,Oper!CO202+Tax!CO128-CO116)*CO207","v":0},{"$f":"MAX(0,Oper!CP202+Tax!CP128-CP116)*CP207","v":0},{"$f":"MAX(0,Oper!CQ202+Tax!CQ128-CQ116)*CQ207","v":0},{"$f":"MAX(0,Oper!CR202+Tax!CR128-CR116)*CR207","v":0},{"$f":"MAX(0,Oper!CS202+Tax!CS128-CS116)*CS207","v":0},{"$f":"MAX(0,Oper!CT202+Tax!CT128-CT116)*CT207","v":0},{"$f":"MAX(0,Oper!CU202+Tax!CU128-CU116)*CU207","v":0},{"$f":"MAX(0,Oper!CV202+Tax!CV128-CV116)*CV207","v":0},{"$f":"MAX(0,Oper!CW202+Tax!CW128-CW116)*CW207","v":0},{"$f":"MAX(0,Oper!CX202+Tax!CX128-CX116)*CX207","v":0},{"$f":"MAX(0,Oper!CY202+Tax!CY128-CY116)*CY207","v":0},{"$f":"MAX(0,Oper!CZ202+Tax!CZ128-CZ116)*CZ207","v":0},{"$f":"MAX(0,Oper!DA202+Tax!DA128-DA116)*DA207","v":0},{"$f":"MAX(0,Oper!DB202+Tax!DB128-DB116)*DB207","v":0},{"$f":"MAX(0,Oper!DC202+Tax!DC128-DC116)*DC207","v":0},{"$f":"MAX(0,Oper!DD202+Tax!DD128-DD116)*DD207","v":0},{"$f":"MAX(0,Oper!DE202+Tax!DE128-DE116)*DE207","v":0},{"$f":"MAX(0,Oper!DF202+Tax!DF128-DF116)*DF207","v":0},{"$f":"MAX(0,Oper!DG202+Tax!DG128-DG116)*DG207","v":0},{"$f":"MAX(0,Oper!DH202+Tax!DH128-DH116)*DH207","v":0},{"$f":"MAX(0,Oper!DI202+Tax!DI128-DI116)*DI207","v":0},{"$f":"MAX(0,Oper!DJ202+Tax!DJ128-DJ116)*DJ207","v":0},{"$f":"MAX(0,Oper!DK202+Tax!DK128-DK116)*DK207","v":0},{"$f":"MAX(0,Oper!DL202+Tax!DL128-DL116)*DL207","v":0},{"$f":"MAX(0,Oper!DM202+Tax!DM128-DM116)*DM207","v":0},{"$f":"MAX(0,Oper!DN202+Tax!DN128-DN116)*DN207","v":0},{"$f":"MAX(0,Oper!DO202+Tax!DO128-DO116)*DO207","v":0},{"$f":"MAX(0,Oper!DP202+Tax!DP128-DP116)*DP207","v":0},{"$f":"MAX(0,Oper!DQ202+Tax!DQ128-DQ116)*DQ207","v":0},{"$f":"MAX(0,Oper!DR202+Tax!DR128-DR116)*DR207","v":0},{"$f":"MAX(0,Oper!DS202+Tax!DS128-DS116)*DS207","v":0},{"$f":"MAX(0,Oper!DT202+Tax!DT128-DT116)*DT207","v":0},{"$f":"MAX(0,Oper!DU202+Tax!DU128-DU116)*DU207","v":0},{"$f":"MAX(0,Oper!DV202+Tax!DV128-DV116)*DV207","v":0},{"$f":"MAX(0,Oper!DW202+Tax!DW128-DW116)*DW207","v":0},{"$f":"MAX(0,Oper!DX202+Tax!DX128-DX116)*DX207","v":0},{"$f":"MAX(0,Oper!DY202+Tax!DY128-DY116)*DY207","v":0},{"$f":"MAX(0,Oper!DZ202+Tax!DZ128-DZ116)*DZ207","v":0},{"$f":"MAX(0,Oper!EA202+Tax!EA128-EA116)*EA207","v":0},{"$f":"MAX(0,Oper!EB202+Tax!EB128-EB116)*EB207","v":0},{"$f":"MAX(0,Oper!EC202+Tax!EC128-EC116)*EC207","v":0},{"$f":"MAX(0,Oper!ED202+Tax!ED128-ED116)*ED207","v":0},{"$f":"MAX(0,Oper!EE202+Tax!EE128-EE116)*EE207","v":0},{"$f":"MAX(0,Oper!EF202+Tax!EF128-EF116)*EF207","v":0},{"$f":"MAX(0,Oper!EG202+Tax!EG128-EG116)*EG207","v":0},{"$f":"MAX(0,Oper!EH202+Tax!EH128-EH116)*EH207","v":0},{"$f":"MAX(0,Oper!EI202+Tax!EI128-EI116)*EI207","v":0},{"$f":"MAX(0,Oper!EJ202+Tax!EJ128-EJ116)*EJ207","v":0},{"$f":"MAX(0,Oper!EK202+Tax!EK128-EK116)*EK207","v":0},{"$f":"MAX(0,Oper!EL202+Tax!EL128-EL116)*EL207","v":0},{"$f":"MAX(0,Oper!EM202+Tax!EM128-EM116)*EM207","v":0},{"$f":"MAX(0,Oper!EN202+Tax!EN128-EN116)*EN207","v":0},{"$f":"MAX(0,Oper!EO202+Tax!EO128-EO116)*EO207","v":0},{"$f":"MAX(0,Oper!EP202+Tax!EP128-EP116)*EP207","v":0},{"$f":"MAX(0,Oper!EQ202+Tax!EQ128-EQ116)*EQ207","v":0},{"$f":"MAX(0,Oper!ER202+Tax!ER128-ER116)*ER207","v":0},{"$f":"MAX(0,Oper!ES202+Tax!ES128-ES116)*ES207","v":0},{"$f":"MAX(0,Oper!ET202+Tax!ET128-ET116)*ET207","v":0},{"$f":"MAX(0,Oper!EU202+Tax!EU128-EU116)*EU207","v":0},{"$f":"MAX(0,Oper!EV202+Tax!EV128-EV116)*EV207","v":0},{"$f":"MAX(0,Oper!EW202+Tax!EW128-EW116)*EW207","v":0},{"$f":"MAX(0,Oper!EX202+Tax!EX128-EX116)*EX207","v":0},{"$f":"MAX(0,Oper!EY202+Tax!EY128-EY116)*EY207","v":0},{"$f":"MAX(0,Oper!EZ202+Tax!EZ128-EZ116)*EZ207","v":0},{"$f":"MAX(0,Oper!FA202+Tax!FA128-FA116)*FA207","v":0},{"$f":"MAX(0,Oper!FB202+Tax!FB128-FB116)*FB207","v":0},{"$f":"MAX(0,Oper!FC202+Tax!FC128-FC116)*FC207","v":0},{"$f":"MAX(0,Oper!FD202+Tax!FD128-FD116)*FD207","v":0},{"$f":"MAX(0,Oper!FE202+Tax!FE128-FE116)*FE207","v":0},{"$f":"MAX(0,Oper!FF202+Tax!FF128-FF116)*FF207","v":0}]
[null,"Выплата дополнительной субсидии - paste",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M210:FF210)","v":22788.665534993073},0,0,0,0,0,0,0,0,0,0,0,0,1037.2455050366643,1047.3772260299406,1057.6087789892035,1067.941147599402,1078.3753252381312,1088.912315071138,1099.5531301487722,1110.298793503378,1121.1503382476558,1132.1088076739829,1143.1752553547226,1154.3507452435128,1165.6363517775617,1177.0331599809419,1188.5422655689113,1200.1647750532538,1211.9018058486645,1223.75448638018,1235.7239561916681,1247.8113660553836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Проверка: актуальность расчета дополнительной субсидии",null,{"$f":"AND(M211:FF211)","v":true},null,null,null,"проверка",null,null,null,null,{"$f":"ABS(M209-M210)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(BY209-BY210)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(EK209-EK210)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
[null,"Дополнительная субсидия на эксплуатацонные без НДС",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M214:FF214)","v":18990.554612494227},{"$f":"IF('Inputs C'!$Y$85=1,M210/(1+Const_VAT_rate),M210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,N210/(1+Const_VAT_rate),N210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,O210/(1+Const_VAT_rate),O210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,P210/(1+Const_VAT_rate),P210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,Q210/(1+Const_VAT_rate),Q210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,R210/(1+Const_VAT_rate),R210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,S210/(1+Const_VAT_rate),S210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,T210/(1+Const_VAT_rate),T210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,U210/(1+Const_VAT_rate),U210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,V210/(1+Const_VAT_rate),V210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,W210/(1+Const_VAT_rate),W210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,X210/(1+Const_VAT_rate),X210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,Y210/(1+Const_VAT_rate),Y210)","v":864.37125419722031},{"$f":"IF('Inputs C'!$Y$85=1,Z210/(1+Const_VAT_rate),Z210)","v":872.8143550249506},{"$f":"IF('Inputs C'!$Y$85=1,AA210/(1+Const_VAT_rate),AA210)","v":881.34064915766965},{"$f":"IF('Inputs C'!$Y$85=1,AB210/(1+Const_VAT_rate),AB210)","v":889.95095633283506},{"$f":"IF('Inputs C'!$Y$85=1,AC210/(1+Const_VAT_rate),AC210)","v":898.6461043651093},{"$f":"IF('Inputs C'!$Y$85=1,AD210/(1+Const_VAT_rate),AD210)","v":907.42692922594836},{"$f":"IF('Inputs C'!$Y$85=1,AE210/(1+Const_VAT_rate),AE210)","v":916.29427512397683},{"$f":"IF('Inputs C'!$Y$85=1,AF210/(1+Const_VAT_rate),AF210)","v":925.24899458614834},{"$f":"IF('Inputs C'!$Y$85=1,AG210/(1+Const_VAT_rate),AG210)","v":934.29194853971319},{"$f":"IF('Inputs C'!$Y$85=1,AH210/(1+Const_VAT_rate),AH210)","v":943.42400639498578},{"$f":"IF('Inputs C'!$Y$85=1,AI210/(1+Const_VAT_rate),AI210)","v":952.6460461289355},{"$f":"IF('Inputs C'!$Y$85=1,AJ210/(1+Const_VAT_rate),AJ210)","v":961.95895436959404},{"$f":"IF('Inputs C'!$Y$85=1,AK210/(1+Const_VAT_rate),AK210)","v":971.36362648130148},{"$f":"IF('Inputs C'!$Y$85=1,AL210/(1+Const_VAT_rate),AL210)","v":980.86096665078503},{"$f":"IF('Inputs C'!$Y$85=1,AM210/(1+Const_VAT_rate),AM210)","v":990.45188797409276},{"$f":"IF('Inputs C'!$Y$85=1,AN210/(1+Const_VAT_rate),AN210)","v":1000.1373125443782},{"$f":"IF('Inputs C'!$Y$85=1,AO210/(1+Const_VAT_rate),AO210)","v":1009.9181715405538},{"$f":"IF('Inputs C'!$Y$85=1,AP210/(1+Const_VAT_rate),AP210)","v":1019.7954053168166},{"$f":"IF('Inputs C'!$Y$85=1,AQ210/(1+Const_VAT_rate),AQ210)","v":1029.7699634930568},{"$f":"IF('Inputs C'!$Y$85=1,AR210/(1+Const_VAT_rate),AR210)","v":1039.842805046153},{"$f":"IF('Inputs C'!$Y$85=1,AS210/(1+Const_VAT_rate),AS210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,AT210/(1+Const_VAT_rate),AT210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,AU210/(1+Const_VAT_rate),AU210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,AV210/(1+Const_VAT_rate),AV210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,AW210/(1+Const_VAT_rate),AW210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,AX210/(1+Const_VAT_rate),AX210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,AY210/(1+Const_VAT_rate),AY210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,AZ210/(1+Const_VAT_rate),AZ210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BA210/(1+Const_VAT_rate),BA210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BB210/(1+Const_VAT_rate),BB210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BC210/(1+Const_VAT_rate),BC210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BD210/(1+Const_VAT_rate),BD210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BE210/(1+Const_VAT_rate),BE210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BF210/(1+Const_VAT_rate),BF210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BG210/(1+Const_VAT_rate),BG210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BH210/(1+Const_VAT_rate),BH210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BI210/(1+Const_VAT_rate),BI210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BJ210/(1+Const_VAT_rate),BJ210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BK210/(1+Const_VAT_rate),BK210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BL210/(1+Const_VAT_rate),BL210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BM210/(1+Const_VAT_rate),BM210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BN210/(1+Const_VAT_rate),BN210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BO210/(1+Const_VAT_rate),BO210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BP210/(1+Const_VAT_rate),BP210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BQ210/(1+Const_VAT_rate),BQ210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BR210/(1+Const_VAT_rate),BR210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BS210/(1+Const_VAT_rate),BS210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BT210/(1+Const_VAT_rate),BT210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BU210/(1+Const_VAT_rate),BU210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BV210/(1+Const_VAT_rate),BV210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BW210/(1+Const_VAT_rate),BW210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BX210/(1+Const_VAT_rate),BX210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BY210/(1+Const_VAT_rate),BY210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,BZ210/(1+Const_VAT_rate),BZ210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CA210/(1+Const_VAT_rate),CA210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CB210/(1+Const_VAT_rate),CB210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CC210/(1+Const_VAT_rate),CC210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CD210/(1+Const_VAT_rate),CD210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CE210/(1+Const_VAT_rate),CE210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CF210/(1+Const_VAT_rate),CF210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CG210/(1+Const_VAT_rate),CG210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CH210/(1+Const_VAT_rate),CH210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CI210/(1+Const_VAT_rate),CI210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CJ210/(1+Const_VAT_rate),CJ210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CK210/(1+Const_VAT_rate),CK210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CL210/(1+Const_VAT_rate),CL210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CM210/(1+Const_VAT_rate),CM210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CN210/(1+Const_VAT_rate),CN210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CO210/(1+Const_VAT_rate),CO210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CP210/(1+Const_VAT_rate),CP210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CQ210/(1+Const_VAT_rate),CQ210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CR210/(1+Const_VAT_rate),CR210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CS210/(1+Const_VAT_rate),CS210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CT210/(1+Const_VAT_rate),CT210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CU210/(1+Const_VAT_rate),CU210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CV210/(1+Const_VAT_rate),CV210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CW210/(1+Const_VAT_rate),CW210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CX210/(1+Const_VAT_rate),CX210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CY210/(1+Const_VAT_rate),CY210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,CZ210/(1+Const_VAT_rate),CZ210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DA210/(1+Const_VAT_rate),DA210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DB210/(1+Const_VAT_rate),DB210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DC210/(1+Const_VAT_rate),DC210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DD210/(1+Const_VAT_rate),DD210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DE210/(1+Const_VAT_rate),DE210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DF210/(1+Const_VAT_rate),DF210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DG210/(1+Const_VAT_rate),DG210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DH210/(1+Const_VAT_rate),DH210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DI210/(1+Const_VAT_rate),DI210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DJ210/(1+Const_VAT_rate),DJ210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DK210/(1+Const_VAT_rate),DK210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DL210/(1+Const_VAT_rate),DL210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DM210/(1+Const_VAT_rate),DM210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DN210/(1+Const_VAT_rate),DN210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DO210/(1+Const_VAT_rate),DO210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DP210/(1+Const_VAT_rate),DP210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DQ210/(1+Const_VAT_rate),DQ210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DR210/(1+Const_VAT_rate),DR210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DS210/(1+Const_VAT_rate),DS210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DT210/(1+Const_VAT_rate),DT210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DU210/(1+Const_VAT_rate),DU210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DV210/(1+Const_VAT_rate),DV210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DW210/(1+Const_VAT_rate),DW210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DX210/(1+Const_VAT_rate),DX210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DY210/(1+Const_VAT_rate),DY210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,DZ210/(1+Const_VAT_rate),DZ210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EA210/(1+Const_VAT_rate),EA210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EB210/(1+Const_VAT_rate),EB210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EC210/(1+Const_VAT_rate),EC210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,ED210/(1+Const_VAT_rate),ED210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EE210/(1+Const_VAT_rate),EE210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EF210/(1+Const_VAT_rate),EF210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EG210/(1+Const_VAT_rate),EG210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EH210/(1+Const_VAT_rate),EH210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EI210/(1+Const_VAT_rate),EI210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EJ210/(1+Const_VAT_rate),EJ210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EK210/(1+Const_VAT_rate),EK210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EL210/(1+Const_VAT_rate),EL210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EM210/(1+Const_VAT_rate),EM210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EN210/(1+Const_VAT_rate),EN210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EO210/(1+Const_VAT_rate),EO210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EP210/(1+Const_VAT_rate),EP210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EQ210/(1+Const_VAT_rate),EQ210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,ER210/(1+Const_VAT_rate),ER210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,ES210/(1+Const_VAT_rate),ES210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,ET210/(1+Const_VAT_rate),ET210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EU210/(1+Const_VAT_rate),EU210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EV210/(1+Const_VAT_rate),EV210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EW210/(1+Const_VAT_rate),EW210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EX210/(1+Const_VAT_rate),EX210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EY210/(1+Const_VAT_rate),EY210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,EZ210/(1+Const_VAT_rate),EZ210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,FA210/(1+Const_VAT_rate),FA210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,FB210/(1+Const_VAT_rate),FB210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,FC210/(1+Const_VAT_rate),FC210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,FD210/(1+Const_VAT_rate),FD210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,FE210/(1+Const_VAT_rate),FE210)","v":0},{"$f":"IF('Inputs C'!$Y$85=1,FF210/(1+Const_VAT_rate),FF210)","v":0}]
[null,"НДС в составе дополнительной субсидии",null,null,null,null,null,"тыс. руб.",null,null,null,3798.110922498845,{"$f":"M214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"N214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"O214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"P214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"Q214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"R214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"S214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"T214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"U214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"V214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"W214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"X214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"Y214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":172.87425083944407},{"$f":"Z214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":174.56287100499014},{"$f":"AA214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":176.26812983153394},{"$f":"AB214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":177.99019126656702},{"$f":"AC214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":179.72922087302186},{"$f":"AD214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":181.48538584518968},{"$f":"AE214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":183.25885502479537},{"$f":"AF214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":185.04979891722968},{"$f":"AG214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":186.85838970794265},{"$f":"AH214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":188.68480127899716},{"$f":"AI214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":190.5292092257871},{"$f":"AJ214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":192.39179087391881},{"$f":"AK214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":194.27272529626032},{"$f":"AL214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":196.17219333015703},{"$f":"AM214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":198.09037759481856},{"$f":"AN214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":200.02746250887566},{"$f":"AO214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":201.98363430811077},{"$f":"AP214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":203.95908106336333},{"$f":"AQ214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":205.95399269861139},{"$f":"AR214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":207.9685610092306},{"$f":"AS214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"AT214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"AU214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"AV214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"AW214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"AX214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"AY214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"AZ214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BA214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BB214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BC214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BD214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BE214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BF214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BG214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BH214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BI214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BJ214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BK214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BL214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BM214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BN214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BO214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BP214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BQ214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BR214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BS214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BT214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BU214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BV214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BW214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BX214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BY214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"BZ214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CA214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CB214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CC214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CD214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CE214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CF214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CG214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CH214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CI214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CJ214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CK214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CL214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CM214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CN214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CO214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CP214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CQ214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CR214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CS214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CT214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CU214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CV214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CW214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CX214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CY214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"CZ214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DA214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DB214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DC214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DD214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DE214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DF214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DG214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DH214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DI214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DJ214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DK214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DL214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DM214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DN214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DO214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DP214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DQ214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DR214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DS214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DT214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DU214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DV214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DW214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DX214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DY214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"DZ214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EA214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EB214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EC214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"ED214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EE214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EF214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EG214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EH214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EI214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EJ214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EK214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EL214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EM214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EN214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EO214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EP214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EQ214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"ER214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"ES214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"ET214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EU214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EV214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EW214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EX214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EY214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"EZ214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"FA214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"FB214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"FC214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"FD214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"FE214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0},{"$f":"FF214*Const_VAT_rate*('Inputs C'!$Y$85=1)","v":0}]
[]
[null,"РАСЧЕТ ГРАФИКА ВЫПЛАТЫ  КАПИТАЛЬНОГО ГРАНТА"]
[]
[null,"Капитальный грант"]
[null,"Флаг возможной выборки капитального гранта",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"M13","v":0},{"$f":"N13","v":0},0,0,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Год выборки капитального гранта",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"M127*M220","v":0},0,0,0,1,1,1,1,2,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS127*AS220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY127*BY220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE127*DE220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK127*EK220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Флаг выборки капитального гранта в первый год",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"IF(M221=1,1,0)*M220","v":0},{"$f":"IF(N221=1,1,0)*N220","v":0},0,0,1,{"$f":"IF(R221=1,1,0)*R220","v":1},1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BZ221=1,1,0)*BZ220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EL221=1,1,0)*EL220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Флаг выборки капитального гранта во второй год",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"IF(M221=2,1,0)*M220","v":0},{"$f":"IF(N221=2,1,0)*N220","v":0},0,0,0,0,0,0,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BZ221=2,1,0)*BZ220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EL221=2,1,0)*EL220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Максимально возможный капитальный грант в году",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"SUMIFS($M$151:$T$151, $M$137:$T$137,M221)*M220","v":0},0,0,0,{"$f":"SUMIFS($M$151:$T$151, $M$137:$T$137,Q221)*Q220","v":93672.288121500009},93672.288121500009,93672.288121500009,93672.288121500009,93672.288121500009,93672.288121500009,93672.288121500009,93672.288121500009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M$151:$T$151, $M$137:$T$137,AS221)*AS220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M$151:$T$151, $M$137:$T$137,BY221)*BY220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M$151:$T$151, $M$137:$T$137,DE221)*DE220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS($M$151:$T$151, $M$137:$T$137,EK221)*EK220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Капитальные затраты",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"FixedAssets!M78","v":5006.25},{"$f":"FixedAssets!N78","v":5006.25},{"$f":"FixedAssets!O78","v":5006.25},{"$f":"FixedAssets!P78","v":5006.25},{"$f":"FixedAssets!Q78","v":70197.322449367435},{"$f":"FixedAssets!R78","v":109432.25578101486},{"$f":"FixedAssets!S78","v":108464.2886757933},{"$f":"FixedAssets!T78","v":35479.568942087375},{"$f":"FixedAssets!U78","v":139439.23604288336},{"$f":"FixedAssets!V78","v":118982.86455253404},{"$f":"FixedAssets!W78","v":178738.70051487887},{"$f":"FixedAssets!X78","v":71247.801819265776},{"$f":"FixedAssets!Y78","v":0},{"$f":"FixedAssets!Z78","v":0},{"$f":"FixedAssets!AA78","v":0},{"$f":"FixedAssets!AB78","v":0},{"$f":"FixedAssets!AC78","v":0},{"$f":"FixedAssets!AD78","v":0},{"$f":"FixedAssets!AE78","v":0},{"$f":"FixedAssets!AF78","v":0},{"$f":"FixedAssets!AG78","v":0},{"$f":"FixedAssets!AH78","v":0},{"$f":"FixedAssets!AI78","v":0},{"$f":"FixedAssets!AJ78","v":0},{"$f":"FixedAssets!AK78","v":0},{"$f":"FixedAssets!AL78","v":0},{"$f":"FixedAssets!AM78","v":0},{"$f":"FixedAssets!AN78","v":0},{"$f":"FixedAssets!AO78","v":0},{"$f":"FixedAssets!AP78","v":0},{"$f":"FixedAssets!AQ78","v":0},{"$f":"FixedAssets!AR78","v":0},{"$f":"FixedAssets!AS78","v":0},{"$f":"FixedAssets!AT78","v":0},{"$f":"FixedAssets!AU78","v":0},{"$f":"FixedAssets!AV78","v":0},{"$f":"FixedAssets!AW78","v":0},{"$f":"FixedAssets!AX78","v":0},{"$f":"FixedAssets!AY78","v":0},{"$f":"FixedAssets!AZ78","v":0},{"$f":"FixedAssets!BA78","v":0},{"$f":"FixedAssets!BB78","v":0},{"$f":"FixedAssets!BC78","v":0},{"$f":"FixedAssets!BD78","v":0},{"$f":"FixedAssets!BE78","v":0},{"$f":"FixedAssets!BF78","v":0},{"$f":"FixedAssets!BG78","v":0},{"$f":"FixedAssets!BH78","v":0},{"$f":"FixedAssets!BI78","v":0},{"$f":"FixedAssets!BJ78","v":0},{"$f":"FixedAssets!BK78","v":0},{"$f":"FixedAssets!BL78","v":0},{"$f":"FixedAssets!BM78","v":0},{"$f":"FixedAssets!BN78","v":0},{"$f":"FixedAssets!BO78","v":0},{"$f":"FixedAssets!BP78","v":0},{"$f":"FixedAssets!BQ78","v":0},{"$f":"FixedAssets!BR78","v":0},{"$f":"FixedAssets!BS78","v":0},{"$f":"FixedAssets!BT78","v":0},{"$f":"FixedAssets!BU78","v":0},{"$f":"FixedAssets!BV78","v":0},{"$f":"FixedAssets!BW78","v":0},{"$f":"FixedAssets!BX78","v":0},{"$f":"FixedAssets!BY78","v":0},{"$f":"FixedAssets!BZ78","v":0},{"$f":"FixedAssets!CA78","v":0},{"$f":"FixedAssets!CB78","v":0},{"$f":"FixedAssets!CC78","v":0},{"$f":"FixedAssets!CD78","v":0},{"$f":"FixedAssets!CE78","v":0},{"$f":"FixedAssets!CF78","v":0},{"$f":"FixedAssets!CG78","v":0},{"$f":"FixedAssets!CH78","v":0},{"$f":"FixedAssets!CI78","v":0},{"$f":"FixedAssets!CJ78","v":0},{"$f":"FixedAssets!CK78","v":0},{"$f":"FixedAssets!CL78","v":0},{"$f":"FixedAssets!CM78","v":0},{"$f":"FixedAssets!CN78","v":0},{"$f":"FixedAssets!CO78","v":0},{"$f":"FixedAssets!CP78","v":0},{"$f":"FixedAssets!CQ78","v":0},{"$f":"FixedAssets!CR78","v":0},{"$f":"FixedAssets!CS78","v":0},{"$f":"FixedAssets!CT78","v":0},{"$f":"FixedAssets!CU78","v":0},{"$f":"FixedAssets!CV78","v":0},{"$f":"FixedAssets!CW78","v":0},{"$f":"FixedAssets!CX78","v":0},{"$f":"FixedAssets!CY78","v":0},{"$f":"FixedAssets!CZ78","v":0},{"$f":"FixedAssets!DA78","v":0},{"$f":"FixedAssets!DB78","v":0},{"$f":"FixedAssets!DC78","v":0},{"$f":"FixedAssets!DD78","v":0},{"$f":"FixedAssets!DE78","v":0},{"$f":"FixedAssets!DF78","v":0},{"$f":"FixedAssets!DG78","v":0},{"$f":"FixedAssets!DH78","v":0},{"$f":"FixedAssets!DI78","v":0},{"$f":"FixedAssets!DJ78","v":0},{"$f":"FixedAssets!DK78","v":0},{"$f":"FixedAssets!DL78","v":0},{"$f":"FixedAssets!DM78","v":0},{"$f":"FixedAssets!DN78","v":0},{"$f":"FixedAssets!DO78","v":0},{"$f":"FixedAssets!DP78","v":0},{"$f":"FixedAssets!DQ78","v":0},{"$f":"FixedAssets!DR78","v":0},{"$f":"FixedAssets!DS78","v":0},{"$f":"FixedAssets!DT78","v":0},{"$f":"FixedAssets!DU78","v":0},{"$f":"FixedAssets!DV78","v":0},{"$f":"FixedAssets!DW78","v":0},{"$f":"FixedAssets!DX78","v":0},{"$f":"FixedAssets!DY78","v":0},{"$f":"FixedAssets!DZ78","v":0},{"$f":"FixedAssets!EA78","v":0},{"$f":"FixedAssets!EB78","v":0},{"$f":"FixedAssets!EC78","v":0},{"$f":"FixedAssets!ED78","v":0},{"$f":"FixedAssets!EE78","v":0},{"$f":"FixedAssets!EF78","v":0},{"$f":"FixedAssets!EG78","v":0},{"$f":"FixedAssets!EH78","v":0},{"$f":"FixedAssets!EI78","v":0},{"$f":"FixedAssets!EJ78","v":0},{"$f":"FixedAssets!EK78","v":0},{"$f":"FixedAssets!EL78","v":0},{"$f":"FixedAssets!EM78","v":0},{"$f":"FixedAssets!EN78","v":0},{"$f":"FixedAssets!EO78","v":0},{"$f":"FixedAssets!EP78","v":0},{"$f":"FixedAssets!EQ78","v":0},{"$f":"FixedAssets!ER78","v":0},{"$f":"FixedAssets!ES78","v":0},{"$f":"FixedAssets!ET78","v":0},{"$f":"FixedAssets!EU78","v":0},{"$f":"FixedAssets!EV78","v":0},{"$f":"FixedAssets!EW78","v":0},{"$f":"FixedAssets!EX78","v":0},{"$f":"FixedAssets!EY78","v":0},{"$f":"FixedAssets!EZ78","v":0},{"$f":"FixedAssets!FA78","v":0},{"$f":"FixedAssets!FB78","v":0},{"$f":"FixedAssets!FC78","v":0},{"$f":"FixedAssets!FD78","v":0},{"$f":"FixedAssets!FE78","v":0},{"$f":"FixedAssets!FF78","v":0}]
[null,"Капитальные затраты, накопленные",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"FixedAssets!M78*(Subs!M12+Subs!M13)+Subs!L226*(Subs!L12+Subs!L13)","v":5006.25},{"$f":"FixedAssets!N78*(Subs!N12+Subs!N13)+Subs!M226*(Subs!M12+Subs!M13)","v":10012.5},{"$f":"FixedAssets!O78*(Subs!O12+Subs!O13)+Subs!N226*(Subs!N12+Subs!N13)","v":15018.75},{"$f":"FixedAssets!P78*(Subs!P12+Subs!P13)+Subs!O226*(Subs!O12+Subs!O13)","v":20025},{"$f":"FixedAssets!Q78*(Subs!Q12+Subs!Q13)+Subs!P226*(Subs!P12+Subs!P13)","v":90222.322449367435},{"$f":"FixedAssets!R78*(Subs!R12+Subs!R13)+Subs!Q226*(Subs!Q12+Subs!Q13)","v":199654.57823038229},{"$f":"FixedAssets!S78*(Subs!S12+Subs!S13)+Subs!R226*(Subs!R12+Subs!R13)","v":308118.86690617562},{"$f":"FixedAssets!T78*(Subs!T12+Subs!T13)+Subs!S226*(Subs!S12+Subs!S13)","v":343598.43584826298},{"$f":"FixedAssets!U78*(Subs!U12+Subs!U13)+Subs!T226*(Subs!T12+Subs!T13)","v":483037.67189114634},{"$f":"FixedAssets!V78*(Subs!V12+Subs!V13)+Subs!U226*(Subs!U12+Subs!U13)","v":602020.53644368041},{"$f":"FixedAssets!W78*(Subs!W12+Subs!W13)+Subs!V226*(Subs!V12+Subs!V13)","v":780759.23695855925},{"$f":"FixedAssets!X78*(Subs!X12+Subs!X13)+Subs!W226*(Subs!W12+Subs!W13)","v":852007.03877782507},{"$f":"FixedAssets!Y78*(Subs!Y12+Subs!Y13)+Subs!X226*(Subs!X12+Subs!X13)","v":852007.03877782507},{"$f":"FixedAssets!Z78*(Subs!Z12+Subs!Z13)+Subs!Y226*(Subs!Y12+Subs!Y13)","v":0},{"$f":"FixedAssets!AA78*(Subs!AA12+Subs!AA13)+Subs!Z226*(Subs!Z12+Subs!Z13)","v":0},{"$f":"FixedAssets!AB78*(Subs!AB12+Subs!AB13)+Subs!AA226*(Subs!AA12+Subs!AA13)","v":0},{"$f":"FixedAssets!AC78*(Subs!AC12+Subs!AC13)+Subs!AB226*(Subs!AB12+Subs!AB13)","v":0},{"$f":"FixedAssets!AD78*(Subs!AD12+Subs!AD13)+Subs!AC226*(Subs!AC12+Subs!AC13)","v":0},{"$f":"FixedAssets!AE78*(Subs!AE12+Subs!AE13)+Subs!AD226*(Subs!AD12+Subs!AD13)","v":0},{"$f":"FixedAssets!AF78*(Subs!AF12+Subs!AF13)+Subs!AE226*(Subs!AE12+Subs!AE13)","v":0},{"$f":"FixedAssets!AG78*(Subs!AG12+Subs!AG13)+Subs!AF226*(Subs!AF12+Subs!AF13)","v":0},{"$f":"FixedAssets!AH78*(Subs!AH12+Subs!AH13)+Subs!AG226*(Subs!AG12+Subs!AG13)","v":0},{"$f":"FixedAssets!AI78*(Subs!AI12+Subs!AI13)+Subs!AH226*(Subs!AH12+Subs!AH13)","v":0},{"$f":"FixedAssets!AJ78*(Subs!AJ12+Subs!AJ13)+Subs!AI226*(Subs!AI12+Subs!AI13)","v":0},{"$f":"FixedAssets!AK78*(Subs!AK12+Subs!AK13)+Subs!AJ226*(Subs!AJ12+Subs!AJ13)","v":0},{"$f":"FixedAssets!AL78*(Subs!AL12+Subs!AL13)+Subs!AK226*(Subs!AK12+Subs!AK13)","v":0},{"$f":"FixedAssets!AM78*(Subs!AM12+Subs!AM13)+Subs!AL226*(Subs!AL12+Subs!AL13)","v":0},{"$f":"FixedAssets!AN78*(Subs!AN12+Subs!AN13)+Subs!AM226*(Subs!AM12+Subs!AM13)","v":0},{"$f":"FixedAssets!AO78*(Subs!AO12+Subs!AO13)+Subs!AN226*(Subs!AN12+Subs!AN13)","v":0},{"$f":"FixedAssets!AP78*(Subs!AP12+Subs!AP13)+Subs!AO226*(Subs!AO12+Subs!AO13)","v":0},{"$f":"FixedAssets!AQ78*(Subs!AQ12+Subs!AQ13)+Subs!AP226*(Subs!AP12+Subs!AP13)","v":0},{"$f":"FixedAssets!AR78*(Subs!AR12+Subs!AR13)+Subs!AQ226*(Subs!AQ12+Subs!AQ13)","v":0},{"$f":"FixedAssets!AS78*(Subs!AS12+Subs!AS13)+Subs!AR226*(Subs!AR12+Subs!AR13)","v":0},{"$f":"FixedAssets!AT78*(Subs!AT12+Subs!AT13)+Subs!AS226*(Subs!AS12+Subs!AS13)","v":0},{"$f":"FixedAssets!AU78*(Subs!AU12+Subs!AU13)+Subs!AT226*(Subs!AT12+Subs!AT13)","v":0},{"$f":"FixedAssets!AV78*(Subs!AV12+Subs!AV13)+Subs!AU226*(Subs!AU12+Subs!AU13)","v":0},{"$f":"FixedAssets!AW78*(Subs!AW12+Subs!AW13)+Subs!AV226*(Subs!AV12+Subs!AV13)","v":0},{"$f":"FixedAssets!AX78*(Subs!AX12+Subs!AX13)+Subs!AW226*(Subs!AW12+Subs!AW13)","v":0},{"$f":"FixedAssets!AY78*(Subs!AY12+Subs!AY13)+Subs!AX226*(Subs!AX12+Subs!AX13)","v":0},{"$f":"FixedAssets!AZ78*(Subs!AZ12+Subs!AZ13)+Subs!AY226*(Subs!AY12+Subs!AY13)","v":0},{"$f":"FixedAssets!BA78*(Subs!BA12+Subs!BA13)+Subs!AZ226*(Subs!AZ12+Subs!AZ13)","v":0},{"$f":"FixedAssets!BB78*(Subs!BB12+Subs!BB13)+Subs!BA226*(Subs!BA12+Subs!BA13)","v":0},{"$f":"FixedAssets!BC78*(Subs!BC12+Subs!BC13)+Subs!BB226*(Subs!BB12+Subs!BB13)","v":0},{"$f":"FixedAssets!BD78*(Subs!BD12+Subs!BD13)+Subs!BC226*(Subs!BC12+Subs!BC13)","v":0},{"$f":"FixedAssets!BE78*(Subs!BE12+Subs!BE13)+Subs!BD226*(Subs!BD12+Subs!BD13)","v":0},{"$f":"FixedAssets!BF78*(Subs!BF12+Subs!BF13)+Subs!BE226*(Subs!BE12+Subs!BE13)","v":0},{"$f":"FixedAssets!BG78*(Subs!BG12+Subs!BG13)+Subs!BF226*(Subs!BF12+Subs!BF13)","v":0},{"$f":"FixedAssets!BH78*(Subs!BH12+Subs!BH13)+Subs!BG226*(Subs!BG12+Subs!BG13)","v":0},{"$f":"FixedAssets!BI78*(Subs!BI12+Subs!BI13)+Subs!BH226*(Subs!BH12+Subs!BH13)","v":0},{"$f":"FixedAssets!BJ78*(Subs!BJ12+Subs!BJ13)+Subs!BI226*(Subs!BI12+Subs!BI13)","v":0},{"$f":"FixedAssets!BK78*(Subs!BK12+Subs!BK13)+Subs!BJ226*(Subs!BJ12+Subs!BJ13)","v":0},{"$f":"FixedAssets!BL78*(Subs!BL12+Subs!BL13)+Subs!BK226*(Subs!BK12+Subs!BK13)","v":0},{"$f":"FixedAssets!BM78*(Subs!BM12+Subs!BM13)+Subs!BL226*(Subs!BL12+Subs!BL13)","v":0},{"$f":"FixedAssets!BN78*(Subs!BN12+Subs!BN13)+Subs!BM226*(Subs!BM12+Subs!BM13)","v":0},{"$f":"FixedAssets!BO78*(Subs!BO12+Subs!BO13)+Subs!BN226*(Subs!BN12+Subs!BN13)","v":0},{"$f":"FixedAssets!BP78*(Subs!BP12+Subs!BP13)+Subs!BO226*(Subs!BO12+Subs!BO13)","v":0},{"$f":"FixedAssets!BQ78*(Subs!BQ12+Subs!BQ13)+Subs!BP226*(Subs!BP12+Subs!BP13)","v":0},{"$f":"FixedAssets!BR78*(Subs!BR12+Subs!BR13)+Subs!BQ226*(Subs!BQ12+Subs!BQ13)","v":0},{"$f":"FixedAssets!BS78*(Subs!BS12+Subs!BS13)+Subs!BR226*(Subs!BR12+Subs!BR13)","v":0},{"$f":"FixedAssets!BT78*(Subs!BT12+Subs!BT13)+Subs!BS226*(Subs!BS12+Subs!BS13)","v":0},{"$f":"FixedAssets!BU78*(Subs!BU12+Subs!BU13)+Subs!BT226*(Subs!BT12+Subs!BT13)","v":0},{"$f":"FixedAssets!BV78*(Subs!BV12+Subs!BV13)+Subs!BU226*(Subs!BU12+Subs!BU13)","v":0},{"$f":"FixedAssets!BW78*(Subs!BW12+Subs!BW13)+Subs!BV226*(Subs!BV12+Subs!BV13)","v":0},{"$f":"FixedAssets!BX78*(Subs!BX12+Subs!BX13)+Subs!BW226*(Subs!BW12+Subs!BW13)","v":0},{"$f":"FixedAssets!BY78*(Subs!BY12+Subs!BY13)+Subs!BX226*(Subs!BX12+Subs!BX13)","v":0},{"$f":"FixedAssets!BZ78*(Subs!BZ12+Subs!BZ13)+Subs!BY226*(Subs!BY12+Subs!BY13)","v":0},{"$f":"FixedAssets!CA78*(Subs!CA12+Subs!CA13)+Subs!BZ226*(Subs!BZ12+Subs!BZ13)","v":0},{"$f":"FixedAssets!CB78*(Subs!CB12+Subs!CB13)+Subs!CA226*(Subs!CA12+Subs!CA13)","v":0},{"$f":"FixedAssets!CC78*(Subs!CC12+Subs!CC13)+Subs!CB226*(Subs!CB12+Subs!CB13)","v":0},{"$f":"FixedAssets!CD78*(Subs!CD12+Subs!CD13)+Subs!CC226*(Subs!CC12+Subs!CC13)","v":0},{"$f":"FixedAssets!CE78*(Subs!CE12+Subs!CE13)+Subs!CD226*(Subs!CD12+Subs!CD13)","v":0},{"$f":"FixedAssets!CF78*(Subs!CF12+Subs!CF13)+Subs!CE226*(Subs!CE12+Subs!CE13)","v":0},{"$f":"FixedAssets!CG78*(Subs!CG12+Subs!CG13)+Subs!CF226*(Subs!CF12+Subs!CF13)","v":0},{"$f":"FixedAssets!CH78*(Subs!CH12+Subs!CH13)+Subs!CG226*(Subs!CG12+Subs!CG13)","v":0},{"$f":"FixedAssets!CI78*(Subs!CI12+Subs!CI13)+Subs!CH226*(Subs!CH12+Subs!CH13)","v":0},{"$f":"FixedAssets!CJ78*(Subs!CJ12+Subs!CJ13)+Subs!CI226*(Subs!CI12+Subs!CI13)","v":0},{"$f":"FixedAssets!CK78*(Subs!CK12+Subs!CK13)+Subs!CJ226*(Subs!CJ12+Subs!CJ13)","v":0},{"$f":"FixedAssets!CL78*(Subs!CL12+Subs!CL13)+Subs!CK226*(Subs!CK12+Subs!CK13)","v":0},{"$f":"FixedAssets!CM78*(Subs!CM12+Subs!CM13)+Subs!CL226*(Subs!CL12+Subs!CL13)","v":0},{"$f":"FixedAssets!CN78*(Subs!CN12+Subs!CN13)+Subs!CM226*(Subs!CM12+Subs!CM13)","v":0},{"$f":"FixedAssets!CO78*(Subs!CO12+Subs!CO13)+Subs!CN226*(Subs!CN12+Subs!CN13)","v":0},{"$f":"FixedAssets!CP78*(Subs!CP12+Subs!CP13)+Subs!CO226*(Subs!CO12+Subs!CO13)","v":0},{"$f":"FixedAssets!CQ78*(Subs!CQ12+Subs!CQ13)+Subs!CP226*(Subs!CP12+Subs!CP13)","v":0},{"$f":"FixedAssets!CR78*(Subs!CR12+Subs!CR13)+Subs!CQ226*(Subs!CQ12+Subs!CQ13)","v":0},{"$f":"FixedAssets!CS78*(Subs!CS12+Subs!CS13)+Subs!CR226*(Subs!CR12+Subs!CR13)","v":0},{"$f":"FixedAssets!CT78*(Subs!CT12+Subs!CT13)+Subs!CS226*(Subs!CS12+Subs!CS13)","v":0},{"$f":"FixedAssets!CU78*(Subs!CU12+Subs!CU13)+Subs!CT226*(Subs!CT12+Subs!CT13)","v":0},{"$f":"FixedAssets!CV78*(Subs!CV12+Subs!CV13)+Subs!CU226*(Subs!CU12+Subs!CU13)","v":0},{"$f":"FixedAssets!CW78*(Subs!CW12+Subs!CW13)+Subs!CV226*(Subs!CV12+Subs!CV13)","v":0},{"$f":"FixedAssets!CX78*(Subs!CX12+Subs!CX13)+Subs!CW226*(Subs!CW12+Subs!CW13)","v":0},{"$f":"FixedAssets!CY78*(Subs!CY12+Subs!CY13)+Subs!CX226*(Subs!CX12+Subs!CX13)","v":0},{"$f":"FixedAssets!CZ78*(Subs!CZ12+Subs!CZ13)+Subs!CY226*(Subs!CY12+Subs!CY13)","v":0},{"$f":"FixedAssets!DA78*(Subs!DA12+Subs!DA13)+Subs!CZ226*(Subs!CZ12+Subs!CZ13)","v":0},{"$f":"FixedAssets!DB78*(Subs!DB12+Subs!DB13)+Subs!DA226*(Subs!DA12+Subs!DA13)","v":0},{"$f":"FixedAssets!DC78*(Subs!DC12+Subs!DC13)+Subs!DB226*(Subs!DB12+Subs!DB13)","v":0},{"$f":"FixedAssets!DD78*(Subs!DD12+Subs!DD13)+Subs!DC226*(Subs!DC12+Subs!DC13)","v":0},{"$f":"FixedAssets!DE78*(Subs!DE12+Subs!DE13)+Subs!DD226*(Subs!DD12+Subs!DD13)","v":0},{"$f":"FixedAssets!DF78*(Subs!DF12+Subs!DF13)+Subs!DE226*(Subs!DE12+Subs!DE13)","v":0},{"$f":"FixedAssets!DG78*(Subs!DG12+Subs!DG13)+Subs!DF226*(Subs!DF12+Subs!DF13)","v":0},{"$f":"FixedAssets!DH78*(Subs!DH12+Subs!DH13)+Subs!DG226*(Subs!DG12+Subs!DG13)","v":0},{"$f":"FixedAssets!DI78*(Subs!DI12+Subs!DI13)+Subs!DH226*(Subs!DH12+Subs!DH13)","v":0},{"$f":"FixedAssets!DJ78*(Subs!DJ12+Subs!DJ13)+Subs!DI226*(Subs!DI12+Subs!DI13)","v":0},{"$f":"FixedAssets!DK78*(Subs!DK12+Subs!DK13)+Subs!DJ226*(Subs!DJ12+Subs!DJ13)","v":0},{"$f":"FixedAssets!DL78*(Subs!DL12+Subs!DL13)+Subs!DK226*(Subs!DK12+Subs!DK13)","v":0},{"$f":"FixedAssets!DM78*(Subs!DM12+Subs!DM13)+Subs!DL226*(Subs!DL12+Subs!DL13)","v":0},{"$f":"FixedAssets!DN78*(Subs!DN12+Subs!DN13)+Subs!DM226*(Subs!DM12+Subs!DM13)","v":0},{"$f":"FixedAssets!DO78*(Subs!DO12+Subs!DO13)+Subs!DN226*(Subs!DN12+Subs!DN13)","v":0},{"$f":"FixedAssets!DP78*(Subs!DP12+Subs!DP13)+Subs!DO226*(Subs!DO12+Subs!DO13)","v":0},{"$f":"FixedAssets!DQ78*(Subs!DQ12+Subs!DQ13)+Subs!DP226*(Subs!DP12+Subs!DP13)","v":0},{"$f":"FixedAssets!DR78*(Subs!DR12+Subs!DR13)+Subs!DQ226*(Subs!DQ12+Subs!DQ13)","v":0},{"$f":"FixedAssets!DS78*(Subs!DS12+Subs!DS13)+Subs!DR226*(Subs!DR12+Subs!DR13)","v":0},{"$f":"FixedAssets!DT78*(Subs!DT12+Subs!DT13)+Subs!DS226*(Subs!DS12+Subs!DS13)","v":0},{"$f":"FixedAssets!DU78*(Subs!DU12+Subs!DU13)+Subs!DT226*(Subs!DT12+Subs!DT13)","v":0},{"$f":"FixedAssets!DV78*(Subs!DV12+Subs!DV13)+Subs!DU226*(Subs!DU12+Subs!DU13)","v":0},{"$f":"FixedAssets!DW78*(Subs!DW12+Subs!DW13)+Subs!DV226*(Subs!DV12+Subs!DV13)","v":0},{"$f":"FixedAssets!DX78*(Subs!DX12+Subs!DX13)+Subs!DW226*(Subs!DW12+Subs!DW13)","v":0},{"$f":"FixedAssets!DY78*(Subs!DY12+Subs!DY13)+Subs!DX226*(Subs!DX12+Subs!DX13)","v":0},{"$f":"FixedAssets!DZ78*(Subs!DZ12+Subs!DZ13)+Subs!DY226*(Subs!DY12+Subs!DY13)","v":0},{"$f":"FixedAssets!EA78*(Subs!EA12+Subs!EA13)+Subs!DZ226*(Subs!DZ12+Subs!DZ13)","v":0},{"$f":"FixedAssets!EB78*(Subs!EB12+Subs!EB13)+Subs!EA226*(Subs!EA12+Subs!EA13)","v":0},{"$f":"FixedAssets!EC78*(Subs!EC12+Subs!EC13)+Subs!EB226*(Subs!EB12+Subs!EB13)","v":0},{"$f":"FixedAssets!ED78*(Subs!ED12+Subs!ED13)+Subs!EC226*(Subs!EC12+Subs!EC13)","v":0},{"$f":"FixedAssets!EE78*(Subs!EE12+Subs!EE13)+Subs!ED226*(Subs!ED12+Subs!ED13)","v":0},{"$f":"FixedAssets!EF78*(Subs!EF12+Subs!EF13)+Subs!EE226*(Subs!EE12+Subs!EE13)","v":0},{"$f":"FixedAssets!EG78*(Subs!EG12+Subs!EG13)+Subs!EF226*(Subs!EF12+Subs!EF13)","v":0},{"$f":"FixedAssets!EH78*(Subs!EH12+Subs!EH13)+Subs!EG226*(Subs!EG12+Subs!EG13)","v":0},{"$f":"FixedAssets!EI78*(Subs!EI12+Subs!EI13)+Subs!EH226*(Subs!EH12+Subs!EH13)","v":0},{"$f":"FixedAssets!EJ78*(Subs!EJ12+Subs!EJ13)+Subs!EI226*(Subs!EI12+Subs!EI13)","v":0},{"$f":"FixedAssets!EK78*(Subs!EK12+Subs!EK13)+Subs!EJ226*(Subs!EJ12+Subs!EJ13)","v":0},{"$f":"FixedAssets!EL78*(Subs!EL12+Subs!EL13)+Subs!EK226*(Subs!EK12+Subs!EK13)","v":0},{"$f":"FixedAssets!EM78*(Subs!EM12+Subs!EM13)+Subs!EL226*(Subs!EL12+Subs!EL13)","v":0},{"$f":"FixedAssets!EN78*(Subs!EN12+Subs!EN13)+Subs!EM226*(Subs!EM12+Subs!EM13)","v":0},{"$f":"FixedAssets!EO78*(Subs!EO12+Subs!EO13)+Subs!EN226*(Subs!EN12+Subs!EN13)","v":0},{"$f":"FixedAssets!EP78*(Subs!EP12+Subs!EP13)+Subs!EO226*(Subs!EO12+Subs!EO13)","v":0},{"$f":"FixedAssets!EQ78*(Subs!EQ12+Subs!EQ13)+Subs!EP226*(Subs!EP12+Subs!EP13)","v":0},{"$f":"FixedAssets!ER78*(Subs!ER12+Subs!ER13)+Subs!EQ226*(Subs!EQ12+Subs!EQ13)","v":0},{"$f":"FixedAssets!ES78*(Subs!ES12+Subs!ES13)+Subs!ER226*(Subs!ER12+Subs!ER13)","v":0},{"$f":"FixedAssets!ET78*(Subs!ET12+Subs!ET13)+Subs!ES226*(Subs!ES12+Subs!ES13)","v":0},{"$f":"FixedAssets!EU78*(Subs!EU12+Subs!EU13)+Subs!ET226*(Subs!ET12+Subs!ET13)","v":0},{"$f":"FixedAssets!EV78*(Subs!EV12+Subs!EV13)+Subs!EU226*(Subs!EU12+Subs!EU13)","v":0},{"$f":"FixedAssets!EW78*(Subs!EW12+Subs!EW13)+Subs!EV226*(Subs!EV12+Subs!EV13)","v":0},{"$f":"FixedAssets!EX78*(Subs!EX12+Subs!EX13)+Subs!EW226*(Subs!EW12+Subs!EW13)","v":0},{"$f":"FixedAssets!EY78*(Subs!EY12+Subs!EY13)+Subs!EX226*(Subs!EX12+Subs!EX13)","v":0},{"$f":"FixedAssets!EZ78*(Subs!EZ12+Subs!EZ13)+Subs!EY226*(Subs!EY12+Subs!EY13)","v":0},{"$f":"FixedAssets!FA78*(Subs!FA12+Subs!FA13)+Subs!EZ226*(Subs!EZ12+Subs!EZ13)","v":0},{"$f":"FixedAssets!FB78*(Subs!FB12+Subs!FB13)+Subs!FA226*(Subs!FA12+Subs!FA13)","v":0},{"$f":"FixedAssets!FC78*(Subs!FC12+Subs!FC13)+Subs!FB226*(Subs!FB12+Subs!FB13)","v":0},{"$f":"FixedAssets!FD78*(Subs!FD12+Subs!FD13)+Subs!FC226*(Subs!FC12+Subs!FC13)","v":0},{"$f":"FixedAssets!FE78*(Subs!FE12+Subs!FE13)+Subs!FD226*(Subs!FD12+Subs!FD13)","v":0},{"$f":"FixedAssets!FF78*(Subs!FF12+Subs!FF13)+Subs!FE226*(Subs!FE12+Subs!FE13)","v":0}]
[null,"Выборка капитального гранта в 1 году",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"IF(M222*N223=1,M224-L228,MIN(MIN((M224-L228)*M222,L226),M225))","v":0},{"$f":"IF(N222*O223=1,N224-M228,MIN(MIN((N224-M228)*N222,M226),N225))","v":0},0,{"$f":"IF(P222*Q223=1,P224-O228,MIN(MIN((P224-O228)*P222,O226),P225))","v":0},{"$f":"IF(Q222*R223=1,Q224-P228,MIN(MIN((Q224-P228)*Q222,P226),Q225))","v":20025},73647.288121500009,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE222*AF223=1,AE224-AD228,MIN(MIN((AE224-AD228)*AE222,AD226),AE225))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BZ222*CA223=1,BZ224-BY228,MIN(MIN((BZ224-BY228)*BZ222,BY226),BZ225))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EL222*EM223=1,EL224-EK228,MIN(MIN((EL224-EK228)*EL222,EK226),EL225))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Всего выбрано в 1 году",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"SUM($M$227:M227)","v":0},{"$f":"SUM($M$227:N227)","v":0},{"$f":"SUM($M$227:O227)","v":0},{"$f":"SUM($M$227:P227)","v":0},{"$f":"SUM($M$227:Q227)","v":20025},{"$f":"SUM($M$227:R227)","v":93672.288121500009},{"$f":"SUM($M$227:S227)","v":93672.288121500009},{"$f":"SUM($M$227:T227)","v":93672.288121500009},{"$f":"SUM($M$227:U227)","v":93672.288121500009},{"$f":"SUM($M$227:V227)","v":93672.288121500009},{"$f":"SUM($M$227:W227)","v":93672.288121500009},{"$f":"SUM($M$227:X227)","v":93672.288121500009},{"$f":"SUM($M$227:Y227)","v":93672.288121500009},{"$f":"SUM($M$227:Z227)","v":93672.288121500009},{"$f":"SUM($M$227:AA227)","v":93672.288121500009},{"$f":"SUM($M$227:AB227)","v":93672.288121500009},{"$f":"SUM($M$227:AC227)","v":93672.288121500009},{"$f":"SUM($M$227:AD227)","v":93672.288121500009},{"$f":"SUM($M$227:AE227)","v":93672.288121500009},{"$f":"SUM($M$227:AF227)","v":93672.288121500009},{"$f":"SUM($M$227:AG227)","v":93672.288121500009},{"$f":"SUM($M$227:AH227)","v":93672.288121500009},{"$f":"SUM($M$227:AI227)","v":93672.288121500009},{"$f":"SUM($M$227:AJ227)","v":93672.288121500009},{"$f":"SUM($M$227:AK227)","v":93672.288121500009},{"$f":"SUM($M$227:AL227)","v":93672.288121500009},{"$f":"SUM($M$227:AM227)","v":93672.288121500009},{"$f":"SUM($M$227:AN227)","v":93672.288121500009},{"$f":"SUM($M$227:AO227)","v":93672.288121500009},{"$f":"SUM($M$227:AP227)","v":93672.288121500009},{"$f":"SUM($M$227:AQ227)","v":93672.288121500009},{"$f":"SUM($M$227:AR227)","v":93672.288121500009},{"$f":"SUM($M$227:AS227)","v":93672.288121500009},{"$f":"SUM($M$227:AT227)","v":93672.288121500009},{"$f":"SUM($M$227:AU227)","v":93672.288121500009},{"$f":"SUM($M$227:AV227)","v":93672.288121500009},{"$f":"SUM($M$227:AW227)","v":93672.288121500009},{"$f":"SUM($M$227:AX227)","v":93672.288121500009},{"$f":"SUM($M$227:AY227)","v":93672.288121500009},{"$f":"SUM($M$227:AZ227)","v":93672.288121500009},{"$f":"SUM($M$227:BA227)","v":93672.288121500009},{"$f":"SUM($M$227:BB227)","v":93672.288121500009},{"$f":"SUM($M$227:BC227)","v":93672.288121500009},{"$f":"SUM($M$227:BD227)","v":93672.288121500009},{"$f":"SUM($M$227:BE227)","v":93672.288121500009},{"$f":"SUM($M$227:BF227)","v":93672.288121500009},{"$f":"SUM($M$227:BG227)","v":93672.288121500009},{"$f":"SUM($M$227:BH227)","v":93672.288121500009},{"$f":"SUM($M$227:BI227)","v":93672.288121500009},{"$f":"SUM($M$227:BJ227)","v":93672.288121500009},{"$f":"SUM($M$227:BK227)","v":93672.288121500009},{"$f":"SUM($M$227:BL227)","v":93672.288121500009},{"$f":"SUM($M$227:BM227)","v":93672.288121500009},{"$f":"SUM($M$227:BN227)","v":93672.288121500009},{"$f":"SUM($M$227:BO227)","v":93672.288121500009},{"$f":"SUM($M$227:BP227)","v":93672.288121500009},{"$f":"SUM($M$227:BQ227)","v":93672.288121500009},{"$f":"SUM($M$227:BR227)","v":93672.288121500009},{"$f":"SUM($M$227:BS227)","v":93672.288121500009},{"$f":"SUM($M$227:BT227)","v":93672.288121500009},{"$f":"SUM($M$227:BU227)","v":93672.288121500009},{"$f":"SUM($M$227:BV227)","v":93672.288121500009},{"$f":"SUM($M$227:BW227)","v":93672.288121500009},{"$f":"SUM($M$227:BX227)","v":93672.288121500009},{"$f":"SUM($M$227:BY227)","v":93672.288121500009},{"$f":"SUM($M$227:BZ227)","v":93672.288121500009},{"$f":"SUM($M$227:CA227)","v":93672.288121500009},{"$f":"SUM($M$227:CB227)","v":93672.288121500009},{"$f":"SUM($M$227:CC227)","v":93672.288121500009},{"$f":"SUM($M$227:CD227)","v":93672.288121500009},{"$f":"SUM($M$227:CE227)","v":93672.288121500009},{"$f":"SUM($M$227:CF227)","v":93672.288121500009},{"$f":"SUM($M$227:CG227)","v":93672.288121500009},{"$f":"SUM($M$227:CH227)","v":93672.288121500009},{"$f":"SUM($M$227:CI227)","v":93672.288121500009},{"$f":"SUM($M$227:CJ227)","v":93672.288121500009},{"$f":"SUM($M$227:CK227)","v":93672.288121500009},{"$f":"SUM($M$227:CL227)","v":93672.288121500009},{"$f":"SUM($M$227:CM227)","v":93672.288121500009},{"$f":"SUM($M$227:CN227)","v":93672.288121500009},{"$f":"SUM($M$227:CO227)","v":93672.288121500009},{"$f":"SUM($M$227:CP227)","v":93672.288121500009},{"$f":"SUM($M$227:CQ227)","v":93672.288121500009},{"$f":"SUM($M$227:CR227)","v":93672.288121500009},{"$f":"SUM($M$227:CS227)","v":93672.288121500009},{"$f":"SUM($M$227:CT227)","v":93672.288121500009},{"$f":"SUM($M$227:CU227)","v":93672.288121500009},{"$f":"SUM($M$227:CV227)","v":93672.288121500009},{"$f":"SUM($M$227:CW227)","v":93672.288121500009},{"$f":"SUM($M$227:CX227)","v":93672.288121500009},{"$f":"SUM($M$227:CY227)","v":93672.288121500009},{"$f":"SUM($M$227:CZ227)","v":93672.288121500009},{"$f":"SUM($M$227:DA227)","v":93672.288121500009},{"$f":"SUM($M$227:DB227)","v":93672.288121500009},{"$f":"SUM($M$227:DC227)","v":93672.288121500009},{"$f":"SUM($M$227:DD227)","v":93672.288121500009},{"$f":"SUM($M$227:DE227)","v":93672.288121500009},{"$f":"SUM($M$227:DF227)","v":93672.288121500009},{"$f":"SUM($M$227:DG227)","v":93672.288121500009},{"$f":"SUM($M$227:DH227)","v":93672.288121500009},{"$f":"SUM($M$227:DI227)","v":93672.288121500009},{"$f":"SUM($M$227:DJ227)","v":93672.288121500009},{"$f":"SUM($M$227:DK227)","v":93672.288121500009},{"$f":"SUM($M$227:DL227)","v":93672.288121500009},{"$f":"SUM($M$227:DM227)","v":93672.288121500009},{"$f":"SUM($M$227:DN227)","v":93672.288121500009},{"$f":"SUM($M$227:DO227)","v":93672.288121500009},{"$f":"SUM($M$227:DP227)","v":93672.288121500009},{"$f":"SUM($M$227:DQ227)","v":93672.288121500009},{"$f":"SUM($M$227:DR227)","v":93672.288121500009},{"$f":"SUM($M$227:DS227)","v":93672.288121500009},{"$f":"SUM($M$227:DT227)","v":93672.288121500009},{"$f":"SUM($M$227:DU227)","v":93672.288121500009},{"$f":"SUM($M$227:DV227)","v":93672.288121500009},{"$f":"SUM($M$227:DW227)","v":93672.288121500009},{"$f":"SUM($M$227:DX227)","v":93672.288121500009},{"$f":"SUM($M$227:DY227)","v":93672.288121500009},{"$f":"SUM($M$227:DZ227)","v":93672.288121500009},{"$f":"SUM($M$227:EA227)","v":93672.288121500009},{"$f":"SUM($M$227:EB227)","v":93672.288121500009},{"$f":"SUM($M$227:EC227)","v":93672.288121500009},{"$f":"SUM($M$227:ED227)","v":93672.288121500009},{"$f":"SUM($M$227:EE227)","v":93672.288121500009},{"$f":"SUM($M$227:EF227)","v":93672.288121500009},{"$f":"SUM($M$227:EG227)","v":93672.288121500009},{"$f":"SUM($M$227:EH227)","v":93672.288121500009},{"$f":"SUM($M$227:EI227)","v":93672.288121500009},{"$f":"SUM($M$227:EJ227)","v":93672.288121500009},{"$f":"SUM($M$227:EK227)","v":93672.288121500009},{"$f":"SUM($M$227:EL227)","v":93672.288121500009},{"$f":"SUM($M$227:EM227)","v":93672.288121500009},{"$f":"SUM($M$227:EN227)","v":93672.288121500009},{"$f":"SUM($M$227:EO227)","v":93672.288121500009},{"$f":"SUM($M$227:EP227)","v":93672.288121500009},{"$f":"SUM($M$227:EQ227)","v":93672.288121500009},{"$f":"SUM($M$227:ER227)","v":93672.288121500009},{"$f":"SUM($M$227:ES227)","v":93672.288121500009},{"$f":"SUM($M$227:ET227)","v":93672.288121500009},{"$f":"SUM($M$227:EU227)","v":93672.288121500009},{"$f":"SUM($M$227:EV227)","v":93672.288121500009},{"$f":"SUM($M$227:EW227)","v":93672.288121500009},{"$f":"SUM($M$227:EX227)","v":93672.288121500009},{"$f":"SUM($M$227:EY227)","v":93672.288121500009},{"$f":"SUM($M$227:EZ227)","v":93672.288121500009},{"$f":"SUM($M$227:FA227)","v":93672.288121500009},{"$f":"SUM($M$227:FB227)","v":93672.288121500009},{"$f":"SUM($M$227:FC227)","v":93672.288121500009},{"$f":"SUM($M$227:FD227)","v":93672.288121500009},{"$f":"SUM($M$227:FE227)","v":93672.288121500009},{"$f":"SUM($M$227:FF227)","v":93672.288121500009}]
[null,"Выборка капитального гранта во 2 году",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"MIN(MIN((M224-L230)*M223,(L226-$FF$228)*M223),M225)","v":0},{"$f":"MIN(MIN((N224-M230)*N223,(M226-$FF$228)*N223),N225)","v":0},0,0,0,0,0,{"$f":"MIN(MIN((T224-S230)*T223,(S226-$FF$228)*T223),T225)","v":0},{"$f":"MIN(MIN((U224-T230)*U223,(T226-$FF$228)*U223),U225)","v":93672.288121500009},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MIN((BB224-BA230)*BB223,(BA226-$FF$228)*BB223),BB225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MIN((DN224-DM230)*DN223,(DM226-$FF$228)*DN223),DN225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Всего выбрано во 2 году",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"SUM($M$229:M229)","v":0},{"$f":"SUM($M$229:N229)","v":0},{"$f":"SUM($M$229:O229)","v":0},{"$f":"SUM($M$229:P229)","v":0},{"$f":"SUM($M$229:Q229)","v":0},{"$f":"SUM($M$229:R229)","v":0},{"$f":"SUM($M$229:S229)","v":0},{"$f":"SUM($M$229:T229)","v":0},{"$f":"SUM($M$229:U229)","v":93672.288121500009},{"$f":"SUM($M$229:V229)","v":93672.288121500009},{"$f":"SUM($M$229:W229)","v":93672.288121500009},{"$f":"SUM($M$229:X229)","v":93672.288121500009},{"$f":"SUM($M$229:Y229)","v":93672.288121500009},{"$f":"SUM($M$229:Z229)","v":93672.288121500009},{"$f":"SUM($M$229:AA229)","v":93672.288121500009},{"$f":"SUM($M$229:AB229)","v":93672.288121500009},{"$f":"SUM($M$229:AC229)","v":93672.288121500009},{"$f":"SUM($M$229:AD229)","v":93672.288121500009},{"$f":"SUM($M$229:AE229)","v":93672.288121500009},{"$f":"SUM($M$229:AF229)","v":93672.288121500009},{"$f":"SUM($M$229:AG229)","v":93672.288121500009},{"$f":"SUM($M$229:AH229)","v":93672.288121500009},{"$f":"SUM($M$229:AI229)","v":93672.288121500009},{"$f":"SUM($M$229:AJ229)","v":93672.288121500009},{"$f":"SUM($M$229:AK229)","v":93672.288121500009},{"$f":"SUM($M$229:AL229)","v":93672.288121500009},{"$f":"SUM($M$229:AM229)","v":93672.288121500009},{"$f":"SUM($M$229:AN229)","v":93672.288121500009},{"$f":"SUM($M$229:AO229)","v":93672.288121500009},{"$f":"SUM($M$229:AP229)","v":93672.288121500009},{"$f":"SUM($M$229:AQ229)","v":93672.288121500009},{"$f":"SUM($M$229:AR229)","v":93672.288121500009},{"$f":"SUM($M$229:AS229)","v":93672.288121500009},{"$f":"SUM($M$229:AT229)","v":93672.288121500009},{"$f":"SUM($M$229:AU229)","v":93672.288121500009},{"$f":"SUM($M$229:AV229)","v":93672.288121500009},{"$f":"SUM($M$229:AW229)","v":93672.288121500009},{"$f":"SUM($M$229:AX229)","v":93672.288121500009},{"$f":"SUM($M$229:AY229)","v":93672.288121500009},{"$f":"SUM($M$229:AZ229)","v":93672.288121500009},{"$f":"SUM($M$229:BA229)","v":93672.288121500009},{"$f":"SUM($M$229:BB229)","v":93672.288121500009},{"$f":"SUM($M$229:BC229)","v":93672.288121500009},{"$f":"SUM($M$229:BD229)","v":93672.288121500009},{"$f":"SUM($M$229:BE229)","v":93672.288121500009},{"$f":"SUM($M$229:BF229)","v":93672.288121500009},{"$f":"SUM($M$229:BG229)","v":93672.288121500009},{"$f":"SUM($M$229:BH229)","v":93672.288121500009},{"$f":"SUM($M$229:BI229)","v":93672.288121500009},{"$f":"SUM($M$229:BJ229)","v":93672.288121500009},{"$f":"SUM($M$229:BK229)","v":93672.288121500009},{"$f":"SUM($M$229:BL229)","v":93672.288121500009},{"$f":"SUM($M$229:BM229)","v":93672.288121500009},{"$f":"SUM($M$229:BN229)","v":93672.288121500009},{"$f":"SUM($M$229:BO229)","v":93672.288121500009},{"$f":"SUM($M$229:BP229)","v":93672.288121500009},{"$f":"SUM($M$229:BQ229)","v":93672.288121500009},{"$f":"SUM($M$229:BR229)","v":93672.288121500009},{"$f":"SUM($M$229:BS229)","v":93672.288121500009},{"$f":"SUM($M$229:BT229)","v":93672.288121500009},{"$f":"SUM($M$229:BU229)","v":93672.288121500009},{"$f":"SUM($M$229:BV229)","v":93672.288121500009},{"$f":"SUM($M$229:BW229)","v":93672.288121500009},{"$f":"SUM($M$229:BX229)","v":93672.288121500009},{"$f":"SUM($M$229:BY229)","v":93672.288121500009},{"$f":"SUM($M$229:BZ229)","v":93672.288121500009},{"$f":"SUM($M$229:CA229)","v":93672.288121500009},{"$f":"SUM($M$229:CB229)","v":93672.288121500009},{"$f":"SUM($M$229:CC229)","v":93672.288121500009},{"$f":"SUM($M$229:CD229)","v":93672.288121500009},{"$f":"SUM($M$229:CE229)","v":93672.288121500009},{"$f":"SUM($M$229:CF229)","v":93672.288121500009},{"$f":"SUM($M$229:CG229)","v":93672.288121500009},{"$f":"SUM($M$229:CH229)","v":93672.288121500009},{"$f":"SUM($M$229:CI229)","v":93672.288121500009},{"$f":"SUM($M$229:CJ229)","v":93672.288121500009},{"$f":"SUM($M$229:CK229)","v":93672.288121500009},{"$f":"SUM($M$229:CL229)","v":93672.288121500009},{"$f":"SUM($M$229:CM229)","v":93672.288121500009},{"$f":"SUM($M$229:CN229)","v":93672.288121500009},{"$f":"SUM($M$229:CO229)","v":93672.288121500009},{"$f":"SUM($M$229:CP229)","v":93672.288121500009},{"$f":"SUM($M$229:CQ229)","v":93672.288121500009},{"$f":"SUM($M$229:CR229)","v":93672.288121500009},{"$f":"SUM($M$229:CS229)","v":93672.288121500009},{"$f":"SUM($M$229:CT229)","v":93672.288121500009},{"$f":"SUM($M$229:CU229)","v":93672.288121500009},{"$f":"SUM($M$229:CV229)","v":93672.288121500009},{"$f":"SUM($M$229:CW229)","v":93672.288121500009},{"$f":"SUM($M$229:CX229)","v":93672.288121500009},{"$f":"SUM($M$229:CY229)","v":93672.288121500009},{"$f":"SUM($M$229:CZ229)","v":93672.288121500009},{"$f":"SUM($M$229:DA229)","v":93672.288121500009},{"$f":"SUM($M$229:DB229)","v":93672.288121500009},{"$f":"SUM($M$229:DC229)","v":93672.288121500009},{"$f":"SUM($M$229:DD229)","v":93672.288121500009},{"$f":"SUM($M$229:DE229)","v":93672.288121500009},{"$f":"SUM($M$229:DF229)","v":93672.288121500009},{"$f":"SUM($M$229:DG229)","v":93672.288121500009},{"$f":"SUM($M$229:DH229)","v":93672.288121500009},{"$f":"SUM($M$229:DI229)","v":93672.288121500009},{"$f":"SUM($M$229:DJ229)","v":93672.288121500009},{"$f":"SUM($M$229:DK229)","v":93672.288121500009},{"$f":"SUM($M$229:DL229)","v":93672.288121500009},{"$f":"SUM($M$229:DM229)","v":93672.288121500009},{"$f":"SUM($M$229:DN229)","v":93672.288121500009},{"$f":"SUM($M$229:DO229)","v":93672.288121500009},{"$f":"SUM($M$229:DP229)","v":93672.288121500009},{"$f":"SUM($M$229:DQ229)","v":93672.288121500009},{"$f":"SUM($M$229:DR229)","v":93672.288121500009},{"$f":"SUM($M$229:DS229)","v":93672.288121500009},{"$f":"SUM($M$229:DT229)","v":93672.288121500009},{"$f":"SUM($M$229:DU229)","v":93672.288121500009},{"$f":"SUM($M$229:DV229)","v":93672.288121500009},{"$f":"SUM($M$229:DW229)","v":93672.288121500009},{"$f":"SUM($M$229:DX229)","v":93672.288121500009},{"$f":"SUM($M$229:DY229)","v":93672.288121500009},{"$f":"SUM($M$229:DZ229)","v":93672.288121500009},{"$f":"SUM($M$229:EA229)","v":93672.288121500009},{"$f":"SUM($M$229:EB229)","v":93672.288121500009},{"$f":"SUM($M$229:EC229)","v":93672.288121500009},{"$f":"SUM($M$229:ED229)","v":93672.288121500009},{"$f":"SUM($M$229:EE229)","v":93672.288121500009},{"$f":"SUM($M$229:EF229)","v":93672.288121500009},{"$f":"SUM($M$229:EG229)","v":93672.288121500009},{"$f":"SUM($M$229:EH229)","v":93672.288121500009},{"$f":"SUM($M$229:EI229)","v":93672.288121500009},{"$f":"SUM($M$229:EJ229)","v":93672.288121500009},{"$f":"SUM($M$229:EK229)","v":93672.288121500009},{"$f":"SUM($M$229:EL229)","v":93672.288121500009},{"$f":"SUM($M$229:EM229)","v":93672.288121500009},{"$f":"SUM($M$229:EN229)","v":93672.288121500009},{"$f":"SUM($M$229:EO229)","v":93672.288121500009},{"$f":"SUM($M$229:EP229)","v":93672.288121500009},{"$f":"SUM($M$229:EQ229)","v":93672.288121500009},{"$f":"SUM($M$229:ER229)","v":93672.288121500009},{"$f":"SUM($M$229:ES229)","v":93672.288121500009},{"$f":"SUM($M$229:ET229)","v":93672.288121500009},{"$f":"SUM($M$229:EU229)","v":93672.288121500009},{"$f":"SUM($M$229:EV229)","v":93672.288121500009},{"$f":"SUM($M$229:EW229)","v":93672.288121500009},{"$f":"SUM($M$229:EX229)","v":93672.288121500009},{"$f":"SUM($M$229:EY229)","v":93672.288121500009},{"$f":"SUM($M$229:EZ229)","v":93672.288121500009},{"$f":"SUM($M$229:FA229)","v":93672.288121500009},{"$f":"SUM($M$229:FB229)","v":93672.288121500009},{"$f":"SUM($M$229:FC229)","v":93672.288121500009},{"$f":"SUM($M$229:FD229)","v":93672.288121500009},{"$f":"SUM($M$229:FE229)","v":93672.288121500009},{"$f":"SUM($M$229:FF229)","v":93672.288121500009}]
[]
[]
[]
[null,"КОМПЕНСАЦИЯ ПРИ РАСТОРЖЕНИИ"]
[]
[null,"Капитальные затраты без учета НДС с учетом индексации и чувств.",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M236:FF236)","v":710079.32950282504},{"$f":"FixedAssets!M71","v":4172.916666666667},{"$f":"FixedAssets!N71","v":4172.916666666667},{"$f":"FixedAssets!O71","v":4172.916666666667},{"$f":"FixedAssets!P71","v":4172.916666666667},{"$f":"FixedAssets!Q71","v":58506.430856302555},{"$f":"FixedAssets!R71","v":91202.208632675407},{"$f":"FixedAssets!S71","v":90395.5693783241},{"$f":"FixedAssets!T71","v":29574.969600235832},{"$f":"FixedAssets!U71","v":116208.02551756582},{"$f":"FixedAssets!V71","v":99161.049275608049},{"$f":"FixedAssets!W71","v":148957.57924422875},{"$f":"FixedAssets!X71","v":59381.830331217832},{"$f":"FixedAssets!Y71","v":0},{"$f":"FixedAssets!Z71","v":0},{"$f":"FixedAssets!AA71","v":0},{"$f":"FixedAssets!AB71","v":0},{"$f":"FixedAssets!AC71","v":0},{"$f":"FixedAssets!AD71","v":0},{"$f":"FixedAssets!AE71","v":0},{"$f":"FixedAssets!AF71","v":0},{"$f":"FixedAssets!AG71","v":0},{"$f":"FixedAssets!AH71","v":0},{"$f":"FixedAssets!AI71","v":0},{"$f":"FixedAssets!AJ71","v":0},{"$f":"FixedAssets!AK71","v":0},{"$f":"FixedAssets!AL71","v":0},{"$f":"FixedAssets!AM71","v":0},{"$f":"FixedAssets!AN71","v":0},{"$f":"FixedAssets!AO71","v":0},{"$f":"FixedAssets!AP71","v":0},{"$f":"FixedAssets!AQ71","v":0},{"$f":"FixedAssets!AR71","v":0},{"$f":"FixedAssets!AS71","v":0},{"$f":"FixedAssets!AT71","v":0},{"$f":"FixedAssets!AU71","v":0},{"$f":"FixedAssets!AV71","v":0},{"$f":"FixedAssets!AW71","v":0},{"$f":"FixedAssets!AX71","v":0},{"$f":"FixedAssets!AY71","v":0},{"$f":"FixedAssets!AZ71","v":0},{"$f":"FixedAssets!BA71","v":0},{"$f":"FixedAssets!BB71","v":0},{"$f":"FixedAssets!BC71","v":0},{"$f":"FixedAssets!BD71","v":0},{"$f":"FixedAssets!BE71","v":0},{"$f":"FixedAssets!BF71","v":0},{"$f":"FixedAssets!BG71","v":0},{"$f":"FixedAssets!BH71","v":0},{"$f":"FixedAssets!BI71","v":0},{"$f":"FixedAssets!BJ71","v":0},{"$f":"FixedAssets!BK71","v":0},{"$f":"FixedAssets!BL71","v":0},{"$f":"FixedAssets!BM71","v":0},{"$f":"FixedAssets!BN71","v":0},{"$f":"FixedAssets!BO71","v":0},{"$f":"FixedAssets!BP71","v":0},{"$f":"FixedAssets!BQ71","v":0},{"$f":"FixedAssets!BR71","v":0},{"$f":"FixedAssets!BS71","v":0},{"$f":"FixedAssets!BT71","v":0},{"$f":"FixedAssets!BU71","v":0},{"$f":"FixedAssets!BV71","v":0},{"$f":"FixedAssets!BW71","v":0},{"$f":"FixedAssets!BX71","v":0},{"$f":"FixedAssets!BY71","v":0},{"$f":"FixedAssets!BZ71","v":0},{"$f":"FixedAssets!CA71","v":0},{"$f":"FixedAssets!CB71","v":0},{"$f":"FixedAssets!CC71","v":0},{"$f":"FixedAssets!CD71","v":0},{"$f":"FixedAssets!CE71","v":0},{"$f":"FixedAssets!CF71","v":0},{"$f":"FixedAssets!CG71","v":0},{"$f":"FixedAssets!CH71","v":0},{"$f":"FixedAssets!CI71","v":0},{"$f":"FixedAssets!CJ71","v":0},{"$f":"FixedAssets!CK71","v":0},{"$f":"FixedAssets!CL71","v":0},{"$f":"FixedAssets!CM71","v":0},{"$f":"FixedAssets!CN71","v":0},{"$f":"FixedAssets!CO71","v":0},{"$f":"FixedAssets!CP71","v":0},{"$f":"FixedAssets!CQ71","v":0},{"$f":"FixedAssets!CR71","v":0},{"$f":"FixedAssets!CS71","v":0},{"$f":"FixedAssets!CT71","v":0},{"$f":"FixedAssets!CU71","v":0},{"$f":"FixedAssets!CV71","v":0},{"$f":"FixedAssets!CW71","v":0},{"$f":"FixedAssets!CX71","v":0},{"$f":"FixedAssets!CY71","v":0},{"$f":"FixedAssets!CZ71","v":0},{"$f":"FixedAssets!DA71","v":0},{"$f":"FixedAssets!DB71","v":0},{"$f":"FixedAssets!DC71","v":0},{"$f":"FixedAssets!DD71","v":0},{"$f":"FixedAssets!DE71","v":0},{"$f":"FixedAssets!DF71","v":0},{"$f":"FixedAssets!DG71","v":0},{"$f":"FixedAssets!DH71","v":0},{"$f":"FixedAssets!DI71","v":0},{"$f":"FixedAssets!DJ71","v":0},{"$f":"FixedAssets!DK71","v":0},{"$f":"FixedAssets!DL71","v":0},{"$f":"FixedAssets!DM71","v":0},{"$f":"FixedAssets!DN71","v":0},{"$f":"FixedAssets!DO71","v":0},{"$f":"FixedAssets!DP71","v":0},{"$f":"FixedAssets!DQ71","v":0},{"$f":"FixedAssets!DR71","v":0},{"$f":"FixedAssets!DS71","v":0},{"$f":"FixedAssets!DT71","v":0},{"$f":"FixedAssets!DU71","v":0},{"$f":"FixedAssets!DV71","v":0},{"$f":"FixedAssets!DW71","v":0},{"$f":"FixedAssets!DX71","v":0},{"$f":"FixedAssets!DY71","v":0},{"$f":"FixedAssets!DZ71","v":0},{"$f":"FixedAssets!EA71","v":0},{"$f":"FixedAssets!EB71","v":0},{"$f":"FixedAssets!EC71","v":0},{"$f":"FixedAssets!ED71","v":0},{"$f":"FixedAssets!EE71","v":0},{"$f":"FixedAssets!EF71","v":0},{"$f":"FixedAssets!EG71","v":0},{"$f":"FixedAssets!EH71","v":0},{"$f":"FixedAssets!EI71","v":0},{"$f":"FixedAssets!EJ71","v":0},{"$f":"FixedAssets!EK71","v":0},{"$f":"FixedAssets!EL71","v":0},{"$f":"FixedAssets!EM71","v":0},{"$f":"FixedAssets!EN71","v":0},{"$f":"FixedAssets!EO71","v":0},{"$f":"FixedAssets!EP71","v":0},{"$f":"FixedAssets!EQ71","v":0},{"$f":"FixedAssets!ER71","v":0},{"$f":"FixedAssets!ES71","v":0},{"$f":"FixedAssets!ET71","v":0},{"$f":"FixedAssets!EU71","v":0},{"$f":"FixedAssets!EV71","v":0},{"$f":"FixedAssets!EW71","v":0},{"$f":"FixedAssets!EX71","v":0},{"$f":"FixedAssets!EY71","v":0},{"$f":"FixedAssets!EZ71","v":0},{"$f":"FixedAssets!FA71","v":0},{"$f":"FixedAssets!FB71","v":0},{"$f":"FixedAssets!FC71","v":0},{"$f":"FixedAssets!FD71","v":0},{"$f":"FixedAssets!FE71","v":0},{"$f":"FixedAssets!FF71","v":0}]
[null,"Капитальные затраты без учета НДС с учетом индексации и чувств., накопительно",null,null,null,null,null,null,null,null,null,0,{"$f":"L237+M236","v":4172.916666666667},{"$f":"M237+N236","v":8345.8333333333339},12518.75,16691.666666666668,75198.097522969227,166400.30615564465,256795.87553396873,286370.84513420454,402578.87065177038,501739.91992737842,650697.4991716072,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,{"$f":"BY237+BZ236","v":710079.32950282504},710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,{"$f":"EK237+EL236","v":710079.32950282504},710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504,710079.32950282504]
[null,"Капитальные затраты с учетом НДС с учетом индексации и чувств.",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M238:FF238)","v":852007.03877782507},{"$f":"FixedAssets!M78","v":5006.25},{"$f":"FixedAssets!N78","v":5006.25},{"$f":"FixedAssets!O78","v":5006.25},{"$f":"FixedAssets!P78","v":5006.25},{"$f":"FixedAssets!Q78","v":70197.322449367435},{"$f":"FixedAssets!R78","v":109432.25578101486},{"$f":"FixedAssets!S78","v":108464.2886757933},{"$f":"FixedAssets!T78","v":35479.568942087375},{"$f":"FixedAssets!U78","v":139439.23604288336},{"$f":"FixedAssets!V78","v":118982.86455253404},{"$f":"FixedAssets!W78","v":178738.70051487887},{"$f":"FixedAssets!X78","v":71247.801819265776},{"$f":"FixedAssets!Y78","v":0},{"$f":"FixedAssets!Z78","v":0},{"$f":"FixedAssets!AA78","v":0},{"$f":"FixedAssets!AB78","v":0},{"$f":"FixedAssets!AC78","v":0},{"$f":"FixedAssets!AD78","v":0},{"$f":"FixedAssets!AE78","v":0},{"$f":"FixedAssets!AF78","v":0},{"$f":"FixedAssets!AG78","v":0},{"$f":"FixedAssets!AH78","v":0},{"$f":"FixedAssets!AI78","v":0},{"$f":"FixedAssets!AJ78","v":0},{"$f":"FixedAssets!AK78","v":0},{"$f":"FixedAssets!AL78","v":0},{"$f":"FixedAssets!AM78","v":0},{"$f":"FixedAssets!AN78","v":0},{"$f":"FixedAssets!AO78","v":0},{"$f":"FixedAssets!AP78","v":0},{"$f":"FixedAssets!AQ78","v":0},{"$f":"FixedAssets!AR78","v":0},{"$f":"FixedAssets!AS78","v":0},{"$f":"FixedAssets!AT78","v":0},{"$f":"FixedAssets!AU78","v":0},{"$f":"FixedAssets!AV78","v":0},{"$f":"FixedAssets!AW78","v":0},{"$f":"FixedAssets!AX78","v":0},{"$f":"FixedAssets!AY78","v":0},{"$f":"FixedAssets!AZ78","v":0},{"$f":"FixedAssets!BA78","v":0},{"$f":"FixedAssets!BB78","v":0},{"$f":"FixedAssets!BC78","v":0},{"$f":"FixedAssets!BD78","v":0},{"$f":"FixedAssets!BE78","v":0},{"$f":"FixedAssets!BF78","v":0},{"$f":"FixedAssets!BG78","v":0},{"$f":"FixedAssets!BH78","v":0},{"$f":"FixedAssets!BI78","v":0},{"$f":"FixedAssets!BJ78","v":0},{"$f":"FixedAssets!BK78","v":0},{"$f":"FixedAssets!BL78","v":0},{"$f":"FixedAssets!BM78","v":0},{"$f":"FixedAssets!BN78","v":0},{"$f":"FixedAssets!BO78","v":0},{"$f":"FixedAssets!BP78","v":0},{"$f":"FixedAssets!BQ78","v":0},{"$f":"FixedAssets!BR78","v":0},{"$f":"FixedAssets!BS78","v":0},{"$f":"FixedAssets!BT78","v":0},{"$f":"FixedAssets!BU78","v":0},{"$f":"FixedAssets!BV78","v":0},{"$f":"FixedAssets!BW78","v":0},{"$f":"FixedAssets!BX78","v":0},{"$f":"FixedAssets!BY78","v":0},{"$f":"FixedAssets!BZ78","v":0},{"$f":"FixedAssets!CA78","v":0},{"$f":"FixedAssets!CB78","v":0},{"$f":"FixedAssets!CC78","v":0},{"$f":"FixedAssets!CD78","v":0},{"$f":"FixedAssets!CE78","v":0},{"$f":"FixedAssets!CF78","v":0},{"$f":"FixedAssets!CG78","v":0},{"$f":"FixedAssets!CH78","v":0},{"$f":"FixedAssets!CI78","v":0},{"$f":"FixedAssets!CJ78","v":0},{"$f":"FixedAssets!CK78","v":0},{"$f":"FixedAssets!CL78","v":0},{"$f":"FixedAssets!CM78","v":0},{"$f":"FixedAssets!CN78","v":0},{"$f":"FixedAssets!CO78","v":0},{"$f":"FixedAssets!CP78","v":0},{"$f":"FixedAssets!CQ78","v":0},{"$f":"FixedAssets!CR78","v":0},{"$f":"FixedAssets!CS78","v":0},{"$f":"FixedAssets!CT78","v":0},{"$f":"FixedAssets!CU78","v":0},{"$f":"FixedAssets!CV78","v":0},{"$f":"FixedAssets!CW78","v":0},{"$f":"FixedAssets!CX78","v":0},{"$f":"FixedAssets!CY78","v":0},{"$f":"FixedAssets!CZ78","v":0},{"$f":"FixedAssets!DA78","v":0},{"$f":"FixedAssets!DB78","v":0},{"$f":"FixedAssets!DC78","v":0},{"$f":"FixedAssets!DD78","v":0},{"$f":"FixedAssets!DE78","v":0},{"$f":"FixedAssets!DF78","v":0},{"$f":"FixedAssets!DG78","v":0},{"$f":"FixedAssets!DH78","v":0},{"$f":"FixedAssets!DI78","v":0},{"$f":"FixedAssets!DJ78","v":0},{"$f":"FixedAssets!DK78","v":0},{"$f":"FixedAssets!DL78","v":0},{"$f":"FixedAssets!DM78","v":0},{"$f":"FixedAssets!DN78","v":0},{"$f":"FixedAssets!DO78","v":0},{"$f":"FixedAssets!DP78","v":0},{"$f":"FixedAssets!DQ78","v":0},{"$f":"FixedAssets!DR78","v":0},{"$f":"FixedAssets!DS78","v":0},{"$f":"FixedAssets!DT78","v":0},{"$f":"FixedAssets!DU78","v":0},{"$f":"FixedAssets!DV78","v":0},{"$f":"FixedAssets!DW78","v":0},{"$f":"FixedAssets!DX78","v":0},{"$f":"FixedAssets!DY78","v":0},{"$f":"FixedAssets!DZ78","v":0},{"$f":"FixedAssets!EA78","v":0},{"$f":"FixedAssets!EB78","v":0},{"$f":"FixedAssets!EC78","v":0},{"$f":"FixedAssets!ED78","v":0},{"$f":"FixedAssets!EE78","v":0},{"$f":"FixedAssets!EF78","v":0},{"$f":"FixedAssets!EG78","v":0},{"$f":"FixedAssets!EH78","v":0},{"$f":"FixedAssets!EI78","v":0},{"$f":"FixedAssets!EJ78","v":0},{"$f":"FixedAssets!EK78","v":0},{"$f":"FixedAssets!EL78","v":0},{"$f":"FixedAssets!EM78","v":0},{"$f":"FixedAssets!EN78","v":0},{"$f":"FixedAssets!EO78","v":0},{"$f":"FixedAssets!EP78","v":0},{"$f":"FixedAssets!EQ78","v":0},{"$f":"FixedAssets!ER78","v":0},{"$f":"FixedAssets!ES78","v":0},{"$f":"FixedAssets!ET78","v":0},{"$f":"FixedAssets!EU78","v":0},{"$f":"FixedAssets!EV78","v":0},{"$f":"FixedAssets!EW78","v":0},{"$f":"FixedAssets!EX78","v":0},{"$f":"FixedAssets!EY78","v":0},{"$f":"FixedAssets!EZ78","v":0},{"$f":"FixedAssets!FA78","v":0},{"$f":"FixedAssets!FB78","v":0},{"$f":"FixedAssets!FC78","v":0},{"$f":"FixedAssets!FD78","v":0},{"$f":"FixedAssets!FE78","v":0},{"$f":"FixedAssets!FF78","v":0}]
[null,"Итого расходов",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M239:FF239)","v":852007.03877782507},{"$f":"M238","v":5006.25},{"$f":"N238","v":5006.25},5006.25,5006.25,70197.322449367435,109432.25578101486,108464.2886757933,35479.568942087375,139439.23604288336,118982.86455253404,178738.70051487887,71247.801819265776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Субсидия на компенсацию банковских процентов",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M241:FF241)","v":193135.22678141997},{"$f":"M184","v":0},0,0,0,0,0,0,0,0,0,0,0,15136.590194178751,15136.590194178751,15136.590194178751,15136.590194178751,12667.048052793751,12667.048052793751,12667.048052793751,12667.048052793751,9920.7468783225013,9920.7468783225013,9920.7468783225013,9920.7468783225013,6940.2649835474995,6940.2649835474995,6940.2649835474995,6940.2649835474995,3619.1565865125003,3619.1565865125003,3619.1565865125003,3619.1565865125003,{"$f":"AS184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Субсидия на компенсацию инвестиционных затрат",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M242:FF242)","v":83156.705761431193},{"$f":"M186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83156.705761431193,{"$f":"AS186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Компенсация через плату Концедента",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M244:FF244)","v":83156.705761431193},{"$f":"M242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83156.705761431193,{"$f":"AS242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Предел компенсации при расторжении",null,null,null,null,null,null,null,null,null,0,{"$f":"L246+M239-M244","v":5006.25},{"$f":"M246+N239-N244","v":10012.5},15018.75,20025,90222.322449367435,199654.57823038229,308118.86690617562,343598.43584826298,483037.67189114634,602020.53644368041,780759.23695855925,852007.03877782507,852007.03877782507,852007.03877782507,852007.03877782507,852007.03877782507,852007.03877782507,852007.03877782507,852007.03877782507,852007.03877782507,852007.03877782507,852007.03877782507,852007.03877782507,852007.03877782507,852007.03877782507,852007.03877782507,852007.03877782507,852007.03877782507,852007.03877782507,852007.03877782507,852007.03877782507,768850.33301639394,{"$f":"AR246+AS239-AS244","v":768850.33301639394},768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,{"$f":"BX246+BY239-BY244","v":768850.33301639394},768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,{"$f":"DD246+DE239-DE244","v":768850.33301639394},768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,{"$f":"EJ246+EK239-EK244","v":768850.33301639394},768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394,768850.33301639394]
[null,"Разница между компенсацией и остатком по кредиту",null,null,null,null,null,null,null,null,null,null,{"$f":"M246-M252","v":5006.25},10012.5,15018.75,20025,90222.322449367435,199654.57823038229,251271.16507189727,248392.09717396036,339325.15026282589,334202.5428473081,325444.82035090082,318557.77634258242,333400.40370248276,451304.41935019632,481027.45543617586,506555.3566975852,531943.16720973107,558120.74629286001,585325.31129433156,613501.60177147179,642088.8150646413,671413.41821720125,701771.77081600029,733105.4831028257,764932.44254585658,797763.98414984718,831607.65804254427,851050.1034098235,852007.03877782496,852007.03877782496,852007.03877782496,769992.84305181715,{"$f":"AS246-AS252","v":768850.33301639382},768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,{"$f":"BY246-BY252","v":768850.33301639382},768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,{"$f":"DE246-DE252","v":768850.33301639382},768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,{"$f":"EK246-EK252","v":768850.33301639382},768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382,768850.33301639382]
[]
[null,"Остаток задолженности на конец периода",null,null,null,null,null,null,null,null,null,null,{"$f":"Debt!M51","v":0},{"$f":"Debt!N51","v":0},{"$f":"Debt!O51","v":0},{"$f":"Debt!P51","v":0},{"$f":"Debt!Q51","v":0},{"$f":"Debt!R51","v":0},{"$f":"Debt!S51","v":55318.140145022538},{"$f":"Debt!T51","v":91231.432458481533},{"$f":"Debt!U51","v":137441.25158109801},{"$f":"Debt!V51","v":256884.89602440599},{"$f":"Debt!W51","v":436100.67955328518},{"$f":"Debt!X51","v":507846.31651450001},{"$f":"Debt!Y51","v":490751.61245446483},{"$f":"Debt!Z51","v":373489.43412330444},{"$f":"Debt!AA51","v":350268.82677546924},{"$f":"Debt!AB51","v":326450.79777844728},{"$f":"Debt!AC51","v":302158.26890638302},{"$f":"Debt!AD51","v":277130.99560095079},{"$f":"Debt!AE51","v":251314.24433016957},{"$f":"Debt!AF51","v":224758.68517168122},{"$f":"Debt!AG51","v":197624.04645324647},{"$f":"Debt!AH51","v":169664.90280047714},{"$f":"Debt!AI51","v":140852.70612389673},{"$f":"Debt!AJ51","v":111260.77874005924},{"$f":"Debt!AK51","v":80972.018724089052},{"$f":"Debt!AL51","v":49752.989808866711},{"$f":"Debt!AM51","v":17640.475218208303},{"$f":"Debt!AN51","v":8.7311491370201111E-11},{"$f":"Debt!AO51","v":8.7311491370201111E-11},{"$f":"Debt!AP51","v":8.7311491370201111E-11},{"$f":"Debt!AQ51","v":8.7311491370201111E-11},{"$f":"Debt!AR51","v":8.7311491370201111E-11},{"$f":"Debt!AS51","v":8.7311491370201111E-11},{"$f":"Debt!AT51","v":8.7311491370201111E-11},{"$f":"Debt!AU51","v":8.7311491370201111E-11},{"$f":"Debt!AV51","v":8.7311491370201111E-11},{"$f":"Debt!AW51","v":8.7311491370201111E-11},{"$f":"Debt!AX51","v":8.7311491370201111E-11},{"$f":"Debt!AY51","v":8.7311491370201111E-11},{"$f":"Debt!AZ51","v":8.7311491370201111E-11},{"$f":"Debt!BA51","v":8.7311491370201111E-11},{"$f":"Debt!BB51","v":8.7311491370201111E-11},{"$f":"Debt!BC51","v":8.7311491370201111E-11},{"$f":"Debt!BD51","v":8.7311491370201111E-11},{"$f":"Debt!BE51","v":8.7311491370201111E-11},{"$f":"Debt!BF51","v":8.7311491370201111E-11},{"$f":"Debt!BG51","v":8.7311491370201111E-11},{"$f":"Debt!BH51","v":8.7311491370201111E-11},{"$f":"Debt!BI51","v":8.7311491370201111E-11},{"$f":"Debt!BJ51","v":8.7311491370201111E-11},{"$f":"Debt!BK51","v":8.7311491370201111E-11},{"$f":"Debt!BL51","v":8.7311491370201111E-11},{"$f":"Debt!BM51","v":8.7311491370201111E-11},{"$f":"Debt!BN51","v":8.7311491370201111E-11},{"$f":"Debt!BO51","v":8.7311491370201111E-11},{"$f":"Debt!BP51","v":8.7311491370201111E-11},{"$f":"Debt!BQ51","v":8.7311491370201111E-11},{"$f":"Debt!BR51","v":8.7311491370201111E-11},{"$f":"Debt!BS51","v":8.7311491370201111E-11},{"$f":"Debt!BT51","v":8.7311491370201111E-11},{"$f":"Debt!BU51","v":8.7311491370201111E-11},{"$f":"Debt!BV51","v":8.7311491370201111E-11},{"$f":"Debt!BW51","v":8.7311491370201111E-11},{"$f":"Debt!BX51","v":8.7311491370201111E-11},{"$f":"Debt!BY51","v":8.7311491370201111E-11},{"$f":"Debt!BZ51","v":8.7311491370201111E-11},{"$f":"Debt!CA51","v":8.7311491370201111E-11},{"$f":"Debt!CB51","v":8.7311491370201111E-11},{"$f":"Debt!CC51","v":8.7311491370201111E-11},{"$f":"Debt!CD51","v":8.7311491370201111E-11},{"$f":"Debt!CE51","v":8.7311491370201111E-11},{"$f":"Debt!CF51","v":8.7311491370201111E-11},{"$f":"Debt!CG51","v":8.7311491370201111E-11},{"$f":"Debt!CH51","v":8.7311491370201111E-11},{"$f":"Debt!CI51","v":8.7311491370201111E-11},{"$f":"Debt!CJ51","v":8.7311491370201111E-11},{"$f":"Debt!CK51","v":8.7311491370201111E-11},{"$f":"Debt!CL51","v":8.7311491370201111E-11},{"$f":"Debt!CM51","v":8.7311491370201111E-11},{"$f":"Debt!CN51","v":8.7311491370201111E-11},{"$f":"Debt!CO51","v":8.7311491370201111E-11},{"$f":"Debt!CP51","v":8.7311491370201111E-11},{"$f":"Debt!CQ51","v":8.7311491370201111E-11},{"$f":"Debt!CR51","v":8.7311491370201111E-11},{"$f":"Debt!CS51","v":8.7311491370201111E-11},{"$f":"Debt!CT51","v":8.7311491370201111E-11},{"$f":"Debt!CU51","v":8.7311491370201111E-11},{"$f":"Debt!CV51","v":8.7311491370201111E-11},{"$f":"Debt!CW51","v":8.7311491370201111E-11},{"$f":"Debt!CX51","v":8.7311491370201111E-11},{"$f":"Debt!CY51","v":8.7311491370201111E-11},{"$f":"Debt!CZ51","v":8.7311491370201111E-11},{"$f":"Debt!DA51","v":8.7311491370201111E-11},{"$f":"Debt!DB51","v":8.7311491370201111E-11},{"$f":"Debt!DC51","v":8.7311491370201111E-11},{"$f":"Debt!DD51","v":8.7311491370201111E-11},{"$f":"Debt!DE51","v":8.7311491370201111E-11},{"$f":"Debt!DF51","v":8.7311491370201111E-11},{"$f":"Debt!DG51","v":8.7311491370201111E-11},{"$f":"Debt!DH51","v":8.7311491370201111E-11},{"$f":"Debt!DI51","v":8.7311491370201111E-11},{"$f":"Debt!DJ51","v":8.7311491370201111E-11},{"$f":"Debt!DK51","v":8.7311491370201111E-11},{"$f":"Debt!DL51","v":8.7311491370201111E-11},{"$f":"Debt!DM51","v":8.7311491370201111E-11},{"$f":"Debt!DN51","v":8.7311491370201111E-11},{"$f":"Debt!DO51","v":8.7311491370201111E-11},{"$f":"Debt!DP51","v":8.7311491370201111E-11},{"$f":"Debt!DQ51","v":8.7311491370201111E-11},{"$f":"Debt!DR51","v":8.7311491370201111E-11},{"$f":"Debt!DS51","v":8.7311491370201111E-11},{"$f":"Debt!DT51","v":8.7311491370201111E-11},{"$f":"Debt!DU51","v":8.7311491370201111E-11},{"$f":"Debt!DV51","v":8.7311491370201111E-11},{"$f":"Debt!DW51","v":8.7311491370201111E-11},{"$f":"Debt!DX51","v":8.7311491370201111E-11},{"$f":"Debt!DY51","v":8.7311491370201111E-11},{"$f":"Debt!DZ51","v":8.7311491370201111E-11},{"$f":"Debt!EA51","v":8.7311491370201111E-11},{"$f":"Debt!EB51","v":8.7311491370201111E-11},{"$f":"Debt!EC51","v":8.7311491370201111E-11},{"$f":"Debt!ED51","v":8.7311491370201111E-11},{"$f":"Debt!EE51","v":8.7311491370201111E-11},{"$f":"Debt!EF51","v":8.7311491370201111E-11},{"$f":"Debt!EG51","v":8.7311491370201111E-11},{"$f":"Debt!EH51","v":8.7311491370201111E-11},{"$f":"Debt!EI51","v":8.7311491370201111E-11},{"$f":"Debt!EJ51","v":8.7311491370201111E-11},{"$f":"Debt!EK51","v":8.7311491370201111E-11},{"$f":"Debt!EL51","v":8.7311491370201111E-11},{"$f":"Debt!EM51","v":8.7311491370201111E-11},{"$f":"Debt!EN51","v":8.7311491370201111E-11},{"$f":"Debt!EO51","v":8.7311491370201111E-11},{"$f":"Debt!EP51","v":8.7311491370201111E-11},{"$f":"Debt!EQ51","v":8.7311491370201111E-11},{"$f":"Debt!ER51","v":8.7311491370201111E-11},{"$f":"Debt!ES51","v":8.7311491370201111E-11},{"$f":"Debt!ET51","v":8.7311491370201111E-11},{"$f":"Debt!EU51","v":8.7311491370201111E-11},{"$f":"Debt!EV51","v":8.7311491370201111E-11},{"$f":"Debt!EW51","v":8.7311491370201111E-11},{"$f":"Debt!EX51","v":8.7311491370201111E-11},{"$f":"Debt!EY51","v":8.7311491370201111E-11},{"$f":"Debt!EZ51","v":8.7311491370201111E-11},{"$f":"Debt!FA51","v":8.7311491370201111E-11},{"$f":"Debt!FB51","v":8.7311491370201111E-11},{"$f":"Debt!FC51","v":8.7311491370201111E-11},{"$f":"Debt!FD51","v":8.7311491370201111E-11},{"$f":"Debt!FE51","v":8.7311491370201111E-11},{"$f":"Debt!FF51","v":8.7311491370201111E-11}]
[null,"Штрафные проценты",null,null,null,null,null,null,null,null,null,null,{"$f":"Debt!M70*2","v":0},{"$f":"Debt!N70*2","v":0},{"$f":"Debt!O70*2","v":0},{"$f":"Debt!P70*2","v":0},{"$f":"Debt!Q70*2","v":0},{"$f":"Debt!R70*2","v":0},{"$f":"Debt!S70*2","v":1529.5616892558144},{"$f":"Debt!T70*2","v":3974.9062158210691},{"$f":"Debt!U70*2","v":6271.2700472224415},{"$f":"Debt!V70*2","v":10933.097571966302},{"$f":"Debt!W70*2","v":19213.737054373243},{"$f":"Debt!X70*2","v":25602.945920742666},{"$f":"Debt!Y70*2","v":27855.022620877509},{"$f":"Debt!Z70*2","v":27213.185304324292},{"$f":"Debt!AA70*2","v":20710.756566179949},{"$f":"Debt!AB70*2","v":19000.884301792579},{"$f":"Debt!AC70*2","v":17905.602661711},{"$f":"Debt!AD70*2","v":16755.296884014224},{"$f":"Debt!AE70*2","v":15367.483153323954},{"$f":"Debt!AF70*2","v":13746.751834672117},{"$f":"Debt!AG70*2","v":12294.177259937316},{"$f":"Debt!AH70*2","v":10928.717760146743},{"$f":"Debt!AI70*2","v":9382.561837928024},{"$f":"Debt!AJ70*2","v":7640.7769349401515},{"$f":"Debt!AK70*2","v":6102.5775078794131},{"$f":"Debt!AL70*2","v":4490.0648191111295},{"$f":"Debt!AM70*2","v":2758.9055170724987},{"$f":"Debt!AN70*2","v":956.9353680014367},{"$f":"Debt!AO70*2","v":4.7889754992641811E-12},{"$f":"Debt!AP70*2","v":4.8416016036516995E-12},{"$f":"Debt!AQ70*2","v":4.8416016036516995E-12},{"$f":"Debt!AR70*2","v":4.7363493948766636E-12},{"$f":"Debt!AS70*2","v":4.7889754992641811E-12},{"$f":"Debt!AT70*2","v":4.8416016036516995E-12},{"$f":"Debt!AU70*2","v":4.8416016036516995E-12},{"$f":"Debt!AV70*2","v":4.7758908667525301E-12},{"$f":"Debt!AW70*2","v":4.7758908667525301E-12},{"$f":"Debt!AX70*2","v":4.8283731839695909E-12},{"$f":"Debt!AY70*2","v":4.8283731839695909E-12},{"$f":"Debt!AZ70*2","v":4.7363493948766636E-12},{"$f":"Debt!BA70*2","v":4.7889754992641811E-12},{"$f":"Debt!BB70*2","v":4.8416016036516995E-12},{"$f":"Debt!BC70*2","v":4.8416016036516995E-12},{"$f":"Debt!BD70*2","v":4.7363493948766636E-12},{"$f":"Debt!BE70*2","v":4.7889754992641811E-12},{"$f":"Debt!BF70*2","v":4.8416016036516995E-12},{"$f":"Debt!BG70*2","v":4.8416016036516995E-12},{"$f":"Debt!BH70*2","v":4.7363493948766636E-12},{"$f":"Debt!BI70*2","v":4.7889754992641811E-12},{"$f":"Debt!BJ70*2","v":4.8416016036516995E-12},{"$f":"Debt!BK70*2","v":4.8416016036516995E-12},{"$f":"Debt!BL70*2","v":4.7758908667525301E-12},{"$f":"Debt!BM70*2","v":4.7758908667525301E-12},{"$f":"Debt!BN70*2","v":4.8283731839695909E-12},{"$f":"Debt!BO70*2","v":4.8283731839695909E-12},{"$f":"Debt!BP70*2","v":4.7363493948766636E-12},{"$f":"Debt!BQ70*2","v":4.7889754992641811E-12},{"$f":"Debt!BR70*2","v":4.8416016036516995E-12},{"$f":"Debt!BS70*2","v":4.8416016036516995E-12},{"$f":"Debt!BT70*2","v":4.7363493948766636E-12},{"$f":"Debt!BU70*2","v":4.7889754992641811E-12},{"$f":"Debt!BV70*2","v":4.8416016036516995E-12},{"$f":"Debt!BW70*2","v":4.8416016036516995E-12},{"$f":"Debt!BX70*2","v":4.7363493948766636E-12},{"$f":"Debt!BY70*2","v":4.7889754992641811E-12},{"$f":"Debt!BZ70*2","v":4.8416016036516995E-12},{"$f":"Debt!CA70*2","v":4.8416016036516995E-12},{"$f":"Debt!CB70*2","v":4.7758908667525301E-12},{"$f":"Debt!CC70*2","v":4.7758908667525301E-12},{"$f":"Debt!CD70*2","v":4.8283731839695909E-12},{"$f":"Debt!CE70*2","v":4.8283731839695909E-12},{"$f":"Debt!CF70*2","v":4.7363493948766636E-12},{"$f":"Debt!CG70*2","v":4.7889754992641811E-12},{"$f":"Debt!CH70*2","v":4.8416016036516995E-12},{"$f":"Debt!CI70*2","v":4.8416016036516995E-12},{"$f":"Debt!CJ70*2","v":4.7363493948766636E-12},{"$f":"Debt!CK70*2","v":4.7889754992641811E-12},{"$f":"Debt!CL70*2","v":4.8416016036516995E-12},{"$f":"Debt!CM70*2","v":4.8416016036516995E-12},{"$f":"Debt!CN70*2","v":4.7363493948766636E-12},{"$f":"Debt!CO70*2","v":4.7889754992641811E-12},{"$f":"Debt!CP70*2","v":4.8416016036516995E-12},{"$f":"Debt!CQ70*2","v":4.8416016036516995E-12},{"$f":"Debt!CR70*2","v":4.7758908667525301E-12},{"$f":"Debt!CS70*2","v":4.7758908667525301E-12},{"$f":"Debt!CT70*2","v":4.8283731839695909E-12},{"$f":"Debt!CU70*2","v":4.8283731839695909E-12},{"$f":"Debt!CV70*2","v":4.7363493948766636E-12},{"$f":"Debt!CW70*2","v":4.7889754992641811E-12},{"$f":"Debt!CX70*2","v":4.8416016036516995E-12},{"$f":"Debt!CY70*2","v":4.8416016036516995E-12},{"$f":"Debt!CZ70*2","v":4.7363493948766636E-12},{"$f":"Debt!DA70*2","v":4.7889754992641811E-12},{"$f":"Debt!DB70*2","v":4.8416016036516995E-12},{"$f":"Debt!DC70*2","v":4.8416016036516995E-12},{"$f":"Debt!DD70*2","v":4.7363493948766636E-12},{"$f":"Debt!DE70*2","v":4.7889754992641811E-12},{"$f":"Debt!DF70*2","v":4.8416016036516995E-12},{"$f":"Debt!DG70*2","v":4.8416016036516995E-12},{"$f":"Debt!DH70*2","v":4.7758908667525301E-12},{"$f":"Debt!DI70*2","v":4.7758908667525301E-12},{"$f":"Debt!DJ70*2","v":4.8283731839695909E-12},{"$f":"Debt!DK70*2","v":4.8283731839695909E-12},{"$f":"Debt!DL70*2","v":4.7363493948766636E-12},{"$f":"Debt!DM70*2","v":4.7889754992641811E-12},{"$f":"Debt!DN70*2","v":4.8416016036516995E-12},{"$f":"Debt!DO70*2","v":4.8416016036516995E-12},{"$f":"Debt!DP70*2","v":4.7363493948766636E-12},{"$f":"Debt!DQ70*2","v":4.7889754992641811E-12},{"$f":"Debt!DR70*2","v":4.8416016036516995E-12},{"$f":"Debt!DS70*2","v":4.8416016036516995E-12},{"$f":"Debt!DT70*2","v":4.7363493948766636E-12},{"$f":"Debt!DU70*2","v":4.7889754992641811E-12},{"$f":"Debt!DV70*2","v":4.8416016036516995E-12},{"$f":"Debt!DW70*2","v":4.8416016036516995E-12},{"$f":"Debt!DX70*2","v":4.7758908667525301E-12},{"$f":"Debt!DY70*2","v":4.7758908667525301E-12},{"$f":"Debt!DZ70*2","v":4.8283731839695909E-12},{"$f":"Debt!EA70*2","v":4.8283731839695909E-12},{"$f":"Debt!EB70*2","v":4.7363493948766636E-12},{"$f":"Debt!EC70*2","v":4.7889754992641811E-12},{"$f":"Debt!ED70*2","v":4.8416016036516995E-12},{"$f":"Debt!EE70*2","v":4.8416016036516995E-12},{"$f":"Debt!EF70*2","v":4.7363493948766636E-12},{"$f":"Debt!EG70*2","v":4.7889754992641811E-12},{"$f":"Debt!EH70*2","v":4.8416016036516995E-12},{"$f":"Debt!EI70*2","v":4.8416016036516995E-12},{"$f":"Debt!EJ70*2","v":4.7363493948766636E-12},{"$f":"Debt!EK70*2","v":4.7889754992641811E-12},{"$f":"Debt!EL70*2","v":4.8416016036516995E-12},{"$f":"Debt!EM70*2","v":4.8416016036516995E-12},{"$f":"Debt!EN70*2","v":4.7758908667525301E-12},{"$f":"Debt!EO70*2","v":4.7758908667525301E-12},{"$f":"Debt!EP70*2","v":4.8283731839695909E-12},{"$f":"Debt!EQ70*2","v":4.8283731839695909E-12},{"$f":"Debt!ER70*2","v":4.7363493948766636E-12},{"$f":"Debt!ES70*2","v":4.7889754992641811E-12},{"$f":"Debt!ET70*2","v":4.8416016036516995E-12},{"$f":"Debt!EU70*2","v":4.8416016036516995E-12},{"$f":"Debt!EV70*2","v":4.7363493948766636E-12},{"$f":"Debt!EW70*2","v":4.7889754992641811E-12},{"$f":"Debt!EX70*2","v":4.8416016036516995E-12},{"$f":"Debt!EY70*2","v":4.8416016036516995E-12},{"$f":"Debt!EZ70*2","v":4.7363493948766636E-12},{"$f":"Debt!FA70*2","v":4.7889754992641811E-12},{"$f":"Debt!FB70*2","v":4.8416016036516995E-12},{"$f":"Debt!FC70*2","v":4.8416016036516995E-12},{"$f":"Debt!FD70*2","v":4.7758908667525301E-12},{"$f":"Debt!FE70*2","v":4.7758908667525301E-12},{"$f":"Debt!FF70*2","v":4.8283731839695909E-12}]
[null,"Остаток средств на счете",null,null,null,null,null,null,null,null,null,null,{"$f":"FinStat!M36","v":0},{"$f":"FinStat!N36","v":0},{"$f":"FinStat!O36","v":0},{"$f":"FinStat!P36","v":0},{"$f":"FinStat!Q36","v":0},{"$f":"FinStat!R36","v":0},{"$f":"FinStat!S36","v":0},{"$f":"FinStat!T36","v":0},{"$f":"FinStat!U36","v":0},{"$f":"FinStat!V36","v":0},{"$f":"FinStat!W36","v":0},{"$f":"FinStat!X36","v":0},{"$f":"FinStat!Y36","v":0},{"$f":"FinStat!Z36","v":0},{"$f":"FinStat!AA36","v":0},{"$f":"FinStat!AB36","v":0},{"$f":"FinStat!AC36","v":0},{"$f":"FinStat!AD36","v":0},{"$f":"FinStat!AE36","v":0},{"$f":"FinStat!AF36","v":0},{"$f":"FinStat!AG36","v":0},{"$f":"FinStat!AH36","v":0},{"$f":"FinStat!AI36","v":0},{"$f":"FinStat!AJ36","v":0},{"$f":"FinStat!AK36","v":0},{"$f":"FinStat!AL36","v":0},{"$f":"FinStat!AM36","v":0},{"$f":"FinStat!AN36","v":0},{"$f":"FinStat!AO36","v":0},{"$f":"FinStat!AP36","v":0},{"$f":"FinStat!AQ36","v":0},{"$f":"FinStat!AR36","v":1142.5100354232636},{"$f":"FinStat!AS36","v":0},{"$f":"FinStat!AT36","v":0},{"$f":"FinStat!AU36","v":0},{"$f":"FinStat!AV36","v":0},{"$f":"FinStat!AW36","v":0},{"$f":"FinStat!AX36","v":0},{"$f":"FinStat!AY36","v":0},{"$f":"FinStat!AZ36","v":0},{"$f":"FinStat!BA36","v":0},{"$f":"FinStat!BB36","v":0},{"$f":"FinStat!BC36","v":0},{"$f":"FinStat!BD36","v":0},{"$f":"FinStat!BE36","v":0},{"$f":"FinStat!BF36","v":0},{"$f":"FinStat!BG36","v":0},{"$f":"FinStat!BH36","v":0},{"$f":"FinStat!BI36","v":0},{"$f":"FinStat!BJ36","v":0},{"$f":"FinStat!BK36","v":0},{"$f":"FinStat!BL36","v":0},{"$f":"FinStat!BM36","v":0},{"$f":"FinStat!BN36","v":0},{"$f":"FinStat!BO36","v":0},{"$f":"FinStat!BP36","v":0},{"$f":"FinStat!BQ36","v":0},{"$f":"FinStat!BR36","v":0},{"$f":"FinStat!BS36","v":0},{"$f":"FinStat!BT36","v":0},{"$f":"FinStat!BU36","v":0},{"$f":"FinStat!BV36","v":0},{"$f":"FinStat!BW36","v":0},{"$f":"FinStat!BX36","v":0},{"$f":"FinStat!BY36","v":0},{"$f":"FinStat!BZ36","v":0},{"$f":"FinStat!CA36","v":0},{"$f":"FinStat!CB36","v":0},{"$f":"FinStat!CC36","v":0},{"$f":"FinStat!CD36","v":0},{"$f":"FinStat!CE36","v":0},{"$f":"FinStat!CF36","v":0},{"$f":"FinStat!CG36","v":0},{"$f":"FinStat!CH36","v":0},{"$f":"FinStat!CI36","v":0},{"$f":"FinStat!CJ36","v":0},{"$f":"FinStat!CK36","v":0},{"$f":"FinStat!CL36","v":0},{"$f":"FinStat!CM36","v":0},{"$f":"FinStat!CN36","v":0},{"$f":"FinStat!CO36","v":0},{"$f":"FinStat!CP36","v":0},{"$f":"FinStat!CQ36","v":0},{"$f":"FinStat!CR36","v":0},{"$f":"FinStat!CS36","v":0},{"$f":"FinStat!CT36","v":0},{"$f":"FinStat!CU36","v":0},{"$f":"FinStat!CV36","v":0},{"$f":"FinStat!CW36","v":0},{"$f":"FinStat!CX36","v":0},{"$f":"FinStat!CY36","v":0},{"$f":"FinStat!CZ36","v":0},{"$f":"FinStat!DA36","v":0},{"$f":"FinStat!DB36","v":0},{"$f":"FinStat!DC36","v":0},{"$f":"FinStat!DD36","v":0},{"$f":"FinStat!DE36","v":0},{"$f":"FinStat!DF36","v":0},{"$f":"FinStat!DG36","v":0},{"$f":"FinStat!DH36","v":0},{"$f":"FinStat!DI36","v":0},{"$f":"FinStat!DJ36","v":0},{"$f":"FinStat!DK36","v":0},{"$f":"FinStat!DL36","v":0},{"$f":"FinStat!DM36","v":0},{"$f":"FinStat!DN36","v":0},{"$f":"FinStat!DO36","v":0},{"$f":"FinStat!DP36","v":0},{"$f":"FinStat!DQ36","v":0},{"$f":"FinStat!DR36","v":0},{"$f":"FinStat!DS36","v":0},{"$f":"FinStat!DT36","v":0},{"$f":"FinStat!DU36","v":0},{"$f":"FinStat!DV36","v":0},{"$f":"FinStat!DW36","v":0},{"$f":"FinStat!DX36","v":0},{"$f":"FinStat!DY36","v":0},{"$f":"FinStat!DZ36","v":0},{"$f":"FinStat!EA36","v":0},{"$f":"FinStat!EB36","v":0},{"$f":"FinStat!EC36","v":0},{"$f":"FinStat!ED36","v":0},{"$f":"FinStat!EE36","v":0},{"$f":"FinStat!EF36","v":0},{"$f":"FinStat!EG36","v":0},{"$f":"FinStat!EH36","v":0},{"$f":"FinStat!EI36","v":0},{"$f":"FinStat!EJ36","v":0},{"$f":"FinStat!EK36","v":0},{"$f":"FinStat!EL36","v":0},{"$f":"FinStat!EM36","v":0},{"$f":"FinStat!EN36","v":0},{"$f":"FinStat!EO36","v":0},{"$f":"FinStat!EP36","v":0},{"$f":"FinStat!EQ36","v":0},{"$f":"FinStat!ER36","v":0},{"$f":"FinStat!ES36","v":0},{"$f":"FinStat!ET36","v":0},{"$f":"FinStat!EU36","v":0},{"$f":"FinStat!EV36","v":0},{"$f":"FinStat!EW36","v":0},{"$f":"FinStat!EX36","v":0},{"$f":"FinStat!EY36","v":0},{"$f":"FinStat!EZ36","v":0},{"$f":"FinStat!FA36","v":0},{"$f":"FinStat!FB36","v":0},{"$f":"FinStat!FC36","v":0},{"$f":"FinStat!FD36","v":0},{"$f":"FinStat!FE36","v":0},{"$f":"FinStat!FF36","v":0}]
[null,"Остаток задолженности на конец периода с штрафными процентами",null,null,null,null,null,null,null,null,null,null,{"$f":"M249+M250-M251","v":0},0,0,0,0,0,56847.701834278356,95206.338674302606,143712.52162832045,267817.99359637231,455314.41660765844,533449.26243524265,518606.63507534232,400702.61942762876,370979.58334164921,345451.68208023987,320063.87156809401,293886.292484965,266681.72748349351,238505.43700635334,209918.22371318378,180593.62056062388,150235.26796182475,118901.55567499938,87074.596231968462,54243.054627977843,20399.3807352808,956.93536800152401,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,-1142.5100354231715,{"$f":"AS249+AS250-AS251","v":9.2100466869465292E-11},9.2153092973852816E-11,9.2153092973852816E-11,9.2087382236953644E-11,9.2087382236953644E-11,9.2139864554170702E-11,9.2139864554170702E-11,9.2047840765077781E-11,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,9.2047840765077781E-11,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,9.2047840765077781E-11,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,9.2087382236953644E-11,9.2087382236953644E-11,9.2139864554170702E-11,9.2139864554170702E-11,9.2047840765077781E-11,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,9.2047840765077781E-11,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,9.2047840765077781E-11,{"$f":"BY249+BY250-BY251","v":9.2100466869465292E-11},9.2153092973852816E-11,9.2153092973852816E-11,9.2087382236953644E-11,9.2087382236953644E-11,9.2139864554170702E-11,9.2139864554170702E-11,9.2047840765077781E-11,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,9.2047840765077781E-11,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,9.2047840765077781E-11,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,9.2087382236953644E-11,9.2087382236953644E-11,9.2139864554170702E-11,9.2139864554170702E-11,9.2047840765077781E-11,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,9.2047840765077781E-11,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,9.2047840765077781E-11,{"$f":"DE249+DE250-DE251","v":9.2100466869465292E-11},9.2153092973852816E-11,9.2153092973852816E-11,9.2087382236953644E-11,9.2087382236953644E-11,9.2139864554170702E-11,9.2139864554170702E-11,9.2047840765077781E-11,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,9.2047840765077781E-11,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,9.2047840765077781E-11,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,9.2087382236953644E-11,9.2087382236953644E-11,9.2139864554170702E-11,9.2139864554170702E-11,9.2047840765077781E-11,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,9.2047840765077781E-11,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,9.2047840765077781E-11,{"$f":"EK249+EK250-EK251","v":9.2100466869465292E-11},9.2153092973852816E-11,9.2153092973852816E-11,9.2087382236953644E-11,9.2087382236953644E-11,9.2139864554170702E-11,9.2139864554170702E-11,9.2047840765077781E-11,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,9.2047840765077781E-11,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,9.2047840765077781E-11,9.2100466869465292E-11,9.2153092973852816E-11,9.2153092973852816E-11,9.2087382236953644E-11,9.2087382236953644E-11,9.2139864554170702E-11]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DATE(YEAR(Dashboard!$E$63)+1,MONTH(Dashboard!$E$63),DAY(Dashboard!$E$63))","v":"2021-07-01"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Предел компенсации при расторжении",null,null,null,null,null,null,null,null,null,0,6434.6764600000006,16641.498530000004,16706.998960000004,34120.524280000005,131046.71006000001,186207.22927000001,269458.96367000003,419233.05885000003,496514.91133000003,657184.41226999997,802775.34638,1023579.39809,1256998.8358200002,1376563.0010300002,1462493.8192000003,1402733.710681845,1351410.1782792655,1301616.4219998741,1251396.2293450497,1201800.6426535328,1151826.5572485975,1101984.6500325087,1052052.9996715451,1002446.0211000147,952840.80655430991,903188.50983637245,853636.64138134453,804522.80457573442,755100.17640889634,705773.16157915443,656401.88737475558,607545.78996762692,558391.47139690164,509376.15683387127,460332.29029573064,411777.22864873044,362961.44188157434,314292.38983245351,265617.05309077463,217228.90647628042,168826.02615232993,121164.73385729718,73498.922300261722,26237.874542673628,-21181.854848346833,-68426.290604131354,-115595.25730880728,-162373.90715242148,-209251.73830114666,-255917.70837019742,-302482.23007159727,-348710.49411105528,-405761.09357968566,-459603.34458940587,-514284.87995702226,-568654.53217509529,-623080.5541685205,-677548.23844383936,-731937.80571664043,-786278.96479776537,-840659.99436706281,-894998.21175954212,-901725.79362428526,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082,-916068.38801855082]
[]
[null,"Остаток задолженности на конец периода",null,null,null,null,null,null,null,null,null,null,0,0,0,0,77246.983029146373,116231.07736417718,174589.11691234959,278137.87432062469,335834.42997684557,449695.08273452945,555837.44303705986,713943.38000768865,883547.08510811895,980894.05791479466,1120273.6405787021,1109574.6059389501,1098567.9740533053,1087244.9015009482,1075596.2906127109,1063612.7821614367,1051284.7478421885,1038602.2825362617,1025555.1963527896,1012133.0064415428,998324.92857034749,984119.86846035533,969506.41287220095,954472.82043588709,939007.01221702923,923096.56201187917,906728.68636333104,889890.23428988713,872567.67671933176,854747.09561862296,836414.17281126871,817554.17847320309,798151.95929791802,778191.92632134352,757658.04239669256,736533.80930920783,714802.25452045794,692445.91753153142,669446.83585417329,645786.53057859116,621445.99152633606,596405.66197632859,570645.42295175837,544144.57705523178,516881.83183918009,488835.28269816691,459982.39526934957,430299.98732695373,399764.21015621402,368350.52939181554,336033.70530544058,302787.77252658235,268586.01918033196,233400.96542537687,197204.34137496681,159967.06438310747,121659.21567773218,82250.016322077339,41707.802484947431,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Oper","index":16,"n_rows":256,"n_cols":162,"rows_kept":256,"cut":false,"hidden":false,"merged":[]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Операционная деятельность",null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[null,"ВРЕМЕННЫЕ ПРЕДПОСЫЛКИ"]
[]
[null,"Порядковый номер периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M8","v":1},{"$f":"'Inputs T'!N8","v":2},{"$f":"'Inputs T'!O8","v":3},{"$f":"'Inputs T'!P8","v":4},{"$f":"'Inputs T'!Q8","v":5},{"$f":"'Inputs T'!R8","v":6},{"$f":"'Inputs T'!S8","v":7},{"$f":"'Inputs T'!T8","v":8},{"$f":"'Inputs T'!U8","v":9},{"$f":"'Inputs T'!V8","v":10},{"$f":"'Inputs T'!W8","v":11},{"$f":"'Inputs T'!X8","v":12},{"$f":"'Inputs T'!Y8","v":13},{"$f":"'Inputs T'!Z8","v":14},{"$f":"'Inputs T'!AA8","v":15},{"$f":"'Inputs T'!AB8","v":16},{"$f":"'Inputs T'!AC8","v":17},{"$f":"'Inputs T'!AD8","v":18},{"$f":"'Inputs T'!AE8","v":19},{"$f":"'Inputs T'!AF8","v":20},{"$f":"'Inputs T'!AG8","v":21},{"$f":"'Inputs T'!AH8","v":22},{"$f":"'Inputs T'!AI8","v":23},{"$f":"'Inputs T'!AJ8","v":24},{"$f":"'Inputs T'!AK8","v":25},{"$f":"'Inputs T'!AL8","v":26},{"$f":"'Inputs T'!AM8","v":27},{"$f":"'Inputs T'!AN8","v":28},{"$f":"'Inputs T'!AO8","v":29},{"$f":"'Inputs T'!AP8","v":30},{"$f":"'Inputs T'!AQ8","v":31},{"$f":"'Inputs T'!AR8","v":32},{"$f":"'Inputs T'!AS8","v":33},{"$f":"'Inputs T'!AT8","v":34},{"$f":"'Inputs T'!AU8","v":35},{"$f":"'Inputs T'!AV8","v":36},{"$f":"'Inputs T'!AW8","v":37},{"$f":"'Inputs T'!AX8","v":38},{"$f":"'Inputs T'!AY8","v":39},{"$f":"'Inputs T'!AZ8","v":40},{"$f":"'Inputs T'!BA8","v":41},{"$f":"'Inputs T'!BB8","v":42},{"$f":"'Inputs T'!BC8","v":43},{"$f":"'Inputs T'!BD8","v":44},{"$f":"'Inputs T'!BE8","v":45},{"$f":"'Inputs T'!BF8","v":46},{"$f":"'Inputs T'!BG8","v":47},{"$f":"'Inputs T'!BH8","v":48},{"$f":"'Inputs T'!BI8","v":49},{"$f":"'Inputs T'!BJ8","v":50},{"$f":"'Inputs T'!BK8","v":51},{"$f":"'Inputs T'!BL8","v":52},{"$f":"'Inputs T'!BM8","v":53},{"$f":"'Inputs T'!BN8","v":54},{"$f":"'Inputs T'!BO8","v":55},{"$f":"'Inputs T'!BP8","v":56},{"$f":"'Inputs T'!BQ8","v":57},{"$f":"'Inputs T'!BR8","v":58},{"$f":"'Inputs T'!BS8","v":59},{"$f":"'Inputs T'!BT8","v":60},{"$f":"'Inputs T'!BU8","v":61},{"$f":"'Inputs T'!BV8","v":62},{"$f":"'Inputs T'!BW8","v":63},{"$f":"'Inputs T'!BX8","v":64},{"$f":"'Inputs T'!BY8","v":65},{"$f":"'Inputs T'!BZ8","v":66},{"$f":"'Inputs T'!CA8","v":67},{"$f":"'Inputs T'!CB8","v":68},{"$f":"'Inputs T'!CC8","v":69},{"$f":"'Inputs T'!CD8","v":70},{"$f":"'Inputs T'!CE8","v":71},{"$f":"'Inputs T'!CF8","v":72},{"$f":"'Inputs T'!CG8","v":73},{"$f":"'Inputs T'!CH8","v":74},{"$f":"'Inputs T'!CI8","v":75},{"$f":"'Inputs T'!CJ8","v":76},{"$f":"'Inputs T'!CK8","v":77},{"$f":"'Inputs T'!CL8","v":78},{"$f":"'Inputs T'!CM8","v":79},{"$f":"'Inputs T'!CN8","v":80},{"$f":"'Inputs T'!CO8","v":81},{"$f":"'Inputs T'!CP8","v":82},{"$f":"'Inputs T'!CQ8","v":83},{"$f":"'Inputs T'!CR8","v":84},{"$f":"'Inputs T'!CS8","v":85},{"$f":"'Inputs T'!CT8","v":86},{"$f":"'Inputs T'!CU8","v":87},{"$f":"'Inputs T'!CV8","v":88},{"$f":"'Inputs T'!CW8","v":89},{"$f":"'Inputs T'!CX8","v":90},{"$f":"'Inputs T'!CY8","v":91},{"$f":"'Inputs T'!CZ8","v":92},{"$f":"'Inputs T'!DA8","v":93},{"$f":"'Inputs T'!DB8","v":94},{"$f":"'Inputs T'!DC8","v":95},{"$f":"'Inputs T'!DD8","v":96},{"$f":"'Inputs T'!DE8","v":97},{"$f":"'Inputs T'!DF8","v":98},{"$f":"'Inputs T'!DG8","v":99},{"$f":"'Inputs T'!DH8","v":100},{"$f":"'Inputs T'!DI8","v":101},{"$f":"'Inputs T'!DJ8","v":102},{"$f":"'Inputs T'!DK8","v":103},{"$f":"'Inputs T'!DL8","v":104},{"$f":"'Inputs T'!DM8","v":105},{"$f":"'Inputs T'!DN8","v":106},{"$f":"'Inputs T'!DO8","v":107},{"$f":"'Inputs T'!DP8","v":108},{"$f":"'Inputs T'!DQ8","v":109},{"$f":"'Inputs T'!DR8","v":110},{"$f":"'Inputs T'!DS8","v":111},{"$f":"'Inputs T'!DT8","v":112},{"$f":"'Inputs T'!DU8","v":113},{"$f":"'Inputs T'!DV8","v":114},{"$f":"'Inputs T'!DW8","v":115},{"$f":"'Inputs T'!DX8","v":116},{"$f":"'Inputs T'!DY8","v":117},{"$f":"'Inputs T'!DZ8","v":118},{"$f":"'Inputs T'!EA8","v":119},{"$f":"'Inputs T'!EB8","v":120},{"$f":"'Inputs T'!EC8","v":121},{"$f":"'Inputs T'!ED8","v":122},{"$f":"'Inputs T'!EE8","v":123},{"$f":"'Inputs T'!EF8","v":124},{"$f":"'Inputs T'!EG8","v":125},{"$f":"'Inputs T'!EH8","v":126},{"$f":"'Inputs T'!EI8","v":127},{"$f":"'Inputs T'!EJ8","v":128},{"$f":"'Inputs T'!EK8","v":129},{"$f":"'Inputs T'!EL8","v":130},{"$f":"'Inputs T'!EM8","v":131},{"$f":"'Inputs T'!EN8","v":132},{"$f":"'Inputs T'!EO8","v":133},{"$f":"'Inputs T'!EP8","v":134},{"$f":"'Inputs T'!EQ8","v":135},{"$f":"'Inputs T'!ER8","v":136},{"$f":"'Inputs T'!ES8","v":137},{"$f":"'Inputs T'!ET8","v":138},{"$f":"'Inputs T'!EU8","v":139},{"$f":"'Inputs T'!EV8","v":140},{"$f":"'Inputs T'!EW8","v":141},{"$f":"'Inputs T'!EX8","v":142},{"$f":"'Inputs T'!EY8","v":143},{"$f":"'Inputs T'!EZ8","v":144},{"$f":"'Inputs T'!FA8","v":145},{"$f":"'Inputs T'!FB8","v":146},{"$f":"'Inputs T'!FC8","v":147},{"$f":"'Inputs T'!FD8","v":148},{"$f":"'Inputs T'!FE8","v":149},{"$f":"'Inputs T'!FF8","v":150}]
[null,"Начало периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M9","v":"2019-04-01"},{"$f":"'Inputs T'!N9","v":"2019-07-01"},{"$f":"'Inputs T'!O9","v":"2019-10-01"},{"$f":"'Inputs T'!P9","v":"2020-01-01"},{"$f":"'Inputs T'!Q9","v":"2020-04-01"},{"$f":"'Inputs T'!R9","v":"2020-07-01"},{"$f":"'Inputs T'!S9","v":"2020-10-01"},{"$f":"'Inputs T'!T9","v":"2021-01-01"},{"$f":"'Inputs T'!U9","v":"2021-04-01"},{"$f":"'Inputs T'!V9","v":"2021-07-01"},{"$f":"'Inputs T'!W9","v":"2021-10-01"},{"$f":"'Inputs T'!X9","v":"2022-01-01"},{"$f":"'Inputs T'!Y9","v":"2022-04-01"},{"$f":"'Inputs T'!Z9","v":"2022-07-01"},{"$f":"'Inputs T'!AA9","v":"2022-10-01"},{"$f":"'Inputs T'!AB9","v":"2023-01-01"},{"$f":"'Inputs T'!AC9","v":"2023-04-01"},{"$f":"'Inputs T'!AD9","v":"2023-07-01"},{"$f":"'Inputs T'!AE9","v":"2023-10-01"},{"$f":"'Inputs T'!AF9","v":"2024-01-01"},{"$f":"'Inputs T'!AG9","v":"2024-04-01"},{"$f":"'Inputs T'!AH9","v":"2024-07-01"},{"$f":"'Inputs T'!AI9","v":"2024-10-01"},{"$f":"'Inputs T'!AJ9","v":"2025-01-01"},{"$f":"'Inputs T'!AK9","v":"2025-04-01"},{"$f":"'Inputs T'!AL9","v":"2025-07-01"},{"$f":"'Inputs T'!AM9","v":"2025-10-01"},{"$f":"'Inputs T'!AN9","v":"2026-01-01"},{"$f":"'Inputs T'!AO9","v":"2026-04-01"},{"$f":"'Inputs T'!AP9","v":"2026-07-01"},{"$f":"'Inputs T'!AQ9","v":"2026-10-01"},{"$f":"'Inputs T'!AR9","v":"2027-01-01"},{"$f":"'Inputs T'!AS9","v":"2027-04-01"},{"$f":"'Inputs T'!AT9","v":"2027-07-01"},{"$f":"'Inputs T'!AU9","v":"2027-10-01"},{"$f":"'Inputs T'!AV9","v":"2028-01-01"},{"$f":"'Inputs T'!AW9","v":"2028-04-01"},{"$f":"'Inputs T'!AX9","v":"2028-07-01"},{"$f":"'Inputs T'!AY9","v":"2028-10-01"},{"$f":"'Inputs T'!AZ9","v":"2029-01-01"},{"$f":"'Inputs T'!BA9","v":"2029-04-01"},{"$f":"'Inputs T'!BB9","v":"2029-07-01"},{"$f":"'Inputs T'!BC9","v":"2029-10-01"},{"$f":"'Inputs T'!BD9","v":"2030-01-01"},{"$f":"'Inputs T'!BE9","v":"2030-04-01"},{"$f":"'Inputs T'!BF9","v":"2030-07-01"},{"$f":"'Inputs T'!BG9","v":"2030-10-01"},{"$f":"'Inputs T'!BH9","v":"2031-01-01"},{"$f":"'Inputs T'!BI9","v":"2031-04-01"},{"$f":"'Inputs T'!BJ9","v":"2031-07-01"},{"$f":"'Inputs T'!BK9","v":"2031-10-01"},{"$f":"'Inputs T'!BL9","v":"2032-01-01"},{"$f":"'Inputs T'!BM9","v":"2032-04-01"},{"$f":"'Inputs T'!BN9","v":"2032-07-01"},{"$f":"'Inputs T'!BO9","v":"2032-10-01"},{"$f":"'Inputs T'!BP9","v":"2033-01-01"},{"$f":"'Inputs T'!BQ9","v":"2033-04-01"},{"$f":"'Inputs T'!BR9","v":"2033-07-01"},{"$f":"'Inputs T'!BS9","v":"2033-10-01"},{"$f":"'Inputs T'!BT9","v":"2034-01-01"},{"$f":"'Inputs T'!BU9","v":"2034-04-01"},{"$f":"'Inputs T'!BV9","v":"2034-07-01"},{"$f":"'Inputs T'!BW9","v":"2034-10-01"},{"$f":"'Inputs T'!BX9","v":"2035-01-01"},{"$f":"'Inputs T'!BY9","v":"2035-04-01"},{"$f":"'Inputs T'!BZ9","v":"2035-07-01"},{"$f":"'Inputs T'!CA9","v":"2035-10-01"},{"$f":"'Inputs T'!CB9","v":"2036-01-01"},{"$f":"'Inputs T'!CC9","v":"2036-04-01"},{"$f":"'Inputs T'!CD9","v":"2036-07-01"},{"$f":"'Inputs T'!CE9","v":"2036-10-01"},{"$f":"'Inputs T'!CF9","v":"2037-01-01"},{"$f":"'Inputs T'!CG9","v":"2037-04-01"},{"$f":"'Inputs T'!CH9","v":"2037-07-01"},{"$f":"'Inputs T'!CI9","v":"2037-10-01"},{"$f":"'Inputs T'!CJ9","v":"2038-01-01"},{"$f":"'Inputs T'!CK9","v":"2038-04-01"},{"$f":"'Inputs T'!CL9","v":"2038-07-01"},{"$f":"'Inputs T'!CM9","v":"2038-10-01"},{"$f":"'Inputs T'!CN9","v":"2039-01-01"},{"$f":"'Inputs T'!CO9","v":"2039-04-01"},{"$f":"'Inputs T'!CP9","v":"2039-07-01"},{"$f":"'Inputs T'!CQ9","v":"2039-10-01"},{"$f":"'Inputs T'!CR9","v":"2040-01-01"},{"$f":"'Inputs T'!CS9","v":"2040-04-01"},{"$f":"'Inputs T'!CT9","v":"2040-07-01"},{"$f":"'Inputs T'!CU9","v":"2040-10-01"},{"$f":"'Inputs T'!CV9","v":"2041-01-01"},{"$f":"'Inputs T'!CW9","v":"2041-04-01"},{"$f":"'Inputs T'!CX9","v":"2041-07-01"},{"$f":"'Inputs T'!CY9","v":"2041-10-01"},{"$f":"'Inputs T'!CZ9","v":"2042-01-01"},{"$f":"'Inputs T'!DA9","v":"2042-04-01"},{"$f":"'Inputs T'!DB9","v":"2042-07-01"},{"$f":"'Inputs T'!DC9","v":"2042-10-01"},{"$f":"'Inputs T'!DD9","v":"2043-01-01"},{"$f":"'Inputs T'!DE9","v":"2043-04-01"},{"$f":"'Inputs T'!DF9","v":"2043-07-01"},{"$f":"'Inputs T'!DG9","v":"2043-10-01"},{"$f":"'Inputs T'!DH9","v":"2044-01-01"},{"$f":"'Inputs T'!DI9","v":"2044-04-01"},{"$f":"'Inputs T'!DJ9","v":"2044-07-01"},{"$f":"'Inputs T'!DK9","v":"2044-10-01"},{"$f":"'Inputs T'!DL9","v":"2045-01-01"},{"$f":"'Inputs T'!DM9","v":"2045-04-01"},{"$f":"'Inputs T'!DN9","v":"2045-07-01"},{"$f":"'Inputs T'!DO9","v":"2045-10-01"},{"$f":"'Inputs T'!DP9","v":"2046-01-01"},{"$f":"'Inputs T'!DQ9","v":"2046-04-01"},{"$f":"'Inputs T'!DR9","v":"2046-07-01"},{"$f":"'Inputs T'!DS9","v":"2046-10-01"},{"$f":"'Inputs T'!DT9","v":"2047-01-01"},{"$f":"'Inputs T'!DU9","v":"2047-04-01"},{"$f":"'Inputs T'!DV9","v":"2047-07-01"},{"$f":"'Inputs T'!DW9","v":"2047-10-01"},{"$f":"'Inputs T'!DX9","v":"2048-01-01"},{"$f":"'Inputs T'!DY9","v":"2048-04-01"},{"$f":"'Inputs T'!DZ9","v":"2048-07-01"},{"$f":"'Inputs T'!EA9","v":"2048-10-01"},{"$f":"'Inputs T'!EB9","v":"2049-01-01"},{"$f":"'Inputs T'!EC9","v":"2049-04-01"},{"$f":"'Inputs T'!ED9","v":"2049-07-01"},{"$f":"'Inputs T'!EE9","v":"2049-10-01"},{"$f":"'Inputs T'!EF9","v":"2050-01-01"},{"$f":"'Inputs T'!EG9","v":"2050-04-01"},{"$f":"'Inputs T'!EH9","v":"2050-07-01"},{"$f":"'Inputs T'!EI9","v":"2050-10-01"},{"$f":"'Inputs T'!EJ9","v":"2051-01-01"},{"$f":"'Inputs T'!EK9","v":"2051-04-01"},{"$f":"'Inputs T'!EL9","v":"2051-07-01"},{"$f":"'Inputs T'!EM9","v":"2051-10-01"},{"$f":"'Inputs T'!EN9","v":"2052-01-01"},{"$f":"'Inputs T'!EO9","v":"2052-04-01"},{"$f":"'Inputs T'!EP9","v":"2052-07-01"},{"$f":"'Inputs T'!EQ9","v":"2052-10-01"},{"$f":"'Inputs T'!ER9","v":"2053-01-01"},{"$f":"'Inputs T'!ES9","v":"2053-04-01"},{"$f":"'Inputs T'!ET9","v":"2053-07-01"},{"$f":"'Inputs T'!EU9","v":"2053-10-01"},{"$f":"'Inputs T'!EV9","v":"2054-01-01"},{"$f":"'Inputs T'!EW9","v":"2054-04-01"},{"$f":"'Inputs T'!EX9","v":"2054-07-01"},{"$f":"'Inputs T'!EY9","v":"2054-10-01"},{"$f":"'Inputs T'!EZ9","v":"2055-01-01"},{"$f":"'Inputs T'!FA9","v":"2055-04-01"},{"$f":"'Inputs T'!FB9","v":"2055-07-01"},{"$f":"'Inputs T'!FC9","v":"2055-10-01"},{"$f":"'Inputs T'!FD9","v":"2056-01-01"},{"$f":"'Inputs T'!FE9","v":"2056-04-01"},{"$f":"'Inputs T'!FF9","v":"2056-07-01"}]
[null,"Конец периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M10","v":"2019-06-30"},{"$f":"'Inputs T'!N10","v":"2019-09-30"},{"$f":"'Inputs T'!O10","v":"2019-12-31"},{"$f":"'Inputs T'!P10","v":"2020-03-31"},{"$f":"'Inputs T'!Q10","v":"2020-06-30"},{"$f":"'Inputs T'!R10","v":"2020-09-30"},{"$f":"'Inputs T'!S10","v":"2020-12-31"},{"$f":"'Inputs T'!T10","v":"2021-03-31"},{"$f":"'Inputs T'!U10","v":"2021-06-30"},{"$f":"'Inputs T'!V10","v":"2021-09-30"},{"$f":"'Inputs T'!W10","v":"2021-12-31"},{"$f":"'Inputs T'!X10","v":"2022-03-31"},{"$f":"'Inputs T'!Y10","v":"2022-06-30"},{"$f":"'Inputs T'!Z10","v":"2022-09-30"},{"$f":"'Inputs T'!AA10","v":"2022-12-31"},{"$f":"'Inputs T'!AB10","v":"2023-03-31"},{"$f":"'Inputs T'!AC10","v":"2023-06-30"},{"$f":"'Inputs T'!AD10","v":"2023-09-30"},{"$f":"'Inputs T'!AE10","v":"2023-12-31"},{"$f":"'Inputs T'!AF10","v":"2024-03-31"},{"$f":"'Inputs T'!AG10","v":"2024-06-30"},{"$f":"'Inputs T'!AH10","v":"2024-09-30"},{"$f":"'Inputs T'!AI10","v":"2024-12-31"},{"$f":"'Inputs T'!AJ10","v":"2025-03-31"},{"$f":"'Inputs T'!AK10","v":"2025-06-30"},{"$f":"'Inputs T'!AL10","v":"2025-09-30"},{"$f":"'Inputs T'!AM10","v":"2025-12-31"},{"$f":"'Inputs T'!AN10","v":"2026-03-31"},{"$f":"'Inputs T'!AO10","v":"2026-06-30"},{"$f":"'Inputs T'!AP10","v":"2026-09-30"},{"$f":"'Inputs T'!AQ10","v":"2026-12-31"},{"$f":"'Inputs T'!AR10","v":"2027-03-31"},{"$f":"'Inputs T'!AS10","v":"2027-06-30"},{"$f":"'Inputs T'!AT10","v":"2027-09-30"},{"$f":"'Inputs T'!AU10","v":"2027-12-31"},{"$f":"'Inputs T'!AV10","v":"2028-03-31"},{"$f":"'Inputs T'!AW10","v":"2028-06-30"},{"$f":"'Inputs T'!AX10","v":"2028-09-30"},{"$f":"'Inputs T'!AY10","v":"2028-12-31"},{"$f":"'Inputs T'!AZ10","v":"2029-03-31"},{"$f":"'Inputs T'!BA10","v":"2029-06-30"},{"$f":"'Inputs T'!BB10","v":"2029-09-30"},{"$f":"'Inputs T'!BC10","v":"2029-12-31"},{"$f":"'Inputs T'!BD10","v":"2030-03-31"},{"$f":"'Inputs T'!BE10","v":"2030-06-30"},{"$f":"'Inputs T'!BF10","v":"2030-09-30"},{"$f":"'Inputs T'!BG10","v":"2030-12-31"},{"$f":"'Inputs T'!BH10","v":"2031-03-31"},{"$f":"'Inputs T'!BI10","v":"2031-06-30"},{"$f":"'Inputs T'!BJ10","v":"2031-09-30"},{"$f":"'Inputs T'!BK10","v":"2031-12-31"},{"$f":"'Inputs T'!BL10","v":"2032-03-31"},{"$f":"'Inputs T'!BM10","v":"2032-06-30"},{"$f":"'Inputs T'!BN10","v":"2032-09-30"},{"$f":"'Inputs T'!BO10","v":"2032-12-31"},{"$f":"'Inputs T'!BP10","v":"2033-03-31"},{"$f":"'Inputs T'!BQ10","v":"2033-06-30"},{"$f":"'Inputs T'!BR10","v":"2033-09-30"},{"$f":"'Inputs T'!BS10","v":"2033-12-31"},{"$f":"'Inputs T'!BT10","v":"2034-03-31"},{"$f":"'Inputs T'!BU10","v":"2034-06-30"},{"$f":"'Inputs T'!BV10","v":"2034-09-30"},{"$f":"'Inputs T'!BW10","v":"2034-12-31"},{"$f":"'Inputs T'!BX10","v":"2035-03-31"},{"$f":"'Inputs T'!BY10","v":"2035-06-30"},{"$f":"'Inputs T'!BZ10","v":"2035-09-30"},{"$f":"'Inputs T'!CA10","v":"2035-12-31"},{"$f":"'Inputs T'!CB10","v":"2036-03-31"},{"$f":"'Inputs T'!CC10","v":"2036-06-30"},{"$f":"'Inputs T'!CD10","v":"2036-09-30"},{"$f":"'Inputs T'!CE10","v":"2036-12-31"},{"$f":"'Inputs T'!CF10","v":"2037-03-31"},{"$f":"'Inputs T'!CG10","v":"2037-06-30"},{"$f":"'Inputs T'!CH10","v":"2037-09-30"},{"$f":"'Inputs T'!CI10","v":"2037-12-31"},{"$f":"'Inputs T'!CJ10","v":"2038-03-31"},{"$f":"'Inputs T'!CK10","v":"2038-06-30"},{"$f":"'Inputs T'!CL10","v":"2038-09-30"},{"$f":"'Inputs T'!CM10","v":"2038-12-31"},{"$f":"'Inputs T'!CN10","v":"2039-03-31"},{"$f":"'Inputs T'!CO10","v":"2039-06-30"},{"$f":"'Inputs T'!CP10","v":"2039-09-30"},{"$f":"'Inputs T'!CQ10","v":"2039-12-31"},{"$f":"'Inputs T'!CR10","v":"2040-03-31"},{"$f":"'Inputs T'!CS10","v":"2040-06-30"},{"$f":"'Inputs T'!CT10","v":"2040-09-30"},{"$f":"'Inputs T'!CU10","v":"2040-12-31"},{"$f":"'Inputs T'!CV10","v":"2041-03-31"},{"$f":"'Inputs T'!CW10","v":"2041-06-30"},{"$f":"'Inputs T'!CX10","v":"2041-09-30"},{"$f":"'Inputs T'!CY10","v":"2041-12-31"},{"$f":"'Inputs T'!CZ10","v":"2042-03-31"},{"$f":"'Inputs T'!DA10","v":"2042-06-30"},{"$f":"'Inputs T'!DB10","v":"2042-09-30"},{"$f":"'Inputs T'!DC10","v":"2042-12-31"},{"$f":"'Inputs T'!DD10","v":"2043-03-31"},{"$f":"'Inputs T'!DE10","v":"2043-06-30"},{"$f":"'Inputs T'!DF10","v":"2043-09-30"},{"$f":"'Inputs T'!DG10","v":"2043-12-31"},{"$f":"'Inputs T'!DH10","v":"2044-03-31"},{"$f":"'Inputs T'!DI10","v":"2044-06-30"},{"$f":"'Inputs T'!DJ10","v":"2044-09-30"},{"$f":"'Inputs T'!DK10","v":"2044-12-31"},{"$f":"'Inputs T'!DL10","v":"2045-03-31"},{"$f":"'Inputs T'!DM10","v":"2045-06-30"},{"$f":"'Inputs T'!DN10","v":"2045-09-30"},{"$f":"'Inputs T'!DO10","v":"2045-12-31"},{"$f":"'Inputs T'!DP10","v":"2046-03-31"},{"$f":"'Inputs T'!DQ10","v":"2046-06-30"},{"$f":"'Inputs T'!DR10","v":"2046-09-30"},{"$f":"'Inputs T'!DS10","v":"2046-12-31"},{"$f":"'Inputs T'!DT10","v":"2047-03-31"},{"$f":"'Inputs T'!DU10","v":"2047-06-30"},{"$f":"'Inputs T'!DV10","v":"2047-09-30"},{"$f":"'Inputs T'!DW10","v":"2047-12-31"},{"$f":"'Inputs T'!DX10","v":"2048-03-31"},{"$f":"'Inputs T'!DY10","v":"2048-06-30"},{"$f":"'Inputs T'!DZ10","v":"2048-09-30"},{"$f":"'Inputs T'!EA10","v":"2048-12-31"},{"$f":"'Inputs T'!EB10","v":"2049-03-31"},{"$f":"'Inputs T'!EC10","v":"2049-06-30"},{"$f":"'Inputs T'!ED10","v":"2049-09-30"},{"$f":"'Inputs T'!EE10","v":"2049-12-31"},{"$f":"'Inputs T'!EF10","v":"2050-03-31"},{"$f":"'Inputs T'!EG10","v":"2050-06-30"},{"$f":"'Inputs T'!EH10","v":"2050-09-30"},{"$f":"'Inputs T'!EI10","v":"2050-12-31"},{"$f":"'Inputs T'!EJ10","v":"2051-03-31"},{"$f":"'Inputs T'!EK10","v":"2051-06-30"},{"$f":"'Inputs T'!EL10","v":"2051-09-30"},{"$f":"'Inputs T'!EM10","v":"2051-12-31"},{"$f":"'Inputs T'!EN10","v":"2052-03-31"},{"$f":"'Inputs T'!EO10","v":"2052-06-30"},{"$f":"'Inputs T'!EP10","v":"2052-09-30"},{"$f":"'Inputs T'!EQ10","v":"2052-12-31"},{"$f":"'Inputs T'!ER10","v":"2053-03-31"},{"$f":"'Inputs T'!ES10","v":"2053-06-30"},{"$f":"'Inputs T'!ET10","v":"2053-09-30"},{"$f":"'Inputs T'!EU10","v":"2053-12-31"},{"$f":"'Inputs T'!EV10","v":"2054-03-31"},{"$f":"'Inputs T'!EW10","v":"2054-06-30"},{"$f":"'Inputs T'!EX10","v":"2054-09-30"},{"$f":"'Inputs T'!EY10","v":"2054-12-31"},{"$f":"'Inputs T'!EZ10","v":"2055-03-31"},{"$f":"'Inputs T'!FA10","v":"2055-06-30"},{"$f":"'Inputs T'!FB10","v":"2055-09-30"},{"$f":"'Inputs T'!FC10","v":"2055-12-31"},{"$f":"'Inputs T'!FD10","v":"2056-03-31"},{"$f":"'Inputs T'!FE10","v":"2056-06-30"},{"$f":"'Inputs T'!FF10","v":"2056-09-30"}]
[]
[null,"Флаг фазы проектирования",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M12","v":1},{"$f":"'Inputs T'!N12","v":1},{"$f":"'Inputs T'!O12","v":1},{"$f":"'Inputs T'!P12","v":1},{"$f":"'Inputs T'!Q12","v":0},{"$f":"'Inputs T'!R12","v":0},{"$f":"'Inputs T'!S12","v":0},{"$f":"'Inputs T'!T12","v":0},{"$f":"'Inputs T'!U12","v":0},{"$f":"'Inputs T'!V12","v":0},{"$f":"'Inputs T'!W12","v":0},{"$f":"'Inputs T'!X12","v":0},{"$f":"'Inputs T'!Y12","v":0},{"$f":"'Inputs T'!Z12","v":0},{"$f":"'Inputs T'!AA12","v":0},{"$f":"'Inputs T'!AB12","v":0},{"$f":"'Inputs T'!AC12","v":0},{"$f":"'Inputs T'!AD12","v":0},{"$f":"'Inputs T'!AE12","v":0},{"$f":"'Inputs T'!AF12","v":0},{"$f":"'Inputs T'!AG12","v":0},{"$f":"'Inputs T'!AH12","v":0},{"$f":"'Inputs T'!AI12","v":0},{"$f":"'Inputs T'!AJ12","v":0},{"$f":"'Inputs T'!AK12","v":0},{"$f":"'Inputs T'!AL12","v":0},{"$f":"'Inputs T'!AM12","v":0},{"$f":"'Inputs T'!AN12","v":0},{"$f":"'Inputs T'!AO12","v":0},{"$f":"'Inputs T'!AP12","v":0},{"$f":"'Inputs T'!AQ12","v":0},{"$f":"'Inputs T'!AR12","v":0},{"$f":"'Inputs T'!AS12","v":0},{"$f":"'Inputs T'!AT12","v":0},{"$f":"'Inputs T'!AU12","v":0},{"$f":"'Inputs T'!AV12","v":0},{"$f":"'Inputs T'!AW12","v":0},{"$f":"'Inputs T'!AX12","v":0},{"$f":"'Inputs T'!AY12","v":0},{"$f":"'Inputs T'!AZ12","v":0},{"$f":"'Inputs T'!BA12","v":0},{"$f":"'Inputs T'!BB12","v":0},{"$f":"'Inputs T'!BC12","v":0},{"$f":"'Inputs T'!BD12","v":0},{"$f":"'Inputs T'!BE12","v":0},{"$f":"'Inputs T'!BF12","v":0},{"$f":"'Inputs T'!BG12","v":0},{"$f":"'Inputs T'!BH12","v":0},{"$f":"'Inputs T'!BI12","v":0},{"$f":"'Inputs T'!BJ12","v":0},{"$f":"'Inputs T'!BK12","v":0},{"$f":"'Inputs T'!BL12","v":0},{"$f":"'Inputs T'!BM12","v":0},{"$f":"'Inputs T'!BN12","v":0},{"$f":"'Inputs T'!BO12","v":0},{"$f":"'Inputs T'!BP12","v":0},{"$f":"'Inputs T'!BQ12","v":0},{"$f":"'Inputs T'!BR12","v":0},{"$f":"'Inputs T'!BS12","v":0},{"$f":"'Inputs T'!BT12","v":0},{"$f":"'Inputs T'!BU12","v":0},{"$f":"'Inputs T'!BV12","v":0},{"$f":"'Inputs T'!BW12","v":0},{"$f":"'Inputs T'!BX12","v":0},{"$f":"'Inputs T'!BY12","v":0},{"$f":"'Inputs T'!BZ12","v":0},{"$f":"'Inputs T'!CA12","v":0},{"$f":"'Inputs T'!CB12","v":0},{"$f":"'Inputs T'!CC12","v":0},{"$f":"'Inputs T'!CD12","v":0},{"$f":"'Inputs T'!CE12","v":0},{"$f":"'Inputs T'!CF12","v":0},{"$f":"'Inputs T'!CG12","v":0},{"$f":"'Inputs T'!CH12","v":0},{"$f":"'Inputs T'!CI12","v":0},{"$f":"'Inputs T'!CJ12","v":0},{"$f":"'Inputs T'!CK12","v":0},{"$f":"'Inputs T'!CL12","v":0},{"$f":"'Inputs T'!CM12","v":0},{"$f":"'Inputs T'!CN12","v":0},{"$f":"'Inputs T'!CO12","v":0},{"$f":"'Inputs T'!CP12","v":0},{"$f":"'Inputs T'!CQ12","v":0},{"$f":"'Inputs T'!CR12","v":0},{"$f":"'Inputs T'!CS12","v":0},{"$f":"'Inputs T'!CT12","v":0},{"$f":"'Inputs T'!CU12","v":0},{"$f":"'Inputs T'!CV12","v":0},{"$f":"'Inputs T'!CW12","v":0},{"$f":"'Inputs T'!CX12","v":0},{"$f":"'Inputs T'!CY12","v":0},{"$f":"'Inputs T'!CZ12","v":0},{"$f":"'Inputs T'!DA12","v":0},{"$f":"'Inputs T'!DB12","v":0},{"$f":"'Inputs T'!DC12","v":0},{"$f":"'Inputs T'!DD12","v":0},{"$f":"'Inputs T'!DE12","v":0},{"$f":"'Inputs T'!DF12","v":0},{"$f":"'Inputs T'!DG12","v":0},{"$f":"'Inputs T'!DH12","v":0},{"$f":"'Inputs T'!DI12","v":0},{"$f":"'Inputs T'!DJ12","v":0},{"$f":"'Inputs T'!DK12","v":0},{"$f":"'Inputs T'!DL12","v":0},{"$f":"'Inputs T'!DM12","v":0},{"$f":"'Inputs T'!DN12","v":0},{"$f":"'Inputs T'!DO12","v":0},{"$f":"'Inputs T'!DP12","v":0},{"$f":"'Inputs T'!DQ12","v":0},{"$f":"'Inputs T'!DR12","v":0},{"$f":"'Inputs T'!DS12","v":0},{"$f":"'Inputs T'!DT12","v":0},{"$f":"'Inputs T'!DU12","v":0},{"$f":"'Inputs T'!DV12","v":0},{"$f":"'Inputs T'!DW12","v":0},{"$f":"'Inputs T'!DX12","v":0},{"$f":"'Inputs T'!DY12","v":0},{"$f":"'Inputs T'!DZ12","v":0},{"$f":"'Inputs T'!EA12","v":0},{"$f":"'Inputs T'!EB12","v":0},{"$f":"'Inputs T'!EC12","v":0},{"$f":"'Inputs T'!ED12","v":0},{"$f":"'Inputs T'!EE12","v":0},{"$f":"'Inputs T'!EF12","v":0},{"$f":"'Inputs T'!EG12","v":0},{"$f":"'Inputs T'!EH12","v":0},{"$f":"'Inputs T'!EI12","v":0},{"$f":"'Inputs T'!EJ12","v":0},{"$f":"'Inputs T'!EK12","v":0},{"$f":"'Inputs T'!EL12","v":0},{"$f":"'Inputs T'!EM12","v":0},{"$f":"'Inputs T'!EN12","v":0},{"$f":"'Inputs T'!EO12","v":0},{"$f":"'Inputs T'!EP12","v":0},{"$f":"'Inputs T'!EQ12","v":0},{"$f":"'Inputs T'!ER12","v":0},{"$f":"'Inputs T'!ES12","v":0},{"$f":"'Inputs T'!ET12","v":0},{"$f":"'Inputs T'!EU12","v":0},{"$f":"'Inputs T'!EV12","v":0},{"$f":"'Inputs T'!EW12","v":0},{"$f":"'Inputs T'!EX12","v":0},{"$f":"'Inputs T'!EY12","v":0},{"$f":"'Inputs T'!EZ12","v":0},{"$f":"'Inputs T'!FA12","v":0},{"$f":"'Inputs T'!FB12","v":0},{"$f":"'Inputs T'!FC12","v":0},{"$f":"'Inputs T'!FD12","v":0},{"$f":"'Inputs T'!FE12","v":0},{"$f":"'Inputs T'!FF12","v":0}]
[null,"Флаг фазы строительства",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M13","v":0},{"$f":"'Inputs T'!N13","v":0},{"$f":"'Inputs T'!O13","v":0},{"$f":"'Inputs T'!P13","v":0},{"$f":"'Inputs T'!Q13","v":1},{"$f":"'Inputs T'!R13","v":1},{"$f":"'Inputs T'!S13","v":1},{"$f":"'Inputs T'!T13","v":1},{"$f":"'Inputs T'!U13","v":1},{"$f":"'Inputs T'!V13","v":1},{"$f":"'Inputs T'!W13","v":1},{"$f":"'Inputs T'!X13","v":1},{"$f":"'Inputs T'!Y13","v":0},{"$f":"'Inputs T'!Z13","v":0},{"$f":"'Inputs T'!AA13","v":0},{"$f":"'Inputs T'!AB13","v":0},{"$f":"'Inputs T'!AC13","v":0},{"$f":"'Inputs T'!AD13","v":0},{"$f":"'Inputs T'!AE13","v":0},{"$f":"'Inputs T'!AF13","v":0},{"$f":"'Inputs T'!AG13","v":0},{"$f":"'Inputs T'!AH13","v":0},{"$f":"'Inputs T'!AI13","v":0},{"$f":"'Inputs T'!AJ13","v":0},{"$f":"'Inputs T'!AK13","v":0},{"$f":"'Inputs T'!AL13","v":0},{"$f":"'Inputs T'!AM13","v":0},{"$f":"'Inputs T'!AN13","v":0},{"$f":"'Inputs T'!AO13","v":0},{"$f":"'Inputs T'!AP13","v":0},{"$f":"'Inputs T'!AQ13","v":0},{"$f":"'Inputs T'!AR13","v":0},{"$f":"'Inputs T'!AS13","v":0},{"$f":"'Inputs T'!AT13","v":0},{"$f":"'Inputs T'!AU13","v":0},{"$f":"'Inputs T'!AV13","v":0},{"$f":"'Inputs T'!AW13","v":0},{"$f":"'Inputs T'!AX13","v":0},{"$f":"'Inputs T'!AY13","v":0},{"$f":"'Inputs T'!AZ13","v":0},{"$f":"'Inputs T'!BA13","v":0},{"$f":"'Inputs T'!BB13","v":0},{"$f":"'Inputs T'!BC13","v":0},{"$f":"'Inputs T'!BD13","v":0},{"$f":"'Inputs T'!BE13","v":0},{"$f":"'Inputs T'!BF13","v":0},{"$f":"'Inputs T'!BG13","v":0},{"$f":"'Inputs T'!BH13","v":0},{"$f":"'Inputs T'!BI13","v":0},{"$f":"'Inputs T'!BJ13","v":0},{"$f":"'Inputs T'!BK13","v":0},{"$f":"'Inputs T'!BL13","v":0},{"$f":"'Inputs T'!BM13","v":0},{"$f":"'Inputs T'!BN13","v":0},{"$f":"'Inputs T'!BO13","v":0},{"$f":"'Inputs T'!BP13","v":0},{"$f":"'Inputs T'!BQ13","v":0},{"$f":"'Inputs T'!BR13","v":0},{"$f":"'Inputs T'!BS13","v":0},{"$f":"'Inputs T'!BT13","v":0},{"$f":"'Inputs T'!BU13","v":0},{"$f":"'Inputs T'!BV13","v":0},{"$f":"'Inputs T'!BW13","v":0},{"$f":"'Inputs T'!BX13","v":0},{"$f":"'Inputs T'!BY13","v":0},{"$f":"'Inputs T'!BZ13","v":0},{"$f":"'Inputs T'!CA13","v":0},{"$f":"'Inputs T'!CB13","v":0},{"$f":"'Inputs T'!CC13","v":0},{"$f":"'Inputs T'!CD13","v":0},{"$f":"'Inputs T'!CE13","v":0},{"$f":"'Inputs T'!CF13","v":0},{"$f":"'Inputs T'!CG13","v":0},{"$f":"'Inputs T'!CH13","v":0},{"$f":"'Inputs T'!CI13","v":0},{"$f":"'Inputs T'!CJ13","v":0},{"$f":"'Inputs T'!CK13","v":0},{"$f":"'Inputs T'!CL13","v":0},{"$f":"'Inputs T'!CM13","v":0},{"$f":"'Inputs T'!CN13","v":0},{"$f":"'Inputs T'!CO13","v":0},{"$f":"'Inputs T'!CP13","v":0},{"$f":"'Inputs T'!CQ13","v":0},{"$f":"'Inputs T'!CR13","v":0},{"$f":"'Inputs T'!CS13","v":0},{"$f":"'Inputs T'!CT13","v":0},{"$f":"'Inputs T'!CU13","v":0},{"$f":"'Inputs T'!CV13","v":0},{"$f":"'Inputs T'!CW13","v":0},{"$f":"'Inputs T'!CX13","v":0},{"$f":"'Inputs T'!CY13","v":0},{"$f":"'Inputs T'!CZ13","v":0},{"$f":"'Inputs T'!DA13","v":0},{"$f":"'Inputs T'!DB13","v":0},{"$f":"'Inputs T'!DC13","v":0},{"$f":"'Inputs T'!DD13","v":0},{"$f":"'Inputs T'!DE13","v":0},{"$f":"'Inputs T'!DF13","v":0},{"$f":"'Inputs T'!DG13","v":0},{"$f":"'Inputs T'!DH13","v":0},{"$f":"'Inputs T'!DI13","v":0},{"$f":"'Inputs T'!DJ13","v":0},{"$f":"'Inputs T'!DK13","v":0},{"$f":"'Inputs T'!DL13","v":0},{"$f":"'Inputs T'!DM13","v":0},{"$f":"'Inputs T'!DN13","v":0},{"$f":"'Inputs T'!DO13","v":0},{"$f":"'Inputs T'!DP13","v":0},{"$f":"'Inputs T'!DQ13","v":0},{"$f":"'Inputs T'!DR13","v":0},{"$f":"'Inputs T'!DS13","v":0},{"$f":"'Inputs T'!DT13","v":0},{"$f":"'Inputs T'!DU13","v":0},{"$f":"'Inputs T'!DV13","v":0},{"$f":"'Inputs T'!DW13","v":0},{"$f":"'Inputs T'!DX13","v":0},{"$f":"'Inputs T'!DY13","v":0},{"$f":"'Inputs T'!DZ13","v":0},{"$f":"'Inputs T'!EA13","v":0},{"$f":"'Inputs T'!EB13","v":0},{"$f":"'Inputs T'!EC13","v":0},{"$f":"'Inputs T'!ED13","v":0},{"$f":"'Inputs T'!EE13","v":0},{"$f":"'Inputs T'!EF13","v":0},{"$f":"'Inputs T'!EG13","v":0},{"$f":"'Inputs T'!EH13","v":0},{"$f":"'Inputs T'!EI13","v":0},{"$f":"'Inputs T'!EJ13","v":0},{"$f":"'Inputs T'!EK13","v":0},{"$f":"'Inputs T'!EL13","v":0},{"$f":"'Inputs T'!EM13","v":0},{"$f":"'Inputs T'!EN13","v":0},{"$f":"'Inputs T'!EO13","v":0},{"$f":"'Inputs T'!EP13","v":0},{"$f":"'Inputs T'!EQ13","v":0},{"$f":"'Inputs T'!ER13","v":0},{"$f":"'Inputs T'!ES13","v":0},{"$f":"'Inputs T'!ET13","v":0},{"$f":"'Inputs T'!EU13","v":0},{"$f":"'Inputs T'!EV13","v":0},{"$f":"'Inputs T'!EW13","v":0},{"$f":"'Inputs T'!EX13","v":0},{"$f":"'Inputs T'!EY13","v":0},{"$f":"'Inputs T'!EZ13","v":0},{"$f":"'Inputs T'!FA13","v":0},{"$f":"'Inputs T'!FB13","v":0},{"$f":"'Inputs T'!FC13","v":0},{"$f":"'Inputs T'!FD13","v":0},{"$f":"'Inputs T'!FE13","v":0},{"$f":"'Inputs T'!FF13","v":0}]
[null,"Флаг операционной фазы",null,null,null,null,null,"флаг",null,null,null,0,{"$f":"'Inputs T'!M14","v":0},{"$f":"'Inputs T'!N14","v":0},{"$f":"'Inputs T'!O14","v":0},{"$f":"'Inputs T'!P14","v":0},{"$f":"'Inputs T'!Q14","v":0},{"$f":"'Inputs T'!R14","v":0},{"$f":"'Inputs T'!S14","v":0},{"$f":"'Inputs T'!T14","v":0},{"$f":"'Inputs T'!U14","v":0},{"$f":"'Inputs T'!V14","v":0},{"$f":"'Inputs T'!W14","v":0},{"$f":"'Inputs T'!X14","v":0},{"$f":"'Inputs T'!Y14","v":1},{"$f":"'Inputs T'!Z14","v":1},{"$f":"'Inputs T'!AA14","v":1},{"$f":"'Inputs T'!AB14","v":1},{"$f":"'Inputs T'!AC14","v":1},{"$f":"'Inputs T'!AD14","v":1},{"$f":"'Inputs T'!AE14","v":1},{"$f":"'Inputs T'!AF14","v":1},{"$f":"'Inputs T'!AG14","v":1},{"$f":"'Inputs T'!AH14","v":1},{"$f":"'Inputs T'!AI14","v":1},{"$f":"'Inputs T'!AJ14","v":1},{"$f":"'Inputs T'!AK14","v":1},{"$f":"'Inputs T'!AL14","v":1},{"$f":"'Inputs T'!AM14","v":1},{"$f":"'Inputs T'!AN14","v":1},{"$f":"'Inputs T'!AO14","v":1},{"$f":"'Inputs T'!AP14","v":1},{"$f":"'Inputs T'!AQ14","v":1},{"$f":"'Inputs T'!AR14","v":1},{"$f":"'Inputs T'!AS14","v":0},{"$f":"'Inputs T'!AT14","v":0},{"$f":"'Inputs T'!AU14","v":0},{"$f":"'Inputs T'!AV14","v":0},{"$f":"'Inputs T'!AW14","v":0},{"$f":"'Inputs T'!AX14","v":0},{"$f":"'Inputs T'!AY14","v":0},{"$f":"'Inputs T'!AZ14","v":0},{"$f":"'Inputs T'!BA14","v":0},{"$f":"'Inputs T'!BB14","v":0},{"$f":"'Inputs T'!BC14","v":0},{"$f":"'Inputs T'!BD14","v":0},{"$f":"'Inputs T'!BE14","v":0},{"$f":"'Inputs T'!BF14","v":0},{"$f":"'Inputs T'!BG14","v":0},{"$f":"'Inputs T'!BH14","v":0},{"$f":"'Inputs T'!BI14","v":0},{"$f":"'Inputs T'!BJ14","v":0},{"$f":"'Inputs T'!BK14","v":0},{"$f":"'Inputs T'!BL14","v":0},{"$f":"'Inputs T'!BM14","v":0},{"$f":"'Inputs T'!BN14","v":0},{"$f":"'Inputs T'!BO14","v":0},{"$f":"'Inputs T'!BP14","v":0},{"$f":"'Inputs T'!BQ14","v":0},{"$f":"'Inputs T'!BR14","v":0},{"$f":"'Inputs T'!BS14","v":0},{"$f":"'Inputs T'!BT14","v":0},{"$f":"'Inputs T'!BU14","v":0},{"$f":"'Inputs T'!BV14","v":0},{"$f":"'Inputs T'!BW14","v":0},{"$f":"'Inputs T'!BX14","v":0},{"$f":"'Inputs T'!BY14","v":0},{"$f":"'Inputs T'!BZ14","v":0},{"$f":"'Inputs T'!CA14","v":0},{"$f":"'Inputs T'!CB14","v":0},{"$f":"'Inputs T'!CC14","v":0},{"$f":"'Inputs T'!CD14","v":0},{"$f":"'Inputs T'!CE14","v":0},{"$f":"'Inputs T'!CF14","v":0},{"$f":"'Inputs T'!CG14","v":0},{"$f":"'Inputs T'!CH14","v":0},{"$f":"'Inputs T'!CI14","v":0},{"$f":"'Inputs T'!CJ14","v":0},{"$f":"'Inputs T'!CK14","v":0},{"$f":"'Inputs T'!CL14","v":0},{"$f":"'Inputs T'!CM14","v":0},{"$f":"'Inputs T'!CN14","v":0},{"$f":"'Inputs T'!CO14","v":0},{"$f":"'Inputs T'!CP14","v":0},{"$f":"'Inputs T'!CQ14","v":0},{"$f":"'Inputs T'!CR14","v":0},{"$f":"'Inputs T'!CS14","v":0},{"$f":"'Inputs T'!CT14","v":0},{"$f":"'Inputs T'!CU14","v":0},{"$f":"'Inputs T'!CV14","v":0},{"$f":"'Inputs T'!CW14","v":0},{"$f":"'Inputs T'!CX14","v":0},{"$f":"'Inputs T'!CY14","v":0},{"$f":"'Inputs T'!CZ14","v":0},{"$f":"'Inputs T'!DA14","v":0},{"$f":"'Inputs T'!DB14","v":0},{"$f":"'Inputs T'!DC14","v":0},{"$f":"'Inputs T'!DD14","v":0},{"$f":"'Inputs T'!DE14","v":0},{"$f":"'Inputs T'!DF14","v":0},{"$f":"'Inputs T'!DG14","v":0},{"$f":"'Inputs T'!DH14","v":0},{"$f":"'Inputs T'!DI14","v":0},{"$f":"'Inputs T'!DJ14","v":0},{"$f":"'Inputs T'!DK14","v":0},{"$f":"'Inputs T'!DL14","v":0},{"$f":"'Inputs T'!DM14","v":0},{"$f":"'Inputs T'!DN14","v":0},{"$f":"'Inputs T'!DO14","v":0},{"$f":"'Inputs T'!DP14","v":0},{"$f":"'Inputs T'!DQ14","v":0},{"$f":"'Inputs T'!DR14","v":0},{"$f":"'Inputs T'!DS14","v":0},{"$f":"'Inputs T'!DT14","v":0},{"$f":"'Inputs T'!DU14","v":0},{"$f":"'Inputs T'!DV14","v":0},{"$f":"'Inputs T'!DW14","v":0},{"$f":"'Inputs T'!DX14","v":0},{"$f":"'Inputs T'!DY14","v":0},{"$f":"'Inputs T'!DZ14","v":0},{"$f":"'Inputs T'!EA14","v":0},{"$f":"'Inputs T'!EB14","v":0},{"$f":"'Inputs T'!EC14","v":0},{"$f":"'Inputs T'!ED14","v":0},{"$f":"'Inputs T'!EE14","v":0},{"$f":"'Inputs T'!EF14","v":0},{"$f":"'Inputs T'!EG14","v":0},{"$f":"'Inputs T'!EH14","v":0},{"$f":"'Inputs T'!EI14","v":0},{"$f":"'Inputs T'!EJ14","v":0},{"$f":"'Inputs T'!EK14","v":0},{"$f":"'Inputs T'!EL14","v":0},{"$f":"'Inputs T'!EM14","v":0},{"$f":"'Inputs T'!EN14","v":0},{"$f":"'Inputs T'!EO14","v":0},{"$f":"'Inputs T'!EP14","v":0},{"$f":"'Inputs T'!EQ14","v":0},{"$f":"'Inputs T'!ER14","v":0},{"$f":"'Inputs T'!ES14","v":0},{"$f":"'Inputs T'!ET14","v":0},{"$f":"'Inputs T'!EU14","v":0},{"$f":"'Inputs T'!EV14","v":0},{"$f":"'Inputs T'!EW14","v":0},{"$f":"'Inputs T'!EX14","v":0},{"$f":"'Inputs T'!EY14","v":0},{"$f":"'Inputs T'!EZ14","v":0},{"$f":"'Inputs T'!FA14","v":0},{"$f":"'Inputs T'!FB14","v":0},{"$f":"'Inputs T'!FC14","v":0},{"$f":"'Inputs T'!FD14","v":0},{"$f":"'Inputs T'!FE14","v":0},{"$f":"'Inputs T'!FF14","v":0}]
[null,"Флаг постпроектной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M15","v":0},{"$f":"'Inputs T'!N15","v":0},{"$f":"'Inputs T'!O15","v":0},{"$f":"'Inputs T'!P15","v":0},{"$f":"'Inputs T'!Q15","v":0},{"$f":"'Inputs T'!R15","v":0},{"$f":"'Inputs T'!S15","v":0},{"$f":"'Inputs T'!T15","v":0},{"$f":"'Inputs T'!U15","v":0},{"$f":"'Inputs T'!V15","v":0},{"$f":"'Inputs T'!W15","v":0},{"$f":"'Inputs T'!X15","v":0},{"$f":"'Inputs T'!Y15","v":0},{"$f":"'Inputs T'!Z15","v":0},{"$f":"'Inputs T'!AA15","v":0},{"$f":"'Inputs T'!AB15","v":0},{"$f":"'Inputs T'!AC15","v":0},{"$f":"'Inputs T'!AD15","v":0},{"$f":"'Inputs T'!AE15","v":0},{"$f":"'Inputs T'!AF15","v":0},{"$f":"'Inputs T'!AG15","v":0},{"$f":"'Inputs T'!AH15","v":0},{"$f":"'Inputs T'!AI15","v":0},{"$f":"'Inputs T'!AJ15","v":0},{"$f":"'Inputs T'!AK15","v":0},{"$f":"'Inputs T'!AL15","v":0},{"$f":"'Inputs T'!AM15","v":0},{"$f":"'Inputs T'!AN15","v":0},{"$f":"'Inputs T'!AO15","v":0},{"$f":"'Inputs T'!AP15","v":0},{"$f":"'Inputs T'!AQ15","v":0},{"$f":"'Inputs T'!AR15","v":0},{"$f":"'Inputs T'!AS15","v":1},{"$f":"'Inputs T'!AT15","v":1},{"$f":"'Inputs T'!AU15","v":1},{"$f":"'Inputs T'!AV15","v":1},{"$f":"'Inputs T'!AW15","v":1},{"$f":"'Inputs T'!AX15","v":1},{"$f":"'Inputs T'!AY15","v":1},{"$f":"'Inputs T'!AZ15","v":1},{"$f":"'Inputs T'!BA15","v":1},{"$f":"'Inputs T'!BB15","v":1},{"$f":"'Inputs T'!BC15","v":1},{"$f":"'Inputs T'!BD15","v":1},{"$f":"'Inputs T'!BE15","v":1},{"$f":"'Inputs T'!BF15","v":1},{"$f":"'Inputs T'!BG15","v":1},{"$f":"'Inputs T'!BH15","v":1},{"$f":"'Inputs T'!BI15","v":1},{"$f":"'Inputs T'!BJ15","v":1},{"$f":"'Inputs T'!BK15","v":1},{"$f":"'Inputs T'!BL15","v":1},{"$f":"'Inputs T'!BM15","v":1},{"$f":"'Inputs T'!BN15","v":1},{"$f":"'Inputs T'!BO15","v":1},{"$f":"'Inputs T'!BP15","v":1},{"$f":"'Inputs T'!BQ15","v":1},{"$f":"'Inputs T'!BR15","v":1},{"$f":"'Inputs T'!BS15","v":1},{"$f":"'Inputs T'!BT15","v":1},{"$f":"'Inputs T'!BU15","v":1},{"$f":"'Inputs T'!BV15","v":1},{"$f":"'Inputs T'!BW15","v":1},{"$f":"'Inputs T'!BX15","v":1},{"$f":"'Inputs T'!BY15","v":1},{"$f":"'Inputs T'!BZ15","v":1},{"$f":"'Inputs T'!CA15","v":1},{"$f":"'Inputs T'!CB15","v":1},{"$f":"'Inputs T'!CC15","v":1},{"$f":"'Inputs T'!CD15","v":1},{"$f":"'Inputs T'!CE15","v":1},{"$f":"'Inputs T'!CF15","v":1},{"$f":"'Inputs T'!CG15","v":1},{"$f":"'Inputs T'!CH15","v":1},{"$f":"'Inputs T'!CI15","v":1},{"$f":"'Inputs T'!CJ15","v":1},{"$f":"'Inputs T'!CK15","v":1},{"$f":"'Inputs T'!CL15","v":1},{"$f":"'Inputs T'!CM15","v":1},{"$f":"'Inputs T'!CN15","v":1},{"$f":"'Inputs T'!CO15","v":1},{"$f":"'Inputs T'!CP15","v":1},{"$f":"'Inputs T'!CQ15","v":1},{"$f":"'Inputs T'!CR15","v":1},{"$f":"'Inputs T'!CS15","v":1},{"$f":"'Inputs T'!CT15","v":1},{"$f":"'Inputs T'!CU15","v":1},{"$f":"'Inputs T'!CV15","v":1},{"$f":"'Inputs T'!CW15","v":1},{"$f":"'Inputs T'!CX15","v":1},{"$f":"'Inputs T'!CY15","v":1},{"$f":"'Inputs T'!CZ15","v":1},{"$f":"'Inputs T'!DA15","v":1},{"$f":"'Inputs T'!DB15","v":1},{"$f":"'Inputs T'!DC15","v":1},{"$f":"'Inputs T'!DD15","v":1},{"$f":"'Inputs T'!DE15","v":1},{"$f":"'Inputs T'!DF15","v":1},{"$f":"'Inputs T'!DG15","v":1},{"$f":"'Inputs T'!DH15","v":1},{"$f":"'Inputs T'!DI15","v":1},{"$f":"'Inputs T'!DJ15","v":1},{"$f":"'Inputs T'!DK15","v":1},{"$f":"'Inputs T'!DL15","v":1},{"$f":"'Inputs T'!DM15","v":1},{"$f":"'Inputs T'!DN15","v":1},{"$f":"'Inputs T'!DO15","v":1},{"$f":"'Inputs T'!DP15","v":1},{"$f":"'Inputs T'!DQ15","v":1},{"$f":"'Inputs T'!DR15","v":1},{"$f":"'Inputs T'!DS15","v":1},{"$f":"'Inputs T'!DT15","v":1},{"$f":"'Inputs T'!DU15","v":1},{"$f":"'Inputs T'!DV15","v":1},{"$f":"'Inputs T'!DW15","v":1},{"$f":"'Inputs T'!DX15","v":1},{"$f":"'Inputs T'!DY15","v":1},{"$f":"'Inputs T'!DZ15","v":1},{"$f":"'Inputs T'!EA15","v":1},{"$f":"'Inputs T'!EB15","v":1},{"$f":"'Inputs T'!EC15","v":1},{"$f":"'Inputs T'!ED15","v":1},{"$f":"'Inputs T'!EE15","v":1},{"$f":"'Inputs T'!EF15","v":1},{"$f":"'Inputs T'!EG15","v":1},{"$f":"'Inputs T'!EH15","v":1},{"$f":"'Inputs T'!EI15","v":1},{"$f":"'Inputs T'!EJ15","v":1},{"$f":"'Inputs T'!EK15","v":1},{"$f":"'Inputs T'!EL15","v":1},{"$f":"'Inputs T'!EM15","v":1},{"$f":"'Inputs T'!EN15","v":1},{"$f":"'Inputs T'!EO15","v":1},{"$f":"'Inputs T'!EP15","v":1},{"$f":"'Inputs T'!EQ15","v":1},{"$f":"'Inputs T'!ER15","v":1},{"$f":"'Inputs T'!ES15","v":1},{"$f":"'Inputs T'!ET15","v":1},{"$f":"'Inputs T'!EU15","v":1},{"$f":"'Inputs T'!EV15","v":1},{"$f":"'Inputs T'!EW15","v":1},{"$f":"'Inputs T'!EX15","v":1},{"$f":"'Inputs T'!EY15","v":1},{"$f":"'Inputs T'!EZ15","v":1},{"$f":"'Inputs T'!FA15","v":1},{"$f":"'Inputs T'!FB15","v":1},{"$f":"'Inputs T'!FC15","v":1},{"$f":"'Inputs T'!FD15","v":1},{"$f":"'Inputs T'!FE15","v":1},{"$f":"'Inputs T'!FF15","v":1}]
[null,{"$f":"\"Код статуса проекта (1 \"& Controls!$H$10 & \"; 2 \" & Controls!$H$11 & \"; 3 \"& Controls!$H$12 & \"; 4 \"& Controls!$H$13 &\")\"","v":"Код статуса проекта (1 Проект; 2 Строит; 3 Опер; 4 П/проект)"},null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M16","v":1},{"$f":"'Inputs T'!N16","v":1},{"$f":"'Inputs T'!O16","v":1},{"$f":"'Inputs T'!P16","v":1},{"$f":"'Inputs T'!Q16","v":2},{"$f":"'Inputs T'!R16","v":2},{"$f":"'Inputs T'!S16","v":2},{"$f":"'Inputs T'!T16","v":2},{"$f":"'Inputs T'!U16","v":2},{"$f":"'Inputs T'!V16","v":2},{"$f":"'Inputs T'!W16","v":2},{"$f":"'Inputs T'!X16","v":2},{"$f":"'Inputs T'!Y16","v":3},{"$f":"'Inputs T'!Z16","v":3},{"$f":"'Inputs T'!AA16","v":3},{"$f":"'Inputs T'!AB16","v":3},{"$f":"'Inputs T'!AC16","v":3},{"$f":"'Inputs T'!AD16","v":3},{"$f":"'Inputs T'!AE16","v":3},{"$f":"'Inputs T'!AF16","v":3},{"$f":"'Inputs T'!AG16","v":3},{"$f":"'Inputs T'!AH16","v":3},{"$f":"'Inputs T'!AI16","v":3},{"$f":"'Inputs T'!AJ16","v":3},{"$f":"'Inputs T'!AK16","v":3},{"$f":"'Inputs T'!AL16","v":3},{"$f":"'Inputs T'!AM16","v":3},{"$f":"'Inputs T'!AN16","v":3},{"$f":"'Inputs T'!AO16","v":3},{"$f":"'Inputs T'!AP16","v":3},{"$f":"'Inputs T'!AQ16","v":3},{"$f":"'Inputs T'!AR16","v":3},{"$f":"'Inputs T'!AS16","v":4},{"$f":"'Inputs T'!AT16","v":4},{"$f":"'Inputs T'!AU16","v":4},{"$f":"'Inputs T'!AV16","v":4},{"$f":"'Inputs T'!AW16","v":4},{"$f":"'Inputs T'!AX16","v":4},{"$f":"'Inputs T'!AY16","v":4},{"$f":"'Inputs T'!AZ16","v":4},{"$f":"'Inputs T'!BA16","v":4},{"$f":"'Inputs T'!BB16","v":4},{"$f":"'Inputs T'!BC16","v":4},{"$f":"'Inputs T'!BD16","v":4},{"$f":"'Inputs T'!BE16","v":4},{"$f":"'Inputs T'!BF16","v":4},{"$f":"'Inputs T'!BG16","v":4},{"$f":"'Inputs T'!BH16","v":4},{"$f":"'Inputs T'!BI16","v":4},{"$f":"'Inputs T'!BJ16","v":4},{"$f":"'Inputs T'!BK16","v":4},{"$f":"'Inputs T'!BL16","v":4},{"$f":"'Inputs T'!BM16","v":4},{"$f":"'Inputs T'!BN16","v":4},{"$f":"'Inputs T'!BO16","v":4},{"$f":"'Inputs T'!BP16","v":4},{"$f":"'Inputs T'!BQ16","v":4},{"$f":"'Inputs T'!BR16","v":4},{"$f":"'Inputs T'!BS16","v":4},{"$f":"'Inputs T'!BT16","v":4},{"$f":"'Inputs T'!BU16","v":4},{"$f":"'Inputs T'!BV16","v":4},{"$f":"'Inputs T'!BW16","v":4},{"$f":"'Inputs T'!BX16","v":4},{"$f":"'Inputs T'!BY16","v":4},{"$f":"'Inputs T'!BZ16","v":4},{"$f":"'Inputs T'!CA16","v":4},{"$f":"'Inputs T'!CB16","v":4},{"$f":"'Inputs T'!CC16","v":4},{"$f":"'Inputs T'!CD16","v":4},{"$f":"'Inputs T'!CE16","v":4},{"$f":"'Inputs T'!CF16","v":4},{"$f":"'Inputs T'!CG16","v":4},{"$f":"'Inputs T'!CH16","v":4},{"$f":"'Inputs T'!CI16","v":4},{"$f":"'Inputs T'!CJ16","v":4},{"$f":"'Inputs T'!CK16","v":4},{"$f":"'Inputs T'!CL16","v":4},{"$f":"'Inputs T'!CM16","v":4},{"$f":"'Inputs T'!CN16","v":4},{"$f":"'Inputs T'!CO16","v":4},{"$f":"'Inputs T'!CP16","v":4},{"$f":"'Inputs T'!CQ16","v":4},{"$f":"'Inputs T'!CR16","v":4},{"$f":"'Inputs T'!CS16","v":4},{"$f":"'Inputs T'!CT16","v":4},{"$f":"'Inputs T'!CU16","v":4},{"$f":"'Inputs T'!CV16","v":4},{"$f":"'Inputs T'!CW16","v":4},{"$f":"'Inputs T'!CX16","v":4},{"$f":"'Inputs T'!CY16","v":4},{"$f":"'Inputs T'!CZ16","v":4},{"$f":"'Inputs T'!DA16","v":4},{"$f":"'Inputs T'!DB16","v":4},{"$f":"'Inputs T'!DC16","v":4},{"$f":"'Inputs T'!DD16","v":4},{"$f":"'Inputs T'!DE16","v":4},{"$f":"'Inputs T'!DF16","v":4},{"$f":"'Inputs T'!DG16","v":4},{"$f":"'Inputs T'!DH16","v":4},{"$f":"'Inputs T'!DI16","v":4},{"$f":"'Inputs T'!DJ16","v":4},{"$f":"'Inputs T'!DK16","v":4},{"$f":"'Inputs T'!DL16","v":4},{"$f":"'Inputs T'!DM16","v":4},{"$f":"'Inputs T'!DN16","v":4},{"$f":"'Inputs T'!DO16","v":4},{"$f":"'Inputs T'!DP16","v":4},{"$f":"'Inputs T'!DQ16","v":4},{"$f":"'Inputs T'!DR16","v":4},{"$f":"'Inputs T'!DS16","v":4},{"$f":"'Inputs T'!DT16","v":4},{"$f":"'Inputs T'!DU16","v":4},{"$f":"'Inputs T'!DV16","v":4},{"$f":"'Inputs T'!DW16","v":4},{"$f":"'Inputs T'!DX16","v":4},{"$f":"'Inputs T'!DY16","v":4},{"$f":"'Inputs T'!DZ16","v":4},{"$f":"'Inputs T'!EA16","v":4},{"$f":"'Inputs T'!EB16","v":4},{"$f":"'Inputs T'!EC16","v":4},{"$f":"'Inputs T'!ED16","v":4},{"$f":"'Inputs T'!EE16","v":4},{"$f":"'Inputs T'!EF16","v":4},{"$f":"'Inputs T'!EG16","v":4},{"$f":"'Inputs T'!EH16","v":4},{"$f":"'Inputs T'!EI16","v":4},{"$f":"'Inputs T'!EJ16","v":4},{"$f":"'Inputs T'!EK16","v":4},{"$f":"'Inputs T'!EL16","v":4},{"$f":"'Inputs T'!EM16","v":4},{"$f":"'Inputs T'!EN16","v":4},{"$f":"'Inputs T'!EO16","v":4},{"$f":"'Inputs T'!EP16","v":4},{"$f":"'Inputs T'!EQ16","v":4},{"$f":"'Inputs T'!ER16","v":4},{"$f":"'Inputs T'!ES16","v":4},{"$f":"'Inputs T'!ET16","v":4},{"$f":"'Inputs T'!EU16","v":4},{"$f":"'Inputs T'!EV16","v":4},{"$f":"'Inputs T'!EW16","v":4},{"$f":"'Inputs T'!EX16","v":4},{"$f":"'Inputs T'!EY16","v":4},{"$f":"'Inputs T'!EZ16","v":4},{"$f":"'Inputs T'!FA16","v":4},{"$f":"'Inputs T'!FB16","v":4},{"$f":"'Inputs T'!FC16","v":4},{"$f":"'Inputs T'!FD16","v":4},{"$f":"'Inputs T'!FE16","v":4},{"$f":"'Inputs T'!FF16","v":4}]
[null,"Статус проекта",null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M17","v":"Проект"},{"$f":"'Inputs T'!N17","v":"Проект"},{"$f":"'Inputs T'!O17","v":"Проект"},{"$f":"'Inputs T'!P17","v":"Проект"},{"$f":"'Inputs T'!Q17","v":"Строит"},{"$f":"'Inputs T'!R17","v":"Строит"},{"$f":"'Inputs T'!S17","v":"Строит"},{"$f":"'Inputs T'!T17","v":"Строит"},{"$f":"'Inputs T'!U17","v":"Строит"},{"$f":"'Inputs T'!V17","v":"Строит"},{"$f":"'Inputs T'!W17","v":"Строит"},{"$f":"'Inputs T'!X17","v":"Строит"},{"$f":"'Inputs T'!Y17","v":"Опер"},{"$f":"'Inputs T'!Z17","v":"Опер"},{"$f":"'Inputs T'!AA17","v":"Опер"},{"$f":"'Inputs T'!AB17","v":"Опер"},{"$f":"'Inputs T'!AC17","v":"Опер"},{"$f":"'Inputs T'!AD17","v":"Опер"},{"$f":"'Inputs T'!AE17","v":"Опер"},{"$f":"'Inputs T'!AF17","v":"Опер"},{"$f":"'Inputs T'!AG17","v":"Опер"},{"$f":"'Inputs T'!AH17","v":"Опер"},{"$f":"'Inputs T'!AI17","v":"Опер"},{"$f":"'Inputs T'!AJ17","v":"Опер"},{"$f":"'Inputs T'!AK17","v":"Опер"},{"$f":"'Inputs T'!AL17","v":"Опер"},{"$f":"'Inputs T'!AM17","v":"Опер"},{"$f":"'Inputs T'!AN17","v":"Опер"},{"$f":"'Inputs T'!AO17","v":"Опер"},{"$f":"'Inputs T'!AP17","v":"Опер"},{"$f":"'Inputs T'!AQ17","v":"Опер"},{"$f":"'Inputs T'!AR17","v":"Опер"},{"$f":"'Inputs T'!AS17","v":"П/проект"},{"$f":"'Inputs T'!AT17","v":"П/проект"},{"$f":"'Inputs T'!AU17","v":"П/проект"},{"$f":"'Inputs T'!AV17","v":"П/проект"},{"$f":"'Inputs T'!AW17","v":"П/проект"},{"$f":"'Inputs T'!AX17","v":"П/проект"},{"$f":"'Inputs T'!AY17","v":"П/проект"},{"$f":"'Inputs T'!AZ17","v":"П/проект"},{"$f":"'Inputs T'!BA17","v":"П/проект"},{"$f":"'Inputs T'!BB17","v":"П/проект"},{"$f":"'Inputs T'!BC17","v":"П/проект"},{"$f":"'Inputs T'!BD17","v":"П/проект"},{"$f":"'Inputs T'!BE17","v":"П/проект"},{"$f":"'Inputs T'!BF17","v":"П/проект"},{"$f":"'Inputs T'!BG17","v":"П/проект"},{"$f":"'Inputs T'!BH17","v":"П/проект"},{"$f":"'Inputs T'!BI17","v":"П/проект"},{"$f":"'Inputs T'!BJ17","v":"П/проект"},{"$f":"'Inputs T'!BK17","v":"П/проект"},{"$f":"'Inputs T'!BL17","v":"П/проект"},{"$f":"'Inputs T'!BM17","v":"П/проект"},{"$f":"'Inputs T'!BN17","v":"П/проект"},{"$f":"'Inputs T'!BO17","v":"П/проект"},{"$f":"'Inputs T'!BP17","v":"П/проект"},{"$f":"'Inputs T'!BQ17","v":"П/проект"},{"$f":"'Inputs T'!BR17","v":"П/проект"},{"$f":"'Inputs T'!BS17","v":"П/проект"},{"$f":"'Inputs T'!BT17","v":"П/проект"},{"$f":"'Inputs T'!BU17","v":"П/проект"},{"$f":"'Inputs T'!BV17","v":"П/проект"},{"$f":"'Inputs T'!BW17","v":"П/проект"},{"$f":"'Inputs T'!BX17","v":"П/проект"},{"$f":"'Inputs T'!BY17","v":"П/проект"},{"$f":"'Inputs T'!BZ17","v":"П/проект"},{"$f":"'Inputs T'!CA17","v":"П/проект"},{"$f":"'Inputs T'!CB17","v":"П/проект"},{"$f":"'Inputs T'!CC17","v":"П/проект"},{"$f":"'Inputs T'!CD17","v":"П/проект"},{"$f":"'Inputs T'!CE17","v":"П/проект"},{"$f":"'Inputs T'!CF17","v":"П/проект"},{"$f":"'Inputs T'!CG17","v":"П/проект"},{"$f":"'Inputs T'!CH17","v":"П/проект"},{"$f":"'Inputs T'!CI17","v":"П/проект"},{"$f":"'Inputs T'!CJ17","v":"П/проект"},{"$f":"'Inputs T'!CK17","v":"П/проект"},{"$f":"'Inputs T'!CL17","v":"П/проект"},{"$f":"'Inputs T'!CM17","v":"П/проект"},{"$f":"'Inputs T'!CN17","v":"П/проект"},{"$f":"'Inputs T'!CO17","v":"П/проект"},{"$f":"'Inputs T'!CP17","v":"П/проект"},{"$f":"'Inputs T'!CQ17","v":"П/проект"},{"$f":"'Inputs T'!CR17","v":"П/проект"},{"$f":"'Inputs T'!CS17","v":"П/проект"},{"$f":"'Inputs T'!CT17","v":"П/проект"},{"$f":"'Inputs T'!CU17","v":"П/проект"},{"$f":"'Inputs T'!CV17","v":"П/проект"},{"$f":"'Inputs T'!CW17","v":"П/проект"},{"$f":"'Inputs T'!CX17","v":"П/проект"},{"$f":"'Inputs T'!CY17","v":"П/проект"},{"$f":"'Inputs T'!CZ17","v":"П/проект"},{"$f":"'Inputs T'!DA17","v":"П/проект"},{"$f":"'Inputs T'!DB17","v":"П/проект"},{"$f":"'Inputs T'!DC17","v":"П/проект"},{"$f":"'Inputs T'!DD17","v":"П/проект"},{"$f":"'Inputs T'!DE17","v":"П/проект"},{"$f":"'Inputs T'!DF17","v":"П/проект"},{"$f":"'Inputs T'!DG17","v":"П/проект"},{"$f":"'Inputs T'!DH17","v":"П/проект"},{"$f":"'Inputs T'!DI17","v":"П/проект"},{"$f":"'Inputs T'!DJ17","v":"П/проект"},{"$f":"'Inputs T'!DK17","v":"П/проект"},{"$f":"'Inputs T'!DL17","v":"П/проект"},{"$f":"'Inputs T'!DM17","v":"П/проект"},{"$f":"'Inputs T'!DN17","v":"П/проект"},{"$f":"'Inputs T'!DO17","v":"П/проект"},{"$f":"'Inputs T'!DP17","v":"П/проект"},{"$f":"'Inputs T'!DQ17","v":"П/проект"},{"$f":"'Inputs T'!DR17","v":"П/проект"},{"$f":"'Inputs T'!DS17","v":"П/проект"},{"$f":"'Inputs T'!DT17","v":"П/проект"},{"$f":"'Inputs T'!DU17","v":"П/проект"},{"$f":"'Inputs T'!DV17","v":"П/проект"},{"$f":"'Inputs T'!DW17","v":"П/проект"},{"$f":"'Inputs T'!DX17","v":"П/проект"},{"$f":"'Inputs T'!DY17","v":"П/проект"},{"$f":"'Inputs T'!DZ17","v":"П/проект"},{"$f":"'Inputs T'!EA17","v":"П/проект"},{"$f":"'Inputs T'!EB17","v":"П/проект"},{"$f":"'Inputs T'!EC17","v":"П/проект"},{"$f":"'Inputs T'!ED17","v":"П/проект"},{"$f":"'Inputs T'!EE17","v":"П/проект"},{"$f":"'Inputs T'!EF17","v":"П/проект"},{"$f":"'Inputs T'!EG17","v":"П/проект"},{"$f":"'Inputs T'!EH17","v":"П/проект"},{"$f":"'Inputs T'!EI17","v":"П/проект"},{"$f":"'Inputs T'!EJ17","v":"П/проект"},{"$f":"'Inputs T'!EK17","v":"П/проект"},{"$f":"'Inputs T'!EL17","v":"П/проект"},{"$f":"'Inputs T'!EM17","v":"П/проект"},{"$f":"'Inputs T'!EN17","v":"П/проект"},{"$f":"'Inputs T'!EO17","v":"П/проект"},{"$f":"'Inputs T'!EP17","v":"П/проект"},{"$f":"'Inputs T'!EQ17","v":"П/проект"},{"$f":"'Inputs T'!ER17","v":"П/проект"},{"$f":"'Inputs T'!ES17","v":"П/проект"},{"$f":"'Inputs T'!ET17","v":"П/проект"},{"$f":"'Inputs T'!EU17","v":"П/проект"},{"$f":"'Inputs T'!EV17","v":"П/проект"},{"$f":"'Inputs T'!EW17","v":"П/проект"},{"$f":"'Inputs T'!EX17","v":"П/проект"},{"$f":"'Inputs T'!EY17","v":"П/проект"},{"$f":"'Inputs T'!EZ17","v":"П/проект"},{"$f":"'Inputs T'!FA17","v":"П/проект"},{"$f":"'Inputs T'!FB17","v":"П/проект"},{"$f":"'Inputs T'!FC17","v":"П/проект"},{"$f":"'Inputs T'!FD17","v":"П/проект"},{"$f":"'Inputs T'!FE17","v":"П/проект"},{"$f":"'Inputs T'!FF17","v":"П/проект"}]
[]
[null,"Дней в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M19","v":91},{"$f":"'Inputs T'!N19","v":92},{"$f":"'Inputs T'!O19","v":92},{"$f":"'Inputs T'!P19","v":91},{"$f":"'Inputs T'!Q19","v":91},{"$f":"'Inputs T'!R19","v":92},{"$f":"'Inputs T'!S19","v":92},{"$f":"'Inputs T'!T19","v":90},{"$f":"'Inputs T'!U19","v":91},{"$f":"'Inputs T'!V19","v":92},{"$f":"'Inputs T'!W19","v":92},{"$f":"'Inputs T'!X19","v":90},{"$f":"'Inputs T'!Y19","v":91},{"$f":"'Inputs T'!Z19","v":92},{"$f":"'Inputs T'!AA19","v":92},{"$f":"'Inputs T'!AB19","v":90},{"$f":"'Inputs T'!AC19","v":91},{"$f":"'Inputs T'!AD19","v":92},{"$f":"'Inputs T'!AE19","v":92},{"$f":"'Inputs T'!AF19","v":91},{"$f":"'Inputs T'!AG19","v":91},{"$f":"'Inputs T'!AH19","v":92},{"$f":"'Inputs T'!AI19","v":92},{"$f":"'Inputs T'!AJ19","v":90},{"$f":"'Inputs T'!AK19","v":91},{"$f":"'Inputs T'!AL19","v":92},{"$f":"'Inputs T'!AM19","v":92},{"$f":"'Inputs T'!AN19","v":90},{"$f":"'Inputs T'!AO19","v":91},{"$f":"'Inputs T'!AP19","v":92},{"$f":"'Inputs T'!AQ19","v":92},{"$f":"'Inputs T'!AR19","v":90},{"$f":"'Inputs T'!AS19","v":91},{"$f":"'Inputs T'!AT19","v":92},{"$f":"'Inputs T'!AU19","v":92},{"$f":"'Inputs T'!AV19","v":91},{"$f":"'Inputs T'!AW19","v":91},{"$f":"'Inputs T'!AX19","v":92},{"$f":"'Inputs T'!AY19","v":92},{"$f":"'Inputs T'!AZ19","v":90},{"$f":"'Inputs T'!BA19","v":91},{"$f":"'Inputs T'!BB19","v":92},{"$f":"'Inputs T'!BC19","v":92},{"$f":"'Inputs T'!BD19","v":90},{"$f":"'Inputs T'!BE19","v":91},{"$f":"'Inputs T'!BF19","v":92},{"$f":"'Inputs T'!BG19","v":92},{"$f":"'Inputs T'!BH19","v":90},{"$f":"'Inputs T'!BI19","v":91},{"$f":"'Inputs T'!BJ19","v":92},{"$f":"'Inputs T'!BK19","v":92},{"$f":"'Inputs T'!BL19","v":91},{"$f":"'Inputs T'!BM19","v":91},{"$f":"'Inputs T'!BN19","v":92},{"$f":"'Inputs T'!BO19","v":92},{"$f":"'Inputs T'!BP19","v":90},{"$f":"'Inputs T'!BQ19","v":91},{"$f":"'Inputs T'!BR19","v":92},{"$f":"'Inputs T'!BS19","v":92},{"$f":"'Inputs T'!BT19","v":90},{"$f":"'Inputs T'!BU19","v":91},{"$f":"'Inputs T'!BV19","v":92},{"$f":"'Inputs T'!BW19","v":92},{"$f":"'Inputs T'!BX19","v":90},{"$f":"'Inputs T'!BY19","v":91},{"$f":"'Inputs T'!BZ19","v":92},{"$f":"'Inputs T'!CA19","v":92},{"$f":"'Inputs T'!CB19","v":91},{"$f":"'Inputs T'!CC19","v":91},{"$f":"'Inputs T'!CD19","v":92},{"$f":"'Inputs T'!CE19","v":92},{"$f":"'Inputs T'!CF19","v":90},{"$f":"'Inputs T'!CG19","v":91},{"$f":"'Inputs T'!CH19","v":92},{"$f":"'Inputs T'!CI19","v":92},{"$f":"'Inputs T'!CJ19","v":90},{"$f":"'Inputs T'!CK19","v":91},{"$f":"'Inputs T'!CL19","v":92},{"$f":"'Inputs T'!CM19","v":92},{"$f":"'Inputs T'!CN19","v":90},{"$f":"'Inputs T'!CO19","v":91},{"$f":"'Inputs T'!CP19","v":92},{"$f":"'Inputs T'!CQ19","v":92},{"$f":"'Inputs T'!CR19","v":91},{"$f":"'Inputs T'!CS19","v":91},{"$f":"'Inputs T'!CT19","v":92},{"$f":"'Inputs T'!CU19","v":92},{"$f":"'Inputs T'!CV19","v":90},{"$f":"'Inputs T'!CW19","v":91},{"$f":"'Inputs T'!CX19","v":92},{"$f":"'Inputs T'!CY19","v":92},{"$f":"'Inputs T'!CZ19","v":90},{"$f":"'Inputs T'!DA19","v":91},{"$f":"'Inputs T'!DB19","v":92},{"$f":"'Inputs T'!DC19","v":92},{"$f":"'Inputs T'!DD19","v":90},{"$f":"'Inputs T'!DE19","v":91},{"$f":"'Inputs T'!DF19","v":92},{"$f":"'Inputs T'!DG19","v":92},{"$f":"'Inputs T'!DH19","v":91},{"$f":"'Inputs T'!DI19","v":91},{"$f":"'Inputs T'!DJ19","v":92},{"$f":"'Inputs T'!DK19","v":92},{"$f":"'Inputs T'!DL19","v":90},{"$f":"'Inputs T'!DM19","v":91},{"$f":"'Inputs T'!DN19","v":92},{"$f":"'Inputs T'!DO19","v":92},{"$f":"'Inputs T'!DP19","v":90},{"$f":"'Inputs T'!DQ19","v":91},{"$f":"'Inputs T'!DR19","v":92},{"$f":"'Inputs T'!DS19","v":92},{"$f":"'Inputs T'!DT19","v":90},{"$f":"'Inputs T'!DU19","v":91},{"$f":"'Inputs T'!DV19","v":92},{"$f":"'Inputs T'!DW19","v":92},{"$f":"'Inputs T'!DX19","v":91},{"$f":"'Inputs T'!DY19","v":91},{"$f":"'Inputs T'!DZ19","v":92},{"$f":"'Inputs T'!EA19","v":92},{"$f":"'Inputs T'!EB19","v":90},{"$f":"'Inputs T'!EC19","v":91},{"$f":"'Inputs T'!ED19","v":92},{"$f":"'Inputs T'!EE19","v":92},{"$f":"'Inputs T'!EF19","v":90},{"$f":"'Inputs T'!EG19","v":91},{"$f":"'Inputs T'!EH19","v":92},{"$f":"'Inputs T'!EI19","v":92},{"$f":"'Inputs T'!EJ19","v":90},{"$f":"'Inputs T'!EK19","v":91},{"$f":"'Inputs T'!EL19","v":92},{"$f":"'Inputs T'!EM19","v":92},{"$f":"'Inputs T'!EN19","v":91},{"$f":"'Inputs T'!EO19","v":91},{"$f":"'Inputs T'!EP19","v":92},{"$f":"'Inputs T'!EQ19","v":92},{"$f":"'Inputs T'!ER19","v":90},{"$f":"'Inputs T'!ES19","v":91},{"$f":"'Inputs T'!ET19","v":92},{"$f":"'Inputs T'!EU19","v":92},{"$f":"'Inputs T'!EV19","v":90},{"$f":"'Inputs T'!EW19","v":91},{"$f":"'Inputs T'!EX19","v":92},{"$f":"'Inputs T'!EY19","v":92},{"$f":"'Inputs T'!EZ19","v":90},{"$f":"'Inputs T'!FA19","v":91},{"$f":"'Inputs T'!FB19","v":92},{"$f":"'Inputs T'!FC19","v":92},{"$f":"'Inputs T'!FD19","v":91},{"$f":"'Inputs T'!FE19","v":91},{"$f":"'Inputs T'!FF19","v":92}]
[null,"Дней в 360-году в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M20","v":90},{"$f":"'Inputs T'!N20","v":90},{"$f":"'Inputs T'!O20","v":90},{"$f":"'Inputs T'!P20","v":90},{"$f":"'Inputs T'!Q20","v":90},{"$f":"'Inputs T'!R20","v":90},{"$f":"'Inputs T'!S20","v":90},{"$f":"'Inputs T'!T20","v":90},{"$f":"'Inputs T'!U20","v":90},{"$f":"'Inputs T'!V20","v":90},{"$f":"'Inputs T'!W20","v":90},{"$f":"'Inputs T'!X20","v":90},{"$f":"'Inputs T'!Y20","v":90},{"$f":"'Inputs T'!Z20","v":90},{"$f":"'Inputs T'!AA20","v":90},{"$f":"'Inputs T'!AB20","v":90},{"$f":"'Inputs T'!AC20","v":90},{"$f":"'Inputs T'!AD20","v":90},{"$f":"'Inputs T'!AE20","v":90},{"$f":"'Inputs T'!AF20","v":90},{"$f":"'Inputs T'!AG20","v":90},{"$f":"'Inputs T'!AH20","v":90},{"$f":"'Inputs T'!AI20","v":90},{"$f":"'Inputs T'!AJ20","v":90},{"$f":"'Inputs T'!AK20","v":90},{"$f":"'Inputs T'!AL20","v":90},{"$f":"'Inputs T'!AM20","v":90},{"$f":"'Inputs T'!AN20","v":90},{"$f":"'Inputs T'!AO20","v":90},{"$f":"'Inputs T'!AP20","v":90},{"$f":"'Inputs T'!AQ20","v":90},{"$f":"'Inputs T'!AR20","v":90},{"$f":"'Inputs T'!AS20","v":90},{"$f":"'Inputs T'!AT20","v":90},{"$f":"'Inputs T'!AU20","v":90},{"$f":"'Inputs T'!AV20","v":90},{"$f":"'Inputs T'!AW20","v":90},{"$f":"'Inputs T'!AX20","v":90},{"$f":"'Inputs T'!AY20","v":90},{"$f":"'Inputs T'!AZ20","v":90},{"$f":"'Inputs T'!BA20","v":90},{"$f":"'Inputs T'!BB20","v":90},{"$f":"'Inputs T'!BC20","v":90},{"$f":"'Inputs T'!BD20","v":90},{"$f":"'Inputs T'!BE20","v":90},{"$f":"'Inputs T'!BF20","v":90},{"$f":"'Inputs T'!BG20","v":90},{"$f":"'Inputs T'!BH20","v":90},{"$f":"'Inputs T'!BI20","v":90},{"$f":"'Inputs T'!BJ20","v":90},{"$f":"'Inputs T'!BK20","v":90},{"$f":"'Inputs T'!BL20","v":90},{"$f":"'Inputs T'!BM20","v":90},{"$f":"'Inputs T'!BN20","v":90},{"$f":"'Inputs T'!BO20","v":90},{"$f":"'Inputs T'!BP20","v":90},{"$f":"'Inputs T'!BQ20","v":90},{"$f":"'Inputs T'!BR20","v":90},{"$f":"'Inputs T'!BS20","v":90},{"$f":"'Inputs T'!BT20","v":90},{"$f":"'Inputs T'!BU20","v":90},{"$f":"'Inputs T'!BV20","v":90},{"$f":"'Inputs T'!BW20","v":90},{"$f":"'Inputs T'!BX20","v":90},{"$f":"'Inputs T'!BY20","v":90},{"$f":"'Inputs T'!BZ20","v":90},{"$f":"'Inputs T'!CA20","v":90},{"$f":"'Inputs T'!CB20","v":90},{"$f":"'Inputs T'!CC20","v":90},{"$f":"'Inputs T'!CD20","v":90},{"$f":"'Inputs T'!CE20","v":90},{"$f":"'Inputs T'!CF20","v":90},{"$f":"'Inputs T'!CG20","v":90},{"$f":"'Inputs T'!CH20","v":90},{"$f":"'Inputs T'!CI20","v":90},{"$f":"'Inputs T'!CJ20","v":90},{"$f":"'Inputs T'!CK20","v":90},{"$f":"'Inputs T'!CL20","v":90},{"$f":"'Inputs T'!CM20","v":90},{"$f":"'Inputs T'!CN20","v":90},{"$f":"'Inputs T'!CO20","v":90},{"$f":"'Inputs T'!CP20","v":90},{"$f":"'Inputs T'!CQ20","v":90},{"$f":"'Inputs T'!CR20","v":90},{"$f":"'Inputs T'!CS20","v":90},{"$f":"'Inputs T'!CT20","v":90},{"$f":"'Inputs T'!CU20","v":90},{"$f":"'Inputs T'!CV20","v":90},{"$f":"'Inputs T'!CW20","v":90},{"$f":"'Inputs T'!CX20","v":90},{"$f":"'Inputs T'!CY20","v":90},{"$f":"'Inputs T'!CZ20","v":90},{"$f":"'Inputs T'!DA20","v":90},{"$f":"'Inputs T'!DB20","v":90},{"$f":"'Inputs T'!DC20","v":90},{"$f":"'Inputs T'!DD20","v":90},{"$f":"'Inputs T'!DE20","v":90},{"$f":"'Inputs T'!DF20","v":90},{"$f":"'Inputs T'!DG20","v":90},{"$f":"'Inputs T'!DH20","v":90},{"$f":"'Inputs T'!DI20","v":90},{"$f":"'Inputs T'!DJ20","v":90},{"$f":"'Inputs T'!DK20","v":90},{"$f":"'Inputs T'!DL20","v":90},{"$f":"'Inputs T'!DM20","v":90},{"$f":"'Inputs T'!DN20","v":90},{"$f":"'Inputs T'!DO20","v":90},{"$f":"'Inputs T'!DP20","v":90},{"$f":"'Inputs T'!DQ20","v":90},{"$f":"'Inputs T'!DR20","v":90},{"$f":"'Inputs T'!DS20","v":90},{"$f":"'Inputs T'!DT20","v":90},{"$f":"'Inputs T'!DU20","v":90},{"$f":"'Inputs T'!DV20","v":90},{"$f":"'Inputs T'!DW20","v":90},{"$f":"'Inputs T'!DX20","v":90},{"$f":"'Inputs T'!DY20","v":90},{"$f":"'Inputs T'!DZ20","v":90},{"$f":"'Inputs T'!EA20","v":90},{"$f":"'Inputs T'!EB20","v":90},{"$f":"'Inputs T'!EC20","v":90},{"$f":"'Inputs T'!ED20","v":90},{"$f":"'Inputs T'!EE20","v":90},{"$f":"'Inputs T'!EF20","v":90},{"$f":"'Inputs T'!EG20","v":90},{"$f":"'Inputs T'!EH20","v":90},{"$f":"'Inputs T'!EI20","v":90},{"$f":"'Inputs T'!EJ20","v":90},{"$f":"'Inputs T'!EK20","v":90},{"$f":"'Inputs T'!EL20","v":90},{"$f":"'Inputs T'!EM20","v":90},{"$f":"'Inputs T'!EN20","v":90},{"$f":"'Inputs T'!EO20","v":90},{"$f":"'Inputs T'!EP20","v":90},{"$f":"'Inputs T'!EQ20","v":90},{"$f":"'Inputs T'!ER20","v":90},{"$f":"'Inputs T'!ES20","v":90},{"$f":"'Inputs T'!ET20","v":90},{"$f":"'Inputs T'!EU20","v":90},{"$f":"'Inputs T'!EV20","v":90},{"$f":"'Inputs T'!EW20","v":90},{"$f":"'Inputs T'!EX20","v":90},{"$f":"'Inputs T'!EY20","v":90},{"$f":"'Inputs T'!EZ20","v":90},{"$f":"'Inputs T'!FA20","v":90},{"$f":"'Inputs T'!FB20","v":90},{"$f":"'Inputs T'!FC20","v":90},{"$f":"'Inputs T'!FD20","v":90},{"$f":"'Inputs T'!FE20","v":90},{"$f":"'Inputs T'!FF20","v":90}]
[null,"Год",null,null,null,null,null,"год",null,null,null,null,{"$f":"'Inputs T'!M21","v":2019},{"$f":"'Inputs T'!N21","v":2019},{"$f":"'Inputs T'!O21","v":2019},{"$f":"'Inputs T'!P21","v":2020},{"$f":"'Inputs T'!Q21","v":2020},{"$f":"'Inputs T'!R21","v":2020},{"$f":"'Inputs T'!S21","v":2020},{"$f":"'Inputs T'!T21","v":2021},{"$f":"'Inputs T'!U21","v":2021},{"$f":"'Inputs T'!V21","v":2021},{"$f":"'Inputs T'!W21","v":2021},{"$f":"'Inputs T'!X21","v":2022},{"$f":"'Inputs T'!Y21","v":2022},{"$f":"'Inputs T'!Z21","v":2022},{"$f":"'Inputs T'!AA21","v":2022},{"$f":"'Inputs T'!AB21","v":2023},{"$f":"'Inputs T'!AC21","v":2023},{"$f":"'Inputs T'!AD21","v":2023},{"$f":"'Inputs T'!AE21","v":2023},{"$f":"'Inputs T'!AF21","v":2024},{"$f":"'Inputs T'!AG21","v":2024},{"$f":"'Inputs T'!AH21","v":2024},{"$f":"'Inputs T'!AI21","v":2024},{"$f":"'Inputs T'!AJ21","v":2025},{"$f":"'Inputs T'!AK21","v":2025},{"$f":"'Inputs T'!AL21","v":2025},{"$f":"'Inputs T'!AM21","v":2025},{"$f":"'Inputs T'!AN21","v":2026},{"$f":"'Inputs T'!AO21","v":2026},{"$f":"'Inputs T'!AP21","v":2026},{"$f":"'Inputs T'!AQ21","v":2026},{"$f":"'Inputs T'!AR21","v":2027},{"$f":"'Inputs T'!AS21","v":2027},{"$f":"'Inputs T'!AT21","v":2027},{"$f":"'Inputs T'!AU21","v":2027},{"$f":"'Inputs T'!AV21","v":2028},{"$f":"'Inputs T'!AW21","v":2028},{"$f":"'Inputs T'!AX21","v":2028},{"$f":"'Inputs T'!AY21","v":2028},{"$f":"'Inputs T'!AZ21","v":2029},{"$f":"'Inputs T'!BA21","v":2029},{"$f":"'Inputs T'!BB21","v":2029},{"$f":"'Inputs T'!BC21","v":2029},{"$f":"'Inputs T'!BD21","v":2030},{"$f":"'Inputs T'!BE21","v":2030},{"$f":"'Inputs T'!BF21","v":2030},{"$f":"'Inputs T'!BG21","v":2030},{"$f":"'Inputs T'!BH21","v":2031},{"$f":"'Inputs T'!BI21","v":2031},{"$f":"'Inputs T'!BJ21","v":2031},{"$f":"'Inputs T'!BK21","v":2031},{"$f":"'Inputs T'!BL21","v":2032},{"$f":"'Inputs T'!BM21","v":2032},{"$f":"'Inputs T'!BN21","v":2032},{"$f":"'Inputs T'!BO21","v":2032},{"$f":"'Inputs T'!BP21","v":2033},{"$f":"'Inputs T'!BQ21","v":2033},{"$f":"'Inputs T'!BR21","v":2033},{"$f":"'Inputs T'!BS21","v":2033},{"$f":"'Inputs T'!BT21","v":2034},{"$f":"'Inputs T'!BU21","v":2034},{"$f":"'Inputs T'!BV21","v":2034},{"$f":"'Inputs T'!BW21","v":2034},{"$f":"'Inputs T'!BX21","v":2035},{"$f":"'Inputs T'!BY21","v":2035},{"$f":"'Inputs T'!BZ21","v":2035},{"$f":"'Inputs T'!CA21","v":2035},{"$f":"'Inputs T'!CB21","v":2036},{"$f":"'Inputs T'!CC21","v":2036},{"$f":"'Inputs T'!CD21","v":2036},{"$f":"'Inputs T'!CE21","v":2036},{"$f":"'Inputs T'!CF21","v":2037},{"$f":"'Inputs T'!CG21","v":2037},{"$f":"'Inputs T'!CH21","v":2037},{"$f":"'Inputs T'!CI21","v":2037},{"$f":"'Inputs T'!CJ21","v":2038},{"$f":"'Inputs T'!CK21","v":2038},{"$f":"'Inputs T'!CL21","v":2038},{"$f":"'Inputs T'!CM21","v":2038},{"$f":"'Inputs T'!CN21","v":2039},{"$f":"'Inputs T'!CO21","v":2039},{"$f":"'Inputs T'!CP21","v":2039},{"$f":"'Inputs T'!CQ21","v":2039},{"$f":"'Inputs T'!CR21","v":2040},{"$f":"'Inputs T'!CS21","v":2040},{"$f":"'Inputs T'!CT21","v":2040},{"$f":"'Inputs T'!CU21","v":2040},{"$f":"'Inputs T'!CV21","v":2041},{"$f":"'Inputs T'!CW21","v":2041},{"$f":"'Inputs T'!CX21","v":2041},{"$f":"'Inputs T'!CY21","v":2041},{"$f":"'Inputs T'!CZ21","v":2042},{"$f":"'Inputs T'!DA21","v":2042},{"$f":"'Inputs T'!DB21","v":2042},{"$f":"'Inputs T'!DC21","v":2042},{"$f":"'Inputs T'!DD21","v":2043},{"$f":"'Inputs T'!DE21","v":2043},{"$f":"'Inputs T'!DF21","v":2043},{"$f":"'Inputs T'!DG21","v":2043},{"$f":"'Inputs T'!DH21","v":2044},{"$f":"'Inputs T'!DI21","v":2044},{"$f":"'Inputs T'!DJ21","v":2044},{"$f":"'Inputs T'!DK21","v":2044},{"$f":"'Inputs T'!DL21","v":2045},{"$f":"'Inputs T'!DM21","v":2045},{"$f":"'Inputs T'!DN21","v":2045},{"$f":"'Inputs T'!DO21","v":2045},{"$f":"'Inputs T'!DP21","v":2046},{"$f":"'Inputs T'!DQ21","v":2046},{"$f":"'Inputs T'!DR21","v":2046},{"$f":"'Inputs T'!DS21","v":2046},{"$f":"'Inputs T'!DT21","v":2047},{"$f":"'Inputs T'!DU21","v":2047},{"$f":"'Inputs T'!DV21","v":2047},{"$f":"'Inputs T'!DW21","v":2047},{"$f":"'Inputs T'!DX21","v":2048},{"$f":"'Inputs T'!DY21","v":2048},{"$f":"'Inputs T'!DZ21","v":2048},{"$f":"'Inputs T'!EA21","v":2048},{"$f":"'Inputs T'!EB21","v":2049},{"$f":"'Inputs T'!EC21","v":2049},{"$f":"'Inputs T'!ED21","v":2049},{"$f":"'Inputs T'!EE21","v":2049},{"$f":"'Inputs T'!EF21","v":2050},{"$f":"'Inputs T'!EG21","v":2050},{"$f":"'Inputs T'!EH21","v":2050},{"$f":"'Inputs T'!EI21","v":2050},{"$f":"'Inputs T'!EJ21","v":2051},{"$f":"'Inputs T'!EK21","v":2051},{"$f":"'Inputs T'!EL21","v":2051},{"$f":"'Inputs T'!EM21","v":2051},{"$f":"'Inputs T'!EN21","v":2052},{"$f":"'Inputs T'!EO21","v":2052},{"$f":"'Inputs T'!EP21","v":2052},{"$f":"'Inputs T'!EQ21","v":2052},{"$f":"'Inputs T'!ER21","v":2053},{"$f":"'Inputs T'!ES21","v":2053},{"$f":"'Inputs T'!ET21","v":2053},{"$f":"'Inputs T'!EU21","v":2053},{"$f":"'Inputs T'!EV21","v":2054},{"$f":"'Inputs T'!EW21","v":2054},{"$f":"'Inputs T'!EX21","v":2054},{"$f":"'Inputs T'!EY21","v":2054},{"$f":"'Inputs T'!EZ21","v":2055},{"$f":"'Inputs T'!FA21","v":2055},{"$f":"'Inputs T'!FB21","v":2055},{"$f":"'Inputs T'!FC21","v":2055},{"$f":"'Inputs T'!FD21","v":2056},{"$f":"'Inputs T'!FE21","v":2056},{"$f":"'Inputs T'!FF21","v":2056}]
[null,"Дней в году",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M22","v":365},{"$f":"'Inputs T'!N22","v":365},{"$f":"'Inputs T'!O22","v":365},{"$f":"'Inputs T'!P22","v":366},{"$f":"'Inputs T'!Q22","v":366},{"$f":"'Inputs T'!R22","v":366},{"$f":"'Inputs T'!S22","v":366},{"$f":"'Inputs T'!T22","v":365},{"$f":"'Inputs T'!U22","v":365},{"$f":"'Inputs T'!V22","v":365},{"$f":"'Inputs T'!W22","v":365},{"$f":"'Inputs T'!X22","v":365},{"$f":"'Inputs T'!Y22","v":365},{"$f":"'Inputs T'!Z22","v":365},{"$f":"'Inputs T'!AA22","v":365},{"$f":"'Inputs T'!AB22","v":365},{"$f":"'Inputs T'!AC22","v":365},{"$f":"'Inputs T'!AD22","v":365},{"$f":"'Inputs T'!AE22","v":365},{"$f":"'Inputs T'!AF22","v":366},{"$f":"'Inputs T'!AG22","v":366},{"$f":"'Inputs T'!AH22","v":366},{"$f":"'Inputs T'!AI22","v":366},{"$f":"'Inputs T'!AJ22","v":365},{"$f":"'Inputs T'!AK22","v":365},{"$f":"'Inputs T'!AL22","v":365},{"$f":"'Inputs T'!AM22","v":365},{"$f":"'Inputs T'!AN22","v":365},{"$f":"'Inputs T'!AO22","v":365},{"$f":"'Inputs T'!AP22","v":365},{"$f":"'Inputs T'!AQ22","v":365},{"$f":"'Inputs T'!AR22","v":365},{"$f":"'Inputs T'!AS22","v":365},{"$f":"'Inputs T'!AT22","v":365},{"$f":"'Inputs T'!AU22","v":365},{"$f":"'Inputs T'!AV22","v":366},{"$f":"'Inputs T'!AW22","v":366},{"$f":"'Inputs T'!AX22","v":366},{"$f":"'Inputs T'!AY22","v":366},{"$f":"'Inputs T'!AZ22","v":365},{"$f":"'Inputs T'!BA22","v":365},{"$f":"'Inputs T'!BB22","v":365},{"$f":"'Inputs T'!BC22","v":365},{"$f":"'Inputs T'!BD22","v":365},{"$f":"'Inputs T'!BE22","v":365},{"$f":"'Inputs T'!BF22","v":365},{"$f":"'Inputs T'!BG22","v":365},{"$f":"'Inputs T'!BH22","v":365},{"$f":"'Inputs T'!BI22","v":365},{"$f":"'Inputs T'!BJ22","v":365},{"$f":"'Inputs T'!BK22","v":365},{"$f":"'Inputs T'!BL22","v":366},{"$f":"'Inputs T'!BM22","v":366},{"$f":"'Inputs T'!BN22","v":366},{"$f":"'Inputs T'!BO22","v":366},{"$f":"'Inputs T'!BP22","v":365},{"$f":"'Inputs T'!BQ22","v":365},{"$f":"'Inputs T'!BR22","v":365},{"$f":"'Inputs T'!BS22","v":365},{"$f":"'Inputs T'!BT22","v":365},{"$f":"'Inputs T'!BU22","v":365},{"$f":"'Inputs T'!BV22","v":365},{"$f":"'Inputs T'!BW22","v":365},{"$f":"'Inputs T'!BX22","v":365},{"$f":"'Inputs T'!BY22","v":365},{"$f":"'Inputs T'!BZ22","v":365},{"$f":"'Inputs T'!CA22","v":365},{"$f":"'Inputs T'!CB22","v":366},{"$f":"'Inputs T'!CC22","v":366},{"$f":"'Inputs T'!CD22","v":366},{"$f":"'Inputs T'!CE22","v":366},{"$f":"'Inputs T'!CF22","v":365},{"$f":"'Inputs T'!CG22","v":365},{"$f":"'Inputs T'!CH22","v":365},{"$f":"'Inputs T'!CI22","v":365},{"$f":"'Inputs T'!CJ22","v":365},{"$f":"'Inputs T'!CK22","v":365},{"$f":"'Inputs T'!CL22","v":365},{"$f":"'Inputs T'!CM22","v":365},{"$f":"'Inputs T'!CN22","v":365},{"$f":"'Inputs T'!CO22","v":365},{"$f":"'Inputs T'!CP22","v":365},{"$f":"'Inputs T'!CQ22","v":365},{"$f":"'Inputs T'!CR22","v":366},{"$f":"'Inputs T'!CS22","v":366},{"$f":"'Inputs T'!CT22","v":366},{"$f":"'Inputs T'!CU22","v":366},{"$f":"'Inputs T'!CV22","v":365},{"$f":"'Inputs T'!CW22","v":365},{"$f":"'Inputs T'!CX22","v":365},{"$f":"'Inputs T'!CY22","v":365},{"$f":"'Inputs T'!CZ22","v":365},{"$f":"'Inputs T'!DA22","v":365},{"$f":"'Inputs T'!DB22","v":365},{"$f":"'Inputs T'!DC22","v":365},{"$f":"'Inputs T'!DD22","v":365},{"$f":"'Inputs T'!DE22","v":365},{"$f":"'Inputs T'!DF22","v":365},{"$f":"'Inputs T'!DG22","v":365},{"$f":"'Inputs T'!DH22","v":366},{"$f":"'Inputs T'!DI22","v":366},{"$f":"'Inputs T'!DJ22","v":366},{"$f":"'Inputs T'!DK22","v":366},{"$f":"'Inputs T'!DL22","v":365},{"$f":"'Inputs T'!DM22","v":365},{"$f":"'Inputs T'!DN22","v":365},{"$f":"'Inputs T'!DO22","v":365},{"$f":"'Inputs T'!DP22","v":365},{"$f":"'Inputs T'!DQ22","v":365},{"$f":"'Inputs T'!DR22","v":365},{"$f":"'Inputs T'!DS22","v":365},{"$f":"'Inputs T'!DT22","v":365},{"$f":"'Inputs T'!DU22","v":365},{"$f":"'Inputs T'!DV22","v":365},{"$f":"'Inputs T'!DW22","v":365},{"$f":"'Inputs T'!DX22","v":366},{"$f":"'Inputs T'!DY22","v":366},{"$f":"'Inputs T'!DZ22","v":366},{"$f":"'Inputs T'!EA22","v":366},{"$f":"'Inputs T'!EB22","v":365},{"$f":"'Inputs T'!EC22","v":365},{"$f":"'Inputs T'!ED22","v":365},{"$f":"'Inputs T'!EE22","v":365},{"$f":"'Inputs T'!EF22","v":365},{"$f":"'Inputs T'!EG22","v":365},{"$f":"'Inputs T'!EH22","v":365},{"$f":"'Inputs T'!EI22","v":365},{"$f":"'Inputs T'!EJ22","v":365},{"$f":"'Inputs T'!EK22","v":365},{"$f":"'Inputs T'!EL22","v":365},{"$f":"'Inputs T'!EM22","v":365},{"$f":"'Inputs T'!EN22","v":366},{"$f":"'Inputs T'!EO22","v":366},{"$f":"'Inputs T'!EP22","v":366},{"$f":"'Inputs T'!EQ22","v":366},{"$f":"'Inputs T'!ER22","v":365},{"$f":"'Inputs T'!ES22","v":365},{"$f":"'Inputs T'!ET22","v":365},{"$f":"'Inputs T'!EU22","v":365},{"$f":"'Inputs T'!EV22","v":365},{"$f":"'Inputs T'!EW22","v":365},{"$f":"'Inputs T'!EX22","v":365},{"$f":"'Inputs T'!EY22","v":365},{"$f":"'Inputs T'!EZ22","v":365},{"$f":"'Inputs T'!FA22","v":365},{"$f":"'Inputs T'!FB22","v":365},{"$f":"'Inputs T'!FC22","v":365},{"$f":"'Inputs T'!FD22","v":366},{"$f":"'Inputs T'!FE22","v":366},{"$f":"'Inputs T'!FF22","v":366}]
[]
[null,"Порядковый номер операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M24","v":0},{"$f":"'Inputs T'!N24","v":0},{"$f":"'Inputs T'!O24","v":0},{"$f":"'Inputs T'!P24","v":0},{"$f":"'Inputs T'!Q24","v":0},{"$f":"'Inputs T'!R24","v":0},{"$f":"'Inputs T'!S24","v":0},{"$f":"'Inputs T'!T24","v":0},{"$f":"'Inputs T'!U24","v":0},{"$f":"'Inputs T'!V24","v":0},{"$f":"'Inputs T'!W24","v":0},{"$f":"'Inputs T'!X24","v":0},{"$f":"'Inputs T'!Y24","v":1},{"$f":"'Inputs T'!Z24","v":2},{"$f":"'Inputs T'!AA24","v":3},{"$f":"'Inputs T'!AB24","v":4},{"$f":"'Inputs T'!AC24","v":5},{"$f":"'Inputs T'!AD24","v":6},{"$f":"'Inputs T'!AE24","v":7},{"$f":"'Inputs T'!AF24","v":8},{"$f":"'Inputs T'!AG24","v":9},{"$f":"'Inputs T'!AH24","v":10},{"$f":"'Inputs T'!AI24","v":11},{"$f":"'Inputs T'!AJ24","v":12},{"$f":"'Inputs T'!AK24","v":13},{"$f":"'Inputs T'!AL24","v":14},{"$f":"'Inputs T'!AM24","v":15},{"$f":"'Inputs T'!AN24","v":16},{"$f":"'Inputs T'!AO24","v":17},{"$f":"'Inputs T'!AP24","v":18},{"$f":"'Inputs T'!AQ24","v":19},{"$f":"'Inputs T'!AR24","v":20},{"$f":"'Inputs T'!AS24","v":0},{"$f":"'Inputs T'!AT24","v":0},{"$f":"'Inputs T'!AU24","v":0},{"$f":"'Inputs T'!AV24","v":0},{"$f":"'Inputs T'!AW24","v":0},{"$f":"'Inputs T'!AX24","v":0},{"$f":"'Inputs T'!AY24","v":0},{"$f":"'Inputs T'!AZ24","v":0},{"$f":"'Inputs T'!BA24","v":0},{"$f":"'Inputs T'!BB24","v":0},{"$f":"'Inputs T'!BC24","v":0},{"$f":"'Inputs T'!BD24","v":0},{"$f":"'Inputs T'!BE24","v":0},{"$f":"'Inputs T'!BF24","v":0},{"$f":"'Inputs T'!BG24","v":0},{"$f":"'Inputs T'!BH24","v":0},{"$f":"'Inputs T'!BI24","v":0},{"$f":"'Inputs T'!BJ24","v":0},{"$f":"'Inputs T'!BK24","v":0},{"$f":"'Inputs T'!BL24","v":0},{"$f":"'Inputs T'!BM24","v":0},{"$f":"'Inputs T'!BN24","v":0},{"$f":"'Inputs T'!BO24","v":0},{"$f":"'Inputs T'!BP24","v":0},{"$f":"'Inputs T'!BQ24","v":0},{"$f":"'Inputs T'!BR24","v":0},{"$f":"'Inputs T'!BS24","v":0},{"$f":"'Inputs T'!BT24","v":0},{"$f":"'Inputs T'!BU24","v":0},{"$f":"'Inputs T'!BV24","v":0},{"$f":"'Inputs T'!BW24","v":0},{"$f":"'Inputs T'!BX24","v":0},{"$f":"'Inputs T'!BY24","v":0},{"$f":"'Inputs T'!BZ24","v":0},{"$f":"'Inputs T'!CA24","v":0},{"$f":"'Inputs T'!CB24","v":0},{"$f":"'Inputs T'!CC24","v":0},{"$f":"'Inputs T'!CD24","v":0},{"$f":"'Inputs T'!CE24","v":0},{"$f":"'Inputs T'!CF24","v":0},{"$f":"'Inputs T'!CG24","v":0},{"$f":"'Inputs T'!CH24","v":0},{"$f":"'Inputs T'!CI24","v":0},{"$f":"'Inputs T'!CJ24","v":0},{"$f":"'Inputs T'!CK24","v":0},{"$f":"'Inputs T'!CL24","v":0},{"$f":"'Inputs T'!CM24","v":0},{"$f":"'Inputs T'!CN24","v":0},{"$f":"'Inputs T'!CO24","v":0},{"$f":"'Inputs T'!CP24","v":0},{"$f":"'Inputs T'!CQ24","v":0},{"$f":"'Inputs T'!CR24","v":0},{"$f":"'Inputs T'!CS24","v":0},{"$f":"'Inputs T'!CT24","v":0},{"$f":"'Inputs T'!CU24","v":0},{"$f":"'Inputs T'!CV24","v":0},{"$f":"'Inputs T'!CW24","v":0},{"$f":"'Inputs T'!CX24","v":0},{"$f":"'Inputs T'!CY24","v":0},{"$f":"'Inputs T'!CZ24","v":0},{"$f":"'Inputs T'!DA24","v":0},{"$f":"'Inputs T'!DB24","v":0},{"$f":"'Inputs T'!DC24","v":0},{"$f":"'Inputs T'!DD24","v":0},{"$f":"'Inputs T'!DE24","v":0},{"$f":"'Inputs T'!DF24","v":0},{"$f":"'Inputs T'!DG24","v":0},{"$f":"'Inputs T'!DH24","v":0},{"$f":"'Inputs T'!DI24","v":0},{"$f":"'Inputs T'!DJ24","v":0},{"$f":"'Inputs T'!DK24","v":0},{"$f":"'Inputs T'!DL24","v":0},{"$f":"'Inputs T'!DM24","v":0},{"$f":"'Inputs T'!DN24","v":0},{"$f":"'Inputs T'!DO24","v":0},{"$f":"'Inputs T'!DP24","v":0},{"$f":"'Inputs T'!DQ24","v":0},{"$f":"'Inputs T'!DR24","v":0},{"$f":"'Inputs T'!DS24","v":0},{"$f":"'Inputs T'!DT24","v":0},{"$f":"'Inputs T'!DU24","v":0},{"$f":"'Inputs T'!DV24","v":0},{"$f":"'Inputs T'!DW24","v":0},{"$f":"'Inputs T'!DX24","v":0},{"$f":"'Inputs T'!DY24","v":0},{"$f":"'Inputs T'!DZ24","v":0},{"$f":"'Inputs T'!EA24","v":0},{"$f":"'Inputs T'!EB24","v":0},{"$f":"'Inputs T'!EC24","v":0},{"$f":"'Inputs T'!ED24","v":0},{"$f":"'Inputs T'!EE24","v":0},{"$f":"'Inputs T'!EF24","v":0},{"$f":"'Inputs T'!EG24","v":0},{"$f":"'Inputs T'!EH24","v":0},{"$f":"'Inputs T'!EI24","v":0},{"$f":"'Inputs T'!EJ24","v":0},{"$f":"'Inputs T'!EK24","v":0},{"$f":"'Inputs T'!EL24","v":0},{"$f":"'Inputs T'!EM24","v":0},{"$f":"'Inputs T'!EN24","v":0},{"$f":"'Inputs T'!EO24","v":0},{"$f":"'Inputs T'!EP24","v":0},{"$f":"'Inputs T'!EQ24","v":0},{"$f":"'Inputs T'!ER24","v":0},{"$f":"'Inputs T'!ES24","v":0},{"$f":"'Inputs T'!ET24","v":0},{"$f":"'Inputs T'!EU24","v":0},{"$f":"'Inputs T'!EV24","v":0},{"$f":"'Inputs T'!EW24","v":0},{"$f":"'Inputs T'!EX24","v":0},{"$f":"'Inputs T'!EY24","v":0},{"$f":"'Inputs T'!EZ24","v":0},{"$f":"'Inputs T'!FA24","v":0},{"$f":"'Inputs T'!FB24","v":0},{"$f":"'Inputs T'!FC24","v":0},{"$f":"'Inputs T'!FD24","v":0},{"$f":"'Inputs T'!FE24","v":0},{"$f":"'Inputs T'!FF24","v":0}]
[null,"Год операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M25","v":0},{"$f":"'Inputs T'!N25","v":0},{"$f":"'Inputs T'!O25","v":0},{"$f":"'Inputs T'!P25","v":0},{"$f":"'Inputs T'!Q25","v":0},{"$f":"'Inputs T'!R25","v":0},{"$f":"'Inputs T'!S25","v":0},{"$f":"'Inputs T'!T25","v":0},{"$f":"'Inputs T'!U25","v":0},{"$f":"'Inputs T'!V25","v":0},{"$f":"'Inputs T'!W25","v":0},{"$f":"'Inputs T'!X25","v":0},{"$f":"'Inputs T'!Y25","v":1},{"$f":"'Inputs T'!Z25","v":1},{"$f":"'Inputs T'!AA25","v":1},{"$f":"'Inputs T'!AB25","v":2},{"$f":"'Inputs T'!AC25","v":2},{"$f":"'Inputs T'!AD25","v":2},{"$f":"'Inputs T'!AE25","v":2},{"$f":"'Inputs T'!AF25","v":3},{"$f":"'Inputs T'!AG25","v":3},{"$f":"'Inputs T'!AH25","v":3},{"$f":"'Inputs T'!AI25","v":3},{"$f":"'Inputs T'!AJ25","v":4},{"$f":"'Inputs T'!AK25","v":4},{"$f":"'Inputs T'!AL25","v":4},{"$f":"'Inputs T'!AM25","v":4},{"$f":"'Inputs T'!AN25","v":5},{"$f":"'Inputs T'!AO25","v":5},{"$f":"'Inputs T'!AP25","v":5},{"$f":"'Inputs T'!AQ25","v":5},{"$f":"'Inputs T'!AR25","v":6},{"$f":"'Inputs T'!AS25","v":0},{"$f":"'Inputs T'!AT25","v":0},{"$f":"'Inputs T'!AU25","v":0},{"$f":"'Inputs T'!AV25","v":0},{"$f":"'Inputs T'!AW25","v":0},{"$f":"'Inputs T'!AX25","v":0},{"$f":"'Inputs T'!AY25","v":0},{"$f":"'Inputs T'!AZ25","v":0},{"$f":"'Inputs T'!BA25","v":0},{"$f":"'Inputs T'!BB25","v":0},{"$f":"'Inputs T'!BC25","v":0},{"$f":"'Inputs T'!BD25","v":0},{"$f":"'Inputs T'!BE25","v":0},{"$f":"'Inputs T'!BF25","v":0},{"$f":"'Inputs T'!BG25","v":0},{"$f":"'Inputs T'!BH25","v":0},{"$f":"'Inputs T'!BI25","v":0},{"$f":"'Inputs T'!BJ25","v":0},{"$f":"'Inputs T'!BK25","v":0},{"$f":"'Inputs T'!BL25","v":0},{"$f":"'Inputs T'!BM25","v":0},{"$f":"'Inputs T'!BN25","v":0},{"$f":"'Inputs T'!BO25","v":0},{"$f":"'Inputs T'!BP25","v":0},{"$f":"'Inputs T'!BQ25","v":0},{"$f":"'Inputs T'!BR25","v":0},{"$f":"'Inputs T'!BS25","v":0},{"$f":"'Inputs T'!BT25","v":0},{"$f":"'Inputs T'!BU25","v":0},{"$f":"'Inputs T'!BV25","v":0},{"$f":"'Inputs T'!BW25","v":0},{"$f":"'Inputs T'!BX25","v":0},{"$f":"'Inputs T'!BY25","v":0},{"$f":"'Inputs T'!BZ25","v":0},{"$f":"'Inputs T'!CA25","v":0},{"$f":"'Inputs T'!CB25","v":0},{"$f":"'Inputs T'!CC25","v":0},{"$f":"'Inputs T'!CD25","v":0},{"$f":"'Inputs T'!CE25","v":0},{"$f":"'Inputs T'!CF25","v":0},{"$f":"'Inputs T'!CG25","v":0},{"$f":"'Inputs T'!CH25","v":0},{"$f":"'Inputs T'!CI25","v":0},{"$f":"'Inputs T'!CJ25","v":0},{"$f":"'Inputs T'!CK25","v":0},{"$f":"'Inputs T'!CL25","v":0},{"$f":"'Inputs T'!CM25","v":0},{"$f":"'Inputs T'!CN25","v":0},{"$f":"'Inputs T'!CO25","v":0},{"$f":"'Inputs T'!CP25","v":0},{"$f":"'Inputs T'!CQ25","v":0},{"$f":"'Inputs T'!CR25","v":0},{"$f":"'Inputs T'!CS25","v":0},{"$f":"'Inputs T'!CT25","v":0},{"$f":"'Inputs T'!CU25","v":0},{"$f":"'Inputs T'!CV25","v":0},{"$f":"'Inputs T'!CW25","v":0},{"$f":"'Inputs T'!CX25","v":0},{"$f":"'Inputs T'!CY25","v":0},{"$f":"'Inputs T'!CZ25","v":0},{"$f":"'Inputs T'!DA25","v":0},{"$f":"'Inputs T'!DB25","v":0},{"$f":"'Inputs T'!DC25","v":0},{"$f":"'Inputs T'!DD25","v":0},{"$f":"'Inputs T'!DE25","v":0},{"$f":"'Inputs T'!DF25","v":0},{"$f":"'Inputs T'!DG25","v":0},{"$f":"'Inputs T'!DH25","v":0},{"$f":"'Inputs T'!DI25","v":0},{"$f":"'Inputs T'!DJ25","v":0},{"$f":"'Inputs T'!DK25","v":0},{"$f":"'Inputs T'!DL25","v":0},{"$f":"'Inputs T'!DM25","v":0},{"$f":"'Inputs T'!DN25","v":0},{"$f":"'Inputs T'!DO25","v":0},{"$f":"'Inputs T'!DP25","v":0},{"$f":"'Inputs T'!DQ25","v":0},{"$f":"'Inputs T'!DR25","v":0},{"$f":"'Inputs T'!DS25","v":0},{"$f":"'Inputs T'!DT25","v":0},{"$f":"'Inputs T'!DU25","v":0},{"$f":"'Inputs T'!DV25","v":0},{"$f":"'Inputs T'!DW25","v":0},{"$f":"'Inputs T'!DX25","v":0},{"$f":"'Inputs T'!DY25","v":0},{"$f":"'Inputs T'!DZ25","v":0},{"$f":"'Inputs T'!EA25","v":0},{"$f":"'Inputs T'!EB25","v":0},{"$f":"'Inputs T'!EC25","v":0},{"$f":"'Inputs T'!ED25","v":0},{"$f":"'Inputs T'!EE25","v":0},{"$f":"'Inputs T'!EF25","v":0},{"$f":"'Inputs T'!EG25","v":0},{"$f":"'Inputs T'!EH25","v":0},{"$f":"'Inputs T'!EI25","v":0},{"$f":"'Inputs T'!EJ25","v":0},{"$f":"'Inputs T'!EK25","v":0},{"$f":"'Inputs T'!EL25","v":0},{"$f":"'Inputs T'!EM25","v":0},{"$f":"'Inputs T'!EN25","v":0},{"$f":"'Inputs T'!EO25","v":0},{"$f":"'Inputs T'!EP25","v":0},{"$f":"'Inputs T'!EQ25","v":0},{"$f":"'Inputs T'!ER25","v":0},{"$f":"'Inputs T'!ES25","v":0},{"$f":"'Inputs T'!ET25","v":0},{"$f":"'Inputs T'!EU25","v":0},{"$f":"'Inputs T'!EV25","v":0},{"$f":"'Inputs T'!EW25","v":0},{"$f":"'Inputs T'!EX25","v":0},{"$f":"'Inputs T'!EY25","v":0},{"$f":"'Inputs T'!EZ25","v":0},{"$f":"'Inputs T'!FA25","v":0},{"$f":"'Inputs T'!FB25","v":0},{"$f":"'Inputs T'!FC25","v":0},{"$f":"'Inputs T'!FD25","v":0},{"$f":"'Inputs T'!FE25","v":0},{"$f":"'Inputs T'!FF25","v":0}]
[]
[null,"ПРИМЕНИМЫЕ МАКРОПОКАЗАТЕЛИ"]
[]
[null,"Базовые значения индексов"]
[null,"Индекс потребительских цен, накопительно",null,{"$f":"Controls!K26","v":"ИПЦ"},null,null,null,"коэф",null,null,null,null,{"$f":"CPI_RUB_cum","v":1.0117898553383395},1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,{"$f":"CPI_RUB_cum","v":1.90233816605282},1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,{"$f":"CPI_RUB_cum","v":3.563043708047986},3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Индекс цен производителей, накопительно",null,{"$f":"Controls!K27","v":"ИЦП"},null,null,null,"коэф",null,null,null,null,{"$f":"PPI_RUB_cum","v":1.0153910150787038},1.0310189135025605,1.0468873411467072,1.0572027477299948,1.0676197962080654,1.0781394880998307,1.0887628347925755,1.0994908576391946,1.1103245880563881,1.1212650676238241,1.1323133481842786,1.1434704919447625,1.1547375715786437,1.1661156703287769,1.1776058821116497,1.1892093116225528,1.2009270744417893,1.212760297141928,1.2247101173961157,1.2367776840874549,1.2489641574194608,1.261270709027605,1.2736985220919601,1.2862487914509528,1.2989227237162388,1.3117215373887088,1.324646462975638,1.3376987431089906,1.3508796326648882,1.364190398884257,1.3776323214946635,1.3912066928333502,{"$f":"PPI_RUB_cum","v":1.4049148179714837},1.4187580148396273,1.4327376143544501,1.4468549605466843,1.4611114106903431,1.4755083354332124,1.490047118928628,1.5047291589685514,1.5195558671179565,1.5345286688505406,1.5496490036857729,1.5649183253272934,1.5803381018026745,1.5959098156045619,1.6116349638332035,1.6275150583403848,1.6435516258747813,1.6597462082287442,1.6761003623865314,1.6926156606739999,1.7092936909097722,1.7261360565578936,1.7431443768819923,1.7603202871009596,1.7776654385461628,1.7951814988202091,1.8128701519572719,1.8307330985849977,1.848772056088009,1.8669887587730172,1.8853849580355624,1.9039624225283973,{"$f":"PPI_RUB_cum","v":1.9227229383315292},1.9416683091239377,1.9608003563569847,1.9801209194295331,1.9996318558647901,2.0193350414888949,2.0392323706112636,2.059325756206714,2.0796171300993813,2.1001084431484505,2.1208016654357142,2.1416987864549824,2.1628018153033564,2.1841127808743881,2.2056337320531423,2.2273667379131812,2.2493138879154904,2.2714772921093633,2.2938590813352677,2.3164614074297081,2.3392864434321097,2.3623363837937377,2.3856134445886781,2.4091198637268962,2.4328579011693936,2.4568298391454868,2.4810379823722251,2.505484658275972,2.5301722172161694,2.555103032711306,2.5802795016671136,2.6057040446070103,{"$f":"PPI_RUB_cum","v":2.6313791059048155},2.6573071540197577,2.6834906817337978,2.7099322063912905,2.7366342701410078,2.7635994401805477,2.7908303090031494,2.8183294946469419,2.8460996409466479,2.8741434177877694,2.9024635213632752,2.9310626744328192,2.9599436265845136,2.9891091544992801,3.0185620622178058,3.0483051814101314,3.0783413716478938,3.1086735206792508,3.1393045447065178,3.1702373886665365,3.2014750265138092,3.2330204615064204,3.2648767264947778,3.2970468842131972,3.3295340275743608,3.3623412799666768,3.3954717955545686,3.428928759581725,3.462715388677335,3.4968349311653433,3.531290667376751,3.5660859099649937,{"$f":"PPI_RUB_cum","v":3.6012240042244281},3.6367083284119568,3.6725422940718206,3.7087293463635929,3.7452729643934046,3.7821766615484345,3.8194439858346927,3.8570785202181357,3.8950838829691401,3.9334637280103713,3.9722217452680799,4.0113616610268608,4.0508872382879053,4.0908022771307859,4.1311106150788026,4.1718161274679346,4.2129227278194206,4.2544343682160157,4.2963550396819539,4.338688772566651,4.3814396369321971,4.4246117429446565]
[null,"Индекс роста заработной платы, накопительно",null,{"$f":"Controls!K28","v":"Индекс роста з/п"},null,null,null,"коэф",null,null,null,null,{"$f":"CPI_wages_cum","v":1.0178784473260374},1.0360765335308646,1.0545999732613396,1.0728764706507725,1.0914697045898878,1.1103851642071418,1.1296284337590441,1.1486619336848725,1.168016135629701,1.1876964432126955,1.2077083511004687,1.2257189919986904,1.2439982268710028,1.2625500612785256,1.2813785605175971,1.3004878505106103,1.3198821187101339,1.3395656150165156,1.3595426527091703,1.3798176093917573,1.4003949279514518,1.4212791175325228,1.4424747545244294,1.4639864835646543,1.4858190185564901,1.5079771437020064,1.5304657145504195,1.5532896590620981,1.576453978688436,1.5999637494678287,1.6238241231379948,1.6480403282648859,{"$f":"CPI_wages_cum","v":1.6726176713884304},1.6975615381853661,1.7228773946494125,1.7485707882890438,1.7746473493431245,1.8011127920146732,1.8279729157230264,1.8552336063746753,1.8829008376530549,1.9109806723275682,1.939479263582131,1.9684028563635303,1.997757788749891,2.0275504933395494,2.0577874986606406,2.0884754306017053,2.1196210138636342,2.1512310734332618,2.1833125360789394,2.2158724318684091,2.2489178957093157,2.2824561689126908,2.3164946007797549,2.3510406502123824,2.3861018873475843,2.421685995216365,2.45780077142732,2.4944541298753378,2.5316541024757866,2.569408840924563,2.6077266184843859,2.6466158317977326,{"$f":"CPI_wages_cum","v":2.6860850027268088},2.7261427802209606,2.7667979422119329,2.8080593975373938,2.8499361878931437,2.8924374898144389,2.9355726166868603,2.9793510207871745,3.0237822953546254,3.0688761766931196,3.1146425463047591,3.1610914330551925,3.2082330153712579,3.2560776234714002,3.3046357416293493,3.3539180104715589,3.403935229308904,3.4546983585031548,3.5062185218687389,3.5585070091103232,3.6115752782967467,3.6654349583718471,3.7200978517027319,3.7755759366660531,3.831881370272848,3.8890264908325292,3.947023820656598,4.0058860688026812,4.0656261338594906,4.1262571067733127,4.1877922737166493,4.2502451189996435,{"$f":"CPI_wages_cum","v":4.3136293280249189},4.3779587902864838,4.443247602413364,4.5095100712586209,4.5767607170344373,4.6450142764939573,4.7142857061605774,4.7845901856053956,4.8559431207735368,4.9283601473600882,5.0018571342363725,5.0764501869273246,5.1521556511407232,5.2289901163490535,5.3069704194247906,5.3861136483298901,5.466437145860306,5.5479585134463445,5.6306956150097021,5.7146665808780126,5.7998898117577831,5.8863839827665698,5.9741680475252918,6.0632612423115697,6.1536830902750062,6.2454534057153293,6.3385922984243335,6.4331201780925742,6.5290577587817804,6.6264260634639633,6.7252464286282168,6.8255405089562204,{"$f":"CPI_wages_cum","v":6.9273302820674685},7.0306380533352648,7.1354864607745379,7.2418984800025497,7.3498974292735841,7.4595069745887157,7.5707511348817844,7.6836542872827049,7.7982411724592717,7.9145369000386268,8.0325669541095728,8.1523571988069499,8.2739338839792875,8.397323650940983,8.5225535383102571,8.649650987934173,8.7786438509020233,8.9095603936483823,9.0424293041471806,9.1772796981981557,9.3141411258070441,9.4530435776609298]
[]
[null,"Сценарий цен операционных затрат",null,{"$f":"'Inputs C'!M44","v":"Цены базового периода"},null,null,{"$f":"'Inputs C'!P44","v":1}]
[null,"Флаг первого операционного периода",null,{"$f":"MATCH(1,M35:FF35,0)","v":13},null,null,null,"флаг",null,null,null,null,{"$f":"1*AND(M$14=1,L$14=0)","v":0},{"$f":"1*AND(N$14=1,M$14=0)","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(BZ$14=1,BY$14=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*AND(EL$14=1,EK$14=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Скорректированные с учетом сценария значения индексов"]
[null,"Индекс потребительских цен, накопительно",null,{"$f":"CHOOSE($G$34,1,INDEX(M30:FF30,$D$35))","v":1},null,null,null,"коэф",null,null,null,null,{"$f":"IF($D38=0,0,M30/$D38)","v":1.0117898553383395},1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,{"$f":"IF($D38=0,0,AS30/$D38)","v":1.3900198645362343},1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,{"$f":"IF($D38=0,0,BY30/$D38)","v":1.90233816605282},1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,{"$f":"IF($D38=0,0,DE30/$D38)","v":2.6034811374646156},2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,{"$f":"IF($D38=0,0,EK30/$D38)","v":3.563043708047986},3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Индекс роста заработной платы, накопительно",null,{"$f":"CHOOSE($G$34,1,INDEX(M31:FF31,$D$35))","v":1},null,null,null,"коэф",null,null,null,null,{"$f":"IF($D39=0,0,M31/$D39)","v":1.0153910150787038},1.0310189135025605,1.0468873411467072,1.0572027477299948,1.0676197962080654,1.0781394880998307,1.0887628347925755,1.0994908576391946,1.1103245880563881,1.1212650676238241,1.1323133481842786,1.1434704919447625,1.1547375715786437,1.1661156703287769,1.1776058821116497,1.1892093116225528,1.2009270744417893,1.212760297141928,1.2247101173961157,1.2367776840874549,1.2489641574194608,1.261270709027605,1.2736985220919601,1.2862487914509528,1.2989227237162388,1.3117215373887088,1.324646462975638,1.3376987431089906,1.3508796326648882,1.364190398884257,1.3776323214946635,1.3912066928333502,{"$f":"IF($D39=0,0,AS31/$D39)","v":1.4049148179714837},1.4187580148396273,1.4327376143544501,1.4468549605466843,1.4611114106903431,1.4755083354332124,1.490047118928628,1.5047291589685514,1.5195558671179565,1.5345286688505406,1.5496490036857729,1.5649183253272934,1.5803381018026745,1.5959098156045619,1.6116349638332035,1.6275150583403848,1.6435516258747813,1.6597462082287442,1.6761003623865314,1.6926156606739999,1.7092936909097722,1.7261360565578936,1.7431443768819923,1.7603202871009596,1.7776654385461628,1.7951814988202091,1.8128701519572719,1.8307330985849977,1.848772056088009,1.8669887587730172,1.8853849580355624,1.9039624225283973,{"$f":"IF($D39=0,0,BY31/$D39)","v":1.9227229383315292},1.9416683091239377,1.9608003563569847,1.9801209194295331,1.9996318558647901,2.0193350414888949,2.0392323706112636,2.059325756206714,2.0796171300993813,2.1001084431484505,2.1208016654357142,2.1416987864549824,2.1628018153033564,2.1841127808743881,2.2056337320531423,2.2273667379131812,2.2493138879154904,2.2714772921093633,2.2938590813352677,2.3164614074297081,2.3392864434321097,2.3623363837937377,2.3856134445886781,2.4091198637268962,2.4328579011693936,2.4568298391454868,2.4810379823722251,2.505484658275972,2.5301722172161694,2.555103032711306,2.5802795016671136,2.6057040446070103,{"$f":"IF($D39=0,0,DE31/$D39)","v":2.6313791059048155},2.6573071540197577,2.6834906817337978,2.7099322063912905,2.7366342701410078,2.7635994401805477,2.7908303090031494,2.8183294946469419,2.8460996409466479,2.8741434177877694,2.9024635213632752,2.9310626744328192,2.9599436265845136,2.9891091544992801,3.0185620622178058,3.0483051814101314,3.0783413716478938,3.1086735206792508,3.1393045447065178,3.1702373886665365,3.2014750265138092,3.2330204615064204,3.2648767264947778,3.2970468842131972,3.3295340275743608,3.3623412799666768,3.3954717955545686,3.428928759581725,3.462715388677335,3.4968349311653433,3.531290667376751,3.5660859099649937,{"$f":"IF($D39=0,0,EK31/$D39)","v":3.6012240042244281},3.6367083284119568,3.6725422940718206,3.7087293463635929,3.7452729643934046,3.7821766615484345,3.8194439858346927,3.8570785202181357,3.8950838829691401,3.9334637280103713,3.9722217452680799,4.0113616610268608,4.0508872382879053,4.0908022771307859,4.1311106150788026,4.1718161274679346,4.2129227278194206,4.2544343682160157,4.2963550396819539,4.338688772566651,4.3814396369321971,4.4246117429446565]
[null,"Индекс роста кадастровой стоимости, накопительно",null,{"$f":"CHOOSE($G$34,1,INDEX(M32:FF32,$D$35))","v":1},null,null,null,"коэф",null,null,null,null,{"$f":"IF($D40=0,0,M32/$D40)","v":1.0178784473260374},1.0360765335308646,1.0545999732613396,1.0728764706507725,1.0914697045898878,1.1103851642071418,1.1296284337590441,1.1486619336848725,1.168016135629701,1.1876964432126955,1.2077083511004687,1.2257189919986904,1.2439982268710028,1.2625500612785256,1.2813785605175971,1.3004878505106103,1.3198821187101339,1.3395656150165156,1.3595426527091703,1.3798176093917573,1.4003949279514518,1.4212791175325228,1.4424747545244294,1.4639864835646543,1.4858190185564901,1.5079771437020064,1.5304657145504195,1.5532896590620981,1.576453978688436,1.5999637494678287,1.6238241231379948,1.6480403282648859,{"$f":"IF($D40=0,0,AS32/$D40)","v":1.6726176713884304},1.6975615381853661,1.7228773946494125,1.7485707882890438,1.7746473493431245,1.8011127920146732,1.8279729157230264,1.8552336063746753,1.8829008376530549,1.9109806723275682,1.939479263582131,1.9684028563635303,1.997757788749891,2.0275504933395494,2.0577874986606406,2.0884754306017053,2.1196210138636342,2.1512310734332618,2.1833125360789394,2.2158724318684091,2.2489178957093157,2.2824561689126908,2.3164946007797549,2.3510406502123824,2.3861018873475843,2.421685995216365,2.45780077142732,2.4944541298753378,2.5316541024757866,2.569408840924563,2.6077266184843859,2.6466158317977326,{"$f":"IF($D40=0,0,BY32/$D40)","v":2.6860850027268088},2.7261427802209606,2.7667979422119329,2.8080593975373938,2.8499361878931437,2.8924374898144389,2.9355726166868603,2.9793510207871745,3.0237822953546254,3.0688761766931196,3.1146425463047591,3.1610914330551925,3.2082330153712579,3.2560776234714002,3.3046357416293493,3.3539180104715589,3.403935229308904,3.4546983585031548,3.5062185218687389,3.5585070091103232,3.6115752782967467,3.6654349583718471,3.7200978517027319,3.7755759366660531,3.831881370272848,3.8890264908325292,3.947023820656598,4.0058860688026812,4.0656261338594906,4.1262571067733127,4.1877922737166493,4.2502451189996435,{"$f":"IF($D40=0,0,DE32/$D40)","v":4.3136293280249189},4.3779587902864838,4.443247602413364,4.5095100712586209,4.5767607170344373,4.6450142764939573,4.7142857061605774,4.7845901856053956,4.8559431207735368,4.9283601473600882,5.0018571342363725,5.0764501869273246,5.1521556511407232,5.2289901163490535,5.3069704194247906,5.3861136483298901,5.466437145860306,5.5479585134463445,5.6306956150097021,5.7146665808780126,5.7998898117577831,5.8863839827665698,5.9741680475252918,6.0632612423115697,6.1536830902750062,6.2454534057153293,6.3385922984243335,6.4331201780925742,6.5290577587817804,6.6264260634639633,6.7252464286282168,6.8255405089562204,{"$f":"IF($D40=0,0,EK32/$D40)","v":6.9273302820674685},7.0306380533352648,7.1354864607745379,7.2418984800025497,7.3498974292735841,7.4595069745887157,7.5707511348817844,7.6836542872827049,7.7982411724592717,7.9145369000386268,8.0325669541095728,8.1523571988069499,8.2739338839792875,8.397323650940983,8.5225535383102571,8.649650987934173,8.7786438509020233,8.9095603936483823,9.0424293041471806,9.1772796981981557,9.3141411258070441,9.4530435776609298]
[null,"Константа для сценария без индексации",null,null,null,null,null,"коэф",null,null,null,1,{"$f":"L41","v":1},{"$f":"M41","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BY41","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EK41","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,"РАСЧЕТ КОММЕРЧЕСКОЙ ВЫРУЧКИ"]
[]
[]
[null,"Размер выручки в ценах базового периода, без НДС",null,{"$f":"'Inputs C'!D77","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"$D47*month_in_period*M$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D47*month_in_period*AS$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D47*month_in_period*BY$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D47*month_in_period*DE$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D47*month_in_period*EK$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Коэффициент индексации",null,{"$f":"'Inputs C'!F77","v":"ИПЦ"},null,{"$f":"'Inputs C'!G77","v":1},null,"коэф",null,null,null,null,{"$f":"CHOOSE($F$48,M30,M31,M32,1)","v":1.0117898553383395},{"$f":"CHOOSE($F$48,N30,N31,N32,1)","v":1.0237187113655781},1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,{"$f":"CHOOSE($F$48,BZ30,BZ31,BZ32,1)","v":1.9210826773965581},1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,{"$f":"CHOOSE($F$48,EL30,EL31,EL32,1)","v":3.598151826255128},3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Размер коммерческой выручки в текущих ценах, тыс. руб., без НДС",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"M47*M48","v":0},{"$f":"N47*N48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ47*BZ48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL47*EL48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"НДС в коммерческой выручке",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"M49*VAT_tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS49*VAT_tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY49*VAT_tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE49*VAT_tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK49*VAT_tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Размер коммерческой выручки в текущих ценах, тыс. руб., с НДС",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"M49+M50","v":0},{"$f":"N49+N50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ49+BZ50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL49+EL50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"РАСЧЕТ ОПЕРАЦИОННЫХ ЗАТРАТ"]
[]
[null,"УКРУПНЕННЫЙ РАСЧЕТ ОПЕРАЦИОННЫХ ЗАТРАТ"]
[]
[null,"Флаг фазы затрат",null,{"$f":"'Inputs C'!R47","v":"Опер"},null,{"$f":"'Inputs C'!S47","v":1},null,null,null,null,null,null,{"$f":"IFERROR(M$14*($F58>=1)+M$13*($F58>=2)+M$12*($F58>=3),0)","v":0},{"$f":"IFERROR(N$14*($F58>=1)+N$13*($F58>=2)+N$12*($F58>=3),0)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BZ$14*($F58>=1)+BZ$13*($F58>=2)+BZ$12*($F58>=3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(EL$14*($F58>=1)+EL$13*($F58>=2)+EL$12*($F58>=3),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Общие операционные затраты, в месяц",null,{"$f":"'Inputs C'!$M$47","v":1675},null,null,null,"тыс. руб."]
[null,"Общие операционные затраты, за период, без НДС, без индекс.",null,{"$f":"D60*month_in_period","v":5025},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"$D$61*M58","v":0},{"$f":"$D$61*N58","v":0},0,0,0,0,0,0,0,0,0,0,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$61*BZ58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$61*EL58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Коэффициент индексации",null,{"$f":"'Inputs C'!O47","v":"Без индексации"},null,{"$f":"'Inputs C'!P47","v":4},null,"коэф",null,null,null,null,{"$f":"INDEX(M$38:M$41,$F62)","v":1},{"$f":"INDEX(N$38:N$41,$F62)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX(BZ$38:BZ$41,$F62)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"INDEX(EL$38:EL$41,$F62)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Общие операционные затраты, без НДС",null,null,null,null,null,null,null,null,null,null,{"$f":"M61*M62","v":0},{"$f":"N61*N62","v":0},0,0,0,0,0,0,0,0,0,0,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,5025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ61*BZ62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL61*EL62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"ДЕТАЛЬНЫЙ РАСЧЕТ ОПЕРАЦИОННЫХ ЗАТРАТ"]
[]
[null,"Флаг фаз операционных затрат по статьям"]
[null,{"$f":"'Inputs C'!L51","v":"ФОТ (включая страховые взносы)"},null,{"$f":"'Inputs C'!R51","v":"Инв"},null,{"$f":"'Inputs C'!S51","v":3},null,"флаг",null,null,null,null,{"$f":"IFERROR(CHOOSE($F69,M$14,MAX(M$13,M$14),M$13),0)","v":0},{"$f":"IFERROR(CHOOSE($F69,N$14,MAX(N$13,N$14),N$13),0)","v":0},0,0,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F69,BZ$14,MAX(BZ$13,BZ$14),BZ$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F69,EL$14,MAX(EL$13,EL$14),EL$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L52","v":"Прочие расходы"},null,{"$f":"'Inputs C'!R52","v":"Инв"},null,{"$f":"'Inputs C'!S52","v":3},null,"флаг",null,null,null,null,{"$f":"IFERROR(CHOOSE($F70,M$14,MAX(M$13,M$14),M$13),0)","v":0},0,0,0,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L53","v":"ФОТ (включая страховые взносы)"},null,{"$f":"'Inputs C'!R53","v":"Опер"},null,{"$f":"'Inputs C'!S53","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L54","v":"Прочие расходы"},null,{"$f":"'Inputs C'!R54","v":"Опер"},null,{"$f":"'Inputs C'!S54","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F72,EK$14,MAX(EK$13,EK$14),EK$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L56","v":"Аренда земли"},null,{"$f":"'Inputs C'!R56","v":"Опер"},null,{"$f":"'Inputs C'!S56","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F73,BI$14,MAX(BI$13,BI$14),BI$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F73,DU$14,MAX(DU$13,DU$14),DU$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L57","v":"Тех. обслуживание и ремонт"},null,{"$f":"'Inputs C'!R57","v":"Опер"},null,{"$f":"'Inputs C'!S57","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IFERROR(CHOOSE($F74,Z$14,MAX(Z$13,Z$14),Z$13),0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L58","v":"Коммунальные платежи"},null,{"$f":"'Inputs C'!R58","v":"Опер"},null,{"$f":"'Inputs C'!S58","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L59","v":"Переменные затраты 2"},null,{"$f":"'Inputs C'!R59","v":"Опер"},null,{"$f":"'Inputs C'!S59","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L60","v":"Переменные затраты 3"},null,{"$f":"'Inputs C'!R60","v":"Опер"},null,{"$f":"'Inputs C'!S60","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F77,CK$14,MAX(CK$13,CK$14),CK$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F77,EW$14,MAX(EW$13,EW$14),EW$13),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L61","v":"Переменные затраты 4"},null,{"$f":"'Inputs C'!R61","v":"Опер"},null,{"$f":"'Inputs C'!S61","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IFERROR(CHOOSE($F78,Z$14,MAX(Z$13,Z$14),Z$13),0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L62","v":"Переменные затраты 5"},null,{"$f":"'Inputs C'!R62","v":"Опер"},null,{"$f":"'Inputs C'!S62","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L63","v":"Переменные затраты 6"},null,{"$f":"'Inputs C'!R63","v":"Опер"},null,{"$f":"'Inputs C'!S63","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L64","v":"Переменные затраты 7"},null,{"$f":"'Inputs C'!R64","v":"Опер"},null,{"$f":"'Inputs C'!S64","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F81,CK$14,MAX(CK$13,CK$14),CK$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F81,EW$14,MAX(EW$13,EW$14),EW$13),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L65","v":"Переменные затраты 8"},null,{"$f":"'Inputs C'!R65","v":"Опер"},null,{"$f":"'Inputs C'!S65","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IFERROR(CHOOSE($F82,Z$14,MAX(Z$13,Z$14),Z$13),0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L66","v":"Переменные затраты 9"},null,{"$f":"'Inputs C'!R66","v":"Опер"},null,{"$f":"'Inputs C'!S66","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L67","v":"Переменные затраты 10"},null,{"$f":"'Inputs C'!R67","v":"Опер"},null,{"$f":"'Inputs C'!S67","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L68","v":"Переменные затраты 11"},null,{"$f":"'Inputs C'!R68","v":"Опер"},null,{"$f":"'Inputs C'!S68","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F85,CK$14,MAX(CK$13,CK$14),CK$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F85,EW$14,MAX(EW$13,EW$14),EW$13),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L69","v":"Переменные затраты 12"},null,{"$f":"'Inputs C'!R69","v":"Опер"},null,{"$f":"'Inputs C'!S69","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IFERROR(CHOOSE($F86,Z$14,MAX(Z$13,Z$14),Z$13),0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L70","v":"Переменные затраты 13"},null,{"$f":"'Inputs C'!R70","v":"Опер"},null,{"$f":"'Inputs C'!S70","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L71","v":"Переменные затраты 14"},null,{"$f":"'Inputs C'!R71","v":"Опер"},null,{"$f":"'Inputs C'!S71","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L72","v":"Переменные затраты 15"},null,{"$f":"'Inputs C'!R72","v":"Опер"},null,{"$f":"'Inputs C'!S72","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F89,R$14,MAX(R$13,R$14),R$13),0)","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F89,CN$14,MAX(CN$13,CN$14),CN$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F89,EZ$14,MAX(EZ$13,EZ$14),EZ$13),0)","v":0},0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L73","v":"Переменные затраты 16"},null,{"$f":"'Inputs C'!R73","v":"Опер"},null,{"$f":"'Inputs C'!S73","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IFERROR(CHOOSE($F90,Z$14,MAX(Z$13,Z$14),Z$13),0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F90,CL$14,MAX(CL$13,CL$14),CL$13),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L74","v":"Переменные затраты 17"},null,{"$f":"'Inputs C'!R74","v":"Опер"},null,{"$f":"'Inputs C'!S74","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Inputs C'!L75","v":"Переменные затраты 18"},null,{"$f":"'Inputs C'!R75","v":"Опер"},null,{"$f":"'Inputs C'!S75","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Операционные затраты без учета индексации, за период, без НДС"]
[null,{"$f":"B69","v":"ФОТ (включая страховые взносы)"},null,{"$f":"'Inputs C'!M51","v":90},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M68*M69","v":0},{"$f":"'Input Opex'!N68*N69","v":0},{"$f":"'Input Opex'!O68*O69","v":0},{"$f":"'Input Opex'!P68*P69","v":0},{"$f":"'Input Opex'!Q68*Q69","v":270},{"$f":"'Input Opex'!R68*R69","v":270},{"$f":"'Input Opex'!S68*S69","v":270},{"$f":"'Input Opex'!T68*T69","v":270},{"$f":"'Input Opex'!U68*U69","v":270},{"$f":"'Input Opex'!V68*V69","v":270},{"$f":"'Input Opex'!W68*W69","v":270},{"$f":"'Input Opex'!X68*X69","v":270},{"$f":"'Input Opex'!Y68*Y69","v":0},{"$f":"'Input Opex'!Z68*Z69","v":0},{"$f":"'Input Opex'!AA68*AA69","v":0},{"$f":"'Input Opex'!AB68*AB69","v":0},{"$f":"'Input Opex'!AC68*AC69","v":0},{"$f":"'Input Opex'!AD68*AD69","v":0},{"$f":"'Input Opex'!AE68*AE69","v":0},{"$f":"'Input Opex'!AF68*AF69","v":0},{"$f":"'Input Opex'!AG68*AG69","v":0},{"$f":"'Input Opex'!AH68*AH69","v":0},{"$f":"'Input Opex'!AI68*AI69","v":0},{"$f":"'Input Opex'!AJ68*AJ69","v":0},{"$f":"'Input Opex'!AK68*AK69","v":0},{"$f":"'Input Opex'!AL68*AL69","v":0},{"$f":"'Input Opex'!AM68*AM69","v":0},{"$f":"'Input Opex'!AN68*AN69","v":0},{"$f":"'Input Opex'!AO68*AO69","v":0},{"$f":"'Input Opex'!AP68*AP69","v":0},{"$f":"'Input Opex'!AQ68*AQ69","v":0},{"$f":"'Input Opex'!AR68*AR69","v":0},{"$f":"'Input Opex'!AS68*AS69","v":0},{"$f":"'Input Opex'!AT68*AT69","v":0},{"$f":"'Input Opex'!AU68*AU69","v":0},{"$f":"'Input Opex'!AV68*AV69","v":0},{"$f":"'Input Opex'!AW68*AW69","v":0},{"$f":"'Input Opex'!AX68*AX69","v":0},{"$f":"'Input Opex'!AY68*AY69","v":0},{"$f":"'Input Opex'!AZ68*AZ69","v":0},{"$f":"'Input Opex'!BA68*BA69","v":0},{"$f":"'Input Opex'!BB68*BB69","v":0},{"$f":"'Input Opex'!BC68*BC69","v":0},{"$f":"'Input Opex'!BD68*BD69","v":0},{"$f":"'Input Opex'!BE68*BE69","v":0},{"$f":"'Input Opex'!BF68*BF69","v":0},{"$f":"'Input Opex'!BG68*BG69","v":0},{"$f":"'Input Opex'!BH68*BH69","v":0},{"$f":"'Input Opex'!BI68*BI69","v":0},{"$f":"'Input Opex'!BJ68*BJ69","v":0},{"$f":"'Input Opex'!BK68*BK69","v":0},{"$f":"'Input Opex'!BL68*BL69","v":0},{"$f":"'Input Opex'!BM68*BM69","v":0},{"$f":"'Input Opex'!BN68*BN69","v":0},{"$f":"'Input Opex'!BO68*BO69","v":0},{"$f":"'Input Opex'!BP68*BP69","v":0},{"$f":"'Input Opex'!BQ68*BQ69","v":0},{"$f":"'Input Opex'!BR68*BR69","v":0},{"$f":"'Input Opex'!BS68*BS69","v":0},{"$f":"'Input Opex'!BT68*BT69","v":0},{"$f":"'Input Opex'!BU68*BU69","v":0},{"$f":"'Input Opex'!BV68*BV69","v":0},{"$f":"'Input Opex'!BW68*BW69","v":0},{"$f":"'Input Opex'!BX68*BX69","v":0},{"$f":"'Input Opex'!BY68*BY69","v":0},{"$f":"'Input Opex'!BZ68*BZ69","v":0},{"$f":"'Input Opex'!CA68*CA69","v":0},{"$f":"'Input Opex'!CB68*CB69","v":0},{"$f":"'Input Opex'!CC68*CC69","v":0},{"$f":"'Input Opex'!CD68*CD69","v":0},{"$f":"'Input Opex'!CE68*CE69","v":0},{"$f":"'Input Opex'!CF68*CF69","v":0},{"$f":"'Input Opex'!CG68*CG69","v":0},{"$f":"'Input Opex'!CH68*CH69","v":0},{"$f":"'Input Opex'!CI68*CI69","v":0},{"$f":"'Input Opex'!CJ68*CJ69","v":0},{"$f":"'Input Opex'!CK68*CK69","v":0},{"$f":"'Input Opex'!CL68*CL69","v":0},{"$f":"'Input Opex'!CM68*CM69","v":0},{"$f":"'Input Opex'!CN68*CN69","v":0},{"$f":"'Input Opex'!CO68*CO69","v":0},{"$f":"'Input Opex'!CP68*CP69","v":0},{"$f":"'Input Opex'!CQ68*CQ69","v":0},{"$f":"'Input Opex'!CR68*CR69","v":0},{"$f":"'Input Opex'!CS68*CS69","v":0},{"$f":"'Input Opex'!CT68*CT69","v":0},{"$f":"'Input Opex'!CU68*CU69","v":0},{"$f":"'Input Opex'!CV68*CV69","v":0},{"$f":"'Input Opex'!CW68*CW69","v":0},{"$f":"'Input Opex'!CX68*CX69","v":0},{"$f":"'Input Opex'!CY68*CY69","v":0},{"$f":"'Input Opex'!CZ68*CZ69","v":0},{"$f":"'Input Opex'!DA68*DA69","v":0},{"$f":"'Input Opex'!DB68*DB69","v":0},{"$f":"'Input Opex'!DC68*DC69","v":0},{"$f":"'Input Opex'!DD68*DD69","v":0},{"$f":"'Input Opex'!DE68*DE69","v":0},{"$f":"'Input Opex'!DF68*DF69","v":0},{"$f":"'Input Opex'!DG68*DG69","v":0},{"$f":"'Input Opex'!DH68*DH69","v":0},{"$f":"'Input Opex'!DI68*DI69","v":0},{"$f":"'Input Opex'!DJ68*DJ69","v":0},{"$f":"'Input Opex'!DK68*DK69","v":0},{"$f":"'Input Opex'!DL68*DL69","v":0},{"$f":"'Input Opex'!DM68*DM69","v":0},{"$f":"'Input Opex'!DN68*DN69","v":0},{"$f":"'Input Opex'!DO68*DO69","v":0},{"$f":"'Input Opex'!DP68*DP69","v":0},{"$f":"'Input Opex'!DQ68*DQ69","v":0},{"$f":"'Input Opex'!DR68*DR69","v":0},{"$f":"'Input Opex'!DS68*DS69","v":0},{"$f":"'Input Opex'!DT68*DT69","v":0},{"$f":"'Input Opex'!DU68*DU69","v":0},{"$f":"'Input Opex'!DV68*DV69","v":0},{"$f":"'Input Opex'!DW68*DW69","v":0},{"$f":"'Input Opex'!DX68*DX69","v":0},{"$f":"'Input Opex'!DY68*DY69","v":0},{"$f":"'Input Opex'!DZ68*DZ69","v":0},{"$f":"'Input Opex'!EA68*EA69","v":0},{"$f":"'Input Opex'!EB68*EB69","v":0},{"$f":"'Input Opex'!EC68*EC69","v":0},{"$f":"'Input Opex'!ED68*ED69","v":0},{"$f":"'Input Opex'!EE68*EE69","v":0},{"$f":"'Input Opex'!EF68*EF69","v":0},{"$f":"'Input Opex'!EG68*EG69","v":0},{"$f":"'Input Opex'!EH68*EH69","v":0},{"$f":"'Input Opex'!EI68*EI69","v":0},{"$f":"'Input Opex'!EJ68*EJ69","v":0},{"$f":"'Input Opex'!EK68*EK69","v":0},{"$f":"'Input Opex'!EL68*EL69","v":0},{"$f":"'Input Opex'!EM68*EM69","v":0},{"$f":"'Input Opex'!EN68*EN69","v":0},{"$f":"'Input Opex'!EO68*EO69","v":0},{"$f":"'Input Opex'!EP68*EP69","v":0},{"$f":"'Input Opex'!EQ68*EQ69","v":0},{"$f":"'Input Opex'!ER68*ER69","v":0},{"$f":"'Input Opex'!ES68*ES69","v":0},{"$f":"'Input Opex'!ET68*ET69","v":0},{"$f":"'Input Opex'!EU68*EU69","v":0},{"$f":"'Input Opex'!EV68*EV69","v":0},{"$f":"'Input Opex'!EW68*EW69","v":0},{"$f":"'Input Opex'!EX68*EX69","v":0},{"$f":"'Input Opex'!EY68*EY69","v":0},{"$f":"'Input Opex'!EZ68*EZ69","v":0},{"$f":"'Input Opex'!FA68*FA69","v":0},{"$f":"'Input Opex'!FB68*FB69","v":0},{"$f":"'Input Opex'!FC68*FC69","v":0},{"$f":"'Input Opex'!FD68*FD69","v":0},{"$f":"'Input Opex'!FE68*FE69","v":0},{"$f":"'Input Opex'!FF68*FF69","v":0}]
[null,{"$f":"B70","v":"Прочие расходы"},null,{"$f":"'Inputs C'!M52","v":25},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M69*M70","v":0},{"$f":"'Input Opex'!N69*N70","v":0},{"$f":"'Input Opex'!O69*O70","v":0},{"$f":"'Input Opex'!P69*P70","v":0},{"$f":"'Input Opex'!Q69*Q70","v":75},{"$f":"'Input Opex'!R69*R70","v":75},{"$f":"'Input Opex'!S69*S70","v":75},{"$f":"'Input Opex'!T69*T70","v":75},{"$f":"'Input Opex'!U69*U70","v":75},{"$f":"'Input Opex'!V69*V70","v":75},{"$f":"'Input Opex'!W69*W70","v":75},{"$f":"'Input Opex'!X69*X70","v":75},{"$f":"'Input Opex'!Y69*Y70","v":0},{"$f":"'Input Opex'!Z69*Z70","v":0},{"$f":"'Input Opex'!AA69*AA70","v":0},{"$f":"'Input Opex'!AB69*AB70","v":0},{"$f":"'Input Opex'!AC69*AC70","v":0},{"$f":"'Input Opex'!AD69*AD70","v":0},{"$f":"'Input Opex'!AE69*AE70","v":0},{"$f":"'Input Opex'!AF69*AF70","v":0},{"$f":"'Input Opex'!AG69*AG70","v":0},{"$f":"'Input Opex'!AH69*AH70","v":0},{"$f":"'Input Opex'!AI69*AI70","v":0},{"$f":"'Input Opex'!AJ69*AJ70","v":0},{"$f":"'Input Opex'!AK69*AK70","v":0},{"$f":"'Input Opex'!AL69*AL70","v":0},{"$f":"'Input Opex'!AM69*AM70","v":0},{"$f":"'Input Opex'!AN69*AN70","v":0},{"$f":"'Input Opex'!AO69*AO70","v":0},{"$f":"'Input Opex'!AP69*AP70","v":0},{"$f":"'Input Opex'!AQ69*AQ70","v":0},{"$f":"'Input Opex'!AR69*AR70","v":0},{"$f":"'Input Opex'!AS69*AS70","v":0},{"$f":"'Input Opex'!AT69*AT70","v":0},{"$f":"'Input Opex'!AU69*AU70","v":0},{"$f":"'Input Opex'!AV69*AV70","v":0},{"$f":"'Input Opex'!AW69*AW70","v":0},{"$f":"'Input Opex'!AX69*AX70","v":0},{"$f":"'Input Opex'!AY69*AY70","v":0},{"$f":"'Input Opex'!AZ69*AZ70","v":0},{"$f":"'Input Opex'!BA69*BA70","v":0},{"$f":"'Input Opex'!BB69*BB70","v":0},{"$f":"'Input Opex'!BC69*BC70","v":0},{"$f":"'Input Opex'!BD69*BD70","v":0},{"$f":"'Input Opex'!BE69*BE70","v":0},{"$f":"'Input Opex'!BF69*BF70","v":0},{"$f":"'Input Opex'!BG69*BG70","v":0},{"$f":"'Input Opex'!BH69*BH70","v":0},{"$f":"'Input Opex'!BI69*BI70","v":0},{"$f":"'Input Opex'!BJ69*BJ70","v":0},{"$f":"'Input Opex'!BK69*BK70","v":0},{"$f":"'Input Opex'!BL69*BL70","v":0},{"$f":"'Input Opex'!BM69*BM70","v":0},{"$f":"'Input Opex'!BN69*BN70","v":0},{"$f":"'Input Opex'!BO69*BO70","v":0},{"$f":"'Input Opex'!BP69*BP70","v":0},{"$f":"'Input Opex'!BQ69*BQ70","v":0},{"$f":"'Input Opex'!BR69*BR70","v":0},{"$f":"'Input Opex'!BS69*BS70","v":0},{"$f":"'Input Opex'!BT69*BT70","v":0},{"$f":"'Input Opex'!BU69*BU70","v":0},{"$f":"'Input Opex'!BV69*BV70","v":0},{"$f":"'Input Opex'!BW69*BW70","v":0},{"$f":"'Input Opex'!BX69*BX70","v":0},{"$f":"'Input Opex'!BY69*BY70","v":0},{"$f":"'Input Opex'!BZ69*BZ70","v":0},{"$f":"'Input Opex'!CA69*CA70","v":0},{"$f":"'Input Opex'!CB69*CB70","v":0},{"$f":"'Input Opex'!CC69*CC70","v":0},{"$f":"'Input Opex'!CD69*CD70","v":0},{"$f":"'Input Opex'!CE69*CE70","v":0},{"$f":"'Input Opex'!CF69*CF70","v":0},{"$f":"'Input Opex'!CG69*CG70","v":0},{"$f":"'Input Opex'!CH69*CH70","v":0},{"$f":"'Input Opex'!CI69*CI70","v":0},{"$f":"'Input Opex'!CJ69*CJ70","v":0},{"$f":"'Input Opex'!CK69*CK70","v":0},{"$f":"'Input Opex'!CL69*CL70","v":0},{"$f":"'Input Opex'!CM69*CM70","v":0},{"$f":"'Input Opex'!CN69*CN70","v":0},{"$f":"'Input Opex'!CO69*CO70","v":0},{"$f":"'Input Opex'!CP69*CP70","v":0},{"$f":"'Input Opex'!CQ69*CQ70","v":0},{"$f":"'Input Opex'!CR69*CR70","v":0},{"$f":"'Input Opex'!CS69*CS70","v":0},{"$f":"'Input Opex'!CT69*CT70","v":0},{"$f":"'Input Opex'!CU69*CU70","v":0},{"$f":"'Input Opex'!CV69*CV70","v":0},{"$f":"'Input Opex'!CW69*CW70","v":0},{"$f":"'Input Opex'!CX69*CX70","v":0},{"$f":"'Input Opex'!CY69*CY70","v":0},{"$f":"'Input Opex'!CZ69*CZ70","v":0},{"$f":"'Input Opex'!DA69*DA70","v":0},{"$f":"'Input Opex'!DB69*DB70","v":0},{"$f":"'Input Opex'!DC69*DC70","v":0},{"$f":"'Input Opex'!DD69*DD70","v":0},{"$f":"'Input Opex'!DE69*DE70","v":0},{"$f":"'Input Opex'!DF69*DF70","v":0},{"$f":"'Input Opex'!DG69*DG70","v":0},{"$f":"'Input Opex'!DH69*DH70","v":0},{"$f":"'Input Opex'!DI69*DI70","v":0},{"$f":"'Input Opex'!DJ69*DJ70","v":0},{"$f":"'Input Opex'!DK69*DK70","v":0},{"$f":"'Input Opex'!DL69*DL70","v":0},{"$f":"'Input Opex'!DM69*DM70","v":0},{"$f":"'Input Opex'!DN69*DN70","v":0},{"$f":"'Input Opex'!DO69*DO70","v":0},{"$f":"'Input Opex'!DP69*DP70","v":0},{"$f":"'Input Opex'!DQ69*DQ70","v":0},{"$f":"'Input Opex'!DR69*DR70","v":0},{"$f":"'Input Opex'!DS69*DS70","v":0},{"$f":"'Input Opex'!DT69*DT70","v":0},{"$f":"'Input Opex'!DU69*DU70","v":0},{"$f":"'Input Opex'!DV69*DV70","v":0},{"$f":"'Input Opex'!DW69*DW70","v":0},{"$f":"'Input Opex'!DX69*DX70","v":0},{"$f":"'Input Opex'!DY69*DY70","v":0},{"$f":"'Input Opex'!DZ69*DZ70","v":0},{"$f":"'Input Opex'!EA69*EA70","v":0},{"$f":"'Input Opex'!EB69*EB70","v":0},{"$f":"'Input Opex'!EC69*EC70","v":0},{"$f":"'Input Opex'!ED69*ED70","v":0},{"$f":"'Input Opex'!EE69*EE70","v":0},{"$f":"'Input Opex'!EF69*EF70","v":0},{"$f":"'Input Opex'!EG69*EG70","v":0},{"$f":"'Input Opex'!EH69*EH70","v":0},{"$f":"'Input Opex'!EI69*EI70","v":0},{"$f":"'Input Opex'!EJ69*EJ70","v":0},{"$f":"'Input Opex'!EK69*EK70","v":0},{"$f":"'Input Opex'!EL69*EL70","v":0},{"$f":"'Input Opex'!EM69*EM70","v":0},{"$f":"'Input Opex'!EN69*EN70","v":0},{"$f":"'Input Opex'!EO69*EO70","v":0},{"$f":"'Input Opex'!EP69*EP70","v":0},{"$f":"'Input Opex'!EQ69*EQ70","v":0},{"$f":"'Input Opex'!ER69*ER70","v":0},{"$f":"'Input Opex'!ES69*ES70","v":0},{"$f":"'Input Opex'!ET69*ET70","v":0},{"$f":"'Input Opex'!EU69*EU70","v":0},{"$f":"'Input Opex'!EV69*EV70","v":0},{"$f":"'Input Opex'!EW69*EW70","v":0},{"$f":"'Input Opex'!EX69*EX70","v":0},{"$f":"'Input Opex'!EY69*EY70","v":0},{"$f":"'Input Opex'!EZ69*EZ70","v":0},{"$f":"'Input Opex'!FA69*FA70","v":0},{"$f":"'Input Opex'!FB69*FB70","v":0},{"$f":"'Input Opex'!FC69*FC70","v":0},{"$f":"'Input Opex'!FD69*FD70","v":0},{"$f":"'Input Opex'!FE69*FE70","v":0},{"$f":"'Input Opex'!FF69*FF70","v":0}]
[null,"ФОТ (включая страховые взносы)",null,{"$f":"'Inputs C'!M53","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M70*M71","v":0},{"$f":"'Input Opex'!N70*N71","v":0},{"$f":"'Input Opex'!O70*O71","v":0},{"$f":"'Input Opex'!P70*P71","v":0},{"$f":"'Input Opex'!Q70*Q71","v":0},{"$f":"'Input Opex'!R70*R71","v":0},{"$f":"'Input Opex'!S70*S71","v":0},{"$f":"'Input Opex'!T70*T71","v":0},{"$f":"'Input Opex'!U70*U71","v":0},{"$f":"'Input Opex'!V70*V71","v":0},{"$f":"'Input Opex'!W70*W71","v":0},{"$f":"'Input Opex'!X70*X71","v":0},{"$f":"'Input Opex'!Y70*Y71","v":0},{"$f":"'Input Opex'!Z70*Z71","v":0},{"$f":"'Input Opex'!AA70*AA71","v":0},{"$f":"'Input Opex'!AB70*AB71","v":0},{"$f":"'Input Opex'!AC70*AC71","v":0},{"$f":"'Input Opex'!AD70*AD71","v":0},{"$f":"'Input Opex'!AE70*AE71","v":0},{"$f":"'Input Opex'!AF70*AF71","v":0},{"$f":"'Input Opex'!AG70*AG71","v":0},{"$f":"'Input Opex'!AH70*AH71","v":0},{"$f":"'Input Opex'!AI70*AI71","v":0},{"$f":"'Input Opex'!AJ70*AJ71","v":0},{"$f":"'Input Opex'!AK70*AK71","v":0},{"$f":"'Input Opex'!AL70*AL71","v":0},{"$f":"'Input Opex'!AM70*AM71","v":0},{"$f":"'Input Opex'!AN70*AN71","v":0},{"$f":"'Input Opex'!AO70*AO71","v":0},{"$f":"'Input Opex'!AP70*AP71","v":0},{"$f":"'Input Opex'!AQ70*AQ71","v":0},{"$f":"'Input Opex'!AR70*AR71","v":0},{"$f":"'Input Opex'!AS70*AS71","v":0},{"$f":"'Input Opex'!AT70*AT71","v":0},{"$f":"'Input Opex'!AU70*AU71","v":0},{"$f":"'Input Opex'!AV70*AV71","v":0},{"$f":"'Input Opex'!AW70*AW71","v":0},{"$f":"'Input Opex'!AX70*AX71","v":0},{"$f":"'Input Opex'!AY70*AY71","v":0},{"$f":"'Input Opex'!AZ70*AZ71","v":0},{"$f":"'Input Opex'!BA70*BA71","v":0},{"$f":"'Input Opex'!BB70*BB71","v":0},{"$f":"'Input Opex'!BC70*BC71","v":0},{"$f":"'Input Opex'!BD70*BD71","v":0},{"$f":"'Input Opex'!BE70*BE71","v":0},{"$f":"'Input Opex'!BF70*BF71","v":0},{"$f":"'Input Opex'!BG70*BG71","v":0},{"$f":"'Input Opex'!BH70*BH71","v":0},{"$f":"'Input Opex'!BI70*BI71","v":0},{"$f":"'Input Opex'!BJ70*BJ71","v":0},{"$f":"'Input Opex'!BK70*BK71","v":0},{"$f":"'Input Opex'!BL70*BL71","v":0},{"$f":"'Input Opex'!BM70*BM71","v":0},{"$f":"'Input Opex'!BN70*BN71","v":0},{"$f":"'Input Opex'!BO70*BO71","v":0},{"$f":"'Input Opex'!BP70*BP71","v":0},{"$f":"'Input Opex'!BQ70*BQ71","v":0},{"$f":"'Input Opex'!BR70*BR71","v":0},{"$f":"'Input Opex'!BS70*BS71","v":0},{"$f":"'Input Opex'!BT70*BT71","v":0},{"$f":"'Input Opex'!BU70*BU71","v":0},{"$f":"'Input Opex'!BV70*BV71","v":0},{"$f":"'Input Opex'!BW70*BW71","v":0},{"$f":"'Input Opex'!BX70*BX71","v":0},{"$f":"'Input Opex'!BY70*BY71","v":0},{"$f":"'Input Opex'!BZ70*BZ71","v":0},{"$f":"'Input Opex'!CA70*CA71","v":0},{"$f":"'Input Opex'!CB70*CB71","v":0},{"$f":"'Input Opex'!CC70*CC71","v":0},{"$f":"'Input Opex'!CD70*CD71","v":0},{"$f":"'Input Opex'!CE70*CE71","v":0},{"$f":"'Input Opex'!CF70*CF71","v":0},{"$f":"'Input Opex'!CG70*CG71","v":0},{"$f":"'Input Opex'!CH70*CH71","v":0},{"$f":"'Input Opex'!CI70*CI71","v":0},{"$f":"'Input Opex'!CJ70*CJ71","v":0},{"$f":"'Input Opex'!CK70*CK71","v":0},{"$f":"'Input Opex'!CL70*CL71","v":0},{"$f":"'Input Opex'!CM70*CM71","v":0},{"$f":"'Input Opex'!CN70*CN71","v":0},{"$f":"'Input Opex'!CO70*CO71","v":0},{"$f":"'Input Opex'!CP70*CP71","v":0},{"$f":"'Input Opex'!CQ70*CQ71","v":0},{"$f":"'Input Opex'!CR70*CR71","v":0},{"$f":"'Input Opex'!CS70*CS71","v":0},{"$f":"'Input Opex'!CT70*CT71","v":0},{"$f":"'Input Opex'!CU70*CU71","v":0},{"$f":"'Input Opex'!CV70*CV71","v":0},{"$f":"'Input Opex'!CW70*CW71","v":0},{"$f":"'Input Opex'!CX70*CX71","v":0},{"$f":"'Input Opex'!CY70*CY71","v":0},{"$f":"'Input Opex'!CZ70*CZ71","v":0},{"$f":"'Input Opex'!DA70*DA71","v":0},{"$f":"'Input Opex'!DB70*DB71","v":0},{"$f":"'Input Opex'!DC70*DC71","v":0},{"$f":"'Input Opex'!DD70*DD71","v":0},{"$f":"'Input Opex'!DE70*DE71","v":0},{"$f":"'Input Opex'!DF70*DF71","v":0},{"$f":"'Input Opex'!DG70*DG71","v":0},{"$f":"'Input Opex'!DH70*DH71","v":0},{"$f":"'Input Opex'!DI70*DI71","v":0},{"$f":"'Input Opex'!DJ70*DJ71","v":0},{"$f":"'Input Opex'!DK70*DK71","v":0},{"$f":"'Input Opex'!DL70*DL71","v":0},{"$f":"'Input Opex'!DM70*DM71","v":0},{"$f":"'Input Opex'!DN70*DN71","v":0},{"$f":"'Input Opex'!DO70*DO71","v":0},{"$f":"'Input Opex'!DP70*DP71","v":0},{"$f":"'Input Opex'!DQ70*DQ71","v":0},{"$f":"'Input Opex'!DR70*DR71","v":0},{"$f":"'Input Opex'!DS70*DS71","v":0},{"$f":"'Input Opex'!DT70*DT71","v":0},{"$f":"'Input Opex'!DU70*DU71","v":0},{"$f":"'Input Opex'!DV70*DV71","v":0},{"$f":"'Input Opex'!DW70*DW71","v":0},{"$f":"'Input Opex'!DX70*DX71","v":0},{"$f":"'Input Opex'!DY70*DY71","v":0},{"$f":"'Input Opex'!DZ70*DZ71","v":0},{"$f":"'Input Opex'!EA70*EA71","v":0},{"$f":"'Input Opex'!EB70*EB71","v":0},{"$f":"'Input Opex'!EC70*EC71","v":0},{"$f":"'Input Opex'!ED70*ED71","v":0},{"$f":"'Input Opex'!EE70*EE71","v":0},{"$f":"'Input Opex'!EF70*EF71","v":0},{"$f":"'Input Opex'!EG70*EG71","v":0},{"$f":"'Input Opex'!EH70*EH71","v":0},{"$f":"'Input Opex'!EI70*EI71","v":0},{"$f":"'Input Opex'!EJ70*EJ71","v":0},{"$f":"'Input Opex'!EK70*EK71","v":0},{"$f":"'Input Opex'!EL70*EL71","v":0},{"$f":"'Input Opex'!EM70*EM71","v":0},{"$f":"'Input Opex'!EN70*EN71","v":0},{"$f":"'Input Opex'!EO70*EO71","v":0},{"$f":"'Input Opex'!EP70*EP71","v":0},{"$f":"'Input Opex'!EQ70*EQ71","v":0},{"$f":"'Input Opex'!ER70*ER71","v":0},{"$f":"'Input Opex'!ES70*ES71","v":0},{"$f":"'Input Opex'!ET70*ET71","v":0},{"$f":"'Input Opex'!EU70*EU71","v":0},{"$f":"'Input Opex'!EV70*EV71","v":0},{"$f":"'Input Opex'!EW70*EW71","v":0},{"$f":"'Input Opex'!EX70*EX71","v":0},{"$f":"'Input Opex'!EY70*EY71","v":0},{"$f":"'Input Opex'!EZ70*EZ71","v":0},{"$f":"'Input Opex'!FA70*FA71","v":0},{"$f":"'Input Opex'!FB70*FB71","v":0},{"$f":"'Input Opex'!FC70*FC71","v":0},{"$f":"'Input Opex'!FD70*FD71","v":0},{"$f":"'Input Opex'!FE70*FE71","v":0},{"$f":"'Input Opex'!FF70*FF71","v":0}]
[null,"Прочие расходы",null,{"$f":"'Inputs C'!M54","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M71*M72","v":0},{"$f":"'Input Opex'!N71*N72","v":0},{"$f":"'Input Opex'!O71*O72","v":0},{"$f":"'Input Opex'!P71*P72","v":0},{"$f":"'Input Opex'!Q71*Q72","v":0},{"$f":"'Input Opex'!R71*R72","v":0},{"$f":"'Input Opex'!S71*S72","v":0},{"$f":"'Input Opex'!T71*T72","v":0},{"$f":"'Input Opex'!U71*U72","v":0},{"$f":"'Input Opex'!V71*V72","v":0},{"$f":"'Input Opex'!W71*W72","v":0},{"$f":"'Input Opex'!X71*X72","v":0},{"$f":"'Input Opex'!Y71*Y72","v":0},{"$f":"'Input Opex'!Z71*Z72","v":0},{"$f":"'Input Opex'!AA71*AA72","v":0},{"$f":"'Input Opex'!AB71*AB72","v":0},{"$f":"'Input Opex'!AC71*AC72","v":0},{"$f":"'Input Opex'!AD71*AD72","v":0},{"$f":"'Input Opex'!AE71*AE72","v":0},{"$f":"'Input Opex'!AF71*AF72","v":0},{"$f":"'Input Opex'!AG71*AG72","v":0},{"$f":"'Input Opex'!AH71*AH72","v":0},{"$f":"'Input Opex'!AI71*AI72","v":0},{"$f":"'Input Opex'!AJ71*AJ72","v":0},{"$f":"'Input Opex'!AK71*AK72","v":0},{"$f":"'Input Opex'!AL71*AL72","v":0},{"$f":"'Input Opex'!AM71*AM72","v":0},{"$f":"'Input Opex'!AN71*AN72","v":0},{"$f":"'Input Opex'!AO71*AO72","v":0},{"$f":"'Input Opex'!AP71*AP72","v":0},{"$f":"'Input Opex'!AQ71*AQ72","v":0},{"$f":"'Input Opex'!AR71*AR72","v":0},{"$f":"'Input Opex'!AS71*AS72","v":0},{"$f":"'Input Opex'!AT71*AT72","v":0},{"$f":"'Input Opex'!AU71*AU72","v":0},{"$f":"'Input Opex'!AV71*AV72","v":0},{"$f":"'Input Opex'!AW71*AW72","v":0},{"$f":"'Input Opex'!AX71*AX72","v":0},{"$f":"'Input Opex'!AY71*AY72","v":0},{"$f":"'Input Opex'!AZ71*AZ72","v":0},{"$f":"'Input Opex'!BA71*BA72","v":0},{"$f":"'Input Opex'!BB71*BB72","v":0},{"$f":"'Input Opex'!BC71*BC72","v":0},{"$f":"'Input Opex'!BD71*BD72","v":0},{"$f":"'Input Opex'!BE71*BE72","v":0},{"$f":"'Input Opex'!BF71*BF72","v":0},{"$f":"'Input Opex'!BG71*BG72","v":0},{"$f":"'Input Opex'!BH71*BH72","v":0},{"$f":"'Input Opex'!BI71*BI72","v":0},{"$f":"'Input Opex'!BJ71*BJ72","v":0},{"$f":"'Input Opex'!BK71*BK72","v":0},{"$f":"'Input Opex'!BL71*BL72","v":0},{"$f":"'Input Opex'!BM71*BM72","v":0},{"$f":"'Input Opex'!BN71*BN72","v":0},{"$f":"'Input Opex'!BO71*BO72","v":0},{"$f":"'Input Opex'!BP71*BP72","v":0},{"$f":"'Input Opex'!BQ71*BQ72","v":0},{"$f":"'Input Opex'!BR71*BR72","v":0},{"$f":"'Input Opex'!BS71*BS72","v":0},{"$f":"'Input Opex'!BT71*BT72","v":0},{"$f":"'Input Opex'!BU71*BU72","v":0},{"$f":"'Input Opex'!BV71*BV72","v":0},{"$f":"'Input Opex'!BW71*BW72","v":0},{"$f":"'Input Opex'!BX71*BX72","v":0},{"$f":"'Input Opex'!BY71*BY72","v":0},{"$f":"'Input Opex'!BZ71*BZ72","v":0},{"$f":"'Input Opex'!CA71*CA72","v":0},{"$f":"'Input Opex'!CB71*CB72","v":0},{"$f":"'Input Opex'!CC71*CC72","v":0},{"$f":"'Input Opex'!CD71*CD72","v":0},{"$f":"'Input Opex'!CE71*CE72","v":0},{"$f":"'Input Opex'!CF71*CF72","v":0},{"$f":"'Input Opex'!CG71*CG72","v":0},{"$f":"'Input Opex'!CH71*CH72","v":0},{"$f":"'Input Opex'!CI71*CI72","v":0},{"$f":"'Input Opex'!CJ71*CJ72","v":0},{"$f":"'Input Opex'!CK71*CK72","v":0},{"$f":"'Input Opex'!CL71*CL72","v":0},{"$f":"'Input Opex'!CM71*CM72","v":0},{"$f":"'Input Opex'!CN71*CN72","v":0},{"$f":"'Input Opex'!CO71*CO72","v":0},{"$f":"'Input Opex'!CP71*CP72","v":0},{"$f":"'Input Opex'!CQ71*CQ72","v":0},{"$f":"'Input Opex'!CR71*CR72","v":0},{"$f":"'Input Opex'!CS71*CS72","v":0},{"$f":"'Input Opex'!CT71*CT72","v":0},{"$f":"'Input Opex'!CU71*CU72","v":0},{"$f":"'Input Opex'!CV71*CV72","v":0},{"$f":"'Input Opex'!CW71*CW72","v":0},{"$f":"'Input Opex'!CX71*CX72","v":0},{"$f":"'Input Opex'!CY71*CY72","v":0},{"$f":"'Input Opex'!CZ71*CZ72","v":0},{"$f":"'Input Opex'!DA71*DA72","v":0},{"$f":"'Input Opex'!DB71*DB72","v":0},{"$f":"'Input Opex'!DC71*DC72","v":0},{"$f":"'Input Opex'!DD71*DD72","v":0},{"$f":"'Input Opex'!DE71*DE72","v":0},{"$f":"'Input Opex'!DF71*DF72","v":0},{"$f":"'Input Opex'!DG71*DG72","v":0},{"$f":"'Input Opex'!DH71*DH72","v":0},{"$f":"'Input Opex'!DI71*DI72","v":0},{"$f":"'Input Opex'!DJ71*DJ72","v":0},{"$f":"'Input Opex'!DK71*DK72","v":0},{"$f":"'Input Opex'!DL71*DL72","v":0},{"$f":"'Input Opex'!DM71*DM72","v":0},{"$f":"'Input Opex'!DN71*DN72","v":0},{"$f":"'Input Opex'!DO71*DO72","v":0},{"$f":"'Input Opex'!DP71*DP72","v":0},{"$f":"'Input Opex'!DQ71*DQ72","v":0},{"$f":"'Input Opex'!DR71*DR72","v":0},{"$f":"'Input Opex'!DS71*DS72","v":0},{"$f":"'Input Opex'!DT71*DT72","v":0},{"$f":"'Input Opex'!DU71*DU72","v":0},{"$f":"'Input Opex'!DV71*DV72","v":0},{"$f":"'Input Opex'!DW71*DW72","v":0},{"$f":"'Input Opex'!DX71*DX72","v":0},{"$f":"'Input Opex'!DY71*DY72","v":0},{"$f":"'Input Opex'!DZ71*DZ72","v":0},{"$f":"'Input Opex'!EA71*EA72","v":0},{"$f":"'Input Opex'!EB71*EB72","v":0},{"$f":"'Input Opex'!EC71*EC72","v":0},{"$f":"'Input Opex'!ED71*ED72","v":0},{"$f":"'Input Opex'!EE71*EE72","v":0},{"$f":"'Input Opex'!EF71*EF72","v":0},{"$f":"'Input Opex'!EG71*EG72","v":0},{"$f":"'Input Opex'!EH71*EH72","v":0},{"$f":"'Input Opex'!EI71*EI72","v":0},{"$f":"'Input Opex'!EJ71*EJ72","v":0},{"$f":"'Input Opex'!EK71*EK72","v":0},{"$f":"'Input Opex'!EL71*EL72","v":0},{"$f":"'Input Opex'!EM71*EM72","v":0},{"$f":"'Input Opex'!EN71*EN72","v":0},{"$f":"'Input Opex'!EO71*EO72","v":0},{"$f":"'Input Opex'!EP71*EP72","v":0},{"$f":"'Input Opex'!EQ71*EQ72","v":0},{"$f":"'Input Opex'!ER71*ER72","v":0},{"$f":"'Input Opex'!ES71*ES72","v":0},{"$f":"'Input Opex'!ET71*ET72","v":0},{"$f":"'Input Opex'!EU71*EU72","v":0},{"$f":"'Input Opex'!EV71*EV72","v":0},{"$f":"'Input Opex'!EW71*EW72","v":0},{"$f":"'Input Opex'!EX71*EX72","v":0},{"$f":"'Input Opex'!EY71*EY72","v":0},{"$f":"'Input Opex'!EZ71*EZ72","v":0},{"$f":"'Input Opex'!FA71*FA72","v":0},{"$f":"'Input Opex'!FB71*FB72","v":0},{"$f":"'Input Opex'!FC71*FC72","v":0},{"$f":"'Input Opex'!FD71*FD72","v":0},{"$f":"'Input Opex'!FE71*FE72","v":0},{"$f":"'Input Opex'!FF71*FF72","v":0}]
[null,"Аренда земли",null,{"$f":"'Inputs C'!M56","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M73*M73","v":0},{"$f":"'Input Opex'!N73*N73","v":0},{"$f":"'Input Opex'!O73*O73","v":0},{"$f":"'Input Opex'!P73*P73","v":0},{"$f":"'Input Opex'!Q73*Q73","v":0},{"$f":"'Input Opex'!R73*R73","v":0},{"$f":"'Input Opex'!S73*S73","v":0},{"$f":"'Input Opex'!T73*T73","v":0},{"$f":"'Input Opex'!U73*U73","v":0},{"$f":"'Input Opex'!V73*V73","v":0},{"$f":"'Input Opex'!W73*W73","v":0},{"$f":"'Input Opex'!X73*X73","v":0},{"$f":"'Input Opex'!Y73*Y73","v":0},{"$f":"'Input Opex'!Z73*Z73","v":0},{"$f":"'Input Opex'!AA73*AA73","v":0},{"$f":"'Input Opex'!AB73*AB73","v":0},{"$f":"'Input Opex'!AC73*AC73","v":0},{"$f":"'Input Opex'!AD73*AD73","v":0},{"$f":"'Input Opex'!AE73*AE73","v":0},{"$f":"'Input Opex'!AF73*AF73","v":0},{"$f":"'Input Opex'!AG73*AG73","v":0},{"$f":"'Input Opex'!AH73*AH73","v":0},{"$f":"'Input Opex'!AI73*AI73","v":0},{"$f":"'Input Opex'!AJ73*AJ73","v":0},{"$f":"'Input Opex'!AK73*AK73","v":0},{"$f":"'Input Opex'!AL73*AL73","v":0},{"$f":"'Input Opex'!AM73*AM73","v":0},{"$f":"'Input Opex'!AN73*AN73","v":0},{"$f":"'Input Opex'!AO73*AO73","v":0},{"$f":"'Input Opex'!AP73*AP73","v":0},{"$f":"'Input Opex'!AQ73*AQ73","v":0},{"$f":"'Input Opex'!AR73*AR73","v":0},{"$f":"'Input Opex'!AS73*AS73","v":0},{"$f":"'Input Opex'!AT73*AT73","v":0},{"$f":"'Input Opex'!AU73*AU73","v":0},{"$f":"'Input Opex'!AV73*AV73","v":0},{"$f":"'Input Opex'!AW73*AW73","v":0},{"$f":"'Input Opex'!AX73*AX73","v":0},{"$f":"'Input Opex'!AY73*AY73","v":0},{"$f":"'Input Opex'!AZ73*AZ73","v":0},{"$f":"'Input Opex'!BA73*BA73","v":0},{"$f":"'Input Opex'!BB73*BB73","v":0},{"$f":"'Input Opex'!BC73*BC73","v":0},{"$f":"'Input Opex'!BD73*BD73","v":0},{"$f":"'Input Opex'!BE73*BE73","v":0},{"$f":"'Input Opex'!BF73*BF73","v":0},{"$f":"'Input Opex'!BG73*BG73","v":0},{"$f":"'Input Opex'!BH73*BH73","v":0},{"$f":"'Input Opex'!BI73*BI73","v":0},{"$f":"'Input Opex'!BJ73*BJ73","v":0},{"$f":"'Input Opex'!BK73*BK73","v":0},{"$f":"'Input Opex'!BL73*BL73","v":0},{"$f":"'Input Opex'!BM73*BM73","v":0},{"$f":"'Input Opex'!BN73*BN73","v":0},{"$f":"'Input Opex'!BO73*BO73","v":0},{"$f":"'Input Opex'!BP73*BP73","v":0},{"$f":"'Input Opex'!BQ73*BQ73","v":0},{"$f":"'Input Opex'!BR73*BR73","v":0},{"$f":"'Input Opex'!BS73*BS73","v":0},{"$f":"'Input Opex'!BT73*BT73","v":0},{"$f":"'Input Opex'!BU73*BU73","v":0},{"$f":"'Input Opex'!BV73*BV73","v":0},{"$f":"'Input Opex'!BW73*BW73","v":0},{"$f":"'Input Opex'!BX73*BX73","v":0},{"$f":"'Input Opex'!BY73*BY73","v":0},{"$f":"'Input Opex'!BZ73*BZ73","v":0},{"$f":"'Input Opex'!CA73*CA73","v":0},{"$f":"'Input Opex'!CB73*CB73","v":0},{"$f":"'Input Opex'!CC73*CC73","v":0},{"$f":"'Input Opex'!CD73*CD73","v":0},{"$f":"'Input Opex'!CE73*CE73","v":0},{"$f":"'Input Opex'!CF73*CF73","v":0},{"$f":"'Input Opex'!CG73*CG73","v":0},{"$f":"'Input Opex'!CH73*CH73","v":0},{"$f":"'Input Opex'!CI73*CI73","v":0},{"$f":"'Input Opex'!CJ73*CJ73","v":0},{"$f":"'Input Opex'!CK73*CK73","v":0},{"$f":"'Input Opex'!CL73*CL73","v":0},{"$f":"'Input Opex'!CM73*CM73","v":0},{"$f":"'Input Opex'!CN73*CN73","v":0},{"$f":"'Input Opex'!CO73*CO73","v":0},{"$f":"'Input Opex'!CP73*CP73","v":0},{"$f":"'Input Opex'!CQ73*CQ73","v":0},{"$f":"'Input Opex'!CR73*CR73","v":0},{"$f":"'Input Opex'!CS73*CS73","v":0},{"$f":"'Input Opex'!CT73*CT73","v":0},{"$f":"'Input Opex'!CU73*CU73","v":0},{"$f":"'Input Opex'!CV73*CV73","v":0},{"$f":"'Input Opex'!CW73*CW73","v":0},{"$f":"'Input Opex'!CX73*CX73","v":0},{"$f":"'Input Opex'!CY73*CY73","v":0},{"$f":"'Input Opex'!CZ73*CZ73","v":0},{"$f":"'Input Opex'!DA73*DA73","v":0},{"$f":"'Input Opex'!DB73*DB73","v":0},{"$f":"'Input Opex'!DC73*DC73","v":0},{"$f":"'Input Opex'!DD73*DD73","v":0},{"$f":"'Input Opex'!DE73*DE73","v":0},{"$f":"'Input Opex'!DF73*DF73","v":0},{"$f":"'Input Opex'!DG73*DG73","v":0},{"$f":"'Input Opex'!DH73*DH73","v":0},{"$f":"'Input Opex'!DI73*DI73","v":0},{"$f":"'Input Opex'!DJ73*DJ73","v":0},{"$f":"'Input Opex'!DK73*DK73","v":0},{"$f":"'Input Opex'!DL73*DL73","v":0},{"$f":"'Input Opex'!DM73*DM73","v":0},{"$f":"'Input Opex'!DN73*DN73","v":0},{"$f":"'Input Opex'!DO73*DO73","v":0},{"$f":"'Input Opex'!DP73*DP73","v":0},{"$f":"'Input Opex'!DQ73*DQ73","v":0},{"$f":"'Input Opex'!DR73*DR73","v":0},{"$f":"'Input Opex'!DS73*DS73","v":0},{"$f":"'Input Opex'!DT73*DT73","v":0},{"$f":"'Input Opex'!DU73*DU73","v":0},{"$f":"'Input Opex'!DV73*DV73","v":0},{"$f":"'Input Opex'!DW73*DW73","v":0},{"$f":"'Input Opex'!DX73*DX73","v":0},{"$f":"'Input Opex'!DY73*DY73","v":0},{"$f":"'Input Opex'!DZ73*DZ73","v":0},{"$f":"'Input Opex'!EA73*EA73","v":0},{"$f":"'Input Opex'!EB73*EB73","v":0},{"$f":"'Input Opex'!EC73*EC73","v":0},{"$f":"'Input Opex'!ED73*ED73","v":0},{"$f":"'Input Opex'!EE73*EE73","v":0},{"$f":"'Input Opex'!EF73*EF73","v":0},{"$f":"'Input Opex'!EG73*EG73","v":0},{"$f":"'Input Opex'!EH73*EH73","v":0},{"$f":"'Input Opex'!EI73*EI73","v":0},{"$f":"'Input Opex'!EJ73*EJ73","v":0},{"$f":"'Input Opex'!EK73*EK73","v":0},{"$f":"'Input Opex'!EL73*EL73","v":0},{"$f":"'Input Opex'!EM73*EM73","v":0},{"$f":"'Input Opex'!EN73*EN73","v":0},{"$f":"'Input Opex'!EO73*EO73","v":0},{"$f":"'Input Opex'!EP73*EP73","v":0},{"$f":"'Input Opex'!EQ73*EQ73","v":0},{"$f":"'Input Opex'!ER73*ER73","v":0},{"$f":"'Input Opex'!ES73*ES73","v":0},{"$f":"'Input Opex'!ET73*ET73","v":0},{"$f":"'Input Opex'!EU73*EU73","v":0},{"$f":"'Input Opex'!EV73*EV73","v":0},{"$f":"'Input Opex'!EW73*EW73","v":0},{"$f":"'Input Opex'!EX73*EX73","v":0},{"$f":"'Input Opex'!EY73*EY73","v":0},{"$f":"'Input Opex'!EZ73*EZ73","v":0},{"$f":"'Input Opex'!FA73*FA73","v":0},{"$f":"'Input Opex'!FB73*FB73","v":0},{"$f":"'Input Opex'!FC73*FC73","v":0},{"$f":"'Input Opex'!FD73*FD73","v":0},{"$f":"'Input Opex'!FE73*FE73","v":0},{"$f":"'Input Opex'!FF73*FF73","v":0}]
[null,"Тех. обслуживание и ремонт",null,{"$f":"'Inputs C'!M57","v":250},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M74*M74","v":0},{"$f":"'Input Opex'!N74*N74","v":0},{"$f":"'Input Opex'!O74*O74","v":0},{"$f":"'Input Opex'!P74*P74","v":0},{"$f":"'Input Opex'!Q74*Q74","v":0},{"$f":"'Input Opex'!R74*R74","v":0},{"$f":"'Input Opex'!S74*S74","v":0},{"$f":"'Input Opex'!T74*T74","v":0},{"$f":"'Input Opex'!U74*U74","v":0},{"$f":"'Input Opex'!V74*V74","v":0},{"$f":"'Input Opex'!W74*W74","v":0},{"$f":"'Input Opex'!X74*X74","v":0},{"$f":"'Input Opex'!Y74*Y74","v":750},{"$f":"'Input Opex'!Z74*Z74","v":750},{"$f":"'Input Opex'!AA74*AA74","v":750},{"$f":"'Input Opex'!AB74*AB74","v":750},{"$f":"'Input Opex'!AC74*AC74","v":750},{"$f":"'Input Opex'!AD74*AD74","v":750},{"$f":"'Input Opex'!AE74*AE74","v":750},{"$f":"'Input Opex'!AF74*AF74","v":750},{"$f":"'Input Opex'!AG74*AG74","v":750},{"$f":"'Input Opex'!AH74*AH74","v":750},{"$f":"'Input Opex'!AI74*AI74","v":750},{"$f":"'Input Opex'!AJ74*AJ74","v":750},{"$f":"'Input Opex'!AK74*AK74","v":750},{"$f":"'Input Opex'!AL74*AL74","v":750},{"$f":"'Input Opex'!AM74*AM74","v":750},{"$f":"'Input Opex'!AN74*AN74","v":750},{"$f":"'Input Opex'!AO74*AO74","v":750},{"$f":"'Input Opex'!AP74*AP74","v":750},{"$f":"'Input Opex'!AQ74*AQ74","v":750},{"$f":"'Input Opex'!AR74*AR74","v":750},{"$f":"'Input Opex'!AS74*AS74","v":0},{"$f":"'Input Opex'!AT74*AT74","v":0},{"$f":"'Input Opex'!AU74*AU74","v":0},{"$f":"'Input Opex'!AV74*AV74","v":0},{"$f":"'Input Opex'!AW74*AW74","v":0},{"$f":"'Input Opex'!AX74*AX74","v":0},{"$f":"'Input Opex'!AY74*AY74","v":0},{"$f":"'Input Opex'!AZ74*AZ74","v":0},{"$f":"'Input Opex'!BA74*BA74","v":0},{"$f":"'Input Opex'!BB74*BB74","v":0},{"$f":"'Input Opex'!BC74*BC74","v":0},{"$f":"'Input Opex'!BD74*BD74","v":0},{"$f":"'Input Opex'!BE74*BE74","v":0},{"$f":"'Input Opex'!BF74*BF74","v":0},{"$f":"'Input Opex'!BG74*BG74","v":0},{"$f":"'Input Opex'!BH74*BH74","v":0},{"$f":"'Input Opex'!BI74*BI74","v":0},{"$f":"'Input Opex'!BJ74*BJ74","v":0},{"$f":"'Input Opex'!BK74*BK74","v":0},{"$f":"'Input Opex'!BL74*BL74","v":0},{"$f":"'Input Opex'!BM74*BM74","v":0},{"$f":"'Input Opex'!BN74*BN74","v":0},{"$f":"'Input Opex'!BO74*BO74","v":0},{"$f":"'Input Opex'!BP74*BP74","v":0},{"$f":"'Input Opex'!BQ74*BQ74","v":0},{"$f":"'Input Opex'!BR74*BR74","v":0},{"$f":"'Input Opex'!BS74*BS74","v":0},{"$f":"'Input Opex'!BT74*BT74","v":0},{"$f":"'Input Opex'!BU74*BU74","v":0},{"$f":"'Input Opex'!BV74*BV74","v":0},{"$f":"'Input Opex'!BW74*BW74","v":0},{"$f":"'Input Opex'!BX74*BX74","v":0},{"$f":"'Input Opex'!BY74*BY74","v":0},{"$f":"'Input Opex'!BZ74*BZ74","v":0},{"$f":"'Input Opex'!CA74*CA74","v":0},{"$f":"'Input Opex'!CB74*CB74","v":0},{"$f":"'Input Opex'!CC74*CC74","v":0},{"$f":"'Input Opex'!CD74*CD74","v":0},{"$f":"'Input Opex'!CE74*CE74","v":0},{"$f":"'Input Opex'!CF74*CF74","v":0},{"$f":"'Input Opex'!CG74*CG74","v":0},{"$f":"'Input Opex'!CH74*CH74","v":0},{"$f":"'Input Opex'!CI74*CI74","v":0},{"$f":"'Input Opex'!CJ74*CJ74","v":0},{"$f":"'Input Opex'!CK74*CK74","v":0},{"$f":"'Input Opex'!CL74*CL74","v":0},{"$f":"'Input Opex'!CM74*CM74","v":0},{"$f":"'Input Opex'!CN74*CN74","v":0},{"$f":"'Input Opex'!CO74*CO74","v":0},{"$f":"'Input Opex'!CP74*CP74","v":0},{"$f":"'Input Opex'!CQ74*CQ74","v":0},{"$f":"'Input Opex'!CR74*CR74","v":0},{"$f":"'Input Opex'!CS74*CS74","v":0},{"$f":"'Input Opex'!CT74*CT74","v":0},{"$f":"'Input Opex'!CU74*CU74","v":0},{"$f":"'Input Opex'!CV74*CV74","v":0},{"$f":"'Input Opex'!CW74*CW74","v":0},{"$f":"'Input Opex'!CX74*CX74","v":0},{"$f":"'Input Opex'!CY74*CY74","v":0},{"$f":"'Input Opex'!CZ74*CZ74","v":0},{"$f":"'Input Opex'!DA74*DA74","v":0},{"$f":"'Input Opex'!DB74*DB74","v":0},{"$f":"'Input Opex'!DC74*DC74","v":0},{"$f":"'Input Opex'!DD74*DD74","v":0},{"$f":"'Input Opex'!DE74*DE74","v":0},{"$f":"'Input Opex'!DF74*DF74","v":0},{"$f":"'Input Opex'!DG74*DG74","v":0},{"$f":"'Input Opex'!DH74*DH74","v":0},{"$f":"'Input Opex'!DI74*DI74","v":0},{"$f":"'Input Opex'!DJ74*DJ74","v":0},{"$f":"'Input Opex'!DK74*DK74","v":0},{"$f":"'Input Opex'!DL74*DL74","v":0},{"$f":"'Input Opex'!DM74*DM74","v":0},{"$f":"'Input Opex'!DN74*DN74","v":0},{"$f":"'Input Opex'!DO74*DO74","v":0},{"$f":"'Input Opex'!DP74*DP74","v":0},{"$f":"'Input Opex'!DQ74*DQ74","v":0},{"$f":"'Input Opex'!DR74*DR74","v":0},{"$f":"'Input Opex'!DS74*DS74","v":0},{"$f":"'Input Opex'!DT74*DT74","v":0},{"$f":"'Input Opex'!DU74*DU74","v":0},{"$f":"'Input Opex'!DV74*DV74","v":0},{"$f":"'Input Opex'!DW74*DW74","v":0},{"$f":"'Input Opex'!DX74*DX74","v":0},{"$f":"'Input Opex'!DY74*DY74","v":0},{"$f":"'Input Opex'!DZ74*DZ74","v":0},{"$f":"'Input Opex'!EA74*EA74","v":0},{"$f":"'Input Opex'!EB74*EB74","v":0},{"$f":"'Input Opex'!EC74*EC74","v":0},{"$f":"'Input Opex'!ED74*ED74","v":0},{"$f":"'Input Opex'!EE74*EE74","v":0},{"$f":"'Input Opex'!EF74*EF74","v":0},{"$f":"'Input Opex'!EG74*EG74","v":0},{"$f":"'Input Opex'!EH74*EH74","v":0},{"$f":"'Input Opex'!EI74*EI74","v":0},{"$f":"'Input Opex'!EJ74*EJ74","v":0},{"$f":"'Input Opex'!EK74*EK74","v":0},{"$f":"'Input Opex'!EL74*EL74","v":0},{"$f":"'Input Opex'!EM74*EM74","v":0},{"$f":"'Input Opex'!EN74*EN74","v":0},{"$f":"'Input Opex'!EO74*EO74","v":0},{"$f":"'Input Opex'!EP74*EP74","v":0},{"$f":"'Input Opex'!EQ74*EQ74","v":0},{"$f":"'Input Opex'!ER74*ER74","v":0},{"$f":"'Input Opex'!ES74*ES74","v":0},{"$f":"'Input Opex'!ET74*ET74","v":0},{"$f":"'Input Opex'!EU74*EU74","v":0},{"$f":"'Input Opex'!EV74*EV74","v":0},{"$f":"'Input Opex'!EW74*EW74","v":0},{"$f":"'Input Opex'!EX74*EX74","v":0},{"$f":"'Input Opex'!EY74*EY74","v":0},{"$f":"'Input Opex'!EZ74*EZ74","v":0},{"$f":"'Input Opex'!FA74*FA74","v":0},{"$f":"'Input Opex'!FB74*FB74","v":0},{"$f":"'Input Opex'!FC74*FC74","v":0},{"$f":"'Input Opex'!FD74*FD74","v":0},{"$f":"'Input Opex'!FE74*FE74","v":0},{"$f":"'Input Opex'!FF74*FF74","v":0}]
[null,"Коммунальные платежи",null,{"$f":"'Inputs C'!M58","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M75*M75","v":0},{"$f":"'Input Opex'!N75*N75","v":0},{"$f":"'Input Opex'!O75*O75","v":0},{"$f":"'Input Opex'!P75*P75","v":0},{"$f":"'Input Opex'!Q75*Q75","v":0},{"$f":"'Input Opex'!R75*R75","v":0},{"$f":"'Input Opex'!S75*S75","v":0},{"$f":"'Input Opex'!T75*T75","v":0},{"$f":"'Input Opex'!U75*U75","v":0},{"$f":"'Input Opex'!V75*V75","v":0},{"$f":"'Input Opex'!W75*W75","v":0},{"$f":"'Input Opex'!X75*X75","v":0},{"$f":"'Input Opex'!Y75*Y75","v":0},{"$f":"'Input Opex'!Z75*Z75","v":0},{"$f":"'Input Opex'!AA75*AA75","v":0},{"$f":"'Input Opex'!AB75*AB75","v":0},{"$f":"'Input Opex'!AC75*AC75","v":0},{"$f":"'Input Opex'!AD75*AD75","v":0},{"$f":"'Input Opex'!AE75*AE75","v":0},{"$f":"'Input Opex'!AF75*AF75","v":0},{"$f":"'Input Opex'!AG75*AG75","v":0},{"$f":"'Input Opex'!AH75*AH75","v":0},{"$f":"'Input Opex'!AI75*AI75","v":0},{"$f":"'Input Opex'!AJ75*AJ75","v":0},{"$f":"'Input Opex'!AK75*AK75","v":0},{"$f":"'Input Opex'!AL75*AL75","v":0},{"$f":"'Input Opex'!AM75*AM75","v":0},{"$f":"'Input Opex'!AN75*AN75","v":0},{"$f":"'Input Opex'!AO75*AO75","v":0},{"$f":"'Input Opex'!AP75*AP75","v":0},{"$f":"'Input Opex'!AQ75*AQ75","v":0},{"$f":"'Input Opex'!AR75*AR75","v":0},{"$f":"'Input Opex'!AS75*AS75","v":0},{"$f":"'Input Opex'!AT75*AT75","v":0},{"$f":"'Input Opex'!AU75*AU75","v":0},{"$f":"'Input Opex'!AV75*AV75","v":0},{"$f":"'Input Opex'!AW75*AW75","v":0},{"$f":"'Input Opex'!AX75*AX75","v":0},{"$f":"'Input Opex'!AY75*AY75","v":0},{"$f":"'Input Opex'!AZ75*AZ75","v":0},{"$f":"'Input Opex'!BA75*BA75","v":0},{"$f":"'Input Opex'!BB75*BB75","v":0},{"$f":"'Input Opex'!BC75*BC75","v":0},{"$f":"'Input Opex'!BD75*BD75","v":0},{"$f":"'Input Opex'!BE75*BE75","v":0},{"$f":"'Input Opex'!BF75*BF75","v":0},{"$f":"'Input Opex'!BG75*BG75","v":0},{"$f":"'Input Opex'!BH75*BH75","v":0},{"$f":"'Input Opex'!BI75*BI75","v":0},{"$f":"'Input Opex'!BJ75*BJ75","v":0},{"$f":"'Input Opex'!BK75*BK75","v":0},{"$f":"'Input Opex'!BL75*BL75","v":0},{"$f":"'Input Opex'!BM75*BM75","v":0},{"$f":"'Input Opex'!BN75*BN75","v":0},{"$f":"'Input Opex'!BO75*BO75","v":0},{"$f":"'Input Opex'!BP75*BP75","v":0},{"$f":"'Input Opex'!BQ75*BQ75","v":0},{"$f":"'Input Opex'!BR75*BR75","v":0},{"$f":"'Input Opex'!BS75*BS75","v":0},{"$f":"'Input Opex'!BT75*BT75","v":0},{"$f":"'Input Opex'!BU75*BU75","v":0},{"$f":"'Input Opex'!BV75*BV75","v":0},{"$f":"'Input Opex'!BW75*BW75","v":0},{"$f":"'Input Opex'!BX75*BX75","v":0},{"$f":"'Input Opex'!BY75*BY75","v":0},{"$f":"'Input Opex'!BZ75*BZ75","v":0},{"$f":"'Input Opex'!CA75*CA75","v":0},{"$f":"'Input Opex'!CB75*CB75","v":0},{"$f":"'Input Opex'!CC75*CC75","v":0},{"$f":"'Input Opex'!CD75*CD75","v":0},{"$f":"'Input Opex'!CE75*CE75","v":0},{"$f":"'Input Opex'!CF75*CF75","v":0},{"$f":"'Input Opex'!CG75*CG75","v":0},{"$f":"'Input Opex'!CH75*CH75","v":0},{"$f":"'Input Opex'!CI75*CI75","v":0},{"$f":"'Input Opex'!CJ75*CJ75","v":0},{"$f":"'Input Opex'!CK75*CK75","v":0},{"$f":"'Input Opex'!CL75*CL75","v":0},{"$f":"'Input Opex'!CM75*CM75","v":0},{"$f":"'Input Opex'!CN75*CN75","v":0},{"$f":"'Input Opex'!CO75*CO75","v":0},{"$f":"'Input Opex'!CP75*CP75","v":0},{"$f":"'Input Opex'!CQ75*CQ75","v":0},{"$f":"'Input Opex'!CR75*CR75","v":0},{"$f":"'Input Opex'!CS75*CS75","v":0},{"$f":"'Input Opex'!CT75*CT75","v":0},{"$f":"'Input Opex'!CU75*CU75","v":0},{"$f":"'Input Opex'!CV75*CV75","v":0},{"$f":"'Input Opex'!CW75*CW75","v":0},{"$f":"'Input Opex'!CX75*CX75","v":0},{"$f":"'Input Opex'!CY75*CY75","v":0},{"$f":"'Input Opex'!CZ75*CZ75","v":0},{"$f":"'Input Opex'!DA75*DA75","v":0},{"$f":"'Input Opex'!DB75*DB75","v":0},{"$f":"'Input Opex'!DC75*DC75","v":0},{"$f":"'Input Opex'!DD75*DD75","v":0},{"$f":"'Input Opex'!DE75*DE75","v":0},{"$f":"'Input Opex'!DF75*DF75","v":0},{"$f":"'Input Opex'!DG75*DG75","v":0},{"$f":"'Input Opex'!DH75*DH75","v":0},{"$f":"'Input Opex'!DI75*DI75","v":0},{"$f":"'Input Opex'!DJ75*DJ75","v":0},{"$f":"'Input Opex'!DK75*DK75","v":0},{"$f":"'Input Opex'!DL75*DL75","v":0},{"$f":"'Input Opex'!DM75*DM75","v":0},{"$f":"'Input Opex'!DN75*DN75","v":0},{"$f":"'Input Opex'!DO75*DO75","v":0},{"$f":"'Input Opex'!DP75*DP75","v":0},{"$f":"'Input Opex'!DQ75*DQ75","v":0},{"$f":"'Input Opex'!DR75*DR75","v":0},{"$f":"'Input Opex'!DS75*DS75","v":0},{"$f":"'Input Opex'!DT75*DT75","v":0},{"$f":"'Input Opex'!DU75*DU75","v":0},{"$f":"'Input Opex'!DV75*DV75","v":0},{"$f":"'Input Opex'!DW75*DW75","v":0},{"$f":"'Input Opex'!DX75*DX75","v":0},{"$f":"'Input Opex'!DY75*DY75","v":0},{"$f":"'Input Opex'!DZ75*DZ75","v":0},{"$f":"'Input Opex'!EA75*EA75","v":0},{"$f":"'Input Opex'!EB75*EB75","v":0},{"$f":"'Input Opex'!EC75*EC75","v":0},{"$f":"'Input Opex'!ED75*ED75","v":0},{"$f":"'Input Opex'!EE75*EE75","v":0},{"$f":"'Input Opex'!EF75*EF75","v":0},{"$f":"'Input Opex'!EG75*EG75","v":0},{"$f":"'Input Opex'!EH75*EH75","v":0},{"$f":"'Input Opex'!EI75*EI75","v":0},{"$f":"'Input Opex'!EJ75*EJ75","v":0},{"$f":"'Input Opex'!EK75*EK75","v":0},{"$f":"'Input Opex'!EL75*EL75","v":0},{"$f":"'Input Opex'!EM75*EM75","v":0},{"$f":"'Input Opex'!EN75*EN75","v":0},{"$f":"'Input Opex'!EO75*EO75","v":0},{"$f":"'Input Opex'!EP75*EP75","v":0},{"$f":"'Input Opex'!EQ75*EQ75","v":0},{"$f":"'Input Opex'!ER75*ER75","v":0},{"$f":"'Input Opex'!ES75*ES75","v":0},{"$f":"'Input Opex'!ET75*ET75","v":0},{"$f":"'Input Opex'!EU75*EU75","v":0},{"$f":"'Input Opex'!EV75*EV75","v":0},{"$f":"'Input Opex'!EW75*EW75","v":0},{"$f":"'Input Opex'!EX75*EX75","v":0},{"$f":"'Input Opex'!EY75*EY75","v":0},{"$f":"'Input Opex'!EZ75*EZ75","v":0},{"$f":"'Input Opex'!FA75*FA75","v":0},{"$f":"'Input Opex'!FB75*FB75","v":0},{"$f":"'Input Opex'!FC75*FC75","v":0},{"$f":"'Input Opex'!FD75*FD75","v":0},{"$f":"'Input Opex'!FE75*FE75","v":0},{"$f":"'Input Opex'!FF75*FF75","v":0}]
[null,"Переменные затраты 2",null,{"$f":"'Inputs C'!M59","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M76*M76","v":0},{"$f":"'Input Opex'!N76*N76","v":0},{"$f":"'Input Opex'!O76*O76","v":0},{"$f":"'Input Opex'!P76*P76","v":0},{"$f":"'Input Opex'!Q76*Q76","v":0},{"$f":"'Input Opex'!R76*R76","v":0},{"$f":"'Input Opex'!S76*S76","v":0},{"$f":"'Input Opex'!T76*T76","v":0},{"$f":"'Input Opex'!U76*U76","v":0},{"$f":"'Input Opex'!V76*V76","v":0},{"$f":"'Input Opex'!W76*W76","v":0},{"$f":"'Input Opex'!X76*X76","v":0},{"$f":"'Input Opex'!Y76*Y76","v":0},{"$f":"'Input Opex'!Z76*Z76","v":0},{"$f":"'Input Opex'!AA76*AA76","v":0},{"$f":"'Input Opex'!AB76*AB76","v":0},{"$f":"'Input Opex'!AC76*AC76","v":0},{"$f":"'Input Opex'!AD76*AD76","v":0},{"$f":"'Input Opex'!AE76*AE76","v":0},{"$f":"'Input Opex'!AF76*AF76","v":0},{"$f":"'Input Opex'!AG76*AG76","v":0},{"$f":"'Input Opex'!AH76*AH76","v":0},{"$f":"'Input Opex'!AI76*AI76","v":0},{"$f":"'Input Opex'!AJ76*AJ76","v":0},{"$f":"'Input Opex'!AK76*AK76","v":0},{"$f":"'Input Opex'!AL76*AL76","v":0},{"$f":"'Input Opex'!AM76*AM76","v":0},{"$f":"'Input Opex'!AN76*AN76","v":0},{"$f":"'Input Opex'!AO76*AO76","v":0},{"$f":"'Input Opex'!AP76*AP76","v":0},{"$f":"'Input Opex'!AQ76*AQ76","v":0},{"$f":"'Input Opex'!AR76*AR76","v":0},{"$f":"'Input Opex'!AS76*AS76","v":0},{"$f":"'Input Opex'!AT76*AT76","v":0},{"$f":"'Input Opex'!AU76*AU76","v":0},{"$f":"'Input Opex'!AV76*AV76","v":0},{"$f":"'Input Opex'!AW76*AW76","v":0},{"$f":"'Input Opex'!AX76*AX76","v":0},{"$f":"'Input Opex'!AY76*AY76","v":0},{"$f":"'Input Opex'!AZ76*AZ76","v":0},{"$f":"'Input Opex'!BA76*BA76","v":0},{"$f":"'Input Opex'!BB76*BB76","v":0},{"$f":"'Input Opex'!BC76*BC76","v":0},{"$f":"'Input Opex'!BD76*BD76","v":0},{"$f":"'Input Opex'!BE76*BE76","v":0},{"$f":"'Input Opex'!BF76*BF76","v":0},{"$f":"'Input Opex'!BG76*BG76","v":0},{"$f":"'Input Opex'!BH76*BH76","v":0},{"$f":"'Input Opex'!BI76*BI76","v":0},{"$f":"'Input Opex'!BJ76*BJ76","v":0},{"$f":"'Input Opex'!BK76*BK76","v":0},{"$f":"'Input Opex'!BL76*BL76","v":0},{"$f":"'Input Opex'!BM76*BM76","v":0},{"$f":"'Input Opex'!BN76*BN76","v":0},{"$f":"'Input Opex'!BO76*BO76","v":0},{"$f":"'Input Opex'!BP76*BP76","v":0},{"$f":"'Input Opex'!BQ76*BQ76","v":0},{"$f":"'Input Opex'!BR76*BR76","v":0},{"$f":"'Input Opex'!BS76*BS76","v":0},{"$f":"'Input Opex'!BT76*BT76","v":0},{"$f":"'Input Opex'!BU76*BU76","v":0},{"$f":"'Input Opex'!BV76*BV76","v":0},{"$f":"'Input Opex'!BW76*BW76","v":0},{"$f":"'Input Opex'!BX76*BX76","v":0},{"$f":"'Input Opex'!BY76*BY76","v":0},{"$f":"'Input Opex'!BZ76*BZ76","v":0},{"$f":"'Input Opex'!CA76*CA76","v":0},{"$f":"'Input Opex'!CB76*CB76","v":0},{"$f":"'Input Opex'!CC76*CC76","v":0},{"$f":"'Input Opex'!CD76*CD76","v":0},{"$f":"'Input Opex'!CE76*CE76","v":0},{"$f":"'Input Opex'!CF76*CF76","v":0},{"$f":"'Input Opex'!CG76*CG76","v":0},{"$f":"'Input Opex'!CH76*CH76","v":0},{"$f":"'Input Opex'!CI76*CI76","v":0},{"$f":"'Input Opex'!CJ76*CJ76","v":0},{"$f":"'Input Opex'!CK76*CK76","v":0},{"$f":"'Input Opex'!CL76*CL76","v":0},{"$f":"'Input Opex'!CM76*CM76","v":0},{"$f":"'Input Opex'!CN76*CN76","v":0},{"$f":"'Input Opex'!CO76*CO76","v":0},{"$f":"'Input Opex'!CP76*CP76","v":0},{"$f":"'Input Opex'!CQ76*CQ76","v":0},{"$f":"'Input Opex'!CR76*CR76","v":0},{"$f":"'Input Opex'!CS76*CS76","v":0},{"$f":"'Input Opex'!CT76*CT76","v":0},{"$f":"'Input Opex'!CU76*CU76","v":0},{"$f":"'Input Opex'!CV76*CV76","v":0},{"$f":"'Input Opex'!CW76*CW76","v":0},{"$f":"'Input Opex'!CX76*CX76","v":0},{"$f":"'Input Opex'!CY76*CY76","v":0},{"$f":"'Input Opex'!CZ76*CZ76","v":0},{"$f":"'Input Opex'!DA76*DA76","v":0},{"$f":"'Input Opex'!DB76*DB76","v":0},{"$f":"'Input Opex'!DC76*DC76","v":0},{"$f":"'Input Opex'!DD76*DD76","v":0},{"$f":"'Input Opex'!DE76*DE76","v":0},{"$f":"'Input Opex'!DF76*DF76","v":0},{"$f":"'Input Opex'!DG76*DG76","v":0},{"$f":"'Input Opex'!DH76*DH76","v":0},{"$f":"'Input Opex'!DI76*DI76","v":0},{"$f":"'Input Opex'!DJ76*DJ76","v":0},{"$f":"'Input Opex'!DK76*DK76","v":0},{"$f":"'Input Opex'!DL76*DL76","v":0},{"$f":"'Input Opex'!DM76*DM76","v":0},{"$f":"'Input Opex'!DN76*DN76","v":0},{"$f":"'Input Opex'!DO76*DO76","v":0},{"$f":"'Input Opex'!DP76*DP76","v":0},{"$f":"'Input Opex'!DQ76*DQ76","v":0},{"$f":"'Input Opex'!DR76*DR76","v":0},{"$f":"'Input Opex'!DS76*DS76","v":0},{"$f":"'Input Opex'!DT76*DT76","v":0},{"$f":"'Input Opex'!DU76*DU76","v":0},{"$f":"'Input Opex'!DV76*DV76","v":0},{"$f":"'Input Opex'!DW76*DW76","v":0},{"$f":"'Input Opex'!DX76*DX76","v":0},{"$f":"'Input Opex'!DY76*DY76","v":0},{"$f":"'Input Opex'!DZ76*DZ76","v":0},{"$f":"'Input Opex'!EA76*EA76","v":0},{"$f":"'Input Opex'!EB76*EB76","v":0},{"$f":"'Input Opex'!EC76*EC76","v":0},{"$f":"'Input Opex'!ED76*ED76","v":0},{"$f":"'Input Opex'!EE76*EE76","v":0},{"$f":"'Input Opex'!EF76*EF76","v":0},{"$f":"'Input Opex'!EG76*EG76","v":0},{"$f":"'Input Opex'!EH76*EH76","v":0},{"$f":"'Input Opex'!EI76*EI76","v":0},{"$f":"'Input Opex'!EJ76*EJ76","v":0},{"$f":"'Input Opex'!EK76*EK76","v":0},{"$f":"'Input Opex'!EL76*EL76","v":0},{"$f":"'Input Opex'!EM76*EM76","v":0},{"$f":"'Input Opex'!EN76*EN76","v":0},{"$f":"'Input Opex'!EO76*EO76","v":0},{"$f":"'Input Opex'!EP76*EP76","v":0},{"$f":"'Input Opex'!EQ76*EQ76","v":0},{"$f":"'Input Opex'!ER76*ER76","v":0},{"$f":"'Input Opex'!ES76*ES76","v":0},{"$f":"'Input Opex'!ET76*ET76","v":0},{"$f":"'Input Opex'!EU76*EU76","v":0},{"$f":"'Input Opex'!EV76*EV76","v":0},{"$f":"'Input Opex'!EW76*EW76","v":0},{"$f":"'Input Opex'!EX76*EX76","v":0},{"$f":"'Input Opex'!EY76*EY76","v":0},{"$f":"'Input Opex'!EZ76*EZ76","v":0},{"$f":"'Input Opex'!FA76*FA76","v":0},{"$f":"'Input Opex'!FB76*FB76","v":0},{"$f":"'Input Opex'!FC76*FC76","v":0},{"$f":"'Input Opex'!FD76*FD76","v":0},{"$f":"'Input Opex'!FE76*FE76","v":0},{"$f":"'Input Opex'!FF76*FF76","v":0}]
[null,"Переменные затраты 3",null,{"$f":"'Inputs C'!M60","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M77*M77","v":0},{"$f":"'Input Opex'!N77*N77","v":0},{"$f":"'Input Opex'!O77*O77","v":0},{"$f":"'Input Opex'!P77*P77","v":0},{"$f":"'Input Opex'!Q77*Q77","v":0},{"$f":"'Input Opex'!R77*R77","v":0},{"$f":"'Input Opex'!S77*S77","v":0},{"$f":"'Input Opex'!T77*T77","v":0},{"$f":"'Input Opex'!U77*U77","v":0},{"$f":"'Input Opex'!V77*V77","v":0},{"$f":"'Input Opex'!W77*W77","v":0},{"$f":"'Input Opex'!X77*X77","v":0},{"$f":"'Input Opex'!Y77*Y77","v":0},{"$f":"'Input Opex'!Z77*Z77","v":0},{"$f":"'Input Opex'!AA77*AA77","v":0},{"$f":"'Input Opex'!AB77*AB77","v":0},{"$f":"'Input Opex'!AC77*AC77","v":0},{"$f":"'Input Opex'!AD77*AD77","v":0},{"$f":"'Input Opex'!AE77*AE77","v":0},{"$f":"'Input Opex'!AF77*AF77","v":0},{"$f":"'Input Opex'!AG77*AG77","v":0},{"$f":"'Input Opex'!AH77*AH77","v":0},{"$f":"'Input Opex'!AI77*AI77","v":0},{"$f":"'Input Opex'!AJ77*AJ77","v":0},{"$f":"'Input Opex'!AK77*AK77","v":0},{"$f":"'Input Opex'!AL77*AL77","v":0},{"$f":"'Input Opex'!AM77*AM77","v":0},{"$f":"'Input Opex'!AN77*AN77","v":0},{"$f":"'Input Opex'!AO77*AO77","v":0},{"$f":"'Input Opex'!AP77*AP77","v":0},{"$f":"'Input Opex'!AQ77*AQ77","v":0},{"$f":"'Input Opex'!AR77*AR77","v":0},{"$f":"'Input Opex'!AS77*AS77","v":0},{"$f":"'Input Opex'!AT77*AT77","v":0},{"$f":"'Input Opex'!AU77*AU77","v":0},{"$f":"'Input Opex'!AV77*AV77","v":0},{"$f":"'Input Opex'!AW77*AW77","v":0},{"$f":"'Input Opex'!AX77*AX77","v":0},{"$f":"'Input Opex'!AY77*AY77","v":0},{"$f":"'Input Opex'!AZ77*AZ77","v":0},{"$f":"'Input Opex'!BA77*BA77","v":0},{"$f":"'Input Opex'!BB77*BB77","v":0},{"$f":"'Input Opex'!BC77*BC77","v":0},{"$f":"'Input Opex'!BD77*BD77","v":0},{"$f":"'Input Opex'!BE77*BE77","v":0},{"$f":"'Input Opex'!BF77*BF77","v":0},{"$f":"'Input Opex'!BG77*BG77","v":0},{"$f":"'Input Opex'!BH77*BH77","v":0},{"$f":"'Input Opex'!BI77*BI77","v":0},{"$f":"'Input Opex'!BJ77*BJ77","v":0},{"$f":"'Input Opex'!BK77*BK77","v":0},{"$f":"'Input Opex'!BL77*BL77","v":0},{"$f":"'Input Opex'!BM77*BM77","v":0},{"$f":"'Input Opex'!BN77*BN77","v":0},{"$f":"'Input Opex'!BO77*BO77","v":0},{"$f":"'Input Opex'!BP77*BP77","v":0},{"$f":"'Input Opex'!BQ77*BQ77","v":0},{"$f":"'Input Opex'!BR77*BR77","v":0},{"$f":"'Input Opex'!BS77*BS77","v":0},{"$f":"'Input Opex'!BT77*BT77","v":0},{"$f":"'Input Opex'!BU77*BU77","v":0},{"$f":"'Input Opex'!BV77*BV77","v":0},{"$f":"'Input Opex'!BW77*BW77","v":0},{"$f":"'Input Opex'!BX77*BX77","v":0},{"$f":"'Input Opex'!BY77*BY77","v":0},{"$f":"'Input Opex'!BZ77*BZ77","v":0},{"$f":"'Input Opex'!CA77*CA77","v":0},{"$f":"'Input Opex'!CB77*CB77","v":0},{"$f":"'Input Opex'!CC77*CC77","v":0},{"$f":"'Input Opex'!CD77*CD77","v":0},{"$f":"'Input Opex'!CE77*CE77","v":0},{"$f":"'Input Opex'!CF77*CF77","v":0},{"$f":"'Input Opex'!CG77*CG77","v":0},{"$f":"'Input Opex'!CH77*CH77","v":0},{"$f":"'Input Opex'!CI77*CI77","v":0},{"$f":"'Input Opex'!CJ77*CJ77","v":0},{"$f":"'Input Opex'!CK77*CK77","v":0},{"$f":"'Input Opex'!CL77*CL77","v":0},{"$f":"'Input Opex'!CM77*CM77","v":0},{"$f":"'Input Opex'!CN77*CN77","v":0},{"$f":"'Input Opex'!CO77*CO77","v":0},{"$f":"'Input Opex'!CP77*CP77","v":0},{"$f":"'Input Opex'!CQ77*CQ77","v":0},{"$f":"'Input Opex'!CR77*CR77","v":0},{"$f":"'Input Opex'!CS77*CS77","v":0},{"$f":"'Input Opex'!CT77*CT77","v":0},{"$f":"'Input Opex'!CU77*CU77","v":0},{"$f":"'Input Opex'!CV77*CV77","v":0},{"$f":"'Input Opex'!CW77*CW77","v":0},{"$f":"'Input Opex'!CX77*CX77","v":0},{"$f":"'Input Opex'!CY77*CY77","v":0},{"$f":"'Input Opex'!CZ77*CZ77","v":0},{"$f":"'Input Opex'!DA77*DA77","v":0},{"$f":"'Input Opex'!DB77*DB77","v":0},{"$f":"'Input Opex'!DC77*DC77","v":0},{"$f":"'Input Opex'!DD77*DD77","v":0},{"$f":"'Input Opex'!DE77*DE77","v":0},{"$f":"'Input Opex'!DF77*DF77","v":0},{"$f":"'Input Opex'!DG77*DG77","v":0},{"$f":"'Input Opex'!DH77*DH77","v":0},{"$f":"'Input Opex'!DI77*DI77","v":0},{"$f":"'Input Opex'!DJ77*DJ77","v":0},{"$f":"'Input Opex'!DK77*DK77","v":0},{"$f":"'Input Opex'!DL77*DL77","v":0},{"$f":"'Input Opex'!DM77*DM77","v":0},{"$f":"'Input Opex'!DN77*DN77","v":0},{"$f":"'Input Opex'!DO77*DO77","v":0},{"$f":"'Input Opex'!DP77*DP77","v":0},{"$f":"'Input Opex'!DQ77*DQ77","v":0},{"$f":"'Input Opex'!DR77*DR77","v":0},{"$f":"'Input Opex'!DS77*DS77","v":0},{"$f":"'Input Opex'!DT77*DT77","v":0},{"$f":"'Input Opex'!DU77*DU77","v":0},{"$f":"'Input Opex'!DV77*DV77","v":0},{"$f":"'Input Opex'!DW77*DW77","v":0},{"$f":"'Input Opex'!DX77*DX77","v":0},{"$f":"'Input Opex'!DY77*DY77","v":0},{"$f":"'Input Opex'!DZ77*DZ77","v":0},{"$f":"'Input Opex'!EA77*EA77","v":0},{"$f":"'Input Opex'!EB77*EB77","v":0},{"$f":"'Input Opex'!EC77*EC77","v":0},{"$f":"'Input Opex'!ED77*ED77","v":0},{"$f":"'Input Opex'!EE77*EE77","v":0},{"$f":"'Input Opex'!EF77*EF77","v":0},{"$f":"'Input Opex'!EG77*EG77","v":0},{"$f":"'Input Opex'!EH77*EH77","v":0},{"$f":"'Input Opex'!EI77*EI77","v":0},{"$f":"'Input Opex'!EJ77*EJ77","v":0},{"$f":"'Input Opex'!EK77*EK77","v":0},{"$f":"'Input Opex'!EL77*EL77","v":0},{"$f":"'Input Opex'!EM77*EM77","v":0},{"$f":"'Input Opex'!EN77*EN77","v":0},{"$f":"'Input Opex'!EO77*EO77","v":0},{"$f":"'Input Opex'!EP77*EP77","v":0},{"$f":"'Input Opex'!EQ77*EQ77","v":0},{"$f":"'Input Opex'!ER77*ER77","v":0},{"$f":"'Input Opex'!ES77*ES77","v":0},{"$f":"'Input Opex'!ET77*ET77","v":0},{"$f":"'Input Opex'!EU77*EU77","v":0},{"$f":"'Input Opex'!EV77*EV77","v":0},{"$f":"'Input Opex'!EW77*EW77","v":0},{"$f":"'Input Opex'!EX77*EX77","v":0},{"$f":"'Input Opex'!EY77*EY77","v":0},{"$f":"'Input Opex'!EZ77*EZ77","v":0},{"$f":"'Input Opex'!FA77*FA77","v":0},{"$f":"'Input Opex'!FB77*FB77","v":0},{"$f":"'Input Opex'!FC77*FC77","v":0},{"$f":"'Input Opex'!FD77*FD77","v":0},{"$f":"'Input Opex'!FE77*FE77","v":0},{"$f":"'Input Opex'!FF77*FF77","v":0}]
[null,"Переменные затраты 4",null,{"$f":"'Inputs C'!M61","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M78*M78","v":0},{"$f":"'Input Opex'!N78*N78","v":0},{"$f":"'Input Opex'!O78*O78","v":0},{"$f":"'Input Opex'!P78*P78","v":0},{"$f":"'Input Opex'!Q78*Q78","v":0},{"$f":"'Input Opex'!R78*R78","v":0},{"$f":"'Input Opex'!S78*S78","v":0},{"$f":"'Input Opex'!T78*T78","v":0},{"$f":"'Input Opex'!U78*U78","v":0},{"$f":"'Input Opex'!V78*V78","v":0},{"$f":"'Input Opex'!W78*W78","v":0},{"$f":"'Input Opex'!X78*X78","v":0},{"$f":"'Input Opex'!Y78*Y78","v":0},{"$f":"'Input Opex'!Z78*Z78","v":0},{"$f":"'Input Opex'!AA78*AA78","v":0},{"$f":"'Input Opex'!AB78*AB78","v":0},{"$f":"'Input Opex'!AC78*AC78","v":0},{"$f":"'Input Opex'!AD78*AD78","v":0},{"$f":"'Input Opex'!AE78*AE78","v":0},{"$f":"'Input Opex'!AF78*AF78","v":0},{"$f":"'Input Opex'!AG78*AG78","v":0},{"$f":"'Input Opex'!AH78*AH78","v":0},{"$f":"'Input Opex'!AI78*AI78","v":0},{"$f":"'Input Opex'!AJ78*AJ78","v":0},{"$f":"'Input Opex'!AK78*AK78","v":0},{"$f":"'Input Opex'!AL78*AL78","v":0},{"$f":"'Input Opex'!AM78*AM78","v":0},{"$f":"'Input Opex'!AN78*AN78","v":0},{"$f":"'Input Opex'!AO78*AO78","v":0},{"$f":"'Input Opex'!AP78*AP78","v":0},{"$f":"'Input Opex'!AQ78*AQ78","v":0},{"$f":"'Input Opex'!AR78*AR78","v":0},{"$f":"'Input Opex'!AS78*AS78","v":0},{"$f":"'Input Opex'!AT78*AT78","v":0},{"$f":"'Input Opex'!AU78*AU78","v":0},{"$f":"'Input Opex'!AV78*AV78","v":0},{"$f":"'Input Opex'!AW78*AW78","v":0},{"$f":"'Input Opex'!AX78*AX78","v":0},{"$f":"'Input Opex'!AY78*AY78","v":0},{"$f":"'Input Opex'!AZ78*AZ78","v":0},{"$f":"'Input Opex'!BA78*BA78","v":0},{"$f":"'Input Opex'!BB78*BB78","v":0},{"$f":"'Input Opex'!BC78*BC78","v":0},{"$f":"'Input Opex'!BD78*BD78","v":0},{"$f":"'Input Opex'!BE78*BE78","v":0},{"$f":"'Input Opex'!BF78*BF78","v":0},{"$f":"'Input Opex'!BG78*BG78","v":0},{"$f":"'Input Opex'!BH78*BH78","v":0},{"$f":"'Input Opex'!BI78*BI78","v":0},{"$f":"'Input Opex'!BJ78*BJ78","v":0},{"$f":"'Input Opex'!BK78*BK78","v":0},{"$f":"'Input Opex'!BL78*BL78","v":0},{"$f":"'Input Opex'!BM78*BM78","v":0},{"$f":"'Input Opex'!BN78*BN78","v":0},{"$f":"'Input Opex'!BO78*BO78","v":0},{"$f":"'Input Opex'!BP78*BP78","v":0},{"$f":"'Input Opex'!BQ78*BQ78","v":0},{"$f":"'Input Opex'!BR78*BR78","v":0},{"$f":"'Input Opex'!BS78*BS78","v":0},{"$f":"'Input Opex'!BT78*BT78","v":0},{"$f":"'Input Opex'!BU78*BU78","v":0},{"$f":"'Input Opex'!BV78*BV78","v":0},{"$f":"'Input Opex'!BW78*BW78","v":0},{"$f":"'Input Opex'!BX78*BX78","v":0},{"$f":"'Input Opex'!BY78*BY78","v":0},{"$f":"'Input Opex'!BZ78*BZ78","v":0},{"$f":"'Input Opex'!CA78*CA78","v":0},{"$f":"'Input Opex'!CB78*CB78","v":0},{"$f":"'Input Opex'!CC78*CC78","v":0},{"$f":"'Input Opex'!CD78*CD78","v":0},{"$f":"'Input Opex'!CE78*CE78","v":0},{"$f":"'Input Opex'!CF78*CF78","v":0},{"$f":"'Input Opex'!CG78*CG78","v":0},{"$f":"'Input Opex'!CH78*CH78","v":0},{"$f":"'Input Opex'!CI78*CI78","v":0},{"$f":"'Input Opex'!CJ78*CJ78","v":0},{"$f":"'Input Opex'!CK78*CK78","v":0},{"$f":"'Input Opex'!CL78*CL78","v":0},{"$f":"'Input Opex'!CM78*CM78","v":0},{"$f":"'Input Opex'!CN78*CN78","v":0},{"$f":"'Input Opex'!CO78*CO78","v":0},{"$f":"'Input Opex'!CP78*CP78","v":0},{"$f":"'Input Opex'!CQ78*CQ78","v":0},{"$f":"'Input Opex'!CR78*CR78","v":0},{"$f":"'Input Opex'!CS78*CS78","v":0},{"$f":"'Input Opex'!CT78*CT78","v":0},{"$f":"'Input Opex'!CU78*CU78","v":0},{"$f":"'Input Opex'!CV78*CV78","v":0},{"$f":"'Input Opex'!CW78*CW78","v":0},{"$f":"'Input Opex'!CX78*CX78","v":0},{"$f":"'Input Opex'!CY78*CY78","v":0},{"$f":"'Input Opex'!CZ78*CZ78","v":0},{"$f":"'Input Opex'!DA78*DA78","v":0},{"$f":"'Input Opex'!DB78*DB78","v":0},{"$f":"'Input Opex'!DC78*DC78","v":0},{"$f":"'Input Opex'!DD78*DD78","v":0},{"$f":"'Input Opex'!DE78*DE78","v":0},{"$f":"'Input Opex'!DF78*DF78","v":0},{"$f":"'Input Opex'!DG78*DG78","v":0},{"$f":"'Input Opex'!DH78*DH78","v":0},{"$f":"'Input Opex'!DI78*DI78","v":0},{"$f":"'Input Opex'!DJ78*DJ78","v":0},{"$f":"'Input Opex'!DK78*DK78","v":0},{"$f":"'Input Opex'!DL78*DL78","v":0},{"$f":"'Input Opex'!DM78*DM78","v":0},{"$f":"'Input Opex'!DN78*DN78","v":0},{"$f":"'Input Opex'!DO78*DO78","v":0},{"$f":"'Input Opex'!DP78*DP78","v":0},{"$f":"'Input Opex'!DQ78*DQ78","v":0},{"$f":"'Input Opex'!DR78*DR78","v":0},{"$f":"'Input Opex'!DS78*DS78","v":0},{"$f":"'Input Opex'!DT78*DT78","v":0},{"$f":"'Input Opex'!DU78*DU78","v":0},{"$f":"'Input Opex'!DV78*DV78","v":0},{"$f":"'Input Opex'!DW78*DW78","v":0},{"$f":"'Input Opex'!DX78*DX78","v":0},{"$f":"'Input Opex'!DY78*DY78","v":0},{"$f":"'Input Opex'!DZ78*DZ78","v":0},{"$f":"'Input Opex'!EA78*EA78","v":0},{"$f":"'Input Opex'!EB78*EB78","v":0},{"$f":"'Input Opex'!EC78*EC78","v":0},{"$f":"'Input Opex'!ED78*ED78","v":0},{"$f":"'Input Opex'!EE78*EE78","v":0},{"$f":"'Input Opex'!EF78*EF78","v":0},{"$f":"'Input Opex'!EG78*EG78","v":0},{"$f":"'Input Opex'!EH78*EH78","v":0},{"$f":"'Input Opex'!EI78*EI78","v":0},{"$f":"'Input Opex'!EJ78*EJ78","v":0},{"$f":"'Input Opex'!EK78*EK78","v":0},{"$f":"'Input Opex'!EL78*EL78","v":0},{"$f":"'Input Opex'!EM78*EM78","v":0},{"$f":"'Input Opex'!EN78*EN78","v":0},{"$f":"'Input Opex'!EO78*EO78","v":0},{"$f":"'Input Opex'!EP78*EP78","v":0},{"$f":"'Input Opex'!EQ78*EQ78","v":0},{"$f":"'Input Opex'!ER78*ER78","v":0},{"$f":"'Input Opex'!ES78*ES78","v":0},{"$f":"'Input Opex'!ET78*ET78","v":0},{"$f":"'Input Opex'!EU78*EU78","v":0},{"$f":"'Input Opex'!EV78*EV78","v":0},{"$f":"'Input Opex'!EW78*EW78","v":0},{"$f":"'Input Opex'!EX78*EX78","v":0},{"$f":"'Input Opex'!EY78*EY78","v":0},{"$f":"'Input Opex'!EZ78*EZ78","v":0},{"$f":"'Input Opex'!FA78*FA78","v":0},{"$f":"'Input Opex'!FB78*FB78","v":0},{"$f":"'Input Opex'!FC78*FC78","v":0},{"$f":"'Input Opex'!FD78*FD78","v":0},{"$f":"'Input Opex'!FE78*FE78","v":0},{"$f":"'Input Opex'!FF78*FF78","v":0}]
[null,"Переменные затраты 5",null,{"$f":"'Inputs C'!M62","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M79*M79","v":0},{"$f":"'Input Opex'!N79*N79","v":0},{"$f":"'Input Opex'!O79*O79","v":0},{"$f":"'Input Opex'!P79*P79","v":0},{"$f":"'Input Opex'!Q79*Q79","v":0},{"$f":"'Input Opex'!R79*R79","v":0},{"$f":"'Input Opex'!S79*S79","v":0},{"$f":"'Input Opex'!T79*T79","v":0},{"$f":"'Input Opex'!U79*U79","v":0},{"$f":"'Input Opex'!V79*V79","v":0},{"$f":"'Input Opex'!W79*W79","v":0},{"$f":"'Input Opex'!X79*X79","v":0},{"$f":"'Input Opex'!Y79*Y79","v":0},{"$f":"'Input Opex'!Z79*Z79","v":0},{"$f":"'Input Opex'!AA79*AA79","v":0},{"$f":"'Input Opex'!AB79*AB79","v":0},{"$f":"'Input Opex'!AC79*AC79","v":0},{"$f":"'Input Opex'!AD79*AD79","v":0},{"$f":"'Input Opex'!AE79*AE79","v":0},{"$f":"'Input Opex'!AF79*AF79","v":0},{"$f":"'Input Opex'!AG79*AG79","v":0},{"$f":"'Input Opex'!AH79*AH79","v":0},{"$f":"'Input Opex'!AI79*AI79","v":0},{"$f":"'Input Opex'!AJ79*AJ79","v":0},{"$f":"'Input Opex'!AK79*AK79","v":0},{"$f":"'Input Opex'!AL79*AL79","v":0},{"$f":"'Input Opex'!AM79*AM79","v":0},{"$f":"'Input Opex'!AN79*AN79","v":0},{"$f":"'Input Opex'!AO79*AO79","v":0},{"$f":"'Input Opex'!AP79*AP79","v":0},{"$f":"'Input Opex'!AQ79*AQ79","v":0},{"$f":"'Input Opex'!AR79*AR79","v":0},{"$f":"'Input Opex'!AS79*AS79","v":0},{"$f":"'Input Opex'!AT79*AT79","v":0},{"$f":"'Input Opex'!AU79*AU79","v":0},{"$f":"'Input Opex'!AV79*AV79","v":0},{"$f":"'Input Opex'!AW79*AW79","v":0},{"$f":"'Input Opex'!AX79*AX79","v":0},{"$f":"'Input Opex'!AY79*AY79","v":0},{"$f":"'Input Opex'!AZ79*AZ79","v":0},{"$f":"'Input Opex'!BA79*BA79","v":0},{"$f":"'Input Opex'!BB79*BB79","v":0},{"$f":"'Input Opex'!BC79*BC79","v":0},{"$f":"'Input Opex'!BD79*BD79","v":0},{"$f":"'Input Opex'!BE79*BE79","v":0},{"$f":"'Input Opex'!BF79*BF79","v":0},{"$f":"'Input Opex'!BG79*BG79","v":0},{"$f":"'Input Opex'!BH79*BH79","v":0},{"$f":"'Input Opex'!BI79*BI79","v":0},{"$f":"'Input Opex'!BJ79*BJ79","v":0},{"$f":"'Input Opex'!BK79*BK79","v":0},{"$f":"'Input Opex'!BL79*BL79","v":0},{"$f":"'Input Opex'!BM79*BM79","v":0},{"$f":"'Input Opex'!BN79*BN79","v":0},{"$f":"'Input Opex'!BO79*BO79","v":0},{"$f":"'Input Opex'!BP79*BP79","v":0},{"$f":"'Input Opex'!BQ79*BQ79","v":0},{"$f":"'Input Opex'!BR79*BR79","v":0},{"$f":"'Input Opex'!BS79*BS79","v":0},{"$f":"'Input Opex'!BT79*BT79","v":0},{"$f":"'Input Opex'!BU79*BU79","v":0},{"$f":"'Input Opex'!BV79*BV79","v":0},{"$f":"'Input Opex'!BW79*BW79","v":0},{"$f":"'Input Opex'!BX79*BX79","v":0},{"$f":"'Input Opex'!BY79*BY79","v":0},{"$f":"'Input Opex'!BZ79*BZ79","v":0},{"$f":"'Input Opex'!CA79*CA79","v":0},{"$f":"'Input Opex'!CB79*CB79","v":0},{"$f":"'Input Opex'!CC79*CC79","v":0},{"$f":"'Input Opex'!CD79*CD79","v":0},{"$f":"'Input Opex'!CE79*CE79","v":0},{"$f":"'Input Opex'!CF79*CF79","v":0},{"$f":"'Input Opex'!CG79*CG79","v":0},{"$f":"'Input Opex'!CH79*CH79","v":0},{"$f":"'Input Opex'!CI79*CI79","v":0},{"$f":"'Input Opex'!CJ79*CJ79","v":0},{"$f":"'Input Opex'!CK79*CK79","v":0},{"$f":"'Input Opex'!CL79*CL79","v":0},{"$f":"'Input Opex'!CM79*CM79","v":0},{"$f":"'Input Opex'!CN79*CN79","v":0},{"$f":"'Input Opex'!CO79*CO79","v":0},{"$f":"'Input Opex'!CP79*CP79","v":0},{"$f":"'Input Opex'!CQ79*CQ79","v":0},{"$f":"'Input Opex'!CR79*CR79","v":0},{"$f":"'Input Opex'!CS79*CS79","v":0},{"$f":"'Input Opex'!CT79*CT79","v":0},{"$f":"'Input Opex'!CU79*CU79","v":0},{"$f":"'Input Opex'!CV79*CV79","v":0},{"$f":"'Input Opex'!CW79*CW79","v":0},{"$f":"'Input Opex'!CX79*CX79","v":0},{"$f":"'Input Opex'!CY79*CY79","v":0},{"$f":"'Input Opex'!CZ79*CZ79","v":0},{"$f":"'Input Opex'!DA79*DA79","v":0},{"$f":"'Input Opex'!DB79*DB79","v":0},{"$f":"'Input Opex'!DC79*DC79","v":0},{"$f":"'Input Opex'!DD79*DD79","v":0},{"$f":"'Input Opex'!DE79*DE79","v":0},{"$f":"'Input Opex'!DF79*DF79","v":0},{"$f":"'Input Opex'!DG79*DG79","v":0},{"$f":"'Input Opex'!DH79*DH79","v":0},{"$f":"'Input Opex'!DI79*DI79","v":0},{"$f":"'Input Opex'!DJ79*DJ79","v":0},{"$f":"'Input Opex'!DK79*DK79","v":0},{"$f":"'Input Opex'!DL79*DL79","v":0},{"$f":"'Input Opex'!DM79*DM79","v":0},{"$f":"'Input Opex'!DN79*DN79","v":0},{"$f":"'Input Opex'!DO79*DO79","v":0},{"$f":"'Input Opex'!DP79*DP79","v":0},{"$f":"'Input Opex'!DQ79*DQ79","v":0},{"$f":"'Input Opex'!DR79*DR79","v":0},{"$f":"'Input Opex'!DS79*DS79","v":0},{"$f":"'Input Opex'!DT79*DT79","v":0},{"$f":"'Input Opex'!DU79*DU79","v":0},{"$f":"'Input Opex'!DV79*DV79","v":0},{"$f":"'Input Opex'!DW79*DW79","v":0},{"$f":"'Input Opex'!DX79*DX79","v":0},{"$f":"'Input Opex'!DY79*DY79","v":0},{"$f":"'Input Opex'!DZ79*DZ79","v":0},{"$f":"'Input Opex'!EA79*EA79","v":0},{"$f":"'Input Opex'!EB79*EB79","v":0},{"$f":"'Input Opex'!EC79*EC79","v":0},{"$f":"'Input Opex'!ED79*ED79","v":0},{"$f":"'Input Opex'!EE79*EE79","v":0},{"$f":"'Input Opex'!EF79*EF79","v":0},{"$f":"'Input Opex'!EG79*EG79","v":0},{"$f":"'Input Opex'!EH79*EH79","v":0},{"$f":"'Input Opex'!EI79*EI79","v":0},{"$f":"'Input Opex'!EJ79*EJ79","v":0},{"$f":"'Input Opex'!EK79*EK79","v":0},{"$f":"'Input Opex'!EL79*EL79","v":0},{"$f":"'Input Opex'!EM79*EM79","v":0},{"$f":"'Input Opex'!EN79*EN79","v":0},{"$f":"'Input Opex'!EO79*EO79","v":0},{"$f":"'Input Opex'!EP79*EP79","v":0},{"$f":"'Input Opex'!EQ79*EQ79","v":0},{"$f":"'Input Opex'!ER79*ER79","v":0},{"$f":"'Input Opex'!ES79*ES79","v":0},{"$f":"'Input Opex'!ET79*ET79","v":0},{"$f":"'Input Opex'!EU79*EU79","v":0},{"$f":"'Input Opex'!EV79*EV79","v":0},{"$f":"'Input Opex'!EW79*EW79","v":0},{"$f":"'Input Opex'!EX79*EX79","v":0},{"$f":"'Input Opex'!EY79*EY79","v":0},{"$f":"'Input Opex'!EZ79*EZ79","v":0},{"$f":"'Input Opex'!FA79*FA79","v":0},{"$f":"'Input Opex'!FB79*FB79","v":0},{"$f":"'Input Opex'!FC79*FC79","v":0},{"$f":"'Input Opex'!FD79*FD79","v":0},{"$f":"'Input Opex'!FE79*FE79","v":0},{"$f":"'Input Opex'!FF79*FF79","v":0}]
[null,"Переменные затраты 6",null,{"$f":"'Inputs C'!M63","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M80*M80","v":0},{"$f":"'Input Opex'!N80*N80","v":0},{"$f":"'Input Opex'!O80*O80","v":0},{"$f":"'Input Opex'!P80*P80","v":0},{"$f":"'Input Opex'!Q80*Q80","v":0},{"$f":"'Input Opex'!R80*R80","v":0},{"$f":"'Input Opex'!S80*S80","v":0},{"$f":"'Input Opex'!T80*T80","v":0},{"$f":"'Input Opex'!U80*U80","v":0},{"$f":"'Input Opex'!V80*V80","v":0},{"$f":"'Input Opex'!W80*W80","v":0},{"$f":"'Input Opex'!X80*X80","v":0},{"$f":"'Input Opex'!Y80*Y80","v":0},{"$f":"'Input Opex'!Z80*Z80","v":0},{"$f":"'Input Opex'!AA80*AA80","v":0},{"$f":"'Input Opex'!AB80*AB80","v":0},{"$f":"'Input Opex'!AC80*AC80","v":0},{"$f":"'Input Opex'!AD80*AD80","v":0},{"$f":"'Input Opex'!AE80*AE80","v":0},{"$f":"'Input Opex'!AF80*AF80","v":0},{"$f":"'Input Opex'!AG80*AG80","v":0},{"$f":"'Input Opex'!AH80*AH80","v":0},{"$f":"'Input Opex'!AI80*AI80","v":0},{"$f":"'Input Opex'!AJ80*AJ80","v":0},{"$f":"'Input Opex'!AK80*AK80","v":0},{"$f":"'Input Opex'!AL80*AL80","v":0},{"$f":"'Input Opex'!AM80*AM80","v":0},{"$f":"'Input Opex'!AN80*AN80","v":0},{"$f":"'Input Opex'!AO80*AO80","v":0},{"$f":"'Input Opex'!AP80*AP80","v":0},{"$f":"'Input Opex'!AQ80*AQ80","v":0},{"$f":"'Input Opex'!AR80*AR80","v":0},{"$f":"'Input Opex'!AS80*AS80","v":0},{"$f":"'Input Opex'!AT80*AT80","v":0},{"$f":"'Input Opex'!AU80*AU80","v":0},{"$f":"'Input Opex'!AV80*AV80","v":0},{"$f":"'Input Opex'!AW80*AW80","v":0},{"$f":"'Input Opex'!AX80*AX80","v":0},{"$f":"'Input Opex'!AY80*AY80","v":0},{"$f":"'Input Opex'!AZ80*AZ80","v":0},{"$f":"'Input Opex'!BA80*BA80","v":0},{"$f":"'Input Opex'!BB80*BB80","v":0},{"$f":"'Input Opex'!BC80*BC80","v":0},{"$f":"'Input Opex'!BD80*BD80","v":0},{"$f":"'Input Opex'!BE80*BE80","v":0},{"$f":"'Input Opex'!BF80*BF80","v":0},{"$f":"'Input Opex'!BG80*BG80","v":0},{"$f":"'Input Opex'!BH80*BH80","v":0},{"$f":"'Input Opex'!BI80*BI80","v":0},{"$f":"'Input Opex'!BJ80*BJ80","v":0},{"$f":"'Input Opex'!BK80*BK80","v":0},{"$f":"'Input Opex'!BL80*BL80","v":0},{"$f":"'Input Opex'!BM80*BM80","v":0},{"$f":"'Input Opex'!BN80*BN80","v":0},{"$f":"'Input Opex'!BO80*BO80","v":0},{"$f":"'Input Opex'!BP80*BP80","v":0},{"$f":"'Input Opex'!BQ80*BQ80","v":0},{"$f":"'Input Opex'!BR80*BR80","v":0},{"$f":"'Input Opex'!BS80*BS80","v":0},{"$f":"'Input Opex'!BT80*BT80","v":0},{"$f":"'Input Opex'!BU80*BU80","v":0},{"$f":"'Input Opex'!BV80*BV80","v":0},{"$f":"'Input Opex'!BW80*BW80","v":0},{"$f":"'Input Opex'!BX80*BX80","v":0},{"$f":"'Input Opex'!BY80*BY80","v":0},{"$f":"'Input Opex'!BZ80*BZ80","v":0},{"$f":"'Input Opex'!CA80*CA80","v":0},{"$f":"'Input Opex'!CB80*CB80","v":0},{"$f":"'Input Opex'!CC80*CC80","v":0},{"$f":"'Input Opex'!CD80*CD80","v":0},{"$f":"'Input Opex'!CE80*CE80","v":0},{"$f":"'Input Opex'!CF80*CF80","v":0},{"$f":"'Input Opex'!CG80*CG80","v":0},{"$f":"'Input Opex'!CH80*CH80","v":0},{"$f":"'Input Opex'!CI80*CI80","v":0},{"$f":"'Input Opex'!CJ80*CJ80","v":0},{"$f":"'Input Opex'!CK80*CK80","v":0},{"$f":"'Input Opex'!CL80*CL80","v":0},{"$f":"'Input Opex'!CM80*CM80","v":0},{"$f":"'Input Opex'!CN80*CN80","v":0},{"$f":"'Input Opex'!CO80*CO80","v":0},{"$f":"'Input Opex'!CP80*CP80","v":0},{"$f":"'Input Opex'!CQ80*CQ80","v":0},{"$f":"'Input Opex'!CR80*CR80","v":0},{"$f":"'Input Opex'!CS80*CS80","v":0},{"$f":"'Input Opex'!CT80*CT80","v":0},{"$f":"'Input Opex'!CU80*CU80","v":0},{"$f":"'Input Opex'!CV80*CV80","v":0},{"$f":"'Input Opex'!CW80*CW80","v":0},{"$f":"'Input Opex'!CX80*CX80","v":0},{"$f":"'Input Opex'!CY80*CY80","v":0},{"$f":"'Input Opex'!CZ80*CZ80","v":0},{"$f":"'Input Opex'!DA80*DA80","v":0},{"$f":"'Input Opex'!DB80*DB80","v":0},{"$f":"'Input Opex'!DC80*DC80","v":0},{"$f":"'Input Opex'!DD80*DD80","v":0},{"$f":"'Input Opex'!DE80*DE80","v":0},{"$f":"'Input Opex'!DF80*DF80","v":0},{"$f":"'Input Opex'!DG80*DG80","v":0},{"$f":"'Input Opex'!DH80*DH80","v":0},{"$f":"'Input Opex'!DI80*DI80","v":0},{"$f":"'Input Opex'!DJ80*DJ80","v":0},{"$f":"'Input Opex'!DK80*DK80","v":0},{"$f":"'Input Opex'!DL80*DL80","v":0},{"$f":"'Input Opex'!DM80*DM80","v":0},{"$f":"'Input Opex'!DN80*DN80","v":0},{"$f":"'Input Opex'!DO80*DO80","v":0},{"$f":"'Input Opex'!DP80*DP80","v":0},{"$f":"'Input Opex'!DQ80*DQ80","v":0},{"$f":"'Input Opex'!DR80*DR80","v":0},{"$f":"'Input Opex'!DS80*DS80","v":0},{"$f":"'Input Opex'!DT80*DT80","v":0},{"$f":"'Input Opex'!DU80*DU80","v":0},{"$f":"'Input Opex'!DV80*DV80","v":0},{"$f":"'Input Opex'!DW80*DW80","v":0},{"$f":"'Input Opex'!DX80*DX80","v":0},{"$f":"'Input Opex'!DY80*DY80","v":0},{"$f":"'Input Opex'!DZ80*DZ80","v":0},{"$f":"'Input Opex'!EA80*EA80","v":0},{"$f":"'Input Opex'!EB80*EB80","v":0},{"$f":"'Input Opex'!EC80*EC80","v":0},{"$f":"'Input Opex'!ED80*ED80","v":0},{"$f":"'Input Opex'!EE80*EE80","v":0},{"$f":"'Input Opex'!EF80*EF80","v":0},{"$f":"'Input Opex'!EG80*EG80","v":0},{"$f":"'Input Opex'!EH80*EH80","v":0},{"$f":"'Input Opex'!EI80*EI80","v":0},{"$f":"'Input Opex'!EJ80*EJ80","v":0},{"$f":"'Input Opex'!EK80*EK80","v":0},{"$f":"'Input Opex'!EL80*EL80","v":0},{"$f":"'Input Opex'!EM80*EM80","v":0},{"$f":"'Input Opex'!EN80*EN80","v":0},{"$f":"'Input Opex'!EO80*EO80","v":0},{"$f":"'Input Opex'!EP80*EP80","v":0},{"$f":"'Input Opex'!EQ80*EQ80","v":0},{"$f":"'Input Opex'!ER80*ER80","v":0},{"$f":"'Input Opex'!ES80*ES80","v":0},{"$f":"'Input Opex'!ET80*ET80","v":0},{"$f":"'Input Opex'!EU80*EU80","v":0},{"$f":"'Input Opex'!EV80*EV80","v":0},{"$f":"'Input Opex'!EW80*EW80","v":0},{"$f":"'Input Opex'!EX80*EX80","v":0},{"$f":"'Input Opex'!EY80*EY80","v":0},{"$f":"'Input Opex'!EZ80*EZ80","v":0},{"$f":"'Input Opex'!FA80*FA80","v":0},{"$f":"'Input Opex'!FB80*FB80","v":0},{"$f":"'Input Opex'!FC80*FC80","v":0},{"$f":"'Input Opex'!FD80*FD80","v":0},{"$f":"'Input Opex'!FE80*FE80","v":0},{"$f":"'Input Opex'!FF80*FF80","v":0}]
[null,"Переменные затраты 7",null,{"$f":"'Inputs C'!M64","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M81*M81","v":0},{"$f":"'Input Opex'!N81*N81","v":0},{"$f":"'Input Opex'!O81*O81","v":0},{"$f":"'Input Opex'!P81*P81","v":0},{"$f":"'Input Opex'!Q81*Q81","v":0},{"$f":"'Input Opex'!R81*R81","v":0},{"$f":"'Input Opex'!S81*S81","v":0},{"$f":"'Input Opex'!T81*T81","v":0},{"$f":"'Input Opex'!U81*U81","v":0},{"$f":"'Input Opex'!V81*V81","v":0},{"$f":"'Input Opex'!W81*W81","v":0},{"$f":"'Input Opex'!X81*X81","v":0},{"$f":"'Input Opex'!Y81*Y81","v":0},{"$f":"'Input Opex'!Z81*Z81","v":0},{"$f":"'Input Opex'!AA81*AA81","v":0},{"$f":"'Input Opex'!AB81*AB81","v":0},{"$f":"'Input Opex'!AC81*AC81","v":0},{"$f":"'Input Opex'!AD81*AD81","v":0},{"$f":"'Input Opex'!AE81*AE81","v":0},{"$f":"'Input Opex'!AF81*AF81","v":0},{"$f":"'Input Opex'!AG81*AG81","v":0},{"$f":"'Input Opex'!AH81*AH81","v":0},{"$f":"'Input Opex'!AI81*AI81","v":0},{"$f":"'Input Opex'!AJ81*AJ81","v":0},{"$f":"'Input Opex'!AK81*AK81","v":0},{"$f":"'Input Opex'!AL81*AL81","v":0},{"$f":"'Input Opex'!AM81*AM81","v":0},{"$f":"'Input Opex'!AN81*AN81","v":0},{"$f":"'Input Opex'!AO81*AO81","v":0},{"$f":"'Input Opex'!AP81*AP81","v":0},{"$f":"'Input Opex'!AQ81*AQ81","v":0},{"$f":"'Input Opex'!AR81*AR81","v":0},{"$f":"'Input Opex'!AS81*AS81","v":0},{"$f":"'Input Opex'!AT81*AT81","v":0},{"$f":"'Input Opex'!AU81*AU81","v":0},{"$f":"'Input Opex'!AV81*AV81","v":0},{"$f":"'Input Opex'!AW81*AW81","v":0},{"$f":"'Input Opex'!AX81*AX81","v":0},{"$f":"'Input Opex'!AY81*AY81","v":0},{"$f":"'Input Opex'!AZ81*AZ81","v":0},{"$f":"'Input Opex'!BA81*BA81","v":0},{"$f":"'Input Opex'!BB81*BB81","v":0},{"$f":"'Input Opex'!BC81*BC81","v":0},{"$f":"'Input Opex'!BD81*BD81","v":0},{"$f":"'Input Opex'!BE81*BE81","v":0},{"$f":"'Input Opex'!BF81*BF81","v":0},{"$f":"'Input Opex'!BG81*BG81","v":0},{"$f":"'Input Opex'!BH81*BH81","v":0},{"$f":"'Input Opex'!BI81*BI81","v":0},{"$f":"'Input Opex'!BJ81*BJ81","v":0},{"$f":"'Input Opex'!BK81*BK81","v":0},{"$f":"'Input Opex'!BL81*BL81","v":0},{"$f":"'Input Opex'!BM81*BM81","v":0},{"$f":"'Input Opex'!BN81*BN81","v":0},{"$f":"'Input Opex'!BO81*BO81","v":0},{"$f":"'Input Opex'!BP81*BP81","v":0},{"$f":"'Input Opex'!BQ81*BQ81","v":0},{"$f":"'Input Opex'!BR81*BR81","v":0},{"$f":"'Input Opex'!BS81*BS81","v":0},{"$f":"'Input Opex'!BT81*BT81","v":0},{"$f":"'Input Opex'!BU81*BU81","v":0},{"$f":"'Input Opex'!BV81*BV81","v":0},{"$f":"'Input Opex'!BW81*BW81","v":0},{"$f":"'Input Opex'!BX81*BX81","v":0},{"$f":"'Input Opex'!BY81*BY81","v":0},{"$f":"'Input Opex'!BZ81*BZ81","v":0},{"$f":"'Input Opex'!CA81*CA81","v":0},{"$f":"'Input Opex'!CB81*CB81","v":0},{"$f":"'Input Opex'!CC81*CC81","v":0},{"$f":"'Input Opex'!CD81*CD81","v":0},{"$f":"'Input Opex'!CE81*CE81","v":0},{"$f":"'Input Opex'!CF81*CF81","v":0},{"$f":"'Input Opex'!CG81*CG81","v":0},{"$f":"'Input Opex'!CH81*CH81","v":0},{"$f":"'Input Opex'!CI81*CI81","v":0},{"$f":"'Input Opex'!CJ81*CJ81","v":0},{"$f":"'Input Opex'!CK81*CK81","v":0},{"$f":"'Input Opex'!CL81*CL81","v":0},{"$f":"'Input Opex'!CM81*CM81","v":0},{"$f":"'Input Opex'!CN81*CN81","v":0},{"$f":"'Input Opex'!CO81*CO81","v":0},{"$f":"'Input Opex'!CP81*CP81","v":0},{"$f":"'Input Opex'!CQ81*CQ81","v":0},{"$f":"'Input Opex'!CR81*CR81","v":0},{"$f":"'Input Opex'!CS81*CS81","v":0},{"$f":"'Input Opex'!CT81*CT81","v":0},{"$f":"'Input Opex'!CU81*CU81","v":0},{"$f":"'Input Opex'!CV81*CV81","v":0},{"$f":"'Input Opex'!CW81*CW81","v":0},{"$f":"'Input Opex'!CX81*CX81","v":0},{"$f":"'Input Opex'!CY81*CY81","v":0},{"$f":"'Input Opex'!CZ81*CZ81","v":0},{"$f":"'Input Opex'!DA81*DA81","v":0},{"$f":"'Input Opex'!DB81*DB81","v":0},{"$f":"'Input Opex'!DC81*DC81","v":0},{"$f":"'Input Opex'!DD81*DD81","v":0},{"$f":"'Input Opex'!DE81*DE81","v":0},{"$f":"'Input Opex'!DF81*DF81","v":0},{"$f":"'Input Opex'!DG81*DG81","v":0},{"$f":"'Input Opex'!DH81*DH81","v":0},{"$f":"'Input Opex'!DI81*DI81","v":0},{"$f":"'Input Opex'!DJ81*DJ81","v":0},{"$f":"'Input Opex'!DK81*DK81","v":0},{"$f":"'Input Opex'!DL81*DL81","v":0},{"$f":"'Input Opex'!DM81*DM81","v":0},{"$f":"'Input Opex'!DN81*DN81","v":0},{"$f":"'Input Opex'!DO81*DO81","v":0},{"$f":"'Input Opex'!DP81*DP81","v":0},{"$f":"'Input Opex'!DQ81*DQ81","v":0},{"$f":"'Input Opex'!DR81*DR81","v":0},{"$f":"'Input Opex'!DS81*DS81","v":0},{"$f":"'Input Opex'!DT81*DT81","v":0},{"$f":"'Input Opex'!DU81*DU81","v":0},{"$f":"'Input Opex'!DV81*DV81","v":0},{"$f":"'Input Opex'!DW81*DW81","v":0},{"$f":"'Input Opex'!DX81*DX81","v":0},{"$f":"'Input Opex'!DY81*DY81","v":0},{"$f":"'Input Opex'!DZ81*DZ81","v":0},{"$f":"'Input Opex'!EA81*EA81","v":0},{"$f":"'Input Opex'!EB81*EB81","v":0},{"$f":"'Input Opex'!EC81*EC81","v":0},{"$f":"'Input Opex'!ED81*ED81","v":0},{"$f":"'Input Opex'!EE81*EE81","v":0},{"$f":"'Input Opex'!EF81*EF81","v":0},{"$f":"'Input Opex'!EG81*EG81","v":0},{"$f":"'Input Opex'!EH81*EH81","v":0},{"$f":"'Input Opex'!EI81*EI81","v":0},{"$f":"'Input Opex'!EJ81*EJ81","v":0},{"$f":"'Input Opex'!EK81*EK81","v":0},{"$f":"'Input Opex'!EL81*EL81","v":0},{"$f":"'Input Opex'!EM81*EM81","v":0},{"$f":"'Input Opex'!EN81*EN81","v":0},{"$f":"'Input Opex'!EO81*EO81","v":0},{"$f":"'Input Opex'!EP81*EP81","v":0},{"$f":"'Input Opex'!EQ81*EQ81","v":0},{"$f":"'Input Opex'!ER81*ER81","v":0},{"$f":"'Input Opex'!ES81*ES81","v":0},{"$f":"'Input Opex'!ET81*ET81","v":0},{"$f":"'Input Opex'!EU81*EU81","v":0},{"$f":"'Input Opex'!EV81*EV81","v":0},{"$f":"'Input Opex'!EW81*EW81","v":0},{"$f":"'Input Opex'!EX81*EX81","v":0},{"$f":"'Input Opex'!EY81*EY81","v":0},{"$f":"'Input Opex'!EZ81*EZ81","v":0},{"$f":"'Input Opex'!FA81*FA81","v":0},{"$f":"'Input Opex'!FB81*FB81","v":0},{"$f":"'Input Opex'!FC81*FC81","v":0},{"$f":"'Input Opex'!FD81*FD81","v":0},{"$f":"'Input Opex'!FE81*FE81","v":0},{"$f":"'Input Opex'!FF81*FF81","v":0}]
[null,"Переменные затраты 8",null,{"$f":"'Inputs C'!M65","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M82*M82","v":0},{"$f":"'Input Opex'!N82*N82","v":0},{"$f":"'Input Opex'!O82*O82","v":0},{"$f":"'Input Opex'!P82*P82","v":0},{"$f":"'Input Opex'!Q82*Q82","v":0},{"$f":"'Input Opex'!R82*R82","v":0},{"$f":"'Input Opex'!S82*S82","v":0},{"$f":"'Input Opex'!T82*T82","v":0},{"$f":"'Input Opex'!U82*U82","v":0},{"$f":"'Input Opex'!V82*V82","v":0},{"$f":"'Input Opex'!W82*W82","v":0},{"$f":"'Input Opex'!X82*X82","v":0},{"$f":"'Input Opex'!Y82*Y82","v":0},{"$f":"'Input Opex'!Z82*Z82","v":0},{"$f":"'Input Opex'!AA82*AA82","v":0},{"$f":"'Input Opex'!AB82*AB82","v":0},{"$f":"'Input Opex'!AC82*AC82","v":0},{"$f":"'Input Opex'!AD82*AD82","v":0},{"$f":"'Input Opex'!AE82*AE82","v":0},{"$f":"'Input Opex'!AF82*AF82","v":0},{"$f":"'Input Opex'!AG82*AG82","v":0},{"$f":"'Input Opex'!AH82*AH82","v":0},{"$f":"'Input Opex'!AI82*AI82","v":0},{"$f":"'Input Opex'!AJ82*AJ82","v":0},{"$f":"'Input Opex'!AK82*AK82","v":0},{"$f":"'Input Opex'!AL82*AL82","v":0},{"$f":"'Input Opex'!AM82*AM82","v":0},{"$f":"'Input Opex'!AN82*AN82","v":0},{"$f":"'Input Opex'!AO82*AO82","v":0},{"$f":"'Input Opex'!AP82*AP82","v":0},{"$f":"'Input Opex'!AQ82*AQ82","v":0},{"$f":"'Input Opex'!AR82*AR82","v":0},{"$f":"'Input Opex'!AS82*AS82","v":0},{"$f":"'Input Opex'!AT82*AT82","v":0},{"$f":"'Input Opex'!AU82*AU82","v":0},{"$f":"'Input Opex'!AV82*AV82","v":0},{"$f":"'Input Opex'!AW82*AW82","v":0},{"$f":"'Input Opex'!AX82*AX82","v":0},{"$f":"'Input Opex'!AY82*AY82","v":0},{"$f":"'Input Opex'!AZ82*AZ82","v":0},{"$f":"'Input Opex'!BA82*BA82","v":0},{"$f":"'Input Opex'!BB82*BB82","v":0},{"$f":"'Input Opex'!BC82*BC82","v":0},{"$f":"'Input Opex'!BD82*BD82","v":0},{"$f":"'Input Opex'!BE82*BE82","v":0},{"$f":"'Input Opex'!BF82*BF82","v":0},{"$f":"'Input Opex'!BG82*BG82","v":0},{"$f":"'Input Opex'!BH82*BH82","v":0},{"$f":"'Input Opex'!BI82*BI82","v":0},{"$f":"'Input Opex'!BJ82*BJ82","v":0},{"$f":"'Input Opex'!BK82*BK82","v":0},{"$f":"'Input Opex'!BL82*BL82","v":0},{"$f":"'Input Opex'!BM82*BM82","v":0},{"$f":"'Input Opex'!BN82*BN82","v":0},{"$f":"'Input Opex'!BO82*BO82","v":0},{"$f":"'Input Opex'!BP82*BP82","v":0},{"$f":"'Input Opex'!BQ82*BQ82","v":0},{"$f":"'Input Opex'!BR82*BR82","v":0},{"$f":"'Input Opex'!BS82*BS82","v":0},{"$f":"'Input Opex'!BT82*BT82","v":0},{"$f":"'Input Opex'!BU82*BU82","v":0},{"$f":"'Input Opex'!BV82*BV82","v":0},{"$f":"'Input Opex'!BW82*BW82","v":0},{"$f":"'Input Opex'!BX82*BX82","v":0},{"$f":"'Input Opex'!BY82*BY82","v":0},{"$f":"'Input Opex'!BZ82*BZ82","v":0},{"$f":"'Input Opex'!CA82*CA82","v":0},{"$f":"'Input Opex'!CB82*CB82","v":0},{"$f":"'Input Opex'!CC82*CC82","v":0},{"$f":"'Input Opex'!CD82*CD82","v":0},{"$f":"'Input Opex'!CE82*CE82","v":0},{"$f":"'Input Opex'!CF82*CF82","v":0},{"$f":"'Input Opex'!CG82*CG82","v":0},{"$f":"'Input Opex'!CH82*CH82","v":0},{"$f":"'Input Opex'!CI82*CI82","v":0},{"$f":"'Input Opex'!CJ82*CJ82","v":0},{"$f":"'Input Opex'!CK82*CK82","v":0},{"$f":"'Input Opex'!CL82*CL82","v":0},{"$f":"'Input Opex'!CM82*CM82","v":0},{"$f":"'Input Opex'!CN82*CN82","v":0},{"$f":"'Input Opex'!CO82*CO82","v":0},{"$f":"'Input Opex'!CP82*CP82","v":0},{"$f":"'Input Opex'!CQ82*CQ82","v":0},{"$f":"'Input Opex'!CR82*CR82","v":0},{"$f":"'Input Opex'!CS82*CS82","v":0},{"$f":"'Input Opex'!CT82*CT82","v":0},{"$f":"'Input Opex'!CU82*CU82","v":0},{"$f":"'Input Opex'!CV82*CV82","v":0},{"$f":"'Input Opex'!CW82*CW82","v":0},{"$f":"'Input Opex'!CX82*CX82","v":0},{"$f":"'Input Opex'!CY82*CY82","v":0},{"$f":"'Input Opex'!CZ82*CZ82","v":0},{"$f":"'Input Opex'!DA82*DA82","v":0},{"$f":"'Input Opex'!DB82*DB82","v":0},{"$f":"'Input Opex'!DC82*DC82","v":0},{"$f":"'Input Opex'!DD82*DD82","v":0},{"$f":"'Input Opex'!DE82*DE82","v":0},{"$f":"'Input Opex'!DF82*DF82","v":0},{"$f":"'Input Opex'!DG82*DG82","v":0},{"$f":"'Input Opex'!DH82*DH82","v":0},{"$f":"'Input Opex'!DI82*DI82","v":0},{"$f":"'Input Opex'!DJ82*DJ82","v":0},{"$f":"'Input Opex'!DK82*DK82","v":0},{"$f":"'Input Opex'!DL82*DL82","v":0},{"$f":"'Input Opex'!DM82*DM82","v":0},{"$f":"'Input Opex'!DN82*DN82","v":0},{"$f":"'Input Opex'!DO82*DO82","v":0},{"$f":"'Input Opex'!DP82*DP82","v":0},{"$f":"'Input Opex'!DQ82*DQ82","v":0},{"$f":"'Input Opex'!DR82*DR82","v":0},{"$f":"'Input Opex'!DS82*DS82","v":0},{"$f":"'Input Opex'!DT82*DT82","v":0},{"$f":"'Input Opex'!DU82*DU82","v":0},{"$f":"'Input Opex'!DV82*DV82","v":0},{"$f":"'Input Opex'!DW82*DW82","v":0},{"$f":"'Input Opex'!DX82*DX82","v":0},{"$f":"'Input Opex'!DY82*DY82","v":0},{"$f":"'Input Opex'!DZ82*DZ82","v":0},{"$f":"'Input Opex'!EA82*EA82","v":0},{"$f":"'Input Opex'!EB82*EB82","v":0},{"$f":"'Input Opex'!EC82*EC82","v":0},{"$f":"'Input Opex'!ED82*ED82","v":0},{"$f":"'Input Opex'!EE82*EE82","v":0},{"$f":"'Input Opex'!EF82*EF82","v":0},{"$f":"'Input Opex'!EG82*EG82","v":0},{"$f":"'Input Opex'!EH82*EH82","v":0},{"$f":"'Input Opex'!EI82*EI82","v":0},{"$f":"'Input Opex'!EJ82*EJ82","v":0},{"$f":"'Input Opex'!EK82*EK82","v":0},{"$f":"'Input Opex'!EL82*EL82","v":0},{"$f":"'Input Opex'!EM82*EM82","v":0},{"$f":"'Input Opex'!EN82*EN82","v":0},{"$f":"'Input Opex'!EO82*EO82","v":0},{"$f":"'Input Opex'!EP82*EP82","v":0},{"$f":"'Input Opex'!EQ82*EQ82","v":0},{"$f":"'Input Opex'!ER82*ER82","v":0},{"$f":"'Input Opex'!ES82*ES82","v":0},{"$f":"'Input Opex'!ET82*ET82","v":0},{"$f":"'Input Opex'!EU82*EU82","v":0},{"$f":"'Input Opex'!EV82*EV82","v":0},{"$f":"'Input Opex'!EW82*EW82","v":0},{"$f":"'Input Opex'!EX82*EX82","v":0},{"$f":"'Input Opex'!EY82*EY82","v":0},{"$f":"'Input Opex'!EZ82*EZ82","v":0},{"$f":"'Input Opex'!FA82*FA82","v":0},{"$f":"'Input Opex'!FB82*FB82","v":0},{"$f":"'Input Opex'!FC82*FC82","v":0},{"$f":"'Input Opex'!FD82*FD82","v":0},{"$f":"'Input Opex'!FE82*FE82","v":0},{"$f":"'Input Opex'!FF82*FF82","v":0}]
[null,"Переменные затраты 9",null,{"$f":"'Inputs C'!M66","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M83*M83","v":0},{"$f":"'Input Opex'!N83*N83","v":0},{"$f":"'Input Opex'!O83*O83","v":0},{"$f":"'Input Opex'!P83*P83","v":0},{"$f":"'Input Opex'!Q83*Q83","v":0},{"$f":"'Input Opex'!R83*R83","v":0},{"$f":"'Input Opex'!S83*S83","v":0},{"$f":"'Input Opex'!T83*T83","v":0},{"$f":"'Input Opex'!U83*U83","v":0},{"$f":"'Input Opex'!V83*V83","v":0},{"$f":"'Input Opex'!W83*W83","v":0},{"$f":"'Input Opex'!X83*X83","v":0},{"$f":"'Input Opex'!Y83*Y83","v":0},{"$f":"'Input Opex'!Z83*Z83","v":0},{"$f":"'Input Opex'!AA83*AA83","v":0},{"$f":"'Input Opex'!AB83*AB83","v":0},{"$f":"'Input Opex'!AC83*AC83","v":0},{"$f":"'Input Opex'!AD83*AD83","v":0},{"$f":"'Input Opex'!AE83*AE83","v":0},{"$f":"'Input Opex'!AF83*AF83","v":0},{"$f":"'Input Opex'!AG83*AG83","v":0},{"$f":"'Input Opex'!AH83*AH83","v":0},{"$f":"'Input Opex'!AI83*AI83","v":0},{"$f":"'Input Opex'!AJ83*AJ83","v":0},{"$f":"'Input Opex'!AK83*AK83","v":0},{"$f":"'Input Opex'!AL83*AL83","v":0},{"$f":"'Input Opex'!AM83*AM83","v":0},{"$f":"'Input Opex'!AN83*AN83","v":0},{"$f":"'Input Opex'!AO83*AO83","v":0},{"$f":"'Input Opex'!AP83*AP83","v":0},{"$f":"'Input Opex'!AQ83*AQ83","v":0},{"$f":"'Input Opex'!AR83*AR83","v":0},{"$f":"'Input Opex'!AS83*AS83","v":0},{"$f":"'Input Opex'!AT83*AT83","v":0},{"$f":"'Input Opex'!AU83*AU83","v":0},{"$f":"'Input Opex'!AV83*AV83","v":0},{"$f":"'Input Opex'!AW83*AW83","v":0},{"$f":"'Input Opex'!AX83*AX83","v":0},{"$f":"'Input Opex'!AY83*AY83","v":0},{"$f":"'Input Opex'!AZ83*AZ83","v":0},{"$f":"'Input Opex'!BA83*BA83","v":0},{"$f":"'Input Opex'!BB83*BB83","v":0},{"$f":"'Input Opex'!BC83*BC83","v":0},{"$f":"'Input Opex'!BD83*BD83","v":0},{"$f":"'Input Opex'!BE83*BE83","v":0},{"$f":"'Input Opex'!BF83*BF83","v":0},{"$f":"'Input Opex'!BG83*BG83","v":0},{"$f":"'Input Opex'!BH83*BH83","v":0},{"$f":"'Input Opex'!BI83*BI83","v":0},{"$f":"'Input Opex'!BJ83*BJ83","v":0},{"$f":"'Input Opex'!BK83*BK83","v":0},{"$f":"'Input Opex'!BL83*BL83","v":0},{"$f":"'Input Opex'!BM83*BM83","v":0},{"$f":"'Input Opex'!BN83*BN83","v":0},{"$f":"'Input Opex'!BO83*BO83","v":0},{"$f":"'Input Opex'!BP83*BP83","v":0},{"$f":"'Input Opex'!BQ83*BQ83","v":0},{"$f":"'Input Opex'!BR83*BR83","v":0},{"$f":"'Input Opex'!BS83*BS83","v":0},{"$f":"'Input Opex'!BT83*BT83","v":0},{"$f":"'Input Opex'!BU83*BU83","v":0},{"$f":"'Input Opex'!BV83*BV83","v":0},{"$f":"'Input Opex'!BW83*BW83","v":0},{"$f":"'Input Opex'!BX83*BX83","v":0},{"$f":"'Input Opex'!BY83*BY83","v":0},{"$f":"'Input Opex'!BZ83*BZ83","v":0},{"$f":"'Input Opex'!CA83*CA83","v":0},{"$f":"'Input Opex'!CB83*CB83","v":0},{"$f":"'Input Opex'!CC83*CC83","v":0},{"$f":"'Input Opex'!CD83*CD83","v":0},{"$f":"'Input Opex'!CE83*CE83","v":0},{"$f":"'Input Opex'!CF83*CF83","v":0},{"$f":"'Input Opex'!CG83*CG83","v":0},{"$f":"'Input Opex'!CH83*CH83","v":0},{"$f":"'Input Opex'!CI83*CI83","v":0},{"$f":"'Input Opex'!CJ83*CJ83","v":0},{"$f":"'Input Opex'!CK83*CK83","v":0},{"$f":"'Input Opex'!CL83*CL83","v":0},{"$f":"'Input Opex'!CM83*CM83","v":0},{"$f":"'Input Opex'!CN83*CN83","v":0},{"$f":"'Input Opex'!CO83*CO83","v":0},{"$f":"'Input Opex'!CP83*CP83","v":0},{"$f":"'Input Opex'!CQ83*CQ83","v":0},{"$f":"'Input Opex'!CR83*CR83","v":0},{"$f":"'Input Opex'!CS83*CS83","v":0},{"$f":"'Input Opex'!CT83*CT83","v":0},{"$f":"'Input Opex'!CU83*CU83","v":0},{"$f":"'Input Opex'!CV83*CV83","v":0},{"$f":"'Input Opex'!CW83*CW83","v":0},{"$f":"'Input Opex'!CX83*CX83","v":0},{"$f":"'Input Opex'!CY83*CY83","v":0},{"$f":"'Input Opex'!CZ83*CZ83","v":0},{"$f":"'Input Opex'!DA83*DA83","v":0},{"$f":"'Input Opex'!DB83*DB83","v":0},{"$f":"'Input Opex'!DC83*DC83","v":0},{"$f":"'Input Opex'!DD83*DD83","v":0},{"$f":"'Input Opex'!DE83*DE83","v":0},{"$f":"'Input Opex'!DF83*DF83","v":0},{"$f":"'Input Opex'!DG83*DG83","v":0},{"$f":"'Input Opex'!DH83*DH83","v":0},{"$f":"'Input Opex'!DI83*DI83","v":0},{"$f":"'Input Opex'!DJ83*DJ83","v":0},{"$f":"'Input Opex'!DK83*DK83","v":0},{"$f":"'Input Opex'!DL83*DL83","v":0},{"$f":"'Input Opex'!DM83*DM83","v":0},{"$f":"'Input Opex'!DN83*DN83","v":0},{"$f":"'Input Opex'!DO83*DO83","v":0},{"$f":"'Input Opex'!DP83*DP83","v":0},{"$f":"'Input Opex'!DQ83*DQ83","v":0},{"$f":"'Input Opex'!DR83*DR83","v":0},{"$f":"'Input Opex'!DS83*DS83","v":0},{"$f":"'Input Opex'!DT83*DT83","v":0},{"$f":"'Input Opex'!DU83*DU83","v":0},{"$f":"'Input Opex'!DV83*DV83","v":0},{"$f":"'Input Opex'!DW83*DW83","v":0},{"$f":"'Input Opex'!DX83*DX83","v":0},{"$f":"'Input Opex'!DY83*DY83","v":0},{"$f":"'Input Opex'!DZ83*DZ83","v":0},{"$f":"'Input Opex'!EA83*EA83","v":0},{"$f":"'Input Opex'!EB83*EB83","v":0},{"$f":"'Input Opex'!EC83*EC83","v":0},{"$f":"'Input Opex'!ED83*ED83","v":0},{"$f":"'Input Opex'!EE83*EE83","v":0},{"$f":"'Input Opex'!EF83*EF83","v":0},{"$f":"'Input Opex'!EG83*EG83","v":0},{"$f":"'Input Opex'!EH83*EH83","v":0},{"$f":"'Input Opex'!EI83*EI83","v":0},{"$f":"'Input Opex'!EJ83*EJ83","v":0},{"$f":"'Input Opex'!EK83*EK83","v":0},{"$f":"'Input Opex'!EL83*EL83","v":0},{"$f":"'Input Opex'!EM83*EM83","v":0},{"$f":"'Input Opex'!EN83*EN83","v":0},{"$f":"'Input Opex'!EO83*EO83","v":0},{"$f":"'Input Opex'!EP83*EP83","v":0},{"$f":"'Input Opex'!EQ83*EQ83","v":0},{"$f":"'Input Opex'!ER83*ER83","v":0},{"$f":"'Input Opex'!ES83*ES83","v":0},{"$f":"'Input Opex'!ET83*ET83","v":0},{"$f":"'Input Opex'!EU83*EU83","v":0},{"$f":"'Input Opex'!EV83*EV83","v":0},{"$f":"'Input Opex'!EW83*EW83","v":0},{"$f":"'Input Opex'!EX83*EX83","v":0},{"$f":"'Input Opex'!EY83*EY83","v":0},{"$f":"'Input Opex'!EZ83*EZ83","v":0},{"$f":"'Input Opex'!FA83*FA83","v":0},{"$f":"'Input Opex'!FB83*FB83","v":0},{"$f":"'Input Opex'!FC83*FC83","v":0},{"$f":"'Input Opex'!FD83*FD83","v":0},{"$f":"'Input Opex'!FE83*FE83","v":0},{"$f":"'Input Opex'!FF83*FF83","v":0}]
[null,"Переменные затраты 10",null,{"$f":"'Inputs C'!M67","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M84*M84","v":0},{"$f":"'Input Opex'!N84*N84","v":0},{"$f":"'Input Opex'!O84*O84","v":0},{"$f":"'Input Opex'!P84*P84","v":0},{"$f":"'Input Opex'!Q84*Q84","v":0},{"$f":"'Input Opex'!R84*R84","v":0},{"$f":"'Input Opex'!S84*S84","v":0},{"$f":"'Input Opex'!T84*T84","v":0},{"$f":"'Input Opex'!U84*U84","v":0},{"$f":"'Input Opex'!V84*V84","v":0},{"$f":"'Input Opex'!W84*W84","v":0},{"$f":"'Input Opex'!X84*X84","v":0},{"$f":"'Input Opex'!Y84*Y84","v":0},{"$f":"'Input Opex'!Z84*Z84","v":0},{"$f":"'Input Opex'!AA84*AA84","v":0},{"$f":"'Input Opex'!AB84*AB84","v":0},{"$f":"'Input Opex'!AC84*AC84","v":0},{"$f":"'Input Opex'!AD84*AD84","v":0},{"$f":"'Input Opex'!AE84*AE84","v":0},{"$f":"'Input Opex'!AF84*AF84","v":0},{"$f":"'Input Opex'!AG84*AG84","v":0},{"$f":"'Input Opex'!AH84*AH84","v":0},{"$f":"'Input Opex'!AI84*AI84","v":0},{"$f":"'Input Opex'!AJ84*AJ84","v":0},{"$f":"'Input Opex'!AK84*AK84","v":0},{"$f":"'Input Opex'!AL84*AL84","v":0},{"$f":"'Input Opex'!AM84*AM84","v":0},{"$f":"'Input Opex'!AN84*AN84","v":0},{"$f":"'Input Opex'!AO84*AO84","v":0},{"$f":"'Input Opex'!AP84*AP84","v":0},{"$f":"'Input Opex'!AQ84*AQ84","v":0},{"$f":"'Input Opex'!AR84*AR84","v":0},{"$f":"'Input Opex'!AS84*AS84","v":0},{"$f":"'Input Opex'!AT84*AT84","v":0},{"$f":"'Input Opex'!AU84*AU84","v":0},{"$f":"'Input Opex'!AV84*AV84","v":0},{"$f":"'Input Opex'!AW84*AW84","v":0},{"$f":"'Input Opex'!AX84*AX84","v":0},{"$f":"'Input Opex'!AY84*AY84","v":0},{"$f":"'Input Opex'!AZ84*AZ84","v":0},{"$f":"'Input Opex'!BA84*BA84","v":0},{"$f":"'Input Opex'!BB84*BB84","v":0},{"$f":"'Input Opex'!BC84*BC84","v":0},{"$f":"'Input Opex'!BD84*BD84","v":0},{"$f":"'Input Opex'!BE84*BE84","v":0},{"$f":"'Input Opex'!BF84*BF84","v":0},{"$f":"'Input Opex'!BG84*BG84","v":0},{"$f":"'Input Opex'!BH84*BH84","v":0},{"$f":"'Input Opex'!BI84*BI84","v":0},{"$f":"'Input Opex'!BJ84*BJ84","v":0},{"$f":"'Input Opex'!BK84*BK84","v":0},{"$f":"'Input Opex'!BL84*BL84","v":0},{"$f":"'Input Opex'!BM84*BM84","v":0},{"$f":"'Input Opex'!BN84*BN84","v":0},{"$f":"'Input Opex'!BO84*BO84","v":0},{"$f":"'Input Opex'!BP84*BP84","v":0},{"$f":"'Input Opex'!BQ84*BQ84","v":0},{"$f":"'Input Opex'!BR84*BR84","v":0},{"$f":"'Input Opex'!BS84*BS84","v":0},{"$f":"'Input Opex'!BT84*BT84","v":0},{"$f":"'Input Opex'!BU84*BU84","v":0},{"$f":"'Input Opex'!BV84*BV84","v":0},{"$f":"'Input Opex'!BW84*BW84","v":0},{"$f":"'Input Opex'!BX84*BX84","v":0},{"$f":"'Input Opex'!BY84*BY84","v":0},{"$f":"'Input Opex'!BZ84*BZ84","v":0},{"$f":"'Input Opex'!CA84*CA84","v":0},{"$f":"'Input Opex'!CB84*CB84","v":0},{"$f":"'Input Opex'!CC84*CC84","v":0},{"$f":"'Input Opex'!CD84*CD84","v":0},{"$f":"'Input Opex'!CE84*CE84","v":0},{"$f":"'Input Opex'!CF84*CF84","v":0},{"$f":"'Input Opex'!CG84*CG84","v":0},{"$f":"'Input Opex'!CH84*CH84","v":0},{"$f":"'Input Opex'!CI84*CI84","v":0},{"$f":"'Input Opex'!CJ84*CJ84","v":0},{"$f":"'Input Opex'!CK84*CK84","v":0},{"$f":"'Input Opex'!CL84*CL84","v":0},{"$f":"'Input Opex'!CM84*CM84","v":0},{"$f":"'Input Opex'!CN84*CN84","v":0},{"$f":"'Input Opex'!CO84*CO84","v":0},{"$f":"'Input Opex'!CP84*CP84","v":0},{"$f":"'Input Opex'!CQ84*CQ84","v":0},{"$f":"'Input Opex'!CR84*CR84","v":0},{"$f":"'Input Opex'!CS84*CS84","v":0},{"$f":"'Input Opex'!CT84*CT84","v":0},{"$f":"'Input Opex'!CU84*CU84","v":0},{"$f":"'Input Opex'!CV84*CV84","v":0},{"$f":"'Input Opex'!CW84*CW84","v":0},{"$f":"'Input Opex'!CX84*CX84","v":0},{"$f":"'Input Opex'!CY84*CY84","v":0},{"$f":"'Input Opex'!CZ84*CZ84","v":0},{"$f":"'Input Opex'!DA84*DA84","v":0},{"$f":"'Input Opex'!DB84*DB84","v":0},{"$f":"'Input Opex'!DC84*DC84","v":0},{"$f":"'Input Opex'!DD84*DD84","v":0},{"$f":"'Input Opex'!DE84*DE84","v":0},{"$f":"'Input Opex'!DF84*DF84","v":0},{"$f":"'Input Opex'!DG84*DG84","v":0},{"$f":"'Input Opex'!DH84*DH84","v":0},{"$f":"'Input Opex'!DI84*DI84","v":0},{"$f":"'Input Opex'!DJ84*DJ84","v":0},{"$f":"'Input Opex'!DK84*DK84","v":0},{"$f":"'Input Opex'!DL84*DL84","v":0},{"$f":"'Input Opex'!DM84*DM84","v":0},{"$f":"'Input Opex'!DN84*DN84","v":0},{"$f":"'Input Opex'!DO84*DO84","v":0},{"$f":"'Input Opex'!DP84*DP84","v":0},{"$f":"'Input Opex'!DQ84*DQ84","v":0},{"$f":"'Input Opex'!DR84*DR84","v":0},{"$f":"'Input Opex'!DS84*DS84","v":0},{"$f":"'Input Opex'!DT84*DT84","v":0},{"$f":"'Input Opex'!DU84*DU84","v":0},{"$f":"'Input Opex'!DV84*DV84","v":0},{"$f":"'Input Opex'!DW84*DW84","v":0},{"$f":"'Input Opex'!DX84*DX84","v":0},{"$f":"'Input Opex'!DY84*DY84","v":0},{"$f":"'Input Opex'!DZ84*DZ84","v":0},{"$f":"'Input Opex'!EA84*EA84","v":0},{"$f":"'Input Opex'!EB84*EB84","v":0},{"$f":"'Input Opex'!EC84*EC84","v":0},{"$f":"'Input Opex'!ED84*ED84","v":0},{"$f":"'Input Opex'!EE84*EE84","v":0},{"$f":"'Input Opex'!EF84*EF84","v":0},{"$f":"'Input Opex'!EG84*EG84","v":0},{"$f":"'Input Opex'!EH84*EH84","v":0},{"$f":"'Input Opex'!EI84*EI84","v":0},{"$f":"'Input Opex'!EJ84*EJ84","v":0},{"$f":"'Input Opex'!EK84*EK84","v":0},{"$f":"'Input Opex'!EL84*EL84","v":0},{"$f":"'Input Opex'!EM84*EM84","v":0},{"$f":"'Input Opex'!EN84*EN84","v":0},{"$f":"'Input Opex'!EO84*EO84","v":0},{"$f":"'Input Opex'!EP84*EP84","v":0},{"$f":"'Input Opex'!EQ84*EQ84","v":0},{"$f":"'Input Opex'!ER84*ER84","v":0},{"$f":"'Input Opex'!ES84*ES84","v":0},{"$f":"'Input Opex'!ET84*ET84","v":0},{"$f":"'Input Opex'!EU84*EU84","v":0},{"$f":"'Input Opex'!EV84*EV84","v":0},{"$f":"'Input Opex'!EW84*EW84","v":0},{"$f":"'Input Opex'!EX84*EX84","v":0},{"$f":"'Input Opex'!EY84*EY84","v":0},{"$f":"'Input Opex'!EZ84*EZ84","v":0},{"$f":"'Input Opex'!FA84*FA84","v":0},{"$f":"'Input Opex'!FB84*FB84","v":0},{"$f":"'Input Opex'!FC84*FC84","v":0},{"$f":"'Input Opex'!FD84*FD84","v":0},{"$f":"'Input Opex'!FE84*FE84","v":0},{"$f":"'Input Opex'!FF84*FF84","v":0}]
[null,"Переменные затраты 11",null,{"$f":"'Inputs C'!M68","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M85*M85","v":0},{"$f":"'Input Opex'!N85*N85","v":0},{"$f":"'Input Opex'!O85*O85","v":0},{"$f":"'Input Opex'!P85*P85","v":0},{"$f":"'Input Opex'!Q85*Q85","v":0},{"$f":"'Input Opex'!R85*R85","v":0},{"$f":"'Input Opex'!S85*S85","v":0},{"$f":"'Input Opex'!T85*T85","v":0},{"$f":"'Input Opex'!U85*U85","v":0},{"$f":"'Input Opex'!V85*V85","v":0},{"$f":"'Input Opex'!W85*W85","v":0},{"$f":"'Input Opex'!X85*X85","v":0},{"$f":"'Input Opex'!Y85*Y85","v":0},{"$f":"'Input Opex'!Z85*Z85","v":0},{"$f":"'Input Opex'!AA85*AA85","v":0},{"$f":"'Input Opex'!AB85*AB85","v":0},{"$f":"'Input Opex'!AC85*AC85","v":0},{"$f":"'Input Opex'!AD85*AD85","v":0},{"$f":"'Input Opex'!AE85*AE85","v":0},{"$f":"'Input Opex'!AF85*AF85","v":0},{"$f":"'Input Opex'!AG85*AG85","v":0},{"$f":"'Input Opex'!AH85*AH85","v":0},{"$f":"'Input Opex'!AI85*AI85","v":0},{"$f":"'Input Opex'!AJ85*AJ85","v":0},{"$f":"'Input Opex'!AK85*AK85","v":0},{"$f":"'Input Opex'!AL85*AL85","v":0},{"$f":"'Input Opex'!AM85*AM85","v":0},{"$f":"'Input Opex'!AN85*AN85","v":0},{"$f":"'Input Opex'!AO85*AO85","v":0},{"$f":"'Input Opex'!AP85*AP85","v":0},{"$f":"'Input Opex'!AQ85*AQ85","v":0},{"$f":"'Input Opex'!AR85*AR85","v":0},{"$f":"'Input Opex'!AS85*AS85","v":0},{"$f":"'Input Opex'!AT85*AT85","v":0},{"$f":"'Input Opex'!AU85*AU85","v":0},{"$f":"'Input Opex'!AV85*AV85","v":0},{"$f":"'Input Opex'!AW85*AW85","v":0},{"$f":"'Input Opex'!AX85*AX85","v":0},{"$f":"'Input Opex'!AY85*AY85","v":0},{"$f":"'Input Opex'!AZ85*AZ85","v":0},{"$f":"'Input Opex'!BA85*BA85","v":0},{"$f":"'Input Opex'!BB85*BB85","v":0},{"$f":"'Input Opex'!BC85*BC85","v":0},{"$f":"'Input Opex'!BD85*BD85","v":0},{"$f":"'Input Opex'!BE85*BE85","v":0},{"$f":"'Input Opex'!BF85*BF85","v":0},{"$f":"'Input Opex'!BG85*BG85","v":0},{"$f":"'Input Opex'!BH85*BH85","v":0},{"$f":"'Input Opex'!BI85*BI85","v":0},{"$f":"'Input Opex'!BJ85*BJ85","v":0},{"$f":"'Input Opex'!BK85*BK85","v":0},{"$f":"'Input Opex'!BL85*BL85","v":0},{"$f":"'Input Opex'!BM85*BM85","v":0},{"$f":"'Input Opex'!BN85*BN85","v":0},{"$f":"'Input Opex'!BO85*BO85","v":0},{"$f":"'Input Opex'!BP85*BP85","v":0},{"$f":"'Input Opex'!BQ85*BQ85","v":0},{"$f":"'Input Opex'!BR85*BR85","v":0},{"$f":"'Input Opex'!BS85*BS85","v":0},{"$f":"'Input Opex'!BT85*BT85","v":0},{"$f":"'Input Opex'!BU85*BU85","v":0},{"$f":"'Input Opex'!BV85*BV85","v":0},{"$f":"'Input Opex'!BW85*BW85","v":0},{"$f":"'Input Opex'!BX85*BX85","v":0},{"$f":"'Input Opex'!BY85*BY85","v":0},{"$f":"'Input Opex'!BZ85*BZ85","v":0},{"$f":"'Input Opex'!CA85*CA85","v":0},{"$f":"'Input Opex'!CB85*CB85","v":0},{"$f":"'Input Opex'!CC85*CC85","v":0},{"$f":"'Input Opex'!CD85*CD85","v":0},{"$f":"'Input Opex'!CE85*CE85","v":0},{"$f":"'Input Opex'!CF85*CF85","v":0},{"$f":"'Input Opex'!CG85*CG85","v":0},{"$f":"'Input Opex'!CH85*CH85","v":0},{"$f":"'Input Opex'!CI85*CI85","v":0},{"$f":"'Input Opex'!CJ85*CJ85","v":0},{"$f":"'Input Opex'!CK85*CK85","v":0},{"$f":"'Input Opex'!CL85*CL85","v":0},{"$f":"'Input Opex'!CM85*CM85","v":0},{"$f":"'Input Opex'!CN85*CN85","v":0},{"$f":"'Input Opex'!CO85*CO85","v":0},{"$f":"'Input Opex'!CP85*CP85","v":0},{"$f":"'Input Opex'!CQ85*CQ85","v":0},{"$f":"'Input Opex'!CR85*CR85","v":0},{"$f":"'Input Opex'!CS85*CS85","v":0},{"$f":"'Input Opex'!CT85*CT85","v":0},{"$f":"'Input Opex'!CU85*CU85","v":0},{"$f":"'Input Opex'!CV85*CV85","v":0},{"$f":"'Input Opex'!CW85*CW85","v":0},{"$f":"'Input Opex'!CX85*CX85","v":0},{"$f":"'Input Opex'!CY85*CY85","v":0},{"$f":"'Input Opex'!CZ85*CZ85","v":0},{"$f":"'Input Opex'!DA85*DA85","v":0},{"$f":"'Input Opex'!DB85*DB85","v":0},{"$f":"'Input Opex'!DC85*DC85","v":0},{"$f":"'Input Opex'!DD85*DD85","v":0},{"$f":"'Input Opex'!DE85*DE85","v":0},{"$f":"'Input Opex'!DF85*DF85","v":0},{"$f":"'Input Opex'!DG85*DG85","v":0},{"$f":"'Input Opex'!DH85*DH85","v":0},{"$f":"'Input Opex'!DI85*DI85","v":0},{"$f":"'Input Opex'!DJ85*DJ85","v":0},{"$f":"'Input Opex'!DK85*DK85","v":0},{"$f":"'Input Opex'!DL85*DL85","v":0},{"$f":"'Input Opex'!DM85*DM85","v":0},{"$f":"'Input Opex'!DN85*DN85","v":0},{"$f":"'Input Opex'!DO85*DO85","v":0},{"$f":"'Input Opex'!DP85*DP85","v":0},{"$f":"'Input Opex'!DQ85*DQ85","v":0},{"$f":"'Input Opex'!DR85*DR85","v":0},{"$f":"'Input Opex'!DS85*DS85","v":0},{"$f":"'Input Opex'!DT85*DT85","v":0},{"$f":"'Input Opex'!DU85*DU85","v":0},{"$f":"'Input Opex'!DV85*DV85","v":0},{"$f":"'Input Opex'!DW85*DW85","v":0},{"$f":"'Input Opex'!DX85*DX85","v":0},{"$f":"'Input Opex'!DY85*DY85","v":0},{"$f":"'Input Opex'!DZ85*DZ85","v":0},{"$f":"'Input Opex'!EA85*EA85","v":0},{"$f":"'Input Opex'!EB85*EB85","v":0},{"$f":"'Input Opex'!EC85*EC85","v":0},{"$f":"'Input Opex'!ED85*ED85","v":0},{"$f":"'Input Opex'!EE85*EE85","v":0},{"$f":"'Input Opex'!EF85*EF85","v":0},{"$f":"'Input Opex'!EG85*EG85","v":0},{"$f":"'Input Opex'!EH85*EH85","v":0},{"$f":"'Input Opex'!EI85*EI85","v":0},{"$f":"'Input Opex'!EJ85*EJ85","v":0},{"$f":"'Input Opex'!EK85*EK85","v":0},{"$f":"'Input Opex'!EL85*EL85","v":0},{"$f":"'Input Opex'!EM85*EM85","v":0},{"$f":"'Input Opex'!EN85*EN85","v":0},{"$f":"'Input Opex'!EO85*EO85","v":0},{"$f":"'Input Opex'!EP85*EP85","v":0},{"$f":"'Input Opex'!EQ85*EQ85","v":0},{"$f":"'Input Opex'!ER85*ER85","v":0},{"$f":"'Input Opex'!ES85*ES85","v":0},{"$f":"'Input Opex'!ET85*ET85","v":0},{"$f":"'Input Opex'!EU85*EU85","v":0},{"$f":"'Input Opex'!EV85*EV85","v":0},{"$f":"'Input Opex'!EW85*EW85","v":0},{"$f":"'Input Opex'!EX85*EX85","v":0},{"$f":"'Input Opex'!EY85*EY85","v":0},{"$f":"'Input Opex'!EZ85*EZ85","v":0},{"$f":"'Input Opex'!FA85*FA85","v":0},{"$f":"'Input Opex'!FB85*FB85","v":0},{"$f":"'Input Opex'!FC85*FC85","v":0},{"$f":"'Input Opex'!FD85*FD85","v":0},{"$f":"'Input Opex'!FE85*FE85","v":0},{"$f":"'Input Opex'!FF85*FF85","v":0}]
[null,"Переменные затраты 12",null,{"$f":"'Inputs C'!M69","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M86*M86","v":0},{"$f":"'Input Opex'!N86*N86","v":0},{"$f":"'Input Opex'!O86*O86","v":0},{"$f":"'Input Opex'!P86*P86","v":0},{"$f":"'Input Opex'!Q86*Q86","v":0},{"$f":"'Input Opex'!R86*R86","v":0},{"$f":"'Input Opex'!S86*S86","v":0},{"$f":"'Input Opex'!T86*T86","v":0},{"$f":"'Input Opex'!U86*U86","v":0},{"$f":"'Input Opex'!V86*V86","v":0},{"$f":"'Input Opex'!W86*W86","v":0},{"$f":"'Input Opex'!X86*X86","v":0},{"$f":"'Input Opex'!Y86*Y86","v":0},{"$f":"'Input Opex'!Z86*Z86","v":0},{"$f":"'Input Opex'!AA86*AA86","v":0},{"$f":"'Input Opex'!AB86*AB86","v":0},{"$f":"'Input Opex'!AC86*AC86","v":0},{"$f":"'Input Opex'!AD86*AD86","v":0},{"$f":"'Input Opex'!AE86*AE86","v":0},{"$f":"'Input Opex'!AF86*AF86","v":0},{"$f":"'Input Opex'!AG86*AG86","v":0},{"$f":"'Input Opex'!AH86*AH86","v":0},{"$f":"'Input Opex'!AI86*AI86","v":0},{"$f":"'Input Opex'!AJ86*AJ86","v":0},{"$f":"'Input Opex'!AK86*AK86","v":0},{"$f":"'Input Opex'!AL86*AL86","v":0},{"$f":"'Input Opex'!AM86*AM86","v":0},{"$f":"'Input Opex'!AN86*AN86","v":0},{"$f":"'Input Opex'!AO86*AO86","v":0},{"$f":"'Input Opex'!AP86*AP86","v":0},{"$f":"'Input Opex'!AQ86*AQ86","v":0},{"$f":"'Input Opex'!AR86*AR86","v":0},{"$f":"'Input Opex'!AS86*AS86","v":0},{"$f":"'Input Opex'!AT86*AT86","v":0},{"$f":"'Input Opex'!AU86*AU86","v":0},{"$f":"'Input Opex'!AV86*AV86","v":0},{"$f":"'Input Opex'!AW86*AW86","v":0},{"$f":"'Input Opex'!AX86*AX86","v":0},{"$f":"'Input Opex'!AY86*AY86","v":0},{"$f":"'Input Opex'!AZ86*AZ86","v":0},{"$f":"'Input Opex'!BA86*BA86","v":0},{"$f":"'Input Opex'!BB86*BB86","v":0},{"$f":"'Input Opex'!BC86*BC86","v":0},{"$f":"'Input Opex'!BD86*BD86","v":0},{"$f":"'Input Opex'!BE86*BE86","v":0},{"$f":"'Input Opex'!BF86*BF86","v":0},{"$f":"'Input Opex'!BG86*BG86","v":0},{"$f":"'Input Opex'!BH86*BH86","v":0},{"$f":"'Input Opex'!BI86*BI86","v":0},{"$f":"'Input Opex'!BJ86*BJ86","v":0},{"$f":"'Input Opex'!BK86*BK86","v":0},{"$f":"'Input Opex'!BL86*BL86","v":0},{"$f":"'Input Opex'!BM86*BM86","v":0},{"$f":"'Input Opex'!BN86*BN86","v":0},{"$f":"'Input Opex'!BO86*BO86","v":0},{"$f":"'Input Opex'!BP86*BP86","v":0},{"$f":"'Input Opex'!BQ86*BQ86","v":0},{"$f":"'Input Opex'!BR86*BR86","v":0},{"$f":"'Input Opex'!BS86*BS86","v":0},{"$f":"'Input Opex'!BT86*BT86","v":0},{"$f":"'Input Opex'!BU86*BU86","v":0},{"$f":"'Input Opex'!BV86*BV86","v":0},{"$f":"'Input Opex'!BW86*BW86","v":0},{"$f":"'Input Opex'!BX86*BX86","v":0},{"$f":"'Input Opex'!BY86*BY86","v":0},{"$f":"'Input Opex'!BZ86*BZ86","v":0},{"$f":"'Input Opex'!CA86*CA86","v":0},{"$f":"'Input Opex'!CB86*CB86","v":0},{"$f":"'Input Opex'!CC86*CC86","v":0},{"$f":"'Input Opex'!CD86*CD86","v":0},{"$f":"'Input Opex'!CE86*CE86","v":0},{"$f":"'Input Opex'!CF86*CF86","v":0},{"$f":"'Input Opex'!CG86*CG86","v":0},{"$f":"'Input Opex'!CH86*CH86","v":0},{"$f":"'Input Opex'!CI86*CI86","v":0},{"$f":"'Input Opex'!CJ86*CJ86","v":0},{"$f":"'Input Opex'!CK86*CK86","v":0},{"$f":"'Input Opex'!CL86*CL86","v":0},{"$f":"'Input Opex'!CM86*CM86","v":0},{"$f":"'Input Opex'!CN86*CN86","v":0},{"$f":"'Input Opex'!CO86*CO86","v":0},{"$f":"'Input Opex'!CP86*CP86","v":0},{"$f":"'Input Opex'!CQ86*CQ86","v":0},{"$f":"'Input Opex'!CR86*CR86","v":0},{"$f":"'Input Opex'!CS86*CS86","v":0},{"$f":"'Input Opex'!CT86*CT86","v":0},{"$f":"'Input Opex'!CU86*CU86","v":0},{"$f":"'Input Opex'!CV86*CV86","v":0},{"$f":"'Input Opex'!CW86*CW86","v":0},{"$f":"'Input Opex'!CX86*CX86","v":0},{"$f":"'Input Opex'!CY86*CY86","v":0},{"$f":"'Input Opex'!CZ86*CZ86","v":0},{"$f":"'Input Opex'!DA86*DA86","v":0},{"$f":"'Input Opex'!DB86*DB86","v":0},{"$f":"'Input Opex'!DC86*DC86","v":0},{"$f":"'Input Opex'!DD86*DD86","v":0},{"$f":"'Input Opex'!DE86*DE86","v":0},{"$f":"'Input Opex'!DF86*DF86","v":0},{"$f":"'Input Opex'!DG86*DG86","v":0},{"$f":"'Input Opex'!DH86*DH86","v":0},{"$f":"'Input Opex'!DI86*DI86","v":0},{"$f":"'Input Opex'!DJ86*DJ86","v":0},{"$f":"'Input Opex'!DK86*DK86","v":0},{"$f":"'Input Opex'!DL86*DL86","v":0},{"$f":"'Input Opex'!DM86*DM86","v":0},{"$f":"'Input Opex'!DN86*DN86","v":0},{"$f":"'Input Opex'!DO86*DO86","v":0},{"$f":"'Input Opex'!DP86*DP86","v":0},{"$f":"'Input Opex'!DQ86*DQ86","v":0},{"$f":"'Input Opex'!DR86*DR86","v":0},{"$f":"'Input Opex'!DS86*DS86","v":0},{"$f":"'Input Opex'!DT86*DT86","v":0},{"$f":"'Input Opex'!DU86*DU86","v":0},{"$f":"'Input Opex'!DV86*DV86","v":0},{"$f":"'Input Opex'!DW86*DW86","v":0},{"$f":"'Input Opex'!DX86*DX86","v":0},{"$f":"'Input Opex'!DY86*DY86","v":0},{"$f":"'Input Opex'!DZ86*DZ86","v":0},{"$f":"'Input Opex'!EA86*EA86","v":0},{"$f":"'Input Opex'!EB86*EB86","v":0},{"$f":"'Input Opex'!EC86*EC86","v":0},{"$f":"'Input Opex'!ED86*ED86","v":0},{"$f":"'Input Opex'!EE86*EE86","v":0},{"$f":"'Input Opex'!EF86*EF86","v":0},{"$f":"'Input Opex'!EG86*EG86","v":0},{"$f":"'Input Opex'!EH86*EH86","v":0},{"$f":"'Input Opex'!EI86*EI86","v":0},{"$f":"'Input Opex'!EJ86*EJ86","v":0},{"$f":"'Input Opex'!EK86*EK86","v":0},{"$f":"'Input Opex'!EL86*EL86","v":0},{"$f":"'Input Opex'!EM86*EM86","v":0},{"$f":"'Input Opex'!EN86*EN86","v":0},{"$f":"'Input Opex'!EO86*EO86","v":0},{"$f":"'Input Opex'!EP86*EP86","v":0},{"$f":"'Input Opex'!EQ86*EQ86","v":0},{"$f":"'Input Opex'!ER86*ER86","v":0},{"$f":"'Input Opex'!ES86*ES86","v":0},{"$f":"'Input Opex'!ET86*ET86","v":0},{"$f":"'Input Opex'!EU86*EU86","v":0},{"$f":"'Input Opex'!EV86*EV86","v":0},{"$f":"'Input Opex'!EW86*EW86","v":0},{"$f":"'Input Opex'!EX86*EX86","v":0},{"$f":"'Input Opex'!EY86*EY86","v":0},{"$f":"'Input Opex'!EZ86*EZ86","v":0},{"$f":"'Input Opex'!FA86*FA86","v":0},{"$f":"'Input Opex'!FB86*FB86","v":0},{"$f":"'Input Opex'!FC86*FC86","v":0},{"$f":"'Input Opex'!FD86*FD86","v":0},{"$f":"'Input Opex'!FE86*FE86","v":0},{"$f":"'Input Opex'!FF86*FF86","v":0}]
[null,"Переменные затраты 13",null,{"$f":"'Inputs C'!M70","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M87*M87","v":0},{"$f":"'Input Opex'!N87*N87","v":0},{"$f":"'Input Opex'!O87*O87","v":0},{"$f":"'Input Opex'!P87*P87","v":0},{"$f":"'Input Opex'!Q87*Q87","v":0},{"$f":"'Input Opex'!R87*R87","v":0},{"$f":"'Input Opex'!S87*S87","v":0},{"$f":"'Input Opex'!T87*T87","v":0},{"$f":"'Input Opex'!U87*U87","v":0},{"$f":"'Input Opex'!V87*V87","v":0},{"$f":"'Input Opex'!W87*W87","v":0},{"$f":"'Input Opex'!X87*X87","v":0},{"$f":"'Input Opex'!Y87*Y87","v":0},{"$f":"'Input Opex'!Z87*Z87","v":0},{"$f":"'Input Opex'!AA87*AA87","v":0},{"$f":"'Input Opex'!AB87*AB87","v":0},{"$f":"'Input Opex'!AC87*AC87","v":0},{"$f":"'Input Opex'!AD87*AD87","v":0},{"$f":"'Input Opex'!AE87*AE87","v":0},{"$f":"'Input Opex'!AF87*AF87","v":0},{"$f":"'Input Opex'!AG87*AG87","v":0},{"$f":"'Input Opex'!AH87*AH87","v":0},{"$f":"'Input Opex'!AI87*AI87","v":0},{"$f":"'Input Opex'!AJ87*AJ87","v":0},{"$f":"'Input Opex'!AK87*AK87","v":0},{"$f":"'Input Opex'!AL87*AL87","v":0},{"$f":"'Input Opex'!AM87*AM87","v":0},{"$f":"'Input Opex'!AN87*AN87","v":0},{"$f":"'Input Opex'!AO87*AO87","v":0},{"$f":"'Input Opex'!AP87*AP87","v":0},{"$f":"'Input Opex'!AQ87*AQ87","v":0},{"$f":"'Input Opex'!AR87*AR87","v":0},{"$f":"'Input Opex'!AS87*AS87","v":0},{"$f":"'Input Opex'!AT87*AT87","v":0},{"$f":"'Input Opex'!AU87*AU87","v":0},{"$f":"'Input Opex'!AV87*AV87","v":0},{"$f":"'Input Opex'!AW87*AW87","v":0},{"$f":"'Input Opex'!AX87*AX87","v":0},{"$f":"'Input Opex'!AY87*AY87","v":0},{"$f":"'Input Opex'!AZ87*AZ87","v":0},{"$f":"'Input Opex'!BA87*BA87","v":0},{"$f":"'Input Opex'!BB87*BB87","v":0},{"$f":"'Input Opex'!BC87*BC87","v":0},{"$f":"'Input Opex'!BD87*BD87","v":0},{"$f":"'Input Opex'!BE87*BE87","v":0},{"$f":"'Input Opex'!BF87*BF87","v":0},{"$f":"'Input Opex'!BG87*BG87","v":0},{"$f":"'Input Opex'!BH87*BH87","v":0},{"$f":"'Input Opex'!BI87*BI87","v":0},{"$f":"'Input Opex'!BJ87*BJ87","v":0},{"$f":"'Input Opex'!BK87*BK87","v":0},{"$f":"'Input Opex'!BL87*BL87","v":0},{"$f":"'Input Opex'!BM87*BM87","v":0},{"$f":"'Input Opex'!BN87*BN87","v":0},{"$f":"'Input Opex'!BO87*BO87","v":0},{"$f":"'Input Opex'!BP87*BP87","v":0},{"$f":"'Input Opex'!BQ87*BQ87","v":0},{"$f":"'Input Opex'!BR87*BR87","v":0},{"$f":"'Input Opex'!BS87*BS87","v":0},{"$f":"'Input Opex'!BT87*BT87","v":0},{"$f":"'Input Opex'!BU87*BU87","v":0},{"$f":"'Input Opex'!BV87*BV87","v":0},{"$f":"'Input Opex'!BW87*BW87","v":0},{"$f":"'Input Opex'!BX87*BX87","v":0},{"$f":"'Input Opex'!BY87*BY87","v":0},{"$f":"'Input Opex'!BZ87*BZ87","v":0},{"$f":"'Input Opex'!CA87*CA87","v":0},{"$f":"'Input Opex'!CB87*CB87","v":0},{"$f":"'Input Opex'!CC87*CC87","v":0},{"$f":"'Input Opex'!CD87*CD87","v":0},{"$f":"'Input Opex'!CE87*CE87","v":0},{"$f":"'Input Opex'!CF87*CF87","v":0},{"$f":"'Input Opex'!CG87*CG87","v":0},{"$f":"'Input Opex'!CH87*CH87","v":0},{"$f":"'Input Opex'!CI87*CI87","v":0},{"$f":"'Input Opex'!CJ87*CJ87","v":0},{"$f":"'Input Opex'!CK87*CK87","v":0},{"$f":"'Input Opex'!CL87*CL87","v":0},{"$f":"'Input Opex'!CM87*CM87","v":0},{"$f":"'Input Opex'!CN87*CN87","v":0},{"$f":"'Input Opex'!CO87*CO87","v":0},{"$f":"'Input Opex'!CP87*CP87","v":0},{"$f":"'Input Opex'!CQ87*CQ87","v":0},{"$f":"'Input Opex'!CR87*CR87","v":0},{"$f":"'Input Opex'!CS87*CS87","v":0},{"$f":"'Input Opex'!CT87*CT87","v":0},{"$f":"'Input Opex'!CU87*CU87","v":0},{"$f":"'Input Opex'!CV87*CV87","v":0},{"$f":"'Input Opex'!CW87*CW87","v":0},{"$f":"'Input Opex'!CX87*CX87","v":0},{"$f":"'Input Opex'!CY87*CY87","v":0},{"$f":"'Input Opex'!CZ87*CZ87","v":0},{"$f":"'Input Opex'!DA87*DA87","v":0},{"$f":"'Input Opex'!DB87*DB87","v":0},{"$f":"'Input Opex'!DC87*DC87","v":0},{"$f":"'Input Opex'!DD87*DD87","v":0},{"$f":"'Input Opex'!DE87*DE87","v":0},{"$f":"'Input Opex'!DF87*DF87","v":0},{"$f":"'Input Opex'!DG87*DG87","v":0},{"$f":"'Input Opex'!DH87*DH87","v":0},{"$f":"'Input Opex'!DI87*DI87","v":0},{"$f":"'Input Opex'!DJ87*DJ87","v":0},{"$f":"'Input Opex'!DK87*DK87","v":0},{"$f":"'Input Opex'!DL87*DL87","v":0},{"$f":"'Input Opex'!DM87*DM87","v":0},{"$f":"'Input Opex'!DN87*DN87","v":0},{"$f":"'Input Opex'!DO87*DO87","v":0},{"$f":"'Input Opex'!DP87*DP87","v":0},{"$f":"'Input Opex'!DQ87*DQ87","v":0},{"$f":"'Input Opex'!DR87*DR87","v":0},{"$f":"'Input Opex'!DS87*DS87","v":0},{"$f":"'Input Opex'!DT87*DT87","v":0},{"$f":"'Input Opex'!DU87*DU87","v":0},{"$f":"'Input Opex'!DV87*DV87","v":0},{"$f":"'Input Opex'!DW87*DW87","v":0},{"$f":"'Input Opex'!DX87*DX87","v":0},{"$f":"'Input Opex'!DY87*DY87","v":0},{"$f":"'Input Opex'!DZ87*DZ87","v":0},{"$f":"'Input Opex'!EA87*EA87","v":0},{"$f":"'Input Opex'!EB87*EB87","v":0},{"$f":"'Input Opex'!EC87*EC87","v":0},{"$f":"'Input Opex'!ED87*ED87","v":0},{"$f":"'Input Opex'!EE87*EE87","v":0},{"$f":"'Input Opex'!EF87*EF87","v":0},{"$f":"'Input Opex'!EG87*EG87","v":0},{"$f":"'Input Opex'!EH87*EH87","v":0},{"$f":"'Input Opex'!EI87*EI87","v":0},{"$f":"'Input Opex'!EJ87*EJ87","v":0},{"$f":"'Input Opex'!EK87*EK87","v":0},{"$f":"'Input Opex'!EL87*EL87","v":0},{"$f":"'Input Opex'!EM87*EM87","v":0},{"$f":"'Input Opex'!EN87*EN87","v":0},{"$f":"'Input Opex'!EO87*EO87","v":0},{"$f":"'Input Opex'!EP87*EP87","v":0},{"$f":"'Input Opex'!EQ87*EQ87","v":0},{"$f":"'Input Opex'!ER87*ER87","v":0},{"$f":"'Input Opex'!ES87*ES87","v":0},{"$f":"'Input Opex'!ET87*ET87","v":0},{"$f":"'Input Opex'!EU87*EU87","v":0},{"$f":"'Input Opex'!EV87*EV87","v":0},{"$f":"'Input Opex'!EW87*EW87","v":0},{"$f":"'Input Opex'!EX87*EX87","v":0},{"$f":"'Input Opex'!EY87*EY87","v":0},{"$f":"'Input Opex'!EZ87*EZ87","v":0},{"$f":"'Input Opex'!FA87*FA87","v":0},{"$f":"'Input Opex'!FB87*FB87","v":0},{"$f":"'Input Opex'!FC87*FC87","v":0},{"$f":"'Input Opex'!FD87*FD87","v":0},{"$f":"'Input Opex'!FE87*FE87","v":0},{"$f":"'Input Opex'!FF87*FF87","v":0}]
[null,"Переменные затраты 14",null,{"$f":"'Inputs C'!M71","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M88*M88","v":0},{"$f":"'Input Opex'!N88*N88","v":0},{"$f":"'Input Opex'!O88*O88","v":0},{"$f":"'Input Opex'!P88*P88","v":0},{"$f":"'Input Opex'!Q88*Q88","v":0},{"$f":"'Input Opex'!R88*R88","v":0},{"$f":"'Input Opex'!S88*S88","v":0},{"$f":"'Input Opex'!T88*T88","v":0},{"$f":"'Input Opex'!U88*U88","v":0},{"$f":"'Input Opex'!V88*V88","v":0},{"$f":"'Input Opex'!W88*W88","v":0},{"$f":"'Input Opex'!X88*X88","v":0},{"$f":"'Input Opex'!Y88*Y88","v":0},{"$f":"'Input Opex'!Z88*Z88","v":0},{"$f":"'Input Opex'!AA88*AA88","v":0},{"$f":"'Input Opex'!AB88*AB88","v":0},{"$f":"'Input Opex'!AC88*AC88","v":0},{"$f":"'Input Opex'!AD88*AD88","v":0},{"$f":"'Input Opex'!AE88*AE88","v":0},{"$f":"'Input Opex'!AF88*AF88","v":0},{"$f":"'Input Opex'!AG88*AG88","v":0},{"$f":"'Input Opex'!AH88*AH88","v":0},{"$f":"'Input Opex'!AI88*AI88","v":0},{"$f":"'Input Opex'!AJ88*AJ88","v":0},{"$f":"'Input Opex'!AK88*AK88","v":0},{"$f":"'Input Opex'!AL88*AL88","v":0},{"$f":"'Input Opex'!AM88*AM88","v":0},{"$f":"'Input Opex'!AN88*AN88","v":0},{"$f":"'Input Opex'!AO88*AO88","v":0},{"$f":"'Input Opex'!AP88*AP88","v":0},{"$f":"'Input Opex'!AQ88*AQ88","v":0},{"$f":"'Input Opex'!AR88*AR88","v":0},{"$f":"'Input Opex'!AS88*AS88","v":0},{"$f":"'Input Opex'!AT88*AT88","v":0},{"$f":"'Input Opex'!AU88*AU88","v":0},{"$f":"'Input Opex'!AV88*AV88","v":0},{"$f":"'Input Opex'!AW88*AW88","v":0},{"$f":"'Input Opex'!AX88*AX88","v":0},{"$f":"'Input Opex'!AY88*AY88","v":0},{"$f":"'Input Opex'!AZ88*AZ88","v":0},{"$f":"'Input Opex'!BA88*BA88","v":0},{"$f":"'Input Opex'!BB88*BB88","v":0},{"$f":"'Input Opex'!BC88*BC88","v":0},{"$f":"'Input Opex'!BD88*BD88","v":0},{"$f":"'Input Opex'!BE88*BE88","v":0},{"$f":"'Input Opex'!BF88*BF88","v":0},{"$f":"'Input Opex'!BG88*BG88","v":0},{"$f":"'Input Opex'!BH88*BH88","v":0},{"$f":"'Input Opex'!BI88*BI88","v":0},{"$f":"'Input Opex'!BJ88*BJ88","v":0},{"$f":"'Input Opex'!BK88*BK88","v":0},{"$f":"'Input Opex'!BL88*BL88","v":0},{"$f":"'Input Opex'!BM88*BM88","v":0},{"$f":"'Input Opex'!BN88*BN88","v":0},{"$f":"'Input Opex'!BO88*BO88","v":0},{"$f":"'Input Opex'!BP88*BP88","v":0},{"$f":"'Input Opex'!BQ88*BQ88","v":0},{"$f":"'Input Opex'!BR88*BR88","v":0},{"$f":"'Input Opex'!BS88*BS88","v":0},{"$f":"'Input Opex'!BT88*BT88","v":0},{"$f":"'Input Opex'!BU88*BU88","v":0},{"$f":"'Input Opex'!BV88*BV88","v":0},{"$f":"'Input Opex'!BW88*BW88","v":0},{"$f":"'Input Opex'!BX88*BX88","v":0},{"$f":"'Input Opex'!BY88*BY88","v":0},{"$f":"'Input Opex'!BZ88*BZ88","v":0},{"$f":"'Input Opex'!CA88*CA88","v":0},{"$f":"'Input Opex'!CB88*CB88","v":0},{"$f":"'Input Opex'!CC88*CC88","v":0},{"$f":"'Input Opex'!CD88*CD88","v":0},{"$f":"'Input Opex'!CE88*CE88","v":0},{"$f":"'Input Opex'!CF88*CF88","v":0},{"$f":"'Input Opex'!CG88*CG88","v":0},{"$f":"'Input Opex'!CH88*CH88","v":0},{"$f":"'Input Opex'!CI88*CI88","v":0},{"$f":"'Input Opex'!CJ88*CJ88","v":0},{"$f":"'Input Opex'!CK88*CK88","v":0},{"$f":"'Input Opex'!CL88*CL88","v":0},{"$f":"'Input Opex'!CM88*CM88","v":0},{"$f":"'Input Opex'!CN88*CN88","v":0},{"$f":"'Input Opex'!CO88*CO88","v":0},{"$f":"'Input Opex'!CP88*CP88","v":0},{"$f":"'Input Opex'!CQ88*CQ88","v":0},{"$f":"'Input Opex'!CR88*CR88","v":0},{"$f":"'Input Opex'!CS88*CS88","v":0},{"$f":"'Input Opex'!CT88*CT88","v":0},{"$f":"'Input Opex'!CU88*CU88","v":0},{"$f":"'Input Opex'!CV88*CV88","v":0},{"$f":"'Input Opex'!CW88*CW88","v":0},{"$f":"'Input Opex'!CX88*CX88","v":0},{"$f":"'Input Opex'!CY88*CY88","v":0},{"$f":"'Input Opex'!CZ88*CZ88","v":0},{"$f":"'Input Opex'!DA88*DA88","v":0},{"$f":"'Input Opex'!DB88*DB88","v":0},{"$f":"'Input Opex'!DC88*DC88","v":0},{"$f":"'Input Opex'!DD88*DD88","v":0},{"$f":"'Input Opex'!DE88*DE88","v":0},{"$f":"'Input Opex'!DF88*DF88","v":0},{"$f":"'Input Opex'!DG88*DG88","v":0},{"$f":"'Input Opex'!DH88*DH88","v":0},{"$f":"'Input Opex'!DI88*DI88","v":0},{"$f":"'Input Opex'!DJ88*DJ88","v":0},{"$f":"'Input Opex'!DK88*DK88","v":0},{"$f":"'Input Opex'!DL88*DL88","v":0},{"$f":"'Input Opex'!DM88*DM88","v":0},{"$f":"'Input Opex'!DN88*DN88","v":0},{"$f":"'Input Opex'!DO88*DO88","v":0},{"$f":"'Input Opex'!DP88*DP88","v":0},{"$f":"'Input Opex'!DQ88*DQ88","v":0},{"$f":"'Input Opex'!DR88*DR88","v":0},{"$f":"'Input Opex'!DS88*DS88","v":0},{"$f":"'Input Opex'!DT88*DT88","v":0},{"$f":"'Input Opex'!DU88*DU88","v":0},{"$f":"'Input Opex'!DV88*DV88","v":0},{"$f":"'Input Opex'!DW88*DW88","v":0},{"$f":"'Input Opex'!DX88*DX88","v":0},{"$f":"'Input Opex'!DY88*DY88","v":0},{"$f":"'Input Opex'!DZ88*DZ88","v":0},{"$f":"'Input Opex'!EA88*EA88","v":0},{"$f":"'Input Opex'!EB88*EB88","v":0},{"$f":"'Input Opex'!EC88*EC88","v":0},{"$f":"'Input Opex'!ED88*ED88","v":0},{"$f":"'Input Opex'!EE88*EE88","v":0},{"$f":"'Input Opex'!EF88*EF88","v":0},{"$f":"'Input Opex'!EG88*EG88","v":0},{"$f":"'Input Opex'!EH88*EH88","v":0},{"$f":"'Input Opex'!EI88*EI88","v":0},{"$f":"'Input Opex'!EJ88*EJ88","v":0},{"$f":"'Input Opex'!EK88*EK88","v":0},{"$f":"'Input Opex'!EL88*EL88","v":0},{"$f":"'Input Opex'!EM88*EM88","v":0},{"$f":"'Input Opex'!EN88*EN88","v":0},{"$f":"'Input Opex'!EO88*EO88","v":0},{"$f":"'Input Opex'!EP88*EP88","v":0},{"$f":"'Input Opex'!EQ88*EQ88","v":0},{"$f":"'Input Opex'!ER88*ER88","v":0},{"$f":"'Input Opex'!ES88*ES88","v":0},{"$f":"'Input Opex'!ET88*ET88","v":0},{"$f":"'Input Opex'!EU88*EU88","v":0},{"$f":"'Input Opex'!EV88*EV88","v":0},{"$f":"'Input Opex'!EW88*EW88","v":0},{"$f":"'Input Opex'!EX88*EX88","v":0},{"$f":"'Input Opex'!EY88*EY88","v":0},{"$f":"'Input Opex'!EZ88*EZ88","v":0},{"$f":"'Input Opex'!FA88*FA88","v":0},{"$f":"'Input Opex'!FB88*FB88","v":0},{"$f":"'Input Opex'!FC88*FC88","v":0},{"$f":"'Input Opex'!FD88*FD88","v":0},{"$f":"'Input Opex'!FE88*FE88","v":0},{"$f":"'Input Opex'!FF88*FF88","v":0}]
[null,"Переменные затраты 15",null,{"$f":"'Inputs C'!M72","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M89*M89","v":0},{"$f":"'Input Opex'!N89*N89","v":0},{"$f":"'Input Opex'!O89*O89","v":0},{"$f":"'Input Opex'!P89*P89","v":0},{"$f":"'Input Opex'!Q89*Q89","v":0},{"$f":"'Input Opex'!R89*R89","v":0},{"$f":"'Input Opex'!S89*S89","v":0},{"$f":"'Input Opex'!T89*T89","v":0},{"$f":"'Input Opex'!U89*U89","v":0},{"$f":"'Input Opex'!V89*V89","v":0},{"$f":"'Input Opex'!W89*W89","v":0},{"$f":"'Input Opex'!X89*X89","v":0},{"$f":"'Input Opex'!Y89*Y89","v":0},{"$f":"'Input Opex'!Z89*Z89","v":0},{"$f":"'Input Opex'!AA89*AA89","v":0},{"$f":"'Input Opex'!AB89*AB89","v":0},{"$f":"'Input Opex'!AC89*AC89","v":0},{"$f":"'Input Opex'!AD89*AD89","v":0},{"$f":"'Input Opex'!AE89*AE89","v":0},{"$f":"'Input Opex'!AF89*AF89","v":0},{"$f":"'Input Opex'!AG89*AG89","v":0},{"$f":"'Input Opex'!AH89*AH89","v":0},{"$f":"'Input Opex'!AI89*AI89","v":0},{"$f":"'Input Opex'!AJ89*AJ89","v":0},{"$f":"'Input Opex'!AK89*AK89","v":0},{"$f":"'Input Opex'!AL89*AL89","v":0},{"$f":"'Input Opex'!AM89*AM89","v":0},{"$f":"'Input Opex'!AN89*AN89","v":0},{"$f":"'Input Opex'!AO89*AO89","v":0},{"$f":"'Input Opex'!AP89*AP89","v":0},{"$f":"'Input Opex'!AQ89*AQ89","v":0},{"$f":"'Input Opex'!AR89*AR89","v":0},{"$f":"'Input Opex'!AS89*AS89","v":0},{"$f":"'Input Opex'!AT89*AT89","v":0},{"$f":"'Input Opex'!AU89*AU89","v":0},{"$f":"'Input Opex'!AV89*AV89","v":0},{"$f":"'Input Opex'!AW89*AW89","v":0},{"$f":"'Input Opex'!AX89*AX89","v":0},{"$f":"'Input Opex'!AY89*AY89","v":0},{"$f":"'Input Opex'!AZ89*AZ89","v":0},{"$f":"'Input Opex'!BA89*BA89","v":0},{"$f":"'Input Opex'!BB89*BB89","v":0},{"$f":"'Input Opex'!BC89*BC89","v":0},{"$f":"'Input Opex'!BD89*BD89","v":0},{"$f":"'Input Opex'!BE89*BE89","v":0},{"$f":"'Input Opex'!BF89*BF89","v":0},{"$f":"'Input Opex'!BG89*BG89","v":0},{"$f":"'Input Opex'!BH89*BH89","v":0},{"$f":"'Input Opex'!BI89*BI89","v":0},{"$f":"'Input Opex'!BJ89*BJ89","v":0},{"$f":"'Input Opex'!BK89*BK89","v":0},{"$f":"'Input Opex'!BL89*BL89","v":0},{"$f":"'Input Opex'!BM89*BM89","v":0},{"$f":"'Input Opex'!BN89*BN89","v":0},{"$f":"'Input Opex'!BO89*BO89","v":0},{"$f":"'Input Opex'!BP89*BP89","v":0},{"$f":"'Input Opex'!BQ89*BQ89","v":0},{"$f":"'Input Opex'!BR89*BR89","v":0},{"$f":"'Input Opex'!BS89*BS89","v":0},{"$f":"'Input Opex'!BT89*BT89","v":0},{"$f":"'Input Opex'!BU89*BU89","v":0},{"$f":"'Input Opex'!BV89*BV89","v":0},{"$f":"'Input Opex'!BW89*BW89","v":0},{"$f":"'Input Opex'!BX89*BX89","v":0},{"$f":"'Input Opex'!BY89*BY89","v":0},{"$f":"'Input Opex'!BZ89*BZ89","v":0},{"$f":"'Input Opex'!CA89*CA89","v":0},{"$f":"'Input Opex'!CB89*CB89","v":0},{"$f":"'Input Opex'!CC89*CC89","v":0},{"$f":"'Input Opex'!CD89*CD89","v":0},{"$f":"'Input Opex'!CE89*CE89","v":0},{"$f":"'Input Opex'!CF89*CF89","v":0},{"$f":"'Input Opex'!CG89*CG89","v":0},{"$f":"'Input Opex'!CH89*CH89","v":0},{"$f":"'Input Opex'!CI89*CI89","v":0},{"$f":"'Input Opex'!CJ89*CJ89","v":0},{"$f":"'Input Opex'!CK89*CK89","v":0},{"$f":"'Input Opex'!CL89*CL89","v":0},{"$f":"'Input Opex'!CM89*CM89","v":0},{"$f":"'Input Opex'!CN89*CN89","v":0},{"$f":"'Input Opex'!CO89*CO89","v":0},{"$f":"'Input Opex'!CP89*CP89","v":0},{"$f":"'Input Opex'!CQ89*CQ89","v":0},{"$f":"'Input Opex'!CR89*CR89","v":0},{"$f":"'Input Opex'!CS89*CS89","v":0},{"$f":"'Input Opex'!CT89*CT89","v":0},{"$f":"'Input Opex'!CU89*CU89","v":0},{"$f":"'Input Opex'!CV89*CV89","v":0},{"$f":"'Input Opex'!CW89*CW89","v":0},{"$f":"'Input Opex'!CX89*CX89","v":0},{"$f":"'Input Opex'!CY89*CY89","v":0},{"$f":"'Input Opex'!CZ89*CZ89","v":0},{"$f":"'Input Opex'!DA89*DA89","v":0},{"$f":"'Input Opex'!DB89*DB89","v":0},{"$f":"'Input Opex'!DC89*DC89","v":0},{"$f":"'Input Opex'!DD89*DD89","v":0},{"$f":"'Input Opex'!DE89*DE89","v":0},{"$f":"'Input Opex'!DF89*DF89","v":0},{"$f":"'Input Opex'!DG89*DG89","v":0},{"$f":"'Input Opex'!DH89*DH89","v":0},{"$f":"'Input Opex'!DI89*DI89","v":0},{"$f":"'Input Opex'!DJ89*DJ89","v":0},{"$f":"'Input Opex'!DK89*DK89","v":0},{"$f":"'Input Opex'!DL89*DL89","v":0},{"$f":"'Input Opex'!DM89*DM89","v":0},{"$f":"'Input Opex'!DN89*DN89","v":0},{"$f":"'Input Opex'!DO89*DO89","v":0},{"$f":"'Input Opex'!DP89*DP89","v":0},{"$f":"'Input Opex'!DQ89*DQ89","v":0},{"$f":"'Input Opex'!DR89*DR89","v":0},{"$f":"'Input Opex'!DS89*DS89","v":0},{"$f":"'Input Opex'!DT89*DT89","v":0},{"$f":"'Input Opex'!DU89*DU89","v":0},{"$f":"'Input Opex'!DV89*DV89","v":0},{"$f":"'Input Opex'!DW89*DW89","v":0},{"$f":"'Input Opex'!DX89*DX89","v":0},{"$f":"'Input Opex'!DY89*DY89","v":0},{"$f":"'Input Opex'!DZ89*DZ89","v":0},{"$f":"'Input Opex'!EA89*EA89","v":0},{"$f":"'Input Opex'!EB89*EB89","v":0},{"$f":"'Input Opex'!EC89*EC89","v":0},{"$f":"'Input Opex'!ED89*ED89","v":0},{"$f":"'Input Opex'!EE89*EE89","v":0},{"$f":"'Input Opex'!EF89*EF89","v":0},{"$f":"'Input Opex'!EG89*EG89","v":0},{"$f":"'Input Opex'!EH89*EH89","v":0},{"$f":"'Input Opex'!EI89*EI89","v":0},{"$f":"'Input Opex'!EJ89*EJ89","v":0},{"$f":"'Input Opex'!EK89*EK89","v":0},{"$f":"'Input Opex'!EL89*EL89","v":0},{"$f":"'Input Opex'!EM89*EM89","v":0},{"$f":"'Input Opex'!EN89*EN89","v":0},{"$f":"'Input Opex'!EO89*EO89","v":0},{"$f":"'Input Opex'!EP89*EP89","v":0},{"$f":"'Input Opex'!EQ89*EQ89","v":0},{"$f":"'Input Opex'!ER89*ER89","v":0},{"$f":"'Input Opex'!ES89*ES89","v":0},{"$f":"'Input Opex'!ET89*ET89","v":0},{"$f":"'Input Opex'!EU89*EU89","v":0},{"$f":"'Input Opex'!EV89*EV89","v":0},{"$f":"'Input Opex'!EW89*EW89","v":0},{"$f":"'Input Opex'!EX89*EX89","v":0},{"$f":"'Input Opex'!EY89*EY89","v":0},{"$f":"'Input Opex'!EZ89*EZ89","v":0},{"$f":"'Input Opex'!FA89*FA89","v":0},{"$f":"'Input Opex'!FB89*FB89","v":0},{"$f":"'Input Opex'!FC89*FC89","v":0},{"$f":"'Input Opex'!FD89*FD89","v":0},{"$f":"'Input Opex'!FE89*FE89","v":0},{"$f":"'Input Opex'!FF89*FF89","v":0}]
[null,"Переменные затраты 16",null,{"$f":"'Inputs C'!M73","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M90*M90","v":0},{"$f":"'Input Opex'!N90*N90","v":0},{"$f":"'Input Opex'!O90*O90","v":0},{"$f":"'Input Opex'!P90*P90","v":0},{"$f":"'Input Opex'!Q90*Q90","v":0},{"$f":"'Input Opex'!R90*R90","v":0},{"$f":"'Input Opex'!S90*S90","v":0},{"$f":"'Input Opex'!T90*T90","v":0},{"$f":"'Input Opex'!U90*U90","v":0},{"$f":"'Input Opex'!V90*V90","v":0},{"$f":"'Input Opex'!W90*W90","v":0},{"$f":"'Input Opex'!X90*X90","v":0},{"$f":"'Input Opex'!Y90*Y90","v":0},{"$f":"'Input Opex'!Z90*Z90","v":0},{"$f":"'Input Opex'!AA90*AA90","v":0},{"$f":"'Input Opex'!AB90*AB90","v":0},{"$f":"'Input Opex'!AC90*AC90","v":0},{"$f":"'Input Opex'!AD90*AD90","v":0},{"$f":"'Input Opex'!AE90*AE90","v":0},{"$f":"'Input Opex'!AF90*AF90","v":0},{"$f":"'Input Opex'!AG90*AG90","v":0},{"$f":"'Input Opex'!AH90*AH90","v":0},{"$f":"'Input Opex'!AI90*AI90","v":0},{"$f":"'Input Opex'!AJ90*AJ90","v":0},{"$f":"'Input Opex'!AK90*AK90","v":0},{"$f":"'Input Opex'!AL90*AL90","v":0},{"$f":"'Input Opex'!AM90*AM90","v":0},{"$f":"'Input Opex'!AN90*AN90","v":0},{"$f":"'Input Opex'!AO90*AO90","v":0},{"$f":"'Input Opex'!AP90*AP90","v":0},{"$f":"'Input Opex'!AQ90*AQ90","v":0},{"$f":"'Input Opex'!AR90*AR90","v":0},{"$f":"'Input Opex'!AS90*AS90","v":0},{"$f":"'Input Opex'!AT90*AT90","v":0},{"$f":"'Input Opex'!AU90*AU90","v":0},{"$f":"'Input Opex'!AV90*AV90","v":0},{"$f":"'Input Opex'!AW90*AW90","v":0},{"$f":"'Input Opex'!AX90*AX90","v":0},{"$f":"'Input Opex'!AY90*AY90","v":0},{"$f":"'Input Opex'!AZ90*AZ90","v":0},{"$f":"'Input Opex'!BA90*BA90","v":0},{"$f":"'Input Opex'!BB90*BB90","v":0},{"$f":"'Input Opex'!BC90*BC90","v":0},{"$f":"'Input Opex'!BD90*BD90","v":0},{"$f":"'Input Opex'!BE90*BE90","v":0},{"$f":"'Input Opex'!BF90*BF90","v":0},{"$f":"'Input Opex'!BG90*BG90","v":0},{"$f":"'Input Opex'!BH90*BH90","v":0},{"$f":"'Input Opex'!BI90*BI90","v":0},{"$f":"'Input Opex'!BJ90*BJ90","v":0},{"$f":"'Input Opex'!BK90*BK90","v":0},{"$f":"'Input Opex'!BL90*BL90","v":0},{"$f":"'Input Opex'!BM90*BM90","v":0},{"$f":"'Input Opex'!BN90*BN90","v":0},{"$f":"'Input Opex'!BO90*BO90","v":0},{"$f":"'Input Opex'!BP90*BP90","v":0},{"$f":"'Input Opex'!BQ90*BQ90","v":0},{"$f":"'Input Opex'!BR90*BR90","v":0},{"$f":"'Input Opex'!BS90*BS90","v":0},{"$f":"'Input Opex'!BT90*BT90","v":0},{"$f":"'Input Opex'!BU90*BU90","v":0},{"$f":"'Input Opex'!BV90*BV90","v":0},{"$f":"'Input Opex'!BW90*BW90","v":0},{"$f":"'Input Opex'!BX90*BX90","v":0},{"$f":"'Input Opex'!BY90*BY90","v":0},{"$f":"'Input Opex'!BZ90*BZ90","v":0},{"$f":"'Input Opex'!CA90*CA90","v":0},{"$f":"'Input Opex'!CB90*CB90","v":0},{"$f":"'Input Opex'!CC90*CC90","v":0},{"$f":"'Input Opex'!CD90*CD90","v":0},{"$f":"'Input Opex'!CE90*CE90","v":0},{"$f":"'Input Opex'!CF90*CF90","v":0},{"$f":"'Input Opex'!CG90*CG90","v":0},{"$f":"'Input Opex'!CH90*CH90","v":0},{"$f":"'Input Opex'!CI90*CI90","v":0},{"$f":"'Input Opex'!CJ90*CJ90","v":0},{"$f":"'Input Opex'!CK90*CK90","v":0},{"$f":"'Input Opex'!CL90*CL90","v":0},{"$f":"'Input Opex'!CM90*CM90","v":0},{"$f":"'Input Opex'!CN90*CN90","v":0},{"$f":"'Input Opex'!CO90*CO90","v":0},{"$f":"'Input Opex'!CP90*CP90","v":0},{"$f":"'Input Opex'!CQ90*CQ90","v":0},{"$f":"'Input Opex'!CR90*CR90","v":0},{"$f":"'Input Opex'!CS90*CS90","v":0},{"$f":"'Input Opex'!CT90*CT90","v":0},{"$f":"'Input Opex'!CU90*CU90","v":0},{"$f":"'Input Opex'!CV90*CV90","v":0},{"$f":"'Input Opex'!CW90*CW90","v":0},{"$f":"'Input Opex'!CX90*CX90","v":0},{"$f":"'Input Opex'!CY90*CY90","v":0},{"$f":"'Input Opex'!CZ90*CZ90","v":0},{"$f":"'Input Opex'!DA90*DA90","v":0},{"$f":"'Input Opex'!DB90*DB90","v":0},{"$f":"'Input Opex'!DC90*DC90","v":0},{"$f":"'Input Opex'!DD90*DD90","v":0},{"$f":"'Input Opex'!DE90*DE90","v":0},{"$f":"'Input Opex'!DF90*DF90","v":0},{"$f":"'Input Opex'!DG90*DG90","v":0},{"$f":"'Input Opex'!DH90*DH90","v":0},{"$f":"'Input Opex'!DI90*DI90","v":0},{"$f":"'Input Opex'!DJ90*DJ90","v":0},{"$f":"'Input Opex'!DK90*DK90","v":0},{"$f":"'Input Opex'!DL90*DL90","v":0},{"$f":"'Input Opex'!DM90*DM90","v":0},{"$f":"'Input Opex'!DN90*DN90","v":0},{"$f":"'Input Opex'!DO90*DO90","v":0},{"$f":"'Input Opex'!DP90*DP90","v":0},{"$f":"'Input Opex'!DQ90*DQ90","v":0},{"$f":"'Input Opex'!DR90*DR90","v":0},{"$f":"'Input Opex'!DS90*DS90","v":0},{"$f":"'Input Opex'!DT90*DT90","v":0},{"$f":"'Input Opex'!DU90*DU90","v":0},{"$f":"'Input Opex'!DV90*DV90","v":0},{"$f":"'Input Opex'!DW90*DW90","v":0},{"$f":"'Input Opex'!DX90*DX90","v":0},{"$f":"'Input Opex'!DY90*DY90","v":0},{"$f":"'Input Opex'!DZ90*DZ90","v":0},{"$f":"'Input Opex'!EA90*EA90","v":0},{"$f":"'Input Opex'!EB90*EB90","v":0},{"$f":"'Input Opex'!EC90*EC90","v":0},{"$f":"'Input Opex'!ED90*ED90","v":0},{"$f":"'Input Opex'!EE90*EE90","v":0},{"$f":"'Input Opex'!EF90*EF90","v":0},{"$f":"'Input Opex'!EG90*EG90","v":0},{"$f":"'Input Opex'!EH90*EH90","v":0},{"$f":"'Input Opex'!EI90*EI90","v":0},{"$f":"'Input Opex'!EJ90*EJ90","v":0},{"$f":"'Input Opex'!EK90*EK90","v":0},{"$f":"'Input Opex'!EL90*EL90","v":0},{"$f":"'Input Opex'!EM90*EM90","v":0},{"$f":"'Input Opex'!EN90*EN90","v":0},{"$f":"'Input Opex'!EO90*EO90","v":0},{"$f":"'Input Opex'!EP90*EP90","v":0},{"$f":"'Input Opex'!EQ90*EQ90","v":0},{"$f":"'Input Opex'!ER90*ER90","v":0},{"$f":"'Input Opex'!ES90*ES90","v":0},{"$f":"'Input Opex'!ET90*ET90","v":0},{"$f":"'Input Opex'!EU90*EU90","v":0},{"$f":"'Input Opex'!EV90*EV90","v":0},{"$f":"'Input Opex'!EW90*EW90","v":0},{"$f":"'Input Opex'!EX90*EX90","v":0},{"$f":"'Input Opex'!EY90*EY90","v":0},{"$f":"'Input Opex'!EZ90*EZ90","v":0},{"$f":"'Input Opex'!FA90*FA90","v":0},{"$f":"'Input Opex'!FB90*FB90","v":0},{"$f":"'Input Opex'!FC90*FC90","v":0},{"$f":"'Input Opex'!FD90*FD90","v":0},{"$f":"'Input Opex'!FE90*FE90","v":0},{"$f":"'Input Opex'!FF90*FF90","v":0}]
[null,"Переменные затраты 17",null,{"$f":"'Inputs C'!M74","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M91*M91","v":0},{"$f":"'Input Opex'!N91*N91","v":0},{"$f":"'Input Opex'!O91*O91","v":0},{"$f":"'Input Opex'!P91*P91","v":0},{"$f":"'Input Opex'!Q91*Q91","v":0},{"$f":"'Input Opex'!R91*R91","v":0},{"$f":"'Input Opex'!S91*S91","v":0},{"$f":"'Input Opex'!T91*T91","v":0},{"$f":"'Input Opex'!U91*U91","v":0},{"$f":"'Input Opex'!V91*V91","v":0},{"$f":"'Input Opex'!W91*W91","v":0},{"$f":"'Input Opex'!X91*X91","v":0},{"$f":"'Input Opex'!Y91*Y91","v":0},{"$f":"'Input Opex'!Z91*Z91","v":0},{"$f":"'Input Opex'!AA91*AA91","v":0},{"$f":"'Input Opex'!AB91*AB91","v":0},{"$f":"'Input Opex'!AC91*AC91","v":0},{"$f":"'Input Opex'!AD91*AD91","v":0},{"$f":"'Input Opex'!AE91*AE91","v":0},{"$f":"'Input Opex'!AF91*AF91","v":0},{"$f":"'Input Opex'!AG91*AG91","v":0},{"$f":"'Input Opex'!AH91*AH91","v":0},{"$f":"'Input Opex'!AI91*AI91","v":0},{"$f":"'Input Opex'!AJ91*AJ91","v":0},{"$f":"'Input Opex'!AK91*AK91","v":0},{"$f":"'Input Opex'!AL91*AL91","v":0},{"$f":"'Input Opex'!AM91*AM91","v":0},{"$f":"'Input Opex'!AN91*AN91","v":0},{"$f":"'Input Opex'!AO91*AO91","v":0},{"$f":"'Input Opex'!AP91*AP91","v":0},{"$f":"'Input Opex'!AQ91*AQ91","v":0},{"$f":"'Input Opex'!AR91*AR91","v":0},{"$f":"'Input Opex'!AS91*AS91","v":0},{"$f":"'Input Opex'!AT91*AT91","v":0},{"$f":"'Input Opex'!AU91*AU91","v":0},{"$f":"'Input Opex'!AV91*AV91","v":0},{"$f":"'Input Opex'!AW91*AW91","v":0},{"$f":"'Input Opex'!AX91*AX91","v":0},{"$f":"'Input Opex'!AY91*AY91","v":0},{"$f":"'Input Opex'!AZ91*AZ91","v":0},{"$f":"'Input Opex'!BA91*BA91","v":0},{"$f":"'Input Opex'!BB91*BB91","v":0},{"$f":"'Input Opex'!BC91*BC91","v":0},{"$f":"'Input Opex'!BD91*BD91","v":0},{"$f":"'Input Opex'!BE91*BE91","v":0},{"$f":"'Input Opex'!BF91*BF91","v":0},{"$f":"'Input Opex'!BG91*BG91","v":0},{"$f":"'Input Opex'!BH91*BH91","v":0},{"$f":"'Input Opex'!BI91*BI91","v":0},{"$f":"'Input Opex'!BJ91*BJ91","v":0},{"$f":"'Input Opex'!BK91*BK91","v":0},{"$f":"'Input Opex'!BL91*BL91","v":0},{"$f":"'Input Opex'!BM91*BM91","v":0},{"$f":"'Input Opex'!BN91*BN91","v":0},{"$f":"'Input Opex'!BO91*BO91","v":0},{"$f":"'Input Opex'!BP91*BP91","v":0},{"$f":"'Input Opex'!BQ91*BQ91","v":0},{"$f":"'Input Opex'!BR91*BR91","v":0},{"$f":"'Input Opex'!BS91*BS91","v":0},{"$f":"'Input Opex'!BT91*BT91","v":0},{"$f":"'Input Opex'!BU91*BU91","v":0},{"$f":"'Input Opex'!BV91*BV91","v":0},{"$f":"'Input Opex'!BW91*BW91","v":0},{"$f":"'Input Opex'!BX91*BX91","v":0},{"$f":"'Input Opex'!BY91*BY91","v":0},{"$f":"'Input Opex'!BZ91*BZ91","v":0},{"$f":"'Input Opex'!CA91*CA91","v":0},{"$f":"'Input Opex'!CB91*CB91","v":0},{"$f":"'Input Opex'!CC91*CC91","v":0},{"$f":"'Input Opex'!CD91*CD91","v":0},{"$f":"'Input Opex'!CE91*CE91","v":0},{"$f":"'Input Opex'!CF91*CF91","v":0},{"$f":"'Input Opex'!CG91*CG91","v":0},{"$f":"'Input Opex'!CH91*CH91","v":0},{"$f":"'Input Opex'!CI91*CI91","v":0},{"$f":"'Input Opex'!CJ91*CJ91","v":0},{"$f":"'Input Opex'!CK91*CK91","v":0},{"$f":"'Input Opex'!CL91*CL91","v":0},{"$f":"'Input Opex'!CM91*CM91","v":0},{"$f":"'Input Opex'!CN91*CN91","v":0},{"$f":"'Input Opex'!CO91*CO91","v":0},{"$f":"'Input Opex'!CP91*CP91","v":0},{"$f":"'Input Opex'!CQ91*CQ91","v":0},{"$f":"'Input Opex'!CR91*CR91","v":0},{"$f":"'Input Opex'!CS91*CS91","v":0},{"$f":"'Input Opex'!CT91*CT91","v":0},{"$f":"'Input Opex'!CU91*CU91","v":0},{"$f":"'Input Opex'!CV91*CV91","v":0},{"$f":"'Input Opex'!CW91*CW91","v":0},{"$f":"'Input Opex'!CX91*CX91","v":0},{"$f":"'Input Opex'!CY91*CY91","v":0},{"$f":"'Input Opex'!CZ91*CZ91","v":0},{"$f":"'Input Opex'!DA91*DA91","v":0},{"$f":"'Input Opex'!DB91*DB91","v":0},{"$f":"'Input Opex'!DC91*DC91","v":0},{"$f":"'Input Opex'!DD91*DD91","v":0},{"$f":"'Input Opex'!DE91*DE91","v":0},{"$f":"'Input Opex'!DF91*DF91","v":0},{"$f":"'Input Opex'!DG91*DG91","v":0},{"$f":"'Input Opex'!DH91*DH91","v":0},{"$f":"'Input Opex'!DI91*DI91","v":0},{"$f":"'Input Opex'!DJ91*DJ91","v":0},{"$f":"'Input Opex'!DK91*DK91","v":0},{"$f":"'Input Opex'!DL91*DL91","v":0},{"$f":"'Input Opex'!DM91*DM91","v":0},{"$f":"'Input Opex'!DN91*DN91","v":0},{"$f":"'Input Opex'!DO91*DO91","v":0},{"$f":"'Input Opex'!DP91*DP91","v":0},{"$f":"'Input Opex'!DQ91*DQ91","v":0},{"$f":"'Input Opex'!DR91*DR91","v":0},{"$f":"'Input Opex'!DS91*DS91","v":0},{"$f":"'Input Opex'!DT91*DT91","v":0},{"$f":"'Input Opex'!DU91*DU91","v":0},{"$f":"'Input Opex'!DV91*DV91","v":0},{"$f":"'Input Opex'!DW91*DW91","v":0},{"$f":"'Input Opex'!DX91*DX91","v":0},{"$f":"'Input Opex'!DY91*DY91","v":0},{"$f":"'Input Opex'!DZ91*DZ91","v":0},{"$f":"'Input Opex'!EA91*EA91","v":0},{"$f":"'Input Opex'!EB91*EB91","v":0},{"$f":"'Input Opex'!EC91*EC91","v":0},{"$f":"'Input Opex'!ED91*ED91","v":0},{"$f":"'Input Opex'!EE91*EE91","v":0},{"$f":"'Input Opex'!EF91*EF91","v":0},{"$f":"'Input Opex'!EG91*EG91","v":0},{"$f":"'Input Opex'!EH91*EH91","v":0},{"$f":"'Input Opex'!EI91*EI91","v":0},{"$f":"'Input Opex'!EJ91*EJ91","v":0},{"$f":"'Input Opex'!EK91*EK91","v":0},{"$f":"'Input Opex'!EL91*EL91","v":0},{"$f":"'Input Opex'!EM91*EM91","v":0},{"$f":"'Input Opex'!EN91*EN91","v":0},{"$f":"'Input Opex'!EO91*EO91","v":0},{"$f":"'Input Opex'!EP91*EP91","v":0},{"$f":"'Input Opex'!EQ91*EQ91","v":0},{"$f":"'Input Opex'!ER91*ER91","v":0},{"$f":"'Input Opex'!ES91*ES91","v":0},{"$f":"'Input Opex'!ET91*ET91","v":0},{"$f":"'Input Opex'!EU91*EU91","v":0},{"$f":"'Input Opex'!EV91*EV91","v":0},{"$f":"'Input Opex'!EW91*EW91","v":0},{"$f":"'Input Opex'!EX91*EX91","v":0},{"$f":"'Input Opex'!EY91*EY91","v":0},{"$f":"'Input Opex'!EZ91*EZ91","v":0},{"$f":"'Input Opex'!FA91*FA91","v":0},{"$f":"'Input Opex'!FB91*FB91","v":0},{"$f":"'Input Opex'!FC91*FC91","v":0},{"$f":"'Input Opex'!FD91*FD91","v":0},{"$f":"'Input Opex'!FE91*FE91","v":0},{"$f":"'Input Opex'!FF91*FF91","v":0}]
[null,"Переменные затраты 18",null,{"$f":"'Inputs C'!M75","v":0},null,null,null,"тыс. руб.",null,null,null,null,{"$f":"'Input Opex'!M92*M92","v":0},{"$f":"'Input Opex'!N92*N92","v":0},{"$f":"'Input Opex'!O92*O92","v":0},{"$f":"'Input Opex'!P92*P92","v":0},{"$f":"'Input Opex'!Q92*Q92","v":0},{"$f":"'Input Opex'!R92*R92","v":0},{"$f":"'Input Opex'!S92*S92","v":0},{"$f":"'Input Opex'!T92*T92","v":0},{"$f":"'Input Opex'!U92*U92","v":0},{"$f":"'Input Opex'!V92*V92","v":0},{"$f":"'Input Opex'!W92*W92","v":0},{"$f":"'Input Opex'!X92*X92","v":0},{"$f":"'Input Opex'!Y92*Y92","v":0},{"$f":"'Input Opex'!Z92*Z92","v":0},{"$f":"'Input Opex'!AA92*AA92","v":0},{"$f":"'Input Opex'!AB92*AB92","v":0},{"$f":"'Input Opex'!AC92*AC92","v":0},{"$f":"'Input Opex'!AD92*AD92","v":0},{"$f":"'Input Opex'!AE92*AE92","v":0},{"$f":"'Input Opex'!AF92*AF92","v":0},{"$f":"'Input Opex'!AG92*AG92","v":0},{"$f":"'Input Opex'!AH92*AH92","v":0},{"$f":"'Input Opex'!AI92*AI92","v":0},{"$f":"'Input Opex'!AJ92*AJ92","v":0},{"$f":"'Input Opex'!AK92*AK92","v":0},{"$f":"'Input Opex'!AL92*AL92","v":0},{"$f":"'Input Opex'!AM92*AM92","v":0},{"$f":"'Input Opex'!AN92*AN92","v":0},{"$f":"'Input Opex'!AO92*AO92","v":0},{"$f":"'Input Opex'!AP92*AP92","v":0},{"$f":"'Input Opex'!AQ92*AQ92","v":0},{"$f":"'Input Opex'!AR92*AR92","v":0},{"$f":"'Input Opex'!AS92*AS92","v":0},{"$f":"'Input Opex'!AT92*AT92","v":0},{"$f":"'Input Opex'!AU92*AU92","v":0},{"$f":"'Input Opex'!AV92*AV92","v":0},{"$f":"'Input Opex'!AW92*AW92","v":0},{"$f":"'Input Opex'!AX92*AX92","v":0},{"$f":"'Input Opex'!AY92*AY92","v":0},{"$f":"'Input Opex'!AZ92*AZ92","v":0},{"$f":"'Input Opex'!BA92*BA92","v":0},{"$f":"'Input Opex'!BB92*BB92","v":0},{"$f":"'Input Opex'!BC92*BC92","v":0},{"$f":"'Input Opex'!BD92*BD92","v":0},{"$f":"'Input Opex'!BE92*BE92","v":0},{"$f":"'Input Opex'!BF92*BF92","v":0},{"$f":"'Input Opex'!BG92*BG92","v":0},{"$f":"'Input Opex'!BH92*BH92","v":0},{"$f":"'Input Opex'!BI92*BI92","v":0},{"$f":"'Input Opex'!BJ92*BJ92","v":0},{"$f":"'Input Opex'!BK92*BK92","v":0},{"$f":"'Input Opex'!BL92*BL92","v":0},{"$f":"'Input Opex'!BM92*BM92","v":0},{"$f":"'Input Opex'!BN92*BN92","v":0},{"$f":"'Input Opex'!BO92*BO92","v":0},{"$f":"'Input Opex'!BP92*BP92","v":0},{"$f":"'Input Opex'!BQ92*BQ92","v":0},{"$f":"'Input Opex'!BR92*BR92","v":0},{"$f":"'Input Opex'!BS92*BS92","v":0},{"$f":"'Input Opex'!BT92*BT92","v":0},{"$f":"'Input Opex'!BU92*BU92","v":0},{"$f":"'Input Opex'!BV92*BV92","v":0},{"$f":"'Input Opex'!BW92*BW92","v":0},{"$f":"'Input Opex'!BX92*BX92","v":0},{"$f":"'Input Opex'!BY92*BY92","v":0},{"$f":"'Input Opex'!BZ92*BZ92","v":0},{"$f":"'Input Opex'!CA92*CA92","v":0},{"$f":"'Input Opex'!CB92*CB92","v":0},{"$f":"'Input Opex'!CC92*CC92","v":0},{"$f":"'Input Opex'!CD92*CD92","v":0},{"$f":"'Input Opex'!CE92*CE92","v":0},{"$f":"'Input Opex'!CF92*CF92","v":0},{"$f":"'Input Opex'!CG92*CG92","v":0},{"$f":"'Input Opex'!CH92*CH92","v":0},{"$f":"'Input Opex'!CI92*CI92","v":0},{"$f":"'Input Opex'!CJ92*CJ92","v":0},{"$f":"'Input Opex'!CK92*CK92","v":0},{"$f":"'Input Opex'!CL92*CL92","v":0},{"$f":"'Input Opex'!CM92*CM92","v":0},{"$f":"'Input Opex'!CN92*CN92","v":0},{"$f":"'Input Opex'!CO92*CO92","v":0},{"$f":"'Input Opex'!CP92*CP92","v":0},{"$f":"'Input Opex'!CQ92*CQ92","v":0},{"$f":"'Input Opex'!CR92*CR92","v":0},{"$f":"'Input Opex'!CS92*CS92","v":0},{"$f":"'Input Opex'!CT92*CT92","v":0},{"$f":"'Input Opex'!CU92*CU92","v":0},{"$f":"'Input Opex'!CV92*CV92","v":0},{"$f":"'Input Opex'!CW92*CW92","v":0},{"$f":"'Input Opex'!CX92*CX92","v":0},{"$f":"'Input Opex'!CY92*CY92","v":0},{"$f":"'Input Opex'!CZ92*CZ92","v":0},{"$f":"'Input Opex'!DA92*DA92","v":0},{"$f":"'Input Opex'!DB92*DB92","v":0},{"$f":"'Input Opex'!DC92*DC92","v":0},{"$f":"'Input Opex'!DD92*DD92","v":0},{"$f":"'Input Opex'!DE92*DE92","v":0},{"$f":"'Input Opex'!DF92*DF92","v":0},{"$f":"'Input Opex'!DG92*DG92","v":0},{"$f":"'Input Opex'!DH92*DH92","v":0},{"$f":"'Input Opex'!DI92*DI92","v":0},{"$f":"'Input Opex'!DJ92*DJ92","v":0},{"$f":"'Input Opex'!DK92*DK92","v":0},{"$f":"'Input Opex'!DL92*DL92","v":0},{"$f":"'Input Opex'!DM92*DM92","v":0},{"$f":"'Input Opex'!DN92*DN92","v":0},{"$f":"'Input Opex'!DO92*DO92","v":0},{"$f":"'Input Opex'!DP92*DP92","v":0},{"$f":"'Input Opex'!DQ92*DQ92","v":0},{"$f":"'Input Opex'!DR92*DR92","v":0},{"$f":"'Input Opex'!DS92*DS92","v":0},{"$f":"'Input Opex'!DT92*DT92","v":0},{"$f":"'Input Opex'!DU92*DU92","v":0},{"$f":"'Input Opex'!DV92*DV92","v":0},{"$f":"'Input Opex'!DW92*DW92","v":0},{"$f":"'Input Opex'!DX92*DX92","v":0},{"$f":"'Input Opex'!DY92*DY92","v":0},{"$f":"'Input Opex'!DZ92*DZ92","v":0},{"$f":"'Input Opex'!EA92*EA92","v":0},{"$f":"'Input Opex'!EB92*EB92","v":0},{"$f":"'Input Opex'!EC92*EC92","v":0},{"$f":"'Input Opex'!ED92*ED92","v":0},{"$f":"'Input Opex'!EE92*EE92","v":0},{"$f":"'Input Opex'!EF92*EF92","v":0},{"$f":"'Input Opex'!EG92*EG92","v":0},{"$f":"'Input Opex'!EH92*EH92","v":0},{"$f":"'Input Opex'!EI92*EI92","v":0},{"$f":"'Input Opex'!EJ92*EJ92","v":0},{"$f":"'Input Opex'!EK92*EK92","v":0},{"$f":"'Input Opex'!EL92*EL92","v":0},{"$f":"'Input Opex'!EM92*EM92","v":0},{"$f":"'Input Opex'!EN92*EN92","v":0},{"$f":"'Input Opex'!EO92*EO92","v":0},{"$f":"'Input Opex'!EP92*EP92","v":0},{"$f":"'Input Opex'!EQ92*EQ92","v":0},{"$f":"'Input Opex'!ER92*ER92","v":0},{"$f":"'Input Opex'!ES92*ES92","v":0},{"$f":"'Input Opex'!ET92*ET92","v":0},{"$f":"'Input Opex'!EU92*EU92","v":0},{"$f":"'Input Opex'!EV92*EV92","v":0},{"$f":"'Input Opex'!EW92*EW92","v":0},{"$f":"'Input Opex'!EX92*EX92","v":0},{"$f":"'Input Opex'!EY92*EY92","v":0},{"$f":"'Input Opex'!EZ92*EZ92","v":0},{"$f":"'Input Opex'!FA92*FA92","v":0},{"$f":"'Input Opex'!FB92*FB92","v":0},{"$f":"'Input Opex'!FC92*FC92","v":0},{"$f":"'Input Opex'!FD92*FD92","v":0},{"$f":"'Input Opex'!FE92*FE92","v":0},{"$f":"'Input Opex'!FF92*FF92","v":0}]
[]
[]
[null,"Ставки индексации"]
[null,{"$f":"B95","v":"ФОТ (включая страховые взносы)"},null,{"$f":"'Inputs C'!O51","v":"Индекс роста з/п"},null,{"$f":"'Inputs C'!P51","v":3},null,"коэф",null,null,null,null,{"$f":"IFERROR(INDEX(M$38:M$41,$F122),0)","v":1.0178784473260374},{"$f":"IFERROR(INDEX(N$38:N$41,$F122),0)","v":1.0360765335308646},1.0545999732613396,1.0728764706507725,1.0914697045898878,1.1103851642071418,1.1296284337590441,1.1486619336848725,1.168016135629701,1.1876964432126955,1.2077083511004687,1.2257189919986904,1.2439982268710028,1.2625500612785256,1.2813785605175971,1.3004878505106103,1.3198821187101339,1.3395656150165156,1.3595426527091703,1.3798176093917573,1.4003949279514518,1.4212791175325228,1.4424747545244294,1.4639864835646543,1.4858190185564901,1.5079771437020064,1.5304657145504195,1.5532896590620981,1.576453978688436,1.5999637494678287,1.6238241231379948,1.6480403282648859,1.6726176713884304,1.6975615381853661,1.7228773946494125,1.7485707882890438,1.7746473493431245,1.8011127920146732,1.8279729157230264,1.8552336063746753,1.8829008376530549,1.9109806723275682,1.939479263582131,1.9684028563635303,1.997757788749891,2.0275504933395494,2.0577874986606406,2.0884754306017053,2.1196210138636342,2.1512310734332618,2.1833125360789394,2.2158724318684091,2.2489178957093157,2.2824561689126908,2.3164946007797549,2.3510406502123824,2.3861018873475843,2.421685995216365,2.45780077142732,2.4944541298753378,2.5316541024757866,2.569408840924563,2.6077266184843859,2.6466158317977326,2.6860850027268088,{"$f":"IFERROR(INDEX(BZ$38:BZ$41,$F122),0)","v":2.7261427802209606},2.7667979422119329,2.8080593975373938,2.8499361878931437,2.8924374898144389,2.9355726166868603,2.9793510207871745,3.0237822953546254,3.0688761766931196,3.1146425463047591,3.1610914330551925,3.2082330153712579,3.2560776234714002,3.3046357416293493,3.3539180104715589,3.403935229308904,3.4546983585031548,3.5062185218687389,3.5585070091103232,3.6115752782967467,3.6654349583718471,3.7200978517027319,3.7755759366660531,3.831881370272848,3.8890264908325292,3.947023820656598,4.0058860688026812,4.0656261338594906,4.1262571067733127,4.1877922737166493,4.2502451189996435,4.3136293280249189,4.3779587902864838,4.443247602413364,4.5095100712586209,4.5767607170344373,4.6450142764939573,4.7142857061605774,4.7845901856053956,4.8559431207735368,4.9283601473600882,5.0018571342363725,5.0764501869273246,5.1521556511407232,5.2289901163490535,5.3069704194247906,5.3861136483298901,5.466437145860306,5.5479585134463445,5.6306956150097021,5.7146665808780126,5.7998898117577831,5.8863839827665698,5.9741680475252918,6.0632612423115697,6.1536830902750062,6.2454534057153293,6.3385922984243335,6.4331201780925742,6.5290577587817804,6.6264260634639633,6.7252464286282168,6.8255405089562204,6.9273302820674685,{"$f":"IFERROR(INDEX(EL$38:EL$41,$F122),0)","v":7.0306380533352648},7.1354864607745379,7.2418984800025497,7.3498974292735841,7.4595069745887157,7.5707511348817844,7.6836542872827049,7.7982411724592717,7.9145369000386268,8.0325669541095728,8.1523571988069499,8.2739338839792875,8.397323650940983,8.5225535383102571,8.649650987934173,8.7786438509020233,8.9095603936483823,9.0424293041471806,9.1772796981981557,9.3141411258070441,9.4530435776609298]
[null,{"$f":"B96","v":"Прочие расходы"},null,{"$f":"'Inputs C'!O52","v":"ИПЦ"},null,{"$f":"'Inputs C'!P52","v":1},null,"коэф",null,null,null,null,{"$f":"IFERROR(INDEX(M$38:M$41,$F123),0)","v":1.0117898553383395},1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"ФОТ (включая страховые взносы)",null,{"$f":"'Inputs C'!O53","v":"Индекс роста з/п"},null,{"$f":"'Inputs C'!P53","v":3},null,"коэф",null,null,null,null,1.0178784473260374,{"$f":"IFERROR(INDEX(N$38:N$41,$F124),0)","v":1.0360765335308646},1.0545999732613396,1.0728764706507725,1.0914697045898878,1.1103851642071418,1.1296284337590441,1.1486619336848725,1.168016135629701,1.1876964432126955,1.2077083511004687,1.2257189919986904,1.2439982268710028,1.2625500612785256,1.2813785605175971,1.3004878505106103,1.3198821187101339,1.3395656150165156,1.3595426527091703,1.3798176093917573,1.4003949279514518,1.4212791175325228,1.4424747545244294,1.4639864835646543,1.4858190185564901,1.5079771437020064,1.5304657145504195,1.5532896590620981,1.576453978688436,1.5999637494678287,1.6238241231379948,1.6480403282648859,1.6726176713884304,1.6975615381853661,1.7228773946494125,1.7485707882890438,1.7746473493431245,1.8011127920146732,1.8279729157230264,1.8552336063746753,1.8829008376530549,1.9109806723275682,1.939479263582131,1.9684028563635303,1.997757788749891,2.0275504933395494,2.0577874986606406,2.0884754306017053,2.1196210138636342,2.1512310734332618,2.1833125360789394,2.2158724318684091,2.2489178957093157,2.2824561689126908,2.3164946007797549,2.3510406502123824,2.3861018873475843,2.421685995216365,2.45780077142732,2.4944541298753378,2.5316541024757866,2.569408840924563,2.6077266184843859,2.6466158317977326,2.6860850027268088,2.7261427802209606,2.7667979422119329,2.8080593975373938,2.8499361878931437,2.8924374898144389,2.9355726166868603,2.9793510207871745,3.0237822953546254,3.0688761766931196,3.1146425463047591,3.1610914330551925,3.2082330153712579,3.2560776234714002,3.3046357416293493,3.3539180104715589,3.403935229308904,3.4546983585031548,3.5062185218687389,3.5585070091103232,3.6115752782967467,3.6654349583718471,3.7200978517027319,3.7755759366660531,3.831881370272848,3.8890264908325292,3.947023820656598,4.0058860688026812,4.0656261338594906,4.1262571067733127,4.1877922737166493,4.2502451189996435,4.3136293280249189,4.3779587902864838,4.443247602413364,4.5095100712586209,4.5767607170344373,4.6450142764939573,4.7142857061605774,4.7845901856053956,4.8559431207735368,4.9283601473600882,5.0018571342363725,5.0764501869273246,5.1521556511407232,5.2289901163490535,5.3069704194247906,5.3861136483298901,5.466437145860306,5.5479585134463445,5.6306956150097021,5.7146665808780126,5.7998898117577831,5.8863839827665698,5.9741680475252918,6.0632612423115697,6.1536830902750062,6.2454534057153293,6.3385922984243335,6.4331201780925742,6.5290577587817804,6.6264260634639633,6.7252464286282168,6.8255405089562204,6.9273302820674685,7.0306380533352648,7.1354864607745379,7.2418984800025497,7.3498974292735841,7.4595069745887157,7.5707511348817844,7.6836542872827049,7.7982411724592717,7.9145369000386268,8.0325669541095728,8.1523571988069499,8.2739338839792875,8.397323650940983,8.5225535383102571,8.649650987934173,8.7786438509020233,8.9095603936483823,9.0424293041471806,9.1772796981981557,9.3141411258070441,9.4530435776609298]
[null,"Прочие расходы",null,{"$f":"'Inputs C'!O54","v":"ИПЦ"},null,{"$f":"'Inputs C'!P54","v":1},null,"коэф",null,null,null,null,1.0117898553383395,1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,{"$f":"IFERROR(INDEX(EK$38:EK$41,$F125),0)","v":3.563043708047986},3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,{"$f":"B99","v":"Аренда земли"},null,{"$f":"'Inputs C'!O56","v":"ИПЦ"},null,{"$f":"'Inputs C'!P56","v":1},null,"коэф",null,null,null,null,1.0117898553383395,1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,{"$f":"IFERROR(INDEX(BZ$38:BZ$41,$F126),0)","v":1.9210826773965581},1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,{"$f":"B100","v":"Тех. обслуживание и ремонт"},null,{"$f":"'Inputs C'!O57","v":"ИПЦ"},null,{"$f":"'Inputs C'!P57","v":1},null,"коэф",null,null,null,null,1.0117898553383395,1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,{"$f":"IFERROR(INDEX(BY$38:BY$41,$F127),0)","v":1.90233816605282},1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Коммунальные платежи",null,{"$f":"'Inputs C'!O58","v":"ИПЦ"},null,{"$f":"'Inputs C'!P58","v":1},null,"коэф",null,null,null,null,1.0117898553383395,{"$f":"IFERROR(INDEX(N$38:N$41,$F128),0)","v":1.0237187113655781},1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Переменные затраты 2",null,{"$f":"'Inputs C'!O59","v":"ИПЦ"},null,{"$f":"'Inputs C'!P59","v":1},null,"коэф",null,null,null,null,1.0117898553383395,1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,3.598151826255128,3.6336058790241346,{"$f":"IFERROR(INDEX(EN$38:EN$41,$F129),0)","v":3.6694092749888827},3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Переменные затраты 3",null,{"$f":"'Inputs C'!O60","v":"ИПЦ"},null,{"$f":"'Inputs C'!P60","v":1},null,"коэф",null,null,null,null,1.0117898553383395,1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,{"$f":"IFERROR(INDEX(EL$38:EL$41,$F130),0)","v":3.598151826255128},3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Переменные затраты 4",null,{"$f":"'Inputs C'!O61","v":"ИПЦ"},null,{"$f":"'Inputs C'!P61","v":1},null,"коэф",null,null,null,null,1.0117898553383395,1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,{"$f":"IFERROR(INDEX(BY$38:BY$41,$F131),0)","v":1.90233816605282},1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Переменные затраты 5",null,{"$f":"'Inputs C'!O62","v":"ИПЦ"},null,{"$f":"'Inputs C'!P62","v":1},null,"коэф",null,null,null,null,1.0117898553383395,{"$f":"IFERROR(INDEX(N$38:N$41,$F132),0)","v":1.0237187113655781},1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Переменные затраты 6",null,{"$f":"'Inputs C'!O63","v":"ИПЦ"},null,{"$f":"'Inputs C'!P63","v":1},null,"коэф",null,null,null,null,1.0117898553383395,1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Переменные затраты 7",null,{"$f":"'Inputs C'!O64","v":"ИПЦ"},null,{"$f":"'Inputs C'!P64","v":1},null,"коэф",null,null,null,null,1.0117898553383395,1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,{"$f":"IFERROR(INDEX(EL$38:EL$41,$F134),0)","v":3.598151826255128},3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Переменные затраты 8",null,{"$f":"'Inputs C'!O65","v":"ИПЦ"},null,{"$f":"'Inputs C'!P65","v":1},null,"коэф",null,null,null,null,1.0117898553383395,1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,{"$f":"IFERROR(INDEX(BY$38:BY$41,$F135),0)","v":1.90233816605282},1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Переменные затраты 9",null,{"$f":"'Inputs C'!O66","v":"ИПЦ"},null,{"$f":"'Inputs C'!P66","v":1},null,"коэф",null,null,null,null,1.0117898553383395,{"$f":"IFERROR(INDEX(N$38:N$41,$F136),0)","v":1.0237187113655781},1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Переменные затраты 10",null,{"$f":"'Inputs C'!O67","v":"ИПЦ"},null,{"$f":"'Inputs C'!P67","v":1},null,"коэф",null,null,null,null,1.0117898553383395,1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Переменные затраты 11",null,{"$f":"'Inputs C'!O68","v":"ИПЦ"},null,{"$f":"'Inputs C'!P68","v":1},null,"коэф",null,null,null,null,1.0117898553383395,1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,{"$f":"IFERROR(INDEX(EL$38:EL$41,$F138),0)","v":3.598151826255128},3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Переменные затраты 12",null,{"$f":"'Inputs C'!O69","v":"ИПЦ"},null,{"$f":"'Inputs C'!P69","v":1},null,"коэф",null,null,null,null,1.0117898553383395,1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,{"$f":"IFERROR(INDEX(BY$38:BY$41,$F139),0)","v":1.90233816605282},1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Переменные затраты 13",null,{"$f":"'Inputs C'!O70","v":"ИПЦ"},null,{"$f":"'Inputs C'!P70","v":1},null,"коэф",null,null,null,null,1.0117898553383395,{"$f":"IFERROR(INDEX(N$38:N$41,$F140),0)","v":1.0237187113655781},1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Переменные затраты 14",null,{"$f":"'Inputs C'!O71","v":"ИПЦ"},null,{"$f":"'Inputs C'!P71","v":1},null,"коэф",null,null,null,null,1.0117898553383395,1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Переменные затраты 15",null,{"$f":"'Inputs C'!O72","v":"ИПЦ"},null,{"$f":"'Inputs C'!P72","v":1},null,"коэф",null,null,null,null,1.0117898553383395,1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,{"$f":"IFERROR(INDEX(EK$38:EK$41,$F142),0)","v":3.563043708047986},3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Переменные затраты 16",null,{"$f":"'Inputs C'!O73","v":"ИПЦ"},null,{"$f":"'Inputs C'!P73","v":1},null,"коэф",null,null,null,null,1.0117898553383395,1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,{"$f":"IFERROR(INDEX(BY$38:BY$41,$F143),0)","v":1.90233816605282},1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Переменные затраты 17",null,{"$f":"'Inputs C'!O74","v":"ИПЦ"},null,{"$f":"'Inputs C'!P74","v":1},null,"коэф",null,null,null,null,1.0117898553383395,{"$f":"IFERROR(INDEX(N$38:N$41,$F144),0)","v":1.0237187113655781},1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[null,"Переменные затраты 18",null,{"$f":"'Inputs C'!O75","v":"ИПЦ"},null,{"$f":"'Inputs C'!P75","v":1},null,"коэф",null,null,null,null,1.0117898553383395,1.0237187113655781,1.0357882068797297,1.045994249180743,1.0563008557658042,1.0667090175356884,1.0772197351549186,1.0878340191479725,1.0985528899964363,1.1093773782371159,1.1203085245611153,1.1313473799138913,1.1424950055962937,1.1537524733666005,1.1651208655435599,1.1766012751104471,1.1881948058201455,1.1999025723012644,1.2117257001653021,1.2236653261148647,1.2357225980529509,1.2478986751933145,1.2601947281719139,1.272611939159459,1.2851515019750688,1.2978146222010469,1.3106025172987903,1.3235164167258373,1.3365575620540715,1.3497272070890889,1.363026617990742,1.3764570733948709,1.3900198645362343,1.4037162953726523,1.4175476827103715,1.4315153563306655,1.4456206591176834,1.4598649471875582,1.4742495900187862,1.4887759705838919,1.5034454854823907,1.5182595450750604,1.5332195736195375,1.5483270094072474,1.5635833049016861,1.5789899268780627,1.5945483565643188,1.6102600897835371,1.6261266370977534,1.6421495239531851,1.6583302908268915,1.6746704933748786,1.6911717025816635,1.7078355049113123,1.7246635024599668,1.7416573131098734,1.7588185706849297,1.7761489251077647,1.7936500425583655,1.8113236056342683,1.8291713135123269,1.8471948821120752,1.8653960442607,1.883776549859639,1.90233816605282,1.9210826773965581,1.940011886031128,1.9591276118540244,1.9784316926949326,1.9979259844924202,2.0176123614723727,2.0374927163281851,2.0575689604027296,2.0778430238721168,2.0983168559312677,2.1189924249813124,2.1398717188188385,2.1609567448270011,2.1822495301685176,2.203752121980564,2.2254665875715913,2.2473950146200807,2.2695395113752581,2.2919022068597865,2.3144852510744549,2.3372908152048839,2.3603210918302686,2.3835782951341784,2.4070646611174333,2.4307824478130793,2.4547339355034792,2.4789214269395452,2.5033472475621306,2.5280137457256022,2.5529232929236181,2.5780782840171268,2.6034811374646156,2.6291342955546262,2.6550402246405627,2.6812014153778114,2.7076203829631997,2.7342996673768107,2.7612418336261846,2.7884494719929234,2.815925198281727,2.8436716540718825,2.8716915069712314,2.89998745087264,2.9285622062129959,2.9574185202347576,2.9865591672500806,3.0159869489075453,3.0457046944615151,3.0757152610441474,3.106021533940083,3.1366264268638462,3.1675328822399749,3.1987438714859122,3.2302623952976854,3.2620914839383994,3.2942341975295735,3.3266936263453486,3.3594728911095926,3.392575143295935,3.4260035654307561,3.459761371399162,3.4938518067539759,3.5282781490277721,3.563043708047986,3.598151826255128,3.6336058790241346,3.6694092749888827,3.705565456369905,3.742077899305333,3.7789501141850996,3.8161856459884378,3.8537880746247013,3.8917610152775461,3.9301081187525035,3.9688330718279752,4.0079395976096892,4.0474314558886482,4.0873124435026034,4.127586394701094,4.1682571815140763,4.2093287141241937,4.2508049412427074,4.2926898504891371,4.3349874687746386,4.3777018626891602]
[]
[null,"Операционные затраты с учетом индексации, за период, без НДС"]
[null,{"$f":"B122","v":"ФОТ (включая страховые взносы)"},null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M148:FF148)","v":2502.7069927092753},{"$f":"M95*M122","v":0},{"$f":"N95*N122","v":0},0,0,294.6968202392697,299.80399433592828,304.9996771149419,310.13872209491558,315.36435662001924,320.67803966742781,326.08125479712658,330.9441278396464,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ95*BZ122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL95*EL122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B123","v":"Прочие расходы"},null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M149:FF149)","v":656.0737350234707},{"$f":"M96*M123","v":0},0,0,0,79.22256418243532,80.003176315176631,80.791480136618901,81.587551436097939,82.391466749732729,83.20330336778369,84.023139342083653,84.851053493541855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ФОТ (включая страховые взносы)",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,{"$f":"N97*N124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Прочие расходы",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK98*EK125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B126","v":"Аренда земли"},null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ99*BZ126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B127","v":"Тех. обслуживание и ремонт"},null,null,null,null,null,"тыс. руб.",null,null,null,18840.554612494227,0,0,0,0,0,0,0,0,0,0,0,0,856.87125419722031,865.31435502495037,873.84064915766987,882.45095633283529,891.14610436510907,899.92692922594836,908.7942751239766,917.74899458614846,926.79194853971319,935.92400639498589,945.14604612893538,954.45895436959427,963.86362648130159,973.36096665078514,982.95188797409276,992.63731254437801,1002.4181715405537,1012.2954053168166,1022.2699634930565,1032.3428050461532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY100*BY127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Коммунальные платежи",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,{"$f":"N101*N128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 2",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EN102*EN129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 3",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL103*EL130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 4",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY104*BY131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 5",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,{"$f":"N105*N132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 6",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 7",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL107*EL134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 8",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY108*BY135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 9",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,{"$f":"N109*N136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 10",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 11",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL111*EL138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 12",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY112*BY139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 13",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,{"$f":"N113*N140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 14",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 15",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK115*EK142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 16",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY116*BY143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 17",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,{"$f":"N117*N144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Переменные затраты 18",null,null,null,null,null,"тыс. руб.",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Банковская гарантия на эксплуатацию",null,{"$f":"'Inputs C'!M35","v":2.5000000000000001E-2},null,null,null,"тыс. руб.",null,null,null,180,{"$f":"M14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"N14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"O14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"P14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"Q14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"R14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"S14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"T14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"U14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"V14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"W14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"X14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"Y14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"Z14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AA14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AB14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AC14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AD14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AE14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AF14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AG14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AH14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AI14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AJ14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AK14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AL14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AM14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AN14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AO14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AP14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AQ14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AR14*$D$172*'Inputs C'!$M$29","v":9},{"$f":"AS14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"AT14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"AU14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"AV14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"AW14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"AX14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"AY14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"AZ14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BA14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BB14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BC14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BD14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BE14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BF14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BG14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BH14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BI14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BJ14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BK14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BL14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BM14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BN14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BO14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BP14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BQ14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BR14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BS14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BT14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BU14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BV14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BW14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BX14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BY14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"BZ14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CA14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CB14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CC14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CD14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CE14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CF14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CG14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CH14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CI14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CJ14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CK14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CL14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CM14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CN14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CO14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CP14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CQ14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CR14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CS14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CT14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CU14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CV14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CW14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CX14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CY14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"CZ14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DA14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DB14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DC14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DD14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DE14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DF14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DG14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DH14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DI14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DJ14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DK14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DL14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DM14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DN14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DO14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DP14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DQ14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DR14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DS14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DT14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DU14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DV14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DW14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DX14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DY14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"DZ14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EA14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EB14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EC14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"ED14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EE14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EF14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EG14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EH14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EI14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EJ14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EK14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EL14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EM14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EN14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EO14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EP14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EQ14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"ER14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"ES14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"ET14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EU14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EV14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EW14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EX14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EY14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"EZ14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"FA14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"FB14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"FC14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"FD14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"FE14*$D$172*'Inputs C'!$M$29","v":0},{"$f":"FF14*$D$172*'Inputs C'!$M$29","v":0}]
[null,"Итого опер. затраты б/у страхования и непредвиденных расходов:",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M173:FF173)","v":22179.335340226971},{"$f":"SUM(M148:M172)","v":0},{"$f":"SUM(N148:N172)","v":0},0,0,373.91938442170499,379.80717065110491,385.79115725156078,391.72627353101353,397.75582336975197,403.8813430352115,410.10439413921023,415.79518133318822,865.87125419722031,874.31435502495037,882.84064915766987,891.45095633283529,900.14610436510907,908.92692922594836,917.7942751239766,926.74899458614846,935.79194853971319,944.92400639498589,954.14604612893538,963.45895436959427,972.86362648130159,982.36096665078514,991.95188797409276,1001.637312544378,1011.4181715405537,1021.2954053168166,1031.2699634930564,1041.3428050461532,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB148:BB172)","v":0},{"$f":"SUM(BC148:BC172)","v":0},{"$f":"SUM(BD148:BD172)","v":0},{"$f":"SUM(BE148:BE172)","v":0},{"$f":"SUM(BF148:BF172)","v":0},{"$f":"SUM(BG148:BG172)","v":0},{"$f":"SUM(BH148:BH172)","v":0},{"$f":"SUM(BI148:BI172)","v":0},{"$f":"SUM(BJ148:BJ172)","v":0},{"$f":"SUM(BK148:BK172)","v":0},{"$f":"SUM(BL148:BL172)","v":0},{"$f":"SUM(BM148:BM172)","v":0},{"$f":"SUM(BN148:BN172)","v":0},{"$f":"SUM(BO148:BO172)","v":0},{"$f":"SUM(BP148:BP172)","v":0},{"$f":"SUM(BQ148:BQ172)","v":0},{"$f":"SUM(BR148:BR172)","v":0},{"$f":"SUM(BS148:BS172)","v":0},{"$f":"SUM(BT148:BT172)","v":0},{"$f":"SUM(BU148:BU172)","v":0},{"$f":"SUM(BV148:BV172)","v":0},{"$f":"SUM(BW148:BW172)","v":0},{"$f":"SUM(BX148:BX172)","v":0},{"$f":"SUM(BY148:BY172)","v":0},{"$f":"SUM(BZ148:BZ172)","v":0},{"$f":"SUM(CA148:CA172)","v":0},{"$f":"SUM(CB148:CB172)","v":0},{"$f":"SUM(CC148:CC172)","v":0},{"$f":"SUM(CD148:CD172)","v":0},{"$f":"SUM(CE148:CE172)","v":0},{"$f":"SUM(CF148:CF172)","v":0},{"$f":"SUM(CG148:CG172)","v":0},{"$f":"SUM(CH148:CH172)","v":0},{"$f":"SUM(CI148:CI172)","v":0},{"$f":"SUM(CJ148:CJ172)","v":0},{"$f":"SUM(CK148:CK172)","v":0},{"$f":"SUM(CL148:CL172)","v":0},{"$f":"SUM(CM148:CM172)","v":0},{"$f":"SUM(CN148:CN172)","v":0},0,{"$f":"SUM(CP148:CP172)","v":0},{"$f":"SUM(CQ148:CQ172)","v":0},{"$f":"SUM(CR148:CR172)","v":0},{"$f":"SUM(CS148:CS172)","v":0},{"$f":"SUM(CT148:CT172)","v":0},{"$f":"SUM(CU148:CU172)","v":0},{"$f":"SUM(CV148:CV172)","v":0},{"$f":"SUM(CW148:CW172)","v":0},{"$f":"SUM(CX148:CX172)","v":0},{"$f":"SUM(CY148:CY172)","v":0},{"$f":"SUM(CZ148:CZ172)","v":0},{"$f":"SUM(DA148:DA172)","v":0},{"$f":"SUM(DB148:DB172)","v":0},{"$f":"SUM(DC148:DC172)","v":0},{"$f":"SUM(DD148:DD172)","v":0},{"$f":"SUM(DE148:DE172)","v":0},{"$f":"SUM(DF148:DF172)","v":0},{"$f":"SUM(DG148:DG172)","v":0},{"$f":"SUM(DH148:DH172)","v":0},{"$f":"SUM(DI148:DI172)","v":0},{"$f":"SUM(DJ148:DJ172)","v":0},{"$f":"SUM(DK148:DK172)","v":0},{"$f":"SUM(DL148:DL172)","v":0},{"$f":"SUM(DM148:DM172)","v":0},{"$f":"SUM(DN148:DN172)","v":0},{"$f":"SUM(DO148:DO172)","v":0},{"$f":"SUM(DP148:DP172)","v":0},{"$f":"SUM(DQ148:DQ172)","v":0},{"$f":"SUM(DR148:DR172)","v":0},{"$f":"SUM(DS148:DS172)","v":0},{"$f":"SUM(DT148:DT172)","v":0},{"$f":"SUM(DU148:DU172)","v":0},{"$f":"SUM(DV148:DV172)","v":0},{"$f":"SUM(DW148:DW172)","v":0},{"$f":"SUM(DX148:DX172)","v":0},{"$f":"SUM(DY148:DY172)","v":0},{"$f":"SUM(DZ148:DZ172)","v":0},{"$f":"SUM(EA148:EA172)","v":0},{"$f":"SUM(EB148:EB172)","v":0},0,{"$f":"SUM(ED148:ED172)","v":0},{"$f":"SUM(EE148:EE172)","v":0},{"$f":"SUM(EF148:EF172)","v":0},{"$f":"SUM(EG148:EG172)","v":0},{"$f":"SUM(EH148:EH172)","v":0},{"$f":"SUM(EI148:EI172)","v":0},{"$f":"SUM(EJ148:EJ172)","v":0},{"$f":"SUM(EK148:EK172)","v":0},{"$f":"SUM(EL148:EL172)","v":0},{"$f":"SUM(EM148:EM172)","v":0},{"$f":"SUM(EN148:EN172)","v":0},{"$f":"SUM(EO148:EO172)","v":0},{"$f":"SUM(EP148:EP172)","v":0},{"$f":"SUM(EQ148:EQ172)","v":0},{"$f":"SUM(ER148:ER172)","v":0},{"$f":"SUM(ES148:ES172)","v":0},{"$f":"SUM(ET148:ET172)","v":0},{"$f":"SUM(EU148:EU172)","v":0},{"$f":"SUM(EV148:EV172)","v":0},{"$f":"SUM(EW148:EW172)","v":0},{"$f":"SUM(EX148:EX172)","v":0},{"$f":"SUM(EY148:EY172)","v":0},{"$f":"SUM(EZ148:EZ172)","v":0},{"$f":"SUM(FA148:FA172)","v":0},{"$f":"SUM(FB148:FB172)","v":0},{"$f":"SUM(FC148:FC172)","v":0},{"$f":"SUM(FD148:FD172)","v":0},{"$f":"SUM(FE148:FE172)","v":0},{"$f":"SUM(FF148:FF172)","v":0}]
[null,"Непредвиденные затраты",null,{"$f":"'Inputs C'!M89","v":0},null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M174:FF174)","v":0},{"$f":"M173*$D174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS173*$D174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY173*$D174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE173*$D174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK173*$D174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого опер. затраты б/у страхования",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M175:FF175)","v":22179.335340226971},{"$f":"SUM(M173:M174)","v":0},{"$f":"SUM(N173:N174)","v":0},0,0,373.91938442170499,379.80717065110491,385.79115725156078,391.72627353101353,397.75582336975197,403.8813430352115,410.10439413921023,415.79518133318822,865.87125419722031,874.31435502495037,882.84064915766987,891.45095633283529,900.14610436510907,908.92692922594836,917.7942751239766,926.74899458614846,935.79194853971319,944.92400639498589,954.14604612893538,963.45895436959427,972.86362648130159,982.36096665078514,991.95188797409276,1001.637312544378,1011.4181715405537,1021.2954053168166,1031.2699634930564,1041.3428050461532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ173:BZ174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL173:EL174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Флаг затрат на страхование",null,{"$f":"'Inputs C'!R87","v":"Инв"},null,{"$f":"'Inputs C'!S87","v":3},null,"флаг",null,null,null,null,{"$f":"IFERROR(CHOOSE($F177,M$14,MAX(M$13,M$14),M$13),0)","v":0},0,0,0,1,1,1,1,1,1,{"$f":"IFERROR(CHOOSE($F177,W$14,MAX(W$13,W$14),W$13),0)","v":1},1,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F177,AG$14,MAX(AG$13,AG$14),AG$13),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F177,AQ$14,MAX(AQ$13,AQ$14),AQ$13),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F177,BA$14,MAX(BA$13,BA$14),BA$13),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F177,BK$14,MAX(BK$13,BK$14),BK$13),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F177,BU$14,MAX(BU$13,BU$14),BU$13),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F177,CE$14,MAX(CE$13,CE$14),CE$13),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F177,CO$14,MAX(CO$13,CO$14),CO$13),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F177,CY$14,MAX(CY$13,CY$14),CY$13),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F177,DI$14,MAX(DI$13,DI$14),DI$13),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F177,DS$14,MAX(DS$13,DS$14),DS$13),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F177,EC$14,MAX(EC$13,EC$14),EC$13),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F177,EM$14,MAX(EM$13,EM$14),EM$13),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(CHOOSE($F177,EW$14,MAX(EW$13,EW$14),EW$13),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Флаг затрат на страхование",null,{"$f":"'Inputs C'!R86","v":"Опер"},null,{"$f":"'Inputs C'!S86","v":1},null,"флаг",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Балансовая стоимость ОС на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"FixedAssets!M130","v":0},{"$f":"FixedAssets!N130","v":0},{"$f":"FixedAssets!O130","v":0},{"$f":"FixedAssets!P130","v":0},{"$f":"FixedAssets!Q130","v":0},{"$f":"FixedAssets!R130","v":0},{"$f":"FixedAssets!S130","v":0},{"$f":"FixedAssets!T130","v":0},{"$f":"FixedAssets!U130","v":0},{"$f":"FixedAssets!V130","v":0},{"$f":"FixedAssets!W130","v":0},{"$f":"FixedAssets!X130","v":0},{"$f":"FixedAssets!Y130","v":0},{"$f":"FixedAssets!Z130","v":672041.671028001},{"$f":"FixedAssets!AA130","v":665967.65874200279},{"$f":"FixedAssets!AB130","v":659893.64645600459},{"$f":"FixedAssets!AC130","v":653819.63417000638},{"$f":"FixedAssets!AD130","v":647745.62188400817},{"$f":"FixedAssets!AE130","v":641671.60959800996},{"$f":"FixedAssets!AF130","v":635597.59731201176},{"$f":"FixedAssets!AG130","v":629523.58502601355},{"$f":"FixedAssets!AH130","v":623449.57274001534},{"$f":"FixedAssets!AI130","v":617375.56045401713},{"$f":"FixedAssets!AJ130","v":611301.54816801893},{"$f":"FixedAssets!AK130","v":605227.53588202072},{"$f":"FixedAssets!AL130","v":599623.5772164464},{"$f":"FixedAssets!AM130","v":594019.61855087208},{"$f":"FixedAssets!AN130","v":588415.65988529776},{"$f":"FixedAssets!AO130","v":582811.70121972344},{"$f":"FixedAssets!AP130","v":577207.74255414912},{"$f":"FixedAssets!AQ130","v":571603.78388857481},{"$f":"FixedAssets!AR130","v":565999.82522300049},{"$f":"FixedAssets!AS130","v":0},{"$f":"FixedAssets!AT130","v":0},{"$f":"FixedAssets!AU130","v":0},{"$f":"FixedAssets!AV130","v":0},{"$f":"FixedAssets!AW130","v":0},{"$f":"FixedAssets!AX130","v":0},{"$f":"FixedAssets!AY130","v":0},{"$f":"FixedAssets!AZ130","v":0},{"$f":"FixedAssets!BA130","v":0},{"$f":"FixedAssets!BB130","v":0},{"$f":"FixedAssets!BC130","v":0},{"$f":"FixedAssets!BD130","v":0},{"$f":"FixedAssets!BE130","v":0},{"$f":"FixedAssets!BF130","v":0},{"$f":"FixedAssets!BG130","v":0},{"$f":"FixedAssets!BH130","v":0},{"$f":"FixedAssets!BI130","v":0},{"$f":"FixedAssets!BJ130","v":0},{"$f":"FixedAssets!BK130","v":0},{"$f":"FixedAssets!BL130","v":0},{"$f":"FixedAssets!BM130","v":0},{"$f":"FixedAssets!BN130","v":0},{"$f":"FixedAssets!BO130","v":0},{"$f":"FixedAssets!BP130","v":0},{"$f":"FixedAssets!BQ130","v":0},{"$f":"FixedAssets!BR130","v":0},{"$f":"FixedAssets!BS130","v":0},{"$f":"FixedAssets!BT130","v":0},{"$f":"FixedAssets!BU130","v":0},{"$f":"FixedAssets!BV130","v":0},{"$f":"FixedAssets!BW130","v":0},{"$f":"FixedAssets!BX130","v":0},{"$f":"FixedAssets!BY130","v":0},{"$f":"FixedAssets!BZ130","v":0},{"$f":"FixedAssets!CA130","v":0},{"$f":"FixedAssets!CB130","v":0},{"$f":"FixedAssets!CC130","v":0},{"$f":"FixedAssets!CD130","v":0},{"$f":"FixedAssets!CE130","v":0},{"$f":"FixedAssets!CF130","v":0},{"$f":"FixedAssets!CG130","v":0},{"$f":"FixedAssets!CH130","v":0},{"$f":"FixedAssets!CI130","v":0},{"$f":"FixedAssets!CJ130","v":0},{"$f":"FixedAssets!CK130","v":0},{"$f":"FixedAssets!CL130","v":0},{"$f":"FixedAssets!CM130","v":0},{"$f":"FixedAssets!CN130","v":0},{"$f":"FixedAssets!CO130","v":0},{"$f":"FixedAssets!CP130","v":0},{"$f":"FixedAssets!CQ130","v":0},{"$f":"FixedAssets!CR130","v":0},{"$f":"FixedAssets!CS130","v":0},{"$f":"FixedAssets!CT130","v":0},{"$f":"FixedAssets!CU130","v":0},{"$f":"FixedAssets!CV130","v":0},{"$f":"FixedAssets!CW130","v":0},{"$f":"FixedAssets!CX130","v":0},{"$f":"FixedAssets!CY130","v":0},{"$f":"FixedAssets!CZ130","v":0},{"$f":"FixedAssets!DA130","v":0},{"$f":"FixedAssets!DB130","v":0},{"$f":"FixedAssets!DC130","v":0},{"$f":"FixedAssets!DD130","v":0},{"$f":"FixedAssets!DE130","v":0},{"$f":"FixedAssets!DF130","v":0},{"$f":"FixedAssets!DG130","v":0},{"$f":"FixedAssets!DH130","v":0},{"$f":"FixedAssets!DI130","v":0},{"$f":"FixedAssets!DJ130","v":0},{"$f":"FixedAssets!DK130","v":0},{"$f":"FixedAssets!DL130","v":0},{"$f":"FixedAssets!DM130","v":0},{"$f":"FixedAssets!DN130","v":0},{"$f":"FixedAssets!DO130","v":0},{"$f":"FixedAssets!DP130","v":0},{"$f":"FixedAssets!DQ130","v":0},{"$f":"FixedAssets!DR130","v":0},{"$f":"FixedAssets!DS130","v":0},{"$f":"FixedAssets!DT130","v":0},{"$f":"FixedAssets!DU130","v":0},{"$f":"FixedAssets!DV130","v":0},{"$f":"FixedAssets!DW130","v":0},{"$f":"FixedAssets!DX130","v":0},{"$f":"FixedAssets!DY130","v":0},{"$f":"FixedAssets!DZ130","v":0},{"$f":"FixedAssets!EA130","v":0},{"$f":"FixedAssets!EB130","v":0},{"$f":"FixedAssets!EC130","v":0},{"$f":"FixedAssets!ED130","v":0},{"$f":"FixedAssets!EE130","v":0},{"$f":"FixedAssets!EF130","v":0},{"$f":"FixedAssets!EG130","v":0},{"$f":"FixedAssets!EH130","v":0},{"$f":"FixedAssets!EI130","v":0},{"$f":"FixedAssets!EJ130","v":0},{"$f":"FixedAssets!EK130","v":0},{"$f":"FixedAssets!EL130","v":0},{"$f":"FixedAssets!EM130","v":0},{"$f":"FixedAssets!EN130","v":0},{"$f":"FixedAssets!EO130","v":0},{"$f":"FixedAssets!EP130","v":0},{"$f":"FixedAssets!EQ130","v":0},{"$f":"FixedAssets!ER130","v":0},{"$f":"FixedAssets!ES130","v":0},{"$f":"FixedAssets!ET130","v":0},{"$f":"FixedAssets!EU130","v":0},{"$f":"FixedAssets!EV130","v":0},{"$f":"FixedAssets!EW130","v":0},{"$f":"FixedAssets!EX130","v":0},{"$f":"FixedAssets!EY130","v":0},{"$f":"FixedAssets!EZ130","v":0},{"$f":"FixedAssets!FA130","v":0},{"$f":"FixedAssets!FB130","v":0},{"$f":"FixedAssets!FC130","v":0},{"$f":"FixedAssets!FD130","v":0},{"$f":"FixedAssets!FE130","v":0},{"$f":"FixedAssets!FF130","v":0}]
[null,"Балансовая стоимость незавер. стр-ва на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"FixedAssets!M120","v":0},{"$f":"FixedAssets!N120","v":4172.916666666667},{"$f":"FixedAssets!O120","v":8345.8333333333339},{"$f":"FixedAssets!P120","v":12518.75},{"$f":"FixedAssets!Q120","v":16691.666666666668},{"$f":"FixedAssets!R120","v":75198.097522969227},{"$f":"FixedAssets!S120","v":166400.30615564465},{"$f":"FixedAssets!T120","v":256795.87553396873},{"$f":"FixedAssets!U120","v":286370.84513420454},{"$f":"FixedAssets!V120","v":402578.87065177038},{"$f":"FixedAssets!W120","v":501739.91992737842},{"$f":"FixedAssets!X120","v":650697.4991716072},{"$f":"FixedAssets!Y120","v":710079.32950282504},{"$f":"FixedAssets!Z120","v":0},{"$f":"FixedAssets!AA120","v":0},{"$f":"FixedAssets!AB120","v":0},{"$f":"FixedAssets!AC120","v":0},{"$f":"FixedAssets!AD120","v":0},{"$f":"FixedAssets!AE120","v":0},{"$f":"FixedAssets!AF120","v":0},{"$f":"FixedAssets!AG120","v":0},{"$f":"FixedAssets!AH120","v":0},{"$f":"FixedAssets!AI120","v":0},{"$f":"FixedAssets!AJ120","v":0},{"$f":"FixedAssets!AK120","v":0},{"$f":"FixedAssets!AL120","v":0},{"$f":"FixedAssets!AM120","v":0},{"$f":"FixedAssets!AN120","v":0},{"$f":"FixedAssets!AO120","v":0},{"$f":"FixedAssets!AP120","v":0},{"$f":"FixedAssets!AQ120","v":0},{"$f":"FixedAssets!AR120","v":0},{"$f":"FixedAssets!AS120","v":0},{"$f":"FixedAssets!AT120","v":0},{"$f":"FixedAssets!AU120","v":0},{"$f":"FixedAssets!AV120","v":0},{"$f":"FixedAssets!AW120","v":0},{"$f":"FixedAssets!AX120","v":0},{"$f":"FixedAssets!AY120","v":0},{"$f":"FixedAssets!AZ120","v":0},{"$f":"FixedAssets!BA120","v":0},{"$f":"FixedAssets!BB120","v":0},{"$f":"FixedAssets!BC120","v":0},{"$f":"FixedAssets!BD120","v":0},{"$f":"FixedAssets!BE120","v":0},{"$f":"FixedAssets!BF120","v":0},{"$f":"FixedAssets!BG120","v":0},{"$f":"FixedAssets!BH120","v":0},{"$f":"FixedAssets!BI120","v":0},{"$f":"FixedAssets!BJ120","v":0},{"$f":"FixedAssets!BK120","v":0},{"$f":"FixedAssets!BL120","v":0},{"$f":"FixedAssets!BM120","v":0},{"$f":"FixedAssets!BN120","v":0},{"$f":"FixedAssets!BO120","v":0},{"$f":"FixedAssets!BP120","v":0},{"$f":"FixedAssets!BQ120","v":0},{"$f":"FixedAssets!BR120","v":0},{"$f":"FixedAssets!BS120","v":0},{"$f":"FixedAssets!BT120","v":0},{"$f":"FixedAssets!BU120","v":0},{"$f":"FixedAssets!BV120","v":0},{"$f":"FixedAssets!BW120","v":0},{"$f":"FixedAssets!BX120","v":0},{"$f":"FixedAssets!BY120","v":0},{"$f":"FixedAssets!BZ120","v":0},{"$f":"FixedAssets!CA120","v":0},{"$f":"FixedAssets!CB120","v":0},{"$f":"FixedAssets!CC120","v":0},{"$f":"FixedAssets!CD120","v":0},{"$f":"FixedAssets!CE120","v":0},{"$f":"FixedAssets!CF120","v":0},{"$f":"FixedAssets!CG120","v":0},{"$f":"FixedAssets!CH120","v":0},{"$f":"FixedAssets!CI120","v":0},{"$f":"FixedAssets!CJ120","v":0},{"$f":"FixedAssets!CK120","v":0},{"$f":"FixedAssets!CL120","v":0},{"$f":"FixedAssets!CM120","v":0},{"$f":"FixedAssets!CN120","v":0},{"$f":"FixedAssets!CO120","v":0},{"$f":"FixedAssets!CP120","v":0},{"$f":"FixedAssets!CQ120","v":0},{"$f":"FixedAssets!CR120","v":0},{"$f":"FixedAssets!CS120","v":0},{"$f":"FixedAssets!CT120","v":0},{"$f":"FixedAssets!CU120","v":0},{"$f":"FixedAssets!CV120","v":0},{"$f":"FixedAssets!CW120","v":0},{"$f":"FixedAssets!CX120","v":0},{"$f":"FixedAssets!CY120","v":0},{"$f":"FixedAssets!CZ120","v":0},{"$f":"FixedAssets!DA120","v":0},{"$f":"FixedAssets!DB120","v":0},{"$f":"FixedAssets!DC120","v":0},{"$f":"FixedAssets!DD120","v":0},{"$f":"FixedAssets!DE120","v":0},{"$f":"FixedAssets!DF120","v":0},{"$f":"FixedAssets!DG120","v":0},{"$f":"FixedAssets!DH120","v":0},{"$f":"FixedAssets!DI120","v":0},{"$f":"FixedAssets!DJ120","v":0},{"$f":"FixedAssets!DK120","v":0},{"$f":"FixedAssets!DL120","v":0},{"$f":"FixedAssets!DM120","v":0},{"$f":"FixedAssets!DN120","v":0},{"$f":"FixedAssets!DO120","v":0},{"$f":"FixedAssets!DP120","v":0},{"$f":"FixedAssets!DQ120","v":0},{"$f":"FixedAssets!DR120","v":0},{"$f":"FixedAssets!DS120","v":0},{"$f":"FixedAssets!DT120","v":0},{"$f":"FixedAssets!DU120","v":0},{"$f":"FixedAssets!DV120","v":0},{"$f":"FixedAssets!DW120","v":0},{"$f":"FixedAssets!DX120","v":0},{"$f":"FixedAssets!DY120","v":0},{"$f":"FixedAssets!DZ120","v":0},{"$f":"FixedAssets!EA120","v":0},{"$f":"FixedAssets!EB120","v":0},{"$f":"FixedAssets!EC120","v":0},{"$f":"FixedAssets!ED120","v":0},{"$f":"FixedAssets!EE120","v":0},{"$f":"FixedAssets!EF120","v":0},{"$f":"FixedAssets!EG120","v":0},{"$f":"FixedAssets!EH120","v":0},{"$f":"FixedAssets!EI120","v":0},{"$f":"FixedAssets!EJ120","v":0},{"$f":"FixedAssets!EK120","v":0},{"$f":"FixedAssets!EL120","v":0},{"$f":"FixedAssets!EM120","v":0},{"$f":"FixedAssets!EN120","v":0},{"$f":"FixedAssets!EO120","v":0},{"$f":"FixedAssets!EP120","v":0},{"$f":"FixedAssets!EQ120","v":0},{"$f":"FixedAssets!ER120","v":0},{"$f":"FixedAssets!ES120","v":0},{"$f":"FixedAssets!ET120","v":0},{"$f":"FixedAssets!EU120","v":0},{"$f":"FixedAssets!EV120","v":0},{"$f":"FixedAssets!EW120","v":0},{"$f":"FixedAssets!EX120","v":0},{"$f":"FixedAssets!EY120","v":0},{"$f":"FixedAssets!EZ120","v":0},{"$f":"FixedAssets!FA120","v":0},{"$f":"FixedAssets!FB120","v":0},{"$f":"FixedAssets!FC120","v":0},{"$f":"FixedAssets!FD120","v":0},{"$f":"FixedAssets!FE120","v":0},{"$f":"FixedAssets!FF120","v":0}]
[null,"Затраты на страхование расчет - copy",null,{"$f":"'Inputs C'!O86","v":0},null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M181:FF181)","v":235.64730807642101},{"$f":"SUM(M179:M180)*(M178*Ins_oper+M177*Ins_inv)/periods_in_year","v":0},0,0,0,1.6691666666666669,7.5198097522969229,16.640030615564466,25.679587553396875,28.637084513420454,40.257887065177037,50.173991992737847,65.069749917160721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY179:BY180)*(BY178*Ins_oper+BY177*Ins_inv)/periods_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK179:EK180)*(EK178*Ins_oper+EK177*Ins_inv)/periods_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Затраты на страхование уплата - paste",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M182:FF182)","v":235.64730807642101},0,0,0,0,1.6691666666666669,7.5198097522969229,16.640030615564466,25.679587553396875,28.637084513420454,40.257887065177037,50.173991992737847,65.069749917160721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Проверка: акутальность расчета расходов на страхование",null,{"$f":"AND(M183:FF183)","v":true},null,null,null,"проверка",null,null,null,null,{"$f":"ABS(M181-M182)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(BY181-BY182)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(EK181-EK182)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Итого операционные затраты, без НДС",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M185:FF185)","v":22414.982648303394},{"$f":"M175+M182","v":0},0,0,0,375.58855108837167,387.32698040340182,402.43118786712523,417.40586108441039,426.39290788317243,444.13923010038854,460.27838613194808,480.86493125034895,865.87125419722031,874.31435502495037,882.84064915766987,891.45095633283529,900.14610436510907,908.92692922594836,917.7942751239766,926.74899458614846,935.79194853971319,944.92400639498589,954.14604612893538,963.45895436959427,972.86362648130159,982.36096665078514,991.95188797409276,1001.637312544378,1011.4181715405537,1021.2954053168166,1031.2699634930564,1041.3428050461532,{"$f":"AS175+AS182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY175+BY182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE175+DE182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK175+EK182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"СВОД ОПЕРАЦИОННЫХ ЗАТРАТ С УЧЕТОМ СЦЕНАРИЯ"]
[]
[null,"Сценарий расчета затрат",null,{"$f":"'Inputs C'!M42","v":"Детализированно"},null,{"$f":"'Inputs C'!P42","v":1}]
[null,"Операционные затраты без НДС без анализа чувств.",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M191:FF191)","v":22414.982648303394},{"$f":"CHOOSE($F190,M185,M63)","v":0},{"$f":"CHOOSE($F190,N185,N63)","v":0},0,0,375.58855108837167,387.32698040340182,402.43118786712523,417.40586108441039,426.39290788317243,444.13923010038854,{"$f":"CHOOSE($F190,W185,W63)","v":460.27838613194808},480.86493125034895,865.87125419722031,874.31435502495037,882.84064915766987,891.45095633283529,900.14610436510907,908.92692922594836,917.7942751239766,926.74899458614846,935.79194853971319,944.92400639498589,954.14604612893538,963.45895436959427,972.86362648130159,982.36096665078514,991.95188797409276,1001.637312544378,1011.4181715405537,1021.2954053168166,1031.2699634930564,1041.3428050461532,{"$f":"CHOOSE($F190,AS185,AS63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F190,BY185,BY63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F190,DE185,DE63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F190,EK185,EK63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Концессионная плата"]
[null,"Коэффициент для анализа чувствительности",null,{"$f":"(1+'Inputs C'!$X$99)","v":1},null,null,null,"коэф"]
[null,"Операционные затраты без НДС с учетом чувствительности",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M194:FF194)","v":26314.308317806932},{"$f":"IF('Inputs C'!$Y$78=1,M191*$D$193,M191*$D$193+IF($F$190=1,(M191*$D$193-M148-M150-M152-M172-M182)*VAT_tax_rate,M191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,N191*$D$193,N191*$D$193+IF($F$190=1,(N191*$D$193-N148-N150-N152-N172-N182)*VAT_tax_rate,N191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,O191*$D$193,O191*$D$193+IF($F$190=1,(O191*$D$193-O148-O150-O152-O172-O182)*VAT_tax_rate,O191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,P191*$D$193,P191*$D$193+IF($F$190=1,(P191*$D$193-P148-P150-P152-P172-P182)*VAT_tax_rate,P191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,Q191*$D$193,Q191*$D$193+IF($F$190=1,(Q191*$D$193-Q148-Q150-Q152-Q172-Q182)*VAT_tax_rate,Q191*$D$193*VAT_tax_rate))","v":391.43306392485874},{"$f":"IF('Inputs C'!$Y$78=1,R191*$D$193,R191*$D$193+IF($F$190=1,(R191*$D$193-R148-R150-R152-R172-R182)*VAT_tax_rate,R191*$D$193*VAT_tax_rate))","v":403.32761566643717},{"$f":"IF('Inputs C'!$Y$78=1,S191*$D$193,S191*$D$193+IF($F$190=1,(S191*$D$193-S148-S150-S152-S172-S182)*VAT_tax_rate,S191*$D$193*VAT_tax_rate))","v":418.58948389444902},{"$f":"IF('Inputs C'!$Y$78=1,T191*$D$193,T191*$D$193+IF($F$190=1,(T191*$D$193-T148-T150-T152-T172-T182)*VAT_tax_rate,T191*$D$193*VAT_tax_rate))","v":433.72337137162998},{"$f":"IF('Inputs C'!$Y$78=1,U191*$D$193,U191*$D$193+IF($F$190=1,(U191*$D$193-U148-U150-U152-U172-U182)*VAT_tax_rate,U191*$D$193*VAT_tax_rate))","v":442.871201233119},{"$f":"IF('Inputs C'!$Y$78=1,V191*$D$193,V191*$D$193+IF($F$190=1,(V191*$D$193-V148-V150-V152-V172-V182)*VAT_tax_rate,V191*$D$193*VAT_tax_rate))","v":460.77989077394528},{"$f":"IF('Inputs C'!$Y$78=1,W191*$D$193,W191*$D$193+IF($F$190=1,(W191*$D$193-W148-W150-W152-W172-W182)*VAT_tax_rate,W191*$D$193*VAT_tax_rate))","v":477.08301400036481},{"$f":"IF('Inputs C'!$Y$78=1,X191*$D$193,X191*$D$193+IF($F$190=1,(X191*$D$193-X148-X150-X152-X172-X182)*VAT_tax_rate,X191*$D$193*VAT_tax_rate))","v":497.83514194905729},{"$f":"IF('Inputs C'!$Y$78=1,Y191*$D$193,Y191*$D$193+IF($F$190=1,(Y191*$D$193-Y148-Y150-Y152-Y172-Y182)*VAT_tax_rate,Y191*$D$193*VAT_tax_rate))","v":1037.2455050366643},{"$f":"IF('Inputs C'!$Y$78=1,Z191*$D$193,Z191*$D$193+IF($F$190=1,(Z191*$D$193-Z148-Z150-Z152-Z172-Z182)*VAT_tax_rate,Z191*$D$193*VAT_tax_rate))","v":1047.3772260299404},{"$f":"IF('Inputs C'!$Y$78=1,AA191*$D$193,AA191*$D$193+IF($F$190=1,(AA191*$D$193-AA148-AA150-AA152-AA172-AA182)*VAT_tax_rate,AA191*$D$193*VAT_tax_rate))","v":1057.608778989204},{"$f":"IF('Inputs C'!$Y$78=1,AB191*$D$193,AB191*$D$193+IF($F$190=1,(AB191*$D$193-AB148-AB150-AB152-AB172-AB182)*VAT_tax_rate,AB191*$D$193*VAT_tax_rate))","v":1067.9411475994025},{"$f":"IF('Inputs C'!$Y$78=1,AC191*$D$193,AC191*$D$193+IF($F$190=1,(AC191*$D$193-AC148-AC150-AC152-AC172-AC182)*VAT_tax_rate,AC191*$D$193*VAT_tax_rate))","v":1078.3753252381309},{"$f":"IF('Inputs C'!$Y$78=1,AD191*$D$193,AD191*$D$193+IF($F$190=1,(AD191*$D$193-AD148-AD150-AD152-AD172-AD182)*VAT_tax_rate,AD191*$D$193*VAT_tax_rate))","v":1088.912315071138},{"$f":"IF('Inputs C'!$Y$78=1,AE191*$D$193,AE191*$D$193+IF($F$190=1,(AE191*$D$193-AE148-AE150-AE152-AE172-AE182)*VAT_tax_rate,AE191*$D$193*VAT_tax_rate))","v":1099.553130148772},{"$f":"IF('Inputs C'!$Y$78=1,AF191*$D$193,AF191*$D$193+IF($F$190=1,(AF191*$D$193-AF148-AF150-AF152-AF172-AF182)*VAT_tax_rate,AF191*$D$193*VAT_tax_rate))","v":1110.2987935033782},{"$f":"IF('Inputs C'!$Y$78=1,AG191*$D$193,AG191*$D$193+IF($F$190=1,(AG191*$D$193-AG148-AG150-AG152-AG172-AG182)*VAT_tax_rate,AG191*$D$193*VAT_tax_rate))","v":1121.1503382476558},{"$f":"IF('Inputs C'!$Y$78=1,AH191*$D$193,AH191*$D$193+IF($F$190=1,(AH191*$D$193-AH148-AH150-AH152-AH172-AH182)*VAT_tax_rate,AH191*$D$193*VAT_tax_rate))","v":1132.1088076739832},{"$f":"IF('Inputs C'!$Y$78=1,AI191*$D$193,AI191*$D$193+IF($F$190=1,(AI191*$D$193-AI148-AI150-AI152-AI172-AI182)*VAT_tax_rate,AI191*$D$193*VAT_tax_rate))","v":1143.1752553547226},{"$f":"IF('Inputs C'!$Y$78=1,AJ191*$D$193,AJ191*$D$193+IF($F$190=1,(AJ191*$D$193-AJ148-AJ150-AJ152-AJ172-AJ182)*VAT_tax_rate,AJ191*$D$193*VAT_tax_rate))","v":1154.3507452435131},{"$f":"IF('Inputs C'!$Y$78=1,AK191*$D$193,AK191*$D$193+IF($F$190=1,(AK191*$D$193-AK148-AK150-AK152-AK172-AK182)*VAT_tax_rate,AK191*$D$193*VAT_tax_rate))","v":1165.6363517775619},{"$f":"IF('Inputs C'!$Y$78=1,AL191*$D$193,AL191*$D$193+IF($F$190=1,(AL191*$D$193-AL148-AL150-AL152-AL172-AL182)*VAT_tax_rate,AL191*$D$193*VAT_tax_rate))","v":1177.0331599809422},{"$f":"IF('Inputs C'!$Y$78=1,AM191*$D$193,AM191*$D$193+IF($F$190=1,(AM191*$D$193-AM148-AM150-AM152-AM172-AM182)*VAT_tax_rate,AM191*$D$193*VAT_tax_rate))","v":1188.5422655689113},{"$f":"IF('Inputs C'!$Y$78=1,AN191*$D$193,AN191*$D$193+IF($F$190=1,(AN191*$D$193-AN148-AN150-AN152-AN172-AN182)*VAT_tax_rate,AN191*$D$193*VAT_tax_rate))","v":1200.1647750532536},{"$f":"IF('Inputs C'!$Y$78=1,AO191*$D$193,AO191*$D$193+IF($F$190=1,(AO191*$D$193-AO148-AO150-AO152-AO172-AO182)*VAT_tax_rate,AO191*$D$193*VAT_tax_rate))","v":1211.9018058486645},{"$f":"IF('Inputs C'!$Y$78=1,AP191*$D$193,AP191*$D$193+IF($F$190=1,(AP191*$D$193-AP148-AP150-AP152-AP172-AP182)*VAT_tax_rate,AP191*$D$193*VAT_tax_rate))","v":1223.75448638018},{"$f":"IF('Inputs C'!$Y$78=1,AQ191*$D$193,AQ191*$D$193+IF($F$190=1,(AQ191*$D$193-AQ148-AQ150-AQ152-AQ172-AQ182)*VAT_tax_rate,AQ191*$D$193*VAT_tax_rate))","v":1235.7239561916676},{"$f":"IF('Inputs C'!$Y$78=1,AR191*$D$193,AR191*$D$193+IF($F$190=1,(AR191*$D$193-AR148-AR150-AR152-AR172-AR182)*VAT_tax_rate,AR191*$D$193*VAT_tax_rate))","v":1247.8113660553838},{"$f":"IF('Inputs C'!$Y$78=1,AS191*$D$193,AS191*$D$193+IF($F$190=1,(AS191*$D$193-AS148-AS150-AS152-AS172-AS182)*VAT_tax_rate,AS191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,AT191*$D$193,AT191*$D$193+IF($F$190=1,(AT191*$D$193-AT148-AT150-AT152-AT172-AT182)*VAT_tax_rate,AT191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,AU191*$D$193,AU191*$D$193+IF($F$190=1,(AU191*$D$193-AU148-AU150-AU152-AU172-AU182)*VAT_tax_rate,AU191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,AV191*$D$193,AV191*$D$193+IF($F$190=1,(AV191*$D$193-AV148-AV150-AV152-AV172-AV182)*VAT_tax_rate,AV191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,AW191*$D$193,AW191*$D$193+IF($F$190=1,(AW191*$D$193-AW148-AW150-AW152-AW172-AW182)*VAT_tax_rate,AW191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,AX191*$D$193,AX191*$D$193+IF($F$190=1,(AX191*$D$193-AX148-AX150-AX152-AX172-AX182)*VAT_tax_rate,AX191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,AY191*$D$193,AY191*$D$193+IF($F$190=1,(AY191*$D$193-AY148-AY150-AY152-AY172-AY182)*VAT_tax_rate,AY191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,AZ191*$D$193,AZ191*$D$193+IF($F$190=1,(AZ191*$D$193-AZ148-AZ150-AZ152-AZ172-AZ182)*VAT_tax_rate,AZ191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BA191*$D$193,BA191*$D$193+IF($F$190=1,(BA191*$D$193-BA148-BA150-BA152-BA172-BA182)*VAT_tax_rate,BA191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BB191*$D$193,BB191*$D$193+IF($F$190=1,(BB191*$D$193-BB148-BB150-BB152-BB172-BB182)*VAT_tax_rate,BB191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BC191*$D$193,BC191*$D$193+IF($F$190=1,(BC191*$D$193-BC148-BC150-BC152-BC172-BC182)*VAT_tax_rate,BC191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BD191*$D$193,BD191*$D$193+IF($F$190=1,(BD191*$D$193-BD148-BD150-BD152-BD172-BD182)*VAT_tax_rate,BD191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BE191*$D$193,BE191*$D$193+IF($F$190=1,(BE191*$D$193-BE148-BE150-BE152-BE172-BE182)*VAT_tax_rate,BE191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BF191*$D$193,BF191*$D$193+IF($F$190=1,(BF191*$D$193-BF148-BF150-BF152-BF172-BF182)*VAT_tax_rate,BF191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BG191*$D$193,BG191*$D$193+IF($F$190=1,(BG191*$D$193-BG148-BG150-BG152-BG172-BG182)*VAT_tax_rate,BG191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BH191*$D$193,BH191*$D$193+IF($F$190=1,(BH191*$D$193-BH148-BH150-BH152-BH172-BH182)*VAT_tax_rate,BH191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BI191*$D$193,BI191*$D$193+IF($F$190=1,(BI191*$D$193-BI148-BI150-BI152-BI172-BI182)*VAT_tax_rate,BI191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BJ191*$D$193,BJ191*$D$193+IF($F$190=1,(BJ191*$D$193-BJ148-BJ150-BJ152-BJ172-BJ182)*VAT_tax_rate,BJ191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BK191*$D$193,BK191*$D$193+IF($F$190=1,(BK191*$D$193-BK148-BK150-BK152-BK172-BK182)*VAT_tax_rate,BK191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BL191*$D$193,BL191*$D$193+IF($F$190=1,(BL191*$D$193-BL148-BL150-BL152-BL172-BL182)*VAT_tax_rate,BL191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BM191*$D$193,BM191*$D$193+IF($F$190=1,(BM191*$D$193-BM148-BM150-BM152-BM172-BM182)*VAT_tax_rate,BM191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BN191*$D$193,BN191*$D$193+IF($F$190=1,(BN191*$D$193-BN148-BN150-BN152-BN172-BN182)*VAT_tax_rate,BN191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BO191*$D$193,BO191*$D$193+IF($F$190=1,(BO191*$D$193-BO148-BO150-BO152-BO172-BO182)*VAT_tax_rate,BO191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BP191*$D$193,BP191*$D$193+IF($F$190=1,(BP191*$D$193-BP148-BP150-BP152-BP172-BP182)*VAT_tax_rate,BP191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BQ191*$D$193,BQ191*$D$193+IF($F$190=1,(BQ191*$D$193-BQ148-BQ150-BQ152-BQ172-BQ182)*VAT_tax_rate,BQ191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BR191*$D$193,BR191*$D$193+IF($F$190=1,(BR191*$D$193-BR148-BR150-BR152-BR172-BR182)*VAT_tax_rate,BR191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BS191*$D$193,BS191*$D$193+IF($F$190=1,(BS191*$D$193-BS148-BS150-BS152-BS172-BS182)*VAT_tax_rate,BS191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BT191*$D$193,BT191*$D$193+IF($F$190=1,(BT191*$D$193-BT148-BT150-BT152-BT172-BT182)*VAT_tax_rate,BT191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BU191*$D$193,BU191*$D$193+IF($F$190=1,(BU191*$D$193-BU148-BU150-BU152-BU172-BU182)*VAT_tax_rate,BU191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BV191*$D$193,BV191*$D$193+IF($F$190=1,(BV191*$D$193-BV148-BV150-BV152-BV172-BV182)*VAT_tax_rate,BV191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BW191*$D$193,BW191*$D$193+IF($F$190=1,(BW191*$D$193-BW148-BW150-BW152-BW172-BW182)*VAT_tax_rate,BW191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BX191*$D$193,BX191*$D$193+IF($F$190=1,(BX191*$D$193-BX148-BX150-BX152-BX172-BX182)*VAT_tax_rate,BX191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BY191*$D$193,BY191*$D$193+IF($F$190=1,(BY191*$D$193-BY148-BY150-BY152-BY172-BY182)*VAT_tax_rate,BY191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,BZ191*$D$193,BZ191*$D$193+IF($F$190=1,(BZ191*$D$193-BZ148-BZ150-BZ152-BZ172-BZ182)*VAT_tax_rate,BZ191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CA191*$D$193,CA191*$D$193+IF($F$190=1,(CA191*$D$193-CA148-CA150-CA152-CA172-CA182)*VAT_tax_rate,CA191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CB191*$D$193,CB191*$D$193+IF($F$190=1,(CB191*$D$193-CB148-CB150-CB152-CB172-CB182)*VAT_tax_rate,CB191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CC191*$D$193,CC191*$D$193+IF($F$190=1,(CC191*$D$193-CC148-CC150-CC152-CC172-CC182)*VAT_tax_rate,CC191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CD191*$D$193,CD191*$D$193+IF($F$190=1,(CD191*$D$193-CD148-CD150-CD152-CD172-CD182)*VAT_tax_rate,CD191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CE191*$D$193,CE191*$D$193+IF($F$190=1,(CE191*$D$193-CE148-CE150-CE152-CE172-CE182)*VAT_tax_rate,CE191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CF191*$D$193,CF191*$D$193+IF($F$190=1,(CF191*$D$193-CF148-CF150-CF152-CF172-CF182)*VAT_tax_rate,CF191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CG191*$D$193,CG191*$D$193+IF($F$190=1,(CG191*$D$193-CG148-CG150-CG152-CG172-CG182)*VAT_tax_rate,CG191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CH191*$D$193,CH191*$D$193+IF($F$190=1,(CH191*$D$193-CH148-CH150-CH152-CH172-CH182)*VAT_tax_rate,CH191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CI191*$D$193,CI191*$D$193+IF($F$190=1,(CI191*$D$193-CI148-CI150-CI152-CI172-CI182)*VAT_tax_rate,CI191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CJ191*$D$193,CJ191*$D$193+IF($F$190=1,(CJ191*$D$193-CJ148-CJ150-CJ152-CJ172-CJ182)*VAT_tax_rate,CJ191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CK191*$D$193,CK191*$D$193+IF($F$190=1,(CK191*$D$193-CK148-CK150-CK152-CK172-CK182)*VAT_tax_rate,CK191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CL191*$D$193,CL191*$D$193+IF($F$190=1,(CL191*$D$193-CL148-CL150-CL152-CL172-CL182)*VAT_tax_rate,CL191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CM191*$D$193,CM191*$D$193+IF($F$190=1,(CM191*$D$193-CM148-CM150-CM152-CM172-CM182)*VAT_tax_rate,CM191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CN191*$D$193,CN191*$D$193+IF($F$190=1,(CN191*$D$193-CN148-CN150-CN152-CN172-CN182)*VAT_tax_rate,CN191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CO191*$D$193,CO191*$D$193+IF($F$190=1,(CO191*$D$193-CO148-CO150-CO152-CO172-CO182)*VAT_tax_rate,CO191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CP191*$D$193,CP191*$D$193+IF($F$190=1,(CP191*$D$193-CP148-CP150-CP152-CP172-CP182)*VAT_tax_rate,CP191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CQ191*$D$193,CQ191*$D$193+IF($F$190=1,(CQ191*$D$193-CQ148-CQ150-CQ152-CQ172-CQ182)*VAT_tax_rate,CQ191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CR191*$D$193,CR191*$D$193+IF($F$190=1,(CR191*$D$193-CR148-CR150-CR152-CR172-CR182)*VAT_tax_rate,CR191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CS191*$D$193,CS191*$D$193+IF($F$190=1,(CS191*$D$193-CS148-CS150-CS152-CS172-CS182)*VAT_tax_rate,CS191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CT191*$D$193,CT191*$D$193+IF($F$190=1,(CT191*$D$193-CT148-CT150-CT152-CT172-CT182)*VAT_tax_rate,CT191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CU191*$D$193,CU191*$D$193+IF($F$190=1,(CU191*$D$193-CU148-CU150-CU152-CU172-CU182)*VAT_tax_rate,CU191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CV191*$D$193,CV191*$D$193+IF($F$190=1,(CV191*$D$193-CV148-CV150-CV152-CV172-CV182)*VAT_tax_rate,CV191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CW191*$D$193,CW191*$D$193+IF($F$190=1,(CW191*$D$193-CW148-CW150-CW152-CW172-CW182)*VAT_tax_rate,CW191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CX191*$D$193,CX191*$D$193+IF($F$190=1,(CX191*$D$193-CX148-CX150-CX152-CX172-CX182)*VAT_tax_rate,CX191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CY191*$D$193,CY191*$D$193+IF($F$190=1,(CY191*$D$193-CY148-CY150-CY152-CY172-CY182)*VAT_tax_rate,CY191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,CZ191*$D$193,CZ191*$D$193+IF($F$190=1,(CZ191*$D$193-CZ148-CZ150-CZ152-CZ172-CZ182)*VAT_tax_rate,CZ191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DA191*$D$193,DA191*$D$193+IF($F$190=1,(DA191*$D$193-DA148-DA150-DA152-DA172-DA182)*VAT_tax_rate,DA191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DB191*$D$193,DB191*$D$193+IF($F$190=1,(DB191*$D$193-DB148-DB150-DB152-DB172-DB182)*VAT_tax_rate,DB191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DC191*$D$193,DC191*$D$193+IF($F$190=1,(DC191*$D$193-DC148-DC150-DC152-DC172-DC182)*VAT_tax_rate,DC191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DD191*$D$193,DD191*$D$193+IF($F$190=1,(DD191*$D$193-DD148-DD150-DD152-DD172-DD182)*VAT_tax_rate,DD191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DE191*$D$193,DE191*$D$193+IF($F$190=1,(DE191*$D$193-DE148-DE150-DE152-DE172-DE182)*VAT_tax_rate,DE191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DF191*$D$193,DF191*$D$193+IF($F$190=1,(DF191*$D$193-DF148-DF150-DF152-DF172-DF182)*VAT_tax_rate,DF191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DG191*$D$193,DG191*$D$193+IF($F$190=1,(DG191*$D$193-DG148-DG150-DG152-DG172-DG182)*VAT_tax_rate,DG191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DH191*$D$193,DH191*$D$193+IF($F$190=1,(DH191*$D$193-DH148-DH150-DH152-DH172-DH182)*VAT_tax_rate,DH191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DI191*$D$193,DI191*$D$193+IF($F$190=1,(DI191*$D$193-DI148-DI150-DI152-DI172-DI182)*VAT_tax_rate,DI191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DJ191*$D$193,DJ191*$D$193+IF($F$190=1,(DJ191*$D$193-DJ148-DJ150-DJ152-DJ172-DJ182)*VAT_tax_rate,DJ191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DK191*$D$193,DK191*$D$193+IF($F$190=1,(DK191*$D$193-DK148-DK150-DK152-DK172-DK182)*VAT_tax_rate,DK191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DL191*$D$193,DL191*$D$193+IF($F$190=1,(DL191*$D$193-DL148-DL150-DL152-DL172-DL182)*VAT_tax_rate,DL191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DM191*$D$193,DM191*$D$193+IF($F$190=1,(DM191*$D$193-DM148-DM150-DM152-DM172-DM182)*VAT_tax_rate,DM191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DN191*$D$193,DN191*$D$193+IF($F$190=1,(DN191*$D$193-DN148-DN150-DN152-DN172-DN182)*VAT_tax_rate,DN191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DO191*$D$193,DO191*$D$193+IF($F$190=1,(DO191*$D$193-DO148-DO150-DO152-DO172-DO182)*VAT_tax_rate,DO191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DP191*$D$193,DP191*$D$193+IF($F$190=1,(DP191*$D$193-DP148-DP150-DP152-DP172-DP182)*VAT_tax_rate,DP191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DQ191*$D$193,DQ191*$D$193+IF($F$190=1,(DQ191*$D$193-DQ148-DQ150-DQ152-DQ172-DQ182)*VAT_tax_rate,DQ191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DR191*$D$193,DR191*$D$193+IF($F$190=1,(DR191*$D$193-DR148-DR150-DR152-DR172-DR182)*VAT_tax_rate,DR191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DS191*$D$193,DS191*$D$193+IF($F$190=1,(DS191*$D$193-DS148-DS150-DS152-DS172-DS182)*VAT_tax_rate,DS191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DT191*$D$193,DT191*$D$193+IF($F$190=1,(DT191*$D$193-DT148-DT150-DT152-DT172-DT182)*VAT_tax_rate,DT191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DU191*$D$193,DU191*$D$193+IF($F$190=1,(DU191*$D$193-DU148-DU150-DU152-DU172-DU182)*VAT_tax_rate,DU191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DV191*$D$193,DV191*$D$193+IF($F$190=1,(DV191*$D$193-DV148-DV150-DV152-DV172-DV182)*VAT_tax_rate,DV191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DW191*$D$193,DW191*$D$193+IF($F$190=1,(DW191*$D$193-DW148-DW150-DW152-DW172-DW182)*VAT_tax_rate,DW191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DX191*$D$193,DX191*$D$193+IF($F$190=1,(DX191*$D$193-DX148-DX150-DX152-DX172-DX182)*VAT_tax_rate,DX191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DY191*$D$193,DY191*$D$193+IF($F$190=1,(DY191*$D$193-DY148-DY150-DY152-DY172-DY182)*VAT_tax_rate,DY191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,DZ191*$D$193,DZ191*$D$193+IF($F$190=1,(DZ191*$D$193-DZ148-DZ150-DZ152-DZ172-DZ182)*VAT_tax_rate,DZ191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EA191*$D$193,EA191*$D$193+IF($F$190=1,(EA191*$D$193-EA148-EA150-EA152-EA172-EA182)*VAT_tax_rate,EA191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EB191*$D$193,EB191*$D$193+IF($F$190=1,(EB191*$D$193-EB148-EB150-EB152-EB172-EB182)*VAT_tax_rate,EB191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EC191*$D$193,EC191*$D$193+IF($F$190=1,(EC191*$D$193-EC148-EC150-EC152-EC172-EC182)*VAT_tax_rate,EC191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,ED191*$D$193,ED191*$D$193+IF($F$190=1,(ED191*$D$193-ED148-ED150-ED152-ED172-ED182)*VAT_tax_rate,ED191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EE191*$D$193,EE191*$D$193+IF($F$190=1,(EE191*$D$193-EE148-EE150-EE152-EE172-EE182)*VAT_tax_rate,EE191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EF191*$D$193,EF191*$D$193+IF($F$190=1,(EF191*$D$193-EF148-EF150-EF152-EF172-EF182)*VAT_tax_rate,EF191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EG191*$D$193,EG191*$D$193+IF($F$190=1,(EG191*$D$193-EG148-EG150-EG152-EG172-EG182)*VAT_tax_rate,EG191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EH191*$D$193,EH191*$D$193+IF($F$190=1,(EH191*$D$193-EH148-EH150-EH152-EH172-EH182)*VAT_tax_rate,EH191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EI191*$D$193,EI191*$D$193+IF($F$190=1,(EI191*$D$193-EI148-EI150-EI152-EI172-EI182)*VAT_tax_rate,EI191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EJ191*$D$193,EJ191*$D$193+IF($F$190=1,(EJ191*$D$193-EJ148-EJ150-EJ152-EJ172-EJ182)*VAT_tax_rate,EJ191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EK191*$D$193,EK191*$D$193+IF($F$190=1,(EK191*$D$193-EK148-EK150-EK152-EK172-EK182)*VAT_tax_rate,EK191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EL191*$D$193,EL191*$D$193+IF($F$190=1,(EL191*$D$193-EL148-EL150-EL152-EL172-EL182)*VAT_tax_rate,EL191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EM191*$D$193,EM191*$D$193+IF($F$190=1,(EM191*$D$193-EM148-EM150-EM152-EM172-EM182)*VAT_tax_rate,EM191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EN191*$D$193,EN191*$D$193+IF($F$190=1,(EN191*$D$193-EN148-EN150-EN152-EN172-EN182)*VAT_tax_rate,EN191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EO191*$D$193,EO191*$D$193+IF($F$190=1,(EO191*$D$193-EO148-EO150-EO152-EO172-EO182)*VAT_tax_rate,EO191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EP191*$D$193,EP191*$D$193+IF($F$190=1,(EP191*$D$193-EP148-EP150-EP152-EP172-EP182)*VAT_tax_rate,EP191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EQ191*$D$193,EQ191*$D$193+IF($F$190=1,(EQ191*$D$193-EQ148-EQ150-EQ152-EQ172-EQ182)*VAT_tax_rate,EQ191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,ER191*$D$193,ER191*$D$193+IF($F$190=1,(ER191*$D$193-ER148-ER150-ER152-ER172-ER182)*VAT_tax_rate,ER191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,ES191*$D$193,ES191*$D$193+IF($F$190=1,(ES191*$D$193-ES148-ES150-ES152-ES172-ES182)*VAT_tax_rate,ES191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,ET191*$D$193,ET191*$D$193+IF($F$190=1,(ET191*$D$193-ET148-ET150-ET152-ET172-ET182)*VAT_tax_rate,ET191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EU191*$D$193,EU191*$D$193+IF($F$190=1,(EU191*$D$193-EU148-EU150-EU152-EU172-EU182)*VAT_tax_rate,EU191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EV191*$D$193,EV191*$D$193+IF($F$190=1,(EV191*$D$193-EV148-EV150-EV152-EV172-EV182)*VAT_tax_rate,EV191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EW191*$D$193,EW191*$D$193+IF($F$190=1,(EW191*$D$193-EW148-EW150-EW152-EW172-EW182)*VAT_tax_rate,EW191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EX191*$D$193,EX191*$D$193+IF($F$190=1,(EX191*$D$193-EX148-EX150-EX152-EX172-EX182)*VAT_tax_rate,EX191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EY191*$D$193,EY191*$D$193+IF($F$190=1,(EY191*$D$193-EY148-EY150-EY152-EY172-EY182)*VAT_tax_rate,EY191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,EZ191*$D$193,EZ191*$D$193+IF($F$190=1,(EZ191*$D$193-EZ148-EZ150-EZ152-EZ172-EZ182)*VAT_tax_rate,EZ191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,FA191*$D$193,FA191*$D$193+IF($F$190=1,(FA191*$D$193-FA148-FA150-FA152-FA172-FA182)*VAT_tax_rate,FA191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,FB191*$D$193,FB191*$D$193+IF($F$190=1,(FB191*$D$193-FB148-FB150-FB152-FB172-FB182)*VAT_tax_rate,FB191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,FC191*$D$193,FC191*$D$193+IF($F$190=1,(FC191*$D$193-FC148-FC150-FC152-FC172-FC182)*VAT_tax_rate,FC191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,FD191*$D$193,FD191*$D$193+IF($F$190=1,(FD191*$D$193-FD148-FD150-FD152-FD172-FD182)*VAT_tax_rate,FD191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,FE191*$D$193,FE191*$D$193+IF($F$190=1,(FE191*$D$193-FE148-FE150-FE152-FE172-FE182)*VAT_tax_rate,FE191*$D$193*VAT_tax_rate))","v":0},{"$f":"IF('Inputs C'!$Y$78=1,FF191*$D$193,FF191*$D$193+IF($F$190=1,(FF191*$D$193-FF148-FF150-FF152-FF172-FF182)*VAT_tax_rate,FF191*$D$193*VAT_tax_rate))","v":0}]
[null,"В т.ч. операционные затраты инвест. фазы",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M195:FF195)","v":3525.6427828138612},{"$f":"M194*(M16<3)","v":0},0,0,0,391.43306392485874,403.32761566643717,418.58948389444902,433.72337137162998,442.871201233119,460.77989077394528,477.08301400036481,497.83514194905729,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS194*(AS16<3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY194*(BY16<3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE194*(DE16<3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK194*(EK16<3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"В т.ч. операционные затраты опер. фазы",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M196:FF196)","v":22788.665534993073},{"$f":"M194*(M16=3)","v":0},0,0,0,0,0,0,0,0,0,0,0,1037.2455050366643,1047.3772260299404,1057.608778989204,1067.9411475994025,1078.3753252381309,1088.912315071138,1099.553130148772,1110.2987935033782,1121.1503382476558,1132.1088076739832,1143.1752553547226,1154.3507452435131,1165.6363517775619,1177.0331599809422,1188.5422655689113,1200.1647750532536,1211.9018058486645,1223.75448638018,1235.7239561916676,1247.8113660553838,{"$f":"AS194*(AS16=3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY194*(BY16=3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE194*(DE16=3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK194*(EK16=3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Капитализируемые опер. затраты",null,{"$f":"'Inputs C'!M103","v":"На расходы"},null,{"$f":"'Inputs C'!N103","v":2},null,"тыс. руб.",null,null,null,{"$f":"SUM(M198:FF198)","v":0},{"$f":"M195*($F$198=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS195*($F$198=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY195*($F$198=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE195*($F$198=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK195*($F$198=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Опер. затраты, относимые на расходы",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M199:FF199)","v":26314.308317806932},{"$f":"M194-M198","v":0},{"$f":"N194-N198","v":0},0,0,391.43306392485874,403.32761566643717,418.58948389444902,433.72337137162998,442.871201233119,460.77989077394528,{"$f":"W194-W198","v":477.08301400036481},497.83514194905729,1037.2455050366643,1047.3772260299404,1057.608778989204,1067.9411475994025,1078.3753252381309,1088.912315071138,1099.553130148772,1110.2987935033782,1121.1503382476558,1132.1088076739832,1143.1752553547226,1154.3507452435131,1165.6363517775619,1177.0331599809422,1188.5422655689113,1200.1647750532536,1211.9018058486645,1223.75448638018,1235.7239561916676,1247.8113660553838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ194-BZ198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL194-EL198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"НДС в операционных затратах",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M201:FF201)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(M194-M148-M150-M152-M182)*VAT_tax_rate,M194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(N194-N148-N150-N152-N182)*VAT_tax_rate,N194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(O194-O148-O150-O152-O182)*VAT_tax_rate,O194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(P194-P148-P150-P152-P182)*VAT_tax_rate,P194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(Q194-Q148-Q150-Q152-Q182)*VAT_tax_rate,Q194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(R194-R148-R150-R152-R182)*VAT_tax_rate,R194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(S194-S148-S150-S152-S182)*VAT_tax_rate,S194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(T194-T148-T150-T152-T182)*VAT_tax_rate,T194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(U194-U148-U150-U152-U182)*VAT_tax_rate,U194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(V194-V148-V150-V152-V182)*VAT_tax_rate,V194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(W194-W148-W150-W152-W182)*VAT_tax_rate,W194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(X194-X148-X150-X152-X182)*VAT_tax_rate,X194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(Y194-Y148-Y150-Y152-Y182)*VAT_tax_rate,Y194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(Z194-Z148-Z150-Z152-Z182)*VAT_tax_rate,Z194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AA194-AA148-AA150-AA152-AA182)*VAT_tax_rate,AA194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AB194-AB148-AB150-AB152-AB182)*VAT_tax_rate,AB194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AC194-AC148-AC150-AC152-AC182)*VAT_tax_rate,AC194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AD194-AD148-AD150-AD152-AD182)*VAT_tax_rate,AD194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AE194-AE148-AE150-AE152-AE182)*VAT_tax_rate,AE194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AF194-AF148-AF150-AF152-AF182)*VAT_tax_rate,AF194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AG194-AG148-AG150-AG152-AG182)*VAT_tax_rate,AG194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AH194-AH148-AH150-AH152-AH182)*VAT_tax_rate,AH194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AI194-AI148-AI150-AI152-AI182)*VAT_tax_rate,AI194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AJ194-AJ148-AJ150-AJ152-AJ182)*VAT_tax_rate,AJ194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AK194-AK148-AK150-AK152-AK182)*VAT_tax_rate,AK194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AL194-AL148-AL150-AL152-AL182)*VAT_tax_rate,AL194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AM194-AM148-AM150-AM152-AM182)*VAT_tax_rate,AM194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AN194-AN148-AN150-AN152-AN182)*VAT_tax_rate,AN194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AO194-AO148-AO150-AO152-AO182)*VAT_tax_rate,AO194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AP194-AP148-AP150-AP152-AP182)*VAT_tax_rate,AP194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AQ194-AQ148-AQ150-AQ152-AQ182)*VAT_tax_rate,AQ194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AR194-AR148-AR150-AR152-AR182)*VAT_tax_rate,AR194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AS194-AS148-AS150-AS152-AS182)*VAT_tax_rate,AS194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AT194-AT148-AT150-AT152-AT182)*VAT_tax_rate,AT194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AU194-AU148-AU150-AU152-AU182)*VAT_tax_rate,AU194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AV194-AV148-AV150-AV152-AV182)*VAT_tax_rate,AV194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AW194-AW148-AW150-AW152-AW182)*VAT_tax_rate,AW194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AX194-AX148-AX150-AX152-AX182)*VAT_tax_rate,AX194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AY194-AY148-AY150-AY152-AY182)*VAT_tax_rate,AY194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(AZ194-AZ148-AZ150-AZ152-AZ182)*VAT_tax_rate,AZ194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BA194-BA148-BA150-BA152-BA182)*VAT_tax_rate,BA194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BB194-BB148-BB150-BB152-BB182)*VAT_tax_rate,BB194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BC194-BC148-BC150-BC152-BC182)*VAT_tax_rate,BC194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BD194-BD148-BD150-BD152-BD182)*VAT_tax_rate,BD194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BE194-BE148-BE150-BE152-BE182)*VAT_tax_rate,BE194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BF194-BF148-BF150-BF152-BF182)*VAT_tax_rate,BF194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BG194-BG148-BG150-BG152-BG182)*VAT_tax_rate,BG194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BH194-BH148-BH150-BH152-BH182)*VAT_tax_rate,BH194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BI194-BI148-BI150-BI152-BI182)*VAT_tax_rate,BI194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BJ194-BJ148-BJ150-BJ152-BJ182)*VAT_tax_rate,BJ194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BK194-BK148-BK150-BK152-BK182)*VAT_tax_rate,BK194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BL194-BL148-BL150-BL152-BL182)*VAT_tax_rate,BL194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BM194-BM148-BM150-BM152-BM182)*VAT_tax_rate,BM194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BN194-BN148-BN150-BN152-BN182)*VAT_tax_rate,BN194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BO194-BO148-BO150-BO152-BO182)*VAT_tax_rate,BO194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BP194-BP148-BP150-BP152-BP182)*VAT_tax_rate,BP194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BQ194-BQ148-BQ150-BQ152-BQ182)*VAT_tax_rate,BQ194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BR194-BR148-BR150-BR152-BR182)*VAT_tax_rate,BR194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BS194-BS148-BS150-BS152-BS182)*VAT_tax_rate,BS194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BT194-BT148-BT150-BT152-BT182)*VAT_tax_rate,BT194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BU194-BU148-BU150-BU152-BU182)*VAT_tax_rate,BU194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BV194-BV148-BV150-BV152-BV182)*VAT_tax_rate,BV194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BW194-BW148-BW150-BW152-BW182)*VAT_tax_rate,BW194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BX194-BX148-BX150-BX152-BX182)*VAT_tax_rate,BX194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BY194-BY148-BY150-BY152-BY182)*VAT_tax_rate,BY194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(BZ194-BZ148-BZ150-BZ152-BZ182)*VAT_tax_rate,BZ194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CA194-CA148-CA150-CA152-CA182)*VAT_tax_rate,CA194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CB194-CB148-CB150-CB152-CB182)*VAT_tax_rate,CB194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CC194-CC148-CC150-CC152-CC182)*VAT_tax_rate,CC194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CD194-CD148-CD150-CD152-CD182)*VAT_tax_rate,CD194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CE194-CE148-CE150-CE152-CE182)*VAT_tax_rate,CE194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CF194-CF148-CF150-CF152-CF182)*VAT_tax_rate,CF194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CG194-CG148-CG150-CG152-CG182)*VAT_tax_rate,CG194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CH194-CH148-CH150-CH152-CH182)*VAT_tax_rate,CH194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CI194-CI148-CI150-CI152-CI182)*VAT_tax_rate,CI194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CJ194-CJ148-CJ150-CJ152-CJ182)*VAT_tax_rate,CJ194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CK194-CK148-CK150-CK152-CK182)*VAT_tax_rate,CK194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CL194-CL148-CL150-CL152-CL182)*VAT_tax_rate,CL194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CM194-CM148-CM150-CM152-CM182)*VAT_tax_rate,CM194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CN194-CN148-CN150-CN152-CN182)*VAT_tax_rate,CN194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CO194-CO148-CO150-CO152-CO182)*VAT_tax_rate,CO194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CP194-CP148-CP150-CP152-CP182)*VAT_tax_rate,CP194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CQ194-CQ148-CQ150-CQ152-CQ182)*VAT_tax_rate,CQ194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CR194-CR148-CR150-CR152-CR182)*VAT_tax_rate,CR194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CS194-CS148-CS150-CS152-CS182)*VAT_tax_rate,CS194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CT194-CT148-CT150-CT152-CT182)*VAT_tax_rate,CT194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CU194-CU148-CU150-CU152-CU182)*VAT_tax_rate,CU194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CV194-CV148-CV150-CV152-CV182)*VAT_tax_rate,CV194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CW194-CW148-CW150-CW152-CW182)*VAT_tax_rate,CW194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CX194-CX148-CX150-CX152-CX182)*VAT_tax_rate,CX194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CY194-CY148-CY150-CY152-CY182)*VAT_tax_rate,CY194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(CZ194-CZ148-CZ150-CZ152-CZ182)*VAT_tax_rate,CZ194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DA194-DA148-DA150-DA152-DA182)*VAT_tax_rate,DA194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DB194-DB148-DB150-DB152-DB182)*VAT_tax_rate,DB194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DC194-DC148-DC150-DC152-DC182)*VAT_tax_rate,DC194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DD194-DD148-DD150-DD152-DD182)*VAT_tax_rate,DD194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DE194-DE148-DE150-DE152-DE182)*VAT_tax_rate,DE194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DF194-DF148-DF150-DF152-DF182)*VAT_tax_rate,DF194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DG194-DG148-DG150-DG152-DG182)*VAT_tax_rate,DG194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DH194-DH148-DH150-DH152-DH182)*VAT_tax_rate,DH194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DI194-DI148-DI150-DI152-DI182)*VAT_tax_rate,DI194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DJ194-DJ148-DJ150-DJ152-DJ182)*VAT_tax_rate,DJ194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DK194-DK148-DK150-DK152-DK182)*VAT_tax_rate,DK194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DL194-DL148-DL150-DL152-DL182)*VAT_tax_rate,DL194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DM194-DM148-DM150-DM152-DM182)*VAT_tax_rate,DM194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DN194-DN148-DN150-DN152-DN182)*VAT_tax_rate,DN194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DO194-DO148-DO150-DO152-DO182)*VAT_tax_rate,DO194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DP194-DP148-DP150-DP152-DP182)*VAT_tax_rate,DP194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DQ194-DQ148-DQ150-DQ152-DQ182)*VAT_tax_rate,DQ194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DR194-DR148-DR150-DR152-DR182)*VAT_tax_rate,DR194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DS194-DS148-DS150-DS152-DS182)*VAT_tax_rate,DS194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DT194-DT148-DT150-DT152-DT182)*VAT_tax_rate,DT194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DU194-DU148-DU150-DU152-DU182)*VAT_tax_rate,DU194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DV194-DV148-DV150-DV152-DV182)*VAT_tax_rate,DV194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DW194-DW148-DW150-DW152-DW182)*VAT_tax_rate,DW194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DX194-DX148-DX150-DX152-DX182)*VAT_tax_rate,DX194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DY194-DY148-DY150-DY152-DY182)*VAT_tax_rate,DY194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(DZ194-DZ148-DZ150-DZ152-DZ182)*VAT_tax_rate,DZ194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EA194-EA148-EA150-EA152-EA182)*VAT_tax_rate,EA194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EB194-EB148-EB150-EB152-EB182)*VAT_tax_rate,EB194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EC194-EC148-EC150-EC152-EC182)*VAT_tax_rate,EC194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(ED194-ED148-ED150-ED152-ED182)*VAT_tax_rate,ED194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EE194-EE148-EE150-EE152-EE182)*VAT_tax_rate,EE194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EF194-EF148-EF150-EF152-EF182)*VAT_tax_rate,EF194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EG194-EG148-EG150-EG152-EG182)*VAT_tax_rate,EG194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EH194-EH148-EH150-EH152-EH182)*VAT_tax_rate,EH194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EI194-EI148-EI150-EI152-EI182)*VAT_tax_rate,EI194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EJ194-EJ148-EJ150-EJ152-EJ182)*VAT_tax_rate,EJ194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EK194-EK148-EK150-EK152-EK182)*VAT_tax_rate,EK194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EL194-EL148-EL150-EL152-EL182)*VAT_tax_rate,EL194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EM194-EM148-EM150-EM152-EM182)*VAT_tax_rate,EM194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EN194-EN148-EN150-EN152-EN182)*VAT_tax_rate,EN194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EO194-EO148-EO150-EO152-EO182)*VAT_tax_rate,EO194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EP194-EP148-EP150-EP152-EP182)*VAT_tax_rate,EP194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EQ194-EQ148-EQ150-EQ152-EQ182)*VAT_tax_rate,EQ194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(ER194-ER148-ER150-ER152-ER182)*VAT_tax_rate,ER194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(ES194-ES148-ES150-ES152-ES182)*VAT_tax_rate,ES194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(ET194-ET148-ET150-ET152-ET182)*VAT_tax_rate,ET194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EU194-EU148-EU150-EU152-EU182)*VAT_tax_rate,EU194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EV194-EV148-EV150-EV152-EV182)*VAT_tax_rate,EV194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EW194-EW148-EW150-EW152-EW182)*VAT_tax_rate,EW194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EX194-EX148-EX150-EX152-EX182)*VAT_tax_rate,EX194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EY194-EY148-EY150-EY152-EY182)*VAT_tax_rate,EY194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(EZ194-EZ148-EZ150-EZ152-EZ182)*VAT_tax_rate,EZ194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(FA194-FA148-FA150-FA152-FA182)*VAT_tax_rate,FA194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(FB194-FB148-FB150-FB152-FB182)*VAT_tax_rate,FB194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(FC194-FC148-FC150-FC152-FC182)*VAT_tax_rate,FC194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(FD194-FD148-FD150-FD152-FD182)*VAT_tax_rate,FD194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(FE194-FE148-FE150-FE152-FE182)*VAT_tax_rate,FE194*VAT_tax_rate),0)","v":0},{"$f":"IF('Inputs C'!$Y$78=1,IF($F$190=1,(FF194-FF148-FF150-FF152-FF182)*VAT_tax_rate,FF194*VAT_tax_rate),0)","v":0}]
[null,"Операционные затраты с НДС",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M202:FF202)","v":26314.308317806932},{"$f":"M194+M201","v":0},{"$f":"N194+N201","v":0},0,0,391.43306392485874,403.32761566643717,418.58948389444902,433.72337137162998,442.871201233119,460.77989077394528,{"$f":"W194+W201","v":477.08301400036481},497.83514194905729,1037.2455050366643,1047.3772260299404,1057.608778989204,1067.9411475994025,1078.3753252381309,1088.912315071138,1099.553130148772,1110.2987935033782,1121.1503382476558,1132.1088076739832,1143.1752553547226,1154.3507452435131,1165.6363517775619,1177.0331599809422,1188.5422655689113,1200.1647750532536,1211.9018058486645,1223.75448638018,1235.7239561916676,1247.8113660553838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ194+BZ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL194+EL201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Справочно: НДС в операционных затратах",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M204:FF204)","v":3899.3256695035388},{"$f":"(M191*$D$193-M148-M150-M152-M172-M182)*VAT_tax_rate","v":0},0,0,0,15.844512836487063,16.000635263035324,16.158296027323772,16.317510287219587,16.478293349946547,16.640660673556738,16.804627868416731,16.970210698708367,171.37425083944407,173.06287100499009,174.768129831534,176.49019126656708,178.22922087302183,179.98538584518968,181.75885502479534,183.54979891722971,185.35838970794265,187.18480127899718,189.0292092257871,190.89179087391886,192.77272529626032,194.67219333015703,196.59037759481856,198.5274625088756,200.48363430811074,202.45908106336333,204.45399269861127,206.46856100923065,{"$f":"(AS191*$D$193-AS148-AS150-AS152-AS172-AS182)*VAT_tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY191*$D$193-BY148-BY150-BY152-BY172-BY182)*VAT_tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DE191*$D$193-DE148-DE150-DE152-DE172-DE182)*VAT_tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK191*$D$193-EK148-EK150-EK152-EK172-EK182)*VAT_tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Номер операционной фазы",null,null,null,null,null,null,null,null,null,null,{"$f":"'Inputs T'!M24","v":0},{"$f":"'Inputs T'!N24","v":0},{"$f":"'Inputs T'!O24","v":0},{"$f":"'Inputs T'!P24","v":0},{"$f":"'Inputs T'!Q24","v":0},{"$f":"'Inputs T'!R24","v":0},{"$f":"'Inputs T'!S24","v":0},{"$f":"'Inputs T'!T24","v":0},{"$f":"'Inputs T'!U24","v":0},{"$f":"'Inputs T'!V24","v":0},{"$f":"'Inputs T'!W24","v":0},{"$f":"'Inputs T'!X24","v":0},{"$f":"'Inputs T'!Y24","v":1},{"$f":"'Inputs T'!Z24","v":2},{"$f":"'Inputs T'!AA24","v":3},{"$f":"'Inputs T'!AB24","v":4},{"$f":"'Inputs T'!AC24","v":5},{"$f":"'Inputs T'!AD24","v":6},{"$f":"'Inputs T'!AE24","v":7},{"$f":"'Inputs T'!AF24","v":8},{"$f":"'Inputs T'!AG24","v":9},{"$f":"'Inputs T'!AH24","v":10},{"$f":"'Inputs T'!AI24","v":11},{"$f":"'Inputs T'!AJ24","v":12},{"$f":"'Inputs T'!AK24","v":13},{"$f":"'Inputs T'!AL24","v":14},{"$f":"'Inputs T'!AM24","v":15},{"$f":"'Inputs T'!AN24","v":16},{"$f":"'Inputs T'!AO24","v":17},{"$f":"'Inputs T'!AP24","v":18},{"$f":"'Inputs T'!AQ24","v":19},{"$f":"'Inputs T'!AR24","v":20},{"$f":"'Inputs T'!AS24","v":0},{"$f":"'Inputs T'!AT24","v":0},{"$f":"'Inputs T'!AU24","v":0},{"$f":"'Inputs T'!AV24","v":0},{"$f":"'Inputs T'!AW24","v":0},{"$f":"'Inputs T'!AX24","v":0},{"$f":"'Inputs T'!AY24","v":0},{"$f":"'Inputs T'!AZ24","v":0},{"$f":"'Inputs T'!BA24","v":0},{"$f":"'Inputs T'!BB24","v":0},{"$f":"'Inputs T'!BC24","v":0},{"$f":"'Inputs T'!BD24","v":0},{"$f":"'Inputs T'!BE24","v":0},{"$f":"'Inputs T'!BF24","v":0},{"$f":"'Inputs T'!BG24","v":0},{"$f":"'Inputs T'!BH24","v":0},{"$f":"'Inputs T'!BI24","v":0},{"$f":"'Inputs T'!BJ24","v":0},{"$f":"'Inputs T'!BK24","v":0},{"$f":"'Inputs T'!BL24","v":0},{"$f":"'Inputs T'!BM24","v":0},{"$f":"'Inputs T'!BN24","v":0},{"$f":"'Inputs T'!BO24","v":0},{"$f":"'Inputs T'!BP24","v":0},{"$f":"'Inputs T'!BQ24","v":0},{"$f":"'Inputs T'!BR24","v":0},{"$f":"'Inputs T'!BS24","v":0},{"$f":"'Inputs T'!BT24","v":0},{"$f":"'Inputs T'!BU24","v":0},{"$f":"'Inputs T'!BV24","v":0},{"$f":"'Inputs T'!BW24","v":0},{"$f":"'Inputs T'!BX24","v":0},{"$f":"'Inputs T'!BY24","v":0},{"$f":"'Inputs T'!BZ24","v":0},{"$f":"'Inputs T'!CA24","v":0},{"$f":"'Inputs T'!CB24","v":0},{"$f":"'Inputs T'!CC24","v":0},{"$f":"'Inputs T'!CD24","v":0},{"$f":"'Inputs T'!CE24","v":0},{"$f":"'Inputs T'!CF24","v":0},{"$f":"'Inputs T'!CG24","v":0},{"$f":"'Inputs T'!CH24","v":0},{"$f":"'Inputs T'!CI24","v":0},{"$f":"'Inputs T'!CJ24","v":0},{"$f":"'Inputs T'!CK24","v":0},{"$f":"'Inputs T'!CL24","v":0},{"$f":"'Inputs T'!CM24","v":0},{"$f":"'Inputs T'!CN24","v":0},{"$f":"'Inputs T'!CO24","v":0},{"$f":"'Inputs T'!CP24","v":0},{"$f":"'Inputs T'!CQ24","v":0},{"$f":"'Inputs T'!CR24","v":0},{"$f":"'Inputs T'!CS24","v":0},{"$f":"'Inputs T'!CT24","v":0},{"$f":"'Inputs T'!CU24","v":0},{"$f":"'Inputs T'!CV24","v":0},{"$f":"'Inputs T'!CW24","v":0},{"$f":"'Inputs T'!CX24","v":0},{"$f":"'Inputs T'!CY24","v":0},{"$f":"'Inputs T'!CZ24","v":0},{"$f":"'Inputs T'!DA24","v":0},{"$f":"'Inputs T'!DB24","v":0},{"$f":"'Inputs T'!DC24","v":0},{"$f":"'Inputs T'!DD24","v":0},{"$f":"'Inputs T'!DE24","v":0},{"$f":"'Inputs T'!DF24","v":0},{"$f":"'Inputs T'!DG24","v":0},{"$f":"'Inputs T'!DH24","v":0},{"$f":"'Inputs T'!DI24","v":0},{"$f":"'Inputs T'!DJ24","v":0},{"$f":"'Inputs T'!DK24","v":0},{"$f":"'Inputs T'!DL24","v":0},{"$f":"'Inputs T'!DM24","v":0},{"$f":"'Inputs T'!DN24","v":0},{"$f":"'Inputs T'!DO24","v":0},{"$f":"'Inputs T'!DP24","v":0},{"$f":"'Inputs T'!DQ24","v":0},{"$f":"'Inputs T'!DR24","v":0},{"$f":"'Inputs T'!DS24","v":0},{"$f":"'Inputs T'!DT24","v":0},{"$f":"'Inputs T'!DU24","v":0},{"$f":"'Inputs T'!DV24","v":0},{"$f":"'Inputs T'!DW24","v":0},{"$f":"'Inputs T'!DX24","v":0},{"$f":"'Inputs T'!DY24","v":0},{"$f":"'Inputs T'!DZ24","v":0},{"$f":"'Inputs T'!EA24","v":0},{"$f":"'Inputs T'!EB24","v":0},{"$f":"'Inputs T'!EC24","v":0},{"$f":"'Inputs T'!ED24","v":0},{"$f":"'Inputs T'!EE24","v":0},{"$f":"'Inputs T'!EF24","v":0},{"$f":"'Inputs T'!EG24","v":0},{"$f":"'Inputs T'!EH24","v":0},{"$f":"'Inputs T'!EI24","v":0},{"$f":"'Inputs T'!EJ24","v":0},{"$f":"'Inputs T'!EK24","v":0},{"$f":"'Inputs T'!EL24","v":0},{"$f":"'Inputs T'!EM24","v":0},{"$f":"'Inputs T'!EN24","v":0},{"$f":"'Inputs T'!EO24","v":0},{"$f":"'Inputs T'!EP24","v":0},{"$f":"'Inputs T'!EQ24","v":0},{"$f":"'Inputs T'!ER24","v":0},{"$f":"'Inputs T'!ES24","v":0},{"$f":"'Inputs T'!ET24","v":0},{"$f":"'Inputs T'!EU24","v":0},{"$f":"'Inputs T'!EV24","v":0},{"$f":"'Inputs T'!EW24","v":0},{"$f":"'Inputs T'!EX24","v":0},{"$f":"'Inputs T'!EY24","v":0},{"$f":"'Inputs T'!EZ24","v":0},{"$f":"'Inputs T'!FA24","v":0},{"$f":"'Inputs T'!FB24","v":0},{"$f":"'Inputs T'!FC24","v":0},{"$f":"'Inputs T'!FD24","v":0},{"$f":"'Inputs T'!FE24","v":0},{"$f":"'Inputs T'!FF24","v":0}]
[null,"Флаг выплаты концессионной платы",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(M206>=3,M9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(N206>=3,N9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(O206>=3,O9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(P206>=3,P9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(Q206>=3,Q9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(R206>=3,R9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(S206>=3,S9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(T206>=3,T9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(U206>=3,U9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(V206>=3,V9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(W206>=3,W9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(X206>=3,X9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(Y206>=3,Y9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(Z206>=3,Z9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(AA206>=3,AA9<=Dashboard!$E$65),1,0)","v":1},{"$f":"IF(AND(AB206>=3,AB9<=Dashboard!$E$65),1,0)","v":1},{"$f":"IF(AND(AC206>=3,AC9<=Dashboard!$E$65),1,0)","v":1},{"$f":"IF(AND(AD206>=3,AD9<=Dashboard!$E$65),1,0)","v":1},{"$f":"IF(AND(AE206>=3,AE9<=Dashboard!$E$65),1,0)","v":1},{"$f":"IF(AND(AF206>=3,AF9<=Dashboard!$E$65),1,0)","v":1},{"$f":"IF(AND(AG206>=3,AG9<=Dashboard!$E$65),1,0)","v":1},{"$f":"IF(AND(AH206>=3,AH9<=Dashboard!$E$65),1,0)","v":1},{"$f":"IF(AND(AI206>=3,AI9<=Dashboard!$E$65),1,0)","v":1},{"$f":"IF(AND(AJ206>=3,AJ9<=Dashboard!$E$65),1,0)","v":1},{"$f":"IF(AND(AK206>=3,AK9<=Dashboard!$E$65),1,0)","v":1},{"$f":"IF(AND(AL206>=3,AL9<=Dashboard!$E$65),1,0)","v":1},{"$f":"IF(AND(AM206>=3,AM9<=Dashboard!$E$65),1,0)","v":1},{"$f":"IF(AND(AN206>=3,AN9<=Dashboard!$E$65),1,0)","v":1},{"$f":"IF(AND(AO206>=3,AO9<=Dashboard!$E$65),1,0)","v":1},{"$f":"IF(AND(AP206>=3,AP9<=Dashboard!$E$65),1,0)","v":1},{"$f":"IF(AND(AQ206>=3,AQ9<=Dashboard!$E$65),1,0)","v":1},{"$f":"IF(AND(AR206>=3,AR9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(AS206>=3,AS9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(AT206>=3,AT9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(AU206>=3,AU9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(AV206>=3,AV9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(AW206>=3,AW9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(AX206>=3,AX9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(AY206>=3,AY9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(AZ206>=3,AZ9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BA206>=3,BA9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BB206>=3,BB9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BC206>=3,BC9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BD206>=3,BD9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BE206>=3,BE9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BF206>=3,BF9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BG206>=3,BG9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BH206>=3,BH9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BI206>=3,BI9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BJ206>=3,BJ9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BK206>=3,BK9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BL206>=3,BL9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BM206>=3,BM9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BN206>=3,BN9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BO206>=3,BO9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BP206>=3,BP9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BQ206>=3,BQ9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BR206>=3,BR9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BS206>=3,BS9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BT206>=3,BT9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BU206>=3,BU9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BV206>=3,BV9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BW206>=3,BW9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BX206>=3,BX9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BY206>=3,BY9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(BZ206>=3,BZ9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CA206>=3,CA9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CB206>=3,CB9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CC206>=3,CC9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CD206>=3,CD9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CE206>=3,CE9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CF206>=3,CF9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CG206>=3,CG9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CH206>=3,CH9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CI206>=3,CI9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CJ206>=3,CJ9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CK206>=3,CK9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CL206>=3,CL9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CM206>=3,CM9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CN206>=3,CN9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CO206>=3,CO9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CP206>=3,CP9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CQ206>=3,CQ9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CR206>=3,CR9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CS206>=3,CS9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CT206>=3,CT9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CU206>=3,CU9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CV206>=3,CV9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CW206>=3,CW9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CX206>=3,CX9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CY206>=3,CY9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(CZ206>=3,CZ9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DA206>=3,DA9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DB206>=3,DB9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DC206>=3,DC9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DD206>=3,DD9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DE206>=3,DE9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DF206>=3,DF9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DG206>=3,DG9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DH206>=3,DH9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DI206>=3,DI9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DJ206>=3,DJ9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DK206>=3,DK9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DL206>=3,DL9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DM206>=3,DM9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DN206>=3,DN9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DO206>=3,DO9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DP206>=3,DP9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DQ206>=3,DQ9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DR206>=3,DR9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DS206>=3,DS9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DT206>=3,DT9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DU206>=3,DU9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DV206>=3,DV9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DW206>=3,DW9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DX206>=3,DX9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DY206>=3,DY9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(DZ206>=3,DZ9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EA206>=3,EA9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EB206>=3,EB9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EC206>=3,EC9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(ED206>=3,ED9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EE206>=3,EE9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EF206>=3,EF9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EG206>=3,EG9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EH206>=3,EH9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EI206>=3,EI9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EJ206>=3,EJ9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EK206>=3,EK9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EL206>=3,EL9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EM206>=3,EM9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EN206>=3,EN9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EO206>=3,EO9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EP206>=3,EP9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EQ206>=3,EQ9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(ER206>=3,ER9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(ES206>=3,ES9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(ET206>=3,ET9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EU206>=3,EU9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EV206>=3,EV9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EW206>=3,EW9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EX206>=3,EX9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EY206>=3,EY9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(EZ206>=3,EZ9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(FA206>=3,FA9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(FB206>=3,FB9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(FC206>=3,FC9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(FD206>=3,FD9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(FE206>=3,FE9<=Dashboard!$E$65),1,0)","v":0},{"$f":"IF(AND(FF206>=3,FF9<=Dashboard!$E$65),1,0)","v":0}]
[null,"Расчет возврата возмещенного НДС"]
[null,"НДС к возврату на начало периода",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M16=1,Tax!$L$48,L212)","v":110703.61323450004},{"$f":"IF(N16=1,Tax!$L$48,M212)","v":110703.61323450004},{"$f":"IF(O16=1,Tax!$L$48,N212)","v":110703.61323450004},{"$f":"IF(P16=1,Tax!$L$48,O212)","v":110703.61323450004},{"$f":"IF(Q16=1,Tax!$L$48,P212)","v":110703.61323450004},{"$f":"IF(R16=1,Tax!$L$48,Q212)","v":110703.61323450004},{"$f":"IF(S16=1,Tax!$L$48,R212)","v":110703.61323450004},{"$f":"IF(T16=1,Tax!$L$48,S212)","v":110703.61323450004},{"$f":"IF(U16=1,Tax!$L$48,T212)","v":110703.61323450004},{"$f":"IF(V16=1,Tax!$L$48,U212)","v":110703.61323450004},{"$f":"IF(W16=1,Tax!$L$48,V212)","v":110703.61323450004},{"$f":"IF(X16=1,Tax!$L$48,W212)","v":110703.61323450004},{"$f":"IF(Y16=1,Tax!$L$48,X212)","v":110703.61323450004},{"$f":"IF(Z16=1,Tax!$L$48,Y212)","v":110703.61323450004},{"$f":"IF(AA16=1,Tax!$L$48,Z212)","v":110703.61323450004},{"$f":"IF(AB16=1,Tax!$L$48,AA212)","v":105810.65545724441},{"$f":"IF(AC16=1,Tax!$L$48,AB212)","v":100917.69767998879},{"$f":"IF(AD16=1,Tax!$L$48,AC212)","v":95538.637498466298},{"$f":"IF(AE16=1,Tax!$L$48,AD212)","v":90159.577316943803},{"$f":"IF(AF16=1,Tax!$L$48,AE212)","v":84780.517135421309},{"$f":"IF(AG16=1,Tax!$L$48,AF212)","v":79401.456953898814},{"$f":"IF(AH16=1,Tax!$L$48,AG212)","v":73483.071477131307},{"$f":"IF(AI16=1,Tax!$L$48,AH212)","v":67564.686000363799},{"$f":"IF(AJ16=1,Tax!$L$48,AI212)","v":61646.300523596299},{"$f":"IF(AK16=1,Tax!$L$48,AJ212)","v":55727.915046828799},{"$f":"IF(AL16=1,Tax!$L$48,AK212)","v":49220.52957657005},{"$f":"IF(AM16=1,Tax!$L$48,AL212)","v":42713.144106311302},{"$f":"IF(AN16=1,Tax!$L$48,AM212)","v":36205.758636052553},{"$f":"IF(AO16=1,Tax!$L$48,AN212)","v":29698.373165793801},{"$f":"IF(AP16=1,Tax!$L$48,AO212)","v":22541.668425601925},{"$f":"IF(AQ16=1,Tax!$L$48,AP212)","v":15384.96368541005},{"$f":"IF(AR16=1,Tax!$L$48,AQ212)","v":8228.2589452181746},{"$f":"IF(AS16=1,Tax!$L$48,AR212)","v":8228.2589452181746},{"$f":"IF(AT16=1,Tax!$L$48,AS212)","v":8228.2589452181746},{"$f":"IF(AU16=1,Tax!$L$48,AT212)","v":8228.2589452181746},{"$f":"IF(AV16=1,Tax!$L$48,AU212)","v":8228.2589452181746},{"$f":"IF(AW16=1,Tax!$L$48,AV212)","v":8228.2589452181746},{"$f":"IF(AX16=1,Tax!$L$48,AW212)","v":8228.2589452181746},{"$f":"IF(AY16=1,Tax!$L$48,AX212)","v":8228.2589452181746},{"$f":"IF(AZ16=1,Tax!$L$48,AY212)","v":8228.2589452181746},{"$f":"IF(BA16=1,Tax!$L$48,AZ212)","v":8228.2589452181746},{"$f":"IF(BB16=1,Tax!$L$48,BA212)","v":8228.2589452181746},{"$f":"IF(BC16=1,Tax!$L$48,BB212)","v":8228.2589452181746},{"$f":"IF(BD16=1,Tax!$L$48,BC212)","v":8228.2589452181746},{"$f":"IF(BE16=1,Tax!$L$48,BD212)","v":8228.2589452181746},{"$f":"IF(BF16=1,Tax!$L$48,BE212)","v":8228.2589452181746},{"$f":"IF(BG16=1,Tax!$L$48,BF212)","v":8228.2589452181746},{"$f":"IF(BH16=1,Tax!$L$48,BG212)","v":8228.2589452181746},{"$f":"IF(BI16=1,Tax!$L$48,BH212)","v":8228.2589452181746},{"$f":"IF(BJ16=1,Tax!$L$48,BI212)","v":8228.2589452181746},{"$f":"IF(BK16=1,Tax!$L$48,BJ212)","v":8228.2589452181746},{"$f":"IF(BL16=1,Tax!$L$48,BK212)","v":8228.2589452181746},{"$f":"IF(BM16=1,Tax!$L$48,BL212)","v":8228.2589452181746},{"$f":"IF(BN16=1,Tax!$L$48,BM212)","v":8228.2589452181746},{"$f":"IF(BO16=1,Tax!$L$48,BN212)","v":8228.2589452181746},{"$f":"IF(BP16=1,Tax!$L$48,BO212)","v":8228.2589452181746},{"$f":"IF(BQ16=1,Tax!$L$48,BP212)","v":8228.2589452181746},{"$f":"IF(BR16=1,Tax!$L$48,BQ212)","v":8228.2589452181746},{"$f":"IF(BS16=1,Tax!$L$48,BR212)","v":8228.2589452181746},{"$f":"IF(BT16=1,Tax!$L$48,BS212)","v":8228.2589452181746},{"$f":"IF(BU16=1,Tax!$L$48,BT212)","v":8228.2589452181746},{"$f":"IF(BV16=1,Tax!$L$48,BU212)","v":8228.2589452181746},{"$f":"IF(BW16=1,Tax!$L$48,BV212)","v":8228.2589452181746},{"$f":"IF(BX16=1,Tax!$L$48,BW212)","v":8228.2589452181746},{"$f":"IF(BY16=1,Tax!$L$48,BX212)","v":8228.2589452181746},{"$f":"IF(BZ16=1,Tax!$L$48,BY212)","v":8228.2589452181746},{"$f":"IF(CA16=1,Tax!$L$48,BZ212)","v":8228.2589452181746},{"$f":"IF(CB16=1,Tax!$L$48,CA212)","v":8228.2589452181746},{"$f":"IF(CC16=1,Tax!$L$48,CB212)","v":8228.2589452181746},{"$f":"IF(CD16=1,Tax!$L$48,CC212)","v":8228.2589452181746},{"$f":"IF(CE16=1,Tax!$L$48,CD212)","v":8228.2589452181746},{"$f":"IF(CF16=1,Tax!$L$48,CE212)","v":8228.2589452181746},{"$f":"IF(CG16=1,Tax!$L$48,CF212)","v":8228.2589452181746},{"$f":"IF(CH16=1,Tax!$L$48,CG212)","v":8228.2589452181746},{"$f":"IF(CI16=1,Tax!$L$48,CH212)","v":8228.2589452181746},{"$f":"IF(CJ16=1,Tax!$L$48,CI212)","v":8228.2589452181746},{"$f":"IF(CK16=1,Tax!$L$48,CJ212)","v":8228.2589452181746},{"$f":"IF(CL16=1,Tax!$L$48,CK212)","v":8228.2589452181746},{"$f":"IF(CM16=1,Tax!$L$48,CL212)","v":8228.2589452181746},{"$f":"IF(CN16=1,Tax!$L$48,CM212)","v":8228.2589452181746},{"$f":"IF(CO16=1,Tax!$L$48,CN212)","v":8228.2589452181746},{"$f":"IF(CP16=1,Tax!$L$48,CO212)","v":8228.2589452181746},{"$f":"IF(CQ16=1,Tax!$L$48,CP212)","v":8228.2589452181746},{"$f":"IF(CR16=1,Tax!$L$48,CQ212)","v":8228.2589452181746},{"$f":"IF(CS16=1,Tax!$L$48,CR212)","v":8228.2589452181746},{"$f":"IF(CT16=1,Tax!$L$48,CS212)","v":8228.2589452181746},{"$f":"IF(CU16=1,Tax!$L$48,CT212)","v":8228.2589452181746},{"$f":"IF(CV16=1,Tax!$L$48,CU212)","v":8228.2589452181746},{"$f":"IF(CW16=1,Tax!$L$48,CV212)","v":8228.2589452181746},{"$f":"IF(CX16=1,Tax!$L$48,CW212)","v":8228.2589452181746},{"$f":"IF(CY16=1,Tax!$L$48,CX212)","v":8228.2589452181746},{"$f":"IF(CZ16=1,Tax!$L$48,CY212)","v":8228.2589452181746},{"$f":"IF(DA16=1,Tax!$L$48,CZ212)","v":8228.2589452181746},{"$f":"IF(DB16=1,Tax!$L$48,DA212)","v":8228.2589452181746},{"$f":"IF(DC16=1,Tax!$L$48,DB212)","v":8228.2589452181746},{"$f":"IF(DD16=1,Tax!$L$48,DC212)","v":8228.2589452181746},{"$f":"IF(DE16=1,Tax!$L$48,DD212)","v":8228.2589452181746},{"$f":"IF(DF16=1,Tax!$L$48,DE212)","v":8228.2589452181746},{"$f":"IF(DG16=1,Tax!$L$48,DF212)","v":8228.2589452181746},{"$f":"IF(DH16=1,Tax!$L$48,DG212)","v":8228.2589452181746},{"$f":"IF(DI16=1,Tax!$L$48,DH212)","v":8228.2589452181746},{"$f":"IF(DJ16=1,Tax!$L$48,DI212)","v":8228.2589452181746},{"$f":"IF(DK16=1,Tax!$L$48,DJ212)","v":8228.2589452181746},{"$f":"IF(DL16=1,Tax!$L$48,DK212)","v":8228.2589452181746},{"$f":"IF(DM16=1,Tax!$L$48,DL212)","v":8228.2589452181746},{"$f":"IF(DN16=1,Tax!$L$48,DM212)","v":8228.2589452181746},{"$f":"IF(DO16=1,Tax!$L$48,DN212)","v":8228.2589452181746},{"$f":"IF(DP16=1,Tax!$L$48,DO212)","v":8228.2589452181746},{"$f":"IF(DQ16=1,Tax!$L$48,DP212)","v":8228.2589452181746},{"$f":"IF(DR16=1,Tax!$L$48,DQ212)","v":8228.2589452181746},{"$f":"IF(DS16=1,Tax!$L$48,DR212)","v":8228.2589452181746},{"$f":"IF(DT16=1,Tax!$L$48,DS212)","v":8228.2589452181746},{"$f":"IF(DU16=1,Tax!$L$48,DT212)","v":8228.2589452181746},{"$f":"IF(DV16=1,Tax!$L$48,DU212)","v":8228.2589452181746},{"$f":"IF(DW16=1,Tax!$L$48,DV212)","v":8228.2589452181746},{"$f":"IF(DX16=1,Tax!$L$48,DW212)","v":8228.2589452181746},{"$f":"IF(DY16=1,Tax!$L$48,DX212)","v":8228.2589452181746},{"$f":"IF(DZ16=1,Tax!$L$48,DY212)","v":8228.2589452181746},{"$f":"IF(EA16=1,Tax!$L$48,DZ212)","v":8228.2589452181746},{"$f":"IF(EB16=1,Tax!$L$48,EA212)","v":8228.2589452181746},{"$f":"IF(EC16=1,Tax!$L$48,EB212)","v":8228.2589452181746},{"$f":"IF(ED16=1,Tax!$L$48,EC212)","v":8228.2589452181746},{"$f":"IF(EE16=1,Tax!$L$48,ED212)","v":8228.2589452181746},{"$f":"IF(EF16=1,Tax!$L$48,EE212)","v":8228.2589452181746},{"$f":"IF(EG16=1,Tax!$L$48,EF212)","v":8228.2589452181746},{"$f":"IF(EH16=1,Tax!$L$48,EG212)","v":8228.2589452181746},{"$f":"IF(EI16=1,Tax!$L$48,EH212)","v":8228.2589452181746},{"$f":"IF(EJ16=1,Tax!$L$48,EI212)","v":8228.2589452181746},{"$f":"IF(EK16=1,Tax!$L$48,EJ212)","v":8228.2589452181746},{"$f":"IF(EL16=1,Tax!$L$48,EK212)","v":8228.2589452181746},{"$f":"IF(EM16=1,Tax!$L$48,EL212)","v":8228.2589452181746},{"$f":"IF(EN16=1,Tax!$L$48,EM212)","v":8228.2589452181746},{"$f":"IF(EO16=1,Tax!$L$48,EN212)","v":8228.2589452181746},{"$f":"IF(EP16=1,Tax!$L$48,EO212)","v":8228.2589452181746},{"$f":"IF(EQ16=1,Tax!$L$48,EP212)","v":8228.2589452181746},{"$f":"IF(ER16=1,Tax!$L$48,EQ212)","v":8228.2589452181746},{"$f":"IF(ES16=1,Tax!$L$48,ER212)","v":8228.2589452181746},{"$f":"IF(ET16=1,Tax!$L$48,ES212)","v":8228.2589452181746},{"$f":"IF(EU16=1,Tax!$L$48,ET212)","v":8228.2589452181746},{"$f":"IF(EV16=1,Tax!$L$48,EU212)","v":8228.2589452181746},{"$f":"IF(EW16=1,Tax!$L$48,EV212)","v":8228.2589452181746},{"$f":"IF(EX16=1,Tax!$L$48,EW212)","v":8228.2589452181746},{"$f":"IF(EY16=1,Tax!$L$48,EX212)","v":8228.2589452181746},{"$f":"IF(EZ16=1,Tax!$L$48,EY212)","v":8228.2589452181746},{"$f":"IF(FA16=1,Tax!$L$48,EZ212)","v":8228.2589452181746},{"$f":"IF(FB16=1,Tax!$L$48,FA212)","v":8228.2589452181746},{"$f":"IF(FC16=1,Tax!$L$48,FB212)","v":8228.2589452181746},{"$f":"IF(FD16=1,Tax!$L$48,FC212)","v":8228.2589452181746},{"$f":"IF(FE16=1,Tax!$L$48,FD212)","v":8228.2589452181746},{"$f":"IF(FF16=1,Tax!$L$48,FE212)","v":8228.2589452181746}]
[null,"НДС в инвестиционном платеже",null,null,null,null,null,null,null,null,null,null,{"$f":"M207*Subs!M199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"N207*Subs!N199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"O207*Subs!O199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"P207*Subs!P199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"Q207*Subs!Q199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"R207*Subs!R199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"S207*Subs!S199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"T207*Subs!T199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"U207*Subs!U199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"V207*Subs!V199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"W207*Subs!W199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"X207*Subs!X199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"Y207*Subs!Y199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"Z207*Subs!Z199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"AA207*Subs!AA199*Const_VAT_rate/(100%+Const_VAT_rate)","v":4892.9577772556258},{"$f":"AB207*Subs!AB199*Const_VAT_rate/(100%+Const_VAT_rate)","v":4892.9577772556258},{"$f":"AC207*Subs!AC199*Const_VAT_rate/(100%+Const_VAT_rate)","v":5379.0601815225009},{"$f":"AD207*Subs!AD199*Const_VAT_rate/(100%+Const_VAT_rate)","v":5379.0601815225009},{"$f":"AE207*Subs!AE199*Const_VAT_rate/(100%+Const_VAT_rate)","v":5379.0601815225009},{"$f":"AF207*Subs!AF199*Const_VAT_rate/(100%+Const_VAT_rate)","v":5379.0601815225009},{"$f":"AG207*Subs!AG199*Const_VAT_rate/(100%+Const_VAT_rate)","v":5918.3854767675011},{"$f":"AH207*Subs!AH199*Const_VAT_rate/(100%+Const_VAT_rate)","v":5918.3854767675011},{"$f":"AI207*Subs!AI199*Const_VAT_rate/(100%+Const_VAT_rate)","v":5918.3854767675011},{"$f":"AJ207*Subs!AJ199*Const_VAT_rate/(100%+Const_VAT_rate)","v":5918.3854767675011},{"$f":"AK207*Subs!AK199*Const_VAT_rate/(100%+Const_VAT_rate)","v":6507.3854702587514},{"$f":"AL207*Subs!AL199*Const_VAT_rate/(100%+Const_VAT_rate)","v":6507.3854702587514},{"$f":"AM207*Subs!AM199*Const_VAT_rate/(100%+Const_VAT_rate)","v":6507.3854702587514},{"$f":"AN207*Subs!AN199*Const_VAT_rate/(100%+Const_VAT_rate)","v":6507.3854702587514},{"$f":"AO207*Subs!AO199*Const_VAT_rate/(100%+Const_VAT_rate)","v":7156.7047401918762},{"$f":"AP207*Subs!AP199*Const_VAT_rate/(100%+Const_VAT_rate)","v":7156.7047401918762},{"$f":"AQ207*Subs!AQ199*Const_VAT_rate/(100%+Const_VAT_rate)","v":7156.7047401918762},{"$f":"AR207*Subs!AR199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"AS207*Subs!AS199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"AT207*Subs!AT199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"AU207*Subs!AU199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"AV207*Subs!AV199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"AW207*Subs!AW199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"AX207*Subs!AX199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"AY207*Subs!AY199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"AZ207*Subs!AZ199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BA207*Subs!BA199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BB207*Subs!BB199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BC207*Subs!BC199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BD207*Subs!BD199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BE207*Subs!BE199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BF207*Subs!BF199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BG207*Subs!BG199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BH207*Subs!BH199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BI207*Subs!BI199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BJ207*Subs!BJ199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BK207*Subs!BK199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BL207*Subs!BL199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BM207*Subs!BM199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BN207*Subs!BN199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BO207*Subs!BO199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BP207*Subs!BP199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BQ207*Subs!BQ199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BR207*Subs!BR199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BS207*Subs!BS199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BT207*Subs!BT199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BU207*Subs!BU199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BV207*Subs!BV199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BW207*Subs!BW199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BX207*Subs!BX199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BY207*Subs!BY199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"BZ207*Subs!BZ199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CA207*Subs!CA199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CB207*Subs!CB199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CC207*Subs!CC199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CD207*Subs!CD199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CE207*Subs!CE199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CF207*Subs!CF199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CG207*Subs!CG199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CH207*Subs!CH199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CI207*Subs!CI199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CJ207*Subs!CJ199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CK207*Subs!CK199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CL207*Subs!CL199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CM207*Subs!CM199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CN207*Subs!CN199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CO207*Subs!CO199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CP207*Subs!CP199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CQ207*Subs!CQ199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CR207*Subs!CR199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CS207*Subs!CS199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CT207*Subs!CT199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CU207*Subs!CU199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CV207*Subs!CV199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CW207*Subs!CW199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CX207*Subs!CX199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CY207*Subs!CY199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"CZ207*Subs!CZ199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DA207*Subs!DA199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DB207*Subs!DB199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DC207*Subs!DC199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DD207*Subs!DD199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DE207*Subs!DE199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DF207*Subs!DF199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DG207*Subs!DG199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DH207*Subs!DH199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DI207*Subs!DI199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DJ207*Subs!DJ199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DK207*Subs!DK199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DL207*Subs!DL199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DM207*Subs!DM199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DN207*Subs!DN199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DO207*Subs!DO199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DP207*Subs!DP199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DQ207*Subs!DQ199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DR207*Subs!DR199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DS207*Subs!DS199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DT207*Subs!DT199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DU207*Subs!DU199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DV207*Subs!DV199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DW207*Subs!DW199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DX207*Subs!DX199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DY207*Subs!DY199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"DZ207*Subs!DZ199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EA207*Subs!EA199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EB207*Subs!EB199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EC207*Subs!EC199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"ED207*Subs!ED199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EE207*Subs!EE199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EF207*Subs!EF199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EG207*Subs!EG199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EH207*Subs!EH199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EI207*Subs!EI199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EJ207*Subs!EJ199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EK207*Subs!EK199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EL207*Subs!EL199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EM207*Subs!EM199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EN207*Subs!EN199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EO207*Subs!EO199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EP207*Subs!EP199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EQ207*Subs!EQ199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"ER207*Subs!ER199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"ES207*Subs!ES199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"ET207*Subs!ET199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EU207*Subs!EU199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EV207*Subs!EV199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EW207*Subs!EW199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EX207*Subs!EX199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EY207*Subs!EY199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"EZ207*Subs!EZ199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"FA207*Subs!FA199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"FB207*Subs!FB199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"FC207*Subs!FC199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"FD207*Subs!FD199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"FE207*Subs!FE199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0},{"$f":"FF207*Subs!FF199*Const_VAT_rate/(100%+Const_VAT_rate)","v":0}]
[null,"НДС в инвестиционном платеже накопленный",null,null,null,null,null,null,null,null,null,null,{"$f":"L211+M210","v":0},{"$f":"M211+N210","v":0},{"$f":"N211+O210","v":0},{"$f":"O211+P210","v":0},{"$f":"P211+Q210","v":0},{"$f":"Q211+R210","v":0},{"$f":"R211+S210","v":0},{"$f":"S211+T210","v":0},{"$f":"T211+U210","v":0},{"$f":"U211+V210","v":0},{"$f":"V211+W210","v":0},{"$f":"W211+X210","v":0},{"$f":"X211+Y210","v":0},{"$f":"Y211+Z210","v":0},{"$f":"Z211+AA210","v":4892.9577772556258},{"$f":"AA211+AB210","v":9785.9155545112517},{"$f":"AB211+AC210","v":15164.975736033753},{"$f":"AC211+AD210","v":20544.035917556255},{"$f":"AD211+AE210","v":25923.096099078757},{"$f":"AE211+AF210","v":31302.156280601259},{"$f":"AF211+AG210","v":37220.541757368759},{"$f":"AG211+AH210","v":43138.927234136259},{"$f":"AH211+AI210","v":49057.31271090376},{"$f":"AI211+AJ210","v":54975.69818767126},{"$f":"AJ211+AK210","v":61483.083657930008},{"$f":"AK211+AL210","v":67990.469128188764},{"$f":"AL211+AM210","v":74497.85459844752},{"$f":"AM211+AN210","v":81005.240068706276},{"$f":"AN211+AO210","v":88161.944808898159},{"$f":"AO211+AP210","v":95318.649549090042},{"$f":"AP211+AQ210","v":102475.35428928192},{"$f":"AQ211+AR210","v":102475.35428928192},{"$f":"AR211+AS210","v":102475.35428928192},{"$f":"AS211+AT210","v":102475.35428928192},{"$f":"AT211+AU210","v":102475.35428928192},{"$f":"AU211+AV210","v":102475.35428928192},{"$f":"AV211+AW210","v":102475.35428928192},{"$f":"AW211+AX210","v":102475.35428928192},{"$f":"AX211+AY210","v":102475.35428928192},{"$f":"AY211+AZ210","v":102475.35428928192},{"$f":"AZ211+BA210","v":102475.35428928192},{"$f":"BA211+BB210","v":102475.35428928192},{"$f":"BB211+BC210","v":102475.35428928192},{"$f":"BC211+BD210","v":102475.35428928192},{"$f":"BD211+BE210","v":102475.35428928192},{"$f":"BE211+BF210","v":102475.35428928192},{"$f":"BF211+BG210","v":102475.35428928192},{"$f":"BG211+BH210","v":102475.35428928192},{"$f":"BH211+BI210","v":102475.35428928192},{"$f":"BI211+BJ210","v":102475.35428928192},{"$f":"BJ211+BK210","v":102475.35428928192},{"$f":"BK211+BL210","v":102475.35428928192},{"$f":"BL211+BM210","v":102475.35428928192},{"$f":"BM211+BN210","v":102475.35428928192},{"$f":"BN211+BO210","v":102475.35428928192},{"$f":"BO211+BP210","v":102475.35428928192},{"$f":"BP211+BQ210","v":102475.35428928192},{"$f":"BQ211+BR210","v":102475.35428928192},{"$f":"BR211+BS210","v":102475.35428928192},{"$f":"BS211+BT210","v":102475.35428928192},{"$f":"BT211+BU210","v":102475.35428928192},{"$f":"BU211+BV210","v":102475.35428928192},{"$f":"BV211+BW210","v":102475.35428928192},{"$f":"BW211+BX210","v":102475.35428928192},{"$f":"BX211+BY210","v":102475.35428928192},{"$f":"BY211+BZ210","v":102475.35428928192},{"$f":"BZ211+CA210","v":102475.35428928192},{"$f":"CA211+CB210","v":102475.35428928192},{"$f":"CB211+CC210","v":102475.35428928192},{"$f":"CC211+CD210","v":102475.35428928192},{"$f":"CD211+CE210","v":102475.35428928192},{"$f":"CE211+CF210","v":102475.35428928192},{"$f":"CF211+CG210","v":102475.35428928192},{"$f":"CG211+CH210","v":102475.35428928192},{"$f":"CH211+CI210","v":102475.35428928192},{"$f":"CI211+CJ210","v":102475.35428928192},{"$f":"CJ211+CK210","v":102475.35428928192},{"$f":"CK211+CL210","v":102475.35428928192},{"$f":"CL211+CM210","v":102475.35428928192},{"$f":"CM211+CN210","v":102475.35428928192},{"$f":"CN211+CO210","v":102475.35428928192},{"$f":"CO211+CP210","v":102475.35428928192},{"$f":"CP211+CQ210","v":102475.35428928192},{"$f":"CQ211+CR210","v":102475.35428928192},{"$f":"CR211+CS210","v":102475.35428928192},{"$f":"CS211+CT210","v":102475.35428928192},{"$f":"CT211+CU210","v":102475.35428928192},{"$f":"CU211+CV210","v":102475.35428928192},{"$f":"CV211+CW210","v":102475.35428928192},{"$f":"CW211+CX210","v":102475.35428928192},{"$f":"CX211+CY210","v":102475.35428928192},{"$f":"CY211+CZ210","v":102475.35428928192},{"$f":"CZ211+DA210","v":102475.35428928192},{"$f":"DA211+DB210","v":102475.35428928192},{"$f":"DB211+DC210","v":102475.35428928192},{"$f":"DC211+DD210","v":102475.35428928192},{"$f":"DD211+DE210","v":102475.35428928192},{"$f":"DE211+DF210","v":102475.35428928192},{"$f":"DF211+DG210","v":102475.35428928192},{"$f":"DG211+DH210","v":102475.35428928192},{"$f":"DH211+DI210","v":102475.35428928192},{"$f":"DI211+DJ210","v":102475.35428928192},{"$f":"DJ211+DK210","v":102475.35428928192},{"$f":"DK211+DL210","v":102475.35428928192},{"$f":"DL211+DM210","v":102475.35428928192},{"$f":"DM211+DN210","v":102475.35428928192},{"$f":"DN211+DO210","v":102475.35428928192},{"$f":"DO211+DP210","v":102475.35428928192},{"$f":"DP211+DQ210","v":102475.35428928192},{"$f":"DQ211+DR210","v":102475.35428928192},{"$f":"DR211+DS210","v":102475.35428928192},{"$f":"DS211+DT210","v":102475.35428928192},{"$f":"DT211+DU210","v":102475.35428928192},{"$f":"DU211+DV210","v":102475.35428928192},{"$f":"DV211+DW210","v":102475.35428928192},{"$f":"DW211+DX210","v":102475.35428928192},{"$f":"DX211+DY210","v":102475.35428928192},{"$f":"DY211+DZ210","v":102475.35428928192},{"$f":"DZ211+EA210","v":102475.35428928192},{"$f":"EA211+EB210","v":102475.35428928192},{"$f":"EB211+EC210","v":102475.35428928192},{"$f":"EC211+ED210","v":102475.35428928192},{"$f":"ED211+EE210","v":102475.35428928192},{"$f":"EE211+EF210","v":102475.35428928192},{"$f":"EF211+EG210","v":102475.35428928192},{"$f":"EG211+EH210","v":102475.35428928192},{"$f":"EH211+EI210","v":102475.35428928192},{"$f":"EI211+EJ210","v":102475.35428928192},{"$f":"EJ211+EK210","v":102475.35428928192},{"$f":"EK211+EL210","v":102475.35428928192},{"$f":"EL211+EM210","v":102475.35428928192},{"$f":"EM211+EN210","v":102475.35428928192},{"$f":"EN211+EO210","v":102475.35428928192},{"$f":"EO211+EP210","v":102475.35428928192},{"$f":"EP211+EQ210","v":102475.35428928192},{"$f":"EQ211+ER210","v":102475.35428928192},{"$f":"ER211+ES210","v":102475.35428928192},{"$f":"ES211+ET210","v":102475.35428928192},{"$f":"ET211+EU210","v":102475.35428928192},{"$f":"EU211+EV210","v":102475.35428928192},{"$f":"EV211+EW210","v":102475.35428928192},{"$f":"EW211+EX210","v":102475.35428928192},{"$f":"EX211+EY210","v":102475.35428928192},{"$f":"EY211+EZ210","v":102475.35428928192},{"$f":"EZ211+FA210","v":102475.35428928192},{"$f":"FA211+FB210","v":102475.35428928192},{"$f":"FB211+FC210","v":102475.35428928192},{"$f":"FC211+FD210","v":102475.35428928192},{"$f":"FD211+FE210","v":102475.35428928192},{"$f":"FE211+FF210","v":102475.35428928192}]
[null,"К погашению",null,null,null,null,null,null,null,null,null,null,{"$f":"M209-M210","v":110703.61323450004},{"$f":"N209-N210","v":110703.61323450004},110703.61323450004,110703.61323450004,110703.61323450004,110703.61323450004,110703.61323450004,110703.61323450004,110703.61323450004,110703.61323450004,110703.61323450004,110703.61323450004,110703.61323450004,110703.61323450004,105810.65545724441,100917.69767998879,95538.637498466298,90159.577316943803,84780.517135421309,79401.456953898814,73483.071477131307,67564.686000363799,61646.300523596299,55727.915046828799,49220.52957657005,42713.144106311302,{"$f":"AM209-AM210","v":36205.758636052553},29698.373165793801,22541.668425601925,15384.96368541005,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,{"$f":"CY209-CY210","v":8228.2589452181746},8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746,8228.2589452181746]
[null,"Возврат возмещенного НДС",null,{"$f":"'Inputs C'!M77","v":"Да"},null,{"$f":"'Inputs C'!N77","v":1},null,"тыс. руб.",null,null,null,{"$f":"SUM(M213:FF213)","v":110703.6132345001},{"$f":"IF(M209>0,IF(OR(N207-M207=-1,M210>M209),M209,M210),0)*($F$213=1)","v":0},{"$f":"IF(N209>0,IF(OR(O207-N207=-1,N210>N209),N209,N210),0)*($F$213=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4892.9577772556258,4892.9577772556258,5379.0601815225009,5379.0601815225009,5379.0601815225009,5379.0601815225009,5918.3854767675011,5918.3854767675011,5918.3854767675011,5918.3854767675011,6507.3854702587514,6507.3854702587514,6507.3854702587514,6507.3854702587514,7156.7047401918762,7156.7047401918762,15384.96368541005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BZ209>0,IF(OR(CA207-BZ207=-1,BZ210>BZ209),BZ209,BZ210),0)*($F$213=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EL209>0,IF(OR(EM207-EL207=-1,EL210>EL209),EL209,EL210),0)*($F$213=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"НДС к возврату на конец периода",null,null,null,null,null,null,null,null,null,null,{"$f":"M209-M213","v":110703.61323450004},{"$f":"N209-N213","v":110703.61323450004},110703.61323450004,110703.61323450004,110703.61323450004,110703.61323450004,110703.61323450004,110703.61323450004,110703.61323450004,110703.61323450004,110703.61323450004,110703.61323450004,110703.61323450004,110703.61323450004,105810.65545724441,100917.69767998879,95538.637498466298,90159.577316943803,84780.517135421309,79401.456953898814,73483.071477131307,67564.686000363799,61646.300523596299,55727.915046828799,49220.52957657005,42713.144106311302,{"$f":"AM209-AM213","v":36205.758636052553},{"$f":"AN209-AN213","v":29698.373165793801},{"$f":"AO209-AO213","v":22541.668425601925},{"$f":"AP209-AP213","v":15384.96368541005},{"$f":"AQ209-AQ213","v":0},{"$f":"AR209-AR213","v":8228.2589452181746},{"$f":"AS209-AS213","v":8228.2589452181746},{"$f":"AT209-AT213","v":8228.2589452181746},{"$f":"AU209-AU213","v":8228.2589452181746},{"$f":"AV209-AV213","v":8228.2589452181746},{"$f":"AW209-AW213","v":8228.2589452181746},{"$f":"AX209-AX213","v":8228.2589452181746},{"$f":"AY209-AY213","v":8228.2589452181746},{"$f":"AZ209-AZ213","v":8228.2589452181746},{"$f":"BA209-BA213","v":8228.2589452181746},{"$f":"BB209-BB213","v":8228.2589452181746},{"$f":"BC209-BC213","v":8228.2589452181746},{"$f":"BD209-BD213","v":8228.2589452181746},{"$f":"BE209-BE213","v":8228.2589452181746},{"$f":"BF209-BF213","v":8228.2589452181746},{"$f":"BG209-BG213","v":8228.2589452181746},{"$f":"BH209-BH213","v":8228.2589452181746},{"$f":"BI209-BI213","v":8228.2589452181746},{"$f":"BJ209-BJ213","v":8228.2589452181746},{"$f":"BK209-BK213","v":8228.2589452181746},{"$f":"BL209-BL213","v":8228.2589452181746},{"$f":"BM209-BM213","v":8228.2589452181746},{"$f":"BN209-BN213","v":8228.2589452181746},{"$f":"BO209-BO213","v":8228.2589452181746},{"$f":"BP209-BP213","v":8228.2589452181746},{"$f":"BQ209-BQ213","v":8228.2589452181746},{"$f":"BR209-BR213","v":8228.2589452181746},{"$f":"BS209-BS213","v":8228.2589452181746},{"$f":"BT209-BT213","v":8228.2589452181746},{"$f":"BU209-BU213","v":8228.2589452181746},{"$f":"BV209-BV213","v":8228.2589452181746},{"$f":"BW209-BW213","v":8228.2589452181746},{"$f":"BX209-BX213","v":8228.2589452181746},{"$f":"BY209-BY213","v":8228.2589452181746},{"$f":"BZ209-BZ213","v":8228.2589452181746},{"$f":"CA209-CA213","v":8228.2589452181746},{"$f":"CB209-CB213","v":8228.2589452181746},{"$f":"CC209-CC213","v":8228.2589452181746},{"$f":"CD209-CD213","v":8228.2589452181746},{"$f":"CE209-CE213","v":8228.2589452181746},{"$f":"CF209-CF213","v":8228.2589452181746},{"$f":"CG209-CG213","v":8228.2589452181746},{"$f":"CH209-CH213","v":8228.2589452181746},{"$f":"CI209-CI213","v":8228.2589452181746},{"$f":"CJ209-CJ213","v":8228.2589452181746},{"$f":"CK209-CK213","v":8228.2589452181746},{"$f":"CL209-CL213","v":8228.2589452181746},{"$f":"CM209-CM213","v":8228.2589452181746},{"$f":"CN209-CN213","v":8228.2589452181746},{"$f":"CO209-CO213","v":8228.2589452181746},{"$f":"CP209-CP213","v":8228.2589452181746},{"$f":"CQ209-CQ213","v":8228.2589452181746},{"$f":"CR209-CR213","v":8228.2589452181746},{"$f":"CS209-CS213","v":8228.2589452181746},{"$f":"CT209-CT213","v":8228.2589452181746},{"$f":"CU209-CU213","v":8228.2589452181746},{"$f":"CV209-CV213","v":8228.2589452181746},{"$f":"CW209-CW213","v":8228.2589452181746},{"$f":"CX209-CX213","v":8228.2589452181746},{"$f":"CY209-CY213","v":8228.2589452181746},{"$f":"CZ209-CZ213","v":8228.2589452181746},{"$f":"DA209-DA213","v":8228.2589452181746},{"$f":"DB209-DB213","v":8228.2589452181746},{"$f":"DC209-DC213","v":8228.2589452181746},{"$f":"DD209-DD213","v":8228.2589452181746},{"$f":"DE209-DE213","v":8228.2589452181746},{"$f":"DF209-DF213","v":8228.2589452181746},{"$f":"DG209-DG213","v":8228.2589452181746},{"$f":"DH209-DH213","v":8228.2589452181746},{"$f":"DI209-DI213","v":8228.2589452181746},{"$f":"DJ209-DJ213","v":8228.2589452181746},{"$f":"DK209-DK213","v":8228.2589452181746},{"$f":"DL209-DL213","v":8228.2589452181746},{"$f":"DM209-DM213","v":8228.2589452181746},{"$f":"DN209-DN213","v":8228.2589452181746},{"$f":"DO209-DO213","v":8228.2589452181746},{"$f":"DP209-DP213","v":8228.2589452181746},{"$f":"DQ209-DQ213","v":8228.2589452181746},{"$f":"DR209-DR213","v":8228.2589452181746},{"$f":"DS209-DS213","v":8228.2589452181746},{"$f":"DT209-DT213","v":8228.2589452181746},{"$f":"DU209-DU213","v":8228.2589452181746},{"$f":"DV209-DV213","v":8228.2589452181746},{"$f":"DW209-DW213","v":8228.2589452181746},{"$f":"DX209-DX213","v":8228.2589452181746},{"$f":"DY209-DY213","v":8228.2589452181746},{"$f":"DZ209-DZ213","v":8228.2589452181746},{"$f":"EA209-EA213","v":8228.2589452181746},{"$f":"EB209-EB213","v":8228.2589452181746},{"$f":"EC209-EC213","v":8228.2589452181746},{"$f":"ED209-ED213","v":8228.2589452181746},{"$f":"EE209-EE213","v":8228.2589452181746},{"$f":"EF209-EF213","v":8228.2589452181746},{"$f":"EG209-EG213","v":8228.2589452181746},{"$f":"EH209-EH213","v":8228.2589452181746},{"$f":"EI209-EI213","v":8228.2589452181746},{"$f":"EJ209-EJ213","v":8228.2589452181746},{"$f":"EK209-EK213","v":8228.2589452181746},{"$f":"EL209-EL213","v":8228.2589452181746},{"$f":"EM209-EM213","v":8228.2589452181746},{"$f":"EN209-EN213","v":8228.2589452181746},{"$f":"EO209-EO213","v":8228.2589452181746},{"$f":"EP209-EP213","v":8228.2589452181746},{"$f":"EQ209-EQ213","v":8228.2589452181746},{"$f":"ER209-ER213","v":8228.2589452181746},{"$f":"ES209-ES213","v":8228.2589452181746},{"$f":"ET209-ET213","v":8228.2589452181746},{"$f":"EU209-EU213","v":8228.2589452181746},{"$f":"EV209-EV213","v":8228.2589452181746},{"$f":"EW209-EW213","v":8228.2589452181746},{"$f":"EX209-EX213","v":8228.2589452181746},{"$f":"EY209-EY213","v":8228.2589452181746},{"$f":"EZ209-EZ213","v":8228.2589452181746},{"$f":"FA209-FA213","v":8228.2589452181746},{"$f":"FB209-FB213","v":8228.2589452181746},{"$f":"FC209-FC213","v":8228.2589452181746},{"$f":"FD209-FD213","v":8228.2589452181746},{"$f":"FE209-FE213","v":8228.2589452181746},{"$f":"FF209-FF213","v":8228.2589452181746}]
[]
[null,"РАСЧЕТ ОБОРОТНОГО КАПИТАЛА"]
[]
[null,"Кредиторская задолженность"]
[null,"Операционные затраты (на опер. фазе)",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M219:FF219)","v":22788.665534993073},{"$f":"M202*M14","v":0},0,0,0,0,0,0,0,0,0,0,0,1037.2455050366643,1047.3772260299404,1057.608778989204,1067.9411475994025,1078.3753252381309,1088.912315071138,1099.553130148772,1110.2987935033782,1121.1503382476558,1132.1088076739832,1143.1752553547226,1154.3507452435131,1165.6363517775619,1177.0331599809422,1188.5422655689113,1200.1647750532536,1211.9018058486645,1223.75448638018,1235.7239561916676,1247.8113660553838,{"$f":"AS202*AS14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY202*BY14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE202*DE14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK202*EK14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Оборачиваемость",null,{"$f":"'Inputs C'!M107","v":15},null,null,null,"дней",null,null,null,{"$f":"SUM(M220:FF220)","v":2250},{"$f":"$D220","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"$D220","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"$D220","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"$D220","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"$D220","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,"Размер задолженности на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"M219*M220/M$20*(M$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,172.87425083944404,174.56287100499006,176.268129831534,177.99019126656708,179.72922087302183,181.48538584518965,183.25885502479534,185.04979891722971,186.85838970794265,188.68480127899718,190.5292092257871,192.39179087391886,194.27272529626032,196.17219333015703,198.09037759481856,200.0274625088756,201.98363430811074,203.9590810633633,205.95399269861127,0,{"$f":"AS219*AS220/AS$20*(AS$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY219*BY220/BY$20*(BY$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE219*DE220/DE$20*(DE$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK219*EK220/EK$20*(EK$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Изменение за период",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M222:FF222)","v":0},{"$f":"(M221-L221)*(M$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,172.87425083944404,1.6886201655460127,1.7052588265439397,1.7220614350330834,1.7390296064547499,1.7561649721678236,1.7734691796056836,1.7909438924343704,1.808590790712941,1.8264115710545354,1.8444079467899144,1.8625816481317656,1.8809344223414541,1.89946803389671,1.9181842646615337,1.9370849140570385,1.9561717992351362,1.9754467552525625,1.9949116352479734,-205.95399269861127,{"$f":"(AS221-AR221)*(AS$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY221-BX221)*(BY$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DE221-DD221)*(DE$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK221-EJ221)*(EK$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Дебиторская задолженность - арендная плата"]
[null,"Аредная плата",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M225:FF225)","v":64588.134324990067},{"$f":"Subs!M118","v":0},{"$f":"Subs!N118","v":0},{"$f":"Subs!O118","v":0},{"$f":"Subs!P118","v":0},{"$f":"Subs!Q118","v":0},{"$f":"Subs!R118","v":0},{"$f":"Subs!S118","v":0},{"$f":"Subs!T118","v":0},{"$f":"Subs!U118","v":0},{"$f":"Subs!V118","v":0},{"$f":"Subs!W118","v":0},{"$f":"Subs!X118","v":0},{"$f":"Subs!Y118","v":0},{"$f":"Subs!Z118","v":3696.2291906540054},{"$f":"Subs!AA118","v":3662.822123081015},{"$f":"Subs!AB118","v":3629.415055508025},{"$f":"Subs!AC118","v":3596.0079879350351},{"$f":"Subs!AD118","v":3562.6009203620447},{"$f":"Subs!AE118","v":3529.1938527890547},{"$f":"Subs!AF118","v":3495.7867852160643},{"$f":"Subs!AG118","v":3462.3797176430744},{"$f":"Subs!AH118","v":3428.972650070084},{"$f":"Subs!AI118","v":3395.5655824970941},{"$f":"Subs!AJ118","v":3362.1585149241041},{"$f":"Subs!AK118","v":3328.7514473511137},{"$f":"Subs!AL118","v":3297.9296746904552},{"$f":"Subs!AM118","v":3267.1079020297962},{"$f":"Subs!AN118","v":3236.2861293691376},{"$f":"Subs!AO118","v":3205.4643567084786},{"$f":"Subs!AP118","v":3174.64258404782},{"$f":"Subs!AQ118","v":3143.820811387161},{"$f":"Subs!AR118","v":3112.9990387265025},{"$f":"Subs!AS118","v":0},{"$f":"Subs!AT118","v":0},{"$f":"Subs!AU118","v":0},{"$f":"Subs!AV118","v":0},{"$f":"Subs!AW118","v":0},{"$f":"Subs!AX118","v":0},{"$f":"Subs!AY118","v":0},{"$f":"Subs!AZ118","v":0},{"$f":"Subs!BA118","v":0},{"$f":"Subs!BB118","v":0},{"$f":"Subs!BC118","v":0},{"$f":"Subs!BD118","v":0},{"$f":"Subs!BE118","v":0},{"$f":"Subs!BF118","v":0},{"$f":"Subs!BG118","v":0},{"$f":"Subs!BH118","v":0},{"$f":"Subs!BI118","v":0},{"$f":"Subs!BJ118","v":0},{"$f":"Subs!BK118","v":0},{"$f":"Subs!BL118","v":0},{"$f":"Subs!BM118","v":0},{"$f":"Subs!BN118","v":0},{"$f":"Subs!BO118","v":0},{"$f":"Subs!BP118","v":0},{"$f":"Subs!BQ118","v":0},{"$f":"Subs!BR118","v":0},{"$f":"Subs!BS118","v":0},{"$f":"Subs!BT118","v":0},{"$f":"Subs!BU118","v":0},{"$f":"Subs!BV118","v":0},{"$f":"Subs!BW118","v":0},{"$f":"Subs!BX118","v":0},{"$f":"Subs!BY118","v":0},{"$f":"Subs!BZ118","v":0},{"$f":"Subs!CA118","v":0},{"$f":"Subs!CB118","v":0},{"$f":"Subs!CC118","v":0},{"$f":"Subs!CD118","v":0},{"$f":"Subs!CE118","v":0},{"$f":"Subs!CF118","v":0},{"$f":"Subs!CG118","v":0},{"$f":"Subs!CH118","v":0},{"$f":"Subs!CI118","v":0},{"$f":"Subs!CJ118","v":0},{"$f":"Subs!CK118","v":0},{"$f":"Subs!CL118","v":0},{"$f":"Subs!CM118","v":0},{"$f":"Subs!CN118","v":0},{"$f":"Subs!CO118","v":0},{"$f":"Subs!CP118","v":0},{"$f":"Subs!CQ118","v":0},{"$f":"Subs!CR118","v":0},{"$f":"Subs!CS118","v":0},{"$f":"Subs!CT118","v":0},{"$f":"Subs!CU118","v":0},{"$f":"Subs!CV118","v":0},{"$f":"Subs!CW118","v":0},{"$f":"Subs!CX118","v":0},{"$f":"Subs!CY118","v":0},{"$f":"Subs!CZ118","v":0},{"$f":"Subs!DA118","v":0},{"$f":"Subs!DB118","v":0},{"$f":"Subs!DC118","v":0},{"$f":"Subs!DD118","v":0},{"$f":"Subs!DE118","v":0},{"$f":"Subs!DF118","v":0},{"$f":"Subs!DG118","v":0},{"$f":"Subs!DH118","v":0},{"$f":"Subs!DI118","v":0},{"$f":"Subs!DJ118","v":0},{"$f":"Subs!DK118","v":0},{"$f":"Subs!DL118","v":0},{"$f":"Subs!DM118","v":0},{"$f":"Subs!DN118","v":0},{"$f":"Subs!DO118","v":0},{"$f":"Subs!DP118","v":0},{"$f":"Subs!DQ118","v":0},{"$f":"Subs!DR118","v":0},{"$f":"Subs!DS118","v":0},{"$f":"Subs!DT118","v":0},{"$f":"Subs!DU118","v":0},{"$f":"Subs!DV118","v":0},{"$f":"Subs!DW118","v":0},{"$f":"Subs!DX118","v":0},{"$f":"Subs!DY118","v":0},{"$f":"Subs!DZ118","v":0},{"$f":"Subs!EA118","v":0},{"$f":"Subs!EB118","v":0},{"$f":"Subs!EC118","v":0},{"$f":"Subs!ED118","v":0},{"$f":"Subs!EE118","v":0},{"$f":"Subs!EF118","v":0},{"$f":"Subs!EG118","v":0},{"$f":"Subs!EH118","v":0},{"$f":"Subs!EI118","v":0},{"$f":"Subs!EJ118","v":0},{"$f":"Subs!EK118","v":0},{"$f":"Subs!EL118","v":0},{"$f":"Subs!EM118","v":0},{"$f":"Subs!EN118","v":0},{"$f":"Subs!EO118","v":0},{"$f":"Subs!EP118","v":0},{"$f":"Subs!EQ118","v":0},{"$f":"Subs!ER118","v":0},{"$f":"Subs!ES118","v":0},{"$f":"Subs!ET118","v":0},{"$f":"Subs!EU118","v":0},{"$f":"Subs!EV118","v":0},{"$f":"Subs!EW118","v":0},{"$f":"Subs!EX118","v":0},{"$f":"Subs!EY118","v":0},{"$f":"Subs!EZ118","v":0},{"$f":"Subs!FA118","v":0},{"$f":"Subs!FB118","v":0},{"$f":"Subs!FC118","v":0},{"$f":"Subs!FD118","v":0},{"$f":"Subs!FE118","v":0},{"$f":"Subs!FF118","v":0}]
[null,"Оборачиваемость",null,{"$f":"'Inputs C'!M108","v":30},null,null,null,"дней",null,null,null,{"$f":"SUM(M226:FF226)","v":4500},{"$f":"$D226","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"$D226","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"$D226","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"$D226","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"$D226","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,"Размер задолженности на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"M225*M226/M$20*(M$256<>1)","v":0},{"$f":"N225*N226/N$20*(N$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,1232.0763968846684,1220.9407076936716,1209.805018502675,1198.6693293116782,1187.5336401206816,1176.3979509296851,1165.262261738688,1154.1265725476915,1142.9908833566947,1131.8551941656979,1120.7195049747013,1109.5838157837047,1099.3098915634851,1089.0359673432654,1078.7620431230459,1068.4881189028263,1058.2141946826066,1047.9402704623872,{"$f":"AR225*AR226/AR$20*(AR$256<>1)","v":0},{"$f":"AS225*AS226/AS$20*(AS$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY225*BY226/BY$20*(BY$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE225*DE226/DE$20*(DE$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK225*EK226/EK$20*(EK$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Изменение за период",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M228:FF228)","v":0},{"$f":"(M227-L227)*(M$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1232.0763968846684,-11.1356891909968,-11.135689190996573,-11.1356891909968,-11.135689190996573,-11.135689190996573,-11.135689190997027,-11.135689190996573,-11.1356891909968,-11.1356891909968,-11.135689190996573,-11.135689190996573,-10.273924220219669,-10.273924220219669,-10.273924220219442,-10.273924220219669,-10.273924220219669,-10.273924220219442,-1047.9402704623872,{"$f":"(AS227-AR227)*(AS$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY227-BX227)*(BY$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DE227-DD227)*(DE$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK227-EJ227)*(EK$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Дебиторская задолженность - платежи концедента"]
[null,"Платежи концедента",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M231:FF231)","v":1015588.4455817543},{"$f":"Subs!M202","v":0},{"$f":"Subs!N202","v":0},{"$f":"Subs!O202","v":0},{"$f":"Subs!P202","v":0},{"$f":"Subs!Q202","v":0},{"$f":"Subs!R202","v":0},{"$f":"Subs!S202","v":0},{"$f":"Subs!T202","v":0},{"$f":"Subs!U202","v":0},{"$f":"Subs!V202","v":0},{"$f":"Subs!W202","v":0},{"$f":"Subs!X202","v":0},{"$f":"Subs!Y202","v":45531.582362749163},{"$f":"Subs!Z202","v":45541.714083742438},{"$f":"Subs!AA202","v":45551.945636701705},{"$f":"Subs!AB202","v":45562.278005311906},{"$f":"Subs!AC202","v":46019.784467166886},{"$f":"Subs!AD202","v":46030.321456999896},{"$f":"Subs!AE202","v":46040.96227207753},{"$f":"Subs!AF202","v":46051.707935432132},{"$f":"Subs!AG202","v":46552.210077175165},{"$f":"Subs!AH202","v":46563.16854660149},{"$f":"Subs!AI202","v":46574.234994282226},{"$f":"Subs!AJ202","v":46585.410484171021},{"$f":"Subs!AK202","v":47150.21415687757},{"$f":"Subs!AL202","v":47161.610965080952},{"$f":"Subs!AM202","v":47173.12007066892},{"$f":"Subs!AN202","v":47184.742580153266},{"$f":"Subs!AO202","v":47771.286833512415},{"$f":"Subs!AP202","v":47783.139514043934},{"$f":"Subs!AQ202","v":47795.108983855418},{"$f":"Subs!AR202","v":130963.90215515032},{"$f":"Subs!AS202","v":0},{"$f":"Subs!AT202","v":0},{"$f":"Subs!AU202","v":0},{"$f":"Subs!AV202","v":0},{"$f":"Subs!AW202","v":0},{"$f":"Subs!AX202","v":0},{"$f":"Subs!AY202","v":0},{"$f":"Subs!AZ202","v":0},{"$f":"Subs!BA202","v":0},{"$f":"Subs!BB202","v":0},{"$f":"Subs!BC202","v":0},{"$f":"Subs!BD202","v":0},{"$f":"Subs!BE202","v":0},{"$f":"Subs!BF202","v":0},{"$f":"Subs!BG202","v":0},{"$f":"Subs!BH202","v":0},{"$f":"Subs!BI202","v":0},{"$f":"Subs!BJ202","v":0},{"$f":"Subs!BK202","v":0},{"$f":"Subs!BL202","v":0},{"$f":"Subs!BM202","v":0},{"$f":"Subs!BN202","v":0},{"$f":"Subs!BO202","v":0},{"$f":"Subs!BP202","v":0},{"$f":"Subs!BQ202","v":0},{"$f":"Subs!BR202","v":0},{"$f":"Subs!BS202","v":0},{"$f":"Subs!BT202","v":0},{"$f":"Subs!BU202","v":0},{"$f":"Subs!BV202","v":0},{"$f":"Subs!BW202","v":0},{"$f":"Subs!BX202","v":0},{"$f":"Subs!BY202","v":0},{"$f":"Subs!BZ202","v":0},{"$f":"Subs!CA202","v":0},{"$f":"Subs!CB202","v":0},{"$f":"Subs!CC202","v":0},{"$f":"Subs!CD202","v":0},{"$f":"Subs!CE202","v":0},{"$f":"Subs!CF202","v":0},{"$f":"Subs!CG202","v":0},{"$f":"Subs!CH202","v":0},{"$f":"Subs!CI202","v":0},{"$f":"Subs!CJ202","v":0},{"$f":"Subs!CK202","v":0},{"$f":"Subs!CL202","v":0},{"$f":"Subs!CM202","v":0},{"$f":"Subs!CN202","v":0},{"$f":"Subs!CO202","v":0},{"$f":"Subs!CP202","v":0},{"$f":"Subs!CQ202","v":0},{"$f":"Subs!CR202","v":0},{"$f":"Subs!CS202","v":0},{"$f":"Subs!CT202","v":0},{"$f":"Subs!CU202","v":0},{"$f":"Subs!CV202","v":0},{"$f":"Subs!CW202","v":0},{"$f":"Subs!CX202","v":0},{"$f":"Subs!CY202","v":0},{"$f":"Subs!CZ202","v":0},{"$f":"Subs!DA202","v":0},{"$f":"Subs!DB202","v":0},{"$f":"Subs!DC202","v":0},{"$f":"Subs!DD202","v":0},{"$f":"Subs!DE202","v":0},{"$f":"Subs!DF202","v":0},{"$f":"Subs!DG202","v":0},{"$f":"Subs!DH202","v":0},{"$f":"Subs!DI202","v":0},{"$f":"Subs!DJ202","v":0},{"$f":"Subs!DK202","v":0},{"$f":"Subs!DL202","v":0},{"$f":"Subs!DM202","v":0},{"$f":"Subs!DN202","v":0},{"$f":"Subs!DO202","v":0},{"$f":"Subs!DP202","v":0},{"$f":"Subs!DQ202","v":0},{"$f":"Subs!DR202","v":0},{"$f":"Subs!DS202","v":0},{"$f":"Subs!DT202","v":0},{"$f":"Subs!DU202","v":0},{"$f":"Subs!DV202","v":0},{"$f":"Subs!DW202","v":0},{"$f":"Subs!DX202","v":0},{"$f":"Subs!DY202","v":0},{"$f":"Subs!DZ202","v":0},{"$f":"Subs!EA202","v":0},{"$f":"Subs!EB202","v":0},{"$f":"Subs!EC202","v":0},{"$f":"Subs!ED202","v":0},{"$f":"Subs!EE202","v":0},{"$f":"Subs!EF202","v":0},{"$f":"Subs!EG202","v":0},{"$f":"Subs!EH202","v":0},{"$f":"Subs!EI202","v":0},{"$f":"Subs!EJ202","v":0},{"$f":"Subs!EK202","v":0},{"$f":"Subs!EL202","v":0},{"$f":"Subs!EM202","v":0},{"$f":"Subs!EN202","v":0},{"$f":"Subs!EO202","v":0},{"$f":"Subs!EP202","v":0},{"$f":"Subs!EQ202","v":0},{"$f":"Subs!ER202","v":0},{"$f":"Subs!ES202","v":0},{"$f":"Subs!ET202","v":0},{"$f":"Subs!EU202","v":0},{"$f":"Subs!EV202","v":0},{"$f":"Subs!EW202","v":0},{"$f":"Subs!EX202","v":0},{"$f":"Subs!EY202","v":0},{"$f":"Subs!EZ202","v":0},{"$f":"Subs!FA202","v":0},{"$f":"Subs!FB202","v":0},{"$f":"Subs!FC202","v":0},{"$f":"Subs!FD202","v":0},{"$f":"Subs!FE202","v":0},{"$f":"Subs!FF202","v":0}]
[null,"Оборачиваемость",null,{"$f":"'Inputs C'!M109","v":15},null,null,null,"дней",null,null,null,{"$f":"SUM(M232:FF232)","v":2250},{"$f":"$D232","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"$D232","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"$D232","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"$D232","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"$D232","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,"Размер задолженности на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"M231*M232/M$20*(M$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,7588.5970604581944,7590.2856806237396,7591.9909394502847,7593.7130008853173,7669.9640778611483,7671.7202428333167,7673.4937120129216,7675.284655905356,7758.7016795291938,7760.5280911002492,7762.3724990470373,7764.2350806951708,7858.3690261462616,7860.268494180159,7862.1866784448202,7864.1237633588771,7961.8811389187367,7963.8565856739888,7965.851497309236,0,{"$f":"AS231*AS232/AS$20*(AS$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY231*BY232/BY$20*(BY$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE231*DE232/DE$20*(DE$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK231*EK232/EK$20*(EK$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Изменение за период",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M234:FF234)","v":0},{"$f":"(M233-L233)*(M$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,7588.5970604581944,1.6886201655452169,1.705258826545105,1.7220614350326287,76.251076975830983,1.7561649721683352,1.7734691796049447,1.7909438924343704,83.417023623837849,1.8264115710553597,1.8444079467881238,1.8625816481335278,94.133945451090767,1.8994680338973922,1.9181842646612495,1.937084914056868,97.757375559859611,1.9754467552520509,1.9949116352472629,-7965.851497309236,{"$f":"(AS233-AR233)*(AS$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY233-BX233)*(BY$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DE233-DD233)*(DE$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK233-EJ233)*(EK$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Дебиторская задолженность - комм. выручка"]
[null,"Коммерческая выручка",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M237:FF237)","v":0},{"$f":"M51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Оборачиваемость",null,{"$f":"'Inputs C'!M110","v":5},null,null,null,"дней",null,null,null,{"$f":"SUM(M238:FF238)","v":750},{"$f":"$D238","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"$D238","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"$D238","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"$D238","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"$D238","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,"Размер задолженности на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"M237*M238/M$20*(M$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS237*AS238/AS$20*(AS$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY237*BY238/BY$20*(BY$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE237*DE238/DE$20*(DE$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK237*EK238/EK$20*(EK$256<>1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Изменение за период",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M240:FF240)","v":0},{"$f":"(M239-L239)*(M$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS239-AR239)*(AS$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY239-BX239)*(BY$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DE239-DD239)*(DE$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK239-EJ239)*(EK$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Свод оборотного капитала"]
[null,"Итого кредиторская задолженность на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M243:FF243)","v":3590.1423614896144},{"$f":"M221","v":0},{"$f":"N221","v":0},0,0,0,0,0,0,0,0,0,0,172.87425083944404,174.56287100499006,176.268129831534,177.99019126656708,179.72922087302183,181.48538584518965,183.25885502479534,185.04979891722971,186.85838970794265,188.68480127899718,190.5292092257871,192.39179087391886,194.27272529626032,196.17219333015703,198.09037759481856,200.0274625088756,201.98363430811074,203.9590810633633,205.95399269861127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого дебиторская задолженность на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,167929.13566652185,{"$f":"M233+M239+M227","v":0},{"$f":"N233+N239+N227","v":0},0,0,0,0,0,0,0,0,0,0,7588.5970604581944,8822.3620775084073,8812.9316471439561,8803.5180193879933,8868.633407172827,8859.253882953999,8849.8916629426058,8840.5469176440438,8912.8282520768844,8903.5189744569434,8894.2276932127352,8884.9545856698714,8967.9528419299659,8959.5783857436436,8951.2226457880861,8942.8858064819233,9030.3692578215632,9022.0707803565947,9013.7917677716232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ233+BZ239+BZ227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL233+EL239+EL227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Чистый оборотный капитал"]
[null,"Баланс чистого оборотного капитала на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"M244-M243","v":0},{"$f":"N244-N243","v":0},0,0,0,0,0,0,0,0,0,0,7415.72280961875,8647.7992065034177,8636.6635173124214,8625.5278281214269,8688.9041862998056,8677.7684971088092,8666.6328079178111,8655.4971187268147,8725.9698623689419,8714.8341731779456,8703.6984839869474,8692.5627947959529,8773.6801166337063,8763.4061924134858,8753.132268193267,8742.8583439730482,8828.3856235134517,8818.1116992932311,8807.8377750730124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ244-BZ243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL244-EL243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Чистый оборотный капитал в % от выручки",null,"для информации",null,null,null,"%",null,null,null,null,{"$f":"IFERROR(AVERAGE(L247:M247)/(SUM(CashFlow!M30:M35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(M247:N247)/(SUM(CashFlow!N30:N35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(N247:O247)/(SUM(CashFlow!O30:O35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(O247:P247)/(SUM(CashFlow!P30:P35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(P247:Q247)/(SUM(CashFlow!Q30:Q35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(Q247:R247)/(SUM(CashFlow!R30:R35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(R247:S247)/(SUM(CashFlow!S30:S35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(S247:T247)/(SUM(CashFlow!T30:T35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(T247:U247)/(SUM(CashFlow!U30:U35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(U247:V247)/(SUM(CashFlow!V30:V35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(V247:W247)/(SUM(CashFlow!W30:W35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(W247:X247)/(SUM(CashFlow!X30:X35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(X247:Y247)/(SUM(CashFlow!Y30:Y35)*periods_in_year),\"NA\")","v":2.0358733501006625E-2},{"$f":"IFERROR(AVERAGE(Y247:Z247)/(SUM(CashFlow!Z30:Z35)*periods_in_year),\"NA\")","v":4.0780343744767925E-2},{"$f":"IFERROR(AVERAGE(Z247:AA247)/(SUM(CashFlow!AA30:AA35)*periods_in_year),\"NA\")","v":4.3900600141458815E-2},{"$f":"IFERROR(AVERAGE(AA247:AB247)/(SUM(CashFlow!AB30:AB35)*periods_in_year),\"NA\")","v":4.3864599567886173E-2},{"$f":"IFERROR(AVERAGE(AB247:AC247)/(SUM(CashFlow!AC30:AC35)*periods_in_year),\"NA\")","v":4.3621272476120687E-2},{"$f":"IFERROR(AVERAGE(AC247:AD247)/(SUM(CashFlow!AD30:AD35)*periods_in_year),\"NA\")","v":4.3773062392004028E-2},{"$f":"IFERROR(AVERAGE(AD247:AE247)/(SUM(CashFlow!AE30:AE35)*periods_in_year),\"NA\")","v":4.373700493633785E-2},{"$f":"IFERROR(AVERAGE(AE247:AF247)/(SUM(CashFlow!AF30:AF35)*periods_in_year),\"NA\")","v":4.3700821868764138E-2},{"$f":"IFERROR(AVERAGE(AF247:AG247)/(SUM(CashFlow!AG30:AG35)*periods_in_year),\"NA\")","v":4.3440991549671182E-2},{"$f":"IFERROR(AVERAGE(AG247:AH247)/(SUM(CashFlow!AH30:AH35)*periods_in_year),\"NA\")","v":4.3608864358634626E-2},{"$f":"IFERROR(AVERAGE(AH247:AI247)/(SUM(CashFlow!AI30:AI35)*periods_in_year),\"NA\")","v":4.3572649020284418E-2},{"$f":"IFERROR(AVERAGE(AI247:AJ247)/(SUM(CashFlow!AJ30:AJ35)*periods_in_year),\"NA\")","v":4.3536306239193683E-2},{"$f":"IFERROR(AVERAGE(AJ247:AK247)/(SUM(CashFlow!AK30:AK35)*periods_in_year),\"NA\")","v":4.3251289676700742E-2},{"$f":"IFERROR(AVERAGE(AK247:AL247)/(SUM(CashFlow!AL30:AL35)*periods_in_year),\"NA\")","v":4.344343529166201E-2},{"$f":"IFERROR(AVERAGE(AL247:AM247)/(SUM(CashFlow!AM30:AM35)*periods_in_year),\"NA\")","v":4.3409147729486265E-2},{"$f":"IFERROR(AVERAGE(AM247:AN247)/(SUM(CashFlow!AN30:AN35)*periods_in_year),\"NA\")","v":4.3374736345031327E-2},{"$f":"IFERROR(AVERAGE(AN247:AO247)/(SUM(CashFlow!AO30:AO35)*periods_in_year),\"NA\")","v":4.3086415761174661E-2},{"$f":"IFERROR(AVERAGE(AO247:AP247)/(SUM(CashFlow!AP30:AP35)*periods_in_year),\"NA\")","v":4.3287052036619887E-2},{"$f":"IFERROR(AVERAGE(AP247:AQ247)/(SUM(CashFlow!AQ30:AQ35)*periods_in_year),\"NA\")","v":4.3252649656207572E-2},{"$f":"IFERROR(AVERAGE(AQ247:AR247)/(SUM(CashFlow!AR30:AR35)*periods_in_year),\"NA\")","v":8.2115540565193736E-3},{"$f":"IFERROR(AVERAGE(AR247:AS247)/(SUM(CashFlow!AS30:AS35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(AS247:AT247)/(SUM(CashFlow!AT30:AT35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(AT247:AU247)/(SUM(CashFlow!AU30:AU35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(AU247:AV247)/(SUM(CashFlow!AV30:AV35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(AV247:AW247)/(SUM(CashFlow!AW30:AW35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(AW247:AX247)/(SUM(CashFlow!AX30:AX35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(AX247:AY247)/(SUM(CashFlow!AY30:AY35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(AY247:AZ247)/(SUM(CashFlow!AZ30:AZ35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(AZ247:BA247)/(SUM(CashFlow!BA30:BA35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BA247:BB247)/(SUM(CashFlow!BB30:BB35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BB247:BC247)/(SUM(CashFlow!BC30:BC35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BC247:BD247)/(SUM(CashFlow!BD30:BD35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BD247:BE247)/(SUM(CashFlow!BE30:BE35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BE247:BF247)/(SUM(CashFlow!BF30:BF35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BF247:BG247)/(SUM(CashFlow!BG30:BG35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BG247:BH247)/(SUM(CashFlow!BH30:BH35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BH247:BI247)/(SUM(CashFlow!BI30:BI35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BI247:BJ247)/(SUM(CashFlow!BJ30:BJ35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BJ247:BK247)/(SUM(CashFlow!BK30:BK35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BK247:BL247)/(SUM(CashFlow!BL30:BL35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BL247:BM247)/(SUM(CashFlow!BM30:BM35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BM247:BN247)/(SUM(CashFlow!BN30:BN35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BN247:BO247)/(SUM(CashFlow!BO30:BO35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BO247:BP247)/(SUM(CashFlow!BP30:BP35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BP247:BQ247)/(SUM(CashFlow!BQ30:BQ35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BQ247:BR247)/(SUM(CashFlow!BR30:BR35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BR247:BS247)/(SUM(CashFlow!BS30:BS35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BS247:BT247)/(SUM(CashFlow!BT30:BT35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BT247:BU247)/(SUM(CashFlow!BU30:BU35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BU247:BV247)/(SUM(CashFlow!BV30:BV35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BV247:BW247)/(SUM(CashFlow!BW30:BW35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BW247:BX247)/(SUM(CashFlow!BX30:BX35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BX247:BY247)/(SUM(CashFlow!BY30:BY35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BY247:BZ247)/(SUM(CashFlow!BZ30:BZ35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(BZ247:CA247)/(SUM(CashFlow!CA30:CA35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CA247:CB247)/(SUM(CashFlow!CB30:CB35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CB247:CC247)/(SUM(CashFlow!CC30:CC35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CC247:CD247)/(SUM(CashFlow!CD30:CD35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CD247:CE247)/(SUM(CashFlow!CE30:CE35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CE247:CF247)/(SUM(CashFlow!CF30:CF35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CF247:CG247)/(SUM(CashFlow!CG30:CG35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CG247:CH247)/(SUM(CashFlow!CH30:CH35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CH247:CI247)/(SUM(CashFlow!CI30:CI35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CI247:CJ247)/(SUM(CashFlow!CJ30:CJ35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CJ247:CK247)/(SUM(CashFlow!CK30:CK35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CK247:CL247)/(SUM(CashFlow!CL30:CL35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CL247:CM247)/(SUM(CashFlow!CM30:CM35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CM247:CN247)/(SUM(CashFlow!CN30:CN35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CN247:CO247)/(SUM(CashFlow!CO30:CO35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CO247:CP247)/(SUM(CashFlow!CP30:CP35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CP247:CQ247)/(SUM(CashFlow!CQ30:CQ35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CQ247:CR247)/(SUM(CashFlow!CR30:CR35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CR247:CS247)/(SUM(CashFlow!CS30:CS35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CS247:CT247)/(SUM(CashFlow!CT30:CT35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CT247:CU247)/(SUM(CashFlow!CU30:CU35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CU247:CV247)/(SUM(CashFlow!CV30:CV35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CV247:CW247)/(SUM(CashFlow!CW30:CW35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CW247:CX247)/(SUM(CashFlow!CX30:CX35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CX247:CY247)/(SUM(CashFlow!CY30:CY35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CY247:CZ247)/(SUM(CashFlow!CZ30:CZ35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(CZ247:DA247)/(SUM(CashFlow!DA30:DA35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DA247:DB247)/(SUM(CashFlow!DB30:DB35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DB247:DC247)/(SUM(CashFlow!DC30:DC35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DC247:DD247)/(SUM(CashFlow!DD30:DD35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DD247:DE247)/(SUM(CashFlow!DE30:DE35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DE247:DF247)/(SUM(CashFlow!DF30:DF35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DF247:DG247)/(SUM(CashFlow!DG30:DG35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DG247:DH247)/(SUM(CashFlow!DH30:DH35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DH247:DI247)/(SUM(CashFlow!DI30:DI35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DI247:DJ247)/(SUM(CashFlow!DJ30:DJ35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DJ247:DK247)/(SUM(CashFlow!DK30:DK35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DK247:DL247)/(SUM(CashFlow!DL30:DL35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DL247:DM247)/(SUM(CashFlow!DM30:DM35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DM247:DN247)/(SUM(CashFlow!DN30:DN35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DN247:DO247)/(SUM(CashFlow!DO30:DO35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DO247:DP247)/(SUM(CashFlow!DP30:DP35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DP247:DQ247)/(SUM(CashFlow!DQ30:DQ35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DQ247:DR247)/(SUM(CashFlow!DR30:DR35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DR247:DS247)/(SUM(CashFlow!DS30:DS35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DS247:DT247)/(SUM(CashFlow!DT30:DT35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DT247:DU247)/(SUM(CashFlow!DU30:DU35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DU247:DV247)/(SUM(CashFlow!DV30:DV35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DV247:DW247)/(SUM(CashFlow!DW30:DW35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DW247:DX247)/(SUM(CashFlow!DX30:DX35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DX247:DY247)/(SUM(CashFlow!DY30:DY35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DY247:DZ247)/(SUM(CashFlow!DZ30:DZ35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(DZ247:EA247)/(SUM(CashFlow!EA30:EA35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EA247:EB247)/(SUM(CashFlow!EB30:EB35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EB247:EC247)/(SUM(CashFlow!EC30:EC35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EC247:ED247)/(SUM(CashFlow!ED30:ED35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(ED247:EE247)/(SUM(CashFlow!EE30:EE35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EE247:EF247)/(SUM(CashFlow!EF30:EF35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EF247:EG247)/(SUM(CashFlow!EG30:EG35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EG247:EH247)/(SUM(CashFlow!EH30:EH35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EH247:EI247)/(SUM(CashFlow!EI30:EI35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EI247:EJ247)/(SUM(CashFlow!EJ30:EJ35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EJ247:EK247)/(SUM(CashFlow!EK30:EK35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EK247:EL247)/(SUM(CashFlow!EL30:EL35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EL247:EM247)/(SUM(CashFlow!EM30:EM35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EM247:EN247)/(SUM(CashFlow!EN30:EN35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EN247:EO247)/(SUM(CashFlow!EO30:EO35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EO247:EP247)/(SUM(CashFlow!EP30:EP35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EP247:EQ247)/(SUM(CashFlow!EQ30:EQ35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EQ247:ER247)/(SUM(CashFlow!ER30:ER35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(ER247:ES247)/(SUM(CashFlow!ES30:ES35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(ES247:ET247)/(SUM(CashFlow!ET30:ET35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(ET247:EU247)/(SUM(CashFlow!EU30:EU35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EU247:EV247)/(SUM(CashFlow!EV30:EV35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EV247:EW247)/(SUM(CashFlow!EW30:EW35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EW247:EX247)/(SUM(CashFlow!EX30:EX35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EX247:EY247)/(SUM(CashFlow!EY30:EY35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EY247:EZ247)/(SUM(CashFlow!EZ30:EZ35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(EZ247:FA247)/(SUM(CashFlow!FA30:FA35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(FA247:FB247)/(SUM(CashFlow!FB30:FB35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(FB247:FC247)/(SUM(CashFlow!FC30:FC35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(FC247:FD247)/(SUM(CashFlow!FD30:FD35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(FD247:FE247)/(SUM(CashFlow!FE30:FE35)*periods_in_year),\"NA\")","v":"NA"},{"$f":"IFERROR(AVERAGE(FE247:FF247)/(SUM(CashFlow!FF30:FF35)*periods_in_year),\"NA\")","v":"NA"}]
[null,"Дополнительный необходимый чистый оборотный капитал",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M249:FF249)","v":0},{"$f":"(M247-L247)*(M$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,7415.72280961875,1232.0763968846677,-11.135689190996345,-11.135689190994526,63.376358178378723,-11.135689190996345,-11.135689190998164,-11.135689190996345,70.47274364212717,-11.135689190996345,-11.135689190998164,-11.135689190994526,81.117321837753479,-10.273924220220579,-10.27392422021876,-10.27392422021876,85.52727954040347,-10.273924220220579,-10.27392422021876,-8807.8377750730124,{"$f":"(AS247-AR247)*(AS$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY247-BX247)*(BY$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DE247-DD247)*(DE$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK247-EJ247)*(EK$15=0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Изменение оборотного капитала на инвест. стадии",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M251:FF251)","v":0},{"$f":"M249*(M12+M13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS249*(AS12+AS13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY249*(BY12+BY13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE249*(DE12+DE13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK249*(EK12+EK13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Предварительное фондирование оборотного капитала",null,{"$f":"'Inputs C'!M112","v":"Нет"},null,{"$f":"'Inputs C'!N112","v":2},null,"тыс. руб.",null,null,null,0,{"$f":"M13*N14*MAX(N249,0)*($F252=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS13*AT14*MAX(AT249,0)*($F252=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY13*BZ14*MAX(BZ249,0)*($F252=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE13*DF14*MAX(DF249,0)*($F252=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK13*EL14*MAX(EL249,0)*($F252=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого потребность в оборотном капитале на инвест. стадии",null,"support line for S&U sheet",null,null,null,"тыс. руб.",null,null,null,0,{"$f":"SUM(M251:M252)","v":0},{"$f":"MAX(SUM(N251:N252),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(SUM(BZ251:BZ252),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(SUM(EL251:EL252),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Вспомогательная строка:"]
[null,"Флаг последнего операционного периода",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"M14*N15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"AS14*AT15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY14*BZ15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE14*DF15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK14*EL15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"FixedAssets","index":17,"n_rows":230,"n_cols":162,"rows_kept":230,"cut":false,"hidden":false,"merged":[]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Расчет капитальных затрат, основных средств и амортизации",null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[null,"ВРЕМЕННЫЕ ПРЕДПОСЫЛКИ"]
[]
[null,"Порядковый номер периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M8","v":1},{"$f":"'Inputs T'!N8","v":2},{"$f":"'Inputs T'!O8","v":3},{"$f":"'Inputs T'!P8","v":4},{"$f":"'Inputs T'!Q8","v":5},{"$f":"'Inputs T'!R8","v":6},{"$f":"'Inputs T'!S8","v":7},{"$f":"'Inputs T'!T8","v":8},{"$f":"'Inputs T'!U8","v":9},{"$f":"'Inputs T'!V8","v":10},{"$f":"'Inputs T'!W8","v":11},{"$f":"'Inputs T'!X8","v":12},{"$f":"'Inputs T'!Y8","v":13},{"$f":"'Inputs T'!Z8","v":14},{"$f":"'Inputs T'!AA8","v":15},{"$f":"'Inputs T'!AB8","v":16},{"$f":"'Inputs T'!AC8","v":17},{"$f":"'Inputs T'!AD8","v":18},{"$f":"'Inputs T'!AE8","v":19},{"$f":"'Inputs T'!AF8","v":20},{"$f":"'Inputs T'!AG8","v":21},{"$f":"'Inputs T'!AH8","v":22},{"$f":"'Inputs T'!AI8","v":23},{"$f":"'Inputs T'!AJ8","v":24},{"$f":"'Inputs T'!AK8","v":25},{"$f":"'Inputs T'!AL8","v":26},{"$f":"'Inputs T'!AM8","v":27},{"$f":"'Inputs T'!AN8","v":28},{"$f":"'Inputs T'!AO8","v":29},{"$f":"'Inputs T'!AP8","v":30},{"$f":"'Inputs T'!AQ8","v":31},{"$f":"'Inputs T'!AR8","v":32},{"$f":"'Inputs T'!AS8","v":33},{"$f":"'Inputs T'!AT8","v":34},{"$f":"'Inputs T'!AU8","v":35},{"$f":"'Inputs T'!AV8","v":36},{"$f":"'Inputs T'!AW8","v":37},{"$f":"'Inputs T'!AX8","v":38},{"$f":"'Inputs T'!AY8","v":39},{"$f":"'Inputs T'!AZ8","v":40},{"$f":"'Inputs T'!BA8","v":41},{"$f":"'Inputs T'!BB8","v":42},{"$f":"'Inputs T'!BC8","v":43},{"$f":"'Inputs T'!BD8","v":44},{"$f":"'Inputs T'!BE8","v":45},{"$f":"'Inputs T'!BF8","v":46},{"$f":"'Inputs T'!BG8","v":47},{"$f":"'Inputs T'!BH8","v":48},{"$f":"'Inputs T'!BI8","v":49},{"$f":"'Inputs T'!BJ8","v":50},{"$f":"'Inputs T'!BK8","v":51},{"$f":"'Inputs T'!BL8","v":52},{"$f":"'Inputs T'!BM8","v":53},{"$f":"'Inputs T'!BN8","v":54},{"$f":"'Inputs T'!BO8","v":55},{"$f":"'Inputs T'!BP8","v":56},{"$f":"'Inputs T'!BQ8","v":57},{"$f":"'Inputs T'!BR8","v":58},{"$f":"'Inputs T'!BS8","v":59},{"$f":"'Inputs T'!BT8","v":60},{"$f":"'Inputs T'!BU8","v":61},{"$f":"'Inputs T'!BV8","v":62},{"$f":"'Inputs T'!BW8","v":63},{"$f":"'Inputs T'!BX8","v":64},{"$f":"'Inputs T'!BY8","v":65},{"$f":"'Inputs T'!BZ8","v":66},{"$f":"'Inputs T'!CA8","v":67},{"$f":"'Inputs T'!CB8","v":68},{"$f":"'Inputs T'!CC8","v":69},{"$f":"'Inputs T'!CD8","v":70},{"$f":"'Inputs T'!CE8","v":71},{"$f":"'Inputs T'!CF8","v":72},{"$f":"'Inputs T'!CG8","v":73},{"$f":"'Inputs T'!CH8","v":74},{"$f":"'Inputs T'!CI8","v":75},{"$f":"'Inputs T'!CJ8","v":76},{"$f":"'Inputs T'!CK8","v":77},{"$f":"'Inputs T'!CL8","v":78},{"$f":"'Inputs T'!CM8","v":79},{"$f":"'Inputs T'!CN8","v":80},{"$f":"'Inputs T'!CO8","v":81},{"$f":"'Inputs T'!CP8","v":82},{"$f":"'Inputs T'!CQ8","v":83},{"$f":"'Inputs T'!CR8","v":84},{"$f":"'Inputs T'!CS8","v":85},{"$f":"'Inputs T'!CT8","v":86},{"$f":"'Inputs T'!CU8","v":87},{"$f":"'Inputs T'!CV8","v":88},{"$f":"'Inputs T'!CW8","v":89},{"$f":"'Inputs T'!CX8","v":90},{"$f":"'Inputs T'!CY8","v":91},{"$f":"'Inputs T'!CZ8","v":92},{"$f":"'Inputs T'!DA8","v":93},{"$f":"'Inputs T'!DB8","v":94},{"$f":"'Inputs T'!DC8","v":95},{"$f":"'Inputs T'!DD8","v":96},{"$f":"'Inputs T'!DE8","v":97},{"$f":"'Inputs T'!DF8","v":98},{"$f":"'Inputs T'!DG8","v":99},{"$f":"'Inputs T'!DH8","v":100},{"$f":"'Inputs T'!DI8","v":101},{"$f":"'Inputs T'!DJ8","v":102},{"$f":"'Inputs T'!DK8","v":103},{"$f":"'Inputs T'!DL8","v":104},{"$f":"'Inputs T'!DM8","v":105},{"$f":"'Inputs T'!DN8","v":106},{"$f":"'Inputs T'!DO8","v":107},{"$f":"'Inputs T'!DP8","v":108},{"$f":"'Inputs T'!DQ8","v":109},{"$f":"'Inputs T'!DR8","v":110},{"$f":"'Inputs T'!DS8","v":111},{"$f":"'Inputs T'!DT8","v":112},{"$f":"'Inputs T'!DU8","v":113},{"$f":"'Inputs T'!DV8","v":114},{"$f":"'Inputs T'!DW8","v":115},{"$f":"'Inputs T'!DX8","v":116},{"$f":"'Inputs T'!DY8","v":117},{"$f":"'Inputs T'!DZ8","v":118},{"$f":"'Inputs T'!EA8","v":119},{"$f":"'Inputs T'!EB8","v":120},{"$f":"'Inputs T'!EC8","v":121},{"$f":"'Inputs T'!ED8","v":122},{"$f":"'Inputs T'!EE8","v":123},{"$f":"'Inputs T'!EF8","v":124},{"$f":"'Inputs T'!EG8","v":125},{"$f":"'Inputs T'!EH8","v":126},{"$f":"'Inputs T'!EI8","v":127},{"$f":"'Inputs T'!EJ8","v":128},{"$f":"'Inputs T'!EK8","v":129},{"$f":"'Inputs T'!EL8","v":130},{"$f":"'Inputs T'!EM8","v":131},{"$f":"'Inputs T'!EN8","v":132},{"$f":"'Inputs T'!EO8","v":133},{"$f":"'Inputs T'!EP8","v":134},{"$f":"'Inputs T'!EQ8","v":135},{"$f":"'Inputs T'!ER8","v":136},{"$f":"'Inputs T'!ES8","v":137},{"$f":"'Inputs T'!ET8","v":138},{"$f":"'Inputs T'!EU8","v":139},{"$f":"'Inputs T'!EV8","v":140},{"$f":"'Inputs T'!EW8","v":141},{"$f":"'Inputs T'!EX8","v":142},{"$f":"'Inputs T'!EY8","v":143},{"$f":"'Inputs T'!EZ8","v":144},{"$f":"'Inputs T'!FA8","v":145},{"$f":"'Inputs T'!FB8","v":146},{"$f":"'Inputs T'!FC8","v":147},{"$f":"'Inputs T'!FD8","v":148},{"$f":"'Inputs T'!FE8","v":149},{"$f":"'Inputs T'!FF8","v":150}]
[null,"Начало периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M9","v":"2019-04-01"},{"$f":"'Inputs T'!N9","v":"2019-07-01"},{"$f":"'Inputs T'!O9","v":"2019-10-01"},{"$f":"'Inputs T'!P9","v":"2020-01-01"},{"$f":"'Inputs T'!Q9","v":"2020-04-01"},{"$f":"'Inputs T'!R9","v":"2020-07-01"},{"$f":"'Inputs T'!S9","v":"2020-10-01"},{"$f":"'Inputs T'!T9","v":"2021-01-01"},{"$f":"'Inputs T'!U9","v":"2021-04-01"},{"$f":"'Inputs T'!V9","v":"2021-07-01"},{"$f":"'Inputs T'!W9","v":"2021-10-01"},{"$f":"'Inputs T'!X9","v":"2022-01-01"},{"$f":"'Inputs T'!Y9","v":"2022-04-01"},{"$f":"'Inputs T'!Z9","v":"2022-07-01"},{"$f":"'Inputs T'!AA9","v":"2022-10-01"},{"$f":"'Inputs T'!AB9","v":"2023-01-01"},{"$f":"'Inputs T'!AC9","v":"2023-04-01"},{"$f":"'Inputs T'!AD9","v":"2023-07-01"},{"$f":"'Inputs T'!AE9","v":"2023-10-01"},{"$f":"'Inputs T'!AF9","v":"2024-01-01"},{"$f":"'Inputs T'!AG9","v":"2024-04-01"},{"$f":"'Inputs T'!AH9","v":"2024-07-01"},{"$f":"'Inputs T'!AI9","v":"2024-10-01"},{"$f":"'Inputs T'!AJ9","v":"2025-01-01"},{"$f":"'Inputs T'!AK9","v":"2025-04-01"},{"$f":"'Inputs T'!AL9","v":"2025-07-01"},{"$f":"'Inputs T'!AM9","v":"2025-10-01"},{"$f":"'Inputs T'!AN9","v":"2026-01-01"},{"$f":"'Inputs T'!AO9","v":"2026-04-01"},{"$f":"'Inputs T'!AP9","v":"2026-07-01"},{"$f":"'Inputs T'!AQ9","v":"2026-10-01"},{"$f":"'Inputs T'!AR9","v":"2027-01-01"},{"$f":"'Inputs T'!AS9","v":"2027-04-01"},{"$f":"'Inputs T'!AT9","v":"2027-07-01"},{"$f":"'Inputs T'!AU9","v":"2027-10-01"},{"$f":"'Inputs T'!AV9","v":"2028-01-01"},{"$f":"'Inputs T'!AW9","v":"2028-04-01"},{"$f":"'Inputs T'!AX9","v":"2028-07-01"},{"$f":"'Inputs T'!AY9","v":"2028-10-01"},{"$f":"'Inputs T'!AZ9","v":"2029-01-01"},{"$f":"'Inputs T'!BA9","v":"2029-04-01"},{"$f":"'Inputs T'!BB9","v":"2029-07-01"},{"$f":"'Inputs T'!BC9","v":"2029-10-01"},{"$f":"'Inputs T'!BD9","v":"2030-01-01"},{"$f":"'Inputs T'!BE9","v":"2030-04-01"},{"$f":"'Inputs T'!BF9","v":"2030-07-01"},{"$f":"'Inputs T'!BG9","v":"2030-10-01"},{"$f":"'Inputs T'!BH9","v":"2031-01-01"},{"$f":"'Inputs T'!BI9","v":"2031-04-01"},{"$f":"'Inputs T'!BJ9","v":"2031-07-01"},{"$f":"'Inputs T'!BK9","v":"2031-10-01"},{"$f":"'Inputs T'!BL9","v":"2032-01-01"},{"$f":"'Inputs T'!BM9","v":"2032-04-01"},{"$f":"'Inputs T'!BN9","v":"2032-07-01"},{"$f":"'Inputs T'!BO9","v":"2032-10-01"},{"$f":"'Inputs T'!BP9","v":"2033-01-01"},{"$f":"'Inputs T'!BQ9","v":"2033-04-01"},{"$f":"'Inputs T'!BR9","v":"2033-07-01"},{"$f":"'Inputs T'!BS9","v":"2033-10-01"},{"$f":"'Inputs T'!BT9","v":"2034-01-01"},{"$f":"'Inputs T'!BU9","v":"2034-04-01"},{"$f":"'Inputs T'!BV9","v":"2034-07-01"},{"$f":"'Inputs T'!BW9","v":"2034-10-01"},{"$f":"'Inputs T'!BX9","v":"2035-01-01"},{"$f":"'Inputs T'!BY9","v":"2035-04-01"},{"$f":"'Inputs T'!BZ9","v":"2035-07-01"},{"$f":"'Inputs T'!CA9","v":"2035-10-01"},{"$f":"'Inputs T'!CB9","v":"2036-01-01"},{"$f":"'Inputs T'!CC9","v":"2036-04-01"},{"$f":"'Inputs T'!CD9","v":"2036-07-01"},{"$f":"'Inputs T'!CE9","v":"2036-10-01"},{"$f":"'Inputs T'!CF9","v":"2037-01-01"},{"$f":"'Inputs T'!CG9","v":"2037-04-01"},{"$f":"'Inputs T'!CH9","v":"2037-07-01"},{"$f":"'Inputs T'!CI9","v":"2037-10-01"},{"$f":"'Inputs T'!CJ9","v":"2038-01-01"},{"$f":"'Inputs T'!CK9","v":"2038-04-01"},{"$f":"'Inputs T'!CL9","v":"2038-07-01"},{"$f":"'Inputs T'!CM9","v":"2038-10-01"},{"$f":"'Inputs T'!CN9","v":"2039-01-01"},{"$f":"'Inputs T'!CO9","v":"2039-04-01"},{"$f":"'Inputs T'!CP9","v":"2039-07-01"},{"$f":"'Inputs T'!CQ9","v":"2039-10-01"},{"$f":"'Inputs T'!CR9","v":"2040-01-01"},{"$f":"'Inputs T'!CS9","v":"2040-04-01"},{"$f":"'Inputs T'!CT9","v":"2040-07-01"},{"$f":"'Inputs T'!CU9","v":"2040-10-01"},{"$f":"'Inputs T'!CV9","v":"2041-01-01"},{"$f":"'Inputs T'!CW9","v":"2041-04-01"},{"$f":"'Inputs T'!CX9","v":"2041-07-01"},{"$f":"'Inputs T'!CY9","v":"2041-10-01"},{"$f":"'Inputs T'!CZ9","v":"2042-01-01"},{"$f":"'Inputs T'!DA9","v":"2042-04-01"},{"$f":"'Inputs T'!DB9","v":"2042-07-01"},{"$f":"'Inputs T'!DC9","v":"2042-10-01"},{"$f":"'Inputs T'!DD9","v":"2043-01-01"},{"$f":"'Inputs T'!DE9","v":"2043-04-01"},{"$f":"'Inputs T'!DF9","v":"2043-07-01"},{"$f":"'Inputs T'!DG9","v":"2043-10-01"},{"$f":"'Inputs T'!DH9","v":"2044-01-01"},{"$f":"'Inputs T'!DI9","v":"2044-04-01"},{"$f":"'Inputs T'!DJ9","v":"2044-07-01"},{"$f":"'Inputs T'!DK9","v":"2044-10-01"},{"$f":"'Inputs T'!DL9","v":"2045-01-01"},{"$f":"'Inputs T'!DM9","v":"2045-04-01"},{"$f":"'Inputs T'!DN9","v":"2045-07-01"},{"$f":"'Inputs T'!DO9","v":"2045-10-01"},{"$f":"'Inputs T'!DP9","v":"2046-01-01"},{"$f":"'Inputs T'!DQ9","v":"2046-04-01"},{"$f":"'Inputs T'!DR9","v":"2046-07-01"},{"$f":"'Inputs T'!DS9","v":"2046-10-01"},{"$f":"'Inputs T'!DT9","v":"2047-01-01"},{"$f":"'Inputs T'!DU9","v":"2047-04-01"},{"$f":"'Inputs T'!DV9","v":"2047-07-01"},{"$f":"'Inputs T'!DW9","v":"2047-10-01"},{"$f":"'Inputs T'!DX9","v":"2048-01-01"},{"$f":"'Inputs T'!DY9","v":"2048-04-01"},{"$f":"'Inputs T'!DZ9","v":"2048-07-01"},{"$f":"'Inputs T'!EA9","v":"2048-10-01"},{"$f":"'Inputs T'!EB9","v":"2049-01-01"},{"$f":"'Inputs T'!EC9","v":"2049-04-01"},{"$f":"'Inputs T'!ED9","v":"2049-07-01"},{"$f":"'Inputs T'!EE9","v":"2049-10-01"},{"$f":"'Inputs T'!EF9","v":"2050-01-01"},{"$f":"'Inputs T'!EG9","v":"2050-04-01"},{"$f":"'Inputs T'!EH9","v":"2050-07-01"},{"$f":"'Inputs T'!EI9","v":"2050-10-01"},{"$f":"'Inputs T'!EJ9","v":"2051-01-01"},{"$f":"'Inputs T'!EK9","v":"2051-04-01"},{"$f":"'Inputs T'!EL9","v":"2051-07-01"},{"$f":"'Inputs T'!EM9","v":"2051-10-01"},{"$f":"'Inputs T'!EN9","v":"2052-01-01"},{"$f":"'Inputs T'!EO9","v":"2052-04-01"},{"$f":"'Inputs T'!EP9","v":"2052-07-01"},{"$f":"'Inputs T'!EQ9","v":"2052-10-01"},{"$f":"'Inputs T'!ER9","v":"2053-01-01"},{"$f":"'Inputs T'!ES9","v":"2053-04-01"},{"$f":"'Inputs T'!ET9","v":"2053-07-01"},{"$f":"'Inputs T'!EU9","v":"2053-10-01"},{"$f":"'Inputs T'!EV9","v":"2054-01-01"},{"$f":"'Inputs T'!EW9","v":"2054-04-01"},{"$f":"'Inputs T'!EX9","v":"2054-07-01"},{"$f":"'Inputs T'!EY9","v":"2054-10-01"},{"$f":"'Inputs T'!EZ9","v":"2055-01-01"},{"$f":"'Inputs T'!FA9","v":"2055-04-01"},{"$f":"'Inputs T'!FB9","v":"2055-07-01"},{"$f":"'Inputs T'!FC9","v":"2055-10-01"},{"$f":"'Inputs T'!FD9","v":"2056-01-01"},{"$f":"'Inputs T'!FE9","v":"2056-04-01"},{"$f":"'Inputs T'!FF9","v":"2056-07-01"}]
[null,"Конец периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M10","v":"2019-06-30"},{"$f":"'Inputs T'!N10","v":"2019-09-30"},{"$f":"'Inputs T'!O10","v":"2019-12-31"},{"$f":"'Inputs T'!P10","v":"2020-03-31"},{"$f":"'Inputs T'!Q10","v":"2020-06-30"},{"$f":"'Inputs T'!R10","v":"2020-09-30"},{"$f":"'Inputs T'!S10","v":"2020-12-31"},{"$f":"'Inputs T'!T10","v":"2021-03-31"},{"$f":"'Inputs T'!U10","v":"2021-06-30"},{"$f":"'Inputs T'!V10","v":"2021-09-30"},{"$f":"'Inputs T'!W10","v":"2021-12-31"},{"$f":"'Inputs T'!X10","v":"2022-03-31"},{"$f":"'Inputs T'!Y10","v":"2022-06-30"},{"$f":"'Inputs T'!Z10","v":"2022-09-30"},{"$f":"'Inputs T'!AA10","v":"2022-12-31"},{"$f":"'Inputs T'!AB10","v":"2023-03-31"},{"$f":"'Inputs T'!AC10","v":"2023-06-30"},{"$f":"'Inputs T'!AD10","v":"2023-09-30"},{"$f":"'Inputs T'!AE10","v":"2023-12-31"},{"$f":"'Inputs T'!AF10","v":"2024-03-31"},{"$f":"'Inputs T'!AG10","v":"2024-06-30"},{"$f":"'Inputs T'!AH10","v":"2024-09-30"},{"$f":"'Inputs T'!AI10","v":"2024-12-31"},{"$f":"'Inputs T'!AJ10","v":"2025-03-31"},{"$f":"'Inputs T'!AK10","v":"2025-06-30"},{"$f":"'Inputs T'!AL10","v":"2025-09-30"},{"$f":"'Inputs T'!AM10","v":"2025-12-31"},{"$f":"'Inputs T'!AN10","v":"2026-03-31"},{"$f":"'Inputs T'!AO10","v":"2026-06-30"},{"$f":"'Inputs T'!AP10","v":"2026-09-30"},{"$f":"'Inputs T'!AQ10","v":"2026-12-31"},{"$f":"'Inputs T'!AR10","v":"2027-03-31"},{"$f":"'Inputs T'!AS10","v":"2027-06-30"},{"$f":"'Inputs T'!AT10","v":"2027-09-30"},{"$f":"'Inputs T'!AU10","v":"2027-12-31"},{"$f":"'Inputs T'!AV10","v":"2028-03-31"},{"$f":"'Inputs T'!AW10","v":"2028-06-30"},{"$f":"'Inputs T'!AX10","v":"2028-09-30"},{"$f":"'Inputs T'!AY10","v":"2028-12-31"},{"$f":"'Inputs T'!AZ10","v":"2029-03-31"},{"$f":"'Inputs T'!BA10","v":"2029-06-30"},{"$f":"'Inputs T'!BB10","v":"2029-09-30"},{"$f":"'Inputs T'!BC10","v":"2029-12-31"},{"$f":"'Inputs T'!BD10","v":"2030-03-31"},{"$f":"'Inputs T'!BE10","v":"2030-06-30"},{"$f":"'Inputs T'!BF10","v":"2030-09-30"},{"$f":"'Inputs T'!BG10","v":"2030-12-31"},{"$f":"'Inputs T'!BH10","v":"2031-03-31"},{"$f":"'Inputs T'!BI10","v":"2031-06-30"},{"$f":"'Inputs T'!BJ10","v":"2031-09-30"},{"$f":"'Inputs T'!BK10","v":"2031-12-31"},{"$f":"'Inputs T'!BL10","v":"2032-03-31"},{"$f":"'Inputs T'!BM10","v":"2032-06-30"},{"$f":"'Inputs T'!BN10","v":"2032-09-30"},{"$f":"'Inputs T'!BO10","v":"2032-12-31"},{"$f":"'Inputs T'!BP10","v":"2033-03-31"},{"$f":"'Inputs T'!BQ10","v":"2033-06-30"},{"$f":"'Inputs T'!BR10","v":"2033-09-30"},{"$f":"'Inputs T'!BS10","v":"2033-12-31"},{"$f":"'Inputs T'!BT10","v":"2034-03-31"},{"$f":"'Inputs T'!BU10","v":"2034-06-30"},{"$f":"'Inputs T'!BV10","v":"2034-09-30"},{"$f":"'Inputs T'!BW10","v":"2034-12-31"},{"$f":"'Inputs T'!BX10","v":"2035-03-31"},{"$f":"'Inputs T'!BY10","v":"2035-06-30"},{"$f":"'Inputs T'!BZ10","v":"2035-09-30"},{"$f":"'Inputs T'!CA10","v":"2035-12-31"},{"$f":"'Inputs T'!CB10","v":"2036-03-31"},{"$f":"'Inputs T'!CC10","v":"2036-06-30"},{"$f":"'Inputs T'!CD10","v":"2036-09-30"},{"$f":"'Inputs T'!CE10","v":"2036-12-31"},{"$f":"'Inputs T'!CF10","v":"2037-03-31"},{"$f":"'Inputs T'!CG10","v":"2037-06-30"},{"$f":"'Inputs T'!CH10","v":"2037-09-30"},{"$f":"'Inputs T'!CI10","v":"2037-12-31"},{"$f":"'Inputs T'!CJ10","v":"2038-03-31"},{"$f":"'Inputs T'!CK10","v":"2038-06-30"},{"$f":"'Inputs T'!CL10","v":"2038-09-30"},{"$f":"'Inputs T'!CM10","v":"2038-12-31"},{"$f":"'Inputs T'!CN10","v":"2039-03-31"},{"$f":"'Inputs T'!CO10","v":"2039-06-30"},{"$f":"'Inputs T'!CP10","v":"2039-09-30"},{"$f":"'Inputs T'!CQ10","v":"2039-12-31"},{"$f":"'Inputs T'!CR10","v":"2040-03-31"},{"$f":"'Inputs T'!CS10","v":"2040-06-30"},{"$f":"'Inputs T'!CT10","v":"2040-09-30"},{"$f":"'Inputs T'!CU10","v":"2040-12-31"},{"$f":"'Inputs T'!CV10","v":"2041-03-31"},{"$f":"'Inputs T'!CW10","v":"2041-06-30"},{"$f":"'Inputs T'!CX10","v":"2041-09-30"},{"$f":"'Inputs T'!CY10","v":"2041-12-31"},{"$f":"'Inputs T'!CZ10","v":"2042-03-31"},{"$f":"'Inputs T'!DA10","v":"2042-06-30"},{"$f":"'Inputs T'!DB10","v":"2042-09-30"},{"$f":"'Inputs T'!DC10","v":"2042-12-31"},{"$f":"'Inputs T'!DD10","v":"2043-03-31"},{"$f":"'Inputs T'!DE10","v":"2043-06-30"},{"$f":"'Inputs T'!DF10","v":"2043-09-30"},{"$f":"'Inputs T'!DG10","v":"2043-12-31"},{"$f":"'Inputs T'!DH10","v":"2044-03-31"},{"$f":"'Inputs T'!DI10","v":"2044-06-30"},{"$f":"'Inputs T'!DJ10","v":"2044-09-30"},{"$f":"'Inputs T'!DK10","v":"2044-12-31"},{"$f":"'Inputs T'!DL10","v":"2045-03-31"},{"$f":"'Inputs T'!DM10","v":"2045-06-30"},{"$f":"'Inputs T'!DN10","v":"2045-09-30"},{"$f":"'Inputs T'!DO10","v":"2045-12-31"},{"$f":"'Inputs T'!DP10","v":"2046-03-31"},{"$f":"'Inputs T'!DQ10","v":"2046-06-30"},{"$f":"'Inputs T'!DR10","v":"2046-09-30"},{"$f":"'Inputs T'!DS10","v":"2046-12-31"},{"$f":"'Inputs T'!DT10","v":"2047-03-31"},{"$f":"'Inputs T'!DU10","v":"2047-06-30"},{"$f":"'Inputs T'!DV10","v":"2047-09-30"},{"$f":"'Inputs T'!DW10","v":"2047-12-31"},{"$f":"'Inputs T'!DX10","v":"2048-03-31"},{"$f":"'Inputs T'!DY10","v":"2048-06-30"},{"$f":"'Inputs T'!DZ10","v":"2048-09-30"},{"$f":"'Inputs T'!EA10","v":"2048-12-31"},{"$f":"'Inputs T'!EB10","v":"2049-03-31"},{"$f":"'Inputs T'!EC10","v":"2049-06-30"},{"$f":"'Inputs T'!ED10","v":"2049-09-30"},{"$f":"'Inputs T'!EE10","v":"2049-12-31"},{"$f":"'Inputs T'!EF10","v":"2050-03-31"},{"$f":"'Inputs T'!EG10","v":"2050-06-30"},{"$f":"'Inputs T'!EH10","v":"2050-09-30"},{"$f":"'Inputs T'!EI10","v":"2050-12-31"},{"$f":"'Inputs T'!EJ10","v":"2051-03-31"},{"$f":"'Inputs T'!EK10","v":"2051-06-30"},{"$f":"'Inputs T'!EL10","v":"2051-09-30"},{"$f":"'Inputs T'!EM10","v":"2051-12-31"},{"$f":"'Inputs T'!EN10","v":"2052-03-31"},{"$f":"'Inputs T'!EO10","v":"2052-06-30"},{"$f":"'Inputs T'!EP10","v":"2052-09-30"},{"$f":"'Inputs T'!EQ10","v":"2052-12-31"},{"$f":"'Inputs T'!ER10","v":"2053-03-31"},{"$f":"'Inputs T'!ES10","v":"2053-06-30"},{"$f":"'Inputs T'!ET10","v":"2053-09-30"},{"$f":"'Inputs T'!EU10","v":"2053-12-31"},{"$f":"'Inputs T'!EV10","v":"2054-03-31"},{"$f":"'Inputs T'!EW10","v":"2054-06-30"},{"$f":"'Inputs T'!EX10","v":"2054-09-30"},{"$f":"'Inputs T'!EY10","v":"2054-12-31"},{"$f":"'Inputs T'!EZ10","v":"2055-03-31"},{"$f":"'Inputs T'!FA10","v":"2055-06-30"},{"$f":"'Inputs T'!FB10","v":"2055-09-30"},{"$f":"'Inputs T'!FC10","v":"2055-12-31"},{"$f":"'Inputs T'!FD10","v":"2056-03-31"},{"$f":"'Inputs T'!FE10","v":"2056-06-30"},{"$f":"'Inputs T'!FF10","v":"2056-09-30"}]
[]
[null,"Флаг фазы проектирования",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M12","v":1},{"$f":"'Inputs T'!N12","v":1},{"$f":"'Inputs T'!O12","v":1},{"$f":"'Inputs T'!P12","v":1},{"$f":"'Inputs T'!Q12","v":0},{"$f":"'Inputs T'!R12","v":0},{"$f":"'Inputs T'!S12","v":0},{"$f":"'Inputs T'!T12","v":0},{"$f":"'Inputs T'!U12","v":0},{"$f":"'Inputs T'!V12","v":0},{"$f":"'Inputs T'!W12","v":0},{"$f":"'Inputs T'!X12","v":0},{"$f":"'Inputs T'!Y12","v":0},{"$f":"'Inputs T'!Z12","v":0},{"$f":"'Inputs T'!AA12","v":0},{"$f":"'Inputs T'!AB12","v":0},{"$f":"'Inputs T'!AC12","v":0},{"$f":"'Inputs T'!AD12","v":0},{"$f":"'Inputs T'!AE12","v":0},{"$f":"'Inputs T'!AF12","v":0},{"$f":"'Inputs T'!AG12","v":0},{"$f":"'Inputs T'!AH12","v":0},{"$f":"'Inputs T'!AI12","v":0},{"$f":"'Inputs T'!AJ12","v":0},{"$f":"'Inputs T'!AK12","v":0},{"$f":"'Inputs T'!AL12","v":0},{"$f":"'Inputs T'!AM12","v":0},{"$f":"'Inputs T'!AN12","v":0},{"$f":"'Inputs T'!AO12","v":0},{"$f":"'Inputs T'!AP12","v":0},{"$f":"'Inputs T'!AQ12","v":0},{"$f":"'Inputs T'!AR12","v":0},{"$f":"'Inputs T'!AS12","v":0},{"$f":"'Inputs T'!AT12","v":0},{"$f":"'Inputs T'!AU12","v":0},{"$f":"'Inputs T'!AV12","v":0},{"$f":"'Inputs T'!AW12","v":0},{"$f":"'Inputs T'!AX12","v":0},{"$f":"'Inputs T'!AY12","v":0},{"$f":"'Inputs T'!AZ12","v":0},{"$f":"'Inputs T'!BA12","v":0},{"$f":"'Inputs T'!BB12","v":0},{"$f":"'Inputs T'!BC12","v":0},{"$f":"'Inputs T'!BD12","v":0},{"$f":"'Inputs T'!BE12","v":0},{"$f":"'Inputs T'!BF12","v":0},{"$f":"'Inputs T'!BG12","v":0},{"$f":"'Inputs T'!BH12","v":0},{"$f":"'Inputs T'!BI12","v":0},{"$f":"'Inputs T'!BJ12","v":0},{"$f":"'Inputs T'!BK12","v":0},{"$f":"'Inputs T'!BL12","v":0},{"$f":"'Inputs T'!BM12","v":0},{"$f":"'Inputs T'!BN12","v":0},{"$f":"'Inputs T'!BO12","v":0},{"$f":"'Inputs T'!BP12","v":0},{"$f":"'Inputs T'!BQ12","v":0},{"$f":"'Inputs T'!BR12","v":0},{"$f":"'Inputs T'!BS12","v":0},{"$f":"'Inputs T'!BT12","v":0},{"$f":"'Inputs T'!BU12","v":0},{"$f":"'Inputs T'!BV12","v":0},{"$f":"'Inputs T'!BW12","v":0},{"$f":"'Inputs T'!BX12","v":0},{"$f":"'Inputs T'!BY12","v":0},{"$f":"'Inputs T'!BZ12","v":0},{"$f":"'Inputs T'!CA12","v":0},{"$f":"'Inputs T'!CB12","v":0},{"$f":"'Inputs T'!CC12","v":0},{"$f":"'Inputs T'!CD12","v":0},{"$f":"'Inputs T'!CE12","v":0},{"$f":"'Inputs T'!CF12","v":0},{"$f":"'Inputs T'!CG12","v":0},{"$f":"'Inputs T'!CH12","v":0},{"$f":"'Inputs T'!CI12","v":0},{"$f":"'Inputs T'!CJ12","v":0},{"$f":"'Inputs T'!CK12","v":0},{"$f":"'Inputs T'!CL12","v":0},{"$f":"'Inputs T'!CM12","v":0},{"$f":"'Inputs T'!CN12","v":0},{"$f":"'Inputs T'!CO12","v":0},{"$f":"'Inputs T'!CP12","v":0},{"$f":"'Inputs T'!CQ12","v":0},{"$f":"'Inputs T'!CR12","v":0},{"$f":"'Inputs T'!CS12","v":0},{"$f":"'Inputs T'!CT12","v":0},{"$f":"'Inputs T'!CU12","v":0},{"$f":"'Inputs T'!CV12","v":0},{"$f":"'Inputs T'!CW12","v":0},{"$f":"'Inputs T'!CX12","v":0},{"$f":"'Inputs T'!CY12","v":0},{"$f":"'Inputs T'!CZ12","v":0},{"$f":"'Inputs T'!DA12","v":0},{"$f":"'Inputs T'!DB12","v":0},{"$f":"'Inputs T'!DC12","v":0},{"$f":"'Inputs T'!DD12","v":0},{"$f":"'Inputs T'!DE12","v":0},{"$f":"'Inputs T'!DF12","v":0},{"$f":"'Inputs T'!DG12","v":0},{"$f":"'Inputs T'!DH12","v":0},{"$f":"'Inputs T'!DI12","v":0},{"$f":"'Inputs T'!DJ12","v":0},{"$f":"'Inputs T'!DK12","v":0},{"$f":"'Inputs T'!DL12","v":0},{"$f":"'Inputs T'!DM12","v":0},{"$f":"'Inputs T'!DN12","v":0},{"$f":"'Inputs T'!DO12","v":0},{"$f":"'Inputs T'!DP12","v":0},{"$f":"'Inputs T'!DQ12","v":0},{"$f":"'Inputs T'!DR12","v":0},{"$f":"'Inputs T'!DS12","v":0},{"$f":"'Inputs T'!DT12","v":0},{"$f":"'Inputs T'!DU12","v":0},{"$f":"'Inputs T'!DV12","v":0},{"$f":"'Inputs T'!DW12","v":0},{"$f":"'Inputs T'!DX12","v":0},{"$f":"'Inputs T'!DY12","v":0},{"$f":"'Inputs T'!DZ12","v":0},{"$f":"'Inputs T'!EA12","v":0},{"$f":"'Inputs T'!EB12","v":0},{"$f":"'Inputs T'!EC12","v":0},{"$f":"'Inputs T'!ED12","v":0},{"$f":"'Inputs T'!EE12","v":0},{"$f":"'Inputs T'!EF12","v":0},{"$f":"'Inputs T'!EG12","v":0},{"$f":"'Inputs T'!EH12","v":0},{"$f":"'Inputs T'!EI12","v":0},{"$f":"'Inputs T'!EJ12","v":0},{"$f":"'Inputs T'!EK12","v":0},{"$f":"'Inputs T'!EL12","v":0},{"$f":"'Inputs T'!EM12","v":0},{"$f":"'Inputs T'!EN12","v":0},{"$f":"'Inputs T'!EO12","v":0},{"$f":"'Inputs T'!EP12","v":0},{"$f":"'Inputs T'!EQ12","v":0},{"$f":"'Inputs T'!ER12","v":0},{"$f":"'Inputs T'!ES12","v":0},{"$f":"'Inputs T'!ET12","v":0},{"$f":"'Inputs T'!EU12","v":0},{"$f":"'Inputs T'!EV12","v":0},{"$f":"'Inputs T'!EW12","v":0},{"$f":"'Inputs T'!EX12","v":0},{"$f":"'Inputs T'!EY12","v":0},{"$f":"'Inputs T'!EZ12","v":0},{"$f":"'Inputs T'!FA12","v":0},{"$f":"'Inputs T'!FB12","v":0},{"$f":"'Inputs T'!FC12","v":0},{"$f":"'Inputs T'!FD12","v":0},{"$f":"'Inputs T'!FE12","v":0},{"$f":"'Inputs T'!FF12","v":0}]
[null,"Флаг фазы строительства",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M13","v":0},{"$f":"'Inputs T'!N13","v":0},{"$f":"'Inputs T'!O13","v":0},{"$f":"'Inputs T'!P13","v":0},{"$f":"'Inputs T'!Q13","v":1},{"$f":"'Inputs T'!R13","v":1},{"$f":"'Inputs T'!S13","v":1},{"$f":"'Inputs T'!T13","v":1},{"$f":"'Inputs T'!U13","v":1},{"$f":"'Inputs T'!V13","v":1},{"$f":"'Inputs T'!W13","v":1},{"$f":"'Inputs T'!X13","v":1},{"$f":"'Inputs T'!Y13","v":0},{"$f":"'Inputs T'!Z13","v":0},{"$f":"'Inputs T'!AA13","v":0},{"$f":"'Inputs T'!AB13","v":0},{"$f":"'Inputs T'!AC13","v":0},{"$f":"'Inputs T'!AD13","v":0},{"$f":"'Inputs T'!AE13","v":0},{"$f":"'Inputs T'!AF13","v":0},{"$f":"'Inputs T'!AG13","v":0},{"$f":"'Inputs T'!AH13","v":0},{"$f":"'Inputs T'!AI13","v":0},{"$f":"'Inputs T'!AJ13","v":0},{"$f":"'Inputs T'!AK13","v":0},{"$f":"'Inputs T'!AL13","v":0},{"$f":"'Inputs T'!AM13","v":0},{"$f":"'Inputs T'!AN13","v":0},{"$f":"'Inputs T'!AO13","v":0},{"$f":"'Inputs T'!AP13","v":0},{"$f":"'Inputs T'!AQ13","v":0},{"$f":"'Inputs T'!AR13","v":0},{"$f":"'Inputs T'!AS13","v":0},{"$f":"'Inputs T'!AT13","v":0},{"$f":"'Inputs T'!AU13","v":0},{"$f":"'Inputs T'!AV13","v":0},{"$f":"'Inputs T'!AW13","v":0},{"$f":"'Inputs T'!AX13","v":0},{"$f":"'Inputs T'!AY13","v":0},{"$f":"'Inputs T'!AZ13","v":0},{"$f":"'Inputs T'!BA13","v":0},{"$f":"'Inputs T'!BB13","v":0},{"$f":"'Inputs T'!BC13","v":0},{"$f":"'Inputs T'!BD13","v":0},{"$f":"'Inputs T'!BE13","v":0},{"$f":"'Inputs T'!BF13","v":0},{"$f":"'Inputs T'!BG13","v":0},{"$f":"'Inputs T'!BH13","v":0},{"$f":"'Inputs T'!BI13","v":0},{"$f":"'Inputs T'!BJ13","v":0},{"$f":"'Inputs T'!BK13","v":0},{"$f":"'Inputs T'!BL13","v":0},{"$f":"'Inputs T'!BM13","v":0},{"$f":"'Inputs T'!BN13","v":0},{"$f":"'Inputs T'!BO13","v":0},{"$f":"'Inputs T'!BP13","v":0},{"$f":"'Inputs T'!BQ13","v":0},{"$f":"'Inputs T'!BR13","v":0},{"$f":"'Inputs T'!BS13","v":0},{"$f":"'Inputs T'!BT13","v":0},{"$f":"'Inputs T'!BU13","v":0},{"$f":"'Inputs T'!BV13","v":0},{"$f":"'Inputs T'!BW13","v":0},{"$f":"'Inputs T'!BX13","v":0},{"$f":"'Inputs T'!BY13","v":0},{"$f":"'Inputs T'!BZ13","v":0},{"$f":"'Inputs T'!CA13","v":0},{"$f":"'Inputs T'!CB13","v":0},{"$f":"'Inputs T'!CC13","v":0},{"$f":"'Inputs T'!CD13","v":0},{"$f":"'Inputs T'!CE13","v":0},{"$f":"'Inputs T'!CF13","v":0},{"$f":"'Inputs T'!CG13","v":0},{"$f":"'Inputs T'!CH13","v":0},{"$f":"'Inputs T'!CI13","v":0},{"$f":"'Inputs T'!CJ13","v":0},{"$f":"'Inputs T'!CK13","v":0},{"$f":"'Inputs T'!CL13","v":0},{"$f":"'Inputs T'!CM13","v":0},{"$f":"'Inputs T'!CN13","v":0},{"$f":"'Inputs T'!CO13","v":0},{"$f":"'Inputs T'!CP13","v":0},{"$f":"'Inputs T'!CQ13","v":0},{"$f":"'Inputs T'!CR13","v":0},{"$f":"'Inputs T'!CS13","v":0},{"$f":"'Inputs T'!CT13","v":0},{"$f":"'Inputs T'!CU13","v":0},{"$f":"'Inputs T'!CV13","v":0},{"$f":"'Inputs T'!CW13","v":0},{"$f":"'Inputs T'!CX13","v":0},{"$f":"'Inputs T'!CY13","v":0},{"$f":"'Inputs T'!CZ13","v":0},{"$f":"'Inputs T'!DA13","v":0},{"$f":"'Inputs T'!DB13","v":0},{"$f":"'Inputs T'!DC13","v":0},{"$f":"'Inputs T'!DD13","v":0},{"$f":"'Inputs T'!DE13","v":0},{"$f":"'Inputs T'!DF13","v":0},{"$f":"'Inputs T'!DG13","v":0},{"$f":"'Inputs T'!DH13","v":0},{"$f":"'Inputs T'!DI13","v":0},{"$f":"'Inputs T'!DJ13","v":0},{"$f":"'Inputs T'!DK13","v":0},{"$f":"'Inputs T'!DL13","v":0},{"$f":"'Inputs T'!DM13","v":0},{"$f":"'Inputs T'!DN13","v":0},{"$f":"'Inputs T'!DO13","v":0},{"$f":"'Inputs T'!DP13","v":0},{"$f":"'Inputs T'!DQ13","v":0},{"$f":"'Inputs T'!DR13","v":0},{"$f":"'Inputs T'!DS13","v":0},{"$f":"'Inputs T'!DT13","v":0},{"$f":"'Inputs T'!DU13","v":0},{"$f":"'Inputs T'!DV13","v":0},{"$f":"'Inputs T'!DW13","v":0},{"$f":"'Inputs T'!DX13","v":0},{"$f":"'Inputs T'!DY13","v":0},{"$f":"'Inputs T'!DZ13","v":0},{"$f":"'Inputs T'!EA13","v":0},{"$f":"'Inputs T'!EB13","v":0},{"$f":"'Inputs T'!EC13","v":0},{"$f":"'Inputs T'!ED13","v":0},{"$f":"'Inputs T'!EE13","v":0},{"$f":"'Inputs T'!EF13","v":0},{"$f":"'Inputs T'!EG13","v":0},{"$f":"'Inputs T'!EH13","v":0},{"$f":"'Inputs T'!EI13","v":0},{"$f":"'Inputs T'!EJ13","v":0},{"$f":"'Inputs T'!EK13","v":0},{"$f":"'Inputs T'!EL13","v":0},{"$f":"'Inputs T'!EM13","v":0},{"$f":"'Inputs T'!EN13","v":0},{"$f":"'Inputs T'!EO13","v":0},{"$f":"'Inputs T'!EP13","v":0},{"$f":"'Inputs T'!EQ13","v":0},{"$f":"'Inputs T'!ER13","v":0},{"$f":"'Inputs T'!ES13","v":0},{"$f":"'Inputs T'!ET13","v":0},{"$f":"'Inputs T'!EU13","v":0},{"$f":"'Inputs T'!EV13","v":0},{"$f":"'Inputs T'!EW13","v":0},{"$f":"'Inputs T'!EX13","v":0},{"$f":"'Inputs T'!EY13","v":0},{"$f":"'Inputs T'!EZ13","v":0},{"$f":"'Inputs T'!FA13","v":0},{"$f":"'Inputs T'!FB13","v":0},{"$f":"'Inputs T'!FC13","v":0},{"$f":"'Inputs T'!FD13","v":0},{"$f":"'Inputs T'!FE13","v":0},{"$f":"'Inputs T'!FF13","v":0}]
[null,"Флаг операционной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M14","v":0},{"$f":"'Inputs T'!N14","v":0},{"$f":"'Inputs T'!O14","v":0},{"$f":"'Inputs T'!P14","v":0},{"$f":"'Inputs T'!Q14","v":0},{"$f":"'Inputs T'!R14","v":0},{"$f":"'Inputs T'!S14","v":0},{"$f":"'Inputs T'!T14","v":0},{"$f":"'Inputs T'!U14","v":0},{"$f":"'Inputs T'!V14","v":0},{"$f":"'Inputs T'!W14","v":0},{"$f":"'Inputs T'!X14","v":0},{"$f":"'Inputs T'!Y14","v":1},{"$f":"'Inputs T'!Z14","v":1},{"$f":"'Inputs T'!AA14","v":1},{"$f":"'Inputs T'!AB14","v":1},{"$f":"'Inputs T'!AC14","v":1},{"$f":"'Inputs T'!AD14","v":1},{"$f":"'Inputs T'!AE14","v":1},{"$f":"'Inputs T'!AF14","v":1},{"$f":"'Inputs T'!AG14","v":1},{"$f":"'Inputs T'!AH14","v":1},{"$f":"'Inputs T'!AI14","v":1},{"$f":"'Inputs T'!AJ14","v":1},{"$f":"'Inputs T'!AK14","v":1},{"$f":"'Inputs T'!AL14","v":1},{"$f":"'Inputs T'!AM14","v":1},{"$f":"'Inputs T'!AN14","v":1},{"$f":"'Inputs T'!AO14","v":1},{"$f":"'Inputs T'!AP14","v":1},{"$f":"'Inputs T'!AQ14","v":1},{"$f":"'Inputs T'!AR14","v":1},{"$f":"'Inputs T'!AS14","v":0},{"$f":"'Inputs T'!AT14","v":0},{"$f":"'Inputs T'!AU14","v":0},{"$f":"'Inputs T'!AV14","v":0},{"$f":"'Inputs T'!AW14","v":0},{"$f":"'Inputs T'!AX14","v":0},{"$f":"'Inputs T'!AY14","v":0},{"$f":"'Inputs T'!AZ14","v":0},{"$f":"'Inputs T'!BA14","v":0},{"$f":"'Inputs T'!BB14","v":0},{"$f":"'Inputs T'!BC14","v":0},{"$f":"'Inputs T'!BD14","v":0},{"$f":"'Inputs T'!BE14","v":0},{"$f":"'Inputs T'!BF14","v":0},{"$f":"'Inputs T'!BG14","v":0},{"$f":"'Inputs T'!BH14","v":0},{"$f":"'Inputs T'!BI14","v":0},{"$f":"'Inputs T'!BJ14","v":0},{"$f":"'Inputs T'!BK14","v":0},{"$f":"'Inputs T'!BL14","v":0},{"$f":"'Inputs T'!BM14","v":0},{"$f":"'Inputs T'!BN14","v":0},{"$f":"'Inputs T'!BO14","v":0},{"$f":"'Inputs T'!BP14","v":0},{"$f":"'Inputs T'!BQ14","v":0},{"$f":"'Inputs T'!BR14","v":0},{"$f":"'Inputs T'!BS14","v":0},{"$f":"'Inputs T'!BT14","v":0},{"$f":"'Inputs T'!BU14","v":0},{"$f":"'Inputs T'!BV14","v":0},{"$f":"'Inputs T'!BW14","v":0},{"$f":"'Inputs T'!BX14","v":0},{"$f":"'Inputs T'!BY14","v":0},{"$f":"'Inputs T'!BZ14","v":0},{"$f":"'Inputs T'!CA14","v":0},{"$f":"'Inputs T'!CB14","v":0},{"$f":"'Inputs T'!CC14","v":0},{"$f":"'Inputs T'!CD14","v":0},{"$f":"'Inputs T'!CE14","v":0},{"$f":"'Inputs T'!CF14","v":0},{"$f":"'Inputs T'!CG14","v":0},{"$f":"'Inputs T'!CH14","v":0},{"$f":"'Inputs T'!CI14","v":0},{"$f":"'Inputs T'!CJ14","v":0},{"$f":"'Inputs T'!CK14","v":0},{"$f":"'Inputs T'!CL14","v":0},{"$f":"'Inputs T'!CM14","v":0},{"$f":"'Inputs T'!CN14","v":0},{"$f":"'Inputs T'!CO14","v":0},{"$f":"'Inputs T'!CP14","v":0},{"$f":"'Inputs T'!CQ14","v":0},{"$f":"'Inputs T'!CR14","v":0},{"$f":"'Inputs T'!CS14","v":0},{"$f":"'Inputs T'!CT14","v":0},{"$f":"'Inputs T'!CU14","v":0},{"$f":"'Inputs T'!CV14","v":0},{"$f":"'Inputs T'!CW14","v":0},{"$f":"'Inputs T'!CX14","v":0},{"$f":"'Inputs T'!CY14","v":0},{"$f":"'Inputs T'!CZ14","v":0},{"$f":"'Inputs T'!DA14","v":0},{"$f":"'Inputs T'!DB14","v":0},{"$f":"'Inputs T'!DC14","v":0},{"$f":"'Inputs T'!DD14","v":0},{"$f":"'Inputs T'!DE14","v":0},{"$f":"'Inputs T'!DF14","v":0},{"$f":"'Inputs T'!DG14","v":0},{"$f":"'Inputs T'!DH14","v":0},{"$f":"'Inputs T'!DI14","v":0},{"$f":"'Inputs T'!DJ14","v":0},{"$f":"'Inputs T'!DK14","v":0},{"$f":"'Inputs T'!DL14","v":0},{"$f":"'Inputs T'!DM14","v":0},{"$f":"'Inputs T'!DN14","v":0},{"$f":"'Inputs T'!DO14","v":0},{"$f":"'Inputs T'!DP14","v":0},{"$f":"'Inputs T'!DQ14","v":0},{"$f":"'Inputs T'!DR14","v":0},{"$f":"'Inputs T'!DS14","v":0},{"$f":"'Inputs T'!DT14","v":0},{"$f":"'Inputs T'!DU14","v":0},{"$f":"'Inputs T'!DV14","v":0},{"$f":"'Inputs T'!DW14","v":0},{"$f":"'Inputs T'!DX14","v":0},{"$f":"'Inputs T'!DY14","v":0},{"$f":"'Inputs T'!DZ14","v":0},{"$f":"'Inputs T'!EA14","v":0},{"$f":"'Inputs T'!EB14","v":0},{"$f":"'Inputs T'!EC14","v":0},{"$f":"'Inputs T'!ED14","v":0},{"$f":"'Inputs T'!EE14","v":0},{"$f":"'Inputs T'!EF14","v":0},{"$f":"'Inputs T'!EG14","v":0},{"$f":"'Inputs T'!EH14","v":0},{"$f":"'Inputs T'!EI14","v":0},{"$f":"'Inputs T'!EJ14","v":0},{"$f":"'Inputs T'!EK14","v":0},{"$f":"'Inputs T'!EL14","v":0},{"$f":"'Inputs T'!EM14","v":0},{"$f":"'Inputs T'!EN14","v":0},{"$f":"'Inputs T'!EO14","v":0},{"$f":"'Inputs T'!EP14","v":0},{"$f":"'Inputs T'!EQ14","v":0},{"$f":"'Inputs T'!ER14","v":0},{"$f":"'Inputs T'!ES14","v":0},{"$f":"'Inputs T'!ET14","v":0},{"$f":"'Inputs T'!EU14","v":0},{"$f":"'Inputs T'!EV14","v":0},{"$f":"'Inputs T'!EW14","v":0},{"$f":"'Inputs T'!EX14","v":0},{"$f":"'Inputs T'!EY14","v":0},{"$f":"'Inputs T'!EZ14","v":0},{"$f":"'Inputs T'!FA14","v":0},{"$f":"'Inputs T'!FB14","v":0},{"$f":"'Inputs T'!FC14","v":0},{"$f":"'Inputs T'!FD14","v":0},{"$f":"'Inputs T'!FE14","v":0},{"$f":"'Inputs T'!FF14","v":0}]
[null,"Флаг постпроектной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M15","v":0},{"$f":"'Inputs T'!N15","v":0},{"$f":"'Inputs T'!O15","v":0},{"$f":"'Inputs T'!P15","v":0},{"$f":"'Inputs T'!Q15","v":0},{"$f":"'Inputs T'!R15","v":0},{"$f":"'Inputs T'!S15","v":0},{"$f":"'Inputs T'!T15","v":0},{"$f":"'Inputs T'!U15","v":0},{"$f":"'Inputs T'!V15","v":0},{"$f":"'Inputs T'!W15","v":0},{"$f":"'Inputs T'!X15","v":0},{"$f":"'Inputs T'!Y15","v":0},{"$f":"'Inputs T'!Z15","v":0},{"$f":"'Inputs T'!AA15","v":0},{"$f":"'Inputs T'!AB15","v":0},{"$f":"'Inputs T'!AC15","v":0},{"$f":"'Inputs T'!AD15","v":0},{"$f":"'Inputs T'!AE15","v":0},{"$f":"'Inputs T'!AF15","v":0},{"$f":"'Inputs T'!AG15","v":0},{"$f":"'Inputs T'!AH15","v":0},{"$f":"'Inputs T'!AI15","v":0},{"$f":"'Inputs T'!AJ15","v":0},{"$f":"'Inputs T'!AK15","v":0},{"$f":"'Inputs T'!AL15","v":0},{"$f":"'Inputs T'!AM15","v":0},{"$f":"'Inputs T'!AN15","v":0},{"$f":"'Inputs T'!AO15","v":0},{"$f":"'Inputs T'!AP15","v":0},{"$f":"'Inputs T'!AQ15","v":0},{"$f":"'Inputs T'!AR15","v":0},{"$f":"'Inputs T'!AS15","v":1},{"$f":"'Inputs T'!AT15","v":1},{"$f":"'Inputs T'!AU15","v":1},{"$f":"'Inputs T'!AV15","v":1},{"$f":"'Inputs T'!AW15","v":1},{"$f":"'Inputs T'!AX15","v":1},{"$f":"'Inputs T'!AY15","v":1},{"$f":"'Inputs T'!AZ15","v":1},{"$f":"'Inputs T'!BA15","v":1},{"$f":"'Inputs T'!BB15","v":1},{"$f":"'Inputs T'!BC15","v":1},{"$f":"'Inputs T'!BD15","v":1},{"$f":"'Inputs T'!BE15","v":1},{"$f":"'Inputs T'!BF15","v":1},{"$f":"'Inputs T'!BG15","v":1},{"$f":"'Inputs T'!BH15","v":1},{"$f":"'Inputs T'!BI15","v":1},{"$f":"'Inputs T'!BJ15","v":1},{"$f":"'Inputs T'!BK15","v":1},{"$f":"'Inputs T'!BL15","v":1},{"$f":"'Inputs T'!BM15","v":1},{"$f":"'Inputs T'!BN15","v":1},{"$f":"'Inputs T'!BO15","v":1},{"$f":"'Inputs T'!BP15","v":1},{"$f":"'Inputs T'!BQ15","v":1},{"$f":"'Inputs T'!BR15","v":1},{"$f":"'Inputs T'!BS15","v":1},{"$f":"'Inputs T'!BT15","v":1},{"$f":"'Inputs T'!BU15","v":1},{"$f":"'Inputs T'!BV15","v":1},{"$f":"'Inputs T'!BW15","v":1},{"$f":"'Inputs T'!BX15","v":1},{"$f":"'Inputs T'!BY15","v":1},{"$f":"'Inputs T'!BZ15","v":1},{"$f":"'Inputs T'!CA15","v":1},{"$f":"'Inputs T'!CB15","v":1},{"$f":"'Inputs T'!CC15","v":1},{"$f":"'Inputs T'!CD15","v":1},{"$f":"'Inputs T'!CE15","v":1},{"$f":"'Inputs T'!CF15","v":1},{"$f":"'Inputs T'!CG15","v":1},{"$f":"'Inputs T'!CH15","v":1},{"$f":"'Inputs T'!CI15","v":1},{"$f":"'Inputs T'!CJ15","v":1},{"$f":"'Inputs T'!CK15","v":1},{"$f":"'Inputs T'!CL15","v":1},{"$f":"'Inputs T'!CM15","v":1},{"$f":"'Inputs T'!CN15","v":1},{"$f":"'Inputs T'!CO15","v":1},{"$f":"'Inputs T'!CP15","v":1},{"$f":"'Inputs T'!CQ15","v":1},{"$f":"'Inputs T'!CR15","v":1},{"$f":"'Inputs T'!CS15","v":1},{"$f":"'Inputs T'!CT15","v":1},{"$f":"'Inputs T'!CU15","v":1},{"$f":"'Inputs T'!CV15","v":1},{"$f":"'Inputs T'!CW15","v":1},{"$f":"'Inputs T'!CX15","v":1},{"$f":"'Inputs T'!CY15","v":1},{"$f":"'Inputs T'!CZ15","v":1},{"$f":"'Inputs T'!DA15","v":1},{"$f":"'Inputs T'!DB15","v":1},{"$f":"'Inputs T'!DC15","v":1},{"$f":"'Inputs T'!DD15","v":1},{"$f":"'Inputs T'!DE15","v":1},{"$f":"'Inputs T'!DF15","v":1},{"$f":"'Inputs T'!DG15","v":1},{"$f":"'Inputs T'!DH15","v":1},{"$f":"'Inputs T'!DI15","v":1},{"$f":"'Inputs T'!DJ15","v":1},{"$f":"'Inputs T'!DK15","v":1},{"$f":"'Inputs T'!DL15","v":1},{"$f":"'Inputs T'!DM15","v":1},{"$f":"'Inputs T'!DN15","v":1},{"$f":"'Inputs T'!DO15","v":1},{"$f":"'Inputs T'!DP15","v":1},{"$f":"'Inputs T'!DQ15","v":1},{"$f":"'Inputs T'!DR15","v":1},{"$f":"'Inputs T'!DS15","v":1},{"$f":"'Inputs T'!DT15","v":1},{"$f":"'Inputs T'!DU15","v":1},{"$f":"'Inputs T'!DV15","v":1},{"$f":"'Inputs T'!DW15","v":1},{"$f":"'Inputs T'!DX15","v":1},{"$f":"'Inputs T'!DY15","v":1},{"$f":"'Inputs T'!DZ15","v":1},{"$f":"'Inputs T'!EA15","v":1},{"$f":"'Inputs T'!EB15","v":1},{"$f":"'Inputs T'!EC15","v":1},{"$f":"'Inputs T'!ED15","v":1},{"$f":"'Inputs T'!EE15","v":1},{"$f":"'Inputs T'!EF15","v":1},{"$f":"'Inputs T'!EG15","v":1},{"$f":"'Inputs T'!EH15","v":1},{"$f":"'Inputs T'!EI15","v":1},{"$f":"'Inputs T'!EJ15","v":1},{"$f":"'Inputs T'!EK15","v":1},{"$f":"'Inputs T'!EL15","v":1},{"$f":"'Inputs T'!EM15","v":1},{"$f":"'Inputs T'!EN15","v":1},{"$f":"'Inputs T'!EO15","v":1},{"$f":"'Inputs T'!EP15","v":1},{"$f":"'Inputs T'!EQ15","v":1},{"$f":"'Inputs T'!ER15","v":1},{"$f":"'Inputs T'!ES15","v":1},{"$f":"'Inputs T'!ET15","v":1},{"$f":"'Inputs T'!EU15","v":1},{"$f":"'Inputs T'!EV15","v":1},{"$f":"'Inputs T'!EW15","v":1},{"$f":"'Inputs T'!EX15","v":1},{"$f":"'Inputs T'!EY15","v":1},{"$f":"'Inputs T'!EZ15","v":1},{"$f":"'Inputs T'!FA15","v":1},{"$f":"'Inputs T'!FB15","v":1},{"$f":"'Inputs T'!FC15","v":1},{"$f":"'Inputs T'!FD15","v":1},{"$f":"'Inputs T'!FE15","v":1},{"$f":"'Inputs T'!FF15","v":1}]
[null,{"$f":"\"Код статуса проекта (1 \"& Controls!$H$10 & \"; 2 \" & Controls!$H$11 & \"; 3 \"& Controls!$H$12 & \"; 4 \"& Controls!$H$13 &\")\"","v":"Код статуса проекта (1 Проект; 2 Строит; 3 Опер; 4 П/проект)"},null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M16","v":1},{"$f":"'Inputs T'!N16","v":1},{"$f":"'Inputs T'!O16","v":1},{"$f":"'Inputs T'!P16","v":1},{"$f":"'Inputs T'!Q16","v":2},{"$f":"'Inputs T'!R16","v":2},{"$f":"'Inputs T'!S16","v":2},{"$f":"'Inputs T'!T16","v":2},{"$f":"'Inputs T'!U16","v":2},{"$f":"'Inputs T'!V16","v":2},{"$f":"'Inputs T'!W16","v":2},{"$f":"'Inputs T'!X16","v":2},{"$f":"'Inputs T'!Y16","v":3},{"$f":"'Inputs T'!Z16","v":3},{"$f":"'Inputs T'!AA16","v":3},{"$f":"'Inputs T'!AB16","v":3},{"$f":"'Inputs T'!AC16","v":3},{"$f":"'Inputs T'!AD16","v":3},{"$f":"'Inputs T'!AE16","v":3},{"$f":"'Inputs T'!AF16","v":3},{"$f":"'Inputs T'!AG16","v":3},{"$f":"'Inputs T'!AH16","v":3},{"$f":"'Inputs T'!AI16","v":3},{"$f":"'Inputs T'!AJ16","v":3},{"$f":"'Inputs T'!AK16","v":3},{"$f":"'Inputs T'!AL16","v":3},{"$f":"'Inputs T'!AM16","v":3},{"$f":"'Inputs T'!AN16","v":3},{"$f":"'Inputs T'!AO16","v":3},{"$f":"'Inputs T'!AP16","v":3},{"$f":"'Inputs T'!AQ16","v":3},{"$f":"'Inputs T'!AR16","v":3},{"$f":"'Inputs T'!AS16","v":4},{"$f":"'Inputs T'!AT16","v":4},{"$f":"'Inputs T'!AU16","v":4},{"$f":"'Inputs T'!AV16","v":4},{"$f":"'Inputs T'!AW16","v":4},{"$f":"'Inputs T'!AX16","v":4},{"$f":"'Inputs T'!AY16","v":4},{"$f":"'Inputs T'!AZ16","v":4},{"$f":"'Inputs T'!BA16","v":4},{"$f":"'Inputs T'!BB16","v":4},{"$f":"'Inputs T'!BC16","v":4},{"$f":"'Inputs T'!BD16","v":4},{"$f":"'Inputs T'!BE16","v":4},{"$f":"'Inputs T'!BF16","v":4},{"$f":"'Inputs T'!BG16","v":4},{"$f":"'Inputs T'!BH16","v":4},{"$f":"'Inputs T'!BI16","v":4},{"$f":"'Inputs T'!BJ16","v":4},{"$f":"'Inputs T'!BK16","v":4},{"$f":"'Inputs T'!BL16","v":4},{"$f":"'Inputs T'!BM16","v":4},{"$f":"'Inputs T'!BN16","v":4},{"$f":"'Inputs T'!BO16","v":4},{"$f":"'Inputs T'!BP16","v":4},{"$f":"'Inputs T'!BQ16","v":4},{"$f":"'Inputs T'!BR16","v":4},{"$f":"'Inputs T'!BS16","v":4},{"$f":"'Inputs T'!BT16","v":4},{"$f":"'Inputs T'!BU16","v":4},{"$f":"'Inputs T'!BV16","v":4},{"$f":"'Inputs T'!BW16","v":4},{"$f":"'Inputs T'!BX16","v":4},{"$f":"'Inputs T'!BY16","v":4},{"$f":"'Inputs T'!BZ16","v":4},{"$f":"'Inputs T'!CA16","v":4},{"$f":"'Inputs T'!CB16","v":4},{"$f":"'Inputs T'!CC16","v":4},{"$f":"'Inputs T'!CD16","v":4},{"$f":"'Inputs T'!CE16","v":4},{"$f":"'Inputs T'!CF16","v":4},{"$f":"'Inputs T'!CG16","v":4},{"$f":"'Inputs T'!CH16","v":4},{"$f":"'Inputs T'!CI16","v":4},{"$f":"'Inputs T'!CJ16","v":4},{"$f":"'Inputs T'!CK16","v":4},{"$f":"'Inputs T'!CL16","v":4},{"$f":"'Inputs T'!CM16","v":4},{"$f":"'Inputs T'!CN16","v":4},{"$f":"'Inputs T'!CO16","v":4},{"$f":"'Inputs T'!CP16","v":4},{"$f":"'Inputs T'!CQ16","v":4},{"$f":"'Inputs T'!CR16","v":4},{"$f":"'Inputs T'!CS16","v":4},{"$f":"'Inputs T'!CT16","v":4},{"$f":"'Inputs T'!CU16","v":4},{"$f":"'Inputs T'!CV16","v":4},{"$f":"'Inputs T'!CW16","v":4},{"$f":"'Inputs T'!CX16","v":4},{"$f":"'Inputs T'!CY16","v":4},{"$f":"'Inputs T'!CZ16","v":4},{"$f":"'Inputs T'!DA16","v":4},{"$f":"'Inputs T'!DB16","v":4},{"$f":"'Inputs T'!DC16","v":4},{"$f":"'Inputs T'!DD16","v":4},{"$f":"'Inputs T'!DE16","v":4},{"$f":"'Inputs T'!DF16","v":4},{"$f":"'Inputs T'!DG16","v":4},{"$f":"'Inputs T'!DH16","v":4},{"$f":"'Inputs T'!DI16","v":4},{"$f":"'Inputs T'!DJ16","v":4},{"$f":"'Inputs T'!DK16","v":4},{"$f":"'Inputs T'!DL16","v":4},{"$f":"'Inputs T'!DM16","v":4},{"$f":"'Inputs T'!DN16","v":4},{"$f":"'Inputs T'!DO16","v":4},{"$f":"'Inputs T'!DP16","v":4},{"$f":"'Inputs T'!DQ16","v":4},{"$f":"'Inputs T'!DR16","v":4},{"$f":"'Inputs T'!DS16","v":4},{"$f":"'Inputs T'!DT16","v":4},{"$f":"'Inputs T'!DU16","v":4},{"$f":"'Inputs T'!DV16","v":4},{"$f":"'Inputs T'!DW16","v":4},{"$f":"'Inputs T'!DX16","v":4},{"$f":"'Inputs T'!DY16","v":4},{"$f":"'Inputs T'!DZ16","v":4},{"$f":"'Inputs T'!EA16","v":4},{"$f":"'Inputs T'!EB16","v":4},{"$f":"'Inputs T'!EC16","v":4},{"$f":"'Inputs T'!ED16","v":4},{"$f":"'Inputs T'!EE16","v":4},{"$f":"'Inputs T'!EF16","v":4},{"$f":"'Inputs T'!EG16","v":4},{"$f":"'Inputs T'!EH16","v":4},{"$f":"'Inputs T'!EI16","v":4},{"$f":"'Inputs T'!EJ16","v":4},{"$f":"'Inputs T'!EK16","v":4},{"$f":"'Inputs T'!EL16","v":4},{"$f":"'Inputs T'!EM16","v":4},{"$f":"'Inputs T'!EN16","v":4},{"$f":"'Inputs T'!EO16","v":4},{"$f":"'Inputs T'!EP16","v":4},{"$f":"'Inputs T'!EQ16","v":4},{"$f":"'Inputs T'!ER16","v":4},{"$f":"'Inputs T'!ES16","v":4},{"$f":"'Inputs T'!ET16","v":4},{"$f":"'Inputs T'!EU16","v":4},{"$f":"'Inputs T'!EV16","v":4},{"$f":"'Inputs T'!EW16","v":4},{"$f":"'Inputs T'!EX16","v":4},{"$f":"'Inputs T'!EY16","v":4},{"$f":"'Inputs T'!EZ16","v":4},{"$f":"'Inputs T'!FA16","v":4},{"$f":"'Inputs T'!FB16","v":4},{"$f":"'Inputs T'!FC16","v":4},{"$f":"'Inputs T'!FD16","v":4},{"$f":"'Inputs T'!FE16","v":4},{"$f":"'Inputs T'!FF16","v":4}]
[null,"Статус проекта",null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M17","v":"Проект"},{"$f":"'Inputs T'!N17","v":"Проект"},{"$f":"'Inputs T'!O17","v":"Проект"},{"$f":"'Inputs T'!P17","v":"Проект"},{"$f":"'Inputs T'!Q17","v":"Строит"},{"$f":"'Inputs T'!R17","v":"Строит"},{"$f":"'Inputs T'!S17","v":"Строит"},{"$f":"'Inputs T'!T17","v":"Строит"},{"$f":"'Inputs T'!U17","v":"Строит"},{"$f":"'Inputs T'!V17","v":"Строит"},{"$f":"'Inputs T'!W17","v":"Строит"},{"$f":"'Inputs T'!X17","v":"Строит"},{"$f":"'Inputs T'!Y17","v":"Опер"},{"$f":"'Inputs T'!Z17","v":"Опер"},{"$f":"'Inputs T'!AA17","v":"Опер"},{"$f":"'Inputs T'!AB17","v":"Опер"},{"$f":"'Inputs T'!AC17","v":"Опер"},{"$f":"'Inputs T'!AD17","v":"Опер"},{"$f":"'Inputs T'!AE17","v":"Опер"},{"$f":"'Inputs T'!AF17","v":"Опер"},{"$f":"'Inputs T'!AG17","v":"Опер"},{"$f":"'Inputs T'!AH17","v":"Опер"},{"$f":"'Inputs T'!AI17","v":"Опер"},{"$f":"'Inputs T'!AJ17","v":"Опер"},{"$f":"'Inputs T'!AK17","v":"Опер"},{"$f":"'Inputs T'!AL17","v":"Опер"},{"$f":"'Inputs T'!AM17","v":"Опер"},{"$f":"'Inputs T'!AN17","v":"Опер"},{"$f":"'Inputs T'!AO17","v":"Опер"},{"$f":"'Inputs T'!AP17","v":"Опер"},{"$f":"'Inputs T'!AQ17","v":"Опер"},{"$f":"'Inputs T'!AR17","v":"Опер"},{"$f":"'Inputs T'!AS17","v":"П/проект"},{"$f":"'Inputs T'!AT17","v":"П/проект"},{"$f":"'Inputs T'!AU17","v":"П/проект"},{"$f":"'Inputs T'!AV17","v":"П/проект"},{"$f":"'Inputs T'!AW17","v":"П/проект"},{"$f":"'Inputs T'!AX17","v":"П/проект"},{"$f":"'Inputs T'!AY17","v":"П/проект"},{"$f":"'Inputs T'!AZ17","v":"П/проект"},{"$f":"'Inputs T'!BA17","v":"П/проект"},{"$f":"'Inputs T'!BB17","v":"П/проект"},{"$f":"'Inputs T'!BC17","v":"П/проект"},{"$f":"'Inputs T'!BD17","v":"П/проект"},{"$f":"'Inputs T'!BE17","v":"П/проект"},{"$f":"'Inputs T'!BF17","v":"П/проект"},{"$f":"'Inputs T'!BG17","v":"П/проект"},{"$f":"'Inputs T'!BH17","v":"П/проект"},{"$f":"'Inputs T'!BI17","v":"П/проект"},{"$f":"'Inputs T'!BJ17","v":"П/проект"},{"$f":"'Inputs T'!BK17","v":"П/проект"},{"$f":"'Inputs T'!BL17","v":"П/проект"},{"$f":"'Inputs T'!BM17","v":"П/проект"},{"$f":"'Inputs T'!BN17","v":"П/проект"},{"$f":"'Inputs T'!BO17","v":"П/проект"},{"$f":"'Inputs T'!BP17","v":"П/проект"},{"$f":"'Inputs T'!BQ17","v":"П/проект"},{"$f":"'Inputs T'!BR17","v":"П/проект"},{"$f":"'Inputs T'!BS17","v":"П/проект"},{"$f":"'Inputs T'!BT17","v":"П/проект"},{"$f":"'Inputs T'!BU17","v":"П/проект"},{"$f":"'Inputs T'!BV17","v":"П/проект"},{"$f":"'Inputs T'!BW17","v":"П/проект"},{"$f":"'Inputs T'!BX17","v":"П/проект"},{"$f":"'Inputs T'!BY17","v":"П/проект"},{"$f":"'Inputs T'!BZ17","v":"П/проект"},{"$f":"'Inputs T'!CA17","v":"П/проект"},{"$f":"'Inputs T'!CB17","v":"П/проект"},{"$f":"'Inputs T'!CC17","v":"П/проект"},{"$f":"'Inputs T'!CD17","v":"П/проект"},{"$f":"'Inputs T'!CE17","v":"П/проект"},{"$f":"'Inputs T'!CF17","v":"П/проект"},{"$f":"'Inputs T'!CG17","v":"П/проект"},{"$f":"'Inputs T'!CH17","v":"П/проект"},{"$f":"'Inputs T'!CI17","v":"П/проект"},{"$f":"'Inputs T'!CJ17","v":"П/проект"},{"$f":"'Inputs T'!CK17","v":"П/проект"},{"$f":"'Inputs T'!CL17","v":"П/проект"},{"$f":"'Inputs T'!CM17","v":"П/проект"},{"$f":"'Inputs T'!CN17","v":"П/проект"},{"$f":"'Inputs T'!CO17","v":"П/проект"},{"$f":"'Inputs T'!CP17","v":"П/проект"},{"$f":"'Inputs T'!CQ17","v":"П/проект"},{"$f":"'Inputs T'!CR17","v":"П/проект"},{"$f":"'Inputs T'!CS17","v":"П/проект"},{"$f":"'Inputs T'!CT17","v":"П/проект"},{"$f":"'Inputs T'!CU17","v":"П/проект"},{"$f":"'Inputs T'!CV17","v":"П/проект"},{"$f":"'Inputs T'!CW17","v":"П/проект"},{"$f":"'Inputs T'!CX17","v":"П/проект"},{"$f":"'Inputs T'!CY17","v":"П/проект"},{"$f":"'Inputs T'!CZ17","v":"П/проект"},{"$f":"'Inputs T'!DA17","v":"П/проект"},{"$f":"'Inputs T'!DB17","v":"П/проект"},{"$f":"'Inputs T'!DC17","v":"П/проект"},{"$f":"'Inputs T'!DD17","v":"П/проект"},{"$f":"'Inputs T'!DE17","v":"П/проект"},{"$f":"'Inputs T'!DF17","v":"П/проект"},{"$f":"'Inputs T'!DG17","v":"П/проект"},{"$f":"'Inputs T'!DH17","v":"П/проект"},{"$f":"'Inputs T'!DI17","v":"П/проект"},{"$f":"'Inputs T'!DJ17","v":"П/проект"},{"$f":"'Inputs T'!DK17","v":"П/проект"},{"$f":"'Inputs T'!DL17","v":"П/проект"},{"$f":"'Inputs T'!DM17","v":"П/проект"},{"$f":"'Inputs T'!DN17","v":"П/проект"},{"$f":"'Inputs T'!DO17","v":"П/проект"},{"$f":"'Inputs T'!DP17","v":"П/проект"},{"$f":"'Inputs T'!DQ17","v":"П/проект"},{"$f":"'Inputs T'!DR17","v":"П/проект"},{"$f":"'Inputs T'!DS17","v":"П/проект"},{"$f":"'Inputs T'!DT17","v":"П/проект"},{"$f":"'Inputs T'!DU17","v":"П/проект"},{"$f":"'Inputs T'!DV17","v":"П/проект"},{"$f":"'Inputs T'!DW17","v":"П/проект"},{"$f":"'Inputs T'!DX17","v":"П/проект"},{"$f":"'Inputs T'!DY17","v":"П/проект"},{"$f":"'Inputs T'!DZ17","v":"П/проект"},{"$f":"'Inputs T'!EA17","v":"П/проект"},{"$f":"'Inputs T'!EB17","v":"П/проект"},{"$f":"'Inputs T'!EC17","v":"П/проект"},{"$f":"'Inputs T'!ED17","v":"П/проект"},{"$f":"'Inputs T'!EE17","v":"П/проект"},{"$f":"'Inputs T'!EF17","v":"П/проект"},{"$f":"'Inputs T'!EG17","v":"П/проект"},{"$f":"'Inputs T'!EH17","v":"П/проект"},{"$f":"'Inputs T'!EI17","v":"П/проект"},{"$f":"'Inputs T'!EJ17","v":"П/проект"},{"$f":"'Inputs T'!EK17","v":"П/проект"},{"$f":"'Inputs T'!EL17","v":"П/проект"},{"$f":"'Inputs T'!EM17","v":"П/проект"},{"$f":"'Inputs T'!EN17","v":"П/проект"},{"$f":"'Inputs T'!EO17","v":"П/проект"},{"$f":"'Inputs T'!EP17","v":"П/проект"},{"$f":"'Inputs T'!EQ17","v":"П/проект"},{"$f":"'Inputs T'!ER17","v":"П/проект"},{"$f":"'Inputs T'!ES17","v":"П/проект"},{"$f":"'Inputs T'!ET17","v":"П/проект"},{"$f":"'Inputs T'!EU17","v":"П/проект"},{"$f":"'Inputs T'!EV17","v":"П/проект"},{"$f":"'Inputs T'!EW17","v":"П/проект"},{"$f":"'Inputs T'!EX17","v":"П/проект"},{"$f":"'Inputs T'!EY17","v":"П/проект"},{"$f":"'Inputs T'!EZ17","v":"П/проект"},{"$f":"'Inputs T'!FA17","v":"П/проект"},{"$f":"'Inputs T'!FB17","v":"П/проект"},{"$f":"'Inputs T'!FC17","v":"П/проект"},{"$f":"'Inputs T'!FD17","v":"П/проект"},{"$f":"'Inputs T'!FE17","v":"П/проект"},{"$f":"'Inputs T'!FF17","v":"П/проект"}]
[]
[null,"Дней в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M19","v":91},{"$f":"'Inputs T'!N19","v":92},{"$f":"'Inputs T'!O19","v":92},{"$f":"'Inputs T'!P19","v":91},{"$f":"'Inputs T'!Q19","v":91},{"$f":"'Inputs T'!R19","v":92},{"$f":"'Inputs T'!S19","v":92},{"$f":"'Inputs T'!T19","v":90},{"$f":"'Inputs T'!U19","v":91},{"$f":"'Inputs T'!V19","v":92},{"$f":"'Inputs T'!W19","v":92},{"$f":"'Inputs T'!X19","v":90},{"$f":"'Inputs T'!Y19","v":91},{"$f":"'Inputs T'!Z19","v":92},{"$f":"'Inputs T'!AA19","v":92},{"$f":"'Inputs T'!AB19","v":90},{"$f":"'Inputs T'!AC19","v":91},{"$f":"'Inputs T'!AD19","v":92},{"$f":"'Inputs T'!AE19","v":92},{"$f":"'Inputs T'!AF19","v":91},{"$f":"'Inputs T'!AG19","v":91},{"$f":"'Inputs T'!AH19","v":92},{"$f":"'Inputs T'!AI19","v":92},{"$f":"'Inputs T'!AJ19","v":90},{"$f":"'Inputs T'!AK19","v":91},{"$f":"'Inputs T'!AL19","v":92},{"$f":"'Inputs T'!AM19","v":92},{"$f":"'Inputs T'!AN19","v":90},{"$f":"'Inputs T'!AO19","v":91},{"$f":"'Inputs T'!AP19","v":92},{"$f":"'Inputs T'!AQ19","v":92},{"$f":"'Inputs T'!AR19","v":90},{"$f":"'Inputs T'!AS19","v":91},{"$f":"'Inputs T'!AT19","v":92},{"$f":"'Inputs T'!AU19","v":92},{"$f":"'Inputs T'!AV19","v":91},{"$f":"'Inputs T'!AW19","v":91},{"$f":"'Inputs T'!AX19","v":92},{"$f":"'Inputs T'!AY19","v":92},{"$f":"'Inputs T'!AZ19","v":90},{"$f":"'Inputs T'!BA19","v":91},{"$f":"'Inputs T'!BB19","v":92},{"$f":"'Inputs T'!BC19","v":92},{"$f":"'Inputs T'!BD19","v":90},{"$f":"'Inputs T'!BE19","v":91},{"$f":"'Inputs T'!BF19","v":92},{"$f":"'Inputs T'!BG19","v":92},{"$f":"'Inputs T'!BH19","v":90},{"$f":"'Inputs T'!BI19","v":91},{"$f":"'Inputs T'!BJ19","v":92},{"$f":"'Inputs T'!BK19","v":92},{"$f":"'Inputs T'!BL19","v":91},{"$f":"'Inputs T'!BM19","v":91},{"$f":"'Inputs T'!BN19","v":92},{"$f":"'Inputs T'!BO19","v":92},{"$f":"'Inputs T'!BP19","v":90},{"$f":"'Inputs T'!BQ19","v":91},{"$f":"'Inputs T'!BR19","v":92},{"$f":"'Inputs T'!BS19","v":92},{"$f":"'Inputs T'!BT19","v":90},{"$f":"'Inputs T'!BU19","v":91},{"$f":"'Inputs T'!BV19","v":92},{"$f":"'Inputs T'!BW19","v":92},{"$f":"'Inputs T'!BX19","v":90},{"$f":"'Inputs T'!BY19","v":91},{"$f":"'Inputs T'!BZ19","v":92},{"$f":"'Inputs T'!CA19","v":92},{"$f":"'Inputs T'!CB19","v":91},{"$f":"'Inputs T'!CC19","v":91},{"$f":"'Inputs T'!CD19","v":92},{"$f":"'Inputs T'!CE19","v":92},{"$f":"'Inputs T'!CF19","v":90},{"$f":"'Inputs T'!CG19","v":91},{"$f":"'Inputs T'!CH19","v":92},{"$f":"'Inputs T'!CI19","v":92},{"$f":"'Inputs T'!CJ19","v":90},{"$f":"'Inputs T'!CK19","v":91},{"$f":"'Inputs T'!CL19","v":92},{"$f":"'Inputs T'!CM19","v":92},{"$f":"'Inputs T'!CN19","v":90},{"$f":"'Inputs T'!CO19","v":91},{"$f":"'Inputs T'!CP19","v":92},{"$f":"'Inputs T'!CQ19","v":92},{"$f":"'Inputs T'!CR19","v":91},{"$f":"'Inputs T'!CS19","v":91},{"$f":"'Inputs T'!CT19","v":92},{"$f":"'Inputs T'!CU19","v":92},{"$f":"'Inputs T'!CV19","v":90},{"$f":"'Inputs T'!CW19","v":91},{"$f":"'Inputs T'!CX19","v":92},{"$f":"'Inputs T'!CY19","v":92},{"$f":"'Inputs T'!CZ19","v":90},{"$f":"'Inputs T'!DA19","v":91},{"$f":"'Inputs T'!DB19","v":92},{"$f":"'Inputs T'!DC19","v":92},{"$f":"'Inputs T'!DD19","v":90},{"$f":"'Inputs T'!DE19","v":91},{"$f":"'Inputs T'!DF19","v":92},{"$f":"'Inputs T'!DG19","v":92},{"$f":"'Inputs T'!DH19","v":91},{"$f":"'Inputs T'!DI19","v":91},{"$f":"'Inputs T'!DJ19","v":92},{"$f":"'Inputs T'!DK19","v":92},{"$f":"'Inputs T'!DL19","v":90},{"$f":"'Inputs T'!DM19","v":91},{"$f":"'Inputs T'!DN19","v":92},{"$f":"'Inputs T'!DO19","v":92},{"$f":"'Inputs T'!DP19","v":90},{"$f":"'Inputs T'!DQ19","v":91},{"$f":"'Inputs T'!DR19","v":92},{"$f":"'Inputs T'!DS19","v":92},{"$f":"'Inputs T'!DT19","v":90},{"$f":"'Inputs T'!DU19","v":91},{"$f":"'Inputs T'!DV19","v":92},{"$f":"'Inputs T'!DW19","v":92},{"$f":"'Inputs T'!DX19","v":91},{"$f":"'Inputs T'!DY19","v":91},{"$f":"'Inputs T'!DZ19","v":92},{"$f":"'Inputs T'!EA19","v":92},{"$f":"'Inputs T'!EB19","v":90},{"$f":"'Inputs T'!EC19","v":91},{"$f":"'Inputs T'!ED19","v":92},{"$f":"'Inputs T'!EE19","v":92},{"$f":"'Inputs T'!EF19","v":90},{"$f":"'Inputs T'!EG19","v":91},{"$f":"'Inputs T'!EH19","v":92},{"$f":"'Inputs T'!EI19","v":92},{"$f":"'Inputs T'!EJ19","v":90},{"$f":"'Inputs T'!EK19","v":91},{"$f":"'Inputs T'!EL19","v":92},{"$f":"'Inputs T'!EM19","v":92},{"$f":"'Inputs T'!EN19","v":91},{"$f":"'Inputs T'!EO19","v":91},{"$f":"'Inputs T'!EP19","v":92},{"$f":"'Inputs T'!EQ19","v":92},{"$f":"'Inputs T'!ER19","v":90},{"$f":"'Inputs T'!ES19","v":91},{"$f":"'Inputs T'!ET19","v":92},{"$f":"'Inputs T'!EU19","v":92},{"$f":"'Inputs T'!EV19","v":90},{"$f":"'Inputs T'!EW19","v":91},{"$f":"'Inputs T'!EX19","v":92},{"$f":"'Inputs T'!EY19","v":92},{"$f":"'Inputs T'!EZ19","v":90},{"$f":"'Inputs T'!FA19","v":91},{"$f":"'Inputs T'!FB19","v":92},{"$f":"'Inputs T'!FC19","v":92},{"$f":"'Inputs T'!FD19","v":91},{"$f":"'Inputs T'!FE19","v":91},{"$f":"'Inputs T'!FF19","v":92}]
[null,"Дней в 360-году в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M20","v":90},{"$f":"'Inputs T'!N20","v":90},{"$f":"'Inputs T'!O20","v":90},{"$f":"'Inputs T'!P20","v":90},{"$f":"'Inputs T'!Q20","v":90},{"$f":"'Inputs T'!R20","v":90},{"$f":"'Inputs T'!S20","v":90},{"$f":"'Inputs T'!T20","v":90},{"$f":"'Inputs T'!U20","v":90},{"$f":"'Inputs T'!V20","v":90},{"$f":"'Inputs T'!W20","v":90},{"$f":"'Inputs T'!X20","v":90},{"$f":"'Inputs T'!Y20","v":90},{"$f":"'Inputs T'!Z20","v":90},{"$f":"'Inputs T'!AA20","v":90},{"$f":"'Inputs T'!AB20","v":90},{"$f":"'Inputs T'!AC20","v":90},{"$f":"'Inputs T'!AD20","v":90},{"$f":"'Inputs T'!AE20","v":90},{"$f":"'Inputs T'!AF20","v":90},{"$f":"'Inputs T'!AG20","v":90},{"$f":"'Inputs T'!AH20","v":90},{"$f":"'Inputs T'!AI20","v":90},{"$f":"'Inputs T'!AJ20","v":90},{"$f":"'Inputs T'!AK20","v":90},{"$f":"'Inputs T'!AL20","v":90},{"$f":"'Inputs T'!AM20","v":90},{"$f":"'Inputs T'!AN20","v":90},{"$f":"'Inputs T'!AO20","v":90},{"$f":"'Inputs T'!AP20","v":90},{"$f":"'Inputs T'!AQ20","v":90},{"$f":"'Inputs T'!AR20","v":90},{"$f":"'Inputs T'!AS20","v":90},{"$f":"'Inputs T'!AT20","v":90},{"$f":"'Inputs T'!AU20","v":90},{"$f":"'Inputs T'!AV20","v":90},{"$f":"'Inputs T'!AW20","v":90},{"$f":"'Inputs T'!AX20","v":90},{"$f":"'Inputs T'!AY20","v":90},{"$f":"'Inputs T'!AZ20","v":90},{"$f":"'Inputs T'!BA20","v":90},{"$f":"'Inputs T'!BB20","v":90},{"$f":"'Inputs T'!BC20","v":90},{"$f":"'Inputs T'!BD20","v":90},{"$f":"'Inputs T'!BE20","v":90},{"$f":"'Inputs T'!BF20","v":90},{"$f":"'Inputs T'!BG20","v":90},{"$f":"'Inputs T'!BH20","v":90},{"$f":"'Inputs T'!BI20","v":90},{"$f":"'Inputs T'!BJ20","v":90},{"$f":"'Inputs T'!BK20","v":90},{"$f":"'Inputs T'!BL20","v":90},{"$f":"'Inputs T'!BM20","v":90},{"$f":"'Inputs T'!BN20","v":90},{"$f":"'Inputs T'!BO20","v":90},{"$f":"'Inputs T'!BP20","v":90},{"$f":"'Inputs T'!BQ20","v":90},{"$f":"'Inputs T'!BR20","v":90},{"$f":"'Inputs T'!BS20","v":90},{"$f":"'Inputs T'!BT20","v":90},{"$f":"'Inputs T'!BU20","v":90},{"$f":"'Inputs T'!BV20","v":90},{"$f":"'Inputs T'!BW20","v":90},{"$f":"'Inputs T'!BX20","v":90},{"$f":"'Inputs T'!BY20","v":90},{"$f":"'Inputs T'!BZ20","v":90},{"$f":"'Inputs T'!CA20","v":90},{"$f":"'Inputs T'!CB20","v":90},{"$f":"'Inputs T'!CC20","v":90},{"$f":"'Inputs T'!CD20","v":90},{"$f":"'Inputs T'!CE20","v":90},{"$f":"'Inputs T'!CF20","v":90},{"$f":"'Inputs T'!CG20","v":90},{"$f":"'Inputs T'!CH20","v":90},{"$f":"'Inputs T'!CI20","v":90},{"$f":"'Inputs T'!CJ20","v":90},{"$f":"'Inputs T'!CK20","v":90},{"$f":"'Inputs T'!CL20","v":90},{"$f":"'Inputs T'!CM20","v":90},{"$f":"'Inputs T'!CN20","v":90},{"$f":"'Inputs T'!CO20","v":90},{"$f":"'Inputs T'!CP20","v":90},{"$f":"'Inputs T'!CQ20","v":90},{"$f":"'Inputs T'!CR20","v":90},{"$f":"'Inputs T'!CS20","v":90},{"$f":"'Inputs T'!CT20","v":90},{"$f":"'Inputs T'!CU20","v":90},{"$f":"'Inputs T'!CV20","v":90},{"$f":"'Inputs T'!CW20","v":90},{"$f":"'Inputs T'!CX20","v":90},{"$f":"'Inputs T'!CY20","v":90},{"$f":"'Inputs T'!CZ20","v":90},{"$f":"'Inputs T'!DA20","v":90},{"$f":"'Inputs T'!DB20","v":90},{"$f":"'Inputs T'!DC20","v":90},{"$f":"'Inputs T'!DD20","v":90},{"$f":"'Inputs T'!DE20","v":90},{"$f":"'Inputs T'!DF20","v":90},{"$f":"'Inputs T'!DG20","v":90},{"$f":"'Inputs T'!DH20","v":90},{"$f":"'Inputs T'!DI20","v":90},{"$f":"'Inputs T'!DJ20","v":90},{"$f":"'Inputs T'!DK20","v":90},{"$f":"'Inputs T'!DL20","v":90},{"$f":"'Inputs T'!DM20","v":90},{"$f":"'Inputs T'!DN20","v":90},{"$f":"'Inputs T'!DO20","v":90},{"$f":"'Inputs T'!DP20","v":90},{"$f":"'Inputs T'!DQ20","v":90},{"$f":"'Inputs T'!DR20","v":90},{"$f":"'Inputs T'!DS20","v":90},{"$f":"'Inputs T'!DT20","v":90},{"$f":"'Inputs T'!DU20","v":90},{"$f":"'Inputs T'!DV20","v":90},{"$f":"'Inputs T'!DW20","v":90},{"$f":"'Inputs T'!DX20","v":90},{"$f":"'Inputs T'!DY20","v":90},{"$f":"'Inputs T'!DZ20","v":90},{"$f":"'Inputs T'!EA20","v":90},{"$f":"'Inputs T'!EB20","v":90},{"$f":"'Inputs T'!EC20","v":90},{"$f":"'Inputs T'!ED20","v":90},{"$f":"'Inputs T'!EE20","v":90},{"$f":"'Inputs T'!EF20","v":90},{"$f":"'Inputs T'!EG20","v":90},{"$f":"'Inputs T'!EH20","v":90},{"$f":"'Inputs T'!EI20","v":90},{"$f":"'Inputs T'!EJ20","v":90},{"$f":"'Inputs T'!EK20","v":90},{"$f":"'Inputs T'!EL20","v":90},{"$f":"'Inputs T'!EM20","v":90},{"$f":"'Inputs T'!EN20","v":90},{"$f":"'Inputs T'!EO20","v":90},{"$f":"'Inputs T'!EP20","v":90},{"$f":"'Inputs T'!EQ20","v":90},{"$f":"'Inputs T'!ER20","v":90},{"$f":"'Inputs T'!ES20","v":90},{"$f":"'Inputs T'!ET20","v":90},{"$f":"'Inputs T'!EU20","v":90},{"$f":"'Inputs T'!EV20","v":90},{"$f":"'Inputs T'!EW20","v":90},{"$f":"'Inputs T'!EX20","v":90},{"$f":"'Inputs T'!EY20","v":90},{"$f":"'Inputs T'!EZ20","v":90},{"$f":"'Inputs T'!FA20","v":90},{"$f":"'Inputs T'!FB20","v":90},{"$f":"'Inputs T'!FC20","v":90},{"$f":"'Inputs T'!FD20","v":90},{"$f":"'Inputs T'!FE20","v":90},{"$f":"'Inputs T'!FF20","v":90}]
[null,"Год",null,null,null,null,null,"год",null,null,null,null,{"$f":"'Inputs T'!M21","v":2019},{"$f":"'Inputs T'!N21","v":2019},{"$f":"'Inputs T'!O21","v":2019},{"$f":"'Inputs T'!P21","v":2020},{"$f":"'Inputs T'!Q21","v":2020},{"$f":"'Inputs T'!R21","v":2020},{"$f":"'Inputs T'!S21","v":2020},{"$f":"'Inputs T'!T21","v":2021},{"$f":"'Inputs T'!U21","v":2021},{"$f":"'Inputs T'!V21","v":2021},{"$f":"'Inputs T'!W21","v":2021},{"$f":"'Inputs T'!X21","v":2022},{"$f":"'Inputs T'!Y21","v":2022},{"$f":"'Inputs T'!Z21","v":2022},{"$f":"'Inputs T'!AA21","v":2022},{"$f":"'Inputs T'!AB21","v":2023},{"$f":"'Inputs T'!AC21","v":2023},{"$f":"'Inputs T'!AD21","v":2023},{"$f":"'Inputs T'!AE21","v":2023},{"$f":"'Inputs T'!AF21","v":2024},{"$f":"'Inputs T'!AG21","v":2024},{"$f":"'Inputs T'!AH21","v":2024},{"$f":"'Inputs T'!AI21","v":2024},{"$f":"'Inputs T'!AJ21","v":2025},{"$f":"'Inputs T'!AK21","v":2025},{"$f":"'Inputs T'!AL21","v":2025},{"$f":"'Inputs T'!AM21","v":2025},{"$f":"'Inputs T'!AN21","v":2026},{"$f":"'Inputs T'!AO21","v":2026},{"$f":"'Inputs T'!AP21","v":2026},{"$f":"'Inputs T'!AQ21","v":2026},{"$f":"'Inputs T'!AR21","v":2027},{"$f":"'Inputs T'!AS21","v":2027},{"$f":"'Inputs T'!AT21","v":2027},{"$f":"'Inputs T'!AU21","v":2027},{"$f":"'Inputs T'!AV21","v":2028},{"$f":"'Inputs T'!AW21","v":2028},{"$f":"'Inputs T'!AX21","v":2028},{"$f":"'Inputs T'!AY21","v":2028},{"$f":"'Inputs T'!AZ21","v":2029},{"$f":"'Inputs T'!BA21","v":2029},{"$f":"'Inputs T'!BB21","v":2029},{"$f":"'Inputs T'!BC21","v":2029},{"$f":"'Inputs T'!BD21","v":2030},{"$f":"'Inputs T'!BE21","v":2030},{"$f":"'Inputs T'!BF21","v":2030},{"$f":"'Inputs T'!BG21","v":2030},{"$f":"'Inputs T'!BH21","v":2031},{"$f":"'Inputs T'!BI21","v":2031},{"$f":"'Inputs T'!BJ21","v":2031},{"$f":"'Inputs T'!BK21","v":2031},{"$f":"'Inputs T'!BL21","v":2032},{"$f":"'Inputs T'!BM21","v":2032},{"$f":"'Inputs T'!BN21","v":2032},{"$f":"'Inputs T'!BO21","v":2032},{"$f":"'Inputs T'!BP21","v":2033},{"$f":"'Inputs T'!BQ21","v":2033},{"$f":"'Inputs T'!BR21","v":2033},{"$f":"'Inputs T'!BS21","v":2033},{"$f":"'Inputs T'!BT21","v":2034},{"$f":"'Inputs T'!BU21","v":2034},{"$f":"'Inputs T'!BV21","v":2034},{"$f":"'Inputs T'!BW21","v":2034},{"$f":"'Inputs T'!BX21","v":2035},{"$f":"'Inputs T'!BY21","v":2035},{"$f":"'Inputs T'!BZ21","v":2035},{"$f":"'Inputs T'!CA21","v":2035},{"$f":"'Inputs T'!CB21","v":2036},{"$f":"'Inputs T'!CC21","v":2036},{"$f":"'Inputs T'!CD21","v":2036},{"$f":"'Inputs T'!CE21","v":2036},{"$f":"'Inputs T'!CF21","v":2037},{"$f":"'Inputs T'!CG21","v":2037},{"$f":"'Inputs T'!CH21","v":2037},{"$f":"'Inputs T'!CI21","v":2037},{"$f":"'Inputs T'!CJ21","v":2038},{"$f":"'Inputs T'!CK21","v":2038},{"$f":"'Inputs T'!CL21","v":2038},{"$f":"'Inputs T'!CM21","v":2038},{"$f":"'Inputs T'!CN21","v":2039},{"$f":"'Inputs T'!CO21","v":2039},{"$f":"'Inputs T'!CP21","v":2039},{"$f":"'Inputs T'!CQ21","v":2039},{"$f":"'Inputs T'!CR21","v":2040},{"$f":"'Inputs T'!CS21","v":2040},{"$f":"'Inputs T'!CT21","v":2040},{"$f":"'Inputs T'!CU21","v":2040},{"$f":"'Inputs T'!CV21","v":2041},{"$f":"'Inputs T'!CW21","v":2041},{"$f":"'Inputs T'!CX21","v":2041},{"$f":"'Inputs T'!CY21","v":2041},{"$f":"'Inputs T'!CZ21","v":2042},{"$f":"'Inputs T'!DA21","v":2042},{"$f":"'Inputs T'!DB21","v":2042},{"$f":"'Inputs T'!DC21","v":2042},{"$f":"'Inputs T'!DD21","v":2043},{"$f":"'Inputs T'!DE21","v":2043},{"$f":"'Inputs T'!DF21","v":2043},{"$f":"'Inputs T'!DG21","v":2043},{"$f":"'Inputs T'!DH21","v":2044},{"$f":"'Inputs T'!DI21","v":2044},{"$f":"'Inputs T'!DJ21","v":2044},{"$f":"'Inputs T'!DK21","v":2044},{"$f":"'Inputs T'!DL21","v":2045},{"$f":"'Inputs T'!DM21","v":2045},{"$f":"'Inputs T'!DN21","v":2045},{"$f":"'Inputs T'!DO21","v":2045},{"$f":"'Inputs T'!DP21","v":2046},{"$f":"'Inputs T'!DQ21","v":2046},{"$f":"'Inputs T'!DR21","v":2046},{"$f":"'Inputs T'!DS21","v":2046},{"$f":"'Inputs T'!DT21","v":2047},{"$f":"'Inputs T'!DU21","v":2047},{"$f":"'Inputs T'!DV21","v":2047},{"$f":"'Inputs T'!DW21","v":2047},{"$f":"'Inputs T'!DX21","v":2048},{"$f":"'Inputs T'!DY21","v":2048},{"$f":"'Inputs T'!DZ21","v":2048},{"$f":"'Inputs T'!EA21","v":2048},{"$f":"'Inputs T'!EB21","v":2049},{"$f":"'Inputs T'!EC21","v":2049},{"$f":"'Inputs T'!ED21","v":2049},{"$f":"'Inputs T'!EE21","v":2049},{"$f":"'Inputs T'!EF21","v":2050},{"$f":"'Inputs T'!EG21","v":2050},{"$f":"'Inputs T'!EH21","v":2050},{"$f":"'Inputs T'!EI21","v":2050},{"$f":"'Inputs T'!EJ21","v":2051},{"$f":"'Inputs T'!EK21","v":2051},{"$f":"'Inputs T'!EL21","v":2051},{"$f":"'Inputs T'!EM21","v":2051},{"$f":"'Inputs T'!EN21","v":2052},{"$f":"'Inputs T'!EO21","v":2052},{"$f":"'Inputs T'!EP21","v":2052},{"$f":"'Inputs T'!EQ21","v":2052},{"$f":"'Inputs T'!ER21","v":2053},{"$f":"'Inputs T'!ES21","v":2053},{"$f":"'Inputs T'!ET21","v":2053},{"$f":"'Inputs T'!EU21","v":2053},{"$f":"'Inputs T'!EV21","v":2054},{"$f":"'Inputs T'!EW21","v":2054},{"$f":"'Inputs T'!EX21","v":2054},{"$f":"'Inputs T'!EY21","v":2054},{"$f":"'Inputs T'!EZ21","v":2055},{"$f":"'Inputs T'!FA21","v":2055},{"$f":"'Inputs T'!FB21","v":2055},{"$f":"'Inputs T'!FC21","v":2055},{"$f":"'Inputs T'!FD21","v":2056},{"$f":"'Inputs T'!FE21","v":2056},{"$f":"'Inputs T'!FF21","v":2056}]
[null,"Дней в году",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M22","v":365},{"$f":"'Inputs T'!N22","v":365},{"$f":"'Inputs T'!O22","v":365},{"$f":"'Inputs T'!P22","v":366},{"$f":"'Inputs T'!Q22","v":366},{"$f":"'Inputs T'!R22","v":366},{"$f":"'Inputs T'!S22","v":366},{"$f":"'Inputs T'!T22","v":365},{"$f":"'Inputs T'!U22","v":365},{"$f":"'Inputs T'!V22","v":365},{"$f":"'Inputs T'!W22","v":365},{"$f":"'Inputs T'!X22","v":365},{"$f":"'Inputs T'!Y22","v":365},{"$f":"'Inputs T'!Z22","v":365},{"$f":"'Inputs T'!AA22","v":365},{"$f":"'Inputs T'!AB22","v":365},{"$f":"'Inputs T'!AC22","v":365},{"$f":"'Inputs T'!AD22","v":365},{"$f":"'Inputs T'!AE22","v":365},{"$f":"'Inputs T'!AF22","v":366},{"$f":"'Inputs T'!AG22","v":366},{"$f":"'Inputs T'!AH22","v":366},{"$f":"'Inputs T'!AI22","v":366},{"$f":"'Inputs T'!AJ22","v":365},{"$f":"'Inputs T'!AK22","v":365},{"$f":"'Inputs T'!AL22","v":365},{"$f":"'Inputs T'!AM22","v":365},{"$f":"'Inputs T'!AN22","v":365},{"$f":"'Inputs T'!AO22","v":365},{"$f":"'Inputs T'!AP22","v":365},{"$f":"'Inputs T'!AQ22","v":365},{"$f":"'Inputs T'!AR22","v":365},{"$f":"'Inputs T'!AS22","v":365},{"$f":"'Inputs T'!AT22","v":365},{"$f":"'Inputs T'!AU22","v":365},{"$f":"'Inputs T'!AV22","v":366},{"$f":"'Inputs T'!AW22","v":366},{"$f":"'Inputs T'!AX22","v":366},{"$f":"'Inputs T'!AY22","v":366},{"$f":"'Inputs T'!AZ22","v":365},{"$f":"'Inputs T'!BA22","v":365},{"$f":"'Inputs T'!BB22","v":365},{"$f":"'Inputs T'!BC22","v":365},{"$f":"'Inputs T'!BD22","v":365},{"$f":"'Inputs T'!BE22","v":365},{"$f":"'Inputs T'!BF22","v":365},{"$f":"'Inputs T'!BG22","v":365},{"$f":"'Inputs T'!BH22","v":365},{"$f":"'Inputs T'!BI22","v":365},{"$f":"'Inputs T'!BJ22","v":365},{"$f":"'Inputs T'!BK22","v":365},{"$f":"'Inputs T'!BL22","v":366},{"$f":"'Inputs T'!BM22","v":366},{"$f":"'Inputs T'!BN22","v":366},{"$f":"'Inputs T'!BO22","v":366},{"$f":"'Inputs T'!BP22","v":365},{"$f":"'Inputs T'!BQ22","v":365},{"$f":"'Inputs T'!BR22","v":365},{"$f":"'Inputs T'!BS22","v":365},{"$f":"'Inputs T'!BT22","v":365},{"$f":"'Inputs T'!BU22","v":365},{"$f":"'Inputs T'!BV22","v":365},{"$f":"'Inputs T'!BW22","v":365},{"$f":"'Inputs T'!BX22","v":365},{"$f":"'Inputs T'!BY22","v":365},{"$f":"'Inputs T'!BZ22","v":365},{"$f":"'Inputs T'!CA22","v":365},{"$f":"'Inputs T'!CB22","v":366},{"$f":"'Inputs T'!CC22","v":366},{"$f":"'Inputs T'!CD22","v":366},{"$f":"'Inputs T'!CE22","v":366},{"$f":"'Inputs T'!CF22","v":365},{"$f":"'Inputs T'!CG22","v":365},{"$f":"'Inputs T'!CH22","v":365},{"$f":"'Inputs T'!CI22","v":365},{"$f":"'Inputs T'!CJ22","v":365},{"$f":"'Inputs T'!CK22","v":365},{"$f":"'Inputs T'!CL22","v":365},{"$f":"'Inputs T'!CM22","v":365},{"$f":"'Inputs T'!CN22","v":365},{"$f":"'Inputs T'!CO22","v":365},{"$f":"'Inputs T'!CP22","v":365},{"$f":"'Inputs T'!CQ22","v":365},{"$f":"'Inputs T'!CR22","v":366},{"$f":"'Inputs T'!CS22","v":366},{"$f":"'Inputs T'!CT22","v":366},{"$f":"'Inputs T'!CU22","v":366},{"$f":"'Inputs T'!CV22","v":365},{"$f":"'Inputs T'!CW22","v":365},{"$f":"'Inputs T'!CX22","v":365},{"$f":"'Inputs T'!CY22","v":365},{"$f":"'Inputs T'!CZ22","v":365},{"$f":"'Inputs T'!DA22","v":365},{"$f":"'Inputs T'!DB22","v":365},{"$f":"'Inputs T'!DC22","v":365},{"$f":"'Inputs T'!DD22","v":365},{"$f":"'Inputs T'!DE22","v":365},{"$f":"'Inputs T'!DF22","v":365},{"$f":"'Inputs T'!DG22","v":365},{"$f":"'Inputs T'!DH22","v":366},{"$f":"'Inputs T'!DI22","v":366},{"$f":"'Inputs T'!DJ22","v":366},{"$f":"'Inputs T'!DK22","v":366},{"$f":"'Inputs T'!DL22","v":365},{"$f":"'Inputs T'!DM22","v":365},{"$f":"'Inputs T'!DN22","v":365},{"$f":"'Inputs T'!DO22","v":365},{"$f":"'Inputs T'!DP22","v":365},{"$f":"'Inputs T'!DQ22","v":365},{"$f":"'Inputs T'!DR22","v":365},{"$f":"'Inputs T'!DS22","v":365},{"$f":"'Inputs T'!DT22","v":365},{"$f":"'Inputs T'!DU22","v":365},{"$f":"'Inputs T'!DV22","v":365},{"$f":"'Inputs T'!DW22","v":365},{"$f":"'Inputs T'!DX22","v":366},{"$f":"'Inputs T'!DY22","v":366},{"$f":"'Inputs T'!DZ22","v":366},{"$f":"'Inputs T'!EA22","v":366},{"$f":"'Inputs T'!EB22","v":365},{"$f":"'Inputs T'!EC22","v":365},{"$f":"'Inputs T'!ED22","v":365},{"$f":"'Inputs T'!EE22","v":365},{"$f":"'Inputs T'!EF22","v":365},{"$f":"'Inputs T'!EG22","v":365},{"$f":"'Inputs T'!EH22","v":365},{"$f":"'Inputs T'!EI22","v":365},{"$f":"'Inputs T'!EJ22","v":365},{"$f":"'Inputs T'!EK22","v":365},{"$f":"'Inputs T'!EL22","v":365},{"$f":"'Inputs T'!EM22","v":365},{"$f":"'Inputs T'!EN22","v":366},{"$f":"'Inputs T'!EO22","v":366},{"$f":"'Inputs T'!EP22","v":366},{"$f":"'Inputs T'!EQ22","v":366},{"$f":"'Inputs T'!ER22","v":365},{"$f":"'Inputs T'!ES22","v":365},{"$f":"'Inputs T'!ET22","v":365},{"$f":"'Inputs T'!EU22","v":365},{"$f":"'Inputs T'!EV22","v":365},{"$f":"'Inputs T'!EW22","v":365},{"$f":"'Inputs T'!EX22","v":365},{"$f":"'Inputs T'!EY22","v":365},{"$f":"'Inputs T'!EZ22","v":365},{"$f":"'Inputs T'!FA22","v":365},{"$f":"'Inputs T'!FB22","v":365},{"$f":"'Inputs T'!FC22","v":365},{"$f":"'Inputs T'!FD22","v":366},{"$f":"'Inputs T'!FE22","v":366},{"$f":"'Inputs T'!FF22","v":366}]
[]
[null,"Порядковый номер операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M24","v":0},{"$f":"'Inputs T'!N24","v":0},{"$f":"'Inputs T'!O24","v":0},{"$f":"'Inputs T'!P24","v":0},{"$f":"'Inputs T'!Q24","v":0},{"$f":"'Inputs T'!R24","v":0},{"$f":"'Inputs T'!S24","v":0},{"$f":"'Inputs T'!T24","v":0},{"$f":"'Inputs T'!U24","v":0},{"$f":"'Inputs T'!V24","v":0},{"$f":"'Inputs T'!W24","v":0},{"$f":"'Inputs T'!X24","v":0},{"$f":"'Inputs T'!Y24","v":1},{"$f":"'Inputs T'!Z24","v":2},{"$f":"'Inputs T'!AA24","v":3},{"$f":"'Inputs T'!AB24","v":4},{"$f":"'Inputs T'!AC24","v":5},{"$f":"'Inputs T'!AD24","v":6},{"$f":"'Inputs T'!AE24","v":7},{"$f":"'Inputs T'!AF24","v":8},{"$f":"'Inputs T'!AG24","v":9},{"$f":"'Inputs T'!AH24","v":10},{"$f":"'Inputs T'!AI24","v":11},{"$f":"'Inputs T'!AJ24","v":12},{"$f":"'Inputs T'!AK24","v":13},{"$f":"'Inputs T'!AL24","v":14},{"$f":"'Inputs T'!AM24","v":15},{"$f":"'Inputs T'!AN24","v":16},{"$f":"'Inputs T'!AO24","v":17},{"$f":"'Inputs T'!AP24","v":18},{"$f":"'Inputs T'!AQ24","v":19},{"$f":"'Inputs T'!AR24","v":20},{"$f":"'Inputs T'!AS24","v":0},{"$f":"'Inputs T'!AT24","v":0},{"$f":"'Inputs T'!AU24","v":0},{"$f":"'Inputs T'!AV24","v":0},{"$f":"'Inputs T'!AW24","v":0},{"$f":"'Inputs T'!AX24","v":0},{"$f":"'Inputs T'!AY24","v":0},{"$f":"'Inputs T'!AZ24","v":0},{"$f":"'Inputs T'!BA24","v":0},{"$f":"'Inputs T'!BB24","v":0},{"$f":"'Inputs T'!BC24","v":0},{"$f":"'Inputs T'!BD24","v":0},{"$f":"'Inputs T'!BE24","v":0},{"$f":"'Inputs T'!BF24","v":0},{"$f":"'Inputs T'!BG24","v":0},{"$f":"'Inputs T'!BH24","v":0},{"$f":"'Inputs T'!BI24","v":0},{"$f":"'Inputs T'!BJ24","v":0},{"$f":"'Inputs T'!BK24","v":0},{"$f":"'Inputs T'!BL24","v":0},{"$f":"'Inputs T'!BM24","v":0},{"$f":"'Inputs T'!BN24","v":0},{"$f":"'Inputs T'!BO24","v":0},{"$f":"'Inputs T'!BP24","v":0},{"$f":"'Inputs T'!BQ24","v":0},{"$f":"'Inputs T'!BR24","v":0},{"$f":"'Inputs T'!BS24","v":0},{"$f":"'Inputs T'!BT24","v":0},{"$f":"'Inputs T'!BU24","v":0},{"$f":"'Inputs T'!BV24","v":0},{"$f":"'Inputs T'!BW24","v":0},{"$f":"'Inputs T'!BX24","v":0},{"$f":"'Inputs T'!BY24","v":0},{"$f":"'Inputs T'!BZ24","v":0},{"$f":"'Inputs T'!CA24","v":0},{"$f":"'Inputs T'!CB24","v":0},{"$f":"'Inputs T'!CC24","v":0},{"$f":"'Inputs T'!CD24","v":0},{"$f":"'Inputs T'!CE24","v":0},{"$f":"'Inputs T'!CF24","v":0},{"$f":"'Inputs T'!CG24","v":0},{"$f":"'Inputs T'!CH24","v":0},{"$f":"'Inputs T'!CI24","v":0},{"$f":"'Inputs T'!CJ24","v":0},{"$f":"'Inputs T'!CK24","v":0},{"$f":"'Inputs T'!CL24","v":0},{"$f":"'Inputs T'!CM24","v":0},{"$f":"'Inputs T'!CN24","v":0},{"$f":"'Inputs T'!CO24","v":0},{"$f":"'Inputs T'!CP24","v":0},{"$f":"'Inputs T'!CQ24","v":0},{"$f":"'Inputs T'!CR24","v":0},{"$f":"'Inputs T'!CS24","v":0},{"$f":"'Inputs T'!CT24","v":0},{"$f":"'Inputs T'!CU24","v":0},{"$f":"'Inputs T'!CV24","v":0},{"$f":"'Inputs T'!CW24","v":0},{"$f":"'Inputs T'!CX24","v":0},{"$f":"'Inputs T'!CY24","v":0},{"$f":"'Inputs T'!CZ24","v":0},{"$f":"'Inputs T'!DA24","v":0},{"$f":"'Inputs T'!DB24","v":0},{"$f":"'Inputs T'!DC24","v":0},{"$f":"'Inputs T'!DD24","v":0},{"$f":"'Inputs T'!DE24","v":0},{"$f":"'Inputs T'!DF24","v":0},{"$f":"'Inputs T'!DG24","v":0},{"$f":"'Inputs T'!DH24","v":0},{"$f":"'Inputs T'!DI24","v":0},{"$f":"'Inputs T'!DJ24","v":0},{"$f":"'Inputs T'!DK24","v":0},{"$f":"'Inputs T'!DL24","v":0},{"$f":"'Inputs T'!DM24","v":0},{"$f":"'Inputs T'!DN24","v":0},{"$f":"'Inputs T'!DO24","v":0},{"$f":"'Inputs T'!DP24","v":0},{"$f":"'Inputs T'!DQ24","v":0},{"$f":"'Inputs T'!DR24","v":0},{"$f":"'Inputs T'!DS24","v":0},{"$f":"'Inputs T'!DT24","v":0},{"$f":"'Inputs T'!DU24","v":0},{"$f":"'Inputs T'!DV24","v":0},{"$f":"'Inputs T'!DW24","v":0},{"$f":"'Inputs T'!DX24","v":0},{"$f":"'Inputs T'!DY24","v":0},{"$f":"'Inputs T'!DZ24","v":0},{"$f":"'Inputs T'!EA24","v":0},{"$f":"'Inputs T'!EB24","v":0},{"$f":"'Inputs T'!EC24","v":0},{"$f":"'Inputs T'!ED24","v":0},{"$f":"'Inputs T'!EE24","v":0},{"$f":"'Inputs T'!EF24","v":0},{"$f":"'Inputs T'!EG24","v":0},{"$f":"'Inputs T'!EH24","v":0},{"$f":"'Inputs T'!EI24","v":0},{"$f":"'Inputs T'!EJ24","v":0},{"$f":"'Inputs T'!EK24","v":0},{"$f":"'Inputs T'!EL24","v":0},{"$f":"'Inputs T'!EM24","v":0},{"$f":"'Inputs T'!EN24","v":0},{"$f":"'Inputs T'!EO24","v":0},{"$f":"'Inputs T'!EP24","v":0},{"$f":"'Inputs T'!EQ24","v":0},{"$f":"'Inputs T'!ER24","v":0},{"$f":"'Inputs T'!ES24","v":0},{"$f":"'Inputs T'!ET24","v":0},{"$f":"'Inputs T'!EU24","v":0},{"$f":"'Inputs T'!EV24","v":0},{"$f":"'Inputs T'!EW24","v":0},{"$f":"'Inputs T'!EX24","v":0},{"$f":"'Inputs T'!EY24","v":0},{"$f":"'Inputs T'!EZ24","v":0},{"$f":"'Inputs T'!FA24","v":0},{"$f":"'Inputs T'!FB24","v":0},{"$f":"'Inputs T'!FC24","v":0},{"$f":"'Inputs T'!FD24","v":0},{"$f":"'Inputs T'!FE24","v":0},{"$f":"'Inputs T'!FF24","v":0}]
[null,"Год операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M25","v":0},{"$f":"'Inputs T'!N25","v":0},{"$f":"'Inputs T'!O25","v":0},{"$f":"'Inputs T'!P25","v":0},{"$f":"'Inputs T'!Q25","v":0},{"$f":"'Inputs T'!R25","v":0},{"$f":"'Inputs T'!S25","v":0},{"$f":"'Inputs T'!T25","v":0},{"$f":"'Inputs T'!U25","v":0},{"$f":"'Inputs T'!V25","v":0},{"$f":"'Inputs T'!W25","v":0},{"$f":"'Inputs T'!X25","v":0},{"$f":"'Inputs T'!Y25","v":1},{"$f":"'Inputs T'!Z25","v":1},{"$f":"'Inputs T'!AA25","v":1},{"$f":"'Inputs T'!AB25","v":2},{"$f":"'Inputs T'!AC25","v":2},{"$f":"'Inputs T'!AD25","v":2},{"$f":"'Inputs T'!AE25","v":2},{"$f":"'Inputs T'!AF25","v":3},{"$f":"'Inputs T'!AG25","v":3},{"$f":"'Inputs T'!AH25","v":3},{"$f":"'Inputs T'!AI25","v":3},{"$f":"'Inputs T'!AJ25","v":4},{"$f":"'Inputs T'!AK25","v":4},{"$f":"'Inputs T'!AL25","v":4},{"$f":"'Inputs T'!AM25","v":4},{"$f":"'Inputs T'!AN25","v":5},{"$f":"'Inputs T'!AO25","v":5},{"$f":"'Inputs T'!AP25","v":5},{"$f":"'Inputs T'!AQ25","v":5},{"$f":"'Inputs T'!AR25","v":6},{"$f":"'Inputs T'!AS25","v":0},{"$f":"'Inputs T'!AT25","v":0},{"$f":"'Inputs T'!AU25","v":0},{"$f":"'Inputs T'!AV25","v":0},{"$f":"'Inputs T'!AW25","v":0},{"$f":"'Inputs T'!AX25","v":0},{"$f":"'Inputs T'!AY25","v":0},{"$f":"'Inputs T'!AZ25","v":0},{"$f":"'Inputs T'!BA25","v":0},{"$f":"'Inputs T'!BB25","v":0},{"$f":"'Inputs T'!BC25","v":0},{"$f":"'Inputs T'!BD25","v":0},{"$f":"'Inputs T'!BE25","v":0},{"$f":"'Inputs T'!BF25","v":0},{"$f":"'Inputs T'!BG25","v":0},{"$f":"'Inputs T'!BH25","v":0},{"$f":"'Inputs T'!BI25","v":0},{"$f":"'Inputs T'!BJ25","v":0},{"$f":"'Inputs T'!BK25","v":0},{"$f":"'Inputs T'!BL25","v":0},{"$f":"'Inputs T'!BM25","v":0},{"$f":"'Inputs T'!BN25","v":0},{"$f":"'Inputs T'!BO25","v":0},{"$f":"'Inputs T'!BP25","v":0},{"$f":"'Inputs T'!BQ25","v":0},{"$f":"'Inputs T'!BR25","v":0},{"$f":"'Inputs T'!BS25","v":0},{"$f":"'Inputs T'!BT25","v":0},{"$f":"'Inputs T'!BU25","v":0},{"$f":"'Inputs T'!BV25","v":0},{"$f":"'Inputs T'!BW25","v":0},{"$f":"'Inputs T'!BX25","v":0},{"$f":"'Inputs T'!BY25","v":0},{"$f":"'Inputs T'!BZ25","v":0},{"$f":"'Inputs T'!CA25","v":0},{"$f":"'Inputs T'!CB25","v":0},{"$f":"'Inputs T'!CC25","v":0},{"$f":"'Inputs T'!CD25","v":0},{"$f":"'Inputs T'!CE25","v":0},{"$f":"'Inputs T'!CF25","v":0},{"$f":"'Inputs T'!CG25","v":0},{"$f":"'Inputs T'!CH25","v":0},{"$f":"'Inputs T'!CI25","v":0},{"$f":"'Inputs T'!CJ25","v":0},{"$f":"'Inputs T'!CK25","v":0},{"$f":"'Inputs T'!CL25","v":0},{"$f":"'Inputs T'!CM25","v":0},{"$f":"'Inputs T'!CN25","v":0},{"$f":"'Inputs T'!CO25","v":0},{"$f":"'Inputs T'!CP25","v":0},{"$f":"'Inputs T'!CQ25","v":0},{"$f":"'Inputs T'!CR25","v":0},{"$f":"'Inputs T'!CS25","v":0},{"$f":"'Inputs T'!CT25","v":0},{"$f":"'Inputs T'!CU25","v":0},{"$f":"'Inputs T'!CV25","v":0},{"$f":"'Inputs T'!CW25","v":0},{"$f":"'Inputs T'!CX25","v":0},{"$f":"'Inputs T'!CY25","v":0},{"$f":"'Inputs T'!CZ25","v":0},{"$f":"'Inputs T'!DA25","v":0},{"$f":"'Inputs T'!DB25","v":0},{"$f":"'Inputs T'!DC25","v":0},{"$f":"'Inputs T'!DD25","v":0},{"$f":"'Inputs T'!DE25","v":0},{"$f":"'Inputs T'!DF25","v":0},{"$f":"'Inputs T'!DG25","v":0},{"$f":"'Inputs T'!DH25","v":0},{"$f":"'Inputs T'!DI25","v":0},{"$f":"'Inputs T'!DJ25","v":0},{"$f":"'Inputs T'!DK25","v":0},{"$f":"'Inputs T'!DL25","v":0},{"$f":"'Inputs T'!DM25","v":0},{"$f":"'Inputs T'!DN25","v":0},{"$f":"'Inputs T'!DO25","v":0},{"$f":"'Inputs T'!DP25","v":0},{"$f":"'Inputs T'!DQ25","v":0},{"$f":"'Inputs T'!DR25","v":0},{"$f":"'Inputs T'!DS25","v":0},{"$f":"'Inputs T'!DT25","v":0},{"$f":"'Inputs T'!DU25","v":0},{"$f":"'Inputs T'!DV25","v":0},{"$f":"'Inputs T'!DW25","v":0},{"$f":"'Inputs T'!DX25","v":0},{"$f":"'Inputs T'!DY25","v":0},{"$f":"'Inputs T'!DZ25","v":0},{"$f":"'Inputs T'!EA25","v":0},{"$f":"'Inputs T'!EB25","v":0},{"$f":"'Inputs T'!EC25","v":0},{"$f":"'Inputs T'!ED25","v":0},{"$f":"'Inputs T'!EE25","v":0},{"$f":"'Inputs T'!EF25","v":0},{"$f":"'Inputs T'!EG25","v":0},{"$f":"'Inputs T'!EH25","v":0},{"$f":"'Inputs T'!EI25","v":0},{"$f":"'Inputs T'!EJ25","v":0},{"$f":"'Inputs T'!EK25","v":0},{"$f":"'Inputs T'!EL25","v":0},{"$f":"'Inputs T'!EM25","v":0},{"$f":"'Inputs T'!EN25","v":0},{"$f":"'Inputs T'!EO25","v":0},{"$f":"'Inputs T'!EP25","v":0},{"$f":"'Inputs T'!EQ25","v":0},{"$f":"'Inputs T'!ER25","v":0},{"$f":"'Inputs T'!ES25","v":0},{"$f":"'Inputs T'!ET25","v":0},{"$f":"'Inputs T'!EU25","v":0},{"$f":"'Inputs T'!EV25","v":0},{"$f":"'Inputs T'!EW25","v":0},{"$f":"'Inputs T'!EX25","v":0},{"$f":"'Inputs T'!EY25","v":0},{"$f":"'Inputs T'!EZ25","v":0},{"$f":"'Inputs T'!FA25","v":0},{"$f":"'Inputs T'!FB25","v":0},{"$f":"'Inputs T'!FC25","v":0},{"$f":"'Inputs T'!FD25","v":0},{"$f":"'Inputs T'!FE25","v":0},{"$f":"'Inputs T'!FF25","v":0}]
[]
[null,"КАПИТАЛЬНЫЕ ЗАТРАТЫ"]
[]
[null,"РАСЧЕТ НА БАЗЕ ДЕТАЛИЗИРОВАННОЙ СМЕТЫ"]
[]
[null,"Капитальные затраты без НДС в ценах базового периода:",null,"Группа затрат"]
[null,{"$f":"'Input Capex'!B33","v":"Разработка ПСД"},null,{"$f":"'Input Capex'!D33","v":"Проектирование"},null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M32:FF32)","v":16666.666666666668},{"$f":"'Input Capex'!M33","v":4166.666666666667},{"$f":"'Input Capex'!N33","v":4166.666666666667},{"$f":"'Input Capex'!O33","v":4166.666666666667},{"$f":"'Input Capex'!P33","v":4166.666666666667},{"$f":"'Input Capex'!Q33","v":0},{"$f":"'Input Capex'!R33","v":0},{"$f":"'Input Capex'!S33","v":0},{"$f":"'Input Capex'!T33","v":0},{"$f":"'Input Capex'!U33","v":0},{"$f":"'Input Capex'!V33","v":0},{"$f":"'Input Capex'!W33","v":0},{"$f":"'Input Capex'!X33","v":"               -"},{"$f":"'Input Capex'!Y33","v":0},{"$f":"'Input Capex'!Z33","v":0},{"$f":"'Input Capex'!AA33","v":0},{"$f":"'Input Capex'!AB33","v":0},{"$f":"'Input Capex'!AC33","v":0},{"$f":"'Input Capex'!AD33","v":0},{"$f":"'Input Capex'!AE33","v":0},{"$f":"'Input Capex'!AF33","v":0},{"$f":"'Input Capex'!AG33","v":0},{"$f":"'Input Capex'!AH33","v":0},{"$f":"'Input Capex'!AI33","v":0},{"$f":"'Input Capex'!AJ33","v":0},{"$f":"'Input Capex'!AK33","v":0},{"$f":"'Input Capex'!AL33","v":0},{"$f":"'Input Capex'!AM33","v":0},{"$f":"'Input Capex'!AN33","v":0},{"$f":"'Input Capex'!AO33","v":0},{"$f":"'Input Capex'!AP33","v":0},{"$f":"'Input Capex'!AQ33","v":0},{"$f":"'Input Capex'!AR33","v":0},{"$f":"'Input Capex'!AS33","v":0},{"$f":"'Input Capex'!AT33","v":0},{"$f":"'Input Capex'!AU33","v":0},{"$f":"'Input Capex'!AV33","v":0},{"$f":"'Input Capex'!AW33","v":0},{"$f":"'Input Capex'!AX33","v":0},{"$f":"'Input Capex'!AY33","v":0},{"$f":"'Input Capex'!AZ33","v":0},{"$f":"'Input Capex'!BA33","v":0},{"$f":"'Input Capex'!BB33","v":0},{"$f":"'Input Capex'!BC33","v":0},{"$f":"'Input Capex'!BD33","v":0},{"$f":"'Input Capex'!BE33","v":0},{"$f":"'Input Capex'!BF33","v":0},{"$f":"'Input Capex'!BG33","v":0},{"$f":"'Input Capex'!BH33","v":0},{"$f":"'Input Capex'!BI33","v":0},{"$f":"'Input Capex'!BJ33","v":0},{"$f":"'Input Capex'!BK33","v":0},{"$f":"'Input Capex'!BL33","v":0},{"$f":"'Input Capex'!BM33","v":0},{"$f":"'Input Capex'!BN33","v":0},{"$f":"'Input Capex'!BO33","v":0},{"$f":"'Input Capex'!BP33","v":0},{"$f":"'Input Capex'!BQ33","v":0},{"$f":"'Input Capex'!BR33","v":0},{"$f":"'Input Capex'!BS33","v":0},{"$f":"'Input Capex'!BT33","v":0},{"$f":"'Input Capex'!BU33","v":0},{"$f":"'Input Capex'!BV33","v":0},{"$f":"'Input Capex'!BW33","v":0},{"$f":"'Input Capex'!BX33","v":0},{"$f":"'Input Capex'!BY33","v":0},{"$f":"'Input Capex'!BZ33","v":0},{"$f":"'Input Capex'!CA33","v":0},{"$f":"'Input Capex'!CB33","v":0},{"$f":"'Input Capex'!CC33","v":0},{"$f":"'Input Capex'!CD33","v":0},{"$f":"'Input Capex'!CE33","v":0},{"$f":"'Input Capex'!CF33","v":0},{"$f":"'Input Capex'!CG33","v":0},{"$f":"'Input Capex'!CH33","v":0},{"$f":"'Input Capex'!CI33","v":0},{"$f":"'Input Capex'!CJ33","v":0},{"$f":"'Input Capex'!CK33","v":0},{"$f":"'Input Capex'!CL33","v":0},{"$f":"'Input Capex'!CM33","v":0},{"$f":"'Input Capex'!CN33","v":0},{"$f":"'Input Capex'!CO33","v":0},{"$f":"'Input Capex'!CP33","v":0},{"$f":"'Input Capex'!CQ33","v":0},{"$f":"'Input Capex'!CR33","v":0},{"$f":"'Input Capex'!CS33","v":0},{"$f":"'Input Capex'!CT33","v":0},{"$f":"'Input Capex'!CU33","v":0},{"$f":"'Input Capex'!CV33","v":0},{"$f":"'Input Capex'!CW33","v":0},{"$f":"'Input Capex'!CX33","v":0},{"$f":"'Input Capex'!CY33","v":0},{"$f":"'Input Capex'!CZ33","v":0},{"$f":"'Input Capex'!DA33","v":0},{"$f":"'Input Capex'!DB33","v":0},{"$f":"'Input Capex'!DC33","v":0},{"$f":"'Input Capex'!DD33","v":0},{"$f":"'Input Capex'!DE33","v":0},{"$f":"'Input Capex'!DF33","v":0},{"$f":"'Input Capex'!DG33","v":0},{"$f":"'Input Capex'!DH33","v":0},{"$f":"'Input Capex'!DI33","v":0},{"$f":"'Input Capex'!DJ33","v":0},{"$f":"'Input Capex'!DK33","v":0},{"$f":"'Input Capex'!DL33","v":0},{"$f":"'Input Capex'!DM33","v":0},{"$f":"'Input Capex'!DN33","v":0},{"$f":"'Input Capex'!DO33","v":0},{"$f":"'Input Capex'!DP33","v":0},{"$f":"'Input Capex'!DQ33","v":0},{"$f":"'Input Capex'!DR33","v":0},{"$f":"'Input Capex'!DS33","v":0},{"$f":"'Input Capex'!DT33","v":0},{"$f":"'Input Capex'!DU33","v":0},{"$f":"'Input Capex'!DV33","v":0},{"$f":"'Input Capex'!DW33","v":0},{"$f":"'Input Capex'!DX33","v":0},{"$f":"'Input Capex'!DY33","v":0},{"$f":"'Input Capex'!DZ33","v":0},{"$f":"'Input Capex'!EA33","v":0},{"$f":"'Input Capex'!EB33","v":0},{"$f":"'Input Capex'!EC33","v":0},{"$f":"'Input Capex'!ED33","v":0},{"$f":"'Input Capex'!EE33","v":0},{"$f":"'Input Capex'!EF33","v":0},{"$f":"'Input Capex'!EG33","v":0},{"$f":"'Input Capex'!EH33","v":0},{"$f":"'Input Capex'!EI33","v":0},{"$f":"'Input Capex'!EJ33","v":0},{"$f":"'Input Capex'!EK33","v":0},{"$f":"'Input Capex'!EL33","v":0},{"$f":"'Input Capex'!EM33","v":0},{"$f":"'Input Capex'!EN33","v":0},{"$f":"'Input Capex'!EO33","v":0},{"$f":"'Input Capex'!EP33","v":0},{"$f":"'Input Capex'!EQ33","v":0},{"$f":"'Input Capex'!ER33","v":0},{"$f":"'Input Capex'!ES33","v":0},{"$f":"'Input Capex'!ET33","v":0},{"$f":"'Input Capex'!EU33","v":0},{"$f":"'Input Capex'!EV33","v":0},{"$f":"'Input Capex'!EW33","v":0},{"$f":"'Input Capex'!EX33","v":0},{"$f":"'Input Capex'!EY33","v":0},{"$f":"'Input Capex'!EZ33","v":0},{"$f":"'Input Capex'!FA33","v":0},{"$f":"'Input Capex'!FB33","v":0},{"$f":"'Input Capex'!FC33","v":0},{"$f":"'Input Capex'!FD33","v":0},{"$f":"'Input Capex'!FE33","v":0},{"$f":"'Input Capex'!FF33","v":0}]
[null,{"$f":"'Input Capex'!B34","v":"СМР"},null,{"$f":"'Input Capex'!D34","v":"Строительство"},null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M33:FF33)","v":655400.50256018515},{"$f":"'Input Capex'!M34","v":0},{"$f":"'Input Capex'!N34","v":0},{"$f":"'Input Capex'!O34","v":0},{"$f":"'Input Capex'!P34","v":0},{"$f":"'Input Capex'!Q34","v":58454.457965324429},{"$f":"'Input Capex'!R34","v":91150.235741697281},{"$f":"'Input Capex'!S34","v":90343.596487345974},{"$f":"'Input Capex'!T34","v":29522.996709257706},{"$f":"'Input Capex'!U34","v":116156.0526265877},{"$f":"'Input Capex'!V34","v":99109.076384629923},{"$f":"'Input Capex'!W34","v":148905.60635325062},{"$f":"'Input Capex'!X34","v":21758.480292091539},{"$f":"'Input Capex'!Y34","v":0},{"$f":"'Input Capex'!Z34","v":0},{"$f":"'Input Capex'!AA34","v":0},{"$f":"'Input Capex'!AB34","v":0},{"$f":"'Input Capex'!AC34","v":0},{"$f":"'Input Capex'!AD34","v":0},{"$f":"'Input Capex'!AE34","v":0},{"$f":"'Input Capex'!AF34","v":0},{"$f":"'Input Capex'!AG34","v":0},{"$f":"'Input Capex'!AH34","v":0},{"$f":"'Input Capex'!AI34","v":0},{"$f":"'Input Capex'!AJ34","v":0},{"$f":"'Input Capex'!AK34","v":0},{"$f":"'Input Capex'!AL34","v":0},{"$f":"'Input Capex'!AM34","v":0},{"$f":"'Input Capex'!AN34","v":0},{"$f":"'Input Capex'!AO34","v":0},{"$f":"'Input Capex'!AP34","v":0},{"$f":"'Input Capex'!AQ34","v":0},{"$f":"'Input Capex'!AR34","v":0},{"$f":"'Input Capex'!AS34","v":0},{"$f":"'Input Capex'!AT34","v":0},{"$f":"'Input Capex'!AU34","v":0},{"$f":"'Input Capex'!AV34","v":0},{"$f":"'Input Capex'!AW34","v":0},{"$f":"'Input Capex'!AX34","v":0},{"$f":"'Input Capex'!AY34","v":0},{"$f":"'Input Capex'!AZ34","v":0},{"$f":"'Input Capex'!BA34","v":0},{"$f":"'Input Capex'!BB34","v":0},{"$f":"'Input Capex'!BC34","v":0},{"$f":"'Input Capex'!BD34","v":0},{"$f":"'Input Capex'!BE34","v":0},{"$f":"'Input Capex'!BF34","v":0},{"$f":"'Input Capex'!BG34","v":0},{"$f":"'Input Capex'!BH34","v":0},{"$f":"'Input Capex'!BI34","v":0},{"$f":"'Input Capex'!BJ34","v":0},{"$f":"'Input Capex'!BK34","v":0},{"$f":"'Input Capex'!BL34","v":0},{"$f":"'Input Capex'!BM34","v":0},{"$f":"'Input Capex'!BN34","v":0},{"$f":"'Input Capex'!BO34","v":0},{"$f":"'Input Capex'!BP34","v":0},{"$f":"'Input Capex'!BQ34","v":0},{"$f":"'Input Capex'!BR34","v":0},{"$f":"'Input Capex'!BS34","v":0},{"$f":"'Input Capex'!BT34","v":0},{"$f":"'Input Capex'!BU34","v":0},{"$f":"'Input Capex'!BV34","v":0},{"$f":"'Input Capex'!BW34","v":0},{"$f":"'Input Capex'!BX34","v":0},{"$f":"'Input Capex'!BY34","v":0},{"$f":"'Input Capex'!BZ34","v":0},{"$f":"'Input Capex'!CA34","v":0},{"$f":"'Input Capex'!CB34","v":0},{"$f":"'Input Capex'!CC34","v":0},{"$f":"'Input Capex'!CD34","v":0},{"$f":"'Input Capex'!CE34","v":0},{"$f":"'Input Capex'!CF34","v":0},{"$f":"'Input Capex'!CG34","v":0},{"$f":"'Input Capex'!CH34","v":0},{"$f":"'Input Capex'!CI34","v":0},{"$f":"'Input Capex'!CJ34","v":0},{"$f":"'Input Capex'!CK34","v":0},{"$f":"'Input Capex'!CL34","v":0},{"$f":"'Input Capex'!CM34","v":0},{"$f":"'Input Capex'!CN34","v":0},{"$f":"'Input Capex'!CO34","v":0},{"$f":"'Input Capex'!CP34","v":0},{"$f":"'Input Capex'!CQ34","v":0},{"$f":"'Input Capex'!CR34","v":0},{"$f":"'Input Capex'!CS34","v":0},{"$f":"'Input Capex'!CT34","v":0},{"$f":"'Input Capex'!CU34","v":0},{"$f":"'Input Capex'!CV34","v":0},{"$f":"'Input Capex'!CW34","v":0},{"$f":"'Input Capex'!CX34","v":0},{"$f":"'Input Capex'!CY34","v":0},{"$f":"'Input Capex'!CZ34","v":0},{"$f":"'Input Capex'!DA34","v":0},{"$f":"'Input Capex'!DB34","v":0},{"$f":"'Input Capex'!DC34","v":0},{"$f":"'Input Capex'!DD34","v":0},{"$f":"'Input Capex'!DE34","v":0},{"$f":"'Input Capex'!DF34","v":0},{"$f":"'Input Capex'!DG34","v":0},{"$f":"'Input Capex'!DH34","v":0},{"$f":"'Input Capex'!DI34","v":0},{"$f":"'Input Capex'!DJ34","v":0},{"$f":"'Input Capex'!DK34","v":0},{"$f":"'Input Capex'!DL34","v":0},{"$f":"'Input Capex'!DM34","v":0},{"$f":"'Input Capex'!DN34","v":0},{"$f":"'Input Capex'!DO34","v":0},{"$f":"'Input Capex'!DP34","v":0},{"$f":"'Input Capex'!DQ34","v":0},{"$f":"'Input Capex'!DR34","v":0},{"$f":"'Input Capex'!DS34","v":0},{"$f":"'Input Capex'!DT34","v":0},{"$f":"'Input Capex'!DU34","v":0},{"$f":"'Input Capex'!DV34","v":0},{"$f":"'Input Capex'!DW34","v":0},{"$f":"'Input Capex'!DX34","v":0},{"$f":"'Input Capex'!DY34","v":0},{"$f":"'Input Capex'!DZ34","v":0},{"$f":"'Input Capex'!EA34","v":0},{"$f":"'Input Capex'!EB34","v":0},{"$f":"'Input Capex'!EC34","v":0},{"$f":"'Input Capex'!ED34","v":0},{"$f":"'Input Capex'!EE34","v":0},{"$f":"'Input Capex'!EF34","v":0},{"$f":"'Input Capex'!EG34","v":0},{"$f":"'Input Capex'!EH34","v":0},{"$f":"'Input Capex'!EI34","v":0},{"$f":"'Input Capex'!EJ34","v":0},{"$f":"'Input Capex'!EK34","v":0},{"$f":"'Input Capex'!EL34","v":0},{"$f":"'Input Capex'!EM34","v":0},{"$f":"'Input Capex'!EN34","v":0},{"$f":"'Input Capex'!EO34","v":0},{"$f":"'Input Capex'!EP34","v":0},{"$f":"'Input Capex'!EQ34","v":0},{"$f":"'Input Capex'!ER34","v":0},{"$f":"'Input Capex'!ES34","v":0},{"$f":"'Input Capex'!ET34","v":0},{"$f":"'Input Capex'!EU34","v":0},{"$f":"'Input Capex'!EV34","v":0},{"$f":"'Input Capex'!EW34","v":0},{"$f":"'Input Capex'!EX34","v":0},{"$f":"'Input Capex'!EY34","v":0},{"$f":"'Input Capex'!EZ34","v":0},{"$f":"'Input Capex'!FA34","v":0},{"$f":"'Input Capex'!FB34","v":0},{"$f":"'Input Capex'!FC34","v":0},{"$f":"'Input Capex'!FD34","v":0},{"$f":"'Input Capex'!FE34","v":0},{"$f":"'Input Capex'!FF34","v":0}]
[null,{"$f":"'Input Capex'!B35","v":"Оснащение технологическим оборудованием"},null,{"$f":"'Input Capex'!D35","v":"Оборудование"},null,null,null,"тыс. руб.",null,null,null,31935.670575925942,{"$f":"'Input Capex'!M35","v":0},{"$f":"'Input Capex'!N35","v":0},{"$f":"'Input Capex'!O35","v":0},{"$f":"'Input Capex'!P35","v":0},{"$f":"'Input Capex'!Q35","v":0},{"$f":"'Input Capex'!R35","v":0},{"$f":"'Input Capex'!S35","v":0},{"$f":"'Input Capex'!T35","v":0},{"$f":"'Input Capex'!U35","v":0},{"$f":"'Input Capex'!V35","v":0},{"$f":"'Input Capex'!W35","v":0},{"$f":"'Input Capex'!X35","v":31935.670575925942},{"$f":"'Input Capex'!Y35","v":0},{"$f":"'Input Capex'!Z35","v":0},{"$f":"'Input Capex'!AA35","v":0},{"$f":"'Input Capex'!AB35","v":0},{"$f":"'Input Capex'!AC35","v":0},{"$f":"'Input Capex'!AD35","v":0},{"$f":"'Input Capex'!AE35","v":0},{"$f":"'Input Capex'!AF35","v":0},{"$f":"'Input Capex'!AG35","v":0},{"$f":"'Input Capex'!AH35","v":0},{"$f":"'Input Capex'!AI35","v":0},{"$f":"'Input Capex'!AJ35","v":0},{"$f":"'Input Capex'!AK35","v":0},{"$f":"'Input Capex'!AL35","v":0},{"$f":"'Input Capex'!AM35","v":0},{"$f":"'Input Capex'!AN35","v":0},{"$f":"'Input Capex'!AO35","v":0},{"$f":"'Input Capex'!AP35","v":0},{"$f":"'Input Capex'!AQ35","v":0},{"$f":"'Input Capex'!AR35","v":0},{"$f":"'Input Capex'!AS35","v":0},{"$f":"'Input Capex'!AT35","v":0},{"$f":"'Input Capex'!AU35","v":0},{"$f":"'Input Capex'!AV35","v":0},{"$f":"'Input Capex'!AW35","v":0},{"$f":"'Input Capex'!AX35","v":0},{"$f":"'Input Capex'!AY35","v":0},{"$f":"'Input Capex'!AZ35","v":0},{"$f":"'Input Capex'!BA35","v":0},{"$f":"'Input Capex'!BB35","v":0},{"$f":"'Input Capex'!BC35","v":0},{"$f":"'Input Capex'!BD35","v":0},{"$f":"'Input Capex'!BE35","v":0},{"$f":"'Input Capex'!BF35","v":0},{"$f":"'Input Capex'!BG35","v":0},{"$f":"'Input Capex'!BH35","v":0},{"$f":"'Input Capex'!BI35","v":0},{"$f":"'Input Capex'!BJ35","v":0},{"$f":"'Input Capex'!BK35","v":0},{"$f":"'Input Capex'!BL35","v":0},{"$f":"'Input Capex'!BM35","v":0},{"$f":"'Input Capex'!BN35","v":0},{"$f":"'Input Capex'!BO35","v":0},{"$f":"'Input Capex'!BP35","v":0},{"$f":"'Input Capex'!BQ35","v":0},{"$f":"'Input Capex'!BR35","v":0},{"$f":"'Input Capex'!BS35","v":0},{"$f":"'Input Capex'!BT35","v":0},{"$f":"'Input Capex'!BU35","v":0},{"$f":"'Input Capex'!BV35","v":0},{"$f":"'Input Capex'!BW35","v":0},{"$f":"'Input Capex'!BX35","v":0},{"$f":"'Input Capex'!BY35","v":0},{"$f":"'Input Capex'!BZ35","v":0},{"$f":"'Input Capex'!CA35","v":0},{"$f":"'Input Capex'!CB35","v":0},{"$f":"'Input Capex'!CC35","v":0},{"$f":"'Input Capex'!CD35","v":0},{"$f":"'Input Capex'!CE35","v":0},{"$f":"'Input Capex'!CF35","v":0},{"$f":"'Input Capex'!CG35","v":0},{"$f":"'Input Capex'!CH35","v":0},{"$f":"'Input Capex'!CI35","v":0},{"$f":"'Input Capex'!CJ35","v":0},{"$f":"'Input Capex'!CK35","v":0},{"$f":"'Input Capex'!CL35","v":0},{"$f":"'Input Capex'!CM35","v":0},{"$f":"'Input Capex'!CN35","v":0},{"$f":"'Input Capex'!CO35","v":0},{"$f":"'Input Capex'!CP35","v":0},{"$f":"'Input Capex'!CQ35","v":0},{"$f":"'Input Capex'!CR35","v":0},{"$f":"'Input Capex'!CS35","v":0},{"$f":"'Input Capex'!CT35","v":0},{"$f":"'Input Capex'!CU35","v":0},{"$f":"'Input Capex'!CV35","v":0},{"$f":"'Input Capex'!CW35","v":0},{"$f":"'Input Capex'!CX35","v":0},{"$f":"'Input Capex'!CY35","v":0},{"$f":"'Input Capex'!CZ35","v":0},{"$f":"'Input Capex'!DA35","v":0},{"$f":"'Input Capex'!DB35","v":0},{"$f":"'Input Capex'!DC35","v":0},{"$f":"'Input Capex'!DD35","v":0},{"$f":"'Input Capex'!DE35","v":0},{"$f":"'Input Capex'!DF35","v":0},{"$f":"'Input Capex'!DG35","v":0},{"$f":"'Input Capex'!DH35","v":0},{"$f":"'Input Capex'!DI35","v":0},{"$f":"'Input Capex'!DJ35","v":0},{"$f":"'Input Capex'!DK35","v":0},{"$f":"'Input Capex'!DL35","v":0},{"$f":"'Input Capex'!DM35","v":0},{"$f":"'Input Capex'!DN35","v":0},{"$f":"'Input Capex'!DO35","v":0},{"$f":"'Input Capex'!DP35","v":0},{"$f":"'Input Capex'!DQ35","v":0},{"$f":"'Input Capex'!DR35","v":0},{"$f":"'Input Capex'!DS35","v":0},{"$f":"'Input Capex'!DT35","v":0},{"$f":"'Input Capex'!DU35","v":0},{"$f":"'Input Capex'!DV35","v":0},{"$f":"'Input Capex'!DW35","v":0},{"$f":"'Input Capex'!DX35","v":0},{"$f":"'Input Capex'!DY35","v":0},{"$f":"'Input Capex'!DZ35","v":0},{"$f":"'Input Capex'!EA35","v":0},{"$f":"'Input Capex'!EB35","v":0},{"$f":"'Input Capex'!EC35","v":0},{"$f":"'Input Capex'!ED35","v":0},{"$f":"'Input Capex'!EE35","v":0},{"$f":"'Input Capex'!EF35","v":0},{"$f":"'Input Capex'!EG35","v":0},{"$f":"'Input Capex'!EH35","v":0},{"$f":"'Input Capex'!EI35","v":0},{"$f":"'Input Capex'!EJ35","v":0},{"$f":"'Input Capex'!EK35","v":0},{"$f":"'Input Capex'!EL35","v":0},{"$f":"'Input Capex'!EM35","v":0},{"$f":"'Input Capex'!EN35","v":0},{"$f":"'Input Capex'!EO35","v":0},{"$f":"'Input Capex'!EP35","v":0},{"$f":"'Input Capex'!EQ35","v":0},{"$f":"'Input Capex'!ER35","v":0},{"$f":"'Input Capex'!ES35","v":0},{"$f":"'Input Capex'!ET35","v":0},{"$f":"'Input Capex'!EU35","v":0},{"$f":"'Input Capex'!EV35","v":0},{"$f":"'Input Capex'!EW35","v":0},{"$f":"'Input Capex'!EX35","v":0},{"$f":"'Input Capex'!EY35","v":0},{"$f":"'Input Capex'!EZ35","v":0},{"$f":"'Input Capex'!FA35","v":0},{"$f":"'Input Capex'!FB35","v":0},{"$f":"'Input Capex'!FC35","v":0},{"$f":"'Input Capex'!FD35","v":0},{"$f":"'Input Capex'!FE35","v":0},{"$f":"'Input Capex'!FF35","v":0}]
[null,{"$f":"'Input Capex'!B36","v":"Прочие"},null,{"$f":"'Input Capex'!D36","v":"Мебель и инвентарь"},null,null,null,"тыс. руб.",null,null,null,5635.7065722222223,{"$f":"'Input Capex'!M36","v":0},{"$f":"'Input Capex'!N36","v":0},{"$f":"'Input Capex'!O36","v":0},{"$f":"'Input Capex'!P36","v":0},{"$f":"'Input Capex'!Q36","v":0},{"$f":"'Input Capex'!R36","v":0},{"$f":"'Input Capex'!S36","v":0},{"$f":"'Input Capex'!T36","v":0},{"$f":"'Input Capex'!U36","v":0},{"$f":"'Input Capex'!V36","v":0},{"$f":"'Input Capex'!W36","v":0},{"$f":"'Input Capex'!X36","v":5635.7065722222223},{"$f":"'Input Capex'!Y36","v":0},{"$f":"'Input Capex'!Z36","v":0},{"$f":"'Input Capex'!AA36","v":0},{"$f":"'Input Capex'!AB36","v":0},{"$f":"'Input Capex'!AC36","v":0},{"$f":"'Input Capex'!AD36","v":0},{"$f":"'Input Capex'!AE36","v":0},{"$f":"'Input Capex'!AF36","v":0},{"$f":"'Input Capex'!AG36","v":0},{"$f":"'Input Capex'!AH36","v":0},{"$f":"'Input Capex'!AI36","v":0},{"$f":"'Input Capex'!AJ36","v":0},{"$f":"'Input Capex'!AK36","v":0},{"$f":"'Input Capex'!AL36","v":0},{"$f":"'Input Capex'!AM36","v":0},{"$f":"'Input Capex'!AN36","v":0},{"$f":"'Input Capex'!AO36","v":0},{"$f":"'Input Capex'!AP36","v":0},{"$f":"'Input Capex'!AQ36","v":0},{"$f":"'Input Capex'!AR36","v":0},{"$f":"'Input Capex'!AS36","v":0},{"$f":"'Input Capex'!AT36","v":0},{"$f":"'Input Capex'!AU36","v":0},{"$f":"'Input Capex'!AV36","v":0},{"$f":"'Input Capex'!AW36","v":0},{"$f":"'Input Capex'!AX36","v":0},{"$f":"'Input Capex'!AY36","v":0},{"$f":"'Input Capex'!AZ36","v":0},{"$f":"'Input Capex'!BA36","v":0},{"$f":"'Input Capex'!BB36","v":0},{"$f":"'Input Capex'!BC36","v":0},{"$f":"'Input Capex'!BD36","v":0},{"$f":"'Input Capex'!BE36","v":0},{"$f":"'Input Capex'!BF36","v":0},{"$f":"'Input Capex'!BG36","v":0},{"$f":"'Input Capex'!BH36","v":0},{"$f":"'Input Capex'!BI36","v":0},{"$f":"'Input Capex'!BJ36","v":0},{"$f":"'Input Capex'!BK36","v":0},{"$f":"'Input Capex'!BL36","v":0},{"$f":"'Input Capex'!BM36","v":0},{"$f":"'Input Capex'!BN36","v":0},{"$f":"'Input Capex'!BO36","v":0},{"$f":"'Input Capex'!BP36","v":0},{"$f":"'Input Capex'!BQ36","v":0},{"$f":"'Input Capex'!BR36","v":0},{"$f":"'Input Capex'!BS36","v":0},{"$f":"'Input Capex'!BT36","v":0},{"$f":"'Input Capex'!BU36","v":0},{"$f":"'Input Capex'!BV36","v":0},{"$f":"'Input Capex'!BW36","v":0},{"$f":"'Input Capex'!BX36","v":0},{"$f":"'Input Capex'!BY36","v":0},{"$f":"'Input Capex'!BZ36","v":0},{"$f":"'Input Capex'!CA36","v":0},{"$f":"'Input Capex'!CB36","v":0},{"$f":"'Input Capex'!CC36","v":0},{"$f":"'Input Capex'!CD36","v":0},{"$f":"'Input Capex'!CE36","v":0},{"$f":"'Input Capex'!CF36","v":0},{"$f":"'Input Capex'!CG36","v":0},{"$f":"'Input Capex'!CH36","v":0},{"$f":"'Input Capex'!CI36","v":0},{"$f":"'Input Capex'!CJ36","v":0},{"$f":"'Input Capex'!CK36","v":0},{"$f":"'Input Capex'!CL36","v":0},{"$f":"'Input Capex'!CM36","v":0},{"$f":"'Input Capex'!CN36","v":0},{"$f":"'Input Capex'!CO36","v":0},{"$f":"'Input Capex'!CP36","v":0},{"$f":"'Input Capex'!CQ36","v":0},{"$f":"'Input Capex'!CR36","v":0},{"$f":"'Input Capex'!CS36","v":0},{"$f":"'Input Capex'!CT36","v":0},{"$f":"'Input Capex'!CU36","v":0},{"$f":"'Input Capex'!CV36","v":0},{"$f":"'Input Capex'!CW36","v":0},{"$f":"'Input Capex'!CX36","v":0},{"$f":"'Input Capex'!CY36","v":0},{"$f":"'Input Capex'!CZ36","v":0},{"$f":"'Input Capex'!DA36","v":0},{"$f":"'Input Capex'!DB36","v":0},{"$f":"'Input Capex'!DC36","v":0},{"$f":"'Input Capex'!DD36","v":0},{"$f":"'Input Capex'!DE36","v":0},{"$f":"'Input Capex'!DF36","v":0},{"$f":"'Input Capex'!DG36","v":0},{"$f":"'Input Capex'!DH36","v":0},{"$f":"'Input Capex'!DI36","v":0},{"$f":"'Input Capex'!DJ36","v":0},{"$f":"'Input Capex'!DK36","v":0},{"$f":"'Input Capex'!DL36","v":0},{"$f":"'Input Capex'!DM36","v":0},{"$f":"'Input Capex'!DN36","v":0},{"$f":"'Input Capex'!DO36","v":0},{"$f":"'Input Capex'!DP36","v":0},{"$f":"'Input Capex'!DQ36","v":0},{"$f":"'Input Capex'!DR36","v":0},{"$f":"'Input Capex'!DS36","v":0},{"$f":"'Input Capex'!DT36","v":0},{"$f":"'Input Capex'!DU36","v":0},{"$f":"'Input Capex'!DV36","v":0},{"$f":"'Input Capex'!DW36","v":0},{"$f":"'Input Capex'!DX36","v":0},{"$f":"'Input Capex'!DY36","v":0},{"$f":"'Input Capex'!DZ36","v":0},{"$f":"'Input Capex'!EA36","v":0},{"$f":"'Input Capex'!EB36","v":0},{"$f":"'Input Capex'!EC36","v":0},{"$f":"'Input Capex'!ED36","v":0},{"$f":"'Input Capex'!EE36","v":0},{"$f":"'Input Capex'!EF36","v":0},{"$f":"'Input Capex'!EG36","v":0},{"$f":"'Input Capex'!EH36","v":0},{"$f":"'Input Capex'!EI36","v":0},{"$f":"'Input Capex'!EJ36","v":0},{"$f":"'Input Capex'!EK36","v":0},{"$f":"'Input Capex'!EL36","v":0},{"$f":"'Input Capex'!EM36","v":0},{"$f":"'Input Capex'!EN36","v":0},{"$f":"'Input Capex'!EO36","v":0},{"$f":"'Input Capex'!EP36","v":0},{"$f":"'Input Capex'!EQ36","v":0},{"$f":"'Input Capex'!ER36","v":0},{"$f":"'Input Capex'!ES36","v":0},{"$f":"'Input Capex'!ET36","v":0},{"$f":"'Input Capex'!EU36","v":0},{"$f":"'Input Capex'!EV36","v":0},{"$f":"'Input Capex'!EW36","v":0},{"$f":"'Input Capex'!EX36","v":0},{"$f":"'Input Capex'!EY36","v":0},{"$f":"'Input Capex'!EZ36","v":0},{"$f":"'Input Capex'!FA36","v":0},{"$f":"'Input Capex'!FB36","v":0},{"$f":"'Input Capex'!FC36","v":0},{"$f":"'Input Capex'!FD36","v":0},{"$f":"'Input Capex'!FE36","v":0},{"$f":"'Input Capex'!FF36","v":0}]
[null,null,null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"'Input Capex'!M37","v":0},{"$f":"'Input Capex'!N37","v":0},{"$f":"'Input Capex'!O37","v":0},{"$f":"'Input Capex'!P37","v":0},{"$f":"'Input Capex'!Q37","v":0},{"$f":"'Input Capex'!R37","v":0},{"$f":"'Input Capex'!S37","v":0},{"$f":"'Input Capex'!T37","v":0},{"$f":"'Input Capex'!U37","v":0},{"$f":"'Input Capex'!V37","v":0},{"$f":"'Input Capex'!W37","v":0},{"$f":"'Input Capex'!X37","v":0},{"$f":"'Input Capex'!Y37","v":0},{"$f":"'Input Capex'!Z37","v":0},{"$f":"'Input Capex'!AA37","v":0},{"$f":"'Input Capex'!AB37","v":0},{"$f":"'Input Capex'!AC37","v":0},{"$f":"'Input Capex'!AD37","v":0},{"$f":"'Input Capex'!AE37","v":0},{"$f":"'Input Capex'!AF37","v":0},{"$f":"'Input Capex'!AG37","v":0},{"$f":"'Input Capex'!AH37","v":0},{"$f":"'Input Capex'!AI37","v":0},{"$f":"'Input Capex'!AJ37","v":0},{"$f":"'Input Capex'!AK37","v":0},{"$f":"'Input Capex'!AL37","v":0},{"$f":"'Input Capex'!AM37","v":0},{"$f":"'Input Capex'!AN37","v":0},{"$f":"'Input Capex'!AO37","v":0},{"$f":"'Input Capex'!AP37","v":0},{"$f":"'Input Capex'!AQ37","v":0},{"$f":"'Input Capex'!AR37","v":0},{"$f":"'Input Capex'!AS37","v":0},{"$f":"'Input Capex'!AT37","v":0},{"$f":"'Input Capex'!AU37","v":0},{"$f":"'Input Capex'!AV37","v":0},{"$f":"'Input Capex'!AW37","v":0},{"$f":"'Input Capex'!AX37","v":0},{"$f":"'Input Capex'!AY37","v":0},{"$f":"'Input Capex'!AZ37","v":0},{"$f":"'Input Capex'!BA37","v":0},{"$f":"'Input Capex'!BB37","v":0},{"$f":"'Input Capex'!BC37","v":0},{"$f":"'Input Capex'!BD37","v":0},{"$f":"'Input Capex'!BE37","v":0},{"$f":"'Input Capex'!BF37","v":0},{"$f":"'Input Capex'!BG37","v":0},{"$f":"'Input Capex'!BH37","v":0},{"$f":"'Input Capex'!BI37","v":0},{"$f":"'Input Capex'!BJ37","v":0},{"$f":"'Input Capex'!BK37","v":0},{"$f":"'Input Capex'!BL37","v":0},{"$f":"'Input Capex'!BM37","v":0},{"$f":"'Input Capex'!BN37","v":0},{"$f":"'Input Capex'!BO37","v":0},{"$f":"'Input Capex'!BP37","v":0},{"$f":"'Input Capex'!BQ37","v":0},{"$f":"'Input Capex'!BR37","v":0},{"$f":"'Input Capex'!BS37","v":0},{"$f":"'Input Capex'!BT37","v":0},{"$f":"'Input Capex'!BU37","v":0},{"$f":"'Input Capex'!BV37","v":0},{"$f":"'Input Capex'!BW37","v":0},{"$f":"'Input Capex'!BX37","v":0},{"$f":"'Input Capex'!BY37","v":0},{"$f":"'Input Capex'!BZ37","v":0},{"$f":"'Input Capex'!CA37","v":0},{"$f":"'Input Capex'!CB37","v":0},{"$f":"'Input Capex'!CC37","v":0},{"$f":"'Input Capex'!CD37","v":0},{"$f":"'Input Capex'!CE37","v":0},{"$f":"'Input Capex'!CF37","v":0},{"$f":"'Input Capex'!CG37","v":0},{"$f":"'Input Capex'!CH37","v":0},{"$f":"'Input Capex'!CI37","v":0},{"$f":"'Input Capex'!CJ37","v":0},{"$f":"'Input Capex'!CK37","v":0},{"$f":"'Input Capex'!CL37","v":0},{"$f":"'Input Capex'!CM37","v":0},{"$f":"'Input Capex'!CN37","v":0},{"$f":"'Input Capex'!CO37","v":0},{"$f":"'Input Capex'!CP37","v":0},{"$f":"'Input Capex'!CQ37","v":0},{"$f":"'Input Capex'!CR37","v":0},{"$f":"'Input Capex'!CS37","v":0},{"$f":"'Input Capex'!CT37","v":0},{"$f":"'Input Capex'!CU37","v":0},{"$f":"'Input Capex'!CV37","v":0},{"$f":"'Input Capex'!CW37","v":0},{"$f":"'Input Capex'!CX37","v":0},{"$f":"'Input Capex'!CY37","v":0},{"$f":"'Input Capex'!CZ37","v":0},{"$f":"'Input Capex'!DA37","v":0},{"$f":"'Input Capex'!DB37","v":0},{"$f":"'Input Capex'!DC37","v":0},{"$f":"'Input Capex'!DD37","v":0},{"$f":"'Input Capex'!DE37","v":0},{"$f":"'Input Capex'!DF37","v":0},{"$f":"'Input Capex'!DG37","v":0},{"$f":"'Input Capex'!DH37","v":0},{"$f":"'Input Capex'!DI37","v":0},{"$f":"'Input Capex'!DJ37","v":0},{"$f":"'Input Capex'!DK37","v":0},{"$f":"'Input Capex'!DL37","v":0},{"$f":"'Input Capex'!DM37","v":0},{"$f":"'Input Capex'!DN37","v":0},{"$f":"'Input Capex'!DO37","v":0},{"$f":"'Input Capex'!DP37","v":0},{"$f":"'Input Capex'!DQ37","v":0},{"$f":"'Input Capex'!DR37","v":0},{"$f":"'Input Capex'!DS37","v":0},{"$f":"'Input Capex'!DT37","v":0},{"$f":"'Input Capex'!DU37","v":0},{"$f":"'Input Capex'!DV37","v":0},{"$f":"'Input Capex'!DW37","v":0},{"$f":"'Input Capex'!DX37","v":0},{"$f":"'Input Capex'!DY37","v":0},{"$f":"'Input Capex'!DZ37","v":0},{"$f":"'Input Capex'!EA37","v":0},{"$f":"'Input Capex'!EB37","v":0},{"$f":"'Input Capex'!EC37","v":0},{"$f":"'Input Capex'!ED37","v":0},{"$f":"'Input Capex'!EE37","v":0},{"$f":"'Input Capex'!EF37","v":0},{"$f":"'Input Capex'!EG37","v":0},{"$f":"'Input Capex'!EH37","v":0},{"$f":"'Input Capex'!EI37","v":0},{"$f":"'Input Capex'!EJ37","v":0},{"$f":"'Input Capex'!EK37","v":0},{"$f":"'Input Capex'!EL37","v":0},{"$f":"'Input Capex'!EM37","v":0},{"$f":"'Input Capex'!EN37","v":0},{"$f":"'Input Capex'!EO37","v":0},{"$f":"'Input Capex'!EP37","v":0},{"$f":"'Input Capex'!EQ37","v":0},{"$f":"'Input Capex'!ER37","v":0},{"$f":"'Input Capex'!ES37","v":0},{"$f":"'Input Capex'!ET37","v":0},{"$f":"'Input Capex'!EU37","v":0},{"$f":"'Input Capex'!EV37","v":0},{"$f":"'Input Capex'!EW37","v":0},{"$f":"'Input Capex'!EX37","v":0},{"$f":"'Input Capex'!EY37","v":0},{"$f":"'Input Capex'!EZ37","v":0},{"$f":"'Input Capex'!FA37","v":0},{"$f":"'Input Capex'!FB37","v":0},{"$f":"'Input Capex'!FC37","v":0},{"$f":"'Input Capex'!FD37","v":0},{"$f":"'Input Capex'!FE37","v":0},{"$f":"'Input Capex'!FF37","v":0}]
[null,{"$f":"'Input Capex'!B38","v":0},null,{"$f":"'Input Capex'!D38","v":0},null,null,null,"тыс. руб.",null,null,null,0,{"$f":"'Input Capex'!M38","v":0},{"$f":"'Input Capex'!N38","v":0},{"$f":"'Input Capex'!O38","v":0},{"$f":"'Input Capex'!P38","v":0},{"$f":"'Input Capex'!Q38","v":0},{"$f":"'Input Capex'!R38","v":0},{"$f":"'Input Capex'!S38","v":0},{"$f":"'Input Capex'!T38","v":0},{"$f":"'Input Capex'!U38","v":0},{"$f":"'Input Capex'!V38","v":0},{"$f":"'Input Capex'!W38","v":0},{"$f":"'Input Capex'!X38","v":0},{"$f":"'Input Capex'!Y38","v":0},{"$f":"'Input Capex'!Z38","v":0},{"$f":"'Input Capex'!AA38","v":0},{"$f":"'Input Capex'!AB38","v":0},{"$f":"'Input Capex'!AC38","v":0},{"$f":"'Input Capex'!AD38","v":0},{"$f":"'Input Capex'!AE38","v":0},{"$f":"'Input Capex'!AF38","v":0},{"$f":"'Input Capex'!AG38","v":0},{"$f":"'Input Capex'!AH38","v":0},{"$f":"'Input Capex'!AI38","v":0},{"$f":"'Input Capex'!AJ38","v":0},{"$f":"'Input Capex'!AK38","v":0},{"$f":"'Input Capex'!AL38","v":0},{"$f":"'Input Capex'!AM38","v":0},{"$f":"'Input Capex'!AN38","v":0},{"$f":"'Input Capex'!AO38","v":0},{"$f":"'Input Capex'!AP38","v":0},{"$f":"'Input Capex'!AQ38","v":0},{"$f":"'Input Capex'!AR38","v":0},{"$f":"'Input Capex'!AS38","v":0},{"$f":"'Input Capex'!AT38","v":0},{"$f":"'Input Capex'!AU38","v":0},{"$f":"'Input Capex'!AV38","v":0},{"$f":"'Input Capex'!AW38","v":0},{"$f":"'Input Capex'!AX38","v":0},{"$f":"'Input Capex'!AY38","v":0},{"$f":"'Input Capex'!AZ38","v":0},{"$f":"'Input Capex'!BA38","v":0},{"$f":"'Input Capex'!BB38","v":0},{"$f":"'Input Capex'!BC38","v":0},{"$f":"'Input Capex'!BD38","v":0},{"$f":"'Input Capex'!BE38","v":0},{"$f":"'Input Capex'!BF38","v":0},{"$f":"'Input Capex'!BG38","v":0},{"$f":"'Input Capex'!BH38","v":0},{"$f":"'Input Capex'!BI38","v":0},{"$f":"'Input Capex'!BJ38","v":0},{"$f":"'Input Capex'!BK38","v":0},{"$f":"'Input Capex'!BL38","v":0},{"$f":"'Input Capex'!BM38","v":0},{"$f":"'Input Capex'!BN38","v":0},{"$f":"'Input Capex'!BO38","v":0},{"$f":"'Input Capex'!BP38","v":0},{"$f":"'Input Capex'!BQ38","v":0},{"$f":"'Input Capex'!BR38","v":0},{"$f":"'Input Capex'!BS38","v":0},{"$f":"'Input Capex'!BT38","v":0},{"$f":"'Input Capex'!BU38","v":0},{"$f":"'Input Capex'!BV38","v":0},{"$f":"'Input Capex'!BW38","v":0},{"$f":"'Input Capex'!BX38","v":0},{"$f":"'Input Capex'!BY38","v":0},{"$f":"'Input Capex'!BZ38","v":0},{"$f":"'Input Capex'!CA38","v":0},{"$f":"'Input Capex'!CB38","v":0},{"$f":"'Input Capex'!CC38","v":0},{"$f":"'Input Capex'!CD38","v":0},{"$f":"'Input Capex'!CE38","v":0},{"$f":"'Input Capex'!CF38","v":0},{"$f":"'Input Capex'!CG38","v":0},{"$f":"'Input Capex'!CH38","v":0},{"$f":"'Input Capex'!CI38","v":0},{"$f":"'Input Capex'!CJ38","v":0},{"$f":"'Input Capex'!CK38","v":0},{"$f":"'Input Capex'!CL38","v":0},{"$f":"'Input Capex'!CM38","v":0},{"$f":"'Input Capex'!CN38","v":0},{"$f":"'Input Capex'!CO38","v":0},{"$f":"'Input Capex'!CP38","v":0},{"$f":"'Input Capex'!CQ38","v":0},{"$f":"'Input Capex'!CR38","v":0},{"$f":"'Input Capex'!CS38","v":0},{"$f":"'Input Capex'!CT38","v":0},{"$f":"'Input Capex'!CU38","v":0},{"$f":"'Input Capex'!CV38","v":0},{"$f":"'Input Capex'!CW38","v":0},{"$f":"'Input Capex'!CX38","v":0},{"$f":"'Input Capex'!CY38","v":0},{"$f":"'Input Capex'!CZ38","v":0},{"$f":"'Input Capex'!DA38","v":0},{"$f":"'Input Capex'!DB38","v":0},{"$f":"'Input Capex'!DC38","v":0},{"$f":"'Input Capex'!DD38","v":0},{"$f":"'Input Capex'!DE38","v":0},{"$f":"'Input Capex'!DF38","v":0},{"$f":"'Input Capex'!DG38","v":0},{"$f":"'Input Capex'!DH38","v":0},{"$f":"'Input Capex'!DI38","v":0},{"$f":"'Input Capex'!DJ38","v":0},{"$f":"'Input Capex'!DK38","v":0},{"$f":"'Input Capex'!DL38","v":0},{"$f":"'Input Capex'!DM38","v":0},{"$f":"'Input Capex'!DN38","v":0},{"$f":"'Input Capex'!DO38","v":0},{"$f":"'Input Capex'!DP38","v":0},{"$f":"'Input Capex'!DQ38","v":0},{"$f":"'Input Capex'!DR38","v":0},{"$f":"'Input Capex'!DS38","v":0},{"$f":"'Input Capex'!DT38","v":0},{"$f":"'Input Capex'!DU38","v":0},{"$f":"'Input Capex'!DV38","v":0},{"$f":"'Input Capex'!DW38","v":0},{"$f":"'Input Capex'!DX38","v":0},{"$f":"'Input Capex'!DY38","v":0},{"$f":"'Input Capex'!DZ38","v":0},{"$f":"'Input Capex'!EA38","v":0},{"$f":"'Input Capex'!EB38","v":0},{"$f":"'Input Capex'!EC38","v":0},{"$f":"'Input Capex'!ED38","v":0},{"$f":"'Input Capex'!EE38","v":0},{"$f":"'Input Capex'!EF38","v":0},{"$f":"'Input Capex'!EG38","v":0},{"$f":"'Input Capex'!EH38","v":0},{"$f":"'Input Capex'!EI38","v":0},{"$f":"'Input Capex'!EJ38","v":0},{"$f":"'Input Capex'!EK38","v":0},{"$f":"'Input Capex'!EL38","v":0},{"$f":"'Input Capex'!EM38","v":0},{"$f":"'Input Capex'!EN38","v":0},{"$f":"'Input Capex'!EO38","v":0},{"$f":"'Input Capex'!EP38","v":0},{"$f":"'Input Capex'!EQ38","v":0},{"$f":"'Input Capex'!ER38","v":0},{"$f":"'Input Capex'!ES38","v":0},{"$f":"'Input Capex'!ET38","v":0},{"$f":"'Input Capex'!EU38","v":0},{"$f":"'Input Capex'!EV38","v":0},{"$f":"'Input Capex'!EW38","v":0},{"$f":"'Input Capex'!EX38","v":0},{"$f":"'Input Capex'!EY38","v":0},{"$f":"'Input Capex'!EZ38","v":0},{"$f":"'Input Capex'!FA38","v":0},{"$f":"'Input Capex'!FB38","v":0},{"$f":"'Input Capex'!FC38","v":0},{"$f":"'Input Capex'!FD38","v":0},{"$f":"'Input Capex'!FE38","v":0},{"$f":"'Input Capex'!FF38","v":0}]
[null,{"$f":"'Input Capex'!B39","v":0},null,{"$f":"'Input Capex'!D39","v":0},null,null,null,"тыс. руб.",null,null,null,0,{"$f":"'Input Capex'!M39","v":0},{"$f":"'Input Capex'!N39","v":0},{"$f":"'Input Capex'!O39","v":0},{"$f":"'Input Capex'!P39","v":0},{"$f":"'Input Capex'!Q39","v":0},{"$f":"'Input Capex'!R39","v":0},{"$f":"'Input Capex'!S39","v":0},{"$f":"'Input Capex'!T39","v":0},{"$f":"'Input Capex'!U39","v":0},{"$f":"'Input Capex'!V39","v":0},{"$f":"'Input Capex'!W39","v":0},{"$f":"'Input Capex'!X39","v":0},{"$f":"'Input Capex'!Y39","v":0},{"$f":"'Input Capex'!Z39","v":0},{"$f":"'Input Capex'!AA39","v":0},{"$f":"'Input Capex'!AB39","v":0},{"$f":"'Input Capex'!AC39","v":0},{"$f":"'Input Capex'!AD39","v":0},{"$f":"'Input Capex'!AE39","v":0},{"$f":"'Input Capex'!AF39","v":0},{"$f":"'Input Capex'!AG39","v":0},{"$f":"'Input Capex'!AH39","v":0},{"$f":"'Input Capex'!AI39","v":0},{"$f":"'Input Capex'!AJ39","v":0},{"$f":"'Input Capex'!AK39","v":0},{"$f":"'Input Capex'!AL39","v":0},{"$f":"'Input Capex'!AM39","v":0},{"$f":"'Input Capex'!AN39","v":0},{"$f":"'Input Capex'!AO39","v":0},{"$f":"'Input Capex'!AP39","v":0},{"$f":"'Input Capex'!AQ39","v":0},{"$f":"'Input Capex'!AR39","v":0},{"$f":"'Input Capex'!AS39","v":0},{"$f":"'Input Capex'!AT39","v":0},{"$f":"'Input Capex'!AU39","v":0},{"$f":"'Input Capex'!AV39","v":0},{"$f":"'Input Capex'!AW39","v":0},{"$f":"'Input Capex'!AX39","v":0},{"$f":"'Input Capex'!AY39","v":0},{"$f":"'Input Capex'!AZ39","v":0},{"$f":"'Input Capex'!BA39","v":0},{"$f":"'Input Capex'!BB39","v":0},{"$f":"'Input Capex'!BC39","v":0},{"$f":"'Input Capex'!BD39","v":0},{"$f":"'Input Capex'!BE39","v":0},{"$f":"'Input Capex'!BF39","v":0},{"$f":"'Input Capex'!BG39","v":0},{"$f":"'Input Capex'!BH39","v":0},{"$f":"'Input Capex'!BI39","v":0},{"$f":"'Input Capex'!BJ39","v":0},{"$f":"'Input Capex'!BK39","v":0},{"$f":"'Input Capex'!BL39","v":0},{"$f":"'Input Capex'!BM39","v":0},{"$f":"'Input Capex'!BN39","v":0},{"$f":"'Input Capex'!BO39","v":0},{"$f":"'Input Capex'!BP39","v":0},{"$f":"'Input Capex'!BQ39","v":0},{"$f":"'Input Capex'!BR39","v":0},{"$f":"'Input Capex'!BS39","v":0},{"$f":"'Input Capex'!BT39","v":0},{"$f":"'Input Capex'!BU39","v":0},{"$f":"'Input Capex'!BV39","v":0},{"$f":"'Input Capex'!BW39","v":0},{"$f":"'Input Capex'!BX39","v":0},{"$f":"'Input Capex'!BY39","v":0},{"$f":"'Input Capex'!BZ39","v":0},{"$f":"'Input Capex'!CA39","v":0},{"$f":"'Input Capex'!CB39","v":0},{"$f":"'Input Capex'!CC39","v":0},{"$f":"'Input Capex'!CD39","v":0},{"$f":"'Input Capex'!CE39","v":0},{"$f":"'Input Capex'!CF39","v":0},{"$f":"'Input Capex'!CG39","v":0},{"$f":"'Input Capex'!CH39","v":0},{"$f":"'Input Capex'!CI39","v":0},{"$f":"'Input Capex'!CJ39","v":0},{"$f":"'Input Capex'!CK39","v":0},{"$f":"'Input Capex'!CL39","v":0},{"$f":"'Input Capex'!CM39","v":0},{"$f":"'Input Capex'!CN39","v":0},{"$f":"'Input Capex'!CO39","v":0},{"$f":"'Input Capex'!CP39","v":0},{"$f":"'Input Capex'!CQ39","v":0},{"$f":"'Input Capex'!CR39","v":0},{"$f":"'Input Capex'!CS39","v":0},{"$f":"'Input Capex'!CT39","v":0},{"$f":"'Input Capex'!CU39","v":0},{"$f":"'Input Capex'!CV39","v":0},{"$f":"'Input Capex'!CW39","v":0},{"$f":"'Input Capex'!CX39","v":0},{"$f":"'Input Capex'!CY39","v":0},{"$f":"'Input Capex'!CZ39","v":0},{"$f":"'Input Capex'!DA39","v":0},{"$f":"'Input Capex'!DB39","v":0},{"$f":"'Input Capex'!DC39","v":0},{"$f":"'Input Capex'!DD39","v":0},{"$f":"'Input Capex'!DE39","v":0},{"$f":"'Input Capex'!DF39","v":0},{"$f":"'Input Capex'!DG39","v":0},{"$f":"'Input Capex'!DH39","v":0},{"$f":"'Input Capex'!DI39","v":0},{"$f":"'Input Capex'!DJ39","v":0},{"$f":"'Input Capex'!DK39","v":0},{"$f":"'Input Capex'!DL39","v":0},{"$f":"'Input Capex'!DM39","v":0},{"$f":"'Input Capex'!DN39","v":0},{"$f":"'Input Capex'!DO39","v":0},{"$f":"'Input Capex'!DP39","v":0},{"$f":"'Input Capex'!DQ39","v":0},{"$f":"'Input Capex'!DR39","v":0},{"$f":"'Input Capex'!DS39","v":0},{"$f":"'Input Capex'!DT39","v":0},{"$f":"'Input Capex'!DU39","v":0},{"$f":"'Input Capex'!DV39","v":0},{"$f":"'Input Capex'!DW39","v":0},{"$f":"'Input Capex'!DX39","v":0},{"$f":"'Input Capex'!DY39","v":0},{"$f":"'Input Capex'!DZ39","v":0},{"$f":"'Input Capex'!EA39","v":0},{"$f":"'Input Capex'!EB39","v":0},{"$f":"'Input Capex'!EC39","v":0},{"$f":"'Input Capex'!ED39","v":0},{"$f":"'Input Capex'!EE39","v":0},{"$f":"'Input Capex'!EF39","v":0},{"$f":"'Input Capex'!EG39","v":0},{"$f":"'Input Capex'!EH39","v":0},{"$f":"'Input Capex'!EI39","v":0},{"$f":"'Input Capex'!EJ39","v":0},{"$f":"'Input Capex'!EK39","v":0},{"$f":"'Input Capex'!EL39","v":0},{"$f":"'Input Capex'!EM39","v":0},{"$f":"'Input Capex'!EN39","v":0},{"$f":"'Input Capex'!EO39","v":0},{"$f":"'Input Capex'!EP39","v":0},{"$f":"'Input Capex'!EQ39","v":0},{"$f":"'Input Capex'!ER39","v":0},{"$f":"'Input Capex'!ES39","v":0},{"$f":"'Input Capex'!ET39","v":0},{"$f":"'Input Capex'!EU39","v":0},{"$f":"'Input Capex'!EV39","v":0},{"$f":"'Input Capex'!EW39","v":0},{"$f":"'Input Capex'!EX39","v":0},{"$f":"'Input Capex'!EY39","v":0},{"$f":"'Input Capex'!EZ39","v":0},{"$f":"'Input Capex'!FA39","v":0},{"$f":"'Input Capex'!FB39","v":0},{"$f":"'Input Capex'!FC39","v":0},{"$f":"'Input Capex'!FD39","v":0},{"$f":"'Input Capex'!FE39","v":0},{"$f":"'Input Capex'!FF39","v":0}]
[null,{"$f":"'Input Capex'!B40","v":0},null,{"$f":"'Input Capex'!D40","v":0},null,null,null,"тыс. руб.",null,null,null,0,{"$f":"'Input Capex'!M40","v":0},{"$f":"'Input Capex'!N40","v":0},{"$f":"'Input Capex'!O40","v":0},{"$f":"'Input Capex'!P40","v":0},{"$f":"'Input Capex'!Q40","v":0},{"$f":"'Input Capex'!R40","v":0},{"$f":"'Input Capex'!S40","v":0},{"$f":"'Input Capex'!T40","v":0},{"$f":"'Input Capex'!U40","v":0},{"$f":"'Input Capex'!V40","v":0},{"$f":"'Input Capex'!W40","v":0},{"$f":"'Input Capex'!X40","v":0},{"$f":"'Input Capex'!Y40","v":0},{"$f":"'Input Capex'!Z40","v":0},{"$f":"'Input Capex'!AA40","v":0},{"$f":"'Input Capex'!AB40","v":0},{"$f":"'Input Capex'!AC40","v":0},{"$f":"'Input Capex'!AD40","v":0},{"$f":"'Input Capex'!AE40","v":0},{"$f":"'Input Capex'!AF40","v":0},{"$f":"'Input Capex'!AG40","v":0},{"$f":"'Input Capex'!AH40","v":0},{"$f":"'Input Capex'!AI40","v":0},{"$f":"'Input Capex'!AJ40","v":0},{"$f":"'Input Capex'!AK40","v":0},{"$f":"'Input Capex'!AL40","v":0},{"$f":"'Input Capex'!AM40","v":0},{"$f":"'Input Capex'!AN40","v":0},{"$f":"'Input Capex'!AO40","v":0},{"$f":"'Input Capex'!AP40","v":0},{"$f":"'Input Capex'!AQ40","v":0},{"$f":"'Input Capex'!AR40","v":0},{"$f":"'Input Capex'!AS40","v":0},{"$f":"'Input Capex'!AT40","v":0},{"$f":"'Input Capex'!AU40","v":0},{"$f":"'Input Capex'!AV40","v":0},{"$f":"'Input Capex'!AW40","v":0},{"$f":"'Input Capex'!AX40","v":0},{"$f":"'Input Capex'!AY40","v":0},{"$f":"'Input Capex'!AZ40","v":0},{"$f":"'Input Capex'!BA40","v":0},{"$f":"'Input Capex'!BB40","v":0},{"$f":"'Input Capex'!BC40","v":0},{"$f":"'Input Capex'!BD40","v":0},{"$f":"'Input Capex'!BE40","v":0},{"$f":"'Input Capex'!BF40","v":0},{"$f":"'Input Capex'!BG40","v":0},{"$f":"'Input Capex'!BH40","v":0},{"$f":"'Input Capex'!BI40","v":0},{"$f":"'Input Capex'!BJ40","v":0},{"$f":"'Input Capex'!BK40","v":0},{"$f":"'Input Capex'!BL40","v":0},{"$f":"'Input Capex'!BM40","v":0},{"$f":"'Input Capex'!BN40","v":0},{"$f":"'Input Capex'!BO40","v":0},{"$f":"'Input Capex'!BP40","v":0},{"$f":"'Input Capex'!BQ40","v":0},{"$f":"'Input Capex'!BR40","v":0},{"$f":"'Input Capex'!BS40","v":0},{"$f":"'Input Capex'!BT40","v":0},{"$f":"'Input Capex'!BU40","v":0},{"$f":"'Input Capex'!BV40","v":0},{"$f":"'Input Capex'!BW40","v":0},{"$f":"'Input Capex'!BX40","v":0},{"$f":"'Input Capex'!BY40","v":0},{"$f":"'Input Capex'!BZ40","v":0},{"$f":"'Input Capex'!CA40","v":0},{"$f":"'Input Capex'!CB40","v":0},{"$f":"'Input Capex'!CC40","v":0},{"$f":"'Input Capex'!CD40","v":0},{"$f":"'Input Capex'!CE40","v":0},{"$f":"'Input Capex'!CF40","v":0},{"$f":"'Input Capex'!CG40","v":0},{"$f":"'Input Capex'!CH40","v":0},{"$f":"'Input Capex'!CI40","v":0},{"$f":"'Input Capex'!CJ40","v":0},{"$f":"'Input Capex'!CK40","v":0},{"$f":"'Input Capex'!CL40","v":0},{"$f":"'Input Capex'!CM40","v":0},{"$f":"'Input Capex'!CN40","v":0},{"$f":"'Input Capex'!CO40","v":0},{"$f":"'Input Capex'!CP40","v":0},{"$f":"'Input Capex'!CQ40","v":0},{"$f":"'Input Capex'!CR40","v":0},{"$f":"'Input Capex'!CS40","v":0},{"$f":"'Input Capex'!CT40","v":0},{"$f":"'Input Capex'!CU40","v":0},{"$f":"'Input Capex'!CV40","v":0},{"$f":"'Input Capex'!CW40","v":0},{"$f":"'Input Capex'!CX40","v":0},{"$f":"'Input Capex'!CY40","v":0},{"$f":"'Input Capex'!CZ40","v":0},{"$f":"'Input Capex'!DA40","v":0},{"$f":"'Input Capex'!DB40","v":0},{"$f":"'Input Capex'!DC40","v":0},{"$f":"'Input Capex'!DD40","v":0},{"$f":"'Input Capex'!DE40","v":0},{"$f":"'Input Capex'!DF40","v":0},{"$f":"'Input Capex'!DG40","v":0},{"$f":"'Input Capex'!DH40","v":0},{"$f":"'Input Capex'!DI40","v":0},{"$f":"'Input Capex'!DJ40","v":0},{"$f":"'Input Capex'!DK40","v":0},{"$f":"'Input Capex'!DL40","v":0},{"$f":"'Input Capex'!DM40","v":0},{"$f":"'Input Capex'!DN40","v":0},{"$f":"'Input Capex'!DO40","v":0},{"$f":"'Input Capex'!DP40","v":0},{"$f":"'Input Capex'!DQ40","v":0},{"$f":"'Input Capex'!DR40","v":0},{"$f":"'Input Capex'!DS40","v":0},{"$f":"'Input Capex'!DT40","v":0},{"$f":"'Input Capex'!DU40","v":0},{"$f":"'Input Capex'!DV40","v":0},{"$f":"'Input Capex'!DW40","v":0},{"$f":"'Input Capex'!DX40","v":0},{"$f":"'Input Capex'!DY40","v":0},{"$f":"'Input Capex'!DZ40","v":0},{"$f":"'Input Capex'!EA40","v":0},{"$f":"'Input Capex'!EB40","v":0},{"$f":"'Input Capex'!EC40","v":0},{"$f":"'Input Capex'!ED40","v":0},{"$f":"'Input Capex'!EE40","v":0},{"$f":"'Input Capex'!EF40","v":0},{"$f":"'Input Capex'!EG40","v":0},{"$f":"'Input Capex'!EH40","v":0},{"$f":"'Input Capex'!EI40","v":0},{"$f":"'Input Capex'!EJ40","v":0},{"$f":"'Input Capex'!EK40","v":0},{"$f":"'Input Capex'!EL40","v":0},{"$f":"'Input Capex'!EM40","v":0},{"$f":"'Input Capex'!EN40","v":0},{"$f":"'Input Capex'!EO40","v":0},{"$f":"'Input Capex'!EP40","v":0},{"$f":"'Input Capex'!EQ40","v":0},{"$f":"'Input Capex'!ER40","v":0},{"$f":"'Input Capex'!ES40","v":0},{"$f":"'Input Capex'!ET40","v":0},{"$f":"'Input Capex'!EU40","v":0},{"$f":"'Input Capex'!EV40","v":0},{"$f":"'Input Capex'!EW40","v":0},{"$f":"'Input Capex'!EX40","v":0},{"$f":"'Input Capex'!EY40","v":0},{"$f":"'Input Capex'!EZ40","v":0},{"$f":"'Input Capex'!FA40","v":0},{"$f":"'Input Capex'!FB40","v":0},{"$f":"'Input Capex'!FC40","v":0},{"$f":"'Input Capex'!FD40","v":0},{"$f":"'Input Capex'!FE40","v":0},{"$f":"'Input Capex'!FF40","v":0}]
[null,{"$f":"'Input Capex'!B41","v":0},null,{"$f":"'Input Capex'!D41","v":0},null,null,null,"тыс. руб.",null,null,null,0,{"$f":"'Input Capex'!M41","v":0},{"$f":"'Input Capex'!N41","v":0},{"$f":"'Input Capex'!O41","v":0},{"$f":"'Input Capex'!P41","v":0},{"$f":"'Input Capex'!Q41","v":0},{"$f":"'Input Capex'!R41","v":0},{"$f":"'Input Capex'!S41","v":0},{"$f":"'Input Capex'!T41","v":0},{"$f":"'Input Capex'!U41","v":0},{"$f":"'Input Capex'!V41","v":0},{"$f":"'Input Capex'!W41","v":0},{"$f":"'Input Capex'!X41","v":0},{"$f":"'Input Capex'!Y41","v":0},{"$f":"'Input Capex'!Z41","v":0},{"$f":"'Input Capex'!AA41","v":0},{"$f":"'Input Capex'!AB41","v":0},{"$f":"'Input Capex'!AC41","v":0},{"$f":"'Input Capex'!AD41","v":0},{"$f":"'Input Capex'!AE41","v":0},{"$f":"'Input Capex'!AF41","v":0},{"$f":"'Input Capex'!AG41","v":0},{"$f":"'Input Capex'!AH41","v":0},{"$f":"'Input Capex'!AI41","v":0},{"$f":"'Input Capex'!AJ41","v":0},{"$f":"'Input Capex'!AK41","v":0},{"$f":"'Input Capex'!AL41","v":0},{"$f":"'Input Capex'!AM41","v":0},{"$f":"'Input Capex'!AN41","v":0},{"$f":"'Input Capex'!AO41","v":0},{"$f":"'Input Capex'!AP41","v":0},{"$f":"'Input Capex'!AQ41","v":0},{"$f":"'Input Capex'!AR41","v":0},{"$f":"'Input Capex'!AS41","v":0},{"$f":"'Input Capex'!AT41","v":0},{"$f":"'Input Capex'!AU41","v":0},{"$f":"'Input Capex'!AV41","v":0},{"$f":"'Input Capex'!AW41","v":0},{"$f":"'Input Capex'!AX41","v":0},{"$f":"'Input Capex'!AY41","v":0},{"$f":"'Input Capex'!AZ41","v":0},{"$f":"'Input Capex'!BA41","v":0},{"$f":"'Input Capex'!BB41","v":0},{"$f":"'Input Capex'!BC41","v":0},{"$f":"'Input Capex'!BD41","v":0},{"$f":"'Input Capex'!BE41","v":0},{"$f":"'Input Capex'!BF41","v":0},{"$f":"'Input Capex'!BG41","v":0},{"$f":"'Input Capex'!BH41","v":0},{"$f":"'Input Capex'!BI41","v":0},{"$f":"'Input Capex'!BJ41","v":0},{"$f":"'Input Capex'!BK41","v":0},{"$f":"'Input Capex'!BL41","v":0},{"$f":"'Input Capex'!BM41","v":0},{"$f":"'Input Capex'!BN41","v":0},{"$f":"'Input Capex'!BO41","v":0},{"$f":"'Input Capex'!BP41","v":0},{"$f":"'Input Capex'!BQ41","v":0},{"$f":"'Input Capex'!BR41","v":0},{"$f":"'Input Capex'!BS41","v":0},{"$f":"'Input Capex'!BT41","v":0},{"$f":"'Input Capex'!BU41","v":0},{"$f":"'Input Capex'!BV41","v":0},{"$f":"'Input Capex'!BW41","v":0},{"$f":"'Input Capex'!BX41","v":0},{"$f":"'Input Capex'!BY41","v":0},{"$f":"'Input Capex'!BZ41","v":0},{"$f":"'Input Capex'!CA41","v":0},{"$f":"'Input Capex'!CB41","v":0},{"$f":"'Input Capex'!CC41","v":0},{"$f":"'Input Capex'!CD41","v":0},{"$f":"'Input Capex'!CE41","v":0},{"$f":"'Input Capex'!CF41","v":0},{"$f":"'Input Capex'!CG41","v":0},{"$f":"'Input Capex'!CH41","v":0},{"$f":"'Input Capex'!CI41","v":0},{"$f":"'Input Capex'!CJ41","v":0},{"$f":"'Input Capex'!CK41","v":0},{"$f":"'Input Capex'!CL41","v":0},{"$f":"'Input Capex'!CM41","v":0},{"$f":"'Input Capex'!CN41","v":0},{"$f":"'Input Capex'!CO41","v":0},{"$f":"'Input Capex'!CP41","v":0},{"$f":"'Input Capex'!CQ41","v":0},{"$f":"'Input Capex'!CR41","v":0},{"$f":"'Input Capex'!CS41","v":0},{"$f":"'Input Capex'!CT41","v":0},{"$f":"'Input Capex'!CU41","v":0},{"$f":"'Input Capex'!CV41","v":0},{"$f":"'Input Capex'!CW41","v":0},{"$f":"'Input Capex'!CX41","v":0},{"$f":"'Input Capex'!CY41","v":0},{"$f":"'Input Capex'!CZ41","v":0},{"$f":"'Input Capex'!DA41","v":0},{"$f":"'Input Capex'!DB41","v":0},{"$f":"'Input Capex'!DC41","v":0},{"$f":"'Input Capex'!DD41","v":0},{"$f":"'Input Capex'!DE41","v":0},{"$f":"'Input Capex'!DF41","v":0},{"$f":"'Input Capex'!DG41","v":0},{"$f":"'Input Capex'!DH41","v":0},{"$f":"'Input Capex'!DI41","v":0},{"$f":"'Input Capex'!DJ41","v":0},{"$f":"'Input Capex'!DK41","v":0},{"$f":"'Input Capex'!DL41","v":0},{"$f":"'Input Capex'!DM41","v":0},{"$f":"'Input Capex'!DN41","v":0},{"$f":"'Input Capex'!DO41","v":0},{"$f":"'Input Capex'!DP41","v":0},{"$f":"'Input Capex'!DQ41","v":0},{"$f":"'Input Capex'!DR41","v":0},{"$f":"'Input Capex'!DS41","v":0},{"$f":"'Input Capex'!DT41","v":0},{"$f":"'Input Capex'!DU41","v":0},{"$f":"'Input Capex'!DV41","v":0},{"$f":"'Input Capex'!DW41","v":0},{"$f":"'Input Capex'!DX41","v":0},{"$f":"'Input Capex'!DY41","v":0},{"$f":"'Input Capex'!DZ41","v":0},{"$f":"'Input Capex'!EA41","v":0},{"$f":"'Input Capex'!EB41","v":0},{"$f":"'Input Capex'!EC41","v":0},{"$f":"'Input Capex'!ED41","v":0},{"$f":"'Input Capex'!EE41","v":0},{"$f":"'Input Capex'!EF41","v":0},{"$f":"'Input Capex'!EG41","v":0},{"$f":"'Input Capex'!EH41","v":0},{"$f":"'Input Capex'!EI41","v":0},{"$f":"'Input Capex'!EJ41","v":0},{"$f":"'Input Capex'!EK41","v":0},{"$f":"'Input Capex'!EL41","v":0},{"$f":"'Input Capex'!EM41","v":0},{"$f":"'Input Capex'!EN41","v":0},{"$f":"'Input Capex'!EO41","v":0},{"$f":"'Input Capex'!EP41","v":0},{"$f":"'Input Capex'!EQ41","v":0},{"$f":"'Input Capex'!ER41","v":0},{"$f":"'Input Capex'!ES41","v":0},{"$f":"'Input Capex'!ET41","v":0},{"$f":"'Input Capex'!EU41","v":0},{"$f":"'Input Capex'!EV41","v":0},{"$f":"'Input Capex'!EW41","v":0},{"$f":"'Input Capex'!EX41","v":0},{"$f":"'Input Capex'!EY41","v":0},{"$f":"'Input Capex'!EZ41","v":0},{"$f":"'Input Capex'!FA41","v":0},{"$f":"'Input Capex'!FB41","v":0},{"$f":"'Input Capex'!FC41","v":0},{"$f":"'Input Capex'!FD41","v":0},{"$f":"'Input Capex'!FE41","v":0},{"$f":"'Input Capex'!FF41","v":0}]
[null,{"$f":"'Input Capex'!B42","v":0},null,{"$f":"'Input Capex'!D42","v":0},null,null,null,"тыс. руб.",null,null,null,0,{"$f":"'Input Capex'!M42","v":0},{"$f":"'Input Capex'!N42","v":0},{"$f":"'Input Capex'!O42","v":0},{"$f":"'Input Capex'!P42","v":0},{"$f":"'Input Capex'!Q42","v":0},{"$f":"'Input Capex'!R42","v":0},{"$f":"'Input Capex'!S42","v":0},{"$f":"'Input Capex'!T42","v":0},{"$f":"'Input Capex'!U42","v":0},{"$f":"'Input Capex'!V42","v":0},{"$f":"'Input Capex'!W42","v":0},{"$f":"'Input Capex'!X42","v":0},{"$f":"'Input Capex'!Y42","v":0},{"$f":"'Input Capex'!Z42","v":0},{"$f":"'Input Capex'!AA42","v":0},{"$f":"'Input Capex'!AB42","v":0},{"$f":"'Input Capex'!AC42","v":0},{"$f":"'Input Capex'!AD42","v":0},{"$f":"'Input Capex'!AE42","v":0},{"$f":"'Input Capex'!AF42","v":0},{"$f":"'Input Capex'!AG42","v":0},{"$f":"'Input Capex'!AH42","v":0},{"$f":"'Input Capex'!AI42","v":0},{"$f":"'Input Capex'!AJ42","v":0},{"$f":"'Input Capex'!AK42","v":0},{"$f":"'Input Capex'!AL42","v":0},{"$f":"'Input Capex'!AM42","v":0},{"$f":"'Input Capex'!AN42","v":0},{"$f":"'Input Capex'!AO42","v":0},{"$f":"'Input Capex'!AP42","v":0},{"$f":"'Input Capex'!AQ42","v":0},{"$f":"'Input Capex'!AR42","v":0},{"$f":"'Input Capex'!AS42","v":0},{"$f":"'Input Capex'!AT42","v":0},{"$f":"'Input Capex'!AU42","v":0},{"$f":"'Input Capex'!AV42","v":0},{"$f":"'Input Capex'!AW42","v":0},{"$f":"'Input Capex'!AX42","v":0},{"$f":"'Input Capex'!AY42","v":0},{"$f":"'Input Capex'!AZ42","v":0},{"$f":"'Input Capex'!BA42","v":0},{"$f":"'Input Capex'!BB42","v":0},{"$f":"'Input Capex'!BC42","v":0},{"$f":"'Input Capex'!BD42","v":0},{"$f":"'Input Capex'!BE42","v":0},{"$f":"'Input Capex'!BF42","v":0},{"$f":"'Input Capex'!BG42","v":0},{"$f":"'Input Capex'!BH42","v":0},{"$f":"'Input Capex'!BI42","v":0},{"$f":"'Input Capex'!BJ42","v":0},{"$f":"'Input Capex'!BK42","v":0},{"$f":"'Input Capex'!BL42","v":0},{"$f":"'Input Capex'!BM42","v":0},{"$f":"'Input Capex'!BN42","v":0},{"$f":"'Input Capex'!BO42","v":0},{"$f":"'Input Capex'!BP42","v":0},{"$f":"'Input Capex'!BQ42","v":0},{"$f":"'Input Capex'!BR42","v":0},{"$f":"'Input Capex'!BS42","v":0},{"$f":"'Input Capex'!BT42","v":0},{"$f":"'Input Capex'!BU42","v":0},{"$f":"'Input Capex'!BV42","v":0},{"$f":"'Input Capex'!BW42","v":0},{"$f":"'Input Capex'!BX42","v":0},{"$f":"'Input Capex'!BY42","v":0},{"$f":"'Input Capex'!BZ42","v":0},{"$f":"'Input Capex'!CA42","v":0},{"$f":"'Input Capex'!CB42","v":0},{"$f":"'Input Capex'!CC42","v":0},{"$f":"'Input Capex'!CD42","v":0},{"$f":"'Input Capex'!CE42","v":0},{"$f":"'Input Capex'!CF42","v":0},{"$f":"'Input Capex'!CG42","v":0},{"$f":"'Input Capex'!CH42","v":0},{"$f":"'Input Capex'!CI42","v":0},{"$f":"'Input Capex'!CJ42","v":0},{"$f":"'Input Capex'!CK42","v":0},{"$f":"'Input Capex'!CL42","v":0},{"$f":"'Input Capex'!CM42","v":0},{"$f":"'Input Capex'!CN42","v":0},{"$f":"'Input Capex'!CO42","v":0},{"$f":"'Input Capex'!CP42","v":0},{"$f":"'Input Capex'!CQ42","v":0},{"$f":"'Input Capex'!CR42","v":0},{"$f":"'Input Capex'!CS42","v":0},{"$f":"'Input Capex'!CT42","v":0},{"$f":"'Input Capex'!CU42","v":0},{"$f":"'Input Capex'!CV42","v":0},{"$f":"'Input Capex'!CW42","v":0},{"$f":"'Input Capex'!CX42","v":0},{"$f":"'Input Capex'!CY42","v":0},{"$f":"'Input Capex'!CZ42","v":0},{"$f":"'Input Capex'!DA42","v":0},{"$f":"'Input Capex'!DB42","v":0},{"$f":"'Input Capex'!DC42","v":0},{"$f":"'Input Capex'!DD42","v":0},{"$f":"'Input Capex'!DE42","v":0},{"$f":"'Input Capex'!DF42","v":0},{"$f":"'Input Capex'!DG42","v":0},{"$f":"'Input Capex'!DH42","v":0},{"$f":"'Input Capex'!DI42","v":0},{"$f":"'Input Capex'!DJ42","v":0},{"$f":"'Input Capex'!DK42","v":0},{"$f":"'Input Capex'!DL42","v":0},{"$f":"'Input Capex'!DM42","v":0},{"$f":"'Input Capex'!DN42","v":0},{"$f":"'Input Capex'!DO42","v":0},{"$f":"'Input Capex'!DP42","v":0},{"$f":"'Input Capex'!DQ42","v":0},{"$f":"'Input Capex'!DR42","v":0},{"$f":"'Input Capex'!DS42","v":0},{"$f":"'Input Capex'!DT42","v":0},{"$f":"'Input Capex'!DU42","v":0},{"$f":"'Input Capex'!DV42","v":0},{"$f":"'Input Capex'!DW42","v":0},{"$f":"'Input Capex'!DX42","v":0},{"$f":"'Input Capex'!DY42","v":0},{"$f":"'Input Capex'!DZ42","v":0},{"$f":"'Input Capex'!EA42","v":0},{"$f":"'Input Capex'!EB42","v":0},{"$f":"'Input Capex'!EC42","v":0},{"$f":"'Input Capex'!ED42","v":0},{"$f":"'Input Capex'!EE42","v":0},{"$f":"'Input Capex'!EF42","v":0},{"$f":"'Input Capex'!EG42","v":0},{"$f":"'Input Capex'!EH42","v":0},{"$f":"'Input Capex'!EI42","v":0},{"$f":"'Input Capex'!EJ42","v":0},{"$f":"'Input Capex'!EK42","v":0},{"$f":"'Input Capex'!EL42","v":0},{"$f":"'Input Capex'!EM42","v":0},{"$f":"'Input Capex'!EN42","v":0},{"$f":"'Input Capex'!EO42","v":0},{"$f":"'Input Capex'!EP42","v":0},{"$f":"'Input Capex'!EQ42","v":0},{"$f":"'Input Capex'!ER42","v":0},{"$f":"'Input Capex'!ES42","v":0},{"$f":"'Input Capex'!ET42","v":0},{"$f":"'Input Capex'!EU42","v":0},{"$f":"'Input Capex'!EV42","v":0},{"$f":"'Input Capex'!EW42","v":0},{"$f":"'Input Capex'!EX42","v":0},{"$f":"'Input Capex'!EY42","v":0},{"$f":"'Input Capex'!EZ42","v":0},{"$f":"'Input Capex'!FA42","v":0},{"$f":"'Input Capex'!FB42","v":0},{"$f":"'Input Capex'!FC42","v":0},{"$f":"'Input Capex'!FD42","v":0},{"$f":"'Input Capex'!FE42","v":0},{"$f":"'Input Capex'!FF42","v":0}]
[null,{"$f":"'Input Capex'!B43","v":0},null,{"$f":"'Input Capex'!D43","v":0},null,null,null,"тыс. руб.",null,null,null,0,{"$f":"'Input Capex'!M43","v":0},{"$f":"'Input Capex'!N43","v":0},{"$f":"'Input Capex'!O43","v":0},{"$f":"'Input Capex'!P43","v":0},{"$f":"'Input Capex'!Q43","v":0},{"$f":"'Input Capex'!R43","v":0},{"$f":"'Input Capex'!S43","v":0},{"$f":"'Input Capex'!T43","v":0},{"$f":"'Input Capex'!U43","v":0},{"$f":"'Input Capex'!V43","v":0},{"$f":"'Input Capex'!W43","v":0},{"$f":"'Input Capex'!X43","v":0},{"$f":"'Input Capex'!Y43","v":0},{"$f":"'Input Capex'!Z43","v":0},{"$f":"'Input Capex'!AA43","v":0},{"$f":"'Input Capex'!AB43","v":0},{"$f":"'Input Capex'!AC43","v":0},{"$f":"'Input Capex'!AD43","v":0},{"$f":"'Input Capex'!AE43","v":0},{"$f":"'Input Capex'!AF43","v":0},{"$f":"'Input Capex'!AG43","v":0},{"$f":"'Input Capex'!AH43","v":0},{"$f":"'Input Capex'!AI43","v":0},{"$f":"'Input Capex'!AJ43","v":0},{"$f":"'Input Capex'!AK43","v":0},{"$f":"'Input Capex'!AL43","v":0},{"$f":"'Input Capex'!AM43","v":0},{"$f":"'Input Capex'!AN43","v":0},{"$f":"'Input Capex'!AO43","v":0},{"$f":"'Input Capex'!AP43","v":0},{"$f":"'Input Capex'!AQ43","v":0},{"$f":"'Input Capex'!AR43","v":0},{"$f":"'Input Capex'!AS43","v":0},{"$f":"'Input Capex'!AT43","v":0},{"$f":"'Input Capex'!AU43","v":0},{"$f":"'Input Capex'!AV43","v":0},{"$f":"'Input Capex'!AW43","v":0},{"$f":"'Input Capex'!AX43","v":0},{"$f":"'Input Capex'!AY43","v":0},{"$f":"'Input Capex'!AZ43","v":0},{"$f":"'Input Capex'!BA43","v":0},{"$f":"'Input Capex'!BB43","v":0},{"$f":"'Input Capex'!BC43","v":0},{"$f":"'Input Capex'!BD43","v":0},{"$f":"'Input Capex'!BE43","v":0},{"$f":"'Input Capex'!BF43","v":0},{"$f":"'Input Capex'!BG43","v":0},{"$f":"'Input Capex'!BH43","v":0},{"$f":"'Input Capex'!BI43","v":0},{"$f":"'Input Capex'!BJ43","v":0},{"$f":"'Input Capex'!BK43","v":0},{"$f":"'Input Capex'!BL43","v":0},{"$f":"'Input Capex'!BM43","v":0},{"$f":"'Input Capex'!BN43","v":0},{"$f":"'Input Capex'!BO43","v":0},{"$f":"'Input Capex'!BP43","v":0},{"$f":"'Input Capex'!BQ43","v":0},{"$f":"'Input Capex'!BR43","v":0},{"$f":"'Input Capex'!BS43","v":0},{"$f":"'Input Capex'!BT43","v":0},{"$f":"'Input Capex'!BU43","v":0},{"$f":"'Input Capex'!BV43","v":0},{"$f":"'Input Capex'!BW43","v":0},{"$f":"'Input Capex'!BX43","v":0},{"$f":"'Input Capex'!BY43","v":0},{"$f":"'Input Capex'!BZ43","v":0},{"$f":"'Input Capex'!CA43","v":0},{"$f":"'Input Capex'!CB43","v":0},{"$f":"'Input Capex'!CC43","v":0},{"$f":"'Input Capex'!CD43","v":0},{"$f":"'Input Capex'!CE43","v":0},{"$f":"'Input Capex'!CF43","v":0},{"$f":"'Input Capex'!CG43","v":0},{"$f":"'Input Capex'!CH43","v":0},{"$f":"'Input Capex'!CI43","v":0},{"$f":"'Input Capex'!CJ43","v":0},{"$f":"'Input Capex'!CK43","v":0},{"$f":"'Input Capex'!CL43","v":0},{"$f":"'Input Capex'!CM43","v":0},{"$f":"'Input Capex'!CN43","v":0},{"$f":"'Input Capex'!CO43","v":0},{"$f":"'Input Capex'!CP43","v":0},{"$f":"'Input Capex'!CQ43","v":0},{"$f":"'Input Capex'!CR43","v":0},{"$f":"'Input Capex'!CS43","v":0},{"$f":"'Input Capex'!CT43","v":0},{"$f":"'Input Capex'!CU43","v":0},{"$f":"'Input Capex'!CV43","v":0},{"$f":"'Input Capex'!CW43","v":0},{"$f":"'Input Capex'!CX43","v":0},{"$f":"'Input Capex'!CY43","v":0},{"$f":"'Input Capex'!CZ43","v":0},{"$f":"'Input Capex'!DA43","v":0},{"$f":"'Input Capex'!DB43","v":0},{"$f":"'Input Capex'!DC43","v":0},{"$f":"'Input Capex'!DD43","v":0},{"$f":"'Input Capex'!DE43","v":0},{"$f":"'Input Capex'!DF43","v":0},{"$f":"'Input Capex'!DG43","v":0},{"$f":"'Input Capex'!DH43","v":0},{"$f":"'Input Capex'!DI43","v":0},{"$f":"'Input Capex'!DJ43","v":0},{"$f":"'Input Capex'!DK43","v":0},{"$f":"'Input Capex'!DL43","v":0},{"$f":"'Input Capex'!DM43","v":0},{"$f":"'Input Capex'!DN43","v":0},{"$f":"'Input Capex'!DO43","v":0},{"$f":"'Input Capex'!DP43","v":0},{"$f":"'Input Capex'!DQ43","v":0},{"$f":"'Input Capex'!DR43","v":0},{"$f":"'Input Capex'!DS43","v":0},{"$f":"'Input Capex'!DT43","v":0},{"$f":"'Input Capex'!DU43","v":0},{"$f":"'Input Capex'!DV43","v":0},{"$f":"'Input Capex'!DW43","v":0},{"$f":"'Input Capex'!DX43","v":0},{"$f":"'Input Capex'!DY43","v":0},{"$f":"'Input Capex'!DZ43","v":0},{"$f":"'Input Capex'!EA43","v":0},{"$f":"'Input Capex'!EB43","v":0},{"$f":"'Input Capex'!EC43","v":0},{"$f":"'Input Capex'!ED43","v":0},{"$f":"'Input Capex'!EE43","v":0},{"$f":"'Input Capex'!EF43","v":0},{"$f":"'Input Capex'!EG43","v":0},{"$f":"'Input Capex'!EH43","v":0},{"$f":"'Input Capex'!EI43","v":0},{"$f":"'Input Capex'!EJ43","v":0},{"$f":"'Input Capex'!EK43","v":0},{"$f":"'Input Capex'!EL43","v":0},{"$f":"'Input Capex'!EM43","v":0},{"$f":"'Input Capex'!EN43","v":0},{"$f":"'Input Capex'!EO43","v":0},{"$f":"'Input Capex'!EP43","v":0},{"$f":"'Input Capex'!EQ43","v":0},{"$f":"'Input Capex'!ER43","v":0},{"$f":"'Input Capex'!ES43","v":0},{"$f":"'Input Capex'!ET43","v":0},{"$f":"'Input Capex'!EU43","v":0},{"$f":"'Input Capex'!EV43","v":0},{"$f":"'Input Capex'!EW43","v":0},{"$f":"'Input Capex'!EX43","v":0},{"$f":"'Input Capex'!EY43","v":0},{"$f":"'Input Capex'!EZ43","v":0},{"$f":"'Input Capex'!FA43","v":0},{"$f":"'Input Capex'!FB43","v":0},{"$f":"'Input Capex'!FC43","v":0},{"$f":"'Input Capex'!FD43","v":0},{"$f":"'Input Capex'!FE43","v":0},{"$f":"'Input Capex'!FF43","v":0}]
[null,"Итого без учета непредвиденных затрат и банковских гарантий",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M43:FF43)","v":709638.54637500015},{"$f":"SUM(M32:M42)","v":4166.666666666667},{"$f":"SUM(N32:N42)","v":4166.666666666667},4166.666666666667,4166.666666666667,58454.457965324429,91150.235741697281,90343.596487345974,29522.996709257706,116156.0526265877,99109.076384629923,148905.60635325062,59329.857440239706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ32:BZ42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL32:EL42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Непредвиденные затраты",null,null,null,null,null,"тыс. руб.",null,null,{"$f":"'Inputs C'!$M$33","v":0},{"$f":"SUM(M44:FF44)","v":0},{"$f":"M43*$K$44","v":0},{"$f":"N43*$K$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ43*$K$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL43*$K$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Банковские гарантии на период строительства",null,{"$f":"'Inputs C'!M25","v":"Фиксированные суммы"},{"$f":"'Inputs C'!N25","v":1},null,null,"тыс. руб.",{"$f":"'Inputs C'!$N$36","v":8},{"$f":"'Inputs C'!$M$34","v":0.02},{"$f":"'Inputs C'!$M$35","v":2.5000000000000001E-2},{"$f":"SUM(M45:FF45)","v":440.78312782500007},{"$f":"IF($E$45=1,M49,M50)","v":6.25},{"$f":"IF($E$45=1,N49,N50)","v":6.25},6.25,6.25,51.972890978125001,51.972890978125001,51.972890978125001,51.972890978125001,51.972890978125001,51.972890978125001,{"$f":"IF($E$45=1,W49,W50)","v":51.972890978125001},51.972890978125001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$45=1,CI49,CI50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$45=1,EU49,EU50)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого капитальные затраты без учета НДС в ценах базового периода",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M46:FF46)","v":710079.32950282504},{"$f":"SUM(M43:M45)","v":4172.916666666667},{"$f":"SUM(N43:N45)","v":4172.916666666667},4172.916666666667,4172.916666666667,58506.430856302555,91202.208632675407,90395.5693783241,29574.969600235832,116208.02551756582,99161.049275608049,{"$f":"SUM(W43:W45)","v":148957.57924422875},59381.830331217832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CI43:CI45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EU43:EU45)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Вспомогательный расчет:"]
[null,"Банковская гарантия как фиксированная сумма",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M49:FF49)","v":440.78312782500007},{"$f":"'Inputs C'!$M$27*(M16=1)*$K$65/periods_in_year*(SUM($M$32:M32)>VSN)+'Inputs C'!$M$28*(M16=2)*$K$65/periods_in_year","v":6.25},{"$f":"'Inputs C'!$M$27*(N16=1)*$K$65/periods_in_year*(SUM($M$32:N32)>VSN)+'Inputs C'!$M$28*(N16=2)*$K$65/periods_in_year","v":6.25},{"$f":"'Inputs C'!$M$27*(O16=1)*$K$65/periods_in_year*(SUM($M$32:O32)>VSN)+'Inputs C'!$M$28*(O16=2)*$K$65/periods_in_year","v":6.25},{"$f":"'Inputs C'!$M$27*(P16=1)*$K$65/periods_in_year*(SUM($M$32:P32)>VSN)+'Inputs C'!$M$28*(P16=2)*$K$65/periods_in_year","v":6.25},{"$f":"'Inputs C'!$M$27*(Q16=1)*$K$65/periods_in_year*(SUM($M$32:Q32)>VSN)+'Inputs C'!$M$28*(Q16=2)*$K$65/periods_in_year","v":51.972890978125001},{"$f":"'Inputs C'!$M$27*(R16=1)*$K$65/periods_in_year*(SUM($M$32:R32)>VSN)+'Inputs C'!$M$28*(R16=2)*$K$65/periods_in_year","v":51.972890978125001},{"$f":"'Inputs C'!$M$27*(S16=1)*$K$65/periods_in_year*(SUM($M$32:S32)>VSN)+'Inputs C'!$M$28*(S16=2)*$K$65/periods_in_year","v":51.972890978125001},{"$f":"'Inputs C'!$M$27*(T16=1)*$K$65/periods_in_year*(SUM($M$32:T32)>VSN)+'Inputs C'!$M$28*(T16=2)*$K$65/periods_in_year","v":51.972890978125001},{"$f":"'Inputs C'!$M$27*(U16=1)*$K$65/periods_in_year*(SUM($M$32:U32)>VSN)+'Inputs C'!$M$28*(U16=2)*$K$65/periods_in_year","v":51.972890978125001},{"$f":"'Inputs C'!$M$27*(V16=1)*$K$65/periods_in_year*(SUM($M$32:V32)>VSN)+'Inputs C'!$M$28*(V16=2)*$K$65/periods_in_year","v":51.972890978125001},{"$f":"'Inputs C'!$M$27*(W16=1)*$K$65/periods_in_year*(SUM($M$32:W32)>VSN)+'Inputs C'!$M$28*(W16=2)*$K$65/periods_in_year","v":51.972890978125001},{"$f":"'Inputs C'!$M$27*(X16=1)*$K$65/periods_in_year*(SUM($M$32:X32)>VSN)+'Inputs C'!$M$28*(X16=2)*$K$65/periods_in_year","v":51.972890978125001},{"$f":"'Inputs C'!$M$27*(Y16=1)*$K$65/periods_in_year*(SUM($M$32:Y32)>VSN)+'Inputs C'!$M$28*(Y16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(Z16=1)*$K$65/periods_in_year*(SUM($M$32:Z32)>VSN)+'Inputs C'!$M$28*(Z16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AA16=1)*$K$65/periods_in_year*(SUM($M$32:AA32)>VSN)+'Inputs C'!$M$28*(AA16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AB16=1)*$K$65/periods_in_year*(SUM($M$32:AB32)>VSN)+'Inputs C'!$M$28*(AB16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AC16=1)*$K$65/periods_in_year*(SUM($M$32:AC32)>VSN)+'Inputs C'!$M$28*(AC16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AD16=1)*$K$65/periods_in_year*(SUM($M$32:AD32)>VSN)+'Inputs C'!$M$28*(AD16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AE16=1)*$K$65/periods_in_year*(SUM($M$32:AE32)>VSN)+'Inputs C'!$M$28*(AE16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AF16=1)*$K$65/periods_in_year*(SUM($M$32:AF32)>VSN)+'Inputs C'!$M$28*(AF16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AG16=1)*$K$65/periods_in_year*(SUM($M$32:AG32)>VSN)+'Inputs C'!$M$28*(AG16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AH16=1)*$K$65/periods_in_year*(SUM($M$32:AH32)>VSN)+'Inputs C'!$M$28*(AH16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AI16=1)*$K$65/periods_in_year*(SUM($M$32:AI32)>VSN)+'Inputs C'!$M$28*(AI16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AJ16=1)*$K$65/periods_in_year*(SUM($M$32:AJ32)>VSN)+'Inputs C'!$M$28*(AJ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AK16=1)*$K$65/periods_in_year*(SUM($M$32:AK32)>VSN)+'Inputs C'!$M$28*(AK16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AL16=1)*$K$65/periods_in_year*(SUM($M$32:AL32)>VSN)+'Inputs C'!$M$28*(AL16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AM16=1)*$K$65/periods_in_year*(SUM($M$32:AM32)>VSN)+'Inputs C'!$M$28*(AM16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AN16=1)*$K$65/periods_in_year*(SUM($M$32:AN32)>VSN)+'Inputs C'!$M$28*(AN16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AO16=1)*$K$65/periods_in_year*(SUM($M$32:AO32)>VSN)+'Inputs C'!$M$28*(AO16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AP16=1)*$K$65/periods_in_year*(SUM($M$32:AP32)>VSN)+'Inputs C'!$M$28*(AP16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AQ16=1)*$K$65/periods_in_year*(SUM($M$32:AQ32)>VSN)+'Inputs C'!$M$28*(AQ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AR16=1)*$K$65/periods_in_year*(SUM($M$32:AR32)>VSN)+'Inputs C'!$M$28*(AR16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AS16=1)*$K$65/periods_in_year*(SUM($M$32:AS32)>VSN)+'Inputs C'!$M$28*(AS16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AT16=1)*$K$65/periods_in_year*(SUM($M$32:AT32)>VSN)+'Inputs C'!$M$28*(AT16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AU16=1)*$K$65/periods_in_year*(SUM($M$32:AU32)>VSN)+'Inputs C'!$M$28*(AU16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AV16=1)*$K$65/periods_in_year*(SUM($M$32:AV32)>VSN)+'Inputs C'!$M$28*(AV16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AW16=1)*$K$65/periods_in_year*(SUM($M$32:AW32)>VSN)+'Inputs C'!$M$28*(AW16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AX16=1)*$K$65/periods_in_year*(SUM($M$32:AX32)>VSN)+'Inputs C'!$M$28*(AX16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AY16=1)*$K$65/periods_in_year*(SUM($M$32:AY32)>VSN)+'Inputs C'!$M$28*(AY16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AZ16=1)*$K$65/periods_in_year*(SUM($M$32:AZ32)>VSN)+'Inputs C'!$M$28*(AZ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BA16=1)*$K$65/periods_in_year*(SUM($M$32:BA32)>VSN)+'Inputs C'!$M$28*(BA16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BB16=1)*$K$65/periods_in_year*(SUM($M$32:BB32)>VSN)+'Inputs C'!$M$28*(BB16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BC16=1)*$K$65/periods_in_year*(SUM($M$32:BC32)>VSN)+'Inputs C'!$M$28*(BC16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BD16=1)*$K$65/periods_in_year*(SUM($M$32:BD32)>VSN)+'Inputs C'!$M$28*(BD16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BE16=1)*$K$65/periods_in_year*(SUM($M$32:BE32)>VSN)+'Inputs C'!$M$28*(BE16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BF16=1)*$K$65/periods_in_year*(SUM($M$32:BF32)>VSN)+'Inputs C'!$M$28*(BF16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BG16=1)*$K$65/periods_in_year*(SUM($M$32:BG32)>VSN)+'Inputs C'!$M$28*(BG16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BH16=1)*$K$65/periods_in_year*(SUM($M$32:BH32)>VSN)+'Inputs C'!$M$28*(BH16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BI16=1)*$K$65/periods_in_year*(SUM($M$32:BI32)>VSN)+'Inputs C'!$M$28*(BI16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BJ16=1)*$K$65/periods_in_year*(SUM($M$32:BJ32)>VSN)+'Inputs C'!$M$28*(BJ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BK16=1)*$K$65/periods_in_year*(SUM($M$32:BK32)>VSN)+'Inputs C'!$M$28*(BK16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BL16=1)*$K$65/periods_in_year*(SUM($M$32:BL32)>VSN)+'Inputs C'!$M$28*(BL16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BM16=1)*$K$65/periods_in_year*(SUM($M$32:BM32)>VSN)+'Inputs C'!$M$28*(BM16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BN16=1)*$K$65/periods_in_year*(SUM($M$32:BN32)>VSN)+'Inputs C'!$M$28*(BN16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BO16=1)*$K$65/periods_in_year*(SUM($M$32:BO32)>VSN)+'Inputs C'!$M$28*(BO16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BP16=1)*$K$65/periods_in_year*(SUM($M$32:BP32)>VSN)+'Inputs C'!$M$28*(BP16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BQ16=1)*$K$65/periods_in_year*(SUM($M$32:BQ32)>VSN)+'Inputs C'!$M$28*(BQ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BR16=1)*$K$65/periods_in_year*(SUM($M$32:BR32)>VSN)+'Inputs C'!$M$28*(BR16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BS16=1)*$K$65/periods_in_year*(SUM($M$32:BS32)>VSN)+'Inputs C'!$M$28*(BS16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BT16=1)*$K$65/periods_in_year*(SUM($M$32:BT32)>VSN)+'Inputs C'!$M$28*(BT16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BU16=1)*$K$65/periods_in_year*(SUM($M$32:BU32)>VSN)+'Inputs C'!$M$28*(BU16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BV16=1)*$K$65/periods_in_year*(SUM($M$32:BV32)>VSN)+'Inputs C'!$M$28*(BV16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BW16=1)*$K$65/periods_in_year*(SUM($M$32:BW32)>VSN)+'Inputs C'!$M$28*(BW16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BX16=1)*$K$65/periods_in_year*(SUM($M$32:BX32)>VSN)+'Inputs C'!$M$28*(BX16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BY16=1)*$K$65/periods_in_year*(SUM($M$32:BY32)>VSN)+'Inputs C'!$M$28*(BY16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BZ16=1)*$K$65/periods_in_year*(SUM($M$32:BZ32)>VSN)+'Inputs C'!$M$28*(BZ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CA16=1)*$K$65/periods_in_year*(SUM($M$32:CA32)>VSN)+'Inputs C'!$M$28*(CA16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CB16=1)*$K$65/periods_in_year*(SUM($M$32:CB32)>VSN)+'Inputs C'!$M$28*(CB16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CC16=1)*$K$65/periods_in_year*(SUM($M$32:CC32)>VSN)+'Inputs C'!$M$28*(CC16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CD16=1)*$K$65/periods_in_year*(SUM($M$32:CD32)>VSN)+'Inputs C'!$M$28*(CD16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CE16=1)*$K$65/periods_in_year*(SUM($M$32:CE32)>VSN)+'Inputs C'!$M$28*(CE16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CF16=1)*$K$65/periods_in_year*(SUM($M$32:CF32)>VSN)+'Inputs C'!$M$28*(CF16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CG16=1)*$K$65/periods_in_year*(SUM($M$32:CG32)>VSN)+'Inputs C'!$M$28*(CG16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CH16=1)*$K$65/periods_in_year*(SUM($M$32:CH32)>VSN)+'Inputs C'!$M$28*(CH16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CI16=1)*$K$65/periods_in_year*(SUM($M$32:CI32)>VSN)+'Inputs C'!$M$28*(CI16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CJ16=1)*$K$65/periods_in_year*(SUM($M$32:CJ32)>VSN)+'Inputs C'!$M$28*(CJ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CK16=1)*$K$65/periods_in_year*(SUM($M$32:CK32)>VSN)+'Inputs C'!$M$28*(CK16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CL16=1)*$K$65/periods_in_year*(SUM($M$32:CL32)>VSN)+'Inputs C'!$M$28*(CL16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CM16=1)*$K$65/periods_in_year*(SUM($M$32:CM32)>VSN)+'Inputs C'!$M$28*(CM16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CN16=1)*$K$65/periods_in_year*(SUM($M$32:CN32)>VSN)+'Inputs C'!$M$28*(CN16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CO16=1)*$K$65/periods_in_year*(SUM($M$32:CO32)>VSN)+'Inputs C'!$M$28*(CO16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CP16=1)*$K$65/periods_in_year*(SUM($M$32:CP32)>VSN)+'Inputs C'!$M$28*(CP16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CQ16=1)*$K$65/periods_in_year*(SUM($M$32:CQ32)>VSN)+'Inputs C'!$M$28*(CQ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CR16=1)*$K$65/periods_in_year*(SUM($M$32:CR32)>VSN)+'Inputs C'!$M$28*(CR16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CS16=1)*$K$65/periods_in_year*(SUM($M$32:CS32)>VSN)+'Inputs C'!$M$28*(CS16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CT16=1)*$K$65/periods_in_year*(SUM($M$32:CT32)>VSN)+'Inputs C'!$M$28*(CT16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CU16=1)*$K$65/periods_in_year*(SUM($M$32:CU32)>VSN)+'Inputs C'!$M$28*(CU16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CV16=1)*$K$65/periods_in_year*(SUM($M$32:CV32)>VSN)+'Inputs C'!$M$28*(CV16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CW16=1)*$K$65/periods_in_year*(SUM($M$32:CW32)>VSN)+'Inputs C'!$M$28*(CW16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CX16=1)*$K$65/periods_in_year*(SUM($M$32:CX32)>VSN)+'Inputs C'!$M$28*(CX16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CY16=1)*$K$65/periods_in_year*(SUM($M$32:CY32)>VSN)+'Inputs C'!$M$28*(CY16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CZ16=1)*$K$65/periods_in_year*(SUM($M$32:CZ32)>VSN)+'Inputs C'!$M$28*(CZ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DA16=1)*$K$65/periods_in_year*(SUM($M$32:DA32)>VSN)+'Inputs C'!$M$28*(DA16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DB16=1)*$K$65/periods_in_year*(SUM($M$32:DB32)>VSN)+'Inputs C'!$M$28*(DB16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DC16=1)*$K$65/periods_in_year*(SUM($M$32:DC32)>VSN)+'Inputs C'!$M$28*(DC16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DD16=1)*$K$65/periods_in_year*(SUM($M$32:DD32)>VSN)+'Inputs C'!$M$28*(DD16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DE16=1)*$K$65/periods_in_year*(SUM($M$32:DE32)>VSN)+'Inputs C'!$M$28*(DE16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DF16=1)*$K$65/periods_in_year*(SUM($M$32:DF32)>VSN)+'Inputs C'!$M$28*(DF16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DG16=1)*$K$65/periods_in_year*(SUM($M$32:DG32)>VSN)+'Inputs C'!$M$28*(DG16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DH16=1)*$K$65/periods_in_year*(SUM($M$32:DH32)>VSN)+'Inputs C'!$M$28*(DH16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DI16=1)*$K$65/periods_in_year*(SUM($M$32:DI32)>VSN)+'Inputs C'!$M$28*(DI16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DJ16=1)*$K$65/periods_in_year*(SUM($M$32:DJ32)>VSN)+'Inputs C'!$M$28*(DJ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DK16=1)*$K$65/periods_in_year*(SUM($M$32:DK32)>VSN)+'Inputs C'!$M$28*(DK16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DL16=1)*$K$65/periods_in_year*(SUM($M$32:DL32)>VSN)+'Inputs C'!$M$28*(DL16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DM16=1)*$K$65/periods_in_year*(SUM($M$32:DM32)>VSN)+'Inputs C'!$M$28*(DM16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DN16=1)*$K$65/periods_in_year*(SUM($M$32:DN32)>VSN)+'Inputs C'!$M$28*(DN16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DO16=1)*$K$65/periods_in_year*(SUM($M$32:DO32)>VSN)+'Inputs C'!$M$28*(DO16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DP16=1)*$K$65/periods_in_year*(SUM($M$32:DP32)>VSN)+'Inputs C'!$M$28*(DP16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DQ16=1)*$K$65/periods_in_year*(SUM($M$32:DQ32)>VSN)+'Inputs C'!$M$28*(DQ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DR16=1)*$K$65/periods_in_year*(SUM($M$32:DR32)>VSN)+'Inputs C'!$M$28*(DR16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DS16=1)*$K$65/periods_in_year*(SUM($M$32:DS32)>VSN)+'Inputs C'!$M$28*(DS16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DT16=1)*$K$65/periods_in_year*(SUM($M$32:DT32)>VSN)+'Inputs C'!$M$28*(DT16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DU16=1)*$K$65/periods_in_year*(SUM($M$32:DU32)>VSN)+'Inputs C'!$M$28*(DU16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DV16=1)*$K$65/periods_in_year*(SUM($M$32:DV32)>VSN)+'Inputs C'!$M$28*(DV16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DW16=1)*$K$65/periods_in_year*(SUM($M$32:DW32)>VSN)+'Inputs C'!$M$28*(DW16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DX16=1)*$K$65/periods_in_year*(SUM($M$32:DX32)>VSN)+'Inputs C'!$M$28*(DX16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DY16=1)*$K$65/periods_in_year*(SUM($M$32:DY32)>VSN)+'Inputs C'!$M$28*(DY16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DZ16=1)*$K$65/periods_in_year*(SUM($M$32:DZ32)>VSN)+'Inputs C'!$M$28*(DZ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EA16=1)*$K$65/periods_in_year*(SUM($M$32:EA32)>VSN)+'Inputs C'!$M$28*(EA16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EB16=1)*$K$65/periods_in_year*(SUM($M$32:EB32)>VSN)+'Inputs C'!$M$28*(EB16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EC16=1)*$K$65/periods_in_year*(SUM($M$32:EC32)>VSN)+'Inputs C'!$M$28*(EC16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(ED16=1)*$K$65/periods_in_year*(SUM($M$32:ED32)>VSN)+'Inputs C'!$M$28*(ED16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EE16=1)*$K$65/periods_in_year*(SUM($M$32:EE32)>VSN)+'Inputs C'!$M$28*(EE16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EF16=1)*$K$65/periods_in_year*(SUM($M$32:EF32)>VSN)+'Inputs C'!$M$28*(EF16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EG16=1)*$K$65/periods_in_year*(SUM($M$32:EG32)>VSN)+'Inputs C'!$M$28*(EG16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EH16=1)*$K$65/periods_in_year*(SUM($M$32:EH32)>VSN)+'Inputs C'!$M$28*(EH16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EI16=1)*$K$65/periods_in_year*(SUM($M$32:EI32)>VSN)+'Inputs C'!$M$28*(EI16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EJ16=1)*$K$65/periods_in_year*(SUM($M$32:EJ32)>VSN)+'Inputs C'!$M$28*(EJ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EK16=1)*$K$65/periods_in_year*(SUM($M$32:EK32)>VSN)+'Inputs C'!$M$28*(EK16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EL16=1)*$K$65/periods_in_year*(SUM($M$32:EL32)>VSN)+'Inputs C'!$M$28*(EL16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EM16=1)*$K$65/periods_in_year*(SUM($M$32:EM32)>VSN)+'Inputs C'!$M$28*(EM16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EN16=1)*$K$65/periods_in_year*(SUM($M$32:EN32)>VSN)+'Inputs C'!$M$28*(EN16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EO16=1)*$K$65/periods_in_year*(SUM($M$32:EO32)>VSN)+'Inputs C'!$M$28*(EO16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EP16=1)*$K$65/periods_in_year*(SUM($M$32:EP32)>VSN)+'Inputs C'!$M$28*(EP16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EQ16=1)*$K$65/periods_in_year*(SUM($M$32:EQ32)>VSN)+'Inputs C'!$M$28*(EQ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(ER16=1)*$K$65/periods_in_year*(SUM($M$32:ER32)>VSN)+'Inputs C'!$M$28*(ER16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(ES16=1)*$K$65/periods_in_year*(SUM($M$32:ES32)>VSN)+'Inputs C'!$M$28*(ES16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(ET16=1)*$K$65/periods_in_year*(SUM($M$32:ET32)>VSN)+'Inputs C'!$M$28*(ET16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EU16=1)*$K$65/periods_in_year*(SUM($M$32:EU32)>VSN)+'Inputs C'!$M$28*(EU16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EV16=1)*$K$65/periods_in_year*(SUM($M$32:EV32)>VSN)+'Inputs C'!$M$28*(EV16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EW16=1)*$K$65/periods_in_year*(SUM($M$32:EW32)>VSN)+'Inputs C'!$M$28*(EW16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EX16=1)*$K$65/periods_in_year*(SUM($M$32:EX32)>VSN)+'Inputs C'!$M$28*(EX16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EY16=1)*$K$65/periods_in_year*(SUM($M$32:EY32)>VSN)+'Inputs C'!$M$28*(EY16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EZ16=1)*$K$65/periods_in_year*(SUM($M$32:EZ32)>VSN)+'Inputs C'!$M$28*(EZ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(FA16=1)*$K$65/periods_in_year*(SUM($M$32:FA32)>VSN)+'Inputs C'!$M$28*(FA16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(FB16=1)*$K$65/periods_in_year*(SUM($M$32:FB32)>VSN)+'Inputs C'!$M$28*(FB16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(FC16=1)*$K$65/periods_in_year*(SUM($M$32:FC32)>VSN)+'Inputs C'!$M$28*(FC16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(FD16=1)*$K$65/periods_in_year*(SUM($M$32:FD32)>VSN)+'Inputs C'!$M$28*(FD16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(FE16=1)*$K$65/periods_in_year*(SUM($M$32:FE32)>VSN)+'Inputs C'!$M$28*(FE16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(FF16=1)*$K$65/periods_in_year*(SUM($M$32:FF32)>VSN)+'Inputs C'!$M$28*(FF16=2)*$K$65/periods_in_year","v":0}]
[null,"Банковская гарантия в % от затрат",null,null,null,null,null,"тыс. руб.",{"$f":"'Inputs C'!$N$36","v":8},{"$f":"'Inputs C'!$M$34","v":0.02},{"$f":"'Inputs C'!$M$35","v":2.5000000000000001E-2},{"$f":"SUM(M50:FF50)","v":5677.1083710000021},{"$f":"M$13*$L$43*$J50*$K50*$I50/periods_in_year","v":0},{"$f":"N$13*$L$43*$J50*$K50*$I50/periods_in_year","v":0},0,0,709.63854637500026,709.63854637500026,709.63854637500026,709.63854637500026,709.63854637500026,709.63854637500026,709.63854637500026,709.63854637500026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$13*$L$43*$J50*$K50*$I50/periods_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$13*$L$43*$J50*$K50*$I50/periods_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE$13*$L$43*$J50*$K50*$I50/periods_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK$13*$L$43*$J50*$K50*$I50/periods_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"УКРУПНЕННЫЙ РАСЧЕТ"]
[]
[null,"Капитальные затраты без НДС в ценах базового периода:",null,"Группа затрат"]
[null,{"$f":"Controls!F26","v":"Проектирование"},null,{"$f":"B55","v":"Проектирование"},null,null,null,"тыс. руб.",null,null,{"$f":"'Inputs C'!M15","v":7.0000000000000001E-3},{"$f":"$L$59*K55","v":7000},{"$f":"$L55*M$12/Design_phase_length","v":1750},{"$f":"$L55*N$12/Design_phase_length","v":1750},1750,1750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L55*BY$12/Design_phase_length","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L55*EK$12/Design_phase_length","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Controls!F27","v":"Строительство"},null,{"$f":"B56","v":"Строительство"},null,null,null,"тыс. руб.",null,null,{"$f":"'Inputs C'!M16","v":0.83699999999999997},{"$f":"$L$59*K56","v":837000},{"$f":"$L56*M$13/Const_phase_length","v":0},0,0,0,104625,104625,104625,104625,104625,104625,104625,104625,0,0,0,0,{"$f":"$L56*AC$13/Const_phase_length","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L56*AS$13/Const_phase_length","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L56*BI$13/Const_phase_length","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L56*BY$13/Const_phase_length","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L56*CO$13/Const_phase_length","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L56*DE$13/Const_phase_length","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L56*DU$13/Const_phase_length","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L56*EK$13/Const_phase_length","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$L56*FA$13/Const_phase_length","v":0},0,0,0,0,0]
[null,{"$f":"Controls!F28","v":"Оборудование"},null,{"$f":"B57","v":"Оборудование"},null,null,null,"тыс. руб.",null,null,{"$f":"'Inputs C'!M17","v":9.2999999999999999E-2},93000,0,0,0,0,11625,11625,11625,11625,11625,11625,11625,11625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Controls!F29","v":"Мебель и инвентарь"},null,{"$f":"B58","v":"Мебель и инвентарь"},null,null,null,"тыс. руб.",null,null,{"$f":"'Inputs C'!M18","v":6.3E-2},63000,0,0,0,0,7875,7875,7875,7875,7875,7875,7875,7875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого без учета непредвиденных затрат и банковских гарантий",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"CHOOSE('Inputs C'!$P$12,'Inputs C'!$M$12/(1+Const_VAT_rate),'Inputs C'!$M$12)","v":1000000},{"$f":"SUM(M55:M58)","v":1750},1750,1750,1750,124125,124125,124125,124125,124125,124125,124125,124125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS55:AS58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY55:BY58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE55:DE58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK55:EK58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Непредвиденные затраты",null,null,null,null,null,"тыс. руб.",null,null,{"$f":"'Inputs C'!$M$33","v":0},{"$f":"SUM(M60:FF60)","v":0},{"$f":"M59*$K$44","v":0},{"$f":"N59*$K$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ59*$K$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL59*$K$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Банковские гарантии на период строительства",null,{"$f":"'Inputs C'!M25","v":"Фиксированные суммы"},{"$f":"'Inputs C'!N25","v":1},null,null,"тыс. руб.",{"$f":"'Inputs C'!$N$36","v":8},{"$f":"'Inputs C'!$M$34","v":0.02},{"$f":"'Inputs C'!$M$35","v":2.5000000000000001E-2},{"$f":"SUM(M61:FF61)","v":440.78312782500007},{"$f":"IF($E$61=1,M65,M66)","v":6.25},{"$f":"IF($E$61=1,N65,N66)","v":6.25},6.25,6.25,51.972890978125001,51.972890978125001,51.972890978125001,{"$f":"IF($E$61=1,T65,T66)","v":51.972890978125001},51.972890978125001,51.972890978125001,51.972890978125001,51.972890978125001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$61=1,CF65,CF66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$61=1,ER65,ER66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого капитальные затраты без учета НДС в ценах базового периода",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M62:FF62)","v":1000440.7831278249},{"$f":"SUM(M59:M61)","v":1756.25},{"$f":"SUM(N59:N61)","v":1756.25},1756.25,1756.25,124176.97289097813,124176.97289097813,124176.97289097813,{"$f":"SUM(T59:T61)","v":124176.97289097813},124176.97289097813,124176.97289097813,124176.97289097813,124176.97289097813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CF59:CF61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ER59:ER61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Вспомогательный расчет:"]
[null,"Банковская гарантия % от фиксированной суммы",null,null,null,null,null,"тыс. руб.",null,null,{"$f":"'Inputs C'!$M$35","v":2.5000000000000001E-2},{"$f":"SUM(M65:FF65)","v":440.78312782500007},{"$f":"'Inputs C'!$M$27*(M16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(M16=2)*$K$65/periods_in_year","v":6.25},{"$f":"'Inputs C'!$M$27*(N16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(N16=2)*$K$65/periods_in_year","v":6.25},{"$f":"'Inputs C'!$M$27*(O16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(O16=2)*$K$65/periods_in_year","v":6.25},{"$f":"'Inputs C'!$M$27*(P16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(P16=2)*$K$65/periods_in_year","v":6.25},{"$f":"'Inputs C'!$M$27*(Q16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(Q16=2)*$K$65/periods_in_year","v":51.972890978125001},{"$f":"'Inputs C'!$M$27*(R16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(R16=2)*$K$65/periods_in_year","v":51.972890978125001},{"$f":"'Inputs C'!$M$27*(S16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(S16=2)*$K$65/periods_in_year","v":51.972890978125001},{"$f":"'Inputs C'!$M$27*(T16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(T16=2)*$K$65/periods_in_year","v":51.972890978125001},{"$f":"'Inputs C'!$M$27*(U16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(U16=2)*$K$65/periods_in_year","v":51.972890978125001},{"$f":"'Inputs C'!$M$27*(V16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(V16=2)*$K$65/periods_in_year","v":51.972890978125001},{"$f":"'Inputs C'!$M$27*(W16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(W16=2)*$K$65/periods_in_year","v":51.972890978125001},{"$f":"'Inputs C'!$M$27*(X16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(X16=2)*$K$65/periods_in_year","v":51.972890978125001},{"$f":"'Inputs C'!$M$27*(Y16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(Y16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(Z16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(Z16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AA16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AA16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AB16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AB16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AC16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AC16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AD16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AD16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AE16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AE16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AF16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AF16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AG16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AG16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AH16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AH16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AI16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AI16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AJ16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AJ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AK16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AK16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AL16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AL16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AM16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AM16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AN16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AN16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AO16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AO16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AP16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AP16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AQ16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AQ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AR16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AR16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AS16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AS16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AT16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AT16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AU16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AU16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AV16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AV16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AW16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AW16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AX16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AX16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AY16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AY16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(AZ16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(AZ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BA16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BA16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BB16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BB16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BC16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BC16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BD16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BD16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BE16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BE16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BF16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BF16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BG16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BG16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BH16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BH16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BI16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BI16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BJ16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BJ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BK16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BK16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BL16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BL16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BM16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BM16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BN16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BN16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BO16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BO16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BP16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BP16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BQ16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BQ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BR16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BR16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BS16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BS16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BT16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BT16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BU16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BU16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BV16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BV16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BW16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BW16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BX16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BX16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BY16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BY16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(BZ16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(BZ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CA16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CA16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CB16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CB16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CC16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CC16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CD16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CD16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CE16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CE16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CF16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CF16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CG16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CG16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CH16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CH16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CI16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CI16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CJ16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CJ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CK16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CK16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CL16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CL16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CM16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CM16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CN16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CN16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CO16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CO16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CP16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CP16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CQ16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CQ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CR16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CR16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CS16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CS16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CT16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CT16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CU16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CU16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CV16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CV16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CW16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CW16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CX16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CX16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CY16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CY16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(CZ16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(CZ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DA16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DA16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DB16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DB16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DC16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DC16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DD16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DD16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DE16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DE16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DF16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DF16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DG16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DG16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DH16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DH16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DI16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DI16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DJ16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DJ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DK16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DK16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DL16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DL16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DM16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DM16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DN16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DN16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DO16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DO16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DP16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DP16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DQ16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DQ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DR16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DR16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DS16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DS16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DT16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DT16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DU16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DU16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DV16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DV16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DW16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DW16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DX16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DX16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DY16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DY16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(DZ16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(DZ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EA16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EA16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EB16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EB16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EC16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EC16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(ED16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(ED16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EE16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EE16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EF16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EF16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EG16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EG16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EH16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EH16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EI16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EI16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EJ16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EJ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EK16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EK16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EL16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EL16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EM16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EM16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EN16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EN16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EO16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EO16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EP16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EP16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EQ16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EQ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(ER16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(ER16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(ES16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(ES16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(ET16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(ET16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EU16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EU16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EV16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EV16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EW16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EW16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EX16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EX16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EY16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EY16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(EZ16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(EZ16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(FA16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(FA16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(FB16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(FB16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(FC16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(FC16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(FD16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(FD16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(FE16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(FE16=2)*$K$65/periods_in_year","v":0},{"$f":"'Inputs C'!$M$27*(FF16=1)*$K$65/periods_in_year+'Inputs C'!$M$28*(FF16=2)*$K$65/periods_in_year","v":0}]
[null,"Банковская гарантия в % от затрат",null,null,null,null,null,"тыс. руб.",{"$f":"'Inputs C'!$N$36","v":8},{"$f":"'Inputs C'!$M$34","v":0.02},{"$f":"'Inputs C'!$M$35","v":2.5000000000000001E-2},{"$f":"SUM(M66:FF66)","v":8000},{"$f":"M$13*$L$59*$J66*$K66*$I66/periods_in_year","v":0},0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS$13*$L$59*$J66*$K66*$I66/periods_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY$13*$L$59*$J66*$K66*$I66/periods_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE$13*$L$59*$J66*$K66*$I66/periods_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK$13*$L$59*$J66*$K66*$I66/periods_in_year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"РАСЧЕТ С УЧЕТОМ ВЫБРАННОГО СЦЕНАРИЯ"]
[]
[null,{"$f":"\"Сценарий: \"&'Inputs C'!$M$10","v":"Сценарий: Детализированно"},null,null,{"$f":"'Inputs C'!$P$10","v":1}]
[null,"Капитальные затраты без учета НДС в ценах базового периода",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M71:FF71)","v":710079.32950282504},{"$f":"CHOOSE($E$70,M46,M62)","v":4172.916666666667},4172.916666666667,4172.916666666667,4172.916666666667,58506.430856302555,91202.208632675407,90395.5693783241,29574.969600235832,116208.02551756582,99161.049275608049,148957.57924422875,59381.830331217832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,AS46,AS62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,BY46,BY62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,DE46,DE62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,EK46,EK62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ставка индексации капитальных затрат",null,"Сценарий:",{"$f":"Capex_indexation_flag","v":2},null,null,"коэф",null,null,null,null,{"$f":"CHOOSE($E$72,CPI_RUB_cum,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CHOOSE($E$72,CPI_RUB_cum,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CHOOSE($E$72,CPI_RUB_cum,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Капитальные затраты без учета НДС с учетом индексации",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M73:FF73)","v":710079.32950282504},{"$f":"M71*M72","v":4172.916666666667},{"$f":"N71*N72","v":4172.916666666667},4172.916666666667,4172.916666666667,58506.430856302555,91202.208632675407,90395.5693783241,29574.969600235832,116208.02551756582,99161.049275608049,148957.57924422875,59381.830331217832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ71*BZ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL71*EL72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Коэффициент для анализа чувстительности",null,null,{"$f":"(1+'Inputs C'!$X$98)","v":1}]
[null,"Капитальные затраты без учета НДС с учетом индексации и чувств.",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M76:FF76)","v":710079.32950282504},{"$f":"M73*$E$75","v":4172.916666666667},{"$f":"N73*$E$75","v":4172.916666666667},4172.916666666667,4172.916666666667,58506.430856302555,91202.208632675407,90395.5693783241,29574.969600235832,116208.02551756582,99161.049275608049,148957.57924422875,59381.830331217832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ73*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL73*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"НДС в капитальных затратах",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M77:FF77)","v":141927.709275},{"$f":"CHOOSE($E$70,M43,M59)*VAT_tax_rate","v":833.33333333333348},{"$f":"CHOOSE($E$70,N43,N59)*VAT_tax_rate","v":833.33333333333348},833.33333333333348,833.33333333333348,11690.891593064887,18230.047148339458,18068.719297469197,5904.5993418515418,23231.21052531754,19821.815276925987,29781.121270650125,11865.971488047942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,AS43,AS59)*VAT_tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,BY43,BY59)*VAT_tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,DE43,DE59)*VAT_tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,EK43,EK59)*VAT_tax_rate","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Капитальные затраты с учетом НДС с учетом индексации и чувств.",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M78:FF78)","v":852007.03877782507},{"$f":"SUM(M76:M77)","v":5006.25},{"$f":"SUM(N76:N77)","v":5006.25},5006.25,5006.25,70197.322449367435,109432.25578101486,108464.2886757933,35479.568942087375,139439.23604288336,118982.86455253404,178738.70051487887,71247.801819265776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ76:BZ77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL76:EL77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Фактические капитальные затраты с НДС без учета банк. гарантий",null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE($E$70,L43,L59)*(1+Const_VAT_rate)","v":851566.25565000018}]
[null,"Вспомогательный расчет:"]
[null,"Непредвиденные затраты",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M81:FF81)","v":0},{"$f":"CHOOSE($E$70,M44,M60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,AS44,AS60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,BY44,BY60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,DE44,DE60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,EK44,EK60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Банковские гарантии на период строительства",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M82:FF82)","v":440.78312782500007},{"$f":"CHOOSE($E$70,M45,M61)","v":6.25},6.25,6.25,6.25,51.972890978125001,51.972890978125001,51.972890978125001,51.972890978125001,51.972890978125001,51.972890978125001,51.972890978125001,51.972890978125001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,AS45,AS61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,BY45,BY61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,DE45,DE61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,EK45,EK61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"РАСЧЕТ ПО ГРУППАМ КАПИТАЛЬНЫХ ЗАТРАТ БЕЗ НДС БЕЗ УЧЕТА ИНФЛЯЦИИ, НЕПРЕДВИДЕННЫХ ЗАТРАТ, ГАРАНТИЙ И ЧУВСТИТЕЛЬНОСТИ"]
[]
[null,"Группы капитальных затрат"]
[null,{"$f":"Controls!F26","v":"Проектирование"},null,null,null,null,null,"тыс. руб.",null,null,{"$f":"L88/$L$92","v":2.348613495110138E-2},{"$f":"SUM(M88:FF88)","v":16666.666666666668},{"$f":"CHOOSE($E$70,SUMIF($D$32:$D$42,$B88,M$32:M$42),SUMIF($D$55:$D$58,$B88,M$55:M$58))","v":4166.666666666667},4166.666666666667,4166.666666666667,4166.666666666667,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,SUMIF($D$32:$D$42,$B88,W$32:W$42),SUMIF($D$55:$D$58,$B88,W$55:W$58))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,SUMIF($D$32:$D$42,$B88,AG$32:AG$42),SUMIF($D$55:$D$58,$B88,AG$55:AG$58))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,SUMIF($D$32:$D$42,$B88,AQ$32:AQ$42),SUMIF($D$55:$D$58,$B88,AQ$55:AQ$58))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,SUMIF($D$32:$D$42,$B88,BA$32:BA$42),SUMIF($D$55:$D$58,$B88,BA$55:BA$58))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,SUMIF($D$32:$D$42,$B88,BK$32:BK$42),SUMIF($D$55:$D$58,$B88,BK$55:BK$58))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,SUMIF($D$32:$D$42,$B88,BU$32:BU$42),SUMIF($D$55:$D$58,$B88,BU$55:BU$58))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,SUMIF($D$32:$D$42,$B88,CE$32:CE$42),SUMIF($D$55:$D$58,$B88,CE$55:CE$58))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,SUMIF($D$32:$D$42,$B88,CO$32:CO$42),SUMIF($D$55:$D$58,$B88,CO$55:CO$58))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,SUMIF($D$32:$D$42,$B88,CY$32:CY$42),SUMIF($D$55:$D$58,$B88,CY$55:CY$58))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,SUMIF($D$32:$D$42,$B88,DI$32:DI$42),SUMIF($D$55:$D$58,$B88,DI$55:DI$58))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,SUMIF($D$32:$D$42,$B88,DS$32:DS$42),SUMIF($D$55:$D$58,$B88,DS$55:DS$58))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,SUMIF($D$32:$D$42,$B88,EC$32:EC$42),SUMIF($D$55:$D$58,$B88,EC$55:EC$58))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,SUMIF($D$32:$D$42,$B88,EM$32:EM$42),SUMIF($D$55:$D$58,$B88,EM$55:EM$58))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$70,SUMIF($D$32:$D$42,$B88,EW$32:EW$42),SUMIF($D$55:$D$58,$B88,EW$55:EW$58))","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"Controls!F27","v":"Строительство"},null,null,null,null,null,"тыс. руб.",null,null,{"$f":"L89/$L$92","v":0.9235694790088903},{"$f":"SUM(M89:FF89)","v":655400.50256018515},0,0,0,0,58454.457965324429,91150.235741697281,90343.596487345974,29522.996709257706,116156.0526265877,99109.076384629923,148905.60635325062,21758.480292091539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Controls!F28","v":"Оборудование"},null,null,null,null,null,"тыс. руб.",null,null,{"$f":"L90/$L$92","v":4.5002728134006846E-2},{"$f":"SUM(M90:FF90)","v":31935.670575925942},0,0,0,0,0,0,0,0,0,0,0,31935.670575925942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Controls!F29","v":"Мебель и инвентарь"},null,null,null,null,null,"тыс. руб.",null,null,{"$f":"L91/$L$92","v":7.9416579060012042E-3},{"$f":"SUM(M91:FF91)","v":5635.7065722222223},0,0,0,0,0,0,0,0,0,0,0,5635.7065722222223,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого:",null,null,null,null,null,"тыс. руб.",null,null,{"$f":"L92/$L$92","v":1},{"$f":"SUM(M92:FF92)","v":709638.54637500015},{"$f":"SUM(M88:M91)","v":4166.666666666667},4166.666666666667,4166.666666666667,4166.666666666667,58454.457965324429,91150.235741697281,90343.596487345974,29522.996709257706,116156.0526265877,99109.076384629923,148905.60635325062,59329.857440239706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS88:AS91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY88:BY91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE88:DE91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK88:EK91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Доля затрат по группам в периоде"]
[null,{"$f":"Controls!F26","v":"Проектирование"},null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"IF(M$92=0,0,M88/M$92)","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS$92=0,0,AS88/AS$92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BY$92=0,0,BY88/BY$92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DE$92=0,0,DE88/DE$92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EK$92=0,0,EK88/EK$92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Controls!F27","v":"Строительство"},null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"IF(M$92=0,0,M89/M$92)","v":0},0,0,0,1,1,1,1,1,1,1,0.3667374443636221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS$92=0,0,AS89/AS$92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BY$92=0,0,BY89/BY$92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DE$92=0,0,DE89/DE$92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EK$92=0,0,EK89/EK$92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Controls!F28","v":"Оборудование"},null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"IF(M$92=0,0,M90/M$92)","v":0},0,0,0,0,0,0,0,0,0,0,0.5382731722909212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS$92=0,0,AS90/AS$92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BY$92=0,0,BY90/BY$92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DE$92=0,0,DE90/DE$92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EK$92=0,0,EK90/EK$92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Controls!F29","v":"Мебель и инвентарь"},null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"IF(M$92=0,0,M91/M$92)","v":0},0,0,0,0,0,0,0,0,0,0,9.4989383345456646E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS$92=0,0,AS91/AS$92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BY$92=0,0,BY91/BY$92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DE$92=0,0,DE91/DE$92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EK$92=0,0,EK91/EK$92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого:",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"SUM(M95:M98)","v":1},{"$f":"SUM(N95:N98)","v":1},1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ95:BZ98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL95:EL98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"РАСЧЕТ ПО ГРУППАМ КАПИТАЛЬНЫХ ЗАТРАТ БЕЗ НДС С УЧЕТОМ ИНФЛЯЦИИ, НЕПРЕДВИДЕННЫХ ЗАТРАТ, ГАРАНТИЙ И ЧУВСТИТЕЛЬНОСТИ"]
[]
[null,"Группы капитальных затрат"]
[null,{"$f":"Controls!F26","v":"Проектирование"},null,null,null,null,null,"тыс. руб.",null,null,{"$f":"L105/$L$109","v":2.3506763220883561E-2},{"$f":"SUM(M105:FF105)","v":16691.666666666668},{"$f":"(M88+(M$81+M$82)*M95)*M$72*$E$75","v":4172.916666666667},4172.916666666667,4172.916666666667,4172.916666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS88+(AS$81+AS$82)*AS95)*AS$72*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY88+(BY$81+BY$82)*BY95)*BY$72*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DE88+(DE$81+DE$82)*DE95)*DE$72*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK88+(EK$81+EK$82)*EK95)*EK$72*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Controls!F27","v":"Строительство"},null,null,null,null,null,"тыс. руб.",null,null,{"$f":"L106/$L$109","v":0.92353536563499761},{"$f":"SUM(M106:FF106)","v":655783.37320224545},{"$f":"(M89+(M$81+M$82)*M96)*M$72*$E$75","v":0},0,0,0,58506.430856302555,91202.208632675407,90395.5693783241,29574.969600235832,116208.02551756582,99161.049275608049,148957.57924422875,21777.540697305045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS89+(AS$81+AS$82)*AS96)*AS$72*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY89+(BY$81+BY$82)*BY96)*BY$72*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DE89+(DE$81+DE$82)*DE96)*DE$72*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK89+(EK$81+EK$82)*EK96)*EK$72*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Controls!F28","v":"Оборудование"},null,null,null,null,null,"тыс. руб.",null,null,{"$f":"L107/$L$109","v":4.501419047250086E-2},{"$f":"SUM(M107:FF107)","v":31963.646188825867},{"$f":"(M90+(M$81+M$82)*M97)*M$72*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,31963.646188825867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS90+(AS$81+AS$82)*AS97)*AS$72*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY90+(BY$81+BY$82)*BY97)*BY$72*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DE90+(DE$81+DE$82)*DE97)*DE$72*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK90+(EK$81+EK$82)*EK97)*EK$72*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Controls!F29","v":"Мебель и инвентарь"},null,null,null,null,null,"тыс. руб.",null,null,{"$f":"L108/$L$109","v":7.9436806716177942E-3},{"$f":"SUM(M108:FF108)","v":5640.6434450869147},{"$f":"(M91+(M$81+M$82)*M98)*M$72*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,5640.6434450869147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AS91+(AS$81+AS$82)*AS98)*AS$72*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY91+(BY$81+BY$82)*BY98)*BY$72*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DE91+(DE$81+DE$82)*DE98)*DE$72*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK91+(EK$81+EK$82)*EK98)*EK$72*$E$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого:",null,null,null,null,null,"тыс. руб.",null,null,{"$f":"L109/$L$109","v":1},{"$f":"SUM(M109:FF109)","v":710079.32950282504},{"$f":"SUM(M105:M108)","v":4172.916666666667},{"$f":"SUM(N105:N108)","v":4172.916666666667},4172.916666666667,4172.916666666667,58506.430856302555,91202.208632675407,90395.5693783241,29574.969600235832,116208.02551756582,99161.049275608049,148957.57924422875,59381.830331217825,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ105:BZ108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL105:EL108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"РАСЧЕТ ОСНОВНЫХ СРЕДСТВ"]
[]
[null,"НЕЗАВЕРШЕННОЕ СТРОИТЕЛЬСТВО"]
[]
[null,"Флаг ввода в эксплуатацию",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"1*(N24=1)","v":0},{"$f":"1*(N24=1)","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(AT24=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(BZ24=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(DF24=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(EL24=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Незавершенное строительство на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"L125","v":0},{"$f":"M125","v":4172.916666666667},8345.8333333333339,12518.75,16691.666666666668,75198.097522969227,166400.30615564465,256795.87553396873,286370.84513420454,402578.87065177038,501739.91992737842,650697.4991716072,710079.32950282504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(+) Капитальные затраты",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M121:FF121)","v":710079.32950282504},{"$f":"M76*(M12+M13)","v":4172.916666666667},4172.916666666667,4172.916666666667,4172.916666666667,58506.430856302555,91202.208632675407,90395.5693783241,29574.969600235832,116208.02551756582,99161.049275608049,148957.57924422875,59381.830331217832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS76*(AS12+AS13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY76*(BY12+BY13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE76*(DE12+DE13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK76*(EK12+EK13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(+) Капитализированные операционные расходы",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M122:FF122)","v":0},{"$f":"Oper!M198","v":0},{"$f":"Oper!N198","v":0},{"$f":"Oper!O198","v":0},{"$f":"Oper!P198","v":0},{"$f":"Oper!Q198","v":0},{"$f":"Oper!R198","v":0},{"$f":"Oper!S198","v":0},{"$f":"Oper!T198","v":0},{"$f":"Oper!U198","v":0},{"$f":"Oper!V198","v":0},{"$f":"Oper!W198","v":0},{"$f":"Oper!X198","v":0},{"$f":"Oper!Y198","v":0},{"$f":"Oper!Z198","v":0},{"$f":"Oper!AA198","v":0},{"$f":"Oper!AB198","v":0},{"$f":"Oper!AC198","v":0},{"$f":"Oper!AD198","v":0},{"$f":"Oper!AE198","v":0},{"$f":"Oper!AF198","v":0},{"$f":"Oper!AG198","v":0},{"$f":"Oper!AH198","v":0},{"$f":"Oper!AI198","v":0},{"$f":"Oper!AJ198","v":0},{"$f":"Oper!AK198","v":0},{"$f":"Oper!AL198","v":0},{"$f":"Oper!AM198","v":0},{"$f":"Oper!AN198","v":0},{"$f":"Oper!AO198","v":0},{"$f":"Oper!AP198","v":0},{"$f":"Oper!AQ198","v":0},{"$f":"Oper!AR198","v":0},{"$f":"Oper!AS198","v":0},{"$f":"Oper!AT198","v":0},{"$f":"Oper!AU198","v":0},{"$f":"Oper!AV198","v":0},{"$f":"Oper!AW198","v":0},{"$f":"Oper!AX198","v":0},{"$f":"Oper!AY198","v":0},{"$f":"Oper!AZ198","v":0},{"$f":"Oper!BA198","v":0},{"$f":"Oper!BB198","v":0},{"$f":"Oper!BC198","v":0},{"$f":"Oper!BD198","v":0},{"$f":"Oper!BE198","v":0},{"$f":"Oper!BF198","v":0},{"$f":"Oper!BG198","v":0},{"$f":"Oper!BH198","v":0},{"$f":"Oper!BI198","v":0},{"$f":"Oper!BJ198","v":0},{"$f":"Oper!BK198","v":0},{"$f":"Oper!BL198","v":0},{"$f":"Oper!BM198","v":0},{"$f":"Oper!BN198","v":0},{"$f":"Oper!BO198","v":0},{"$f":"Oper!BP198","v":0},{"$f":"Oper!BQ198","v":0},{"$f":"Oper!BR198","v":0},{"$f":"Oper!BS198","v":0},{"$f":"Oper!BT198","v":0},{"$f":"Oper!BU198","v":0},{"$f":"Oper!BV198","v":0},{"$f":"Oper!BW198","v":0},{"$f":"Oper!BX198","v":0},{"$f":"Oper!BY198","v":0},{"$f":"Oper!BZ198","v":0},{"$f":"Oper!CA198","v":0},{"$f":"Oper!CB198","v":0},{"$f":"Oper!CC198","v":0},{"$f":"Oper!CD198","v":0},{"$f":"Oper!CE198","v":0},{"$f":"Oper!CF198","v":0},{"$f":"Oper!CG198","v":0},{"$f":"Oper!CH198","v":0},{"$f":"Oper!CI198","v":0},{"$f":"Oper!CJ198","v":0},{"$f":"Oper!CK198","v":0},{"$f":"Oper!CL198","v":0},{"$f":"Oper!CM198","v":0},{"$f":"Oper!CN198","v":0},{"$f":"Oper!CO198","v":0},{"$f":"Oper!CP198","v":0},{"$f":"Oper!CQ198","v":0},{"$f":"Oper!CR198","v":0},{"$f":"Oper!CS198","v":0},{"$f":"Oper!CT198","v":0},{"$f":"Oper!CU198","v":0},{"$f":"Oper!CV198","v":0},{"$f":"Oper!CW198","v":0},{"$f":"Oper!CX198","v":0},{"$f":"Oper!CY198","v":0},{"$f":"Oper!CZ198","v":0},{"$f":"Oper!DA198","v":0},{"$f":"Oper!DB198","v":0},{"$f":"Oper!DC198","v":0},{"$f":"Oper!DD198","v":0},{"$f":"Oper!DE198","v":0},{"$f":"Oper!DF198","v":0},{"$f":"Oper!DG198","v":0},{"$f":"Oper!DH198","v":0},{"$f":"Oper!DI198","v":0},{"$f":"Oper!DJ198","v":0},{"$f":"Oper!DK198","v":0},{"$f":"Oper!DL198","v":0},{"$f":"Oper!DM198","v":0},{"$f":"Oper!DN198","v":0},{"$f":"Oper!DO198","v":0},{"$f":"Oper!DP198","v":0},{"$f":"Oper!DQ198","v":0},{"$f":"Oper!DR198","v":0},{"$f":"Oper!DS198","v":0},{"$f":"Oper!DT198","v":0},{"$f":"Oper!DU198","v":0},{"$f":"Oper!DV198","v":0},{"$f":"Oper!DW198","v":0},{"$f":"Oper!DX198","v":0},{"$f":"Oper!DY198","v":0},{"$f":"Oper!DZ198","v":0},{"$f":"Oper!EA198","v":0},{"$f":"Oper!EB198","v":0},{"$f":"Oper!EC198","v":0},{"$f":"Oper!ED198","v":0},{"$f":"Oper!EE198","v":0},{"$f":"Oper!EF198","v":0},{"$f":"Oper!EG198","v":0},{"$f":"Oper!EH198","v":0},{"$f":"Oper!EI198","v":0},{"$f":"Oper!EJ198","v":0},{"$f":"Oper!EK198","v":0},{"$f":"Oper!EL198","v":0},{"$f":"Oper!EM198","v":0},{"$f":"Oper!EN198","v":0},{"$f":"Oper!EO198","v":0},{"$f":"Oper!EP198","v":0},{"$f":"Oper!EQ198","v":0},{"$f":"Oper!ER198","v":0},{"$f":"Oper!ES198","v":0},{"$f":"Oper!ET198","v":0},{"$f":"Oper!EU198","v":0},{"$f":"Oper!EV198","v":0},{"$f":"Oper!EW198","v":0},{"$f":"Oper!EX198","v":0},{"$f":"Oper!EY198","v":0},{"$f":"Oper!EZ198","v":0},{"$f":"Oper!FA198","v":0},{"$f":"Oper!FB198","v":0},{"$f":"Oper!FC198","v":0},{"$f":"Oper!FD198","v":0},{"$f":"Oper!FE198","v":0},{"$f":"Oper!FF198","v":0}]
[null,"(+) Капитализированные проценты и комиссии",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M123:FF123)","v":0},{"$f":"Debt!M139+Investor!M101","v":0},{"$f":"Debt!N139+Investor!N101","v":0},{"$f":"Debt!O139+Investor!O101","v":0},{"$f":"Debt!P139+Investor!P101","v":0},{"$f":"Debt!Q139+Investor!Q101","v":0},{"$f":"Debt!R139+Investor!R101","v":0},{"$f":"Debt!S139+Investor!S101","v":0},{"$f":"Debt!T139+Investor!T101","v":0},{"$f":"Debt!U139+Investor!U101","v":0},{"$f":"Debt!V139+Investor!V101","v":0},{"$f":"Debt!W139+Investor!W101","v":0},{"$f":"Debt!X139+Investor!X101","v":0},{"$f":"Debt!Y139+Investor!Y101","v":0},{"$f":"Debt!Z139+Investor!Z101","v":0},{"$f":"Debt!AA139+Investor!AA101","v":0},{"$f":"Debt!AB139+Investor!AB101","v":0},{"$f":"Debt!AC139+Investor!AC101","v":0},{"$f":"Debt!AD139+Investor!AD101","v":0},{"$f":"Debt!AE139+Investor!AE101","v":0},{"$f":"Debt!AF139+Investor!AF101","v":0},{"$f":"Debt!AG139+Investor!AG101","v":0},{"$f":"Debt!AH139+Investor!AH101","v":0},{"$f":"Debt!AI139+Investor!AI101","v":0},{"$f":"Debt!AJ139+Investor!AJ101","v":0},{"$f":"Debt!AK139+Investor!AK101","v":0},{"$f":"Debt!AL139+Investor!AL101","v":0},{"$f":"Debt!AM139+Investor!AM101","v":0},{"$f":"Debt!AN139+Investor!AN101","v":0},{"$f":"Debt!AO139+Investor!AO101","v":0},{"$f":"Debt!AP139+Investor!AP101","v":0},{"$f":"Debt!AQ139+Investor!AQ101","v":0},{"$f":"Debt!AR139+Investor!AR101","v":0},{"$f":"Debt!AS139+Investor!AS101","v":0},{"$f":"Debt!AT139+Investor!AT101","v":0},{"$f":"Debt!AU139+Investor!AU101","v":0},{"$f":"Debt!AV139+Investor!AV101","v":0},{"$f":"Debt!AW139+Investor!AW101","v":0},{"$f":"Debt!AX139+Investor!AX101","v":0},{"$f":"Debt!AY139+Investor!AY101","v":0},{"$f":"Debt!AZ139+Investor!AZ101","v":0},{"$f":"Debt!BA139+Investor!BA101","v":0},{"$f":"Debt!BB139+Investor!BB101","v":0},{"$f":"Debt!BC139+Investor!BC101","v":0},{"$f":"Debt!BD139+Investor!BD101","v":0},{"$f":"Debt!BE139+Investor!BE101","v":0},{"$f":"Debt!BF139+Investor!BF101","v":0},{"$f":"Debt!BG139+Investor!BG101","v":0},{"$f":"Debt!BH139+Investor!BH101","v":0},{"$f":"Debt!BI139+Investor!BI101","v":0},{"$f":"Debt!BJ139+Investor!BJ101","v":0},{"$f":"Debt!BK139+Investor!BK101","v":0},{"$f":"Debt!BL139+Investor!BL101","v":0},{"$f":"Debt!BM139+Investor!BM101","v":0},{"$f":"Debt!BN139+Investor!BN101","v":0},{"$f":"Debt!BO139+Investor!BO101","v":0},{"$f":"Debt!BP139+Investor!BP101","v":0},{"$f":"Debt!BQ139+Investor!BQ101","v":0},{"$f":"Debt!BR139+Investor!BR101","v":0},{"$f":"Debt!BS139+Investor!BS101","v":0},{"$f":"Debt!BT139+Investor!BT101","v":0},{"$f":"Debt!BU139+Investor!BU101","v":0},{"$f":"Debt!BV139+Investor!BV101","v":0},{"$f":"Debt!BW139+Investor!BW101","v":0},{"$f":"Debt!BX139+Investor!BX101","v":0},{"$f":"Debt!BY139+Investor!BY101","v":0},{"$f":"Debt!BZ139+Investor!BZ101","v":0},{"$f":"Debt!CA139+Investor!CA101","v":0},{"$f":"Debt!CB139+Investor!CB101","v":0},{"$f":"Debt!CC139+Investor!CC101","v":0},{"$f":"Debt!CD139+Investor!CD101","v":0},{"$f":"Debt!CE139+Investor!CE101","v":0},{"$f":"Debt!CF139+Investor!CF101","v":0},{"$f":"Debt!CG139+Investor!CG101","v":0},{"$f":"Debt!CH139+Investor!CH101","v":0},{"$f":"Debt!CI139+Investor!CI101","v":0},{"$f":"Debt!CJ139+Investor!CJ101","v":0},{"$f":"Debt!CK139+Investor!CK101","v":0},{"$f":"Debt!CL139+Investor!CL101","v":0},{"$f":"Debt!CM139+Investor!CM101","v":0},{"$f":"Debt!CN139+Investor!CN101","v":0},{"$f":"Debt!CO139+Investor!CO101","v":0},{"$f":"Debt!CP139+Investor!CP101","v":0},{"$f":"Debt!CQ139+Investor!CQ101","v":0},{"$f":"Debt!CR139+Investor!CR101","v":0},{"$f":"Debt!CS139+Investor!CS101","v":0},{"$f":"Debt!CT139+Investor!CT101","v":0},{"$f":"Debt!CU139+Investor!CU101","v":0},{"$f":"Debt!CV139+Investor!CV101","v":0},{"$f":"Debt!CW139+Investor!CW101","v":0},{"$f":"Debt!CX139+Investor!CX101","v":0},{"$f":"Debt!CY139+Investor!CY101","v":0},{"$f":"Debt!CZ139+Investor!CZ101","v":0},{"$f":"Debt!DA139+Investor!DA101","v":0},{"$f":"Debt!DB139+Investor!DB101","v":0},{"$f":"Debt!DC139+Investor!DC101","v":0},{"$f":"Debt!DD139+Investor!DD101","v":0},{"$f":"Debt!DE139+Investor!DE101","v":0},{"$f":"Debt!DF139+Investor!DF101","v":0},{"$f":"Debt!DG139+Investor!DG101","v":0},{"$f":"Debt!DH139+Investor!DH101","v":0},{"$f":"Debt!DI139+Investor!DI101","v":0},{"$f":"Debt!DJ139+Investor!DJ101","v":0},{"$f":"Debt!DK139+Investor!DK101","v":0},{"$f":"Debt!DL139+Investor!DL101","v":0},{"$f":"Debt!DM139+Investor!DM101","v":0},{"$f":"Debt!DN139+Investor!DN101","v":0},{"$f":"Debt!DO139+Investor!DO101","v":0},{"$f":"Debt!DP139+Investor!DP101","v":0},{"$f":"Debt!DQ139+Investor!DQ101","v":0},{"$f":"Debt!DR139+Investor!DR101","v":0},{"$f":"Debt!DS139+Investor!DS101","v":0},{"$f":"Debt!DT139+Investor!DT101","v":0},{"$f":"Debt!DU139+Investor!DU101","v":0},{"$f":"Debt!DV139+Investor!DV101","v":0},{"$f":"Debt!DW139+Investor!DW101","v":0},{"$f":"Debt!DX139+Investor!DX101","v":0},{"$f":"Debt!DY139+Investor!DY101","v":0},{"$f":"Debt!DZ139+Investor!DZ101","v":0},{"$f":"Debt!EA139+Investor!EA101","v":0},{"$f":"Debt!EB139+Investor!EB101","v":0},{"$f":"Debt!EC139+Investor!EC101","v":0},{"$f":"Debt!ED139+Investor!ED101","v":0},{"$f":"Debt!EE139+Investor!EE101","v":0},{"$f":"Debt!EF139+Investor!EF101","v":0},{"$f":"Debt!EG139+Investor!EG101","v":0},{"$f":"Debt!EH139+Investor!EH101","v":0},{"$f":"Debt!EI139+Investor!EI101","v":0},{"$f":"Debt!EJ139+Investor!EJ101","v":0},{"$f":"Debt!EK139+Investor!EK101","v":0},{"$f":"Debt!EL139+Investor!EL101","v":0},{"$f":"Debt!EM139+Investor!EM101","v":0},{"$f":"Debt!EN139+Investor!EN101","v":0},{"$f":"Debt!EO139+Investor!EO101","v":0},{"$f":"Debt!EP139+Investor!EP101","v":0},{"$f":"Debt!EQ139+Investor!EQ101","v":0},{"$f":"Debt!ER139+Investor!ER101","v":0},{"$f":"Debt!ES139+Investor!ES101","v":0},{"$f":"Debt!ET139+Investor!ET101","v":0},{"$f":"Debt!EU139+Investor!EU101","v":0},{"$f":"Debt!EV139+Investor!EV101","v":0},{"$f":"Debt!EW139+Investor!EW101","v":0},{"$f":"Debt!EX139+Investor!EX101","v":0},{"$f":"Debt!EY139+Investor!EY101","v":0},{"$f":"Debt!EZ139+Investor!EZ101","v":0},{"$f":"Debt!FA139+Investor!FA101","v":0},{"$f":"Debt!FB139+Investor!FB101","v":0},{"$f":"Debt!FC139+Investor!FC101","v":0},{"$f":"Debt!FD139+Investor!FD101","v":0},{"$f":"Debt!FE139+Investor!FE101","v":0},{"$f":"Debt!FF139+Investor!FF101","v":0}]
[null,"(-) Перевод незавершенного строительства в основные средства",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M124:FF124)","v":-710079.32950282504},{"$f":"-M120*M118","v":0},0,0,0,0,0,0,0,0,0,0,0,-710079.32950282504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AS120*AS118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY120*BY118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DE120*DE118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EK120*EK118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Незавершенное строительство на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"SUM(M120:M124)","v":4172.916666666667},8345.8333333333339,12518.75,16691.666666666668,75198.097522969227,166400.30615564465,256795.87553396873,286370.84513420454,402578.87065177038,501739.91992737842,650697.4991716072,710079.32950282504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS120:AS124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY120:BY124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE120:DE124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK120:EK124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"ОСНОВНЫЕ СРЕДСТВА"]
[]
[null,"Основные средства на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"L135","v":0},{"$f":"M135","v":0},0,0,0,0,0,0,0,0,0,0,0,672041.671028001,665967.65874200279,659893.64645600459,653819.63417000638,647745.62188400817,641671.60959800996,635597.59731201176,629523.58502601355,623449.57274001534,617375.56045401713,611301.54816801893,605227.53588202072,599623.5772164464,594019.61855087208,588415.65988529776,582811.70121972344,577207.74255414912,571603.78388857481,565999.82522300049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(+) Перевод из незавершенного строительства",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M131:FF131)","v":710079.32950282504},{"$f":"-M124","v":0},{"$f":"-N124","v":0},0,0,0,0,0,0,0,0,0,0,710079.32950282504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BZ124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EL124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(+) Капитальные затраты опер. фазы",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M132:FF132)","v":0},{"$f":"M76*M14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS76*AS14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY76*BY14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE76*DE14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK76*EK14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Амортизация",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M133:FF133)","v":-149683.46294539809},{"$f":"-M227","v":0},{"$f":"-N227","v":0},0,0,0,0,0,0,0,0,0,0,-38037.658474824049,-6074.0122859981775,-6074.0122859981775,-6074.0122859981775,-6074.0122859981775,-6074.0122859981775,-6074.0122859981775,-6074.0122859981775,-6074.0122859981775,-6074.0122859981775,-6074.0122859981775,-6074.0122859981775,-5603.9586655742678,-5603.9586655742678,-5603.9586655742678,-5603.9586655742678,-5603.9586655742678,-5603.9586655742678,-5603.9586655742678,-5603.9586655742678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BZ227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EL227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Выбытие основных средств",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M134:FF134)","v":-560395.86655742617},{"$f":"-SUM(M130:M133)*M14*N15","v":0},{"$f":"-SUM(N130:N133)*N14*O15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-560395.86655742617,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BF130:BF133)*BF14*BG15","v":0},{"$f":"-SUM(BG130:BG133)*BG14*BH15","v":0},{"$f":"-SUM(BH130:BH133)*BH14*BI15","v":0},{"$f":"-SUM(BI130:BI133)*BI14*BJ15","v":0},{"$f":"-SUM(BJ130:BJ133)*BJ14*BK15","v":0},{"$f":"-SUM(BK130:BK133)*BK14*BL15","v":0},{"$f":"-SUM(BL130:BL133)*BL14*BM15","v":0},{"$f":"-SUM(BM130:BM133)*BM14*BN15","v":0},{"$f":"-SUM(BN130:BN133)*BN14*BO15","v":0},{"$f":"-SUM(BO130:BO133)*BO14*BP15","v":0},{"$f":"-SUM(BP130:BP133)*BP14*BQ15","v":0},{"$f":"-SUM(BQ130:BQ133)*BQ14*BR15","v":0},{"$f":"-SUM(BR130:BR133)*BR14*BS15","v":0},{"$f":"-SUM(BS130:BS133)*BS14*BT15","v":0},{"$f":"-SUM(BT130:BT133)*BT14*BU15","v":0},{"$f":"-SUM(BU130:BU133)*BU14*BV15","v":0},{"$f":"-SUM(BV130:BV133)*BV14*BW15","v":0},{"$f":"-SUM(BW130:BW133)*BW14*BX15","v":0},{"$f":"-SUM(BX130:BX133)*BX14*BY15","v":0},{"$f":"-SUM(BY130:BY133)*BY14*BZ15","v":0},{"$f":"-SUM(BZ130:BZ133)*BZ14*CA15","v":0},{"$f":"-SUM(CA130:CA133)*CA14*CB15","v":0},{"$f":"-SUM(CB130:CB133)*CB14*CC15","v":0},{"$f":"-SUM(CC130:CC133)*CC14*CD15","v":0},{"$f":"-SUM(CD130:CD133)*CD14*CE15","v":0},{"$f":"-SUM(CE130:CE133)*CE14*CF15","v":0},{"$f":"-SUM(CF130:CF133)*CF14*CG15","v":0},{"$f":"-SUM(CG130:CG133)*CG14*CH15","v":0},{"$f":"-SUM(CH130:CH133)*CH14*CI15","v":0},{"$f":"-SUM(CI130:CI133)*CI14*CJ15","v":0},{"$f":"-SUM(CJ130:CJ133)*CJ14*CK15","v":0},{"$f":"-SUM(CK130:CK133)*CK14*CL15","v":0},{"$f":"-SUM(CL130:CL133)*CL14*CM15","v":0},{"$f":"-SUM(CM130:CM133)*CM14*CN15","v":0},{"$f":"-SUM(CN130:CN133)*CN14*CO15","v":0},{"$f":"-SUM(CO130:CO133)*CO14*CP15","v":0},{"$f":"-SUM(CP130:CP133)*CP14*CQ15","v":0},{"$f":"-SUM(CQ130:CQ133)*CQ14*CR15","v":0},{"$f":"-SUM(CR130:CR133)*CR14*CS15","v":0},{"$f":"-SUM(CS130:CS133)*CS14*CT15","v":0},{"$f":"-SUM(CT130:CT133)*CT14*CU15","v":0},{"$f":"-SUM(CU130:CU133)*CU14*CV15","v":0},{"$f":"-SUM(CV130:CV133)*CV14*CW15","v":0},0,{"$f":"-SUM(CX130:CX133)*CX14*CY15","v":0},{"$f":"-SUM(CY130:CY133)*CY14*CZ15","v":0},{"$f":"-SUM(CZ130:CZ133)*CZ14*DA15","v":0},{"$f":"-SUM(DA130:DA133)*DA14*DB15","v":0},{"$f":"-SUM(DB130:DB133)*DB14*DC15","v":0},{"$f":"-SUM(DC130:DC133)*DC14*DD15","v":0},{"$f":"-SUM(DD130:DD133)*DD14*DE15","v":0},{"$f":"-SUM(DE130:DE133)*DE14*DF15","v":0},{"$f":"-SUM(DF130:DF133)*DF14*DG15","v":0},{"$f":"-SUM(DG130:DG133)*DG14*DH15","v":0},{"$f":"-SUM(DH130:DH133)*DH14*DI15","v":0},{"$f":"-SUM(DI130:DI133)*DI14*DJ15","v":0},{"$f":"-SUM(DJ130:DJ133)*DJ14*DK15","v":0},{"$f":"-SUM(DK130:DK133)*DK14*DL15","v":0},{"$f":"-SUM(DL130:DL133)*DL14*DM15","v":0},{"$f":"-SUM(DM130:DM133)*DM14*DN15","v":0},{"$f":"-SUM(DN130:DN133)*DN14*DO15","v":0},{"$f":"-SUM(DO130:DO133)*DO14*DP15","v":0},{"$f":"-SUM(DP130:DP133)*DP14*DQ15","v":0},{"$f":"-SUM(DQ130:DQ133)*DQ14*DR15","v":0},{"$f":"-SUM(DR130:DR133)*DR14*DS15","v":0},{"$f":"-SUM(DS130:DS133)*DS14*DT15","v":0},{"$f":"-SUM(DT130:DT133)*DT14*DU15","v":0},{"$f":"-SUM(DU130:DU133)*DU14*DV15","v":0},{"$f":"-SUM(DV130:DV133)*DV14*DW15","v":0},{"$f":"-SUM(DW130:DW133)*DW14*DX15","v":0},{"$f":"-SUM(DX130:DX133)*DX14*DY15","v":0},{"$f":"-SUM(DY130:DY133)*DY14*DZ15","v":0},{"$f":"-SUM(DZ130:DZ133)*DZ14*EA15","v":0},{"$f":"-SUM(EA130:EA133)*EA14*EB15","v":0},{"$f":"-SUM(EB130:EB133)*EB14*EC15","v":0},{"$f":"-SUM(EC130:EC133)*EC14*ED15","v":0},{"$f":"-SUM(ED130:ED133)*ED14*EE15","v":0},{"$f":"-SUM(EE130:EE133)*EE14*EF15","v":0},{"$f":"-SUM(EF130:EF133)*EF14*EG15","v":0},{"$f":"-SUM(EG130:EG133)*EG14*EH15","v":0},{"$f":"-SUM(EH130:EH133)*EH14*EI15","v":0},{"$f":"-SUM(EI130:EI133)*EI14*EJ15","v":0},{"$f":"-SUM(EJ130:EJ133)*EJ14*EK15","v":0},{"$f":"-SUM(EK130:EK133)*EK14*EL15","v":0},{"$f":"-SUM(EL130:EL133)*EL14*EM15","v":0},{"$f":"-SUM(EM130:EM133)*EM14*EN15","v":0},{"$f":"-SUM(EN130:EN133)*EN14*EO15","v":0},0,{"$f":"-SUM(EP130:EP133)*EP14*EQ15","v":0},{"$f":"-SUM(EQ130:EQ133)*EQ14*ER15","v":0},{"$f":"-SUM(ER130:ER133)*ER14*ES15","v":0},{"$f":"-SUM(ES130:ES133)*ES14*ET15","v":0},{"$f":"-SUM(ET130:ET133)*ET14*EU15","v":0},{"$f":"-SUM(EU130:EU133)*EU14*EV15","v":0},{"$f":"-SUM(EV130:EV133)*EV14*EW15","v":0},{"$f":"-SUM(EW130:EW133)*EW14*EX15","v":0},{"$f":"-SUM(EX130:EX133)*EX14*EY15","v":0},{"$f":"-SUM(EY130:EY133)*EY14*EZ15","v":0},{"$f":"-SUM(EZ130:EZ133)*EZ14*FA15","v":0},{"$f":"-SUM(FA130:FA133)*FA14*FB15","v":0},{"$f":"-SUM(FB130:FB133)*FB14*FC15","v":0},{"$f":"-SUM(FC130:FC133)*FC14*FD15","v":0},{"$f":"-SUM(FD130:FD133)*FD14*FE15","v":0},{"$f":"-SUM(FE130:FE133)*FE14*FF15","v":0},{"$f":"-SUM(FF130:FF133)*FF14*FG15","v":0}]
[null,"Основные средства на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"SUM(M130:M134)","v":0},{"$f":"SUM(N130:N134)","v":0},0,0,0,0,0,0,0,0,0,0,672041.671028001,665967.65874200279,659893.64645600459,653819.63417000638,647745.62188400817,641671.60959800996,635597.59731201176,629523.58502601355,623449.57274001534,617375.56045401713,611301.54816801893,605227.53588202072,599623.5772164464,594019.61855087208,588415.65988529776,582811.70121972344,577207.74255414912,571603.78388857481,565999.82522300049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BF130:BF134)","v":0},{"$f":"SUM(BG130:BG134)","v":0},{"$f":"SUM(BH130:BH134)","v":0},{"$f":"SUM(BI130:BI134)","v":0},{"$f":"SUM(BJ130:BJ134)","v":0},{"$f":"SUM(BK130:BK134)","v":0},{"$f":"SUM(BL130:BL134)","v":0},{"$f":"SUM(BM130:BM134)","v":0},{"$f":"SUM(BN130:BN134)","v":0},{"$f":"SUM(BO130:BO134)","v":0},{"$f":"SUM(BP130:BP134)","v":0},{"$f":"SUM(BQ130:BQ134)","v":0},{"$f":"SUM(BR130:BR134)","v":0},{"$f":"SUM(BS130:BS134)","v":0},{"$f":"SUM(BT130:BT134)","v":0},{"$f":"SUM(BU130:BU134)","v":0},{"$f":"SUM(BV130:BV134)","v":0},{"$f":"SUM(BW130:BW134)","v":0},{"$f":"SUM(BX130:BX134)","v":0},{"$f":"SUM(BY130:BY134)","v":0},{"$f":"SUM(BZ130:BZ134)","v":0},{"$f":"SUM(CA130:CA134)","v":0},{"$f":"SUM(CB130:CB134)","v":0},{"$f":"SUM(CC130:CC134)","v":0},{"$f":"SUM(CD130:CD134)","v":0},{"$f":"SUM(CE130:CE134)","v":0},{"$f":"SUM(CF130:CF134)","v":0},{"$f":"SUM(CG130:CG134)","v":0},{"$f":"SUM(CH130:CH134)","v":0},{"$f":"SUM(CI130:CI134)","v":0},{"$f":"SUM(CJ130:CJ134)","v":0},{"$f":"SUM(CK130:CK134)","v":0},{"$f":"SUM(CL130:CL134)","v":0},{"$f":"SUM(CM130:CM134)","v":0},{"$f":"SUM(CN130:CN134)","v":0},{"$f":"SUM(CO130:CO134)","v":0},{"$f":"SUM(CP130:CP134)","v":0},{"$f":"SUM(CQ130:CQ134)","v":0},{"$f":"SUM(CR130:CR134)","v":0},{"$f":"SUM(CS130:CS134)","v":0},{"$f":"SUM(CT130:CT134)","v":0},{"$f":"SUM(CU130:CU134)","v":0},{"$f":"SUM(CV130:CV134)","v":0},0,{"$f":"SUM(CX130:CX134)","v":0},{"$f":"SUM(CY130:CY134)","v":0},{"$f":"SUM(CZ130:CZ134)","v":0},{"$f":"SUM(DA130:DA134)","v":0},{"$f":"SUM(DB130:DB134)","v":0},{"$f":"SUM(DC130:DC134)","v":0},{"$f":"SUM(DD130:DD134)","v":0},{"$f":"SUM(DE130:DE134)","v":0},{"$f":"SUM(DF130:DF134)","v":0},{"$f":"SUM(DG130:DG134)","v":0},{"$f":"SUM(DH130:DH134)","v":0},{"$f":"SUM(DI130:DI134)","v":0},{"$f":"SUM(DJ130:DJ134)","v":0},{"$f":"SUM(DK130:DK134)","v":0},{"$f":"SUM(DL130:DL134)","v":0},{"$f":"SUM(DM130:DM134)","v":0},{"$f":"SUM(DN130:DN134)","v":0},{"$f":"SUM(DO130:DO134)","v":0},{"$f":"SUM(DP130:DP134)","v":0},{"$f":"SUM(DQ130:DQ134)","v":0},{"$f":"SUM(DR130:DR134)","v":0},{"$f":"SUM(DS130:DS134)","v":0},{"$f":"SUM(DT130:DT134)","v":0},{"$f":"SUM(DU130:DU134)","v":0},{"$f":"SUM(DV130:DV134)","v":0},{"$f":"SUM(DW130:DW134)","v":0},{"$f":"SUM(DX130:DX134)","v":0},{"$f":"SUM(DY130:DY134)","v":0},{"$f":"SUM(DZ130:DZ134)","v":0},{"$f":"SUM(EA130:EA134)","v":0},{"$f":"SUM(EB130:EB134)","v":0},{"$f":"SUM(EC130:EC134)","v":0},{"$f":"SUM(ED130:ED134)","v":0},{"$f":"SUM(EE130:EE134)","v":0},{"$f":"SUM(EF130:EF134)","v":0},{"$f":"SUM(EG130:EG134)","v":0},{"$f":"SUM(EH130:EH134)","v":0},{"$f":"SUM(EI130:EI134)","v":0},{"$f":"SUM(EJ130:EJ134)","v":0},{"$f":"SUM(EK130:EK134)","v":0},{"$f":"SUM(EL130:EL134)","v":0},{"$f":"SUM(EM130:EM134)","v":0},{"$f":"SUM(EN130:EN134)","v":0},0,{"$f":"SUM(EP130:EP134)","v":0},{"$f":"SUM(EQ130:EQ134)","v":0},{"$f":"SUM(ER130:ER134)","v":0},{"$f":"SUM(ES130:ES134)","v":0},{"$f":"SUM(ET130:ET134)","v":0},{"$f":"SUM(EU130:EU134)","v":0},{"$f":"SUM(EV130:EV134)","v":0},{"$f":"SUM(EW130:EW134)","v":0},{"$f":"SUM(EX130:EX134)","v":0},{"$f":"SUM(EY130:EY134)","v":0},{"$f":"SUM(EZ130:EZ134)","v":0},{"$f":"SUM(FA130:FA134)","v":0},{"$f":"SUM(FB130:FB134)","v":0},{"$f":"SUM(FC130:FC134)","v":0},{"$f":"SUM(FD130:FD134)","v":0},{"$f":"SUM(FE130:FE134)","v":0},{"$f":"SUM(FF130:FF134)","v":0}]
[]
[]
[]
[null,"РАСЧЕТ АМОРТИЗАЦИИ"]
[]
[null,{"$f":"UPPER(Controls!$F$26)","v":"ПРОЕКТИРОВАНИЕ"}]
[]
[null,"Вид статьи затрат",null,{"$f":"Controls!$F$26","v":"Проектирование"}]
[null,"Срок амортизации, периодов",null,{"$f":"VLOOKUP(D143,'Inputs C'!$L$97:$O$100,4,FALSE)","v":120}]
[null,"Коэффициент амортизации, за период",null,{"$f":"1/D144","v":8.3333333333333332E-3}]
[]
[null,"Капитальные затраты (ввод из незавершенного строительства)",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M147:FF147)","v":16691.666666666668},{"$f":"SUMIF($B$105:$B$108,$D143,$L$105:$L$108)*M$118","v":0},0,0,0,0,0,0,0,0,0,0,0,16691.666666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D143,$L$105:$L$108)*AS$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D143,$L$105:$L$108)*BY$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D143,$L$105:$L$108)*DE$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D143,$L$105:$L$108)*EK$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Капитализированные проценты, комиссии и опер. затраты",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M148:FF148)","v":0},{"$f":"SUMIF($B$105:$B$108,$D143,$K$105:$K$108)*M$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D143,$K$105:$K$108)*AS$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D143,$K$105:$K$108)*BY$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D143,$K$105:$K$108)*DE$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D143,$K$105:$K$108)*EK$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого ввод основных средств по группе",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M149:FF149)","v":16691.666666666668},{"$f":"SUM(M147:M148)","v":0},0,0,0,0,0,0,0,0,0,0,0,16691.666666666668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS147:AS148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY147:BY148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE147:DE148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK147:EK148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Флаг амортизации",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"1*(M$24>0)","v":0},{"$f":"1*(N$24>0)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(BZ$24>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(EL$24>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Период амортизации - накопительно ",null,null,null,null,null,"индекс",null,null,null,0,{"$f":"MIN(L152+M151,$D144)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,{"$f":"MIN(AR152+AS151,$D144)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"MIN(BX152+BY151,$D144)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"MIN(DD152+DE151,$D144)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"MIN(EJ152+EK151,$D144)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[]
[null,"База для начисления амортизации",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"M151*SUM(M149:OFFSET(M149,,-M152+1))","v":0},{"$f":"N151*SUM(N149:OFFSET(N149,,-N152+1))","v":0},{"$f":"O151*SUM(O149:OFFSET(O149,,-O152+1))","v":0},{"$f":"P151*SUM(P149:OFFSET(P149,,-P152+1))","v":0},{"$f":"Q151*SUM(Q149:OFFSET(Q149,,-Q152+1))","v":0},{"$f":"R151*SUM(R149:OFFSET(R149,,-R152+1))","v":0},{"$f":"S151*SUM(S149:OFFSET(S149,,-S152+1))","v":0},{"$f":"T151*SUM(T149:OFFSET(T149,,-T152+1))","v":0},{"$f":"U151*SUM(U149:OFFSET(U149,,-U152+1))","v":0},{"$f":"V151*SUM(V149:OFFSET(V149,,-V152+1))","v":0},{"$f":"W151*SUM(W149:OFFSET(W149,,-W152+1))","v":0},{"$f":"X151*SUM(X149:OFFSET(X149,,-X152+1))","v":0},{"$f":"Y151*SUM(Y149:OFFSET(Y149,,-Y152+1))","v":16691.666666666668},{"$f":"Z151*SUM(Z149:OFFSET(Z149,,-Z152+1))","v":16691.666666666668},{"$f":"AA151*SUM(AA149:OFFSET(AA149,,-AA152+1))","v":16691.666666666668},{"$f":"AB151*SUM(AB149:OFFSET(AB149,,-AB152+1))","v":16691.666666666668},{"$f":"AC151*SUM(AC149:OFFSET(AC149,,-AC152+1))","v":16691.666666666668},{"$f":"AD151*SUM(AD149:OFFSET(AD149,,-AD152+1))","v":16691.666666666668},{"$f":"AE151*SUM(AE149:OFFSET(AE149,,-AE152+1))","v":16691.666666666668},{"$f":"AF151*SUM(AF149:OFFSET(AF149,,-AF152+1))","v":16691.666666666668},{"$f":"AG151*SUM(AG149:OFFSET(AG149,,-AG152+1))","v":16691.666666666668},{"$f":"AH151*SUM(AH149:OFFSET(AH149,,-AH152+1))","v":16691.666666666668},{"$f":"AI151*SUM(AI149:OFFSET(AI149,,-AI152+1))","v":16691.666666666668},{"$f":"AJ151*SUM(AJ149:OFFSET(AJ149,,-AJ152+1))","v":16691.666666666668},{"$f":"AK151*SUM(AK149:OFFSET(AK149,,-AK152+1))","v":16691.666666666668},{"$f":"AL151*SUM(AL149:OFFSET(AL149,,-AL152+1))","v":16691.666666666668},{"$f":"AM151*SUM(AM149:OFFSET(AM149,,-AM152+1))","v":16691.666666666668},{"$f":"AN151*SUM(AN149:OFFSET(AN149,,-AN152+1))","v":16691.666666666668},{"$f":"AO151*SUM(AO149:OFFSET(AO149,,-AO152+1))","v":16691.666666666668},{"$f":"AP151*SUM(AP149:OFFSET(AP149,,-AP152+1))","v":16691.666666666668},{"$f":"AQ151*SUM(AQ149:OFFSET(AQ149,,-AQ152+1))","v":16691.666666666668},{"$f":"AR151*SUM(AR149:OFFSET(AR149,,-AR152+1))","v":16691.666666666668},{"$f":"AS151*SUM(AS149:OFFSET(AS149,,-AS152+1))","v":0},{"$f":"AT151*SUM(AT149:OFFSET(AT149,,-AT152+1))","v":0},{"$f":"AU151*SUM(AU149:OFFSET(AU149,,-AU152+1))","v":0},{"$f":"AV151*SUM(AV149:OFFSET(AV149,,-AV152+1))","v":0},{"$f":"AW151*SUM(AW149:OFFSET(AW149,,-AW152+1))","v":0},{"$f":"AX151*SUM(AX149:OFFSET(AX149,,-AX152+1))","v":0},{"$f":"AY151*SUM(AY149:OFFSET(AY149,,-AY152+1))","v":0},{"$f":"AZ151*SUM(AZ149:OFFSET(AZ149,,-AZ152+1))","v":0},{"$f":"BA151*SUM(BA149:OFFSET(BA149,,-BA152+1))","v":0},{"$f":"BB151*SUM(BB149:OFFSET(BB149,,-BB152+1))","v":0},{"$f":"BC151*SUM(BC149:OFFSET(BC149,,-BC152+1))","v":0},{"$f":"BD151*SUM(BD149:OFFSET(BD149,,-BD152+1))","v":0},{"$f":"BE151*SUM(BE149:OFFSET(BE149,,-BE152+1))","v":0},{"$f":"BF151*SUM(BF149:OFFSET(BF149,,-BF152+1))","v":0},{"$f":"BG151*SUM(BG149:OFFSET(BG149,,-BG152+1))","v":0},{"$f":"BH151*SUM(BH149:OFFSET(BH149,,-BH152+1))","v":0},{"$f":"BI151*SUM(BI149:OFFSET(BI149,,-BI152+1))","v":0},{"$f":"BJ151*SUM(BJ149:OFFSET(BJ149,,-BJ152+1))","v":0},{"$f":"BK151*SUM(BK149:OFFSET(BK149,,-BK152+1))","v":0},{"$f":"BL151*SUM(BL149:OFFSET(BL149,,-BL152+1))","v":0},{"$f":"BM151*SUM(BM149:OFFSET(BM149,,-BM152+1))","v":0},{"$f":"BN151*SUM(BN149:OFFSET(BN149,,-BN152+1))","v":0},{"$f":"BO151*SUM(BO149:OFFSET(BO149,,-BO152+1))","v":0},{"$f":"BP151*SUM(BP149:OFFSET(BP149,,-BP152+1))","v":0},{"$f":"BQ151*SUM(BQ149:OFFSET(BQ149,,-BQ152+1))","v":0},{"$f":"BR151*SUM(BR149:OFFSET(BR149,,-BR152+1))","v":0},{"$f":"BS151*SUM(BS149:OFFSET(BS149,,-BS152+1))","v":0},{"$f":"BT151*SUM(BT149:OFFSET(BT149,,-BT152+1))","v":0},{"$f":"BU151*SUM(BU149:OFFSET(BU149,,-BU152+1))","v":0},{"$f":"BV151*SUM(BV149:OFFSET(BV149,,-BV152+1))","v":0},{"$f":"BW151*SUM(BW149:OFFSET(BW149,,-BW152+1))","v":0},{"$f":"BX151*SUM(BX149:OFFSET(BX149,,-BX152+1))","v":0},{"$f":"BY151*SUM(BY149:OFFSET(BY149,,-BY152+1))","v":0},{"$f":"BZ151*SUM(BZ149:OFFSET(BZ149,,-BZ152+1))","v":0},{"$f":"CA151*SUM(CA149:OFFSET(CA149,,-CA152+1))","v":0},{"$f":"CB151*SUM(CB149:OFFSET(CB149,,-CB152+1))","v":0},{"$f":"CC151*SUM(CC149:OFFSET(CC149,,-CC152+1))","v":0},{"$f":"CD151*SUM(CD149:OFFSET(CD149,,-CD152+1))","v":0},{"$f":"CE151*SUM(CE149:OFFSET(CE149,,-CE152+1))","v":0},{"$f":"CF151*SUM(CF149:OFFSET(CF149,,-CF152+1))","v":0},{"$f":"CG151*SUM(CG149:OFFSET(CG149,,-CG152+1))","v":0},{"$f":"CH151*SUM(CH149:OFFSET(CH149,,-CH152+1))","v":0},{"$f":"CI151*SUM(CI149:OFFSET(CI149,,-CI152+1))","v":0},{"$f":"CJ151*SUM(CJ149:OFFSET(CJ149,,-CJ152+1))","v":0},{"$f":"CK151*SUM(CK149:OFFSET(CK149,,-CK152+1))","v":0},{"$f":"CL151*SUM(CL149:OFFSET(CL149,,-CL152+1))","v":0},{"$f":"CM151*SUM(CM149:OFFSET(CM149,,-CM152+1))","v":0},{"$f":"CN151*SUM(CN149:OFFSET(CN149,,-CN152+1))","v":0},{"$f":"CO151*SUM(CO149:OFFSET(CO149,,-CO152+1))","v":0},{"$f":"CP151*SUM(CP149:OFFSET(CP149,,-CP152+1))","v":0},{"$f":"CQ151*SUM(CQ149:OFFSET(CQ149,,-CQ152+1))","v":0},{"$f":"CR151*SUM(CR149:OFFSET(CR149,,-CR152+1))","v":0},{"$f":"CS151*SUM(CS149:OFFSET(CS149,,-CS152+1))","v":0},{"$f":"CT151*SUM(CT149:OFFSET(CT149,,-CT152+1))","v":0},{"$f":"CU151*SUM(CU149:OFFSET(CU149,,-CU152+1))","v":0},{"$f":"CV151*SUM(CV149:OFFSET(CV149,,-CV152+1))","v":0},{"$f":"CW151*SUM(CW149:OFFSET(CW149,,-CW152+1))","v":0},{"$f":"CX151*SUM(CX149:OFFSET(CX149,,-CX152+1))","v":0},{"$f":"CY151*SUM(CY149:OFFSET(CY149,,-CY152+1))","v":0},{"$f":"CZ151*SUM(CZ149:OFFSET(CZ149,,-CZ152+1))","v":0},{"$f":"DA151*SUM(DA149:OFFSET(DA149,,-DA152+1))","v":0},{"$f":"DB151*SUM(DB149:OFFSET(DB149,,-DB152+1))","v":0},{"$f":"DC151*SUM(DC149:OFFSET(DC149,,-DC152+1))","v":0},{"$f":"DD151*SUM(DD149:OFFSET(DD149,,-DD152+1))","v":0},{"$f":"DE151*SUM(DE149:OFFSET(DE149,,-DE152+1))","v":0},{"$f":"DF151*SUM(DF149:OFFSET(DF149,,-DF152+1))","v":0},{"$f":"DG151*SUM(DG149:OFFSET(DG149,,-DG152+1))","v":0},{"$f":"DH151*SUM(DH149:OFFSET(DH149,,-DH152+1))","v":0},{"$f":"DI151*SUM(DI149:OFFSET(DI149,,-DI152+1))","v":0},{"$f":"DJ151*SUM(DJ149:OFFSET(DJ149,,-DJ152+1))","v":0},{"$f":"DK151*SUM(DK149:OFFSET(DK149,,-DK152+1))","v":0},{"$f":"DL151*SUM(DL149:OFFSET(DL149,,-DL152+1))","v":0},{"$f":"DM151*SUM(DM149:OFFSET(DM149,,-DM152+1))","v":0},{"$f":"DN151*SUM(DN149:OFFSET(DN149,,-DN152+1))","v":0},{"$f":"DO151*SUM(DO149:OFFSET(DO149,,-DO152+1))","v":0},{"$f":"DP151*SUM(DP149:OFFSET(DP149,,-DP152+1))","v":0},{"$f":"DQ151*SUM(DQ149:OFFSET(DQ149,,-DQ152+1))","v":0},{"$f":"DR151*SUM(DR149:OFFSET(DR149,,-DR152+1))","v":0},{"$f":"DS151*SUM(DS149:OFFSET(DS149,,-DS152+1))","v":0},{"$f":"DT151*SUM(DT149:OFFSET(DT149,,-DT152+1))","v":0},{"$f":"DU151*SUM(DU149:OFFSET(DU149,,-DU152+1))","v":0},{"$f":"DV151*SUM(DV149:OFFSET(DV149,,-DV152+1))","v":0},{"$f":"DW151*SUM(DW149:OFFSET(DW149,,-DW152+1))","v":0},{"$f":"DX151*SUM(DX149:OFFSET(DX149,,-DX152+1))","v":0},{"$f":"DY151*SUM(DY149:OFFSET(DY149,,-DY152+1))","v":0},{"$f":"DZ151*SUM(DZ149:OFFSET(DZ149,,-DZ152+1))","v":0},{"$f":"EA151*SUM(EA149:OFFSET(EA149,,-EA152+1))","v":0},{"$f":"EB151*SUM(EB149:OFFSET(EB149,,-EB152+1))","v":0},{"$f":"EC151*SUM(EC149:OFFSET(EC149,,-EC152+1))","v":0},{"$f":"ED151*SUM(ED149:OFFSET(ED149,,-ED152+1))","v":0},{"$f":"EE151*SUM(EE149:OFFSET(EE149,,-EE152+1))","v":0},{"$f":"EF151*SUM(EF149:OFFSET(EF149,,-EF152+1))","v":0},{"$f":"EG151*SUM(EG149:OFFSET(EG149,,-EG152+1))","v":0},{"$f":"EH151*SUM(EH149:OFFSET(EH149,,-EH152+1))","v":0},{"$f":"EI151*SUM(EI149:OFFSET(EI149,,-EI152+1))","v":0},{"$f":"EJ151*SUM(EJ149:OFFSET(EJ149,,-EJ152+1))","v":0},{"$f":"EK151*SUM(EK149:OFFSET(EK149,,-EK152+1))","v":0},{"$f":"EL151*SUM(EL149:OFFSET(EL149,,-EL152+1))","v":0},{"$f":"EM151*SUM(EM149:OFFSET(EM149,,-EM152+1))","v":0},{"$f":"EN151*SUM(EN149:OFFSET(EN149,,-EN152+1))","v":0},{"$f":"EO151*SUM(EO149:OFFSET(EO149,,-EO152+1))","v":0},{"$f":"EP151*SUM(EP149:OFFSET(EP149,,-EP152+1))","v":0},{"$f":"EQ151*SUM(EQ149:OFFSET(EQ149,,-EQ152+1))","v":0},{"$f":"ER151*SUM(ER149:OFFSET(ER149,,-ER152+1))","v":0},{"$f":"ES151*SUM(ES149:OFFSET(ES149,,-ES152+1))","v":0},{"$f":"ET151*SUM(ET149:OFFSET(ET149,,-ET152+1))","v":0},{"$f":"EU151*SUM(EU149:OFFSET(EU149,,-EU152+1))","v":0},{"$f":"EV151*SUM(EV149:OFFSET(EV149,,-EV152+1))","v":0},{"$f":"EW151*SUM(EW149:OFFSET(EW149,,-EW152+1))","v":0},{"$f":"EX151*SUM(EX149:OFFSET(EX149,,-EX152+1))","v":0},{"$f":"EY151*SUM(EY149:OFFSET(EY149,,-EY152+1))","v":0},{"$f":"EZ151*SUM(EZ149:OFFSET(EZ149,,-EZ152+1))","v":0},{"$f":"FA151*SUM(FA149:OFFSET(FA149,,-FA152+1))","v":0},{"$f":"FB151*SUM(FB149:OFFSET(FB149,,-FB152+1))","v":0},{"$f":"FC151*SUM(FC149:OFFSET(FC149,,-FC152+1))","v":0},{"$f":"FD151*SUM(FD149:OFFSET(FD149,,-FD152+1))","v":0},{"$f":"FE151*SUM(FE149:OFFSET(FE149,,-FE152+1))","v":0},{"$f":"FF151*SUM(FF149:OFFSET(FF149,,-FF152+1))","v":0}]
[null,"Амортизация за период",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M155:FF155)","v":2781.9444444444439},{"$f":"M154*$D145","v":0},0,0,0,0,0,0,0,0,0,0,0,139.09722222222223,139.09722222222223,139.09722222222223,139.09722222222223,139.09722222222223,139.09722222222223,139.09722222222223,139.09722222222223,139.09722222222223,139.09722222222223,139.09722222222223,139.09722222222223,139.09722222222223,139.09722222222223,139.09722222222223,139.09722222222223,139.09722222222223,139.09722222222223,139.09722222222223,139.09722222222223,{"$f":"AS154*$D145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY154*$D145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE154*$D145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK154*$D145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Накопленная амортизация на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"L158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,139.09722222222223,278.19444444444446,417.29166666666669,556.38888888888891,695.48611111111109,834.58333333333326,973.68055555555543,1112.7777777777776,1251.8749999999998,1390.9722222222219,1530.0694444444441,1669.1666666666663,1808.2638888888885,1947.3611111111106,2086.458333333333,2225.5555555555552,2364.6527777777774,2503.7499999999995,2642.8472222222217,{"$f":"AR158","v":2781.9444444444439},2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,{"$f":"BX158","v":2781.9444444444439},2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,{"$f":"DD158","v":2781.9444444444439},2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,{"$f":"EJ158","v":2781.9444444444439},2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439]
[null,"Накопленная амортизация на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"M157+M155","v":0},0,0,0,0,0,0,0,0,0,0,0,139.09722222222223,278.19444444444446,417.29166666666669,556.38888888888891,695.48611111111109,834.58333333333326,973.68055555555543,1112.7777777777776,1251.8749999999998,1390.9722222222219,1530.0694444444441,1669.1666666666663,1808.2638888888885,1947.3611111111106,2086.458333333333,2225.5555555555552,2364.6527777777774,2503.7499999999995,2642.8472222222217,2781.9444444444439,{"$f":"AS157+AS155","v":2781.9444444444439},2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,{"$f":"BY157+BY155","v":2781.9444444444439},2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,{"$f":"DE157+DE155","v":2781.9444444444439},2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,{"$f":"EK157+EK155","v":2781.9444444444439},2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439,2781.9444444444439]
[]
[]
[null,{"$f":"UPPER(Controls!$F$27)","v":"СТРОИТЕЛЬСТВО"}]
[]
[null,"Вид статьи затрат",null,{"$f":"Controls!$F$27","v":"Строительство"}]
[null,"Срок амортизации, периодов",null,{"$f":"VLOOKUP(D163,'Inputs C'!$L$97:$O$100,4,FALSE)","v":120}]
[null,"Коэффициент амортизации, за период",null,{"$f":"1/D164","v":8.3333333333333332E-3}]
[]
[null,"Капитальные затраты (ввод из незавершенного строительства)",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M167:FF167)","v":655783.37320224545},{"$f":"SUMIF($B$105:$B$108,$D163,$L$105:$L$108)*M$118","v":0},0,0,0,0,0,0,0,0,0,0,0,655783.37320224545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D163,$L$105:$L$108)*AS$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D163,$L$105:$L$108)*BY$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D163,$L$105:$L$108)*DE$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D163,$L$105:$L$108)*EK$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Капитализированные проценты, комиссии и опер. затраты",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M168:FF168)","v":0},{"$f":"SUMIF($B$105:$B$108,$D163,$K$105:$K$108)*M$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D163,$K$105:$K$108)*AS$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D163,$K$105:$K$108)*BY$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D163,$K$105:$K$108)*DE$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D163,$K$105:$K$108)*EK$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого ввод основных средств по группе",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M169:FF169)","v":655783.37320224545},{"$f":"SUM(M167:M168)","v":0},0,0,0,0,0,0,0,0,0,0,0,655783.37320224545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS167:AS168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY167:BY168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE167:DE168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK167:EK168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Флаг амортизации",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"1*(M$24>0)","v":0},{"$f":"1*(N$24>0)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(BZ$24>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(EL$24>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Период амортизации - накопительно ",null,null,null,null,null,"индекс",null,null,null,0,{"$f":"MIN(L172+M171,$D164)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,{"$f":"MIN(AR172+AS171,$D164)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"MIN(BX172+BY171,$D164)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"MIN(DD172+DE171,$D164)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"MIN(EJ172+EK171,$D164)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[]
[null,"База для начисления амортизации",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"M171*SUM(M169:OFFSET(M169,,-M172+1))","v":0},{"$f":"N171*SUM(N169:OFFSET(N169,,-N172+1))","v":0},{"$f":"O171*SUM(O169:OFFSET(O169,,-O172+1))","v":0},{"$f":"P171*SUM(P169:OFFSET(P169,,-P172+1))","v":0},{"$f":"Q171*SUM(Q169:OFFSET(Q169,,-Q172+1))","v":0},{"$f":"R171*SUM(R169:OFFSET(R169,,-R172+1))","v":0},{"$f":"S171*SUM(S169:OFFSET(S169,,-S172+1))","v":0},{"$f":"T171*SUM(T169:OFFSET(T169,,-T172+1))","v":0},{"$f":"U171*SUM(U169:OFFSET(U169,,-U172+1))","v":0},{"$f":"V171*SUM(V169:OFFSET(V169,,-V172+1))","v":0},{"$f":"W171*SUM(W169:OFFSET(W169,,-W172+1))","v":0},{"$f":"X171*SUM(X169:OFFSET(X169,,-X172+1))","v":0},{"$f":"Y171*SUM(Y169:OFFSET(Y169,,-Y172+1))","v":655783.37320224545},{"$f":"Z171*SUM(Z169:OFFSET(Z169,,-Z172+1))","v":655783.37320224545},{"$f":"AA171*SUM(AA169:OFFSET(AA169,,-AA172+1))","v":655783.37320224545},{"$f":"AB171*SUM(AB169:OFFSET(AB169,,-AB172+1))","v":655783.37320224545},{"$f":"AC171*SUM(AC169:OFFSET(AC169,,-AC172+1))","v":655783.37320224545},{"$f":"AD171*SUM(AD169:OFFSET(AD169,,-AD172+1))","v":655783.37320224545},{"$f":"AE171*SUM(AE169:OFFSET(AE169,,-AE172+1))","v":655783.37320224545},{"$f":"AF171*SUM(AF169:OFFSET(AF169,,-AF172+1))","v":655783.37320224545},{"$f":"AG171*SUM(AG169:OFFSET(AG169,,-AG172+1))","v":655783.37320224545},{"$f":"AH171*SUM(AH169:OFFSET(AH169,,-AH172+1))","v":655783.37320224545},{"$f":"AI171*SUM(AI169:OFFSET(AI169,,-AI172+1))","v":655783.37320224545},{"$f":"AJ171*SUM(AJ169:OFFSET(AJ169,,-AJ172+1))","v":655783.37320224545},{"$f":"AK171*SUM(AK169:OFFSET(AK169,,-AK172+1))","v":655783.37320224545},{"$f":"AL171*SUM(AL169:OFFSET(AL169,,-AL172+1))","v":655783.37320224545},{"$f":"AM171*SUM(AM169:OFFSET(AM169,,-AM172+1))","v":655783.37320224545},{"$f":"AN171*SUM(AN169:OFFSET(AN169,,-AN172+1))","v":655783.37320224545},{"$f":"AO171*SUM(AO169:OFFSET(AO169,,-AO172+1))","v":655783.37320224545},{"$f":"AP171*SUM(AP169:OFFSET(AP169,,-AP172+1))","v":655783.37320224545},{"$f":"AQ171*SUM(AQ169:OFFSET(AQ169,,-AQ172+1))","v":655783.37320224545},{"$f":"AR171*SUM(AR169:OFFSET(AR169,,-AR172+1))","v":655783.37320224545},{"$f":"AS171*SUM(AS169:OFFSET(AS169,,-AS172+1))","v":0},{"$f":"AT171*SUM(AT169:OFFSET(AT169,,-AT172+1))","v":0},{"$f":"AU171*SUM(AU169:OFFSET(AU169,,-AU172+1))","v":0},{"$f":"AV171*SUM(AV169:OFFSET(AV169,,-AV172+1))","v":0},{"$f":"AW171*SUM(AW169:OFFSET(AW169,,-AW172+1))","v":0},{"$f":"AX171*SUM(AX169:OFFSET(AX169,,-AX172+1))","v":0},{"$f":"AY171*SUM(AY169:OFFSET(AY169,,-AY172+1))","v":0},{"$f":"AZ171*SUM(AZ169:OFFSET(AZ169,,-AZ172+1))","v":0},{"$f":"BA171*SUM(BA169:OFFSET(BA169,,-BA172+1))","v":0},{"$f":"BB171*SUM(BB169:OFFSET(BB169,,-BB172+1))","v":0},{"$f":"BC171*SUM(BC169:OFFSET(BC169,,-BC172+1))","v":0},{"$f":"BD171*SUM(BD169:OFFSET(BD169,,-BD172+1))","v":0},{"$f":"BE171*SUM(BE169:OFFSET(BE169,,-BE172+1))","v":0},{"$f":"BF171*SUM(BF169:OFFSET(BF169,,-BF172+1))","v":0},{"$f":"BG171*SUM(BG169:OFFSET(BG169,,-BG172+1))","v":0},{"$f":"BH171*SUM(BH169:OFFSET(BH169,,-BH172+1))","v":0},{"$f":"BI171*SUM(BI169:OFFSET(BI169,,-BI172+1))","v":0},{"$f":"BJ171*SUM(BJ169:OFFSET(BJ169,,-BJ172+1))","v":0},{"$f":"BK171*SUM(BK169:OFFSET(BK169,,-BK172+1))","v":0},{"$f":"BL171*SUM(BL169:OFFSET(BL169,,-BL172+1))","v":0},{"$f":"BM171*SUM(BM169:OFFSET(BM169,,-BM172+1))","v":0},{"$f":"BN171*SUM(BN169:OFFSET(BN169,,-BN172+1))","v":0},{"$f":"BO171*SUM(BO169:OFFSET(BO169,,-BO172+1))","v":0},{"$f":"BP171*SUM(BP169:OFFSET(BP169,,-BP172+1))","v":0},{"$f":"BQ171*SUM(BQ169:OFFSET(BQ169,,-BQ172+1))","v":0},{"$f":"BR171*SUM(BR169:OFFSET(BR169,,-BR172+1))","v":0},{"$f":"BS171*SUM(BS169:OFFSET(BS169,,-BS172+1))","v":0},{"$f":"BT171*SUM(BT169:OFFSET(BT169,,-BT172+1))","v":0},{"$f":"BU171*SUM(BU169:OFFSET(BU169,,-BU172+1))","v":0},{"$f":"BV171*SUM(BV169:OFFSET(BV169,,-BV172+1))","v":0},{"$f":"BW171*SUM(BW169:OFFSET(BW169,,-BW172+1))","v":0},{"$f":"BX171*SUM(BX169:OFFSET(BX169,,-BX172+1))","v":0},{"$f":"BY171*SUM(BY169:OFFSET(BY169,,-BY172+1))","v":0},{"$f":"BZ171*SUM(BZ169:OFFSET(BZ169,,-BZ172+1))","v":0},{"$f":"CA171*SUM(CA169:OFFSET(CA169,,-CA172+1))","v":0},{"$f":"CB171*SUM(CB169:OFFSET(CB169,,-CB172+1))","v":0},{"$f":"CC171*SUM(CC169:OFFSET(CC169,,-CC172+1))","v":0},{"$f":"CD171*SUM(CD169:OFFSET(CD169,,-CD172+1))","v":0},{"$f":"CE171*SUM(CE169:OFFSET(CE169,,-CE172+1))","v":0},{"$f":"CF171*SUM(CF169:OFFSET(CF169,,-CF172+1))","v":0},{"$f":"CG171*SUM(CG169:OFFSET(CG169,,-CG172+1))","v":0},{"$f":"CH171*SUM(CH169:OFFSET(CH169,,-CH172+1))","v":0},{"$f":"CI171*SUM(CI169:OFFSET(CI169,,-CI172+1))","v":0},{"$f":"CJ171*SUM(CJ169:OFFSET(CJ169,,-CJ172+1))","v":0},{"$f":"CK171*SUM(CK169:OFFSET(CK169,,-CK172+1))","v":0},{"$f":"CL171*SUM(CL169:OFFSET(CL169,,-CL172+1))","v":0},{"$f":"CM171*SUM(CM169:OFFSET(CM169,,-CM172+1))","v":0},{"$f":"CN171*SUM(CN169:OFFSET(CN169,,-CN172+1))","v":0},{"$f":"CO171*SUM(CO169:OFFSET(CO169,,-CO172+1))","v":0},{"$f":"CP171*SUM(CP169:OFFSET(CP169,,-CP172+1))","v":0},{"$f":"CQ171*SUM(CQ169:OFFSET(CQ169,,-CQ172+1))","v":0},{"$f":"CR171*SUM(CR169:OFFSET(CR169,,-CR172+1))","v":0},{"$f":"CS171*SUM(CS169:OFFSET(CS169,,-CS172+1))","v":0},{"$f":"CT171*SUM(CT169:OFFSET(CT169,,-CT172+1))","v":0},{"$f":"CU171*SUM(CU169:OFFSET(CU169,,-CU172+1))","v":0},{"$f":"CV171*SUM(CV169:OFFSET(CV169,,-CV172+1))","v":0},{"$f":"CW171*SUM(CW169:OFFSET(CW169,,-CW172+1))","v":0},{"$f":"CX171*SUM(CX169:OFFSET(CX169,,-CX172+1))","v":0},{"$f":"CY171*SUM(CY169:OFFSET(CY169,,-CY172+1))","v":0},{"$f":"CZ171*SUM(CZ169:OFFSET(CZ169,,-CZ172+1))","v":0},{"$f":"DA171*SUM(DA169:OFFSET(DA169,,-DA172+1))","v":0},{"$f":"DB171*SUM(DB169:OFFSET(DB169,,-DB172+1))","v":0},{"$f":"DC171*SUM(DC169:OFFSET(DC169,,-DC172+1))","v":0},{"$f":"DD171*SUM(DD169:OFFSET(DD169,,-DD172+1))","v":0},{"$f":"DE171*SUM(DE169:OFFSET(DE169,,-DE172+1))","v":0},{"$f":"DF171*SUM(DF169:OFFSET(DF169,,-DF172+1))","v":0},{"$f":"DG171*SUM(DG169:OFFSET(DG169,,-DG172+1))","v":0},{"$f":"DH171*SUM(DH169:OFFSET(DH169,,-DH172+1))","v":0},{"$f":"DI171*SUM(DI169:OFFSET(DI169,,-DI172+1))","v":0},{"$f":"DJ171*SUM(DJ169:OFFSET(DJ169,,-DJ172+1))","v":0},{"$f":"DK171*SUM(DK169:OFFSET(DK169,,-DK172+1))","v":0},{"$f":"DL171*SUM(DL169:OFFSET(DL169,,-DL172+1))","v":0},{"$f":"DM171*SUM(DM169:OFFSET(DM169,,-DM172+1))","v":0},{"$f":"DN171*SUM(DN169:OFFSET(DN169,,-DN172+1))","v":0},{"$f":"DO171*SUM(DO169:OFFSET(DO169,,-DO172+1))","v":0},{"$f":"DP171*SUM(DP169:OFFSET(DP169,,-DP172+1))","v":0},{"$f":"DQ171*SUM(DQ169:OFFSET(DQ169,,-DQ172+1))","v":0},{"$f":"DR171*SUM(DR169:OFFSET(DR169,,-DR172+1))","v":0},{"$f":"DS171*SUM(DS169:OFFSET(DS169,,-DS172+1))","v":0},{"$f":"DT171*SUM(DT169:OFFSET(DT169,,-DT172+1))","v":0},{"$f":"DU171*SUM(DU169:OFFSET(DU169,,-DU172+1))","v":0},{"$f":"DV171*SUM(DV169:OFFSET(DV169,,-DV172+1))","v":0},{"$f":"DW171*SUM(DW169:OFFSET(DW169,,-DW172+1))","v":0},{"$f":"DX171*SUM(DX169:OFFSET(DX169,,-DX172+1))","v":0},{"$f":"DY171*SUM(DY169:OFFSET(DY169,,-DY172+1))","v":0},{"$f":"DZ171*SUM(DZ169:OFFSET(DZ169,,-DZ172+1))","v":0},{"$f":"EA171*SUM(EA169:OFFSET(EA169,,-EA172+1))","v":0},{"$f":"EB171*SUM(EB169:OFFSET(EB169,,-EB172+1))","v":0},{"$f":"EC171*SUM(EC169:OFFSET(EC169,,-EC172+1))","v":0},{"$f":"ED171*SUM(ED169:OFFSET(ED169,,-ED172+1))","v":0},{"$f":"EE171*SUM(EE169:OFFSET(EE169,,-EE172+1))","v":0},{"$f":"EF171*SUM(EF169:OFFSET(EF169,,-EF172+1))","v":0},{"$f":"EG171*SUM(EG169:OFFSET(EG169,,-EG172+1))","v":0},{"$f":"EH171*SUM(EH169:OFFSET(EH169,,-EH172+1))","v":0},{"$f":"EI171*SUM(EI169:OFFSET(EI169,,-EI172+1))","v":0},{"$f":"EJ171*SUM(EJ169:OFFSET(EJ169,,-EJ172+1))","v":0},{"$f":"EK171*SUM(EK169:OFFSET(EK169,,-EK172+1))","v":0},{"$f":"EL171*SUM(EL169:OFFSET(EL169,,-EL172+1))","v":0},{"$f":"EM171*SUM(EM169:OFFSET(EM169,,-EM172+1))","v":0},{"$f":"EN171*SUM(EN169:OFFSET(EN169,,-EN172+1))","v":0},{"$f":"EO171*SUM(EO169:OFFSET(EO169,,-EO172+1))","v":0},{"$f":"EP171*SUM(EP169:OFFSET(EP169,,-EP172+1))","v":0},{"$f":"EQ171*SUM(EQ169:OFFSET(EQ169,,-EQ172+1))","v":0},{"$f":"ER171*SUM(ER169:OFFSET(ER169,,-ER172+1))","v":0},{"$f":"ES171*SUM(ES169:OFFSET(ES169,,-ES172+1))","v":0},{"$f":"ET171*SUM(ET169:OFFSET(ET169,,-ET172+1))","v":0},{"$f":"EU171*SUM(EU169:OFFSET(EU169,,-EU172+1))","v":0},{"$f":"EV171*SUM(EV169:OFFSET(EV169,,-EV172+1))","v":0},{"$f":"EW171*SUM(EW169:OFFSET(EW169,,-EW172+1))","v":0},{"$f":"EX171*SUM(EX169:OFFSET(EX169,,-EX172+1))","v":0},{"$f":"EY171*SUM(EY169:OFFSET(EY169,,-EY172+1))","v":0},{"$f":"EZ171*SUM(EZ169:OFFSET(EZ169,,-EZ172+1))","v":0},{"$f":"FA171*SUM(FA169:OFFSET(FA169,,-FA172+1))","v":0},{"$f":"FB171*SUM(FB169:OFFSET(FB169,,-FB172+1))","v":0},{"$f":"FC171*SUM(FC169:OFFSET(FC169,,-FC172+1))","v":0},{"$f":"FD171*SUM(FD169:OFFSET(FD169,,-FD172+1))","v":0},{"$f":"FE171*SUM(FE169:OFFSET(FE169,,-FE172+1))","v":0},{"$f":"FF171*SUM(FF169:OFFSET(FF169,,-FF172+1))","v":0}]
[null,"Амортизация за период",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M175:FF175)","v":109297.22886704086},{"$f":"M174*$D165","v":0},0,0,0,0,0,0,0,0,0,0,0,5464.8614433520452,5464.8614433520452,5464.8614433520452,5464.8614433520452,5464.8614433520452,5464.8614433520452,5464.8614433520452,5464.8614433520452,5464.8614433520452,5464.8614433520452,5464.8614433520452,5464.8614433520452,5464.8614433520452,5464.8614433520452,5464.8614433520452,5464.8614433520452,5464.8614433520452,5464.8614433520452,5464.8614433520452,5464.8614433520452,{"$f":"AS174*$D165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY174*$D165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE174*$D165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK174*$D165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Накопленная амортизация на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"L178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5464.8614433520452,10929.72288670409,16394.584330056136,21859.445773408181,27324.307216760226,32789.168660112271,38254.03010346432,43718.891546816361,49183.752990168403,54648.614433520444,60113.475876872486,65578.337320224528,71043.198763576569,76508.060206928611,81972.921650280652,87437.783093632694,92902.644536984735,98367.505980336777,103832.36742368882,{"$f":"AR178","v":109297.22886704086},109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,{"$f":"BX178","v":109297.22886704086},109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,{"$f":"DD178","v":109297.22886704086},109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,{"$f":"EJ178","v":109297.22886704086},109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086]
[null,"Накопленная амортизация на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"M177+M175","v":0},0,0,0,0,0,0,0,0,0,0,0,5464.8614433520452,10929.72288670409,16394.584330056136,21859.445773408181,27324.307216760226,32789.168660112271,38254.03010346432,43718.891546816361,49183.752990168403,54648.614433520444,60113.475876872486,65578.337320224528,71043.198763576569,76508.060206928611,81972.921650280652,87437.783093632694,92902.644536984735,98367.505980336777,103832.36742368882,109297.22886704086,{"$f":"AS177+AS175","v":109297.22886704086},109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,{"$f":"BY177+BY175","v":109297.22886704086},109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,{"$f":"DE177+DE175","v":109297.22886704086},109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,{"$f":"EK177+EK175","v":109297.22886704086},109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086,109297.22886704086]
[]
[]
[null,{"$f":"UPPER(Controls!$F$28)","v":"ОБОРУДОВАНИЕ"}]
[]
[null,"Вид статьи затрат",null,{"$f":"Controls!$F$28","v":"Оборудование"}]
[null,"Срок амортизации, периодов",null,{"$f":"VLOOKUP(D183,'Inputs C'!$L$97:$O$100,4,FALSE)","v":1}]
[null,"Коэффициент амортизации, за период",null,{"$f":"1/D184","v":1}]
[]
[null,"Капитальные затраты (ввод из незавершенного строительства)",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M187:FF187)","v":31963.646188825867},{"$f":"SUMIF($B$105:$B$108,$D183,$L$105:$L$108)*M$118","v":0},0,0,0,0,0,0,0,0,0,0,0,31963.646188825867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D183,$L$105:$L$108)*AS$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D183,$L$105:$L$108)*BY$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D183,$L$105:$L$108)*DE$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D183,$L$105:$L$108)*EK$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Капитализированные проценты, комиссии и опер. затраты",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M188:FF188)","v":0},{"$f":"SUMIF($B$105:$B$108,$D183,$K$105:$K$108)*M$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D183,$K$105:$K$108)*AS$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D183,$K$105:$K$108)*BY$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D183,$K$105:$K$108)*DE$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D183,$K$105:$K$108)*EK$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого ввод основных средств по группе",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M189:FF189)","v":31963.646188825867},{"$f":"SUM(M187:M188)","v":0},0,0,0,0,0,0,0,0,0,0,0,31963.646188825867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS187:AS188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY187:BY188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE187:DE188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK187:EK188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Флаг амортизации",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"1*(M$24>0)","v":0},{"$f":"1*(N$24>0)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(BZ$24>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(EL$24>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Период амортизации - накопительно ",null,null,null,null,null,"индекс",null,null,null,0,{"$f":"MIN(L192+M191,$D184)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MIN(AR192+AS191,$D184)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MIN(BX192+BY191,$D184)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MIN(DD192+DE191,$D184)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"MIN(EJ192+EK191,$D184)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"База для начисления амортизации",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"M191*SUM(M189:OFFSET(M189,,-M192+1))","v":0},{"$f":"N191*SUM(N189:OFFSET(N189,,-N192+1))","v":0},{"$f":"O191*SUM(O189:OFFSET(O189,,-O192+1))","v":0},{"$f":"P191*SUM(P189:OFFSET(P189,,-P192+1))","v":0},{"$f":"Q191*SUM(Q189:OFFSET(Q189,,-Q192+1))","v":0},{"$f":"R191*SUM(R189:OFFSET(R189,,-R192+1))","v":0},{"$f":"S191*SUM(S189:OFFSET(S189,,-S192+1))","v":0},{"$f":"T191*SUM(T189:OFFSET(T189,,-T192+1))","v":0},{"$f":"U191*SUM(U189:OFFSET(U189,,-U192+1))","v":0},{"$f":"V191*SUM(V189:OFFSET(V189,,-V192+1))","v":0},{"$f":"W191*SUM(W189:OFFSET(W189,,-W192+1))","v":0},{"$f":"X191*SUM(X189:OFFSET(X189,,-X192+1))","v":0},{"$f":"Y191*SUM(Y189:OFFSET(Y189,,-Y192+1))","v":31963.646188825867},{"$f":"Z191*SUM(Z189:OFFSET(Z189,,-Z192+1))","v":0},{"$f":"AA191*SUM(AA189:OFFSET(AA189,,-AA192+1))","v":0},{"$f":"AB191*SUM(AB189:OFFSET(AB189,,-AB192+1))","v":0},{"$f":"AC191*SUM(AC189:OFFSET(AC189,,-AC192+1))","v":0},{"$f":"AD191*SUM(AD189:OFFSET(AD189,,-AD192+1))","v":0},{"$f":"AE191*SUM(AE189:OFFSET(AE189,,-AE192+1))","v":0},{"$f":"AF191*SUM(AF189:OFFSET(AF189,,-AF192+1))","v":0},{"$f":"AG191*SUM(AG189:OFFSET(AG189,,-AG192+1))","v":0},{"$f":"AH191*SUM(AH189:OFFSET(AH189,,-AH192+1))","v":0},{"$f":"AI191*SUM(AI189:OFFSET(AI189,,-AI192+1))","v":0},{"$f":"AJ191*SUM(AJ189:OFFSET(AJ189,,-AJ192+1))","v":0},{"$f":"AK191*SUM(AK189:OFFSET(AK189,,-AK192+1))","v":0},{"$f":"AL191*SUM(AL189:OFFSET(AL189,,-AL192+1))","v":0},{"$f":"AM191*SUM(AM189:OFFSET(AM189,,-AM192+1))","v":0},{"$f":"AN191*SUM(AN189:OFFSET(AN189,,-AN192+1))","v":0},{"$f":"AO191*SUM(AO189:OFFSET(AO189,,-AO192+1))","v":0},{"$f":"AP191*SUM(AP189:OFFSET(AP189,,-AP192+1))","v":0},{"$f":"AQ191*SUM(AQ189:OFFSET(AQ189,,-AQ192+1))","v":0},{"$f":"AR191*SUM(AR189:OFFSET(AR189,,-AR192+1))","v":0},{"$f":"AS191*SUM(AS189:OFFSET(AS189,,-AS192+1))","v":0},{"$f":"AT191*SUM(AT189:OFFSET(AT189,,-AT192+1))","v":0},{"$f":"AU191*SUM(AU189:OFFSET(AU189,,-AU192+1))","v":0},{"$f":"AV191*SUM(AV189:OFFSET(AV189,,-AV192+1))","v":0},{"$f":"AW191*SUM(AW189:OFFSET(AW189,,-AW192+1))","v":0},{"$f":"AX191*SUM(AX189:OFFSET(AX189,,-AX192+1))","v":0},{"$f":"AY191*SUM(AY189:OFFSET(AY189,,-AY192+1))","v":0},{"$f":"AZ191*SUM(AZ189:OFFSET(AZ189,,-AZ192+1))","v":0},{"$f":"BA191*SUM(BA189:OFFSET(BA189,,-BA192+1))","v":0},{"$f":"BB191*SUM(BB189:OFFSET(BB189,,-BB192+1))","v":0},{"$f":"BC191*SUM(BC189:OFFSET(BC189,,-BC192+1))","v":0},{"$f":"BD191*SUM(BD189:OFFSET(BD189,,-BD192+1))","v":0},{"$f":"BE191*SUM(BE189:OFFSET(BE189,,-BE192+1))","v":0},{"$f":"BF191*SUM(BF189:OFFSET(BF189,,-BF192+1))","v":0},{"$f":"BG191*SUM(BG189:OFFSET(BG189,,-BG192+1))","v":0},{"$f":"BH191*SUM(BH189:OFFSET(BH189,,-BH192+1))","v":0},{"$f":"BI191*SUM(BI189:OFFSET(BI189,,-BI192+1))","v":0},{"$f":"BJ191*SUM(BJ189:OFFSET(BJ189,,-BJ192+1))","v":0},{"$f":"BK191*SUM(BK189:OFFSET(BK189,,-BK192+1))","v":0},{"$f":"BL191*SUM(BL189:OFFSET(BL189,,-BL192+1))","v":0},{"$f":"BM191*SUM(BM189:OFFSET(BM189,,-BM192+1))","v":0},{"$f":"BN191*SUM(BN189:OFFSET(BN189,,-BN192+1))","v":0},{"$f":"BO191*SUM(BO189:OFFSET(BO189,,-BO192+1))","v":0},{"$f":"BP191*SUM(BP189:OFFSET(BP189,,-BP192+1))","v":0},{"$f":"BQ191*SUM(BQ189:OFFSET(BQ189,,-BQ192+1))","v":0},{"$f":"BR191*SUM(BR189:OFFSET(BR189,,-BR192+1))","v":0},{"$f":"BS191*SUM(BS189:OFFSET(BS189,,-BS192+1))","v":0},{"$f":"BT191*SUM(BT189:OFFSET(BT189,,-BT192+1))","v":0},{"$f":"BU191*SUM(BU189:OFFSET(BU189,,-BU192+1))","v":0},{"$f":"BV191*SUM(BV189:OFFSET(BV189,,-BV192+1))","v":0},{"$f":"BW191*SUM(BW189:OFFSET(BW189,,-BW192+1))","v":0},{"$f":"BX191*SUM(BX189:OFFSET(BX189,,-BX192+1))","v":0},{"$f":"BY191*SUM(BY189:OFFSET(BY189,,-BY192+1))","v":0},{"$f":"BZ191*SUM(BZ189:OFFSET(BZ189,,-BZ192+1))","v":0},{"$f":"CA191*SUM(CA189:OFFSET(CA189,,-CA192+1))","v":0},{"$f":"CB191*SUM(CB189:OFFSET(CB189,,-CB192+1))","v":0},{"$f":"CC191*SUM(CC189:OFFSET(CC189,,-CC192+1))","v":0},{"$f":"CD191*SUM(CD189:OFFSET(CD189,,-CD192+1))","v":0},{"$f":"CE191*SUM(CE189:OFFSET(CE189,,-CE192+1))","v":0},{"$f":"CF191*SUM(CF189:OFFSET(CF189,,-CF192+1))","v":0},{"$f":"CG191*SUM(CG189:OFFSET(CG189,,-CG192+1))","v":0},{"$f":"CH191*SUM(CH189:OFFSET(CH189,,-CH192+1))","v":0},{"$f":"CI191*SUM(CI189:OFFSET(CI189,,-CI192+1))","v":0},{"$f":"CJ191*SUM(CJ189:OFFSET(CJ189,,-CJ192+1))","v":0},{"$f":"CK191*SUM(CK189:OFFSET(CK189,,-CK192+1))","v":0},{"$f":"CL191*SUM(CL189:OFFSET(CL189,,-CL192+1))","v":0},{"$f":"CM191*SUM(CM189:OFFSET(CM189,,-CM192+1))","v":0},{"$f":"CN191*SUM(CN189:OFFSET(CN189,,-CN192+1))","v":0},{"$f":"CO191*SUM(CO189:OFFSET(CO189,,-CO192+1))","v":0},{"$f":"CP191*SUM(CP189:OFFSET(CP189,,-CP192+1))","v":0},{"$f":"CQ191*SUM(CQ189:OFFSET(CQ189,,-CQ192+1))","v":0},{"$f":"CR191*SUM(CR189:OFFSET(CR189,,-CR192+1))","v":0},{"$f":"CS191*SUM(CS189:OFFSET(CS189,,-CS192+1))","v":0},{"$f":"CT191*SUM(CT189:OFFSET(CT189,,-CT192+1))","v":0},{"$f":"CU191*SUM(CU189:OFFSET(CU189,,-CU192+1))","v":0},{"$f":"CV191*SUM(CV189:OFFSET(CV189,,-CV192+1))","v":0},{"$f":"CW191*SUM(CW189:OFFSET(CW189,,-CW192+1))","v":0},{"$f":"CX191*SUM(CX189:OFFSET(CX189,,-CX192+1))","v":0},{"$f":"CY191*SUM(CY189:OFFSET(CY189,,-CY192+1))","v":0},{"$f":"CZ191*SUM(CZ189:OFFSET(CZ189,,-CZ192+1))","v":0},{"$f":"DA191*SUM(DA189:OFFSET(DA189,,-DA192+1))","v":0},{"$f":"DB191*SUM(DB189:OFFSET(DB189,,-DB192+1))","v":0},{"$f":"DC191*SUM(DC189:OFFSET(DC189,,-DC192+1))","v":0},{"$f":"DD191*SUM(DD189:OFFSET(DD189,,-DD192+1))","v":0},{"$f":"DE191*SUM(DE189:OFFSET(DE189,,-DE192+1))","v":0},{"$f":"DF191*SUM(DF189:OFFSET(DF189,,-DF192+1))","v":0},{"$f":"DG191*SUM(DG189:OFFSET(DG189,,-DG192+1))","v":0},{"$f":"DH191*SUM(DH189:OFFSET(DH189,,-DH192+1))","v":0},{"$f":"DI191*SUM(DI189:OFFSET(DI189,,-DI192+1))","v":0},{"$f":"DJ191*SUM(DJ189:OFFSET(DJ189,,-DJ192+1))","v":0},{"$f":"DK191*SUM(DK189:OFFSET(DK189,,-DK192+1))","v":0},{"$f":"DL191*SUM(DL189:OFFSET(DL189,,-DL192+1))","v":0},{"$f":"DM191*SUM(DM189:OFFSET(DM189,,-DM192+1))","v":0},{"$f":"DN191*SUM(DN189:OFFSET(DN189,,-DN192+1))","v":0},{"$f":"DO191*SUM(DO189:OFFSET(DO189,,-DO192+1))","v":0},{"$f":"DP191*SUM(DP189:OFFSET(DP189,,-DP192+1))","v":0},{"$f":"DQ191*SUM(DQ189:OFFSET(DQ189,,-DQ192+1))","v":0},{"$f":"DR191*SUM(DR189:OFFSET(DR189,,-DR192+1))","v":0},{"$f":"DS191*SUM(DS189:OFFSET(DS189,,-DS192+1))","v":0},{"$f":"DT191*SUM(DT189:OFFSET(DT189,,-DT192+1))","v":0},{"$f":"DU191*SUM(DU189:OFFSET(DU189,,-DU192+1))","v":0},{"$f":"DV191*SUM(DV189:OFFSET(DV189,,-DV192+1))","v":0},{"$f":"DW191*SUM(DW189:OFFSET(DW189,,-DW192+1))","v":0},{"$f":"DX191*SUM(DX189:OFFSET(DX189,,-DX192+1))","v":0},{"$f":"DY191*SUM(DY189:OFFSET(DY189,,-DY192+1))","v":0},{"$f":"DZ191*SUM(DZ189:OFFSET(DZ189,,-DZ192+1))","v":0},{"$f":"EA191*SUM(EA189:OFFSET(EA189,,-EA192+1))","v":0},{"$f":"EB191*SUM(EB189:OFFSET(EB189,,-EB192+1))","v":0},{"$f":"EC191*SUM(EC189:OFFSET(EC189,,-EC192+1))","v":0},{"$f":"ED191*SUM(ED189:OFFSET(ED189,,-ED192+1))","v":0},{"$f":"EE191*SUM(EE189:OFFSET(EE189,,-EE192+1))","v":0},{"$f":"EF191*SUM(EF189:OFFSET(EF189,,-EF192+1))","v":0},{"$f":"EG191*SUM(EG189:OFFSET(EG189,,-EG192+1))","v":0},{"$f":"EH191*SUM(EH189:OFFSET(EH189,,-EH192+1))","v":0},{"$f":"EI191*SUM(EI189:OFFSET(EI189,,-EI192+1))","v":0},{"$f":"EJ191*SUM(EJ189:OFFSET(EJ189,,-EJ192+1))","v":0},{"$f":"EK191*SUM(EK189:OFFSET(EK189,,-EK192+1))","v":0},{"$f":"EL191*SUM(EL189:OFFSET(EL189,,-EL192+1))","v":0},{"$f":"EM191*SUM(EM189:OFFSET(EM189,,-EM192+1))","v":0},{"$f":"EN191*SUM(EN189:OFFSET(EN189,,-EN192+1))","v":0},{"$f":"EO191*SUM(EO189:OFFSET(EO189,,-EO192+1))","v":0},{"$f":"EP191*SUM(EP189:OFFSET(EP189,,-EP192+1))","v":0},{"$f":"EQ191*SUM(EQ189:OFFSET(EQ189,,-EQ192+1))","v":0},{"$f":"ER191*SUM(ER189:OFFSET(ER189,,-ER192+1))","v":0},{"$f":"ES191*SUM(ES189:OFFSET(ES189,,-ES192+1))","v":0},{"$f":"ET191*SUM(ET189:OFFSET(ET189,,-ET192+1))","v":0},{"$f":"EU191*SUM(EU189:OFFSET(EU189,,-EU192+1))","v":0},{"$f":"EV191*SUM(EV189:OFFSET(EV189,,-EV192+1))","v":0},{"$f":"EW191*SUM(EW189:OFFSET(EW189,,-EW192+1))","v":0},{"$f":"EX191*SUM(EX189:OFFSET(EX189,,-EX192+1))","v":0},{"$f":"EY191*SUM(EY189:OFFSET(EY189,,-EY192+1))","v":0},{"$f":"EZ191*SUM(EZ189:OFFSET(EZ189,,-EZ192+1))","v":0},{"$f":"FA191*SUM(FA189:OFFSET(FA189,,-FA192+1))","v":0},{"$f":"FB191*SUM(FB189:OFFSET(FB189,,-FB192+1))","v":0},{"$f":"FC191*SUM(FC189:OFFSET(FC189,,-FC192+1))","v":0},{"$f":"FD191*SUM(FD189:OFFSET(FD189,,-FD192+1))","v":0},{"$f":"FE191*SUM(FE189:OFFSET(FE189,,-FE192+1))","v":0},{"$f":"FF191*SUM(FF189:OFFSET(FF189,,-FF192+1))","v":0}]
[null,"Амортизация за период",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M195:FF195)","v":31963.646188825867},{"$f":"M194*$D185","v":0},0,0,0,0,0,0,0,0,0,0,0,31963.646188825867,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS194*$D185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY194*$D185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE194*$D185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK194*$D185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Накопленная амортизация на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"L198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,{"$f":"AR198","v":31963.646188825867},31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,{"$f":"BX198","v":31963.646188825867},31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,{"$f":"DD198","v":31963.646188825867},31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,{"$f":"EJ198","v":31963.646188825867},31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867]
[null,"Накопленная амортизация на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"M197+M195","v":0},0,0,0,0,0,0,0,0,0,0,0,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,{"$f":"AS197+AS195","v":31963.646188825867},31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,{"$f":"BY197+BY195","v":31963.646188825867},31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,{"$f":"DE197+DE195","v":31963.646188825867},31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,{"$f":"EK197+EK195","v":31963.646188825867},31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867,31963.646188825867]
[]
[]
[null,{"$f":"UPPER(Controls!$F$29)","v":"МЕБЕЛЬ И ИНВЕНТАРЬ"}]
[]
[null,"Вид статьи затрат",null,{"$f":"Controls!$F$29","v":"Мебель и инвентарь"}]
[null,"Срок амортизации, периодов",null,{"$f":"VLOOKUP(D203,'Inputs C'!$L$97:$O$100,4,FALSE)","v":12}]
[null,"Коэффициент амортизации, за период",null,{"$f":"1/D204","v":8.3333333333333329E-2}]
[]
[null,"Капитальные затраты (ввод из незавершенного строительства)",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M207:FF207)","v":5640.6434450869147},{"$f":"SUMIF($B$105:$B$108,$D203,$L$105:$L$108)*M$118","v":0},0,0,0,0,0,0,0,0,0,0,0,5640.6434450869147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D203,$L$105:$L$108)*AS$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D203,$L$105:$L$108)*BY$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D203,$L$105:$L$108)*DE$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D203,$L$105:$L$108)*EK$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Капитализированные проценты, комиссии и опер. затраты",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M208:FF208)","v":0},{"$f":"SUMIF($B$105:$B$108,$D203,$K$105:$K$108)*M$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D203,$K$105:$K$108)*AS$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D203,$K$105:$K$108)*BY$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D203,$K$105:$K$108)*DE$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$105:$B$108,$D203,$K$105:$K$108)*EK$118*($L$123+$L$122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого ввод основных средств по группе",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M209:FF209)","v":5640.6434450869147},{"$f":"SUM(M207:M208)","v":0},0,0,0,0,0,0,0,0,0,0,0,5640.6434450869147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS207:AS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY207:BY208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE207:DE208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK207:EK208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Флаг амортизации",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"1*(M$24>0)","v":0},{"$f":"1*(N$24>0)","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(BZ$24>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1*(EL$24>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Период амортизации - накопительно ",null,null,null,null,null,"индекс",null,null,null,0,{"$f":"MIN(L212+M211,$D204)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,12,12,12,12,12,12,12,12,{"$f":"MIN(AR212+AS211,$D204)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"MIN(BX212+BY211,$D204)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"MIN(DD212+DE211,$D204)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"MIN(EJ212+EK211,$D204)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[]
[null,"База для начисления амортизации",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"M211*SUM(M209:OFFSET(M209,,-M212+1))","v":0},{"$f":"N211*SUM(N209:OFFSET(N209,,-N212+1))","v":0},{"$f":"O211*SUM(O209:OFFSET(O209,,-O212+1))","v":0},{"$f":"P211*SUM(P209:OFFSET(P209,,-P212+1))","v":0},{"$f":"Q211*SUM(Q209:OFFSET(Q209,,-Q212+1))","v":0},{"$f":"R211*SUM(R209:OFFSET(R209,,-R212+1))","v":0},{"$f":"S211*SUM(S209:OFFSET(S209,,-S212+1))","v":0},{"$f":"T211*SUM(T209:OFFSET(T209,,-T212+1))","v":0},{"$f":"U211*SUM(U209:OFFSET(U209,,-U212+1))","v":0},{"$f":"V211*SUM(V209:OFFSET(V209,,-V212+1))","v":0},{"$f":"W211*SUM(W209:OFFSET(W209,,-W212+1))","v":0},{"$f":"X211*SUM(X209:OFFSET(X209,,-X212+1))","v":0},{"$f":"Y211*SUM(Y209:OFFSET(Y209,,-Y212+1))","v":5640.6434450869147},{"$f":"Z211*SUM(Z209:OFFSET(Z209,,-Z212+1))","v":5640.6434450869147},{"$f":"AA211*SUM(AA209:OFFSET(AA209,,-AA212+1))","v":5640.6434450869147},{"$f":"AB211*SUM(AB209:OFFSET(AB209,,-AB212+1))","v":5640.6434450869147},{"$f":"AC211*SUM(AC209:OFFSET(AC209,,-AC212+1))","v":5640.6434450869147},{"$f":"AD211*SUM(AD209:OFFSET(AD209,,-AD212+1))","v":5640.6434450869147},{"$f":"AE211*SUM(AE209:OFFSET(AE209,,-AE212+1))","v":5640.6434450869147},{"$f":"AF211*SUM(AF209:OFFSET(AF209,,-AF212+1))","v":5640.6434450869147},{"$f":"AG211*SUM(AG209:OFFSET(AG209,,-AG212+1))","v":5640.6434450869147},{"$f":"AH211*SUM(AH209:OFFSET(AH209,,-AH212+1))","v":5640.6434450869147},{"$f":"AI211*SUM(AI209:OFFSET(AI209,,-AI212+1))","v":5640.6434450869147},{"$f":"AJ211*SUM(AJ209:OFFSET(AJ209,,-AJ212+1))","v":5640.6434450869147},{"$f":"AK211*SUM(AK209:OFFSET(AK209,,-AK212+1))","v":0},{"$f":"AL211*SUM(AL209:OFFSET(AL209,,-AL212+1))","v":0},{"$f":"AM211*SUM(AM209:OFFSET(AM209,,-AM212+1))","v":0},{"$f":"AN211*SUM(AN209:OFFSET(AN209,,-AN212+1))","v":0},{"$f":"AO211*SUM(AO209:OFFSET(AO209,,-AO212+1))","v":0},{"$f":"AP211*SUM(AP209:OFFSET(AP209,,-AP212+1))","v":0},{"$f":"AQ211*SUM(AQ209:OFFSET(AQ209,,-AQ212+1))","v":0},{"$f":"AR211*SUM(AR209:OFFSET(AR209,,-AR212+1))","v":0},{"$f":"AS211*SUM(AS209:OFFSET(AS209,,-AS212+1))","v":0},{"$f":"AT211*SUM(AT209:OFFSET(AT209,,-AT212+1))","v":0},{"$f":"AU211*SUM(AU209:OFFSET(AU209,,-AU212+1))","v":0},{"$f":"AV211*SUM(AV209:OFFSET(AV209,,-AV212+1))","v":0},{"$f":"AW211*SUM(AW209:OFFSET(AW209,,-AW212+1))","v":0},{"$f":"AX211*SUM(AX209:OFFSET(AX209,,-AX212+1))","v":0},{"$f":"AY211*SUM(AY209:OFFSET(AY209,,-AY212+1))","v":0},{"$f":"AZ211*SUM(AZ209:OFFSET(AZ209,,-AZ212+1))","v":0},{"$f":"BA211*SUM(BA209:OFFSET(BA209,,-BA212+1))","v":0},{"$f":"BB211*SUM(BB209:OFFSET(BB209,,-BB212+1))","v":0},{"$f":"BC211*SUM(BC209:OFFSET(BC209,,-BC212+1))","v":0},{"$f":"BD211*SUM(BD209:OFFSET(BD209,,-BD212+1))","v":0},{"$f":"BE211*SUM(BE209:OFFSET(BE209,,-BE212+1))","v":0},{"$f":"BF211*SUM(BF209:OFFSET(BF209,,-BF212+1))","v":0},{"$f":"BG211*SUM(BG209:OFFSET(BG209,,-BG212+1))","v":0},{"$f":"BH211*SUM(BH209:OFFSET(BH209,,-BH212+1))","v":0},{"$f":"BI211*SUM(BI209:OFFSET(BI209,,-BI212+1))","v":0},{"$f":"BJ211*SUM(BJ209:OFFSET(BJ209,,-BJ212+1))","v":0},{"$f":"BK211*SUM(BK209:OFFSET(BK209,,-BK212+1))","v":0},{"$f":"BL211*SUM(BL209:OFFSET(BL209,,-BL212+1))","v":0},{"$f":"BM211*SUM(BM209:OFFSET(BM209,,-BM212+1))","v":0},{"$f":"BN211*SUM(BN209:OFFSET(BN209,,-BN212+1))","v":0},{"$f":"BO211*SUM(BO209:OFFSET(BO209,,-BO212+1))","v":0},{"$f":"BP211*SUM(BP209:OFFSET(BP209,,-BP212+1))","v":0},{"$f":"BQ211*SUM(BQ209:OFFSET(BQ209,,-BQ212+1))","v":0},{"$f":"BR211*SUM(BR209:OFFSET(BR209,,-BR212+1))","v":0},{"$f":"BS211*SUM(BS209:OFFSET(BS209,,-BS212+1))","v":0},{"$f":"BT211*SUM(BT209:OFFSET(BT209,,-BT212+1))","v":0},{"$f":"BU211*SUM(BU209:OFFSET(BU209,,-BU212+1))","v":0},{"$f":"BV211*SUM(BV209:OFFSET(BV209,,-BV212+1))","v":0},{"$f":"BW211*SUM(BW209:OFFSET(BW209,,-BW212+1))","v":0},{"$f":"BX211*SUM(BX209:OFFSET(BX209,,-BX212+1))","v":0},{"$f":"BY211*SUM(BY209:OFFSET(BY209,,-BY212+1))","v":0},{"$f":"BZ211*SUM(BZ209:OFFSET(BZ209,,-BZ212+1))","v":0},{"$f":"CA211*SUM(CA209:OFFSET(CA209,,-CA212+1))","v":0},{"$f":"CB211*SUM(CB209:OFFSET(CB209,,-CB212+1))","v":0},{"$f":"CC211*SUM(CC209:OFFSET(CC209,,-CC212+1))","v":0},{"$f":"CD211*SUM(CD209:OFFSET(CD209,,-CD212+1))","v":0},{"$f":"CE211*SUM(CE209:OFFSET(CE209,,-CE212+1))","v":0},{"$f":"CF211*SUM(CF209:OFFSET(CF209,,-CF212+1))","v":0},{"$f":"CG211*SUM(CG209:OFFSET(CG209,,-CG212+1))","v":0},{"$f":"CH211*SUM(CH209:OFFSET(CH209,,-CH212+1))","v":0},{"$f":"CI211*SUM(CI209:OFFSET(CI209,,-CI212+1))","v":0},{"$f":"CJ211*SUM(CJ209:OFFSET(CJ209,,-CJ212+1))","v":0},{"$f":"CK211*SUM(CK209:OFFSET(CK209,,-CK212+1))","v":0},{"$f":"CL211*SUM(CL209:OFFSET(CL209,,-CL212+1))","v":0},{"$f":"CM211*SUM(CM209:OFFSET(CM209,,-CM212+1))","v":0},{"$f":"CN211*SUM(CN209:OFFSET(CN209,,-CN212+1))","v":0},{"$f":"CO211*SUM(CO209:OFFSET(CO209,,-CO212+1))","v":0},{"$f":"CP211*SUM(CP209:OFFSET(CP209,,-CP212+1))","v":0},{"$f":"CQ211*SUM(CQ209:OFFSET(CQ209,,-CQ212+1))","v":0},{"$f":"CR211*SUM(CR209:OFFSET(CR209,,-CR212+1))","v":0},{"$f":"CS211*SUM(CS209:OFFSET(CS209,,-CS212+1))","v":0},{"$f":"CT211*SUM(CT209:OFFSET(CT209,,-CT212+1))","v":0},{"$f":"CU211*SUM(CU209:OFFSET(CU209,,-CU212+1))","v":0},{"$f":"CV211*SUM(CV209:OFFSET(CV209,,-CV212+1))","v":0},{"$f":"CW211*SUM(CW209:OFFSET(CW209,,-CW212+1))","v":0},{"$f":"CX211*SUM(CX209:OFFSET(CX209,,-CX212+1))","v":0},{"$f":"CY211*SUM(CY209:OFFSET(CY209,,-CY212+1))","v":0},{"$f":"CZ211*SUM(CZ209:OFFSET(CZ209,,-CZ212+1))","v":0},{"$f":"DA211*SUM(DA209:OFFSET(DA209,,-DA212+1))","v":0},{"$f":"DB211*SUM(DB209:OFFSET(DB209,,-DB212+1))","v":0},{"$f":"DC211*SUM(DC209:OFFSET(DC209,,-DC212+1))","v":0},{"$f":"DD211*SUM(DD209:OFFSET(DD209,,-DD212+1))","v":0},{"$f":"DE211*SUM(DE209:OFFSET(DE209,,-DE212+1))","v":0},{"$f":"DF211*SUM(DF209:OFFSET(DF209,,-DF212+1))","v":0},{"$f":"DG211*SUM(DG209:OFFSET(DG209,,-DG212+1))","v":0},{"$f":"DH211*SUM(DH209:OFFSET(DH209,,-DH212+1))","v":0},{"$f":"DI211*SUM(DI209:OFFSET(DI209,,-DI212+1))","v":0},{"$f":"DJ211*SUM(DJ209:OFFSET(DJ209,,-DJ212+1))","v":0},{"$f":"DK211*SUM(DK209:OFFSET(DK209,,-DK212+1))","v":0},{"$f":"DL211*SUM(DL209:OFFSET(DL209,,-DL212+1))","v":0},{"$f":"DM211*SUM(DM209:OFFSET(DM209,,-DM212+1))","v":0},{"$f":"DN211*SUM(DN209:OFFSET(DN209,,-DN212+1))","v":0},{"$f":"DO211*SUM(DO209:OFFSET(DO209,,-DO212+1))","v":0},{"$f":"DP211*SUM(DP209:OFFSET(DP209,,-DP212+1))","v":0},{"$f":"DQ211*SUM(DQ209:OFFSET(DQ209,,-DQ212+1))","v":0},{"$f":"DR211*SUM(DR209:OFFSET(DR209,,-DR212+1))","v":0},{"$f":"DS211*SUM(DS209:OFFSET(DS209,,-DS212+1))","v":0},{"$f":"DT211*SUM(DT209:OFFSET(DT209,,-DT212+1))","v":0},{"$f":"DU211*SUM(DU209:OFFSET(DU209,,-DU212+1))","v":0},{"$f":"DV211*SUM(DV209:OFFSET(DV209,,-DV212+1))","v":0},{"$f":"DW211*SUM(DW209:OFFSET(DW209,,-DW212+1))","v":0},{"$f":"DX211*SUM(DX209:OFFSET(DX209,,-DX212+1))","v":0},{"$f":"DY211*SUM(DY209:OFFSET(DY209,,-DY212+1))","v":0},{"$f":"DZ211*SUM(DZ209:OFFSET(DZ209,,-DZ212+1))","v":0},{"$f":"EA211*SUM(EA209:OFFSET(EA209,,-EA212+1))","v":0},{"$f":"EB211*SUM(EB209:OFFSET(EB209,,-EB212+1))","v":0},{"$f":"EC211*SUM(EC209:OFFSET(EC209,,-EC212+1))","v":0},{"$f":"ED211*SUM(ED209:OFFSET(ED209,,-ED212+1))","v":0},{"$f":"EE211*SUM(EE209:OFFSET(EE209,,-EE212+1))","v":0},{"$f":"EF211*SUM(EF209:OFFSET(EF209,,-EF212+1))","v":0},{"$f":"EG211*SUM(EG209:OFFSET(EG209,,-EG212+1))","v":0},{"$f":"EH211*SUM(EH209:OFFSET(EH209,,-EH212+1))","v":0},{"$f":"EI211*SUM(EI209:OFFSET(EI209,,-EI212+1))","v":0},{"$f":"EJ211*SUM(EJ209:OFFSET(EJ209,,-EJ212+1))","v":0},{"$f":"EK211*SUM(EK209:OFFSET(EK209,,-EK212+1))","v":0},{"$f":"EL211*SUM(EL209:OFFSET(EL209,,-EL212+1))","v":0},{"$f":"EM211*SUM(EM209:OFFSET(EM209,,-EM212+1))","v":0},{"$f":"EN211*SUM(EN209:OFFSET(EN209,,-EN212+1))","v":0},{"$f":"EO211*SUM(EO209:OFFSET(EO209,,-EO212+1))","v":0},{"$f":"EP211*SUM(EP209:OFFSET(EP209,,-EP212+1))","v":0},{"$f":"EQ211*SUM(EQ209:OFFSET(EQ209,,-EQ212+1))","v":0},{"$f":"ER211*SUM(ER209:OFFSET(ER209,,-ER212+1))","v":0},{"$f":"ES211*SUM(ES209:OFFSET(ES209,,-ES212+1))","v":0},{"$f":"ET211*SUM(ET209:OFFSET(ET209,,-ET212+1))","v":0},{"$f":"EU211*SUM(EU209:OFFSET(EU209,,-EU212+1))","v":0},{"$f":"EV211*SUM(EV209:OFFSET(EV209,,-EV212+1))","v":0},{"$f":"EW211*SUM(EW209:OFFSET(EW209,,-EW212+1))","v":0},{"$f":"EX211*SUM(EX209:OFFSET(EX209,,-EX212+1))","v":0},{"$f":"EY211*SUM(EY209:OFFSET(EY209,,-EY212+1))","v":0},{"$f":"EZ211*SUM(EZ209:OFFSET(EZ209,,-EZ212+1))","v":0},{"$f":"FA211*SUM(FA209:OFFSET(FA209,,-FA212+1))","v":0},{"$f":"FB211*SUM(FB209:OFFSET(FB209,,-FB212+1))","v":0},{"$f":"FC211*SUM(FC209:OFFSET(FC209,,-FC212+1))","v":0},{"$f":"FD211*SUM(FD209:OFFSET(FD209,,-FD212+1))","v":0},{"$f":"FE211*SUM(FE209:OFFSET(FE209,,-FE212+1))","v":0},{"$f":"FF211*SUM(FF209:OFFSET(FF209,,-FF212+1))","v":0}]
[null,"Амортизация за период",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M215:FF215)","v":5640.6434450869156},{"$f":"M214*$D205","v":0},0,0,0,0,0,0,0,0,0,0,0,470.05362042390954,470.05362042390954,470.05362042390954,470.05362042390954,470.05362042390954,470.05362042390954,470.05362042390954,470.05362042390954,470.05362042390954,470.05362042390954,470.05362042390954,470.05362042390954,0,0,0,0,0,0,0,0,{"$f":"AS214*$D205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY214*$D205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE214*$D205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK214*$D205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Накопленная амортизация на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"L218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,470.05362042390954,940.10724084781907,1410.1608612717287,1880.2144816956381,2350.2681021195476,2820.3217225434573,3290.375342967367,3760.4289633912767,4230.4825838151864,4700.5362042390962,5170.5898246630059,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,{"$f":"AR218","v":5640.6434450869156},5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,{"$f":"BX218","v":5640.6434450869156},5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,{"$f":"DD218","v":5640.6434450869156},5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,{"$f":"EJ218","v":5640.6434450869156},5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156]
[null,"Накопленная амортизация на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"M217+M215","v":0},0,0,0,0,0,0,0,0,0,0,0,470.05362042390954,940.10724084781907,1410.1608612717287,1880.2144816956381,2350.2681021195476,2820.3217225434573,3290.375342967367,3760.4289633912767,4230.4825838151864,4700.5362042390962,5170.5898246630059,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,{"$f":"AS217+AS215","v":5640.6434450869156},5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,{"$f":"BY217+BY215","v":5640.6434450869156},5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,{"$f":"DE217+DE215","v":5640.6434450869156},5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,{"$f":"EK217+EK215","v":5640.6434450869156},5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156,5640.6434450869156]
[]
[]
[null,"СВОД АМОРТИЗАЦИИ"]
[]
[null,"Капитальные затраты (ввод из незавершенного строительства)",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M223:FF223)","v":710079.32950282481},{"$f":"SUMIF($B$141:$B$220,$B223,M$141:M$220)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$141:$B$220,$B223,W$141:W$220)","v":0},0,710079.32950282481,0,0,0,0,0,0,0,{"$f":"SUMIF($B$141:$B$220,$B223,AG$141:AG$220)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$141:$B$220,$B223,AQ$141:AQ$220)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$141:$B$220,$B223,BA$141:BA$220)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$141:$B$220,$B223,BK$141:BK$220)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$141:$B$220,$B223,BU$141:BU$220)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$141:$B$220,$B223,CE$141:CE$220)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$141:$B$220,$B223,CO$141:CO$220)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$141:$B$220,$B223,CY$141:CY$220)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$141:$B$220,$B223,DI$141:DI$220)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$141:$B$220,$B223,DS$141:DS$220)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$141:$B$220,$B223,EC$141:EC$220)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$141:$B$220,$B223,EM$141:EM$220)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$141:$B$220,$B223,EW$141:EW$220)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Капитализированные проценты, комиссии и опер. затраты",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M224:FF224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого ввод основных средств по группе",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M225:FF225)","v":710079.32950282481},0,0,0,0,0,0,0,0,0,0,0,0,710079.32950282481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Амортизация за период",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M227:FF227)","v":149683.46294539809},{"$f":"SUMIF($B$141:$B$220,$B227,M$141:M$220)","v":0},0,0,0,0,0,0,0,0,0,0,0,38037.658474824049,6074.0122859981775,6074.0122859981775,6074.0122859981775,6074.0122859981775,6074.0122859981775,6074.0122859981775,6074.0122859981775,6074.0122859981775,6074.0122859981775,6074.0122859981775,6074.0122859981775,5603.9586655742678,5603.9586655742678,5603.9586655742678,5603.9586655742678,5603.9586655742678,5603.9586655742678,5603.9586655742678,5603.9586655742678,{"$f":"SUMIF($B$141:$B$220,$B227,AS$141:AS$220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$141:$B$220,$B227,BY$141:BY$220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$141:$B$220,$B227,DE$141:DE$220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$141:$B$220,$B227,EK$141:EK$220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Накопленная амортизация на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"SUMIF($B$141:$B$220,$B229,M$141:M$220)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($B$141:$B$220,$B229,W$141:W$220)","v":0},0,0,38037.658474824049,44111.67076082222,50185.683046820406,56259.69533281857,62333.707618816748,68407.719904814934,74481.732190813113,{"$f":"SUMIF($B$141:$B$220,$B229,AG$141:AG$220)","v":80555.744476811276},86629.756762809455,92703.769048807619,98777.781334805812,104851.79362080398,110455.75228637824,116059.7109519525,121663.66961752676,127267.62828310103,132871.58694867531,{"$f":"SUMIF($B$141:$B$220,$B229,AQ$141:AQ$220)","v":138475.54561424957},144079.50427982383,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,{"$f":"SUMIF($B$141:$B$220,$B229,BA$141:BA$220)","v":149683.46294539809},149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,{"$f":"SUMIF($B$141:$B$220,$B229,BK$141:BK$220)","v":149683.46294539809},149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,{"$f":"SUMIF($B$141:$B$220,$B229,BU$141:BU$220)","v":149683.46294539809},149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,{"$f":"SUMIF($B$141:$B$220,$B229,CE$141:CE$220)","v":149683.46294539809},149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,{"$f":"SUMIF($B$141:$B$220,$B229,CO$141:CO$220)","v":149683.46294539809},149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,{"$f":"SUMIF($B$141:$B$220,$B229,CY$141:CY$220)","v":149683.46294539809},149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,{"$f":"SUMIF($B$141:$B$220,$B229,DI$141:DI$220)","v":149683.46294539809},149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,{"$f":"SUMIF($B$141:$B$220,$B229,DS$141:DS$220)","v":149683.46294539809},149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,{"$f":"SUMIF($B$141:$B$220,$B229,EC$141:EC$220)","v":149683.46294539809},149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,{"$f":"SUMIF($B$141:$B$220,$B229,EM$141:EM$220)","v":149683.46294539809},149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,{"$f":"SUMIF($B$141:$B$220,$B229,EW$141:EW$220)","v":149683.46294539809},149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809]
[null,"Накопленная амортизация на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,38037.658474824049,44111.67076082222,50185.683046820406,56259.69533281857,62333.707618816748,68407.719904814934,74481.732190813113,80555.744476811276,86629.756762809455,92703.769048807619,98777.781334805812,104851.79362080398,110455.75228637824,116059.7109519525,121663.66961752676,127267.62828310103,132871.58694867531,138475.54561424957,144079.50427982383,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809,149683.46294539809]

{"sheet":"Tax","index":18,"n_rows":163,"n_cols":162,"rows_kept":163,"cut":false,"hidden":false,"merged":[]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Расчет налогов",null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[null,"ВРЕМЕННЫЕ ПРЕДПОСЫЛКИ"]
[]
[null,"Порядковый номер периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M8","v":1},{"$f":"'Inputs T'!N8","v":2},{"$f":"'Inputs T'!O8","v":3},{"$f":"'Inputs T'!P8","v":4},{"$f":"'Inputs T'!Q8","v":5},{"$f":"'Inputs T'!R8","v":6},{"$f":"'Inputs T'!S8","v":7},{"$f":"'Inputs T'!T8","v":8},{"$f":"'Inputs T'!U8","v":9},{"$f":"'Inputs T'!V8","v":10},{"$f":"'Inputs T'!W8","v":11},{"$f":"'Inputs T'!X8","v":12},{"$f":"'Inputs T'!Y8","v":13},{"$f":"'Inputs T'!Z8","v":14},{"$f":"'Inputs T'!AA8","v":15},{"$f":"'Inputs T'!AB8","v":16},{"$f":"'Inputs T'!AC8","v":17},{"$f":"'Inputs T'!AD8","v":18},{"$f":"'Inputs T'!AE8","v":19},{"$f":"'Inputs T'!AF8","v":20},{"$f":"'Inputs T'!AG8","v":21},{"$f":"'Inputs T'!AH8","v":22},{"$f":"'Inputs T'!AI8","v":23},{"$f":"'Inputs T'!AJ8","v":24},{"$f":"'Inputs T'!AK8","v":25},{"$f":"'Inputs T'!AL8","v":26},{"$f":"'Inputs T'!AM8","v":27},{"$f":"'Inputs T'!AN8","v":28},{"$f":"'Inputs T'!AO8","v":29},{"$f":"'Inputs T'!AP8","v":30},{"$f":"'Inputs T'!AQ8","v":31},{"$f":"'Inputs T'!AR8","v":32},{"$f":"'Inputs T'!AS8","v":33},{"$f":"'Inputs T'!AT8","v":34},{"$f":"'Inputs T'!AU8","v":35},{"$f":"'Inputs T'!AV8","v":36},{"$f":"'Inputs T'!AW8","v":37},{"$f":"'Inputs T'!AX8","v":38},{"$f":"'Inputs T'!AY8","v":39},{"$f":"'Inputs T'!AZ8","v":40},{"$f":"'Inputs T'!BA8","v":41},{"$f":"'Inputs T'!BB8","v":42},{"$f":"'Inputs T'!BC8","v":43},{"$f":"'Inputs T'!BD8","v":44},{"$f":"'Inputs T'!BE8","v":45},{"$f":"'Inputs T'!BF8","v":46},{"$f":"'Inputs T'!BG8","v":47},{"$f":"'Inputs T'!BH8","v":48},{"$f":"'Inputs T'!BI8","v":49},{"$f":"'Inputs T'!BJ8","v":50},{"$f":"'Inputs T'!BK8","v":51},{"$f":"'Inputs T'!BL8","v":52},{"$f":"'Inputs T'!BM8","v":53},{"$f":"'Inputs T'!BN8","v":54},{"$f":"'Inputs T'!BO8","v":55},{"$f":"'Inputs T'!BP8","v":56},{"$f":"'Inputs T'!BQ8","v":57},{"$f":"'Inputs T'!BR8","v":58},{"$f":"'Inputs T'!BS8","v":59},{"$f":"'Inputs T'!BT8","v":60},{"$f":"'Inputs T'!BU8","v":61},{"$f":"'Inputs T'!BV8","v":62},{"$f":"'Inputs T'!BW8","v":63},{"$f":"'Inputs T'!BX8","v":64},{"$f":"'Inputs T'!BY8","v":65},{"$f":"'Inputs T'!BZ8","v":66},{"$f":"'Inputs T'!CA8","v":67},{"$f":"'Inputs T'!CB8","v":68},{"$f":"'Inputs T'!CC8","v":69},{"$f":"'Inputs T'!CD8","v":70},{"$f":"'Inputs T'!CE8","v":71},{"$f":"'Inputs T'!CF8","v":72},{"$f":"'Inputs T'!CG8","v":73},{"$f":"'Inputs T'!CH8","v":74},{"$f":"'Inputs T'!CI8","v":75},{"$f":"'Inputs T'!CJ8","v":76},{"$f":"'Inputs T'!CK8","v":77},{"$f":"'Inputs T'!CL8","v":78},{"$f":"'Inputs T'!CM8","v":79},{"$f":"'Inputs T'!CN8","v":80},{"$f":"'Inputs T'!CO8","v":81},{"$f":"'Inputs T'!CP8","v":82},{"$f":"'Inputs T'!CQ8","v":83},{"$f":"'Inputs T'!CR8","v":84},{"$f":"'Inputs T'!CS8","v":85},{"$f":"'Inputs T'!CT8","v":86},{"$f":"'Inputs T'!CU8","v":87},{"$f":"'Inputs T'!CV8","v":88},{"$f":"'Inputs T'!CW8","v":89},{"$f":"'Inputs T'!CX8","v":90},{"$f":"'Inputs T'!CY8","v":91},{"$f":"'Inputs T'!CZ8","v":92},{"$f":"'Inputs T'!DA8","v":93},{"$f":"'Inputs T'!DB8","v":94},{"$f":"'Inputs T'!DC8","v":95},{"$f":"'Inputs T'!DD8","v":96},{"$f":"'Inputs T'!DE8","v":97},{"$f":"'Inputs T'!DF8","v":98},{"$f":"'Inputs T'!DG8","v":99},{"$f":"'Inputs T'!DH8","v":100},{"$f":"'Inputs T'!DI8","v":101},{"$f":"'Inputs T'!DJ8","v":102},{"$f":"'Inputs T'!DK8","v":103},{"$f":"'Inputs T'!DL8","v":104},{"$f":"'Inputs T'!DM8","v":105},{"$f":"'Inputs T'!DN8","v":106},{"$f":"'Inputs T'!DO8","v":107},{"$f":"'Inputs T'!DP8","v":108},{"$f":"'Inputs T'!DQ8","v":109},{"$f":"'Inputs T'!DR8","v":110},{"$f":"'Inputs T'!DS8","v":111},{"$f":"'Inputs T'!DT8","v":112},{"$f":"'Inputs T'!DU8","v":113},{"$f":"'Inputs T'!DV8","v":114},{"$f":"'Inputs T'!DW8","v":115},{"$f":"'Inputs T'!DX8","v":116},{"$f":"'Inputs T'!DY8","v":117},{"$f":"'Inputs T'!DZ8","v":118},{"$f":"'Inputs T'!EA8","v":119},{"$f":"'Inputs T'!EB8","v":120},{"$f":"'Inputs T'!EC8","v":121},{"$f":"'Inputs T'!ED8","v":122},{"$f":"'Inputs T'!EE8","v":123},{"$f":"'Inputs T'!EF8","v":124},{"$f":"'Inputs T'!EG8","v":125},{"$f":"'Inputs T'!EH8","v":126},{"$f":"'Inputs T'!EI8","v":127},{"$f":"'Inputs T'!EJ8","v":128},{"$f":"'Inputs T'!EK8","v":129},{"$f":"'Inputs T'!EL8","v":130},{"$f":"'Inputs T'!EM8","v":131},{"$f":"'Inputs T'!EN8","v":132},{"$f":"'Inputs T'!EO8","v":133},{"$f":"'Inputs T'!EP8","v":134},{"$f":"'Inputs T'!EQ8","v":135},{"$f":"'Inputs T'!ER8","v":136},{"$f":"'Inputs T'!ES8","v":137},{"$f":"'Inputs T'!ET8","v":138},{"$f":"'Inputs T'!EU8","v":139},{"$f":"'Inputs T'!EV8","v":140},{"$f":"'Inputs T'!EW8","v":141},{"$f":"'Inputs T'!EX8","v":142},{"$f":"'Inputs T'!EY8","v":143},{"$f":"'Inputs T'!EZ8","v":144},{"$f":"'Inputs T'!FA8","v":145},{"$f":"'Inputs T'!FB8","v":146},{"$f":"'Inputs T'!FC8","v":147},{"$f":"'Inputs T'!FD8","v":148},{"$f":"'Inputs T'!FE8","v":149},{"$f":"'Inputs T'!FF8","v":150}]
[null,"Начало периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M9","v":"2019-04-01"},{"$f":"'Inputs T'!N9","v":"2019-07-01"},{"$f":"'Inputs T'!O9","v":"2019-10-01"},{"$f":"'Inputs T'!P9","v":"2020-01-01"},{"$f":"'Inputs T'!Q9","v":"2020-04-01"},{"$f":"'Inputs T'!R9","v":"2020-07-01"},{"$f":"'Inputs T'!S9","v":"2020-10-01"},{"$f":"'Inputs T'!T9","v":"2021-01-01"},{"$f":"'Inputs T'!U9","v":"2021-04-01"},{"$f":"'Inputs T'!V9","v":"2021-07-01"},{"$f":"'Inputs T'!W9","v":"2021-10-01"},{"$f":"'Inputs T'!X9","v":"2022-01-01"},{"$f":"'Inputs T'!Y9","v":"2022-04-01"},{"$f":"'Inputs T'!Z9","v":"2022-07-01"},{"$f":"'Inputs T'!AA9","v":"2022-10-01"},{"$f":"'Inputs T'!AB9","v":"2023-01-01"},{"$f":"'Inputs T'!AC9","v":"2023-04-01"},{"$f":"'Inputs T'!AD9","v":"2023-07-01"},{"$f":"'Inputs T'!AE9","v":"2023-10-01"},{"$f":"'Inputs T'!AF9","v":"2024-01-01"},{"$f":"'Inputs T'!AG9","v":"2024-04-01"},{"$f":"'Inputs T'!AH9","v":"2024-07-01"},{"$f":"'Inputs T'!AI9","v":"2024-10-01"},{"$f":"'Inputs T'!AJ9","v":"2025-01-01"},{"$f":"'Inputs T'!AK9","v":"2025-04-01"},{"$f":"'Inputs T'!AL9","v":"2025-07-01"},{"$f":"'Inputs T'!AM9","v":"2025-10-01"},{"$f":"'Inputs T'!AN9","v":"2026-01-01"},{"$f":"'Inputs T'!AO9","v":"2026-04-01"},{"$f":"'Inputs T'!AP9","v":"2026-07-01"},{"$f":"'Inputs T'!AQ9","v":"2026-10-01"},{"$f":"'Inputs T'!AR9","v":"2027-01-01"},{"$f":"'Inputs T'!AS9","v":"2027-04-01"},{"$f":"'Inputs T'!AT9","v":"2027-07-01"},{"$f":"'Inputs T'!AU9","v":"2027-10-01"},{"$f":"'Inputs T'!AV9","v":"2028-01-01"},{"$f":"'Inputs T'!AW9","v":"2028-04-01"},{"$f":"'Inputs T'!AX9","v":"2028-07-01"},{"$f":"'Inputs T'!AY9","v":"2028-10-01"},{"$f":"'Inputs T'!AZ9","v":"2029-01-01"},{"$f":"'Inputs T'!BA9","v":"2029-04-01"},{"$f":"'Inputs T'!BB9","v":"2029-07-01"},{"$f":"'Inputs T'!BC9","v":"2029-10-01"},{"$f":"'Inputs T'!BD9","v":"2030-01-01"},{"$f":"'Inputs T'!BE9","v":"2030-04-01"},{"$f":"'Inputs T'!BF9","v":"2030-07-01"},{"$f":"'Inputs T'!BG9","v":"2030-10-01"},{"$f":"'Inputs T'!BH9","v":"2031-01-01"},{"$f":"'Inputs T'!BI9","v":"2031-04-01"},{"$f":"'Inputs T'!BJ9","v":"2031-07-01"},{"$f":"'Inputs T'!BK9","v":"2031-10-01"},{"$f":"'Inputs T'!BL9","v":"2032-01-01"},{"$f":"'Inputs T'!BM9","v":"2032-04-01"},{"$f":"'Inputs T'!BN9","v":"2032-07-01"},{"$f":"'Inputs T'!BO9","v":"2032-10-01"},{"$f":"'Inputs T'!BP9","v":"2033-01-01"},{"$f":"'Inputs T'!BQ9","v":"2033-04-01"},{"$f":"'Inputs T'!BR9","v":"2033-07-01"},{"$f":"'Inputs T'!BS9","v":"2033-10-01"},{"$f":"'Inputs T'!BT9","v":"2034-01-01"},{"$f":"'Inputs T'!BU9","v":"2034-04-01"},{"$f":"'Inputs T'!BV9","v":"2034-07-01"},{"$f":"'Inputs T'!BW9","v":"2034-10-01"},{"$f":"'Inputs T'!BX9","v":"2035-01-01"},{"$f":"'Inputs T'!BY9","v":"2035-04-01"},{"$f":"'Inputs T'!BZ9","v":"2035-07-01"},{"$f":"'Inputs T'!CA9","v":"2035-10-01"},{"$f":"'Inputs T'!CB9","v":"2036-01-01"},{"$f":"'Inputs T'!CC9","v":"2036-04-01"},{"$f":"'Inputs T'!CD9","v":"2036-07-01"},{"$f":"'Inputs T'!CE9","v":"2036-10-01"},{"$f":"'Inputs T'!CF9","v":"2037-01-01"},{"$f":"'Inputs T'!CG9","v":"2037-04-01"},{"$f":"'Inputs T'!CH9","v":"2037-07-01"},{"$f":"'Inputs T'!CI9","v":"2037-10-01"},{"$f":"'Inputs T'!CJ9","v":"2038-01-01"},{"$f":"'Inputs T'!CK9","v":"2038-04-01"},{"$f":"'Inputs T'!CL9","v":"2038-07-01"},{"$f":"'Inputs T'!CM9","v":"2038-10-01"},{"$f":"'Inputs T'!CN9","v":"2039-01-01"},{"$f":"'Inputs T'!CO9","v":"2039-04-01"},{"$f":"'Inputs T'!CP9","v":"2039-07-01"},{"$f":"'Inputs T'!CQ9","v":"2039-10-01"},{"$f":"'Inputs T'!CR9","v":"2040-01-01"},{"$f":"'Inputs T'!CS9","v":"2040-04-01"},{"$f":"'Inputs T'!CT9","v":"2040-07-01"},{"$f":"'Inputs T'!CU9","v":"2040-10-01"},{"$f":"'Inputs T'!CV9","v":"2041-01-01"},{"$f":"'Inputs T'!CW9","v":"2041-04-01"},{"$f":"'Inputs T'!CX9","v":"2041-07-01"},{"$f":"'Inputs T'!CY9","v":"2041-10-01"},{"$f":"'Inputs T'!CZ9","v":"2042-01-01"},{"$f":"'Inputs T'!DA9","v":"2042-04-01"},{"$f":"'Inputs T'!DB9","v":"2042-07-01"},{"$f":"'Inputs T'!DC9","v":"2042-10-01"},{"$f":"'Inputs T'!DD9","v":"2043-01-01"},{"$f":"'Inputs T'!DE9","v":"2043-04-01"},{"$f":"'Inputs T'!DF9","v":"2043-07-01"},{"$f":"'Inputs T'!DG9","v":"2043-10-01"},{"$f":"'Inputs T'!DH9","v":"2044-01-01"},{"$f":"'Inputs T'!DI9","v":"2044-04-01"},{"$f":"'Inputs T'!DJ9","v":"2044-07-01"},{"$f":"'Inputs T'!DK9","v":"2044-10-01"},{"$f":"'Inputs T'!DL9","v":"2045-01-01"},{"$f":"'Inputs T'!DM9","v":"2045-04-01"},{"$f":"'Inputs T'!DN9","v":"2045-07-01"},{"$f":"'Inputs T'!DO9","v":"2045-10-01"},{"$f":"'Inputs T'!DP9","v":"2046-01-01"},{"$f":"'Inputs T'!DQ9","v":"2046-04-01"},{"$f":"'Inputs T'!DR9","v":"2046-07-01"},{"$f":"'Inputs T'!DS9","v":"2046-10-01"},{"$f":"'Inputs T'!DT9","v":"2047-01-01"},{"$f":"'Inputs T'!DU9","v":"2047-04-01"},{"$f":"'Inputs T'!DV9","v":"2047-07-01"},{"$f":"'Inputs T'!DW9","v":"2047-10-01"},{"$f":"'Inputs T'!DX9","v":"2048-01-01"},{"$f":"'Inputs T'!DY9","v":"2048-04-01"},{"$f":"'Inputs T'!DZ9","v":"2048-07-01"},{"$f":"'Inputs T'!EA9","v":"2048-10-01"},{"$f":"'Inputs T'!EB9","v":"2049-01-01"},{"$f":"'Inputs T'!EC9","v":"2049-04-01"},{"$f":"'Inputs T'!ED9","v":"2049-07-01"},{"$f":"'Inputs T'!EE9","v":"2049-10-01"},{"$f":"'Inputs T'!EF9","v":"2050-01-01"},{"$f":"'Inputs T'!EG9","v":"2050-04-01"},{"$f":"'Inputs T'!EH9","v":"2050-07-01"},{"$f":"'Inputs T'!EI9","v":"2050-10-01"},{"$f":"'Inputs T'!EJ9","v":"2051-01-01"},{"$f":"'Inputs T'!EK9","v":"2051-04-01"},{"$f":"'Inputs T'!EL9","v":"2051-07-01"},{"$f":"'Inputs T'!EM9","v":"2051-10-01"},{"$f":"'Inputs T'!EN9","v":"2052-01-01"},{"$f":"'Inputs T'!EO9","v":"2052-04-01"},{"$f":"'Inputs T'!EP9","v":"2052-07-01"},{"$f":"'Inputs T'!EQ9","v":"2052-10-01"},{"$f":"'Inputs T'!ER9","v":"2053-01-01"},{"$f":"'Inputs T'!ES9","v":"2053-04-01"},{"$f":"'Inputs T'!ET9","v":"2053-07-01"},{"$f":"'Inputs T'!EU9","v":"2053-10-01"},{"$f":"'Inputs T'!EV9","v":"2054-01-01"},{"$f":"'Inputs T'!EW9","v":"2054-04-01"},{"$f":"'Inputs T'!EX9","v":"2054-07-01"},{"$f":"'Inputs T'!EY9","v":"2054-10-01"},{"$f":"'Inputs T'!EZ9","v":"2055-01-01"},{"$f":"'Inputs T'!FA9","v":"2055-04-01"},{"$f":"'Inputs T'!FB9","v":"2055-07-01"},{"$f":"'Inputs T'!FC9","v":"2055-10-01"},{"$f":"'Inputs T'!FD9","v":"2056-01-01"},{"$f":"'Inputs T'!FE9","v":"2056-04-01"},{"$f":"'Inputs T'!FF9","v":"2056-07-01"}]
[null,"Конец периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M10","v":"2019-06-30"},{"$f":"'Inputs T'!N10","v":"2019-09-30"},{"$f":"'Inputs T'!O10","v":"2019-12-31"},{"$f":"'Inputs T'!P10","v":"2020-03-31"},{"$f":"'Inputs T'!Q10","v":"2020-06-30"},{"$f":"'Inputs T'!R10","v":"2020-09-30"},{"$f":"'Inputs T'!S10","v":"2020-12-31"},{"$f":"'Inputs T'!T10","v":"2021-03-31"},{"$f":"'Inputs T'!U10","v":"2021-06-30"},{"$f":"'Inputs T'!V10","v":"2021-09-30"},{"$f":"'Inputs T'!W10","v":"2021-12-31"},{"$f":"'Inputs T'!X10","v":"2022-03-31"},{"$f":"'Inputs T'!Y10","v":"2022-06-30"},{"$f":"'Inputs T'!Z10","v":"2022-09-30"},{"$f":"'Inputs T'!AA10","v":"2022-12-31"},{"$f":"'Inputs T'!AB10","v":"2023-03-31"},{"$f":"'Inputs T'!AC10","v":"2023-06-30"},{"$f":"'Inputs T'!AD10","v":"2023-09-30"},{"$f":"'Inputs T'!AE10","v":"2023-12-31"},{"$f":"'Inputs T'!AF10","v":"2024-03-31"},{"$f":"'Inputs T'!AG10","v":"2024-06-30"},{"$f":"'Inputs T'!AH10","v":"2024-09-30"},{"$f":"'Inputs T'!AI10","v":"2024-12-31"},{"$f":"'Inputs T'!AJ10","v":"2025-03-31"},{"$f":"'Inputs T'!AK10","v":"2025-06-30"},{"$f":"'Inputs T'!AL10","v":"2025-09-30"},{"$f":"'Inputs T'!AM10","v":"2025-12-31"},{"$f":"'Inputs T'!AN10","v":"2026-03-31"},{"$f":"'Inputs T'!AO10","v":"2026-06-30"},{"$f":"'Inputs T'!AP10","v":"2026-09-30"},{"$f":"'Inputs T'!AQ10","v":"2026-12-31"},{"$f":"'Inputs T'!AR10","v":"2027-03-31"},{"$f":"'Inputs T'!AS10","v":"2027-06-30"},{"$f":"'Inputs T'!AT10","v":"2027-09-30"},{"$f":"'Inputs T'!AU10","v":"2027-12-31"},{"$f":"'Inputs T'!AV10","v":"2028-03-31"},{"$f":"'Inputs T'!AW10","v":"2028-06-30"},{"$f":"'Inputs T'!AX10","v":"2028-09-30"},{"$f":"'Inputs T'!AY10","v":"2028-12-31"},{"$f":"'Inputs T'!AZ10","v":"2029-03-31"},{"$f":"'Inputs T'!BA10","v":"2029-06-30"},{"$f":"'Inputs T'!BB10","v":"2029-09-30"},{"$f":"'Inputs T'!BC10","v":"2029-12-31"},{"$f":"'Inputs T'!BD10","v":"2030-03-31"},{"$f":"'Inputs T'!BE10","v":"2030-06-30"},{"$f":"'Inputs T'!BF10","v":"2030-09-30"},{"$f":"'Inputs T'!BG10","v":"2030-12-31"},{"$f":"'Inputs T'!BH10","v":"2031-03-31"},{"$f":"'Inputs T'!BI10","v":"2031-06-30"},{"$f":"'Inputs T'!BJ10","v":"2031-09-30"},{"$f":"'Inputs T'!BK10","v":"2031-12-31"},{"$f":"'Inputs T'!BL10","v":"2032-03-31"},{"$f":"'Inputs T'!BM10","v":"2032-06-30"},{"$f":"'Inputs T'!BN10","v":"2032-09-30"},{"$f":"'Inputs T'!BO10","v":"2032-12-31"},{"$f":"'Inputs T'!BP10","v":"2033-03-31"},{"$f":"'Inputs T'!BQ10","v":"2033-06-30"},{"$f":"'Inputs T'!BR10","v":"2033-09-30"},{"$f":"'Inputs T'!BS10","v":"2033-12-31"},{"$f":"'Inputs T'!BT10","v":"2034-03-31"},{"$f":"'Inputs T'!BU10","v":"2034-06-30"},{"$f":"'Inputs T'!BV10","v":"2034-09-30"},{"$f":"'Inputs T'!BW10","v":"2034-12-31"},{"$f":"'Inputs T'!BX10","v":"2035-03-31"},{"$f":"'Inputs T'!BY10","v":"2035-06-30"},{"$f":"'Inputs T'!BZ10","v":"2035-09-30"},{"$f":"'Inputs T'!CA10","v":"2035-12-31"},{"$f":"'Inputs T'!CB10","v":"2036-03-31"},{"$f":"'Inputs T'!CC10","v":"2036-06-30"},{"$f":"'Inputs T'!CD10","v":"2036-09-30"},{"$f":"'Inputs T'!CE10","v":"2036-12-31"},{"$f":"'Inputs T'!CF10","v":"2037-03-31"},{"$f":"'Inputs T'!CG10","v":"2037-06-30"},{"$f":"'Inputs T'!CH10","v":"2037-09-30"},{"$f":"'Inputs T'!CI10","v":"2037-12-31"},{"$f":"'Inputs T'!CJ10","v":"2038-03-31"},{"$f":"'Inputs T'!CK10","v":"2038-06-30"},{"$f":"'Inputs T'!CL10","v":"2038-09-30"},{"$f":"'Inputs T'!CM10","v":"2038-12-31"},{"$f":"'Inputs T'!CN10","v":"2039-03-31"},{"$f":"'Inputs T'!CO10","v":"2039-06-30"},{"$f":"'Inputs T'!CP10","v":"2039-09-30"},{"$f":"'Inputs T'!CQ10","v":"2039-12-31"},{"$f":"'Inputs T'!CR10","v":"2040-03-31"},{"$f":"'Inputs T'!CS10","v":"2040-06-30"},{"$f":"'Inputs T'!CT10","v":"2040-09-30"},{"$f":"'Inputs T'!CU10","v":"2040-12-31"},{"$f":"'Inputs T'!CV10","v":"2041-03-31"},{"$f":"'Inputs T'!CW10","v":"2041-06-30"},{"$f":"'Inputs T'!CX10","v":"2041-09-30"},{"$f":"'Inputs T'!CY10","v":"2041-12-31"},{"$f":"'Inputs T'!CZ10","v":"2042-03-31"},{"$f":"'Inputs T'!DA10","v":"2042-06-30"},{"$f":"'Inputs T'!DB10","v":"2042-09-30"},{"$f":"'Inputs T'!DC10","v":"2042-12-31"},{"$f":"'Inputs T'!DD10","v":"2043-03-31"},{"$f":"'Inputs T'!DE10","v":"2043-06-30"},{"$f":"'Inputs T'!DF10","v":"2043-09-30"},{"$f":"'Inputs T'!DG10","v":"2043-12-31"},{"$f":"'Inputs T'!DH10","v":"2044-03-31"},{"$f":"'Inputs T'!DI10","v":"2044-06-30"},{"$f":"'Inputs T'!DJ10","v":"2044-09-30"},{"$f":"'Inputs T'!DK10","v":"2044-12-31"},{"$f":"'Inputs T'!DL10","v":"2045-03-31"},{"$f":"'Inputs T'!DM10","v":"2045-06-30"},{"$f":"'Inputs T'!DN10","v":"2045-09-30"},{"$f":"'Inputs T'!DO10","v":"2045-12-31"},{"$f":"'Inputs T'!DP10","v":"2046-03-31"},{"$f":"'Inputs T'!DQ10","v":"2046-06-30"},{"$f":"'Inputs T'!DR10","v":"2046-09-30"},{"$f":"'Inputs T'!DS10","v":"2046-12-31"},{"$f":"'Inputs T'!DT10","v":"2047-03-31"},{"$f":"'Inputs T'!DU10","v":"2047-06-30"},{"$f":"'Inputs T'!DV10","v":"2047-09-30"},{"$f":"'Inputs T'!DW10","v":"2047-12-31"},{"$f":"'Inputs T'!DX10","v":"2048-03-31"},{"$f":"'Inputs T'!DY10","v":"2048-06-30"},{"$f":"'Inputs T'!DZ10","v":"2048-09-30"},{"$f":"'Inputs T'!EA10","v":"2048-12-31"},{"$f":"'Inputs T'!EB10","v":"2049-03-31"},{"$f":"'Inputs T'!EC10","v":"2049-06-30"},{"$f":"'Inputs T'!ED10","v":"2049-09-30"},{"$f":"'Inputs T'!EE10","v":"2049-12-31"},{"$f":"'Inputs T'!EF10","v":"2050-03-31"},{"$f":"'Inputs T'!EG10","v":"2050-06-30"},{"$f":"'Inputs T'!EH10","v":"2050-09-30"},{"$f":"'Inputs T'!EI10","v":"2050-12-31"},{"$f":"'Inputs T'!EJ10","v":"2051-03-31"},{"$f":"'Inputs T'!EK10","v":"2051-06-30"},{"$f":"'Inputs T'!EL10","v":"2051-09-30"},{"$f":"'Inputs T'!EM10","v":"2051-12-31"},{"$f":"'Inputs T'!EN10","v":"2052-03-31"},{"$f":"'Inputs T'!EO10","v":"2052-06-30"},{"$f":"'Inputs T'!EP10","v":"2052-09-30"},{"$f":"'Inputs T'!EQ10","v":"2052-12-31"},{"$f":"'Inputs T'!ER10","v":"2053-03-31"},{"$f":"'Inputs T'!ES10","v":"2053-06-30"},{"$f":"'Inputs T'!ET10","v":"2053-09-30"},{"$f":"'Inputs T'!EU10","v":"2053-12-31"},{"$f":"'Inputs T'!EV10","v":"2054-03-31"},{"$f":"'Inputs T'!EW10","v":"2054-06-30"},{"$f":"'Inputs T'!EX10","v":"2054-09-30"},{"$f":"'Inputs T'!EY10","v":"2054-12-31"},{"$f":"'Inputs T'!EZ10","v":"2055-03-31"},{"$f":"'Inputs T'!FA10","v":"2055-06-30"},{"$f":"'Inputs T'!FB10","v":"2055-09-30"},{"$f":"'Inputs T'!FC10","v":"2055-12-31"},{"$f":"'Inputs T'!FD10","v":"2056-03-31"},{"$f":"'Inputs T'!FE10","v":"2056-06-30"},{"$f":"'Inputs T'!FF10","v":"2056-09-30"}]
[]
[null,"Флаг фазы проектирования",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M12","v":1},{"$f":"'Inputs T'!N12","v":1},{"$f":"'Inputs T'!O12","v":1},{"$f":"'Inputs T'!P12","v":1},{"$f":"'Inputs T'!Q12","v":0},{"$f":"'Inputs T'!R12","v":0},{"$f":"'Inputs T'!S12","v":0},{"$f":"'Inputs T'!T12","v":0},{"$f":"'Inputs T'!U12","v":0},{"$f":"'Inputs T'!V12","v":0},{"$f":"'Inputs T'!W12","v":0},{"$f":"'Inputs T'!X12","v":0},{"$f":"'Inputs T'!Y12","v":0},{"$f":"'Inputs T'!Z12","v":0},{"$f":"'Inputs T'!AA12","v":0},{"$f":"'Inputs T'!AB12","v":0},{"$f":"'Inputs T'!AC12","v":0},{"$f":"'Inputs T'!AD12","v":0},{"$f":"'Inputs T'!AE12","v":0},{"$f":"'Inputs T'!AF12","v":0},{"$f":"'Inputs T'!AG12","v":0},{"$f":"'Inputs T'!AH12","v":0},{"$f":"'Inputs T'!AI12","v":0},{"$f":"'Inputs T'!AJ12","v":0},{"$f":"'Inputs T'!AK12","v":0},{"$f":"'Inputs T'!AL12","v":0},{"$f":"'Inputs T'!AM12","v":0},{"$f":"'Inputs T'!AN12","v":0},{"$f":"'Inputs T'!AO12","v":0},{"$f":"'Inputs T'!AP12","v":0},{"$f":"'Inputs T'!AQ12","v":0},{"$f":"'Inputs T'!AR12","v":0},{"$f":"'Inputs T'!AS12","v":0},{"$f":"'Inputs T'!AT12","v":0},{"$f":"'Inputs T'!AU12","v":0},{"$f":"'Inputs T'!AV12","v":0},{"$f":"'Inputs T'!AW12","v":0},{"$f":"'Inputs T'!AX12","v":0},{"$f":"'Inputs T'!AY12","v":0},{"$f":"'Inputs T'!AZ12","v":0},{"$f":"'Inputs T'!BA12","v":0},{"$f":"'Inputs T'!BB12","v":0},{"$f":"'Inputs T'!BC12","v":0},{"$f":"'Inputs T'!BD12","v":0},{"$f":"'Inputs T'!BE12","v":0},{"$f":"'Inputs T'!BF12","v":0},{"$f":"'Inputs T'!BG12","v":0},{"$f":"'Inputs T'!BH12","v":0},{"$f":"'Inputs T'!BI12","v":0},{"$f":"'Inputs T'!BJ12","v":0},{"$f":"'Inputs T'!BK12","v":0},{"$f":"'Inputs T'!BL12","v":0},{"$f":"'Inputs T'!BM12","v":0},{"$f":"'Inputs T'!BN12","v":0},{"$f":"'Inputs T'!BO12","v":0},{"$f":"'Inputs T'!BP12","v":0},{"$f":"'Inputs T'!BQ12","v":0},{"$f":"'Inputs T'!BR12","v":0},{"$f":"'Inputs T'!BS12","v":0},{"$f":"'Inputs T'!BT12","v":0},{"$f":"'Inputs T'!BU12","v":0},{"$f":"'Inputs T'!BV12","v":0},{"$f":"'Inputs T'!BW12","v":0},{"$f":"'Inputs T'!BX12","v":0},{"$f":"'Inputs T'!BY12","v":0},{"$f":"'Inputs T'!BZ12","v":0},{"$f":"'Inputs T'!CA12","v":0},{"$f":"'Inputs T'!CB12","v":0},{"$f":"'Inputs T'!CC12","v":0},{"$f":"'Inputs T'!CD12","v":0},{"$f":"'Inputs T'!CE12","v":0},{"$f":"'Inputs T'!CF12","v":0},{"$f":"'Inputs T'!CG12","v":0},{"$f":"'Inputs T'!CH12","v":0},{"$f":"'Inputs T'!CI12","v":0},{"$f":"'Inputs T'!CJ12","v":0},{"$f":"'Inputs T'!CK12","v":0},{"$f":"'Inputs T'!CL12","v":0},{"$f":"'Inputs T'!CM12","v":0},{"$f":"'Inputs T'!CN12","v":0},{"$f":"'Inputs T'!CO12","v":0},{"$f":"'Inputs T'!CP12","v":0},{"$f":"'Inputs T'!CQ12","v":0},{"$f":"'Inputs T'!CR12","v":0},{"$f":"'Inputs T'!CS12","v":0},{"$f":"'Inputs T'!CT12","v":0},{"$f":"'Inputs T'!CU12","v":0},{"$f":"'Inputs T'!CV12","v":0},{"$f":"'Inputs T'!CW12","v":0},{"$f":"'Inputs T'!CX12","v":0},{"$f":"'Inputs T'!CY12","v":0},{"$f":"'Inputs T'!CZ12","v":0},{"$f":"'Inputs T'!DA12","v":0},{"$f":"'Inputs T'!DB12","v":0},{"$f":"'Inputs T'!DC12","v":0},{"$f":"'Inputs T'!DD12","v":0},{"$f":"'Inputs T'!DE12","v":0},{"$f":"'Inputs T'!DF12","v":0},{"$f":"'Inputs T'!DG12","v":0},{"$f":"'Inputs T'!DH12","v":0},{"$f":"'Inputs T'!DI12","v":0},{"$f":"'Inputs T'!DJ12","v":0},{"$f":"'Inputs T'!DK12","v":0},{"$f":"'Inputs T'!DL12","v":0},{"$f":"'Inputs T'!DM12","v":0},{"$f":"'Inputs T'!DN12","v":0},{"$f":"'Inputs T'!DO12","v":0},{"$f":"'Inputs T'!DP12","v":0},{"$f":"'Inputs T'!DQ12","v":0},{"$f":"'Inputs T'!DR12","v":0},{"$f":"'Inputs T'!DS12","v":0},{"$f":"'Inputs T'!DT12","v":0},{"$f":"'Inputs T'!DU12","v":0},{"$f":"'Inputs T'!DV12","v":0},{"$f":"'Inputs T'!DW12","v":0},{"$f":"'Inputs T'!DX12","v":0},{"$f":"'Inputs T'!DY12","v":0},{"$f":"'Inputs T'!DZ12","v":0},{"$f":"'Inputs T'!EA12","v":0},{"$f":"'Inputs T'!EB12","v":0},{"$f":"'Inputs T'!EC12","v":0},{"$f":"'Inputs T'!ED12","v":0},{"$f":"'Inputs T'!EE12","v":0},{"$f":"'Inputs T'!EF12","v":0},{"$f":"'Inputs T'!EG12","v":0},{"$f":"'Inputs T'!EH12","v":0},{"$f":"'Inputs T'!EI12","v":0},{"$f":"'Inputs T'!EJ12","v":0},{"$f":"'Inputs T'!EK12","v":0},{"$f":"'Inputs T'!EL12","v":0},{"$f":"'Inputs T'!EM12","v":0},{"$f":"'Inputs T'!EN12","v":0},{"$f":"'Inputs T'!EO12","v":0},{"$f":"'Inputs T'!EP12","v":0},{"$f":"'Inputs T'!EQ12","v":0},{"$f":"'Inputs T'!ER12","v":0},{"$f":"'Inputs T'!ES12","v":0},{"$f":"'Inputs T'!ET12","v":0},{"$f":"'Inputs T'!EU12","v":0},{"$f":"'Inputs T'!EV12","v":0},{"$f":"'Inputs T'!EW12","v":0},{"$f":"'Inputs T'!EX12","v":0},{"$f":"'Inputs T'!EY12","v":0},{"$f":"'Inputs T'!EZ12","v":0},{"$f":"'Inputs T'!FA12","v":0},{"$f":"'Inputs T'!FB12","v":0},{"$f":"'Inputs T'!FC12","v":0},{"$f":"'Inputs T'!FD12","v":0},{"$f":"'Inputs T'!FE12","v":0},{"$f":"'Inputs T'!FF12","v":0}]
[null,"Флаг фазы строительства",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M13","v":0},{"$f":"'Inputs T'!N13","v":0},{"$f":"'Inputs T'!O13","v":0},{"$f":"'Inputs T'!P13","v":0},{"$f":"'Inputs T'!Q13","v":1},{"$f":"'Inputs T'!R13","v":1},{"$f":"'Inputs T'!S13","v":1},{"$f":"'Inputs T'!T13","v":1},{"$f":"'Inputs T'!U13","v":1},{"$f":"'Inputs T'!V13","v":1},{"$f":"'Inputs T'!W13","v":1},{"$f":"'Inputs T'!X13","v":1},{"$f":"'Inputs T'!Y13","v":0},{"$f":"'Inputs T'!Z13","v":0},{"$f":"'Inputs T'!AA13","v":0},{"$f":"'Inputs T'!AB13","v":0},{"$f":"'Inputs T'!AC13","v":0},{"$f":"'Inputs T'!AD13","v":0},{"$f":"'Inputs T'!AE13","v":0},{"$f":"'Inputs T'!AF13","v":0},{"$f":"'Inputs T'!AG13","v":0},{"$f":"'Inputs T'!AH13","v":0},{"$f":"'Inputs T'!AI13","v":0},{"$f":"'Inputs T'!AJ13","v":0},{"$f":"'Inputs T'!AK13","v":0},{"$f":"'Inputs T'!AL13","v":0},{"$f":"'Inputs T'!AM13","v":0},{"$f":"'Inputs T'!AN13","v":0},{"$f":"'Inputs T'!AO13","v":0},{"$f":"'Inputs T'!AP13","v":0},{"$f":"'Inputs T'!AQ13","v":0},{"$f":"'Inputs T'!AR13","v":0},{"$f":"'Inputs T'!AS13","v":0},{"$f":"'Inputs T'!AT13","v":0},{"$f":"'Inputs T'!AU13","v":0},{"$f":"'Inputs T'!AV13","v":0},{"$f":"'Inputs T'!AW13","v":0},{"$f":"'Inputs T'!AX13","v":0},{"$f":"'Inputs T'!AY13","v":0},{"$f":"'Inputs T'!AZ13","v":0},{"$f":"'Inputs T'!BA13","v":0},{"$f":"'Inputs T'!BB13","v":0},{"$f":"'Inputs T'!BC13","v":0},{"$f":"'Inputs T'!BD13","v":0},{"$f":"'Inputs T'!BE13","v":0},{"$f":"'Inputs T'!BF13","v":0},{"$f":"'Inputs T'!BG13","v":0},{"$f":"'Inputs T'!BH13","v":0},{"$f":"'Inputs T'!BI13","v":0},{"$f":"'Inputs T'!BJ13","v":0},{"$f":"'Inputs T'!BK13","v":0},{"$f":"'Inputs T'!BL13","v":0},{"$f":"'Inputs T'!BM13","v":0},{"$f":"'Inputs T'!BN13","v":0},{"$f":"'Inputs T'!BO13","v":0},{"$f":"'Inputs T'!BP13","v":0},{"$f":"'Inputs T'!BQ13","v":0},{"$f":"'Inputs T'!BR13","v":0},{"$f":"'Inputs T'!BS13","v":0},{"$f":"'Inputs T'!BT13","v":0},{"$f":"'Inputs T'!BU13","v":0},{"$f":"'Inputs T'!BV13","v":0},{"$f":"'Inputs T'!BW13","v":0},{"$f":"'Inputs T'!BX13","v":0},{"$f":"'Inputs T'!BY13","v":0},{"$f":"'Inputs T'!BZ13","v":0},{"$f":"'Inputs T'!CA13","v":0},{"$f":"'Inputs T'!CB13","v":0},{"$f":"'Inputs T'!CC13","v":0},{"$f":"'Inputs T'!CD13","v":0},{"$f":"'Inputs T'!CE13","v":0},{"$f":"'Inputs T'!CF13","v":0},{"$f":"'Inputs T'!CG13","v":0},{"$f":"'Inputs T'!CH13","v":0},{"$f":"'Inputs T'!CI13","v":0},{"$f":"'Inputs T'!CJ13","v":0},{"$f":"'Inputs T'!CK13","v":0},{"$f":"'Inputs T'!CL13","v":0},{"$f":"'Inputs T'!CM13","v":0},{"$f":"'Inputs T'!CN13","v":0},{"$f":"'Inputs T'!CO13","v":0},{"$f":"'Inputs T'!CP13","v":0},{"$f":"'Inputs T'!CQ13","v":0},{"$f":"'Inputs T'!CR13","v":0},{"$f":"'Inputs T'!CS13","v":0},{"$f":"'Inputs T'!CT13","v":0},{"$f":"'Inputs T'!CU13","v":0},{"$f":"'Inputs T'!CV13","v":0},{"$f":"'Inputs T'!CW13","v":0},{"$f":"'Inputs T'!CX13","v":0},{"$f":"'Inputs T'!CY13","v":0},{"$f":"'Inputs T'!CZ13","v":0},{"$f":"'Inputs T'!DA13","v":0},{"$f":"'Inputs T'!DB13","v":0},{"$f":"'Inputs T'!DC13","v":0},{"$f":"'Inputs T'!DD13","v":0},{"$f":"'Inputs T'!DE13","v":0},{"$f":"'Inputs T'!DF13","v":0},{"$f":"'Inputs T'!DG13","v":0},{"$f":"'Inputs T'!DH13","v":0},{"$f":"'Inputs T'!DI13","v":0},{"$f":"'Inputs T'!DJ13","v":0},{"$f":"'Inputs T'!DK13","v":0},{"$f":"'Inputs T'!DL13","v":0},{"$f":"'Inputs T'!DM13","v":0},{"$f":"'Inputs T'!DN13","v":0},{"$f":"'Inputs T'!DO13","v":0},{"$f":"'Inputs T'!DP13","v":0},{"$f":"'Inputs T'!DQ13","v":0},{"$f":"'Inputs T'!DR13","v":0},{"$f":"'Inputs T'!DS13","v":0},{"$f":"'Inputs T'!DT13","v":0},{"$f":"'Inputs T'!DU13","v":0},{"$f":"'Inputs T'!DV13","v":0},{"$f":"'Inputs T'!DW13","v":0},{"$f":"'Inputs T'!DX13","v":0},{"$f":"'Inputs T'!DY13","v":0},{"$f":"'Inputs T'!DZ13","v":0},{"$f":"'Inputs T'!EA13","v":0},{"$f":"'Inputs T'!EB13","v":0},{"$f":"'Inputs T'!EC13","v":0},{"$f":"'Inputs T'!ED13","v":0},{"$f":"'Inputs T'!EE13","v":0},{"$f":"'Inputs T'!EF13","v":0},{"$f":"'Inputs T'!EG13","v":0},{"$f":"'Inputs T'!EH13","v":0},{"$f":"'Inputs T'!EI13","v":0},{"$f":"'Inputs T'!EJ13","v":0},{"$f":"'Inputs T'!EK13","v":0},{"$f":"'Inputs T'!EL13","v":0},{"$f":"'Inputs T'!EM13","v":0},{"$f":"'Inputs T'!EN13","v":0},{"$f":"'Inputs T'!EO13","v":0},{"$f":"'Inputs T'!EP13","v":0},{"$f":"'Inputs T'!EQ13","v":0},{"$f":"'Inputs T'!ER13","v":0},{"$f":"'Inputs T'!ES13","v":0},{"$f":"'Inputs T'!ET13","v":0},{"$f":"'Inputs T'!EU13","v":0},{"$f":"'Inputs T'!EV13","v":0},{"$f":"'Inputs T'!EW13","v":0},{"$f":"'Inputs T'!EX13","v":0},{"$f":"'Inputs T'!EY13","v":0},{"$f":"'Inputs T'!EZ13","v":0},{"$f":"'Inputs T'!FA13","v":0},{"$f":"'Inputs T'!FB13","v":0},{"$f":"'Inputs T'!FC13","v":0},{"$f":"'Inputs T'!FD13","v":0},{"$f":"'Inputs T'!FE13","v":0},{"$f":"'Inputs T'!FF13","v":0}]
[null,"Флаг операционной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M14","v":0},{"$f":"'Inputs T'!N14","v":0},{"$f":"'Inputs T'!O14","v":0},{"$f":"'Inputs T'!P14","v":0},{"$f":"'Inputs T'!Q14","v":0},{"$f":"'Inputs T'!R14","v":0},{"$f":"'Inputs T'!S14","v":0},{"$f":"'Inputs T'!T14","v":0},{"$f":"'Inputs T'!U14","v":0},{"$f":"'Inputs T'!V14","v":0},{"$f":"'Inputs T'!W14","v":0},{"$f":"'Inputs T'!X14","v":0},{"$f":"'Inputs T'!Y14","v":1},{"$f":"'Inputs T'!Z14","v":1},{"$f":"'Inputs T'!AA14","v":1},{"$f":"'Inputs T'!AB14","v":1},{"$f":"'Inputs T'!AC14","v":1},{"$f":"'Inputs T'!AD14","v":1},{"$f":"'Inputs T'!AE14","v":1},{"$f":"'Inputs T'!AF14","v":1},{"$f":"'Inputs T'!AG14","v":1},{"$f":"'Inputs T'!AH14","v":1},{"$f":"'Inputs T'!AI14","v":1},{"$f":"'Inputs T'!AJ14","v":1},{"$f":"'Inputs T'!AK14","v":1},{"$f":"'Inputs T'!AL14","v":1},{"$f":"'Inputs T'!AM14","v":1},{"$f":"'Inputs T'!AN14","v":1},{"$f":"'Inputs T'!AO14","v":1},{"$f":"'Inputs T'!AP14","v":1},{"$f":"'Inputs T'!AQ14","v":1},{"$f":"'Inputs T'!AR14","v":1},{"$f":"'Inputs T'!AS14","v":0},{"$f":"'Inputs T'!AT14","v":0},{"$f":"'Inputs T'!AU14","v":0},{"$f":"'Inputs T'!AV14","v":0},{"$f":"'Inputs T'!AW14","v":0},{"$f":"'Inputs T'!AX14","v":0},{"$f":"'Inputs T'!AY14","v":0},{"$f":"'Inputs T'!AZ14","v":0},{"$f":"'Inputs T'!BA14","v":0},{"$f":"'Inputs T'!BB14","v":0},{"$f":"'Inputs T'!BC14","v":0},{"$f":"'Inputs T'!BD14","v":0},{"$f":"'Inputs T'!BE14","v":0},{"$f":"'Inputs T'!BF14","v":0},{"$f":"'Inputs T'!BG14","v":0},{"$f":"'Inputs T'!BH14","v":0},{"$f":"'Inputs T'!BI14","v":0},{"$f":"'Inputs T'!BJ14","v":0},{"$f":"'Inputs T'!BK14","v":0},{"$f":"'Inputs T'!BL14","v":0},{"$f":"'Inputs T'!BM14","v":0},{"$f":"'Inputs T'!BN14","v":0},{"$f":"'Inputs T'!BO14","v":0},{"$f":"'Inputs T'!BP14","v":0},{"$f":"'Inputs T'!BQ14","v":0},{"$f":"'Inputs T'!BR14","v":0},{"$f":"'Inputs T'!BS14","v":0},{"$f":"'Inputs T'!BT14","v":0},{"$f":"'Inputs T'!BU14","v":0},{"$f":"'Inputs T'!BV14","v":0},{"$f":"'Inputs T'!BW14","v":0},{"$f":"'Inputs T'!BX14","v":0},{"$f":"'Inputs T'!BY14","v":0},{"$f":"'Inputs T'!BZ14","v":0},{"$f":"'Inputs T'!CA14","v":0},{"$f":"'Inputs T'!CB14","v":0},{"$f":"'Inputs T'!CC14","v":0},{"$f":"'Inputs T'!CD14","v":0},{"$f":"'Inputs T'!CE14","v":0},{"$f":"'Inputs T'!CF14","v":0},{"$f":"'Inputs T'!CG14","v":0},{"$f":"'Inputs T'!CH14","v":0},{"$f":"'Inputs T'!CI14","v":0},{"$f":"'Inputs T'!CJ14","v":0},{"$f":"'Inputs T'!CK14","v":0},{"$f":"'Inputs T'!CL14","v":0},{"$f":"'Inputs T'!CM14","v":0},{"$f":"'Inputs T'!CN14","v":0},{"$f":"'Inputs T'!CO14","v":0},{"$f":"'Inputs T'!CP14","v":0},{"$f":"'Inputs T'!CQ14","v":0},{"$f":"'Inputs T'!CR14","v":0},{"$f":"'Inputs T'!CS14","v":0},{"$f":"'Inputs T'!CT14","v":0},{"$f":"'Inputs T'!CU14","v":0},{"$f":"'Inputs T'!CV14","v":0},{"$f":"'Inputs T'!CW14","v":0},{"$f":"'Inputs T'!CX14","v":0},{"$f":"'Inputs T'!CY14","v":0},{"$f":"'Inputs T'!CZ14","v":0},{"$f":"'Inputs T'!DA14","v":0},{"$f":"'Inputs T'!DB14","v":0},{"$f":"'Inputs T'!DC14","v":0},{"$f":"'Inputs T'!DD14","v":0},{"$f":"'Inputs T'!DE14","v":0},{"$f":"'Inputs T'!DF14","v":0},{"$f":"'Inputs T'!DG14","v":0},{"$f":"'Inputs T'!DH14","v":0},{"$f":"'Inputs T'!DI14","v":0},{"$f":"'Inputs T'!DJ14","v":0},{"$f":"'Inputs T'!DK14","v":0},{"$f":"'Inputs T'!DL14","v":0},{"$f":"'Inputs T'!DM14","v":0},{"$f":"'Inputs T'!DN14","v":0},{"$f":"'Inputs T'!DO14","v":0},{"$f":"'Inputs T'!DP14","v":0},{"$f":"'Inputs T'!DQ14","v":0},{"$f":"'Inputs T'!DR14","v":0},{"$f":"'Inputs T'!DS14","v":0},{"$f":"'Inputs T'!DT14","v":0},{"$f":"'Inputs T'!DU14","v":0},{"$f":"'Inputs T'!DV14","v":0},{"$f":"'Inputs T'!DW14","v":0},{"$f":"'Inputs T'!DX14","v":0},{"$f":"'Inputs T'!DY14","v":0},{"$f":"'Inputs T'!DZ14","v":0},{"$f":"'Inputs T'!EA14","v":0},{"$f":"'Inputs T'!EB14","v":0},{"$f":"'Inputs T'!EC14","v":0},{"$f":"'Inputs T'!ED14","v":0},{"$f":"'Inputs T'!EE14","v":0},{"$f":"'Inputs T'!EF14","v":0},{"$f":"'Inputs T'!EG14","v":0},{"$f":"'Inputs T'!EH14","v":0},{"$f":"'Inputs T'!EI14","v":0},{"$f":"'Inputs T'!EJ14","v":0},{"$f":"'Inputs T'!EK14","v":0},{"$f":"'Inputs T'!EL14","v":0},{"$f":"'Inputs T'!EM14","v":0},{"$f":"'Inputs T'!EN14","v":0},{"$f":"'Inputs T'!EO14","v":0},{"$f":"'Inputs T'!EP14","v":0},{"$f":"'Inputs T'!EQ14","v":0},{"$f":"'Inputs T'!ER14","v":0},{"$f":"'Inputs T'!ES14","v":0},{"$f":"'Inputs T'!ET14","v":0},{"$f":"'Inputs T'!EU14","v":0},{"$f":"'Inputs T'!EV14","v":0},{"$f":"'Inputs T'!EW14","v":0},{"$f":"'Inputs T'!EX14","v":0},{"$f":"'Inputs T'!EY14","v":0},{"$f":"'Inputs T'!EZ14","v":0},{"$f":"'Inputs T'!FA14","v":0},{"$f":"'Inputs T'!FB14","v":0},{"$f":"'Inputs T'!FC14","v":0},{"$f":"'Inputs T'!FD14","v":0},{"$f":"'Inputs T'!FE14","v":0},{"$f":"'Inputs T'!FF14","v":0}]
[null,"Флаг постпроектной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M15","v":0},{"$f":"'Inputs T'!N15","v":0},{"$f":"'Inputs T'!O15","v":0},{"$f":"'Inputs T'!P15","v":0},{"$f":"'Inputs T'!Q15","v":0},{"$f":"'Inputs T'!R15","v":0},{"$f":"'Inputs T'!S15","v":0},{"$f":"'Inputs T'!T15","v":0},{"$f":"'Inputs T'!U15","v":0},{"$f":"'Inputs T'!V15","v":0},{"$f":"'Inputs T'!W15","v":0},{"$f":"'Inputs T'!X15","v":0},{"$f":"'Inputs T'!Y15","v":0},{"$f":"'Inputs T'!Z15","v":0},{"$f":"'Inputs T'!AA15","v":0},{"$f":"'Inputs T'!AB15","v":0},{"$f":"'Inputs T'!AC15","v":0},{"$f":"'Inputs T'!AD15","v":0},{"$f":"'Inputs T'!AE15","v":0},{"$f":"'Inputs T'!AF15","v":0},{"$f":"'Inputs T'!AG15","v":0},{"$f":"'Inputs T'!AH15","v":0},{"$f":"'Inputs T'!AI15","v":0},{"$f":"'Inputs T'!AJ15","v":0},{"$f":"'Inputs T'!AK15","v":0},{"$f":"'Inputs T'!AL15","v":0},{"$f":"'Inputs T'!AM15","v":0},{"$f":"'Inputs T'!AN15","v":0},{"$f":"'Inputs T'!AO15","v":0},{"$f":"'Inputs T'!AP15","v":0},{"$f":"'Inputs T'!AQ15","v":0},{"$f":"'Inputs T'!AR15","v":0},{"$f":"'Inputs T'!AS15","v":1},{"$f":"'Inputs T'!AT15","v":1},{"$f":"'Inputs T'!AU15","v":1},{"$f":"'Inputs T'!AV15","v":1},{"$f":"'Inputs T'!AW15","v":1},{"$f":"'Inputs T'!AX15","v":1},{"$f":"'Inputs T'!AY15","v":1},{"$f":"'Inputs T'!AZ15","v":1},{"$f":"'Inputs T'!BA15","v":1},{"$f":"'Inputs T'!BB15","v":1},{"$f":"'Inputs T'!BC15","v":1},{"$f":"'Inputs T'!BD15","v":1},{"$f":"'Inputs T'!BE15","v":1},{"$f":"'Inputs T'!BF15","v":1},{"$f":"'Inputs T'!BG15","v":1},{"$f":"'Inputs T'!BH15","v":1},{"$f":"'Inputs T'!BI15","v":1},{"$f":"'Inputs T'!BJ15","v":1},{"$f":"'Inputs T'!BK15","v":1},{"$f":"'Inputs T'!BL15","v":1},{"$f":"'Inputs T'!BM15","v":1},{"$f":"'Inputs T'!BN15","v":1},{"$f":"'Inputs T'!BO15","v":1},{"$f":"'Inputs T'!BP15","v":1},{"$f":"'Inputs T'!BQ15","v":1},{"$f":"'Inputs T'!BR15","v":1},{"$f":"'Inputs T'!BS15","v":1},{"$f":"'Inputs T'!BT15","v":1},{"$f":"'Inputs T'!BU15","v":1},{"$f":"'Inputs T'!BV15","v":1},{"$f":"'Inputs T'!BW15","v":1},{"$f":"'Inputs T'!BX15","v":1},{"$f":"'Inputs T'!BY15","v":1},{"$f":"'Inputs T'!BZ15","v":1},{"$f":"'Inputs T'!CA15","v":1},{"$f":"'Inputs T'!CB15","v":1},{"$f":"'Inputs T'!CC15","v":1},{"$f":"'Inputs T'!CD15","v":1},{"$f":"'Inputs T'!CE15","v":1},{"$f":"'Inputs T'!CF15","v":1},{"$f":"'Inputs T'!CG15","v":1},{"$f":"'Inputs T'!CH15","v":1},{"$f":"'Inputs T'!CI15","v":1},{"$f":"'Inputs T'!CJ15","v":1},{"$f":"'Inputs T'!CK15","v":1},{"$f":"'Inputs T'!CL15","v":1},{"$f":"'Inputs T'!CM15","v":1},{"$f":"'Inputs T'!CN15","v":1},{"$f":"'Inputs T'!CO15","v":1},{"$f":"'Inputs T'!CP15","v":1},{"$f":"'Inputs T'!CQ15","v":1},{"$f":"'Inputs T'!CR15","v":1},{"$f":"'Inputs T'!CS15","v":1},{"$f":"'Inputs T'!CT15","v":1},{"$f":"'Inputs T'!CU15","v":1},{"$f":"'Inputs T'!CV15","v":1},{"$f":"'Inputs T'!CW15","v":1},{"$f":"'Inputs T'!CX15","v":1},{"$f":"'Inputs T'!CY15","v":1},{"$f":"'Inputs T'!CZ15","v":1},{"$f":"'Inputs T'!DA15","v":1},{"$f":"'Inputs T'!DB15","v":1},{"$f":"'Inputs T'!DC15","v":1},{"$f":"'Inputs T'!DD15","v":1},{"$f":"'Inputs T'!DE15","v":1},{"$f":"'Inputs T'!DF15","v":1},{"$f":"'Inputs T'!DG15","v":1},{"$f":"'Inputs T'!DH15","v":1},{"$f":"'Inputs T'!DI15","v":1},{"$f":"'Inputs T'!DJ15","v":1},{"$f":"'Inputs T'!DK15","v":1},{"$f":"'Inputs T'!DL15","v":1},{"$f":"'Inputs T'!DM15","v":1},{"$f":"'Inputs T'!DN15","v":1},{"$f":"'Inputs T'!DO15","v":1},{"$f":"'Inputs T'!DP15","v":1},{"$f":"'Inputs T'!DQ15","v":1},{"$f":"'Inputs T'!DR15","v":1},{"$f":"'Inputs T'!DS15","v":1},{"$f":"'Inputs T'!DT15","v":1},{"$f":"'Inputs T'!DU15","v":1},{"$f":"'Inputs T'!DV15","v":1},{"$f":"'Inputs T'!DW15","v":1},{"$f":"'Inputs T'!DX15","v":1},{"$f":"'Inputs T'!DY15","v":1},{"$f":"'Inputs T'!DZ15","v":1},{"$f":"'Inputs T'!EA15","v":1},{"$f":"'Inputs T'!EB15","v":1},{"$f":"'Inputs T'!EC15","v":1},{"$f":"'Inputs T'!ED15","v":1},{"$f":"'Inputs T'!EE15","v":1},{"$f":"'Inputs T'!EF15","v":1},{"$f":"'Inputs T'!EG15","v":1},{"$f":"'Inputs T'!EH15","v":1},{"$f":"'Inputs T'!EI15","v":1},{"$f":"'Inputs T'!EJ15","v":1},{"$f":"'Inputs T'!EK15","v":1},{"$f":"'Inputs T'!EL15","v":1},{"$f":"'Inputs T'!EM15","v":1},{"$f":"'Inputs T'!EN15","v":1},{"$f":"'Inputs T'!EO15","v":1},{"$f":"'Inputs T'!EP15","v":1},{"$f":"'Inputs T'!EQ15","v":1},{"$f":"'Inputs T'!ER15","v":1},{"$f":"'Inputs T'!ES15","v":1},{"$f":"'Inputs T'!ET15","v":1},{"$f":"'Inputs T'!EU15","v":1},{"$f":"'Inputs T'!EV15","v":1},{"$f":"'Inputs T'!EW15","v":1},{"$f":"'Inputs T'!EX15","v":1},{"$f":"'Inputs T'!EY15","v":1},{"$f":"'Inputs T'!EZ15","v":1},{"$f":"'Inputs T'!FA15","v":1},{"$f":"'Inputs T'!FB15","v":1},{"$f":"'Inputs T'!FC15","v":1},{"$f":"'Inputs T'!FD15","v":1},{"$f":"'Inputs T'!FE15","v":1},{"$f":"'Inputs T'!FF15","v":1}]
[null,{"$f":"\"Код статуса проекта (1 \"& Controls!$H$10 & \"; 2 \" & Controls!$H$11 & \"; 3 \"& Controls!$H$12 & \"; 4 \"& Controls!$H$13 &\")\"","v":"Код статуса проекта (1 Проект; 2 Строит; 3 Опер; 4 П/проект)"},null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M16","v":1},{"$f":"'Inputs T'!N16","v":1},{"$f":"'Inputs T'!O16","v":1},{"$f":"'Inputs T'!P16","v":1},{"$f":"'Inputs T'!Q16","v":2},{"$f":"'Inputs T'!R16","v":2},{"$f":"'Inputs T'!S16","v":2},{"$f":"'Inputs T'!T16","v":2},{"$f":"'Inputs T'!U16","v":2},{"$f":"'Inputs T'!V16","v":2},{"$f":"'Inputs T'!W16","v":2},{"$f":"'Inputs T'!X16","v":2},{"$f":"'Inputs T'!Y16","v":3},{"$f":"'Inputs T'!Z16","v":3},{"$f":"'Inputs T'!AA16","v":3},{"$f":"'Inputs T'!AB16","v":3},{"$f":"'Inputs T'!AC16","v":3},{"$f":"'Inputs T'!AD16","v":3},{"$f":"'Inputs T'!AE16","v":3},{"$f":"'Inputs T'!AF16","v":3},{"$f":"'Inputs T'!AG16","v":3},{"$f":"'Inputs T'!AH16","v":3},{"$f":"'Inputs T'!AI16","v":3},{"$f":"'Inputs T'!AJ16","v":3},{"$f":"'Inputs T'!AK16","v":3},{"$f":"'Inputs T'!AL16","v":3},{"$f":"'Inputs T'!AM16","v":3},{"$f":"'Inputs T'!AN16","v":3},{"$f":"'Inputs T'!AO16","v":3},{"$f":"'Inputs T'!AP16","v":3},{"$f":"'Inputs T'!AQ16","v":3},{"$f":"'Inputs T'!AR16","v":3},{"$f":"'Inputs T'!AS16","v":4},{"$f":"'Inputs T'!AT16","v":4},{"$f":"'Inputs T'!AU16","v":4},{"$f":"'Inputs T'!AV16","v":4},{"$f":"'Inputs T'!AW16","v":4},{"$f":"'Inputs T'!AX16","v":4},{"$f":"'Inputs T'!AY16","v":4},{"$f":"'Inputs T'!AZ16","v":4},{"$f":"'Inputs T'!BA16","v":4},{"$f":"'Inputs T'!BB16","v":4},{"$f":"'Inputs T'!BC16","v":4},{"$f":"'Inputs T'!BD16","v":4},{"$f":"'Inputs T'!BE16","v":4},{"$f":"'Inputs T'!BF16","v":4},{"$f":"'Inputs T'!BG16","v":4},{"$f":"'Inputs T'!BH16","v":4},{"$f":"'Inputs T'!BI16","v":4},{"$f":"'Inputs T'!BJ16","v":4},{"$f":"'Inputs T'!BK16","v":4},{"$f":"'Inputs T'!BL16","v":4},{"$f":"'Inputs T'!BM16","v":4},{"$f":"'Inputs T'!BN16","v":4},{"$f":"'Inputs T'!BO16","v":4},{"$f":"'Inputs T'!BP16","v":4},{"$f":"'Inputs T'!BQ16","v":4},{"$f":"'Inputs T'!BR16","v":4},{"$f":"'Inputs T'!BS16","v":4},{"$f":"'Inputs T'!BT16","v":4},{"$f":"'Inputs T'!BU16","v":4},{"$f":"'Inputs T'!BV16","v":4},{"$f":"'Inputs T'!BW16","v":4},{"$f":"'Inputs T'!BX16","v":4},{"$f":"'Inputs T'!BY16","v":4},{"$f":"'Inputs T'!BZ16","v":4},{"$f":"'Inputs T'!CA16","v":4},{"$f":"'Inputs T'!CB16","v":4},{"$f":"'Inputs T'!CC16","v":4},{"$f":"'Inputs T'!CD16","v":4},{"$f":"'Inputs T'!CE16","v":4},{"$f":"'Inputs T'!CF16","v":4},{"$f":"'Inputs T'!CG16","v":4},{"$f":"'Inputs T'!CH16","v":4},{"$f":"'Inputs T'!CI16","v":4},{"$f":"'Inputs T'!CJ16","v":4},{"$f":"'Inputs T'!CK16","v":4},{"$f":"'Inputs T'!CL16","v":4},{"$f":"'Inputs T'!CM16","v":4},{"$f":"'Inputs T'!CN16","v":4},{"$f":"'Inputs T'!CO16","v":4},{"$f":"'Inputs T'!CP16","v":4},{"$f":"'Inputs T'!CQ16","v":4},{"$f":"'Inputs T'!CR16","v":4},{"$f":"'Inputs T'!CS16","v":4},{"$f":"'Inputs T'!CT16","v":4},{"$f":"'Inputs T'!CU16","v":4},{"$f":"'Inputs T'!CV16","v":4},{"$f":"'Inputs T'!CW16","v":4},{"$f":"'Inputs T'!CX16","v":4},{"$f":"'Inputs T'!CY16","v":4},{"$f":"'Inputs T'!CZ16","v":4},{"$f":"'Inputs T'!DA16","v":4},{"$f":"'Inputs T'!DB16","v":4},{"$f":"'Inputs T'!DC16","v":4},{"$f":"'Inputs T'!DD16","v":4},{"$f":"'Inputs T'!DE16","v":4},{"$f":"'Inputs T'!DF16","v":4},{"$f":"'Inputs T'!DG16","v":4},{"$f":"'Inputs T'!DH16","v":4},{"$f":"'Inputs T'!DI16","v":4},{"$f":"'Inputs T'!DJ16","v":4},{"$f":"'Inputs T'!DK16","v":4},{"$f":"'Inputs T'!DL16","v":4},{"$f":"'Inputs T'!DM16","v":4},{"$f":"'Inputs T'!DN16","v":4},{"$f":"'Inputs T'!DO16","v":4},{"$f":"'Inputs T'!DP16","v":4},{"$f":"'Inputs T'!DQ16","v":4},{"$f":"'Inputs T'!DR16","v":4},{"$f":"'Inputs T'!DS16","v":4},{"$f":"'Inputs T'!DT16","v":4},{"$f":"'Inputs T'!DU16","v":4},{"$f":"'Inputs T'!DV16","v":4},{"$f":"'Inputs T'!DW16","v":4},{"$f":"'Inputs T'!DX16","v":4},{"$f":"'Inputs T'!DY16","v":4},{"$f":"'Inputs T'!DZ16","v":4},{"$f":"'Inputs T'!EA16","v":4},{"$f":"'Inputs T'!EB16","v":4},{"$f":"'Inputs T'!EC16","v":4},{"$f":"'Inputs T'!ED16","v":4},{"$f":"'Inputs T'!EE16","v":4},{"$f":"'Inputs T'!EF16","v":4},{"$f":"'Inputs T'!EG16","v":4},{"$f":"'Inputs T'!EH16","v":4},{"$f":"'Inputs T'!EI16","v":4},{"$f":"'Inputs T'!EJ16","v":4},{"$f":"'Inputs T'!EK16","v":4},{"$f":"'Inputs T'!EL16","v":4},{"$f":"'Inputs T'!EM16","v":4},{"$f":"'Inputs T'!EN16","v":4},{"$f":"'Inputs T'!EO16","v":4},{"$f":"'Inputs T'!EP16","v":4},{"$f":"'Inputs T'!EQ16","v":4},{"$f":"'Inputs T'!ER16","v":4},{"$f":"'Inputs T'!ES16","v":4},{"$f":"'Inputs T'!ET16","v":4},{"$f":"'Inputs T'!EU16","v":4},{"$f":"'Inputs T'!EV16","v":4},{"$f":"'Inputs T'!EW16","v":4},{"$f":"'Inputs T'!EX16","v":4},{"$f":"'Inputs T'!EY16","v":4},{"$f":"'Inputs T'!EZ16","v":4},{"$f":"'Inputs T'!FA16","v":4},{"$f":"'Inputs T'!FB16","v":4},{"$f":"'Inputs T'!FC16","v":4},{"$f":"'Inputs T'!FD16","v":4},{"$f":"'Inputs T'!FE16","v":4},{"$f":"'Inputs T'!FF16","v":4}]
[null,"Статус проекта",null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M17","v":"Проект"},{"$f":"'Inputs T'!N17","v":"Проект"},{"$f":"'Inputs T'!O17","v":"Проект"},{"$f":"'Inputs T'!P17","v":"Проект"},{"$f":"'Inputs T'!Q17","v":"Строит"},{"$f":"'Inputs T'!R17","v":"Строит"},{"$f":"'Inputs T'!S17","v":"Строит"},{"$f":"'Inputs T'!T17","v":"Строит"},{"$f":"'Inputs T'!U17","v":"Строит"},{"$f":"'Inputs T'!V17","v":"Строит"},{"$f":"'Inputs T'!W17","v":"Строит"},{"$f":"'Inputs T'!X17","v":"Строит"},{"$f":"'Inputs T'!Y17","v":"Опер"},{"$f":"'Inputs T'!Z17","v":"Опер"},{"$f":"'Inputs T'!AA17","v":"Опер"},{"$f":"'Inputs T'!AB17","v":"Опер"},{"$f":"'Inputs T'!AC17","v":"Опер"},{"$f":"'Inputs T'!AD17","v":"Опер"},{"$f":"'Inputs T'!AE17","v":"Опер"},{"$f":"'Inputs T'!AF17","v":"Опер"},{"$f":"'Inputs T'!AG17","v":"Опер"},{"$f":"'Inputs T'!AH17","v":"Опер"},{"$f":"'Inputs T'!AI17","v":"Опер"},{"$f":"'Inputs T'!AJ17","v":"Опер"},{"$f":"'Inputs T'!AK17","v":"Опер"},{"$f":"'Inputs T'!AL17","v":"Опер"},{"$f":"'Inputs T'!AM17","v":"Опер"},{"$f":"'Inputs T'!AN17","v":"Опер"},{"$f":"'Inputs T'!AO17","v":"Опер"},{"$f":"'Inputs T'!AP17","v":"Опер"},{"$f":"'Inputs T'!AQ17","v":"Опер"},{"$f":"'Inputs T'!AR17","v":"Опер"},{"$f":"'Inputs T'!AS17","v":"П/проект"},{"$f":"'Inputs T'!AT17","v":"П/проект"},{"$f":"'Inputs T'!AU17","v":"П/проект"},{"$f":"'Inputs T'!AV17","v":"П/проект"},{"$f":"'Inputs T'!AW17","v":"П/проект"},{"$f":"'Inputs T'!AX17","v":"П/проект"},{"$f":"'Inputs T'!AY17","v":"П/проект"},{"$f":"'Inputs T'!AZ17","v":"П/проект"},{"$f":"'Inputs T'!BA17","v":"П/проект"},{"$f":"'Inputs T'!BB17","v":"П/проект"},{"$f":"'Inputs T'!BC17","v":"П/проект"},{"$f":"'Inputs T'!BD17","v":"П/проект"},{"$f":"'Inputs T'!BE17","v":"П/проект"},{"$f":"'Inputs T'!BF17","v":"П/проект"},{"$f":"'Inputs T'!BG17","v":"П/проект"},{"$f":"'Inputs T'!BH17","v":"П/проект"},{"$f":"'Inputs T'!BI17","v":"П/проект"},{"$f":"'Inputs T'!BJ17","v":"П/проект"},{"$f":"'Inputs T'!BK17","v":"П/проект"},{"$f":"'Inputs T'!BL17","v":"П/проект"},{"$f":"'Inputs T'!BM17","v":"П/проект"},{"$f":"'Inputs T'!BN17","v":"П/проект"},{"$f":"'Inputs T'!BO17","v":"П/проект"},{"$f":"'Inputs T'!BP17","v":"П/проект"},{"$f":"'Inputs T'!BQ17","v":"П/проект"},{"$f":"'Inputs T'!BR17","v":"П/проект"},{"$f":"'Inputs T'!BS17","v":"П/проект"},{"$f":"'Inputs T'!BT17","v":"П/проект"},{"$f":"'Inputs T'!BU17","v":"П/проект"},{"$f":"'Inputs T'!BV17","v":"П/проект"},{"$f":"'Inputs T'!BW17","v":"П/проект"},{"$f":"'Inputs T'!BX17","v":"П/проект"},{"$f":"'Inputs T'!BY17","v":"П/проект"},{"$f":"'Inputs T'!BZ17","v":"П/проект"},{"$f":"'Inputs T'!CA17","v":"П/проект"},{"$f":"'Inputs T'!CB17","v":"П/проект"},{"$f":"'Inputs T'!CC17","v":"П/проект"},{"$f":"'Inputs T'!CD17","v":"П/проект"},{"$f":"'Inputs T'!CE17","v":"П/проект"},{"$f":"'Inputs T'!CF17","v":"П/проект"},{"$f":"'Inputs T'!CG17","v":"П/проект"},{"$f":"'Inputs T'!CH17","v":"П/проект"},{"$f":"'Inputs T'!CI17","v":"П/проект"},{"$f":"'Inputs T'!CJ17","v":"П/проект"},{"$f":"'Inputs T'!CK17","v":"П/проект"},{"$f":"'Inputs T'!CL17","v":"П/проект"},{"$f":"'Inputs T'!CM17","v":"П/проект"},{"$f":"'Inputs T'!CN17","v":"П/проект"},{"$f":"'Inputs T'!CO17","v":"П/проект"},{"$f":"'Inputs T'!CP17","v":"П/проект"},{"$f":"'Inputs T'!CQ17","v":"П/проект"},{"$f":"'Inputs T'!CR17","v":"П/проект"},{"$f":"'Inputs T'!CS17","v":"П/проект"},{"$f":"'Inputs T'!CT17","v":"П/проект"},{"$f":"'Inputs T'!CU17","v":"П/проект"},{"$f":"'Inputs T'!CV17","v":"П/проект"},{"$f":"'Inputs T'!CW17","v":"П/проект"},{"$f":"'Inputs T'!CX17","v":"П/проект"},{"$f":"'Inputs T'!CY17","v":"П/проект"},{"$f":"'Inputs T'!CZ17","v":"П/проект"},{"$f":"'Inputs T'!DA17","v":"П/проект"},{"$f":"'Inputs T'!DB17","v":"П/проект"},{"$f":"'Inputs T'!DC17","v":"П/проект"},{"$f":"'Inputs T'!DD17","v":"П/проект"},{"$f":"'Inputs T'!DE17","v":"П/проект"},{"$f":"'Inputs T'!DF17","v":"П/проект"},{"$f":"'Inputs T'!DG17","v":"П/проект"},{"$f":"'Inputs T'!DH17","v":"П/проект"},{"$f":"'Inputs T'!DI17","v":"П/проект"},{"$f":"'Inputs T'!DJ17","v":"П/проект"},{"$f":"'Inputs T'!DK17","v":"П/проект"},{"$f":"'Inputs T'!DL17","v":"П/проект"},{"$f":"'Inputs T'!DM17","v":"П/проект"},{"$f":"'Inputs T'!DN17","v":"П/проект"},{"$f":"'Inputs T'!DO17","v":"П/проект"},{"$f":"'Inputs T'!DP17","v":"П/проект"},{"$f":"'Inputs T'!DQ17","v":"П/проект"},{"$f":"'Inputs T'!DR17","v":"П/проект"},{"$f":"'Inputs T'!DS17","v":"П/проект"},{"$f":"'Inputs T'!DT17","v":"П/проект"},{"$f":"'Inputs T'!DU17","v":"П/проект"},{"$f":"'Inputs T'!DV17","v":"П/проект"},{"$f":"'Inputs T'!DW17","v":"П/проект"},{"$f":"'Inputs T'!DX17","v":"П/проект"},{"$f":"'Inputs T'!DY17","v":"П/проект"},{"$f":"'Inputs T'!DZ17","v":"П/проект"},{"$f":"'Inputs T'!EA17","v":"П/проект"},{"$f":"'Inputs T'!EB17","v":"П/проект"},{"$f":"'Inputs T'!EC17","v":"П/проект"},{"$f":"'Inputs T'!ED17","v":"П/проект"},{"$f":"'Inputs T'!EE17","v":"П/проект"},{"$f":"'Inputs T'!EF17","v":"П/проект"},{"$f":"'Inputs T'!EG17","v":"П/проект"},{"$f":"'Inputs T'!EH17","v":"П/проект"},{"$f":"'Inputs T'!EI17","v":"П/проект"},{"$f":"'Inputs T'!EJ17","v":"П/проект"},{"$f":"'Inputs T'!EK17","v":"П/проект"},{"$f":"'Inputs T'!EL17","v":"П/проект"},{"$f":"'Inputs T'!EM17","v":"П/проект"},{"$f":"'Inputs T'!EN17","v":"П/проект"},{"$f":"'Inputs T'!EO17","v":"П/проект"},{"$f":"'Inputs T'!EP17","v":"П/проект"},{"$f":"'Inputs T'!EQ17","v":"П/проект"},{"$f":"'Inputs T'!ER17","v":"П/проект"},{"$f":"'Inputs T'!ES17","v":"П/проект"},{"$f":"'Inputs T'!ET17","v":"П/проект"},{"$f":"'Inputs T'!EU17","v":"П/проект"},{"$f":"'Inputs T'!EV17","v":"П/проект"},{"$f":"'Inputs T'!EW17","v":"П/проект"},{"$f":"'Inputs T'!EX17","v":"П/проект"},{"$f":"'Inputs T'!EY17","v":"П/проект"},{"$f":"'Inputs T'!EZ17","v":"П/проект"},{"$f":"'Inputs T'!FA17","v":"П/проект"},{"$f":"'Inputs T'!FB17","v":"П/проект"},{"$f":"'Inputs T'!FC17","v":"П/проект"},{"$f":"'Inputs T'!FD17","v":"П/проект"},{"$f":"'Inputs T'!FE17","v":"П/проект"},{"$f":"'Inputs T'!FF17","v":"П/проект"}]
[]
[null,"Дней в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M19","v":91},{"$f":"'Inputs T'!N19","v":92},{"$f":"'Inputs T'!O19","v":92},{"$f":"'Inputs T'!P19","v":91},{"$f":"'Inputs T'!Q19","v":91},{"$f":"'Inputs T'!R19","v":92},{"$f":"'Inputs T'!S19","v":92},{"$f":"'Inputs T'!T19","v":90},{"$f":"'Inputs T'!U19","v":91},{"$f":"'Inputs T'!V19","v":92},{"$f":"'Inputs T'!W19","v":92},{"$f":"'Inputs T'!X19","v":90},{"$f":"'Inputs T'!Y19","v":91},{"$f":"'Inputs T'!Z19","v":92},{"$f":"'Inputs T'!AA19","v":92},{"$f":"'Inputs T'!AB19","v":90},{"$f":"'Inputs T'!AC19","v":91},{"$f":"'Inputs T'!AD19","v":92},{"$f":"'Inputs T'!AE19","v":92},{"$f":"'Inputs T'!AF19","v":91},{"$f":"'Inputs T'!AG19","v":91},{"$f":"'Inputs T'!AH19","v":92},{"$f":"'Inputs T'!AI19","v":92},{"$f":"'Inputs T'!AJ19","v":90},{"$f":"'Inputs T'!AK19","v":91},{"$f":"'Inputs T'!AL19","v":92},{"$f":"'Inputs T'!AM19","v":92},{"$f":"'Inputs T'!AN19","v":90},{"$f":"'Inputs T'!AO19","v":91},{"$f":"'Inputs T'!AP19","v":92},{"$f":"'Inputs T'!AQ19","v":92},{"$f":"'Inputs T'!AR19","v":90},{"$f":"'Inputs T'!AS19","v":91},{"$f":"'Inputs T'!AT19","v":92},{"$f":"'Inputs T'!AU19","v":92},{"$f":"'Inputs T'!AV19","v":91},{"$f":"'Inputs T'!AW19","v":91},{"$f":"'Inputs T'!AX19","v":92},{"$f":"'Inputs T'!AY19","v":92},{"$f":"'Inputs T'!AZ19","v":90},{"$f":"'Inputs T'!BA19","v":91},{"$f":"'Inputs T'!BB19","v":92},{"$f":"'Inputs T'!BC19","v":92},{"$f":"'Inputs T'!BD19","v":90},{"$f":"'Inputs T'!BE19","v":91},{"$f":"'Inputs T'!BF19","v":92},{"$f":"'Inputs T'!BG19","v":92},{"$f":"'Inputs T'!BH19","v":90},{"$f":"'Inputs T'!BI19","v":91},{"$f":"'Inputs T'!BJ19","v":92},{"$f":"'Inputs T'!BK19","v":92},{"$f":"'Inputs T'!BL19","v":91},{"$f":"'Inputs T'!BM19","v":91},{"$f":"'Inputs T'!BN19","v":92},{"$f":"'Inputs T'!BO19","v":92},{"$f":"'Inputs T'!BP19","v":90},{"$f":"'Inputs T'!BQ19","v":91},{"$f":"'Inputs T'!BR19","v":92},{"$f":"'Inputs T'!BS19","v":92},{"$f":"'Inputs T'!BT19","v":90},{"$f":"'Inputs T'!BU19","v":91},{"$f":"'Inputs T'!BV19","v":92},{"$f":"'Inputs T'!BW19","v":92},{"$f":"'Inputs T'!BX19","v":90},{"$f":"'Inputs T'!BY19","v":91},{"$f":"'Inputs T'!BZ19","v":92},{"$f":"'Inputs T'!CA19","v":92},{"$f":"'Inputs T'!CB19","v":91},{"$f":"'Inputs T'!CC19","v":91},{"$f":"'Inputs T'!CD19","v":92},{"$f":"'Inputs T'!CE19","v":92},{"$f":"'Inputs T'!CF19","v":90},{"$f":"'Inputs T'!CG19","v":91},{"$f":"'Inputs T'!CH19","v":92},{"$f":"'Inputs T'!CI19","v":92},{"$f":"'Inputs T'!CJ19","v":90},{"$f":"'Inputs T'!CK19","v":91},{"$f":"'Inputs T'!CL19","v":92},{"$f":"'Inputs T'!CM19","v":92},{"$f":"'Inputs T'!CN19","v":90},{"$f":"'Inputs T'!CO19","v":91},{"$f":"'Inputs T'!CP19","v":92},{"$f":"'Inputs T'!CQ19","v":92},{"$f":"'Inputs T'!CR19","v":91},{"$f":"'Inputs T'!CS19","v":91},{"$f":"'Inputs T'!CT19","v":92},{"$f":"'Inputs T'!CU19","v":92},{"$f":"'Inputs T'!CV19","v":90},{"$f":"'Inputs T'!CW19","v":91},{"$f":"'Inputs T'!CX19","v":92},{"$f":"'Inputs T'!CY19","v":92},{"$f":"'Inputs T'!CZ19","v":90},{"$f":"'Inputs T'!DA19","v":91},{"$f":"'Inputs T'!DB19","v":92},{"$f":"'Inputs T'!DC19","v":92},{"$f":"'Inputs T'!DD19","v":90},{"$f":"'Inputs T'!DE19","v":91},{"$f":"'Inputs T'!DF19","v":92},{"$f":"'Inputs T'!DG19","v":92},{"$f":"'Inputs T'!DH19","v":91},{"$f":"'Inputs T'!DI19","v":91},{"$f":"'Inputs T'!DJ19","v":92},{"$f":"'Inputs T'!DK19","v":92},{"$f":"'Inputs T'!DL19","v":90},{"$f":"'Inputs T'!DM19","v":91},{"$f":"'Inputs T'!DN19","v":92},{"$f":"'Inputs T'!DO19","v":92},{"$f":"'Inputs T'!DP19","v":90},{"$f":"'Inputs T'!DQ19","v":91},{"$f":"'Inputs T'!DR19","v":92},{"$f":"'Inputs T'!DS19","v":92},{"$f":"'Inputs T'!DT19","v":90},{"$f":"'Inputs T'!DU19","v":91},{"$f":"'Inputs T'!DV19","v":92},{"$f":"'Inputs T'!DW19","v":92},{"$f":"'Inputs T'!DX19","v":91},{"$f":"'Inputs T'!DY19","v":91},{"$f":"'Inputs T'!DZ19","v":92},{"$f":"'Inputs T'!EA19","v":92},{"$f":"'Inputs T'!EB19","v":90},{"$f":"'Inputs T'!EC19","v":91},{"$f":"'Inputs T'!ED19","v":92},{"$f":"'Inputs T'!EE19","v":92},{"$f":"'Inputs T'!EF19","v":90},{"$f":"'Inputs T'!EG19","v":91},{"$f":"'Inputs T'!EH19","v":92},{"$f":"'Inputs T'!EI19","v":92},{"$f":"'Inputs T'!EJ19","v":90},{"$f":"'Inputs T'!EK19","v":91},{"$f":"'Inputs T'!EL19","v":92},{"$f":"'Inputs T'!EM19","v":92},{"$f":"'Inputs T'!EN19","v":91},{"$f":"'Inputs T'!EO19","v":91},{"$f":"'Inputs T'!EP19","v":92},{"$f":"'Inputs T'!EQ19","v":92},{"$f":"'Inputs T'!ER19","v":90},{"$f":"'Inputs T'!ES19","v":91},{"$f":"'Inputs T'!ET19","v":92},{"$f":"'Inputs T'!EU19","v":92},{"$f":"'Inputs T'!EV19","v":90},{"$f":"'Inputs T'!EW19","v":91},{"$f":"'Inputs T'!EX19","v":92},{"$f":"'Inputs T'!EY19","v":92},{"$f":"'Inputs T'!EZ19","v":90},{"$f":"'Inputs T'!FA19","v":91},{"$f":"'Inputs T'!FB19","v":92},{"$f":"'Inputs T'!FC19","v":92},{"$f":"'Inputs T'!FD19","v":91},{"$f":"'Inputs T'!FE19","v":91},{"$f":"'Inputs T'!FF19","v":92}]
[null,"Дней в 360-году в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M20","v":90},{"$f":"'Inputs T'!N20","v":90},{"$f":"'Inputs T'!O20","v":90},{"$f":"'Inputs T'!P20","v":90},{"$f":"'Inputs T'!Q20","v":90},{"$f":"'Inputs T'!R20","v":90},{"$f":"'Inputs T'!S20","v":90},{"$f":"'Inputs T'!T20","v":90},{"$f":"'Inputs T'!U20","v":90},{"$f":"'Inputs T'!V20","v":90},{"$f":"'Inputs T'!W20","v":90},{"$f":"'Inputs T'!X20","v":90},{"$f":"'Inputs T'!Y20","v":90},{"$f":"'Inputs T'!Z20","v":90},{"$f":"'Inputs T'!AA20","v":90},{"$f":"'Inputs T'!AB20","v":90},{"$f":"'Inputs T'!AC20","v":90},{"$f":"'Inputs T'!AD20","v":90},{"$f":"'Inputs T'!AE20","v":90},{"$f":"'Inputs T'!AF20","v":90},{"$f":"'Inputs T'!AG20","v":90},{"$f":"'Inputs T'!AH20","v":90},{"$f":"'Inputs T'!AI20","v":90},{"$f":"'Inputs T'!AJ20","v":90},{"$f":"'Inputs T'!AK20","v":90},{"$f":"'Inputs T'!AL20","v":90},{"$f":"'Inputs T'!AM20","v":90},{"$f":"'Inputs T'!AN20","v":90},{"$f":"'Inputs T'!AO20","v":90},{"$f":"'Inputs T'!AP20","v":90},{"$f":"'Inputs T'!AQ20","v":90},{"$f":"'Inputs T'!AR20","v":90},{"$f":"'Inputs T'!AS20","v":90},{"$f":"'Inputs T'!AT20","v":90},{"$f":"'Inputs T'!AU20","v":90},{"$f":"'Inputs T'!AV20","v":90},{"$f":"'Inputs T'!AW20","v":90},{"$f":"'Inputs T'!AX20","v":90},{"$f":"'Inputs T'!AY20","v":90},{"$f":"'Inputs T'!AZ20","v":90},{"$f":"'Inputs T'!BA20","v":90},{"$f":"'Inputs T'!BB20","v":90},{"$f":"'Inputs T'!BC20","v":90},{"$f":"'Inputs T'!BD20","v":90},{"$f":"'Inputs T'!BE20","v":90},{"$f":"'Inputs T'!BF20","v":90},{"$f":"'Inputs T'!BG20","v":90},{"$f":"'Inputs T'!BH20","v":90},{"$f":"'Inputs T'!BI20","v":90},{"$f":"'Inputs T'!BJ20","v":90},{"$f":"'Inputs T'!BK20","v":90},{"$f":"'Inputs T'!BL20","v":90},{"$f":"'Inputs T'!BM20","v":90},{"$f":"'Inputs T'!BN20","v":90},{"$f":"'Inputs T'!BO20","v":90},{"$f":"'Inputs T'!BP20","v":90},{"$f":"'Inputs T'!BQ20","v":90},{"$f":"'Inputs T'!BR20","v":90},{"$f":"'Inputs T'!BS20","v":90},{"$f":"'Inputs T'!BT20","v":90},{"$f":"'Inputs T'!BU20","v":90},{"$f":"'Inputs T'!BV20","v":90},{"$f":"'Inputs T'!BW20","v":90},{"$f":"'Inputs T'!BX20","v":90},{"$f":"'Inputs T'!BY20","v":90},{"$f":"'Inputs T'!BZ20","v":90},{"$f":"'Inputs T'!CA20","v":90},{"$f":"'Inputs T'!CB20","v":90},{"$f":"'Inputs T'!CC20","v":90},{"$f":"'Inputs T'!CD20","v":90},{"$f":"'Inputs T'!CE20","v":90},{"$f":"'Inputs T'!CF20","v":90},{"$f":"'Inputs T'!CG20","v":90},{"$f":"'Inputs T'!CH20","v":90},{"$f":"'Inputs T'!CI20","v":90},{"$f":"'Inputs T'!CJ20","v":90},{"$f":"'Inputs T'!CK20","v":90},{"$f":"'Inputs T'!CL20","v":90},{"$f":"'Inputs T'!CM20","v":90},{"$f":"'Inputs T'!CN20","v":90},{"$f":"'Inputs T'!CO20","v":90},{"$f":"'Inputs T'!CP20","v":90},{"$f":"'Inputs T'!CQ20","v":90},{"$f":"'Inputs T'!CR20","v":90},{"$f":"'Inputs T'!CS20","v":90},{"$f":"'Inputs T'!CT20","v":90},{"$f":"'Inputs T'!CU20","v":90},{"$f":"'Inputs T'!CV20","v":90},{"$f":"'Inputs T'!CW20","v":90},{"$f":"'Inputs T'!CX20","v":90},{"$f":"'Inputs T'!CY20","v":90},{"$f":"'Inputs T'!CZ20","v":90},{"$f":"'Inputs T'!DA20","v":90},{"$f":"'Inputs T'!DB20","v":90},{"$f":"'Inputs T'!DC20","v":90},{"$f":"'Inputs T'!DD20","v":90},{"$f":"'Inputs T'!DE20","v":90},{"$f":"'Inputs T'!DF20","v":90},{"$f":"'Inputs T'!DG20","v":90},{"$f":"'Inputs T'!DH20","v":90},{"$f":"'Inputs T'!DI20","v":90},{"$f":"'Inputs T'!DJ20","v":90},{"$f":"'Inputs T'!DK20","v":90},{"$f":"'Inputs T'!DL20","v":90},{"$f":"'Inputs T'!DM20","v":90},{"$f":"'Inputs T'!DN20","v":90},{"$f":"'Inputs T'!DO20","v":90},{"$f":"'Inputs T'!DP20","v":90},{"$f":"'Inputs T'!DQ20","v":90},{"$f":"'Inputs T'!DR20","v":90},{"$f":"'Inputs T'!DS20","v":90},{"$f":"'Inputs T'!DT20","v":90},{"$f":"'Inputs T'!DU20","v":90},{"$f":"'Inputs T'!DV20","v":90},{"$f":"'Inputs T'!DW20","v":90},{"$f":"'Inputs T'!DX20","v":90},{"$f":"'Inputs T'!DY20","v":90},{"$f":"'Inputs T'!DZ20","v":90},{"$f":"'Inputs T'!EA20","v":90},{"$f":"'Inputs T'!EB20","v":90},{"$f":"'Inputs T'!EC20","v":90},{"$f":"'Inputs T'!ED20","v":90},{"$f":"'Inputs T'!EE20","v":90},{"$f":"'Inputs T'!EF20","v":90},{"$f":"'Inputs T'!EG20","v":90},{"$f":"'Inputs T'!EH20","v":90},{"$f":"'Inputs T'!EI20","v":90},{"$f":"'Inputs T'!EJ20","v":90},{"$f":"'Inputs T'!EK20","v":90},{"$f":"'Inputs T'!EL20","v":90},{"$f":"'Inputs T'!EM20","v":90},{"$f":"'Inputs T'!EN20","v":90},{"$f":"'Inputs T'!EO20","v":90},{"$f":"'Inputs T'!EP20","v":90},{"$f":"'Inputs T'!EQ20","v":90},{"$f":"'Inputs T'!ER20","v":90},{"$f":"'Inputs T'!ES20","v":90},{"$f":"'Inputs T'!ET20","v":90},{"$f":"'Inputs T'!EU20","v":90},{"$f":"'Inputs T'!EV20","v":90},{"$f":"'Inputs T'!EW20","v":90},{"$f":"'Inputs T'!EX20","v":90},{"$f":"'Inputs T'!EY20","v":90},{"$f":"'Inputs T'!EZ20","v":90},{"$f":"'Inputs T'!FA20","v":90},{"$f":"'Inputs T'!FB20","v":90},{"$f":"'Inputs T'!FC20","v":90},{"$f":"'Inputs T'!FD20","v":90},{"$f":"'Inputs T'!FE20","v":90},{"$f":"'Inputs T'!FF20","v":90}]
[null,"Год",null,null,null,null,null,"год",null,null,null,null,{"$f":"'Inputs T'!M21","v":2019},{"$f":"'Inputs T'!N21","v":2019},{"$f":"'Inputs T'!O21","v":2019},{"$f":"'Inputs T'!P21","v":2020},{"$f":"'Inputs T'!Q21","v":2020},{"$f":"'Inputs T'!R21","v":2020},{"$f":"'Inputs T'!S21","v":2020},{"$f":"'Inputs T'!T21","v":2021},{"$f":"'Inputs T'!U21","v":2021},{"$f":"'Inputs T'!V21","v":2021},{"$f":"'Inputs T'!W21","v":2021},{"$f":"'Inputs T'!X21","v":2022},{"$f":"'Inputs T'!Y21","v":2022},{"$f":"'Inputs T'!Z21","v":2022},{"$f":"'Inputs T'!AA21","v":2022},{"$f":"'Inputs T'!AB21","v":2023},{"$f":"'Inputs T'!AC21","v":2023},{"$f":"'Inputs T'!AD21","v":2023},{"$f":"'Inputs T'!AE21","v":2023},{"$f":"'Inputs T'!AF21","v":2024},{"$f":"'Inputs T'!AG21","v":2024},{"$f":"'Inputs T'!AH21","v":2024},{"$f":"'Inputs T'!AI21","v":2024},{"$f":"'Inputs T'!AJ21","v":2025},{"$f":"'Inputs T'!AK21","v":2025},{"$f":"'Inputs T'!AL21","v":2025},{"$f":"'Inputs T'!AM21","v":2025},{"$f":"'Inputs T'!AN21","v":2026},{"$f":"'Inputs T'!AO21","v":2026},{"$f":"'Inputs T'!AP21","v":2026},{"$f":"'Inputs T'!AQ21","v":2026},{"$f":"'Inputs T'!AR21","v":2027},{"$f":"'Inputs T'!AS21","v":2027},{"$f":"'Inputs T'!AT21","v":2027},{"$f":"'Inputs T'!AU21","v":2027},{"$f":"'Inputs T'!AV21","v":2028},{"$f":"'Inputs T'!AW21","v":2028},{"$f":"'Inputs T'!AX21","v":2028},{"$f":"'Inputs T'!AY21","v":2028},{"$f":"'Inputs T'!AZ21","v":2029},{"$f":"'Inputs T'!BA21","v":2029},{"$f":"'Inputs T'!BB21","v":2029},{"$f":"'Inputs T'!BC21","v":2029},{"$f":"'Inputs T'!BD21","v":2030},{"$f":"'Inputs T'!BE21","v":2030},{"$f":"'Inputs T'!BF21","v":2030},{"$f":"'Inputs T'!BG21","v":2030},{"$f":"'Inputs T'!BH21","v":2031},{"$f":"'Inputs T'!BI21","v":2031},{"$f":"'Inputs T'!BJ21","v":2031},{"$f":"'Inputs T'!BK21","v":2031},{"$f":"'Inputs T'!BL21","v":2032},{"$f":"'Inputs T'!BM21","v":2032},{"$f":"'Inputs T'!BN21","v":2032},{"$f":"'Inputs T'!BO21","v":2032},{"$f":"'Inputs T'!BP21","v":2033},{"$f":"'Inputs T'!BQ21","v":2033},{"$f":"'Inputs T'!BR21","v":2033},{"$f":"'Inputs T'!BS21","v":2033},{"$f":"'Inputs T'!BT21","v":2034},{"$f":"'Inputs T'!BU21","v":2034},{"$f":"'Inputs T'!BV21","v":2034},{"$f":"'Inputs T'!BW21","v":2034},{"$f":"'Inputs T'!BX21","v":2035},{"$f":"'Inputs T'!BY21","v":2035},{"$f":"'Inputs T'!BZ21","v":2035},{"$f":"'Inputs T'!CA21","v":2035},{"$f":"'Inputs T'!CB21","v":2036},{"$f":"'Inputs T'!CC21","v":2036},{"$f":"'Inputs T'!CD21","v":2036},{"$f":"'Inputs T'!CE21","v":2036},{"$f":"'Inputs T'!CF21","v":2037},{"$f":"'Inputs T'!CG21","v":2037},{"$f":"'Inputs T'!CH21","v":2037},{"$f":"'Inputs T'!CI21","v":2037},{"$f":"'Inputs T'!CJ21","v":2038},{"$f":"'Inputs T'!CK21","v":2038},{"$f":"'Inputs T'!CL21","v":2038},{"$f":"'Inputs T'!CM21","v":2038},{"$f":"'Inputs T'!CN21","v":2039},{"$f":"'Inputs T'!CO21","v":2039},{"$f":"'Inputs T'!CP21","v":2039},{"$f":"'Inputs T'!CQ21","v":2039},{"$f":"'Inputs T'!CR21","v":2040},{"$f":"'Inputs T'!CS21","v":2040},{"$f":"'Inputs T'!CT21","v":2040},{"$f":"'Inputs T'!CU21","v":2040},{"$f":"'Inputs T'!CV21","v":2041},{"$f":"'Inputs T'!CW21","v":2041},{"$f":"'Inputs T'!CX21","v":2041},{"$f":"'Inputs T'!CY21","v":2041},{"$f":"'Inputs T'!CZ21","v":2042},{"$f":"'Inputs T'!DA21","v":2042},{"$f":"'Inputs T'!DB21","v":2042},{"$f":"'Inputs T'!DC21","v":2042},{"$f":"'Inputs T'!DD21","v":2043},{"$f":"'Inputs T'!DE21","v":2043},{"$f":"'Inputs T'!DF21","v":2043},{"$f":"'Inputs T'!DG21","v":2043},{"$f":"'Inputs T'!DH21","v":2044},{"$f":"'Inputs T'!DI21","v":2044},{"$f":"'Inputs T'!DJ21","v":2044},{"$f":"'Inputs T'!DK21","v":2044},{"$f":"'Inputs T'!DL21","v":2045},{"$f":"'Inputs T'!DM21","v":2045},{"$f":"'Inputs T'!DN21","v":2045},{"$f":"'Inputs T'!DO21","v":2045},{"$f":"'Inputs T'!DP21","v":2046},{"$f":"'Inputs T'!DQ21","v":2046},{"$f":"'Inputs T'!DR21","v":2046},{"$f":"'Inputs T'!DS21","v":2046},{"$f":"'Inputs T'!DT21","v":2047},{"$f":"'Inputs T'!DU21","v":2047},{"$f":"'Inputs T'!DV21","v":2047},{"$f":"'Inputs T'!DW21","v":2047},{"$f":"'Inputs T'!DX21","v":2048},{"$f":"'Inputs T'!DY21","v":2048},{"$f":"'Inputs T'!DZ21","v":2048},{"$f":"'Inputs T'!EA21","v":2048},{"$f":"'Inputs T'!EB21","v":2049},{"$f":"'Inputs T'!EC21","v":2049},{"$f":"'Inputs T'!ED21","v":2049},{"$f":"'Inputs T'!EE21","v":2049},{"$f":"'Inputs T'!EF21","v":2050},{"$f":"'Inputs T'!EG21","v":2050},{"$f":"'Inputs T'!EH21","v":2050},{"$f":"'Inputs T'!EI21","v":2050},{"$f":"'Inputs T'!EJ21","v":2051},{"$f":"'Inputs T'!EK21","v":2051},{"$f":"'Inputs T'!EL21","v":2051},{"$f":"'Inputs T'!EM21","v":2051},{"$f":"'Inputs T'!EN21","v":2052},{"$f":"'Inputs T'!EO21","v":2052},{"$f":"'Inputs T'!EP21","v":2052},{"$f":"'Inputs T'!EQ21","v":2052},{"$f":"'Inputs T'!ER21","v":2053},{"$f":"'Inputs T'!ES21","v":2053},{"$f":"'Inputs T'!ET21","v":2053},{"$f":"'Inputs T'!EU21","v":2053},{"$f":"'Inputs T'!EV21","v":2054},{"$f":"'Inputs T'!EW21","v":2054},{"$f":"'Inputs T'!EX21","v":2054},{"$f":"'Inputs T'!EY21","v":2054},{"$f":"'Inputs T'!EZ21","v":2055},{"$f":"'Inputs T'!FA21","v":2055},{"$f":"'Inputs T'!FB21","v":2055},{"$f":"'Inputs T'!FC21","v":2055},{"$f":"'Inputs T'!FD21","v":2056},{"$f":"'Inputs T'!FE21","v":2056},{"$f":"'Inputs T'!FF21","v":2056}]
[null,"Дней в году",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M22","v":365},{"$f":"'Inputs T'!N22","v":365},{"$f":"'Inputs T'!O22","v":365},{"$f":"'Inputs T'!P22","v":366},{"$f":"'Inputs T'!Q22","v":366},{"$f":"'Inputs T'!R22","v":366},{"$f":"'Inputs T'!S22","v":366},{"$f":"'Inputs T'!T22","v":365},{"$f":"'Inputs T'!U22","v":365},{"$f":"'Inputs T'!V22","v":365},{"$f":"'Inputs T'!W22","v":365},{"$f":"'Inputs T'!X22","v":365},{"$f":"'Inputs T'!Y22","v":365},{"$f":"'Inputs T'!Z22","v":365},{"$f":"'Inputs T'!AA22","v":365},{"$f":"'Inputs T'!AB22","v":365},{"$f":"'Inputs T'!AC22","v":365},{"$f":"'Inputs T'!AD22","v":365},{"$f":"'Inputs T'!AE22","v":365},{"$f":"'Inputs T'!AF22","v":366},{"$f":"'Inputs T'!AG22","v":366},{"$f":"'Inputs T'!AH22","v":366},{"$f":"'Inputs T'!AI22","v":366},{"$f":"'Inputs T'!AJ22","v":365},{"$f":"'Inputs T'!AK22","v":365},{"$f":"'Inputs T'!AL22","v":365},{"$f":"'Inputs T'!AM22","v":365},{"$f":"'Inputs T'!AN22","v":365},{"$f":"'Inputs T'!AO22","v":365},{"$f":"'Inputs T'!AP22","v":365},{"$f":"'Inputs T'!AQ22","v":365},{"$f":"'Inputs T'!AR22","v":365},{"$f":"'Inputs T'!AS22","v":365},{"$f":"'Inputs T'!AT22","v":365},{"$f":"'Inputs T'!AU22","v":365},{"$f":"'Inputs T'!AV22","v":366},{"$f":"'Inputs T'!AW22","v":366},{"$f":"'Inputs T'!AX22","v":366},{"$f":"'Inputs T'!AY22","v":366},{"$f":"'Inputs T'!AZ22","v":365},{"$f":"'Inputs T'!BA22","v":365},{"$f":"'Inputs T'!BB22","v":365},{"$f":"'Inputs T'!BC22","v":365},{"$f":"'Inputs T'!BD22","v":365},{"$f":"'Inputs T'!BE22","v":365},{"$f":"'Inputs T'!BF22","v":365},{"$f":"'Inputs T'!BG22","v":365},{"$f":"'Inputs T'!BH22","v":365},{"$f":"'Inputs T'!BI22","v":365},{"$f":"'Inputs T'!BJ22","v":365},{"$f":"'Inputs T'!BK22","v":365},{"$f":"'Inputs T'!BL22","v":366},{"$f":"'Inputs T'!BM22","v":366},{"$f":"'Inputs T'!BN22","v":366},{"$f":"'Inputs T'!BO22","v":366},{"$f":"'Inputs T'!BP22","v":365},{"$f":"'Inputs T'!BQ22","v":365},{"$f":"'Inputs T'!BR22","v":365},{"$f":"'Inputs T'!BS22","v":365},{"$f":"'Inputs T'!BT22","v":365},{"$f":"'Inputs T'!BU22","v":365},{"$f":"'Inputs T'!BV22","v":365},{"$f":"'Inputs T'!BW22","v":365},{"$f":"'Inputs T'!BX22","v":365},{"$f":"'Inputs T'!BY22","v":365},{"$f":"'Inputs T'!BZ22","v":365},{"$f":"'Inputs T'!CA22","v":365},{"$f":"'Inputs T'!CB22","v":366},{"$f":"'Inputs T'!CC22","v":366},{"$f":"'Inputs T'!CD22","v":366},{"$f":"'Inputs T'!CE22","v":366},{"$f":"'Inputs T'!CF22","v":365},{"$f":"'Inputs T'!CG22","v":365},{"$f":"'Inputs T'!CH22","v":365},{"$f":"'Inputs T'!CI22","v":365},{"$f":"'Inputs T'!CJ22","v":365},{"$f":"'Inputs T'!CK22","v":365},{"$f":"'Inputs T'!CL22","v":365},{"$f":"'Inputs T'!CM22","v":365},{"$f":"'Inputs T'!CN22","v":365},{"$f":"'Inputs T'!CO22","v":365},{"$f":"'Inputs T'!CP22","v":365},{"$f":"'Inputs T'!CQ22","v":365},{"$f":"'Inputs T'!CR22","v":366},{"$f":"'Inputs T'!CS22","v":366},{"$f":"'Inputs T'!CT22","v":366},{"$f":"'Inputs T'!CU22","v":366},{"$f":"'Inputs T'!CV22","v":365},{"$f":"'Inputs T'!CW22","v":365},{"$f":"'Inputs T'!CX22","v":365},{"$f":"'Inputs T'!CY22","v":365},{"$f":"'Inputs T'!CZ22","v":365},{"$f":"'Inputs T'!DA22","v":365},{"$f":"'Inputs T'!DB22","v":365},{"$f":"'Inputs T'!DC22","v":365},{"$f":"'Inputs T'!DD22","v":365},{"$f":"'Inputs T'!DE22","v":365},{"$f":"'Inputs T'!DF22","v":365},{"$f":"'Inputs T'!DG22","v":365},{"$f":"'Inputs T'!DH22","v":366},{"$f":"'Inputs T'!DI22","v":366},{"$f":"'Inputs T'!DJ22","v":366},{"$f":"'Inputs T'!DK22","v":366},{"$f":"'Inputs T'!DL22","v":365},{"$f":"'Inputs T'!DM22","v":365},{"$f":"'Inputs T'!DN22","v":365},{"$f":"'Inputs T'!DO22","v":365},{"$f":"'Inputs T'!DP22","v":365},{"$f":"'Inputs T'!DQ22","v":365},{"$f":"'Inputs T'!DR22","v":365},{"$f":"'Inputs T'!DS22","v":365},{"$f":"'Inputs T'!DT22","v":365},{"$f":"'Inputs T'!DU22","v":365},{"$f":"'Inputs T'!DV22","v":365},{"$f":"'Inputs T'!DW22","v":365},{"$f":"'Inputs T'!DX22","v":366},{"$f":"'Inputs T'!DY22","v":366},{"$f":"'Inputs T'!DZ22","v":366},{"$f":"'Inputs T'!EA22","v":366},{"$f":"'Inputs T'!EB22","v":365},{"$f":"'Inputs T'!EC22","v":365},{"$f":"'Inputs T'!ED22","v":365},{"$f":"'Inputs T'!EE22","v":365},{"$f":"'Inputs T'!EF22","v":365},{"$f":"'Inputs T'!EG22","v":365},{"$f":"'Inputs T'!EH22","v":365},{"$f":"'Inputs T'!EI22","v":365},{"$f":"'Inputs T'!EJ22","v":365},{"$f":"'Inputs T'!EK22","v":365},{"$f":"'Inputs T'!EL22","v":365},{"$f":"'Inputs T'!EM22","v":365},{"$f":"'Inputs T'!EN22","v":366},{"$f":"'Inputs T'!EO22","v":366},{"$f":"'Inputs T'!EP22","v":366},{"$f":"'Inputs T'!EQ22","v":366},{"$f":"'Inputs T'!ER22","v":365},{"$f":"'Inputs T'!ES22","v":365},{"$f":"'Inputs T'!ET22","v":365},{"$f":"'Inputs T'!EU22","v":365},{"$f":"'Inputs T'!EV22","v":365},{"$f":"'Inputs T'!EW22","v":365},{"$f":"'Inputs T'!EX22","v":365},{"$f":"'Inputs T'!EY22","v":365},{"$f":"'Inputs T'!EZ22","v":365},{"$f":"'Inputs T'!FA22","v":365},{"$f":"'Inputs T'!FB22","v":365},{"$f":"'Inputs T'!FC22","v":365},{"$f":"'Inputs T'!FD22","v":366},{"$f":"'Inputs T'!FE22","v":366},{"$f":"'Inputs T'!FF22","v":366}]
[]
[null,"Порядковый номер операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M24","v":0},{"$f":"'Inputs T'!N24","v":0},{"$f":"'Inputs T'!O24","v":0},{"$f":"'Inputs T'!P24","v":0},{"$f":"'Inputs T'!Q24","v":0},{"$f":"'Inputs T'!R24","v":0},{"$f":"'Inputs T'!S24","v":0},{"$f":"'Inputs T'!T24","v":0},{"$f":"'Inputs T'!U24","v":0},{"$f":"'Inputs T'!V24","v":0},{"$f":"'Inputs T'!W24","v":0},{"$f":"'Inputs T'!X24","v":0},{"$f":"'Inputs T'!Y24","v":1},{"$f":"'Inputs T'!Z24","v":2},{"$f":"'Inputs T'!AA24","v":3},{"$f":"'Inputs T'!AB24","v":4},{"$f":"'Inputs T'!AC24","v":5},{"$f":"'Inputs T'!AD24","v":6},{"$f":"'Inputs T'!AE24","v":7},{"$f":"'Inputs T'!AF24","v":8},{"$f":"'Inputs T'!AG24","v":9},{"$f":"'Inputs T'!AH24","v":10},{"$f":"'Inputs T'!AI24","v":11},{"$f":"'Inputs T'!AJ24","v":12},{"$f":"'Inputs T'!AK24","v":13},{"$f":"'Inputs T'!AL24","v":14},{"$f":"'Inputs T'!AM24","v":15},{"$f":"'Inputs T'!AN24","v":16},{"$f":"'Inputs T'!AO24","v":17},{"$f":"'Inputs T'!AP24","v":18},{"$f":"'Inputs T'!AQ24","v":19},{"$f":"'Inputs T'!AR24","v":20},{"$f":"'Inputs T'!AS24","v":0},{"$f":"'Inputs T'!AT24","v":0},{"$f":"'Inputs T'!AU24","v":0},{"$f":"'Inputs T'!AV24","v":0},{"$f":"'Inputs T'!AW24","v":0},{"$f":"'Inputs T'!AX24","v":0},{"$f":"'Inputs T'!AY24","v":0},{"$f":"'Inputs T'!AZ24","v":0},{"$f":"'Inputs T'!BA24","v":0},{"$f":"'Inputs T'!BB24","v":0},{"$f":"'Inputs T'!BC24","v":0},{"$f":"'Inputs T'!BD24","v":0},{"$f":"'Inputs T'!BE24","v":0},{"$f":"'Inputs T'!BF24","v":0},{"$f":"'Inputs T'!BG24","v":0},{"$f":"'Inputs T'!BH24","v":0},{"$f":"'Inputs T'!BI24","v":0},{"$f":"'Inputs T'!BJ24","v":0},{"$f":"'Inputs T'!BK24","v":0},{"$f":"'Inputs T'!BL24","v":0},{"$f":"'Inputs T'!BM24","v":0},{"$f":"'Inputs T'!BN24","v":0},{"$f":"'Inputs T'!BO24","v":0},{"$f":"'Inputs T'!BP24","v":0},{"$f":"'Inputs T'!BQ24","v":0},{"$f":"'Inputs T'!BR24","v":0},{"$f":"'Inputs T'!BS24","v":0},{"$f":"'Inputs T'!BT24","v":0},{"$f":"'Inputs T'!BU24","v":0},{"$f":"'Inputs T'!BV24","v":0},{"$f":"'Inputs T'!BW24","v":0},{"$f":"'Inputs T'!BX24","v":0},{"$f":"'Inputs T'!BY24","v":0},{"$f":"'Inputs T'!BZ24","v":0},{"$f":"'Inputs T'!CA24","v":0},{"$f":"'Inputs T'!CB24","v":0},{"$f":"'Inputs T'!CC24","v":0},{"$f":"'Inputs T'!CD24","v":0},{"$f":"'Inputs T'!CE24","v":0},{"$f":"'Inputs T'!CF24","v":0},{"$f":"'Inputs T'!CG24","v":0},{"$f":"'Inputs T'!CH24","v":0},{"$f":"'Inputs T'!CI24","v":0},{"$f":"'Inputs T'!CJ24","v":0},{"$f":"'Inputs T'!CK24","v":0},{"$f":"'Inputs T'!CL24","v":0},{"$f":"'Inputs T'!CM24","v":0},{"$f":"'Inputs T'!CN24","v":0},{"$f":"'Inputs T'!CO24","v":0},{"$f":"'Inputs T'!CP24","v":0},{"$f":"'Inputs T'!CQ24","v":0},{"$f":"'Inputs T'!CR24","v":0},{"$f":"'Inputs T'!CS24","v":0},{"$f":"'Inputs T'!CT24","v":0},{"$f":"'Inputs T'!CU24","v":0},{"$f":"'Inputs T'!CV24","v":0},{"$f":"'Inputs T'!CW24","v":0},{"$f":"'Inputs T'!CX24","v":0},{"$f":"'Inputs T'!CY24","v":0},{"$f":"'Inputs T'!CZ24","v":0},{"$f":"'Inputs T'!DA24","v":0},{"$f":"'Inputs T'!DB24","v":0},{"$f":"'Inputs T'!DC24","v":0},{"$f":"'Inputs T'!DD24","v":0},{"$f":"'Inputs T'!DE24","v":0},{"$f":"'Inputs T'!DF24","v":0},{"$f":"'Inputs T'!DG24","v":0},{"$f":"'Inputs T'!DH24","v":0},{"$f":"'Inputs T'!DI24","v":0},{"$f":"'Inputs T'!DJ24","v":0},{"$f":"'Inputs T'!DK24","v":0},{"$f":"'Inputs T'!DL24","v":0},{"$f":"'Inputs T'!DM24","v":0},{"$f":"'Inputs T'!DN24","v":0},{"$f":"'Inputs T'!DO24","v":0},{"$f":"'Inputs T'!DP24","v":0},{"$f":"'Inputs T'!DQ24","v":0},{"$f":"'Inputs T'!DR24","v":0},{"$f":"'Inputs T'!DS24","v":0},{"$f":"'Inputs T'!DT24","v":0},{"$f":"'Inputs T'!DU24","v":0},{"$f":"'Inputs T'!DV24","v":0},{"$f":"'Inputs T'!DW24","v":0},{"$f":"'Inputs T'!DX24","v":0},{"$f":"'Inputs T'!DY24","v":0},{"$f":"'Inputs T'!DZ24","v":0},{"$f":"'Inputs T'!EA24","v":0},{"$f":"'Inputs T'!EB24","v":0},{"$f":"'Inputs T'!EC24","v":0},{"$f":"'Inputs T'!ED24","v":0},{"$f":"'Inputs T'!EE24","v":0},{"$f":"'Inputs T'!EF24","v":0},{"$f":"'Inputs T'!EG24","v":0},{"$f":"'Inputs T'!EH24","v":0},{"$f":"'Inputs T'!EI24","v":0},{"$f":"'Inputs T'!EJ24","v":0},{"$f":"'Inputs T'!EK24","v":0},{"$f":"'Inputs T'!EL24","v":0},{"$f":"'Inputs T'!EM24","v":0},{"$f":"'Inputs T'!EN24","v":0},{"$f":"'Inputs T'!EO24","v":0},{"$f":"'Inputs T'!EP24","v":0},{"$f":"'Inputs T'!EQ24","v":0},{"$f":"'Inputs T'!ER24","v":0},{"$f":"'Inputs T'!ES24","v":0},{"$f":"'Inputs T'!ET24","v":0},{"$f":"'Inputs T'!EU24","v":0},{"$f":"'Inputs T'!EV24","v":0},{"$f":"'Inputs T'!EW24","v":0},{"$f":"'Inputs T'!EX24","v":0},{"$f":"'Inputs T'!EY24","v":0},{"$f":"'Inputs T'!EZ24","v":0},{"$f":"'Inputs T'!FA24","v":0},{"$f":"'Inputs T'!FB24","v":0},{"$f":"'Inputs T'!FC24","v":0},{"$f":"'Inputs T'!FD24","v":0},{"$f":"'Inputs T'!FE24","v":0},{"$f":"'Inputs T'!FF24","v":0}]
[null,"Год операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M25","v":0},{"$f":"'Inputs T'!N25","v":0},{"$f":"'Inputs T'!O25","v":0},{"$f":"'Inputs T'!P25","v":0},{"$f":"'Inputs T'!Q25","v":0},{"$f":"'Inputs T'!R25","v":0},{"$f":"'Inputs T'!S25","v":0},{"$f":"'Inputs T'!T25","v":0},{"$f":"'Inputs T'!U25","v":0},{"$f":"'Inputs T'!V25","v":0},{"$f":"'Inputs T'!W25","v":0},{"$f":"'Inputs T'!X25","v":0},{"$f":"'Inputs T'!Y25","v":1},{"$f":"'Inputs T'!Z25","v":1},{"$f":"'Inputs T'!AA25","v":1},{"$f":"'Inputs T'!AB25","v":2},{"$f":"'Inputs T'!AC25","v":2},{"$f":"'Inputs T'!AD25","v":2},{"$f":"'Inputs T'!AE25","v":2},{"$f":"'Inputs T'!AF25","v":3},{"$f":"'Inputs T'!AG25","v":3},{"$f":"'Inputs T'!AH25","v":3},{"$f":"'Inputs T'!AI25","v":3},{"$f":"'Inputs T'!AJ25","v":4},{"$f":"'Inputs T'!AK25","v":4},{"$f":"'Inputs T'!AL25","v":4},{"$f":"'Inputs T'!AM25","v":4},{"$f":"'Inputs T'!AN25","v":5},{"$f":"'Inputs T'!AO25","v":5},{"$f":"'Inputs T'!AP25","v":5},{"$f":"'Inputs T'!AQ25","v":5},{"$f":"'Inputs T'!AR25","v":6},{"$f":"'Inputs T'!AS25","v":0},{"$f":"'Inputs T'!AT25","v":0},{"$f":"'Inputs T'!AU25","v":0},{"$f":"'Inputs T'!AV25","v":0},{"$f":"'Inputs T'!AW25","v":0},{"$f":"'Inputs T'!AX25","v":0},{"$f":"'Inputs T'!AY25","v":0},{"$f":"'Inputs T'!AZ25","v":0},{"$f":"'Inputs T'!BA25","v":0},{"$f":"'Inputs T'!BB25","v":0},{"$f":"'Inputs T'!BC25","v":0},{"$f":"'Inputs T'!BD25","v":0},{"$f":"'Inputs T'!BE25","v":0},{"$f":"'Inputs T'!BF25","v":0},{"$f":"'Inputs T'!BG25","v":0},{"$f":"'Inputs T'!BH25","v":0},{"$f":"'Inputs T'!BI25","v":0},{"$f":"'Inputs T'!BJ25","v":0},{"$f":"'Inputs T'!BK25","v":0},{"$f":"'Inputs T'!BL25","v":0},{"$f":"'Inputs T'!BM25","v":0},{"$f":"'Inputs T'!BN25","v":0},{"$f":"'Inputs T'!BO25","v":0},{"$f":"'Inputs T'!BP25","v":0},{"$f":"'Inputs T'!BQ25","v":0},{"$f":"'Inputs T'!BR25","v":0},{"$f":"'Inputs T'!BS25","v":0},{"$f":"'Inputs T'!BT25","v":0},{"$f":"'Inputs T'!BU25","v":0},{"$f":"'Inputs T'!BV25","v":0},{"$f":"'Inputs T'!BW25","v":0},{"$f":"'Inputs T'!BX25","v":0},{"$f":"'Inputs T'!BY25","v":0},{"$f":"'Inputs T'!BZ25","v":0},{"$f":"'Inputs T'!CA25","v":0},{"$f":"'Inputs T'!CB25","v":0},{"$f":"'Inputs T'!CC25","v":0},{"$f":"'Inputs T'!CD25","v":0},{"$f":"'Inputs T'!CE25","v":0},{"$f":"'Inputs T'!CF25","v":0},{"$f":"'Inputs T'!CG25","v":0},{"$f":"'Inputs T'!CH25","v":0},{"$f":"'Inputs T'!CI25","v":0},{"$f":"'Inputs T'!CJ25","v":0},{"$f":"'Inputs T'!CK25","v":0},{"$f":"'Inputs T'!CL25","v":0},{"$f":"'Inputs T'!CM25","v":0},{"$f":"'Inputs T'!CN25","v":0},{"$f":"'Inputs T'!CO25","v":0},{"$f":"'Inputs T'!CP25","v":0},{"$f":"'Inputs T'!CQ25","v":0},{"$f":"'Inputs T'!CR25","v":0},{"$f":"'Inputs T'!CS25","v":0},{"$f":"'Inputs T'!CT25","v":0},{"$f":"'Inputs T'!CU25","v":0},{"$f":"'Inputs T'!CV25","v":0},{"$f":"'Inputs T'!CW25","v":0},{"$f":"'Inputs T'!CX25","v":0},{"$f":"'Inputs T'!CY25","v":0},{"$f":"'Inputs T'!CZ25","v":0},{"$f":"'Inputs T'!DA25","v":0},{"$f":"'Inputs T'!DB25","v":0},{"$f":"'Inputs T'!DC25","v":0},{"$f":"'Inputs T'!DD25","v":0},{"$f":"'Inputs T'!DE25","v":0},{"$f":"'Inputs T'!DF25","v":0},{"$f":"'Inputs T'!DG25","v":0},{"$f":"'Inputs T'!DH25","v":0},{"$f":"'Inputs T'!DI25","v":0},{"$f":"'Inputs T'!DJ25","v":0},{"$f":"'Inputs T'!DK25","v":0},{"$f":"'Inputs T'!DL25","v":0},{"$f":"'Inputs T'!DM25","v":0},{"$f":"'Inputs T'!DN25","v":0},{"$f":"'Inputs T'!DO25","v":0},{"$f":"'Inputs T'!DP25","v":0},{"$f":"'Inputs T'!DQ25","v":0},{"$f":"'Inputs T'!DR25","v":0},{"$f":"'Inputs T'!DS25","v":0},{"$f":"'Inputs T'!DT25","v":0},{"$f":"'Inputs T'!DU25","v":0},{"$f":"'Inputs T'!DV25","v":0},{"$f":"'Inputs T'!DW25","v":0},{"$f":"'Inputs T'!DX25","v":0},{"$f":"'Inputs T'!DY25","v":0},{"$f":"'Inputs T'!DZ25","v":0},{"$f":"'Inputs T'!EA25","v":0},{"$f":"'Inputs T'!EB25","v":0},{"$f":"'Inputs T'!EC25","v":0},{"$f":"'Inputs T'!ED25","v":0},{"$f":"'Inputs T'!EE25","v":0},{"$f":"'Inputs T'!EF25","v":0},{"$f":"'Inputs T'!EG25","v":0},{"$f":"'Inputs T'!EH25","v":0},{"$f":"'Inputs T'!EI25","v":0},{"$f":"'Inputs T'!EJ25","v":0},{"$f":"'Inputs T'!EK25","v":0},{"$f":"'Inputs T'!EL25","v":0},{"$f":"'Inputs T'!EM25","v":0},{"$f":"'Inputs T'!EN25","v":0},{"$f":"'Inputs T'!EO25","v":0},{"$f":"'Inputs T'!EP25","v":0},{"$f":"'Inputs T'!EQ25","v":0},{"$f":"'Inputs T'!ER25","v":0},{"$f":"'Inputs T'!ES25","v":0},{"$f":"'Inputs T'!ET25","v":0},{"$f":"'Inputs T'!EU25","v":0},{"$f":"'Inputs T'!EV25","v":0},{"$f":"'Inputs T'!EW25","v":0},{"$f":"'Inputs T'!EX25","v":0},{"$f":"'Inputs T'!EY25","v":0},{"$f":"'Inputs T'!EZ25","v":0},{"$f":"'Inputs T'!FA25","v":0},{"$f":"'Inputs T'!FB25","v":0},{"$f":"'Inputs T'!FC25","v":0},{"$f":"'Inputs T'!FD25","v":0},{"$f":"'Inputs T'!FE25","v":0},{"$f":"'Inputs T'!FF25","v":0}]
[]
[null,"НДС"]
[]
[null,"ОПЕРАЦИОННАЯ ДЕЯТЕЛЬНОСТЬ"]
[]
[null,"(-) НДС в плате концедента",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M31:FF31)","v":-3798.110922498845},{"$f":"-Subs!M195","v":0},{"$f":"-Subs!N195","v":0},{"$f":"-Subs!O195","v":0},{"$f":"-Subs!P195","v":0},{"$f":"-Subs!Q195","v":0},{"$f":"-Subs!R195","v":0},{"$f":"-Subs!S195","v":0},{"$f":"-Subs!T195","v":0},{"$f":"-Subs!U195","v":0},{"$f":"-Subs!V195","v":0},{"$f":"-Subs!W195","v":0},{"$f":"-Subs!X195","v":0},{"$f":"-Subs!Y195","v":-172.87425083944407},{"$f":"-Subs!Z195","v":-174.56287100499014},{"$f":"-Subs!AA195","v":-176.26812983153394},{"$f":"-Subs!AB195","v":-177.99019126656702},{"$f":"-Subs!AC195","v":-179.72922087302186},{"$f":"-Subs!AD195","v":-181.48538584518968},{"$f":"-Subs!AE195","v":-183.25885502479537},{"$f":"-Subs!AF195","v":-185.04979891722968},{"$f":"-Subs!AG195","v":-186.85838970794265},{"$f":"-Subs!AH195","v":-188.68480127899716},{"$f":"-Subs!AI195","v":-190.5292092257871},{"$f":"-Subs!AJ195","v":-192.39179087391881},{"$f":"-Subs!AK195","v":-194.27272529626032},{"$f":"-Subs!AL195","v":-196.17219333015703},{"$f":"-Subs!AM195","v":-198.09037759481856},{"$f":"-Subs!AN195","v":-200.02746250887566},{"$f":"-Subs!AO195","v":-201.98363430811077},{"$f":"-Subs!AP195","v":-203.95908106336333},{"$f":"-Subs!AQ195","v":-205.95399269861139},{"$f":"-Subs!AR195","v":-207.9685610092306},{"$f":"-Subs!AS195","v":0},{"$f":"-Subs!AT195","v":0},{"$f":"-Subs!AU195","v":0},{"$f":"-Subs!AV195","v":0},{"$f":"-Subs!AW195","v":0},{"$f":"-Subs!AX195","v":0},{"$f":"-Subs!AY195","v":0},{"$f":"-Subs!AZ195","v":0},{"$f":"-Subs!BA195","v":0},{"$f":"-Subs!BB195","v":0},{"$f":"-Subs!BC195","v":0},{"$f":"-Subs!BD195","v":0},{"$f":"-Subs!BE195","v":0},{"$f":"-Subs!BF195","v":0},{"$f":"-Subs!BG195","v":0},{"$f":"-Subs!BH195","v":0},{"$f":"-Subs!BI195","v":0},{"$f":"-Subs!BJ195","v":0},{"$f":"-Subs!BK195","v":0},{"$f":"-Subs!BL195","v":0},{"$f":"-Subs!BM195","v":0},{"$f":"-Subs!BN195","v":0},{"$f":"-Subs!BO195","v":0},{"$f":"-Subs!BP195","v":0},{"$f":"-Subs!BQ195","v":0},{"$f":"-Subs!BR195","v":0},{"$f":"-Subs!BS195","v":0},{"$f":"-Subs!BT195","v":0},{"$f":"-Subs!BU195","v":0},{"$f":"-Subs!BV195","v":0},{"$f":"-Subs!BW195","v":0},{"$f":"-Subs!BX195","v":0},{"$f":"-Subs!BY195","v":0},{"$f":"-Subs!BZ195","v":0},{"$f":"-Subs!CA195","v":0},{"$f":"-Subs!CB195","v":0},{"$f":"-Subs!CC195","v":0},{"$f":"-Subs!CD195","v":0},{"$f":"-Subs!CE195","v":0},{"$f":"-Subs!CF195","v":0},{"$f":"-Subs!CG195","v":0},{"$f":"-Subs!CH195","v":0},{"$f":"-Subs!CI195","v":0},{"$f":"-Subs!CJ195","v":0},{"$f":"-Subs!CK195","v":0},{"$f":"-Subs!CL195","v":0},{"$f":"-Subs!CM195","v":0},{"$f":"-Subs!CN195","v":0},{"$f":"-Subs!CO195","v":0},{"$f":"-Subs!CP195","v":0},{"$f":"-Subs!CQ195","v":0},{"$f":"-Subs!CR195","v":0},{"$f":"-Subs!CS195","v":0},{"$f":"-Subs!CT195","v":0},{"$f":"-Subs!CU195","v":0},{"$f":"-Subs!CV195","v":0},{"$f":"-Subs!CW195","v":0},{"$f":"-Subs!CX195","v":0},{"$f":"-Subs!CY195","v":0},{"$f":"-Subs!CZ195","v":0},{"$f":"-Subs!DA195","v":0},{"$f":"-Subs!DB195","v":0},{"$f":"-Subs!DC195","v":0},{"$f":"-Subs!DD195","v":0},{"$f":"-Subs!DE195","v":0},{"$f":"-Subs!DF195","v":0},{"$f":"-Subs!DG195","v":0},{"$f":"-Subs!DH195","v":0},{"$f":"-Subs!DI195","v":0},{"$f":"-Subs!DJ195","v":0},{"$f":"-Subs!DK195","v":0},{"$f":"-Subs!DL195","v":0},{"$f":"-Subs!DM195","v":0},{"$f":"-Subs!DN195","v":0},{"$f":"-Subs!DO195","v":0},{"$f":"-Subs!DP195","v":0},{"$f":"-Subs!DQ195","v":0},{"$f":"-Subs!DR195","v":0},{"$f":"-Subs!DS195","v":0},{"$f":"-Subs!DT195","v":0},{"$f":"-Subs!DU195","v":0},{"$f":"-Subs!DV195","v":0},{"$f":"-Subs!DW195","v":0},{"$f":"-Subs!DX195","v":0},{"$f":"-Subs!DY195","v":0},{"$f":"-Subs!DZ195","v":0},{"$f":"-Subs!EA195","v":0},{"$f":"-Subs!EB195","v":0},{"$f":"-Subs!EC195","v":0},{"$f":"-Subs!ED195","v":0},{"$f":"-Subs!EE195","v":0},{"$f":"-Subs!EF195","v":0},{"$f":"-Subs!EG195","v":0},{"$f":"-Subs!EH195","v":0},{"$f":"-Subs!EI195","v":0},{"$f":"-Subs!EJ195","v":0},{"$f":"-Subs!EK195","v":0},{"$f":"-Subs!EL195","v":0},{"$f":"-Subs!EM195","v":0},{"$f":"-Subs!EN195","v":0},{"$f":"-Subs!EO195","v":0},{"$f":"-Subs!EP195","v":0},{"$f":"-Subs!EQ195","v":0},{"$f":"-Subs!ER195","v":0},{"$f":"-Subs!ES195","v":0},{"$f":"-Subs!ET195","v":0},{"$f":"-Subs!EU195","v":0},{"$f":"-Subs!EV195","v":0},{"$f":"-Subs!EW195","v":0},{"$f":"-Subs!EX195","v":0},{"$f":"-Subs!EY195","v":0},{"$f":"-Subs!EZ195","v":0},{"$f":"-Subs!FA195","v":0},{"$f":"-Subs!FB195","v":0},{"$f":"-Subs!FC195","v":0},{"$f":"-Subs!FD195","v":0},{"$f":"-Subs!FE195","v":0},{"$f":"-Subs!FF195","v":0}]
[null,"(-) НДС в арендной плате",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M32:FF32)","v":0},{"$f":"-Subs!M117","v":0},{"$f":"-Subs!N117","v":0},{"$f":"-Subs!O117","v":0},{"$f":"-Subs!P117","v":0},{"$f":"-Subs!Q117","v":0},{"$f":"-Subs!R117","v":0},{"$f":"-Subs!S117","v":0},{"$f":"-Subs!T117","v":0},{"$f":"-Subs!U117","v":0},{"$f":"-Subs!V117","v":0},{"$f":"-Subs!W117","v":0},{"$f":"-Subs!X117","v":0},{"$f":"-Subs!Y117","v":0},{"$f":"-Subs!Z117","v":0},{"$f":"-Subs!AA117","v":0},{"$f":"-Subs!AB117","v":0},{"$f":"-Subs!AC117","v":0},{"$f":"-Subs!AD117","v":0},{"$f":"-Subs!AE117","v":0},{"$f":"-Subs!AF117","v":0},{"$f":"-Subs!AG117","v":0},{"$f":"-Subs!AH117","v":0},{"$f":"-Subs!AI117","v":0},{"$f":"-Subs!AJ117","v":0},{"$f":"-Subs!AK117","v":0},{"$f":"-Subs!AL117","v":0},{"$f":"-Subs!AM117","v":0},{"$f":"-Subs!AN117","v":0},{"$f":"-Subs!AO117","v":0},{"$f":"-Subs!AP117","v":0},{"$f":"-Subs!AQ117","v":0},{"$f":"-Subs!AR117","v":0},{"$f":"-Subs!AS117","v":0},{"$f":"-Subs!AT117","v":0},{"$f":"-Subs!AU117","v":0},{"$f":"-Subs!AV117","v":0},{"$f":"-Subs!AW117","v":0},{"$f":"-Subs!AX117","v":0},{"$f":"-Subs!AY117","v":0},{"$f":"-Subs!AZ117","v":0},{"$f":"-Subs!BA117","v":0},{"$f":"-Subs!BB117","v":0},{"$f":"-Subs!BC117","v":0},{"$f":"-Subs!BD117","v":0},{"$f":"-Subs!BE117","v":0},{"$f":"-Subs!BF117","v":0},{"$f":"-Subs!BG117","v":0},{"$f":"-Subs!BH117","v":0},{"$f":"-Subs!BI117","v":0},{"$f":"-Subs!BJ117","v":0},{"$f":"-Subs!BK117","v":0},{"$f":"-Subs!BL117","v":0},{"$f":"-Subs!BM117","v":0},{"$f":"-Subs!BN117","v":0},{"$f":"-Subs!BO117","v":0},{"$f":"-Subs!BP117","v":0},{"$f":"-Subs!BQ117","v":0},{"$f":"-Subs!BR117","v":0},{"$f":"-Subs!BS117","v":0},{"$f":"-Subs!BT117","v":0},{"$f":"-Subs!BU117","v":0},{"$f":"-Subs!BV117","v":0},{"$f":"-Subs!BW117","v":0},{"$f":"-Subs!BX117","v":0},{"$f":"-Subs!BY117","v":0},{"$f":"-Subs!BZ117","v":0},{"$f":"-Subs!CA117","v":0},{"$f":"-Subs!CB117","v":0},{"$f":"-Subs!CC117","v":0},{"$f":"-Subs!CD117","v":0},{"$f":"-Subs!CE117","v":0},{"$f":"-Subs!CF117","v":0},{"$f":"-Subs!CG117","v":0},{"$f":"-Subs!CH117","v":0},{"$f":"-Subs!CI117","v":0},{"$f":"-Subs!CJ117","v":0},{"$f":"-Subs!CK117","v":0},{"$f":"-Subs!CL117","v":0},{"$f":"-Subs!CM117","v":0},{"$f":"-Subs!CN117","v":0},{"$f":"-Subs!CO117","v":0},{"$f":"-Subs!CP117","v":0},{"$f":"-Subs!CQ117","v":0},{"$f":"-Subs!CR117","v":0},{"$f":"-Subs!CS117","v":0},{"$f":"-Subs!CT117","v":0},{"$f":"-Subs!CU117","v":0},{"$f":"-Subs!CV117","v":0},{"$f":"-Subs!CW117","v":0},{"$f":"-Subs!CX117","v":0},{"$f":"-Subs!CY117","v":0},{"$f":"-Subs!CZ117","v":0},{"$f":"-Subs!DA117","v":0},{"$f":"-Subs!DB117","v":0},{"$f":"-Subs!DC117","v":0},{"$f":"-Subs!DD117","v":0},{"$f":"-Subs!DE117","v":0},{"$f":"-Subs!DF117","v":0},{"$f":"-Subs!DG117","v":0},{"$f":"-Subs!DH117","v":0},{"$f":"-Subs!DI117","v":0},{"$f":"-Subs!DJ117","v":0},{"$f":"-Subs!DK117","v":0},{"$f":"-Subs!DL117","v":0},{"$f":"-Subs!DM117","v":0},{"$f":"-Subs!DN117","v":0},{"$f":"-Subs!DO117","v":0},{"$f":"-Subs!DP117","v":0},{"$f":"-Subs!DQ117","v":0},{"$f":"-Subs!DR117","v":0},{"$f":"-Subs!DS117","v":0},{"$f":"-Subs!DT117","v":0},{"$f":"-Subs!DU117","v":0},{"$f":"-Subs!DV117","v":0},{"$f":"-Subs!DW117","v":0},{"$f":"-Subs!DX117","v":0},{"$f":"-Subs!DY117","v":0},{"$f":"-Subs!DZ117","v":0},{"$f":"-Subs!EA117","v":0},{"$f":"-Subs!EB117","v":0},{"$f":"-Subs!EC117","v":0},{"$f":"-Subs!ED117","v":0},{"$f":"-Subs!EE117","v":0},{"$f":"-Subs!EF117","v":0},{"$f":"-Subs!EG117","v":0},{"$f":"-Subs!EH117","v":0},{"$f":"-Subs!EI117","v":0},{"$f":"-Subs!EJ117","v":0},{"$f":"-Subs!EK117","v":0},{"$f":"-Subs!EL117","v":0},{"$f":"-Subs!EM117","v":0},{"$f":"-Subs!EN117","v":0},{"$f":"-Subs!EO117","v":0},{"$f":"-Subs!EP117","v":0},{"$f":"-Subs!EQ117","v":0},{"$f":"-Subs!ER117","v":0},{"$f":"-Subs!ES117","v":0},{"$f":"-Subs!ET117","v":0},{"$f":"-Subs!EU117","v":0},{"$f":"-Subs!EV117","v":0},{"$f":"-Subs!EW117","v":0},{"$f":"-Subs!EX117","v":0},{"$f":"-Subs!EY117","v":0},{"$f":"-Subs!EZ117","v":0},{"$f":"-Subs!FA117","v":0},{"$f":"-Subs!FB117","v":0},{"$f":"-Subs!FC117","v":0},{"$f":"-Subs!FD117","v":0},{"$f":"-Subs!FE117","v":0},{"$f":"-Subs!FF117","v":0}]
[null,"(-) НДС в коммерческой выручке",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M33:FF33)","v":0},{"$f":"-Oper!M50","v":0},{"$f":"-Oper!N50","v":0},{"$f":"-Oper!O50","v":0},{"$f":"-Oper!P50","v":0},{"$f":"-Oper!Q50","v":0},{"$f":"-Oper!R50","v":0},{"$f":"-Oper!S50","v":0},{"$f":"-Oper!T50","v":0},{"$f":"-Oper!U50","v":0},{"$f":"-Oper!V50","v":0},{"$f":"-Oper!W50","v":0},{"$f":"-Oper!X50","v":0},{"$f":"-Oper!Y50","v":0},{"$f":"-Oper!Z50","v":0},{"$f":"-Oper!AA50","v":0},{"$f":"-Oper!AB50","v":0},{"$f":"-Oper!AC50","v":0},{"$f":"-Oper!AD50","v":0},{"$f":"-Oper!AE50","v":0},{"$f":"-Oper!AF50","v":0},{"$f":"-Oper!AG50","v":0},{"$f":"-Oper!AH50","v":0},{"$f":"-Oper!AI50","v":0},{"$f":"-Oper!AJ50","v":0},{"$f":"-Oper!AK50","v":0},{"$f":"-Oper!AL50","v":0},{"$f":"-Oper!AM50","v":0},{"$f":"-Oper!AN50","v":0},{"$f":"-Oper!AO50","v":0},{"$f":"-Oper!AP50","v":0},{"$f":"-Oper!AQ50","v":0},{"$f":"-Oper!AR50","v":0},{"$f":"-Oper!AS50","v":0},{"$f":"-Oper!AT50","v":0},{"$f":"-Oper!AU50","v":0},{"$f":"-Oper!AV50","v":0},{"$f":"-Oper!AW50","v":0},{"$f":"-Oper!AX50","v":0},{"$f":"-Oper!AY50","v":0},{"$f":"-Oper!AZ50","v":0},{"$f":"-Oper!BA50","v":0},{"$f":"-Oper!BB50","v":0},{"$f":"-Oper!BC50","v":0},{"$f":"-Oper!BD50","v":0},{"$f":"-Oper!BE50","v":0},{"$f":"-Oper!BF50","v":0},{"$f":"-Oper!BG50","v":0},{"$f":"-Oper!BH50","v":0},{"$f":"-Oper!BI50","v":0},{"$f":"-Oper!BJ50","v":0},{"$f":"-Oper!BK50","v":0},{"$f":"-Oper!BL50","v":0},{"$f":"-Oper!BM50","v":0},{"$f":"-Oper!BN50","v":0},{"$f":"-Oper!BO50","v":0},{"$f":"-Oper!BP50","v":0},{"$f":"-Oper!BQ50","v":0},{"$f":"-Oper!BR50","v":0},{"$f":"-Oper!BS50","v":0},{"$f":"-Oper!BT50","v":0},{"$f":"-Oper!BU50","v":0},{"$f":"-Oper!BV50","v":0},{"$f":"-Oper!BW50","v":0},{"$f":"-Oper!BX50","v":0},{"$f":"-Oper!BY50","v":0},{"$f":"-Oper!BZ50","v":0},{"$f":"-Oper!CA50","v":0},{"$f":"-Oper!CB50","v":0},{"$f":"-Oper!CC50","v":0},{"$f":"-Oper!CD50","v":0},{"$f":"-Oper!CE50","v":0},{"$f":"-Oper!CF50","v":0},{"$f":"-Oper!CG50","v":0},{"$f":"-Oper!CH50","v":0},{"$f":"-Oper!CI50","v":0},{"$f":"-Oper!CJ50","v":0},{"$f":"-Oper!CK50","v":0},{"$f":"-Oper!CL50","v":0},{"$f":"-Oper!CM50","v":0},{"$f":"-Oper!CN50","v":0},{"$f":"-Oper!CO50","v":0},{"$f":"-Oper!CP50","v":0},{"$f":"-Oper!CQ50","v":0},{"$f":"-Oper!CR50","v":0},{"$f":"-Oper!CS50","v":0},{"$f":"-Oper!CT50","v":0},{"$f":"-Oper!CU50","v":0},{"$f":"-Oper!CV50","v":0},{"$f":"-Oper!CW50","v":0},{"$f":"-Oper!CX50","v":0},{"$f":"-Oper!CY50","v":0},{"$f":"-Oper!CZ50","v":0},{"$f":"-Oper!DA50","v":0},{"$f":"-Oper!DB50","v":0},{"$f":"-Oper!DC50","v":0},{"$f":"-Oper!DD50","v":0},{"$f":"-Oper!DE50","v":0},{"$f":"-Oper!DF50","v":0},{"$f":"-Oper!DG50","v":0},{"$f":"-Oper!DH50","v":0},{"$f":"-Oper!DI50","v":0},{"$f":"-Oper!DJ50","v":0},{"$f":"-Oper!DK50","v":0},{"$f":"-Oper!DL50","v":0},{"$f":"-Oper!DM50","v":0},{"$f":"-Oper!DN50","v":0},{"$f":"-Oper!DO50","v":0},{"$f":"-Oper!DP50","v":0},{"$f":"-Oper!DQ50","v":0},{"$f":"-Oper!DR50","v":0},{"$f":"-Oper!DS50","v":0},{"$f":"-Oper!DT50","v":0},{"$f":"-Oper!DU50","v":0},{"$f":"-Oper!DV50","v":0},{"$f":"-Oper!DW50","v":0},{"$f":"-Oper!DX50","v":0},{"$f":"-Oper!DY50","v":0},{"$f":"-Oper!DZ50","v":0},{"$f":"-Oper!EA50","v":0},{"$f":"-Oper!EB50","v":0},{"$f":"-Oper!EC50","v":0},{"$f":"-Oper!ED50","v":0},{"$f":"-Oper!EE50","v":0},{"$f":"-Oper!EF50","v":0},{"$f":"-Oper!EG50","v":0},{"$f":"-Oper!EH50","v":0},{"$f":"-Oper!EI50","v":0},{"$f":"-Oper!EJ50","v":0},{"$f":"-Oper!EK50","v":0},{"$f":"-Oper!EL50","v":0},{"$f":"-Oper!EM50","v":0},{"$f":"-Oper!EN50","v":0},{"$f":"-Oper!EO50","v":0},{"$f":"-Oper!EP50","v":0},{"$f":"-Oper!EQ50","v":0},{"$f":"-Oper!ER50","v":0},{"$f":"-Oper!ES50","v":0},{"$f":"-Oper!ET50","v":0},{"$f":"-Oper!EU50","v":0},{"$f":"-Oper!EV50","v":0},{"$f":"-Oper!EW50","v":0},{"$f":"-Oper!EX50","v":0},{"$f":"-Oper!EY50","v":0},{"$f":"-Oper!EZ50","v":0},{"$f":"-Oper!FA50","v":0},{"$f":"-Oper!FB50","v":0},{"$f":"-Oper!FC50","v":0},{"$f":"-Oper!FD50","v":0},{"$f":"-Oper!FE50","v":0},{"$f":"-Oper!FF50","v":0}]
[null,"(+) НДС в операционных расходах",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M34:FF34)","v":0},{"$f":"Oper!M201","v":0},{"$f":"Oper!N201","v":0},{"$f":"Oper!O201","v":0},{"$f":"Oper!P201","v":0},{"$f":"Oper!Q201","v":0},{"$f":"Oper!R201","v":0},{"$f":"Oper!S201","v":0},{"$f":"Oper!T201","v":0},{"$f":"Oper!U201","v":0},{"$f":"Oper!V201","v":0},{"$f":"Oper!W201","v":0},{"$f":"Oper!X201","v":0},{"$f":"Oper!Y201","v":0},{"$f":"Oper!Z201","v":0},{"$f":"Oper!AA201","v":0},{"$f":"Oper!AB201","v":0},{"$f":"Oper!AC201","v":0},{"$f":"Oper!AD201","v":0},{"$f":"Oper!AE201","v":0},{"$f":"Oper!AF201","v":0},{"$f":"Oper!AG201","v":0},{"$f":"Oper!AH201","v":0},{"$f":"Oper!AI201","v":0},{"$f":"Oper!AJ201","v":0},{"$f":"Oper!AK201","v":0},{"$f":"Oper!AL201","v":0},{"$f":"Oper!AM201","v":0},{"$f":"Oper!AN201","v":0},{"$f":"Oper!AO201","v":0},{"$f":"Oper!AP201","v":0},{"$f":"Oper!AQ201","v":0},{"$f":"Oper!AR201","v":0},{"$f":"Oper!AS201","v":0},{"$f":"Oper!AT201","v":0},{"$f":"Oper!AU201","v":0},{"$f":"Oper!AV201","v":0},{"$f":"Oper!AW201","v":0},{"$f":"Oper!AX201","v":0},{"$f":"Oper!AY201","v":0},{"$f":"Oper!AZ201","v":0},{"$f":"Oper!BA201","v":0},{"$f":"Oper!BB201","v":0},{"$f":"Oper!BC201","v":0},{"$f":"Oper!BD201","v":0},{"$f":"Oper!BE201","v":0},{"$f":"Oper!BF201","v":0},{"$f":"Oper!BG201","v":0},{"$f":"Oper!BH201","v":0},{"$f":"Oper!BI201","v":0},{"$f":"Oper!BJ201","v":0},{"$f":"Oper!BK201","v":0},{"$f":"Oper!BL201","v":0},{"$f":"Oper!BM201","v":0},{"$f":"Oper!BN201","v":0},{"$f":"Oper!BO201","v":0},{"$f":"Oper!BP201","v":0},{"$f":"Oper!BQ201","v":0},{"$f":"Oper!BR201","v":0},{"$f":"Oper!BS201","v":0},{"$f":"Oper!BT201","v":0},{"$f":"Oper!BU201","v":0},{"$f":"Oper!BV201","v":0},{"$f":"Oper!BW201","v":0},{"$f":"Oper!BX201","v":0},{"$f":"Oper!BY201","v":0},{"$f":"Oper!BZ201","v":0},{"$f":"Oper!CA201","v":0},{"$f":"Oper!CB201","v":0},{"$f":"Oper!CC201","v":0},{"$f":"Oper!CD201","v":0},{"$f":"Oper!CE201","v":0},{"$f":"Oper!CF201","v":0},{"$f":"Oper!CG201","v":0},{"$f":"Oper!CH201","v":0},{"$f":"Oper!CI201","v":0},{"$f":"Oper!CJ201","v":0},{"$f":"Oper!CK201","v":0},{"$f":"Oper!CL201","v":0},{"$f":"Oper!CM201","v":0},{"$f":"Oper!CN201","v":0},{"$f":"Oper!CO201","v":0},{"$f":"Oper!CP201","v":0},{"$f":"Oper!CQ201","v":0},{"$f":"Oper!CR201","v":0},{"$f":"Oper!CS201","v":0},{"$f":"Oper!CT201","v":0},{"$f":"Oper!CU201","v":0},{"$f":"Oper!CV201","v":0},{"$f":"Oper!CW201","v":0},{"$f":"Oper!CX201","v":0},{"$f":"Oper!CY201","v":0},{"$f":"Oper!CZ201","v":0},{"$f":"Oper!DA201","v":0},{"$f":"Oper!DB201","v":0},{"$f":"Oper!DC201","v":0},{"$f":"Oper!DD201","v":0},{"$f":"Oper!DE201","v":0},{"$f":"Oper!DF201","v":0},{"$f":"Oper!DG201","v":0},{"$f":"Oper!DH201","v":0},{"$f":"Oper!DI201","v":0},{"$f":"Oper!DJ201","v":0},{"$f":"Oper!DK201","v":0},{"$f":"Oper!DL201","v":0},{"$f":"Oper!DM201","v":0},{"$f":"Oper!DN201","v":0},{"$f":"Oper!DO201","v":0},{"$f":"Oper!DP201","v":0},{"$f":"Oper!DQ201","v":0},{"$f":"Oper!DR201","v":0},{"$f":"Oper!DS201","v":0},{"$f":"Oper!DT201","v":0},{"$f":"Oper!DU201","v":0},{"$f":"Oper!DV201","v":0},{"$f":"Oper!DW201","v":0},{"$f":"Oper!DX201","v":0},{"$f":"Oper!DY201","v":0},{"$f":"Oper!DZ201","v":0},{"$f":"Oper!EA201","v":0},{"$f":"Oper!EB201","v":0},{"$f":"Oper!EC201","v":0},{"$f":"Oper!ED201","v":0},{"$f":"Oper!EE201","v":0},{"$f":"Oper!EF201","v":0},{"$f":"Oper!EG201","v":0},{"$f":"Oper!EH201","v":0},{"$f":"Oper!EI201","v":0},{"$f":"Oper!EJ201","v":0},{"$f":"Oper!EK201","v":0},{"$f":"Oper!EL201","v":0},{"$f":"Oper!EM201","v":0},{"$f":"Oper!EN201","v":0},{"$f":"Oper!EO201","v":0},{"$f":"Oper!EP201","v":0},{"$f":"Oper!EQ201","v":0},{"$f":"Oper!ER201","v":0},{"$f":"Oper!ES201","v":0},{"$f":"Oper!ET201","v":0},{"$f":"Oper!EU201","v":0},{"$f":"Oper!EV201","v":0},{"$f":"Oper!EW201","v":0},{"$f":"Oper!EX201","v":0},{"$f":"Oper!EY201","v":0},{"$f":"Oper!EZ201","v":0},{"$f":"Oper!FA201","v":0},{"$f":"Oper!FB201","v":0},{"$f":"Oper!FC201","v":0},{"$f":"Oper!FD201","v":0},{"$f":"Oper!FE201","v":0},{"$f":"Oper!FF201","v":0}]
[null,"Сальдо по НДС в опер. деятельности в периоде",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M35:FF35)","v":-3798.110922498845},{"$f":"SUM(M31:M34)","v":0},{"$f":"SUM(N31:N34)","v":0},0,0,0,0,0,0,0,0,0,0,-172.87425083944407,-174.56287100499014,-176.26812983153394,-177.99019126656702,-179.72922087302186,-181.48538584518968,-183.25885502479537,-185.04979891722968,-186.85838970794265,-188.68480127899716,-190.5292092257871,-192.39179087391881,-194.27272529626032,-196.17219333015703,-198.09037759481856,-200.02746250887566,-201.98363430811077,-203.95908106336333,-205.95399269861139,-207.9685610092306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ31:BZ34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL31:EL34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"ИНВЕСТИЦИОННАЯ ДЕЯТЕЛЬНОСТЬ"]
[]
[null,{"$f":"'Inputs C'!W77","v":"Возмещение НДС на инвест. фазе возможно?"},null,{"$f":"'Inputs C'!X77","v":"Нет"},{"$f":"'Inputs C'!Y77","v":2}]
[]
[null,"НДС в кап.затратах инвестиционной стадии",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M42:FF42)","v":141927.709275},{"$f":"FixedAssets!M77","v":833.33333333333348},{"$f":"FixedAssets!N77","v":833.33333333333348},{"$f":"FixedAssets!O77","v":833.33333333333348},{"$f":"FixedAssets!P77","v":833.33333333333348},{"$f":"FixedAssets!Q77","v":11690.891593064887},{"$f":"FixedAssets!R77","v":18230.047148339458},{"$f":"FixedAssets!S77","v":18068.719297469197},{"$f":"FixedAssets!T77","v":5904.5993418515418},{"$f":"FixedAssets!U77","v":23231.21052531754},{"$f":"FixedAssets!V77","v":19821.815276925987},{"$f":"FixedAssets!W77","v":29781.121270650125},{"$f":"FixedAssets!X77","v":11865.971488047942},{"$f":"FixedAssets!Y77","v":0},{"$f":"FixedAssets!Z77","v":0},{"$f":"FixedAssets!AA77","v":0},{"$f":"FixedAssets!AB77","v":0},{"$f":"FixedAssets!AC77","v":0},{"$f":"FixedAssets!AD77","v":0},{"$f":"FixedAssets!AE77","v":0},{"$f":"FixedAssets!AF77","v":0},{"$f":"FixedAssets!AG77","v":0},{"$f":"FixedAssets!AH77","v":0},{"$f":"FixedAssets!AI77","v":0},{"$f":"FixedAssets!AJ77","v":0},{"$f":"FixedAssets!AK77","v":0},{"$f":"FixedAssets!AL77","v":0},{"$f":"FixedAssets!AM77","v":0},{"$f":"FixedAssets!AN77","v":0},{"$f":"FixedAssets!AO77","v":0},{"$f":"FixedAssets!AP77","v":0},{"$f":"FixedAssets!AQ77","v":0},{"$f":"FixedAssets!AR77","v":0},{"$f":"FixedAssets!AS77","v":0},{"$f":"FixedAssets!AT77","v":0},{"$f":"FixedAssets!AU77","v":0},{"$f":"FixedAssets!AV77","v":0},{"$f":"FixedAssets!AW77","v":0},{"$f":"FixedAssets!AX77","v":0},{"$f":"FixedAssets!AY77","v":0},{"$f":"FixedAssets!AZ77","v":0},{"$f":"FixedAssets!BA77","v":0},{"$f":"FixedAssets!BB77","v":0},{"$f":"FixedAssets!BC77","v":0},{"$f":"FixedAssets!BD77","v":0},{"$f":"FixedAssets!BE77","v":0},{"$f":"FixedAssets!BF77","v":0},{"$f":"FixedAssets!BG77","v":0},{"$f":"FixedAssets!BH77","v":0},{"$f":"FixedAssets!BI77","v":0},{"$f":"FixedAssets!BJ77","v":0},{"$f":"FixedAssets!BK77","v":0},{"$f":"FixedAssets!BL77","v":0},{"$f":"FixedAssets!BM77","v":0},{"$f":"FixedAssets!BN77","v":0},{"$f":"FixedAssets!BO77","v":0},{"$f":"FixedAssets!BP77","v":0},{"$f":"FixedAssets!BQ77","v":0},{"$f":"FixedAssets!BR77","v":0},{"$f":"FixedAssets!BS77","v":0},{"$f":"FixedAssets!BT77","v":0},{"$f":"FixedAssets!BU77","v":0},{"$f":"FixedAssets!BV77","v":0},{"$f":"FixedAssets!BW77","v":0},{"$f":"FixedAssets!BX77","v":0},{"$f":"FixedAssets!BY77","v":0},{"$f":"FixedAssets!BZ77","v":0},{"$f":"FixedAssets!CA77","v":0},{"$f":"FixedAssets!CB77","v":0},{"$f":"FixedAssets!CC77","v":0},{"$f":"FixedAssets!CD77","v":0},{"$f":"FixedAssets!CE77","v":0},{"$f":"FixedAssets!CF77","v":0},{"$f":"FixedAssets!CG77","v":0},{"$f":"FixedAssets!CH77","v":0},{"$f":"FixedAssets!CI77","v":0},{"$f":"FixedAssets!CJ77","v":0},{"$f":"FixedAssets!CK77","v":0},{"$f":"FixedAssets!CL77","v":0},{"$f":"FixedAssets!CM77","v":0},{"$f":"FixedAssets!CN77","v":0},{"$f":"FixedAssets!CO77","v":0},{"$f":"FixedAssets!CP77","v":0},{"$f":"FixedAssets!CQ77","v":0},{"$f":"FixedAssets!CR77","v":0},{"$f":"FixedAssets!CS77","v":0},{"$f":"FixedAssets!CT77","v":0},{"$f":"FixedAssets!CU77","v":0},{"$f":"FixedAssets!CV77","v":0},{"$f":"FixedAssets!CW77","v":0},{"$f":"FixedAssets!CX77","v":0},{"$f":"FixedAssets!CY77","v":0},{"$f":"FixedAssets!CZ77","v":0},{"$f":"FixedAssets!DA77","v":0},{"$f":"FixedAssets!DB77","v":0},{"$f":"FixedAssets!DC77","v":0},{"$f":"FixedAssets!DD77","v":0},{"$f":"FixedAssets!DE77","v":0},{"$f":"FixedAssets!DF77","v":0},{"$f":"FixedAssets!DG77","v":0},{"$f":"FixedAssets!DH77","v":0},{"$f":"FixedAssets!DI77","v":0},{"$f":"FixedAssets!DJ77","v":0},{"$f":"FixedAssets!DK77","v":0},{"$f":"FixedAssets!DL77","v":0},{"$f":"FixedAssets!DM77","v":0},{"$f":"FixedAssets!DN77","v":0},{"$f":"FixedAssets!DO77","v":0},{"$f":"FixedAssets!DP77","v":0},{"$f":"FixedAssets!DQ77","v":0},{"$f":"FixedAssets!DR77","v":0},{"$f":"FixedAssets!DS77","v":0},{"$f":"FixedAssets!DT77","v":0},{"$f":"FixedAssets!DU77","v":0},{"$f":"FixedAssets!DV77","v":0},{"$f":"FixedAssets!DW77","v":0},{"$f":"FixedAssets!DX77","v":0},{"$f":"FixedAssets!DY77","v":0},{"$f":"FixedAssets!DZ77","v":0},{"$f":"FixedAssets!EA77","v":0},{"$f":"FixedAssets!EB77","v":0},{"$f":"FixedAssets!EC77","v":0},{"$f":"FixedAssets!ED77","v":0},{"$f":"FixedAssets!EE77","v":0},{"$f":"FixedAssets!EF77","v":0},{"$f":"FixedAssets!EG77","v":0},{"$f":"FixedAssets!EH77","v":0},{"$f":"FixedAssets!EI77","v":0},{"$f":"FixedAssets!EJ77","v":0},{"$f":"FixedAssets!EK77","v":0},{"$f":"FixedAssets!EL77","v":0},{"$f":"FixedAssets!EM77","v":0},{"$f":"FixedAssets!EN77","v":0},{"$f":"FixedAssets!EO77","v":0},{"$f":"FixedAssets!EP77","v":0},{"$f":"FixedAssets!EQ77","v":0},{"$f":"FixedAssets!ER77","v":0},{"$f":"FixedAssets!ES77","v":0},{"$f":"FixedAssets!ET77","v":0},{"$f":"FixedAssets!EU77","v":0},{"$f":"FixedAssets!EV77","v":0},{"$f":"FixedAssets!EW77","v":0},{"$f":"FixedAssets!EX77","v":0},{"$f":"FixedAssets!EY77","v":0},{"$f":"FixedAssets!EZ77","v":0},{"$f":"FixedAssets!FA77","v":0},{"$f":"FixedAssets!FB77","v":0},{"$f":"FixedAssets!FC77","v":0},{"$f":"FixedAssets!FD77","v":0},{"$f":"FixedAssets!FE77","v":0},{"$f":"FixedAssets!FF77","v":0}]
[null,"НДС в инвестиционных расходах",null,{"$f":"'Inputs C'!X75","v":"Возмещение"},{"$f":"'Inputs C'!Y75","v":1},null,null,"тыс. руб.",null,null,null,141927.709275,{"$f":"SUM(M42:M42)","v":833.33333333333348},833.33333333333348,833.33333333333348,833.33333333333348,11690.891593064887,18230.047148339458,18068.719297469197,5904.5993418515418,23231.21052531754,19821.815276925987,29781.121270650125,11865.971488047942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS42:AS42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY42:BY42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE42:DE42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK42:EK42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"НДС в инвестиционных расходах к возмещению",null,null,null,null,null,"тыс. руб.",null,null,null,141927.709275,{"$f":"M43*(OR($E$43=1,$E$43=3))","v":833.33333333333348},{"$f":"N43*(OR($E$43=1,$E$43=3))","v":833.33333333333348},833.33333333333348,833.33333333333348,11690.891593064887,18230.047148339458,18068.719297469197,5904.5993418515418,23231.21052531754,19821.815276925987,{"$f":"W43*(OR($E$43=1,$E$43=3))","v":29781.121270650125},{"$f":"X43*(OR($E$43=1,$E$43=3))","v":11865.971488047942},{"$f":"Y43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"Z43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AA43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AB43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AC43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AD43*(OR($E$43=1,$E$43=3))","v":0},0,{"$f":"AF43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AG43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AH43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AI43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AJ43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AK43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AL43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AM43*(OR($E$43=1,$E$43=3))","v":0},0,{"$f":"AO43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AP43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AQ43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AR43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AS43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AT43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AU43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AV43*(OR($E$43=1,$E$43=3))","v":0},0,{"$f":"AX43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AY43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"AZ43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BA43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BB43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BC43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BD43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BE43*(OR($E$43=1,$E$43=3))","v":0},0,{"$f":"BG43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BH43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BI43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BJ43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BK43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BL43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BM43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BN43*(OR($E$43=1,$E$43=3))","v":0},0,{"$f":"BP43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BQ43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BR43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BS43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BT43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BU43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BV43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BW43*(OR($E$43=1,$E$43=3))","v":0},0,{"$f":"BY43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"BZ43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CA43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CB43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CC43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CD43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CE43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CF43*(OR($E$43=1,$E$43=3))","v":0},0,{"$f":"CH43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CI43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CJ43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CK43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CL43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CM43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CN43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CO43*(OR($E$43=1,$E$43=3))","v":0},0,{"$f":"CQ43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CR43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CS43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CT43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CU43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CV43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CW43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"CX43*(OR($E$43=1,$E$43=3))","v":0},0,{"$f":"CZ43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DA43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DB43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DC43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DD43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DE43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DF43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DG43*(OR($E$43=1,$E$43=3))","v":0},0,{"$f":"DI43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DJ43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DK43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DL43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DM43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DN43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DO43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DP43*(OR($E$43=1,$E$43=3))","v":0},0,{"$f":"DR43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DS43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DT43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DU43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DV43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DW43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DX43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"DY43*(OR($E$43=1,$E$43=3))","v":0},0,{"$f":"EA43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EB43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EC43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"ED43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EE43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EF43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EG43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EH43*(OR($E$43=1,$E$43=3))","v":0},0,{"$f":"EJ43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EK43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EL43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EM43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EN43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EO43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EP43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EQ43*(OR($E$43=1,$E$43=3))","v":0},0,{"$f":"ES43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"ET43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EU43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EV43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EW43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EX43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EY43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"EZ43*(OR($E$43=1,$E$43=3))","v":0},0,{"$f":"FB43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"FC43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"FD43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"FE43*(OR($E$43=1,$E$43=3))","v":0},{"$f":"FF43*(OR($E$43=1,$E$43=3))","v":0}]
[null,"НДС в инвестиционных расходах к зачету",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"M43*($E$43=2)","v":0},{"$f":"N43*($E$43=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ43*($E$43=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL43*($E$43=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Возмещение НДС в периоде б/у фаз",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M47:FF47)","v":141927.709275},{"$f":"M44","v":833.33333333333348},{"$f":"N44","v":833.33333333333348},833.33333333333348,833.33333333333348,11690.891593064887,18230.047148339458,18068.719297469197,5904.5993418515418,23231.21052531754,19821.815276925987,29781.121270650125,11865.971488047942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Возмещение НДС после окончания инвест. фазы",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M48:FF48)","v":110703.61323450004},{"$f":"IF($E$43=3,0,IF($E$43=1,M163,SUMIF($M$16:$FF$16,\"<=2\",$M$47:$FF$47)*(M24=1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,110703.61323450004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$43=3,0,IF($E$43=1,AS163,SUMIF($M$16:$FF$16,\"<=2\",$M$47:$FF$47)*(AS24=1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$43=3,0,IF($E$43=1,BY163,SUMIF($M$16:$FF$16,\"<=2\",$M$47:$FF$47)*(BY24=1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$43=3,0,IF($E$43=1,DE163,SUMIF($M$16:$FF$16,\"<=2\",$M$47:$FF$47)*(DE24=1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$43=3,0,IF($E$43=1,EK163,SUMIF($M$16:$FF$16,\"<=2\",$M$47:$FF$47)*(EK24=1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Возмещение НДС на опер. фазе",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M49:FF49)","v":0},{"$f":"IF($E$43=3,0,M47*M14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$43=3,0,AS47*AS14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$43=3,0,BY47*BY14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$43=3,0,DE47*DE14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$43=3,0,EK47*EK14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EY47*EY14","v":0},0,0,0,0,0,0,0]
[null,"Итого фактическое возмещение НДС",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M50:FF50)","v":110703.61323450004},{"$f":"CHOOSE($E$40,M47,SUM(M48:M49))","v":0},{"$f":"CHOOSE($E$40,N47,SUM(N48:N49))","v":0},0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$40,W47,SUM(W48:W49))","v":0},0,0,110703.61323450004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$40,BZ47,SUM(BZ48:BZ49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($E$40,EL47,SUM(EL48:EL49))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"БАЛАНС СЧЕТА ПО НДС К ЗАЧЕТУ"]
[]
[null,"Сальдо НДС к зачету в периоде",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M55:FF55)","v":-3798.110922498845},{"$f":"M35+M45","v":0},0,0,0,0,0,0,0,0,0,0,0,-172.87425083944407,-174.56287100499014,-176.26812983153394,-177.99019126656702,-179.72922087302186,-181.48538584518968,-183.25885502479537,-185.04979891722968,-186.85838970794265,-188.68480127899716,-190.5292092257871,-192.39179087391881,-194.27272529626032,-196.17219333015703,-198.09037759481856,-200.02746250887566,-201.98363430811077,-203.95908106336333,-205.95399269861139,-207.9685610092306,{"$f":"AS35+AS45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY35+BY45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE35+DE45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK35+EK45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Остаток НДС к зачету на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"L59","v":0},{"$f":"M59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Списание НДС из остатка",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M57:FF57)","v":0},{"$f":"-MIN(-MIN(M55,0),M56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(-MIN(AS55,0),AS56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(-MIN(BY55,0),BY56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(-MIN(DE55,0),DE56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(-MIN(EK55,0),EK56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(+) Увеличение НДС к зачету",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M58:FF58)","v":0},{"$f":"MAX(M55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(AS55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BY55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(DE55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(EK55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Остаток НДС к зачету на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"SUM(M56:M58)","v":0},{"$f":"SUM(N56:N58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ56:BZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL56:EL58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"БАЛАНС СЧЕТА ПО НДС К ВОЗМЕЩЕНИЮ"]
[]
[null,"Остаток НДС к возмещению на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"L67","v":0},{"$f":"M67","v":833.33333333333348},1666.666666666667,2500.0000000000005,3333.3333333333339,15024.224926398221,33254.272074737681,51322.991372206874,57227.590714058417,80458.801239375956,100280.61651630195,130061.73778695207,141927.709275,141927.709275,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,{"$f":"BY67","v":31224.096040499964},31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,{"$f":"EK67","v":31224.096040499964},31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964]
[null,"(+) НДС к возмещению",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M65:FF65)","v":141927.709275},{"$f":"M44","v":833.33333333333348},833.33333333333348,833.33333333333348,833.33333333333348,11690.891593064887,18230.047148339458,18068.719297469197,5904.5993418515418,23231.21052531754,19821.815276925987,29781.121270650125,11865.971488047942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Возмещение НДС",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M66:FF66)","v":-110703.61323450004},{"$f":"-M50","v":0},{"$f":"-N50","v":0},0,0,0,0,0,0,0,0,0,0,0,-110703.61323450004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BZ50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EL50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Остаток НДС к возмещению на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"SUM(M64:M66)","v":833.33333333333348},1666.666666666667,2500.0000000000005,3333.3333333333339,15024.224926398221,33254.272074737681,51322.991372206874,57227.590714058417,80458.801239375956,100280.61651630195,130061.73778695207,141927.709275,141927.709275,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,{"$f":"SUM(AS64:AS66)","v":31224.096040499964},31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,{"$f":"SUM(BY64:BY66)","v":31224.096040499964},31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,{"$f":"SUM(DE64:DE66)","v":31224.096040499964},31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,{"$f":"SUM(EK64:EK66)","v":31224.096040499964},31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964]
[]
[]
[null,"РЕЗУЛЬТИРУЮЩИЕ ПОТОКИ ПО НДС"]
[]
[null,"Фактический НДС, уплачиваемый в периоде",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M72:FF72)","v":-145725.82019749883},{"$f":"MIN(M55,0)-M57-M43-M34","v":-833.33333333333348},-833.33333333333348,-833.33333333333348,-833.33333333333348,-11690.891593064887,-18230.047148339458,-18068.719297469197,-5904.5993418515418,-23231.21052531754,-19821.815276925987,-29781.121270650125,-11865.971488047942,-172.87425083944407,-174.56287100499014,-176.26812983153394,-177.99019126656702,-179.72922087302186,-181.48538584518968,-183.25885502479537,-185.04979891722968,-186.85838970794265,-188.68480127899716,-190.5292092257871,-192.39179087391881,-194.27272529626032,-196.17219333015703,-198.09037759481856,-200.02746250887566,-201.98363430811077,-203.95908106336333,-205.95399269861139,-207.9685610092306,{"$f":"MIN(AS55,0)-AS57-AS43-AS34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY55,0)-BY57-BY43-BY34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(DE55,0)-DE57-DE43-DE34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EK55,0)-EK57-EK43-EK34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Фактический НДС, возмещаемый в периоде",null,null,null,null,null,"тыс. руб.",null,null,null,110703.61323450004,{"$f":"M50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,110703.61323450004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Результирующее сальдо по НДС - расчетное",null,null,null,null,null,"тыс. руб.",null,null,null,-35022.206962998796,{"$f":"SUM(M72:M73)","v":-833.33333333333348},{"$f":"SUM(N72:N73)","v":-833.33333333333348},-833.33333333333348,-833.33333333333348,-11690.891593064887,-18230.047148339458,-18068.719297469197,-5904.5993418515418,-23231.21052531754,-19821.815276925987,-29781.121270650125,-11865.971488047942,-172.87425083944407,110529.05036349504,-176.26812983153394,-177.99019126656702,-179.72922087302186,-181.48538584518968,-183.25885502479537,-185.04979891722968,-186.85838970794265,-188.68480127899716,-190.5292092257871,{"$f":"SUM(AJ72:AJ73)","v":-192.39179087391881},{"$f":"SUM(AK72:AK73)","v":-194.27272529626032},{"$f":"SUM(AL72:AL73)","v":-196.17219333015703},{"$f":"SUM(AM72:AM73)","v":-198.09037759481856},{"$f":"SUM(AN72:AN73)","v":-200.02746250887566},{"$f":"SUM(AO72:AO73)","v":-201.98363430811077},{"$f":"SUM(AP72:AP73)","v":-203.95908106336333},{"$f":"SUM(AQ72:AQ73)","v":-205.95399269861139},{"$f":"SUM(AR72:AR73)","v":-207.9685610092306},{"$f":"SUM(AS72:AS73)","v":0},{"$f":"SUM(AT72:AT73)","v":0},{"$f":"SUM(AU72:AU73)","v":0},{"$f":"SUM(AV72:AV73)","v":0},{"$f":"SUM(AW72:AW73)","v":0},{"$f":"SUM(AX72:AX73)","v":0},{"$f":"SUM(AY72:AY73)","v":0},{"$f":"SUM(AZ72:AZ73)","v":0},{"$f":"SUM(BA72:BA73)","v":0},{"$f":"SUM(BB72:BB73)","v":0},{"$f":"SUM(BC72:BC73)","v":0},{"$f":"SUM(BD72:BD73)","v":0},0,{"$f":"SUM(BF72:BF73)","v":0},{"$f":"SUM(BG72:BG73)","v":0},{"$f":"SUM(BH72:BH73)","v":0},{"$f":"SUM(BI72:BI73)","v":0},{"$f":"SUM(BJ72:BJ73)","v":0},{"$f":"SUM(BK72:BK73)","v":0},{"$f":"SUM(BL72:BL73)","v":0},{"$f":"SUM(BM72:BM73)","v":0},{"$f":"SUM(BN72:BN73)","v":0},{"$f":"SUM(BO72:BO73)","v":0},{"$f":"SUM(BP72:BP73)","v":0},{"$f":"SUM(BQ72:BQ73)","v":0},{"$f":"SUM(BR72:BR73)","v":0},{"$f":"SUM(BS72:BS73)","v":0},{"$f":"SUM(BT72:BT73)","v":0},{"$f":"SUM(BU72:BU73)","v":0},{"$f":"SUM(BV72:BV73)","v":0},{"$f":"SUM(BW72:BW73)","v":0},{"$f":"SUM(BX72:BX73)","v":0},{"$f":"SUM(BY72:BY73)","v":0},{"$f":"SUM(BZ72:BZ73)","v":0},0,{"$f":"SUM(CB72:CB73)","v":0},{"$f":"SUM(CC72:CC73)","v":0},{"$f":"SUM(CD72:CD73)","v":0},{"$f":"SUM(CE72:CE73)","v":0},{"$f":"SUM(CF72:CF73)","v":0},{"$f":"SUM(CG72:CG73)","v":0},{"$f":"SUM(CH72:CH73)","v":0},{"$f":"SUM(CI72:CI73)","v":0},{"$f":"SUM(CJ72:CJ73)","v":0},{"$f":"SUM(CK72:CK73)","v":0},{"$f":"SUM(CL72:CL73)","v":0},{"$f":"SUM(CM72:CM73)","v":0},{"$f":"SUM(CN72:CN73)","v":0},{"$f":"SUM(CO72:CO73)","v":0},{"$f":"SUM(CP72:CP73)","v":0},{"$f":"SUM(CQ72:CQ73)","v":0},{"$f":"SUM(CR72:CR73)","v":0},{"$f":"SUM(CS72:CS73)","v":0},{"$f":"SUM(CT72:CT73)","v":0},{"$f":"SUM(CU72:CU73)","v":0},{"$f":"SUM(CV72:CV73)","v":0},0,{"$f":"SUM(CX72:CX73)","v":0},{"$f":"SUM(CY72:CY73)","v":0},{"$f":"SUM(CZ72:CZ73)","v":0},{"$f":"SUM(DA72:DA73)","v":0},{"$f":"SUM(DB72:DB73)","v":0},{"$f":"SUM(DC72:DC73)","v":0},{"$f":"SUM(DD72:DD73)","v":0},{"$f":"SUM(DE72:DE73)","v":0},{"$f":"SUM(DF72:DF73)","v":0},{"$f":"SUM(DG72:DG73)","v":0},{"$f":"SUM(DH72:DH73)","v":0},{"$f":"SUM(DI72:DI73)","v":0},{"$f":"SUM(DJ72:DJ73)","v":0},{"$f":"SUM(DK72:DK73)","v":0},{"$f":"SUM(DL72:DL73)","v":0},{"$f":"SUM(DM72:DM73)","v":0},{"$f":"SUM(DN72:DN73)","v":0},{"$f":"SUM(DO72:DO73)","v":0},{"$f":"SUM(DP72:DP73)","v":0},{"$f":"SUM(DQ72:DQ73)","v":0},{"$f":"SUM(DR72:DR73)","v":0},0,{"$f":"SUM(DT72:DT73)","v":0},{"$f":"SUM(DU72:DU73)","v":0},{"$f":"SUM(DV72:DV73)","v":0},{"$f":"SUM(DW72:DW73)","v":0},{"$f":"SUM(DX72:DX73)","v":0},{"$f":"SUM(DY72:DY73)","v":0},{"$f":"SUM(DZ72:DZ73)","v":0},{"$f":"SUM(EA72:EA73)","v":0},{"$f":"SUM(EB72:EB73)","v":0},{"$f":"SUM(EC72:EC73)","v":0},{"$f":"SUM(ED72:ED73)","v":0},{"$f":"SUM(EE72:EE73)","v":0},{"$f":"SUM(EF72:EF73)","v":0},{"$f":"SUM(EG72:EG73)","v":0},{"$f":"SUM(EH72:EH73)","v":0},{"$f":"SUM(EI72:EI73)","v":0},{"$f":"SUM(EJ72:EJ73)","v":0},{"$f":"SUM(EK72:EK73)","v":0},{"$f":"SUM(EL72:EL73)","v":0},{"$f":"SUM(EM72:EM73)","v":0},{"$f":"SUM(EN72:EN73)","v":0},0,{"$f":"SUM(EP72:EP73)","v":0},{"$f":"SUM(EQ72:EQ73)","v":0},{"$f":"SUM(ER72:ER73)","v":0},{"$f":"SUM(ES72:ES73)","v":0},{"$f":"SUM(ET72:ET73)","v":0},{"$f":"SUM(EU72:EU73)","v":0},{"$f":"SUM(EV72:EV73)","v":0},{"$f":"SUM(EW72:EW73)","v":0},{"$f":"SUM(EX72:EX73)","v":0},{"$f":"SUM(EY72:EY73)","v":0},{"$f":"SUM(EZ72:EZ73)","v":0},{"$f":"SUM(FA72:FA73)","v":0},{"$f":"SUM(FB72:FB73)","v":0},{"$f":"SUM(FC72:FC73)","v":0},{"$f":"SUM(FD72:FD73)","v":0},{"$f":"SUM(FE72:FE73)","v":0},{"$f":"SUM(FF72:FF73)","v":0}]
[null,"Результирующее сальдо по НДС - фактическое",null,null,null,null,null,"тыс. руб.",null,null,null,-35022.206962998796,-833.33333333333348,-833.33333333333348,-833.33333333333348,-833.33333333333348,-11690.891593064887,-18230.047148339458,-18068.719297469197,-5904.5993418515418,-23231.21052531754,-19821.815276925987,-29781.121270650125,-11865.971488047942,-172.87425083944407,110529.05036349504,-176.26812983153394,-177.99019126656702,-179.72922087302186,-181.48538584518968,-183.25885502479537,-185.04979891722968,-186.85838970794265,-188.68480127899716,-190.5292092257871,-192.39179087391881,-194.27272529626032,-196.17219333015703,-198.09037759481856,-200.02746250887566,-201.98363430811077,-203.95908106336333,-205.95399269861139,-207.9685610092306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Чистый НДС к возмещению",null,null,null,null,null,"тыс. руб.",null,null,null,110529.05036349504,{"$f":"MAX(M75,0)","v":0},{"$f":"MAX(N75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,110529.05036349504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BZ75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(EL75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Чистый НДС к уплате",null,null,null,null,null,"тыс. руб.",null,null,null,-145551.25732649385,{"$f":"MIN(M75,0)","v":-833.33333333333348},{"$f":"MIN(N75,0)","v":-833.33333333333348},-833.33333333333348,-833.33333333333348,-11690.891593064887,-18230.047148339458,-18068.719297469197,-5904.5993418515418,-23231.21052531754,-19821.815276925987,-29781.121270650125,-11865.971488047942,-172.87425083944407,0,-176.26812983153394,-177.99019126656702,-179.72922087302186,-181.48538584518968,-183.25885502479537,-185.04979891722968,-186.85838970794265,-188.68480127899716,-190.5292092257871,-192.39179087391881,-194.27272529626032,-196.17219333015703,-198.09037759481856,-200.02746250887566,-201.98363430811077,-203.95908106336333,-205.95399269861139,-207.9685610092306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BZ75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EL75,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Проверка: актуальность расчета НДС",null,{"$f":"AND(M79:FF79)","v":true},null,null,null,"проверка",null,null,null,null,{"$f":"ABS(M74-M75)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(BY74-BY75)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(EK74-EK75)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"НДС по приобретенным ценностям",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"M67+M59","v":833.33333333333348},1666.666666666667,2500.0000000000005,3333.3333333333339,15024.224926398221,33254.272074737681,51322.991372206874,57227.590714058417,80458.801239375956,100280.61651630195,130061.73778695207,141927.709275,141927.709275,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,{"$f":"AS67+AS59","v":31224.096040499964},31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,{"$f":"BY67+BY59","v":31224.096040499964},31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,{"$f":"DE67+DE59","v":31224.096040499964},31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,{"$f":"EK67+EK59","v":31224.096040499964},31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964,31224.096040499964]
[]
[]
[]
[null,"НАЛОГ НА ПРИБЫЛЬ"]
[]
[null,"Флаг новых правил переноса убытков",null,{"$f":"'Inputs C'!X64","v":"2020-12-31"},null,null,null,null,null,null,null,null,{"$f":"IF(M10<=$D$87,1,0)","v":1},1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS10<=$D$87,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BY10<=$D$87,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DE10<=$D$87,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EK10<=$D$87,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Платежи Концедента",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M90:FF90)","v":369675.9575731603},{"$f":"Subs!M60+Subs!M184+Subs!M187","v":0},{"$f":"Subs!N60+Subs!N184+Subs!N187","v":0},{"$f":"Subs!O60+Subs!O184+Subs!O187","v":0},{"$f":"Subs!P60+Subs!P184+Subs!P187","v":0},{"$f":"Subs!Q60+Subs!Q184+Subs!Q187","v":0},{"$f":"Subs!R60+Subs!R184+Subs!R187","v":0},{"$f":"Subs!S60+Subs!S184+Subs!S187","v":0},{"$f":"Subs!T60+Subs!T184+Subs!T187","v":0},{"$f":"Subs!U60+Subs!U184+Subs!U187","v":0},{"$f":"Subs!V60+Subs!V184+Subs!V187","v":0},{"$f":"Subs!W60+Subs!W184+Subs!W187","v":0},{"$f":"Subs!X60+Subs!X184+Subs!X187","v":0},{"$f":"Subs!Y60+Subs!Y184+Subs!Y187","v":22456.324324272704},{"$f":"Subs!Z60+Subs!Z184+Subs!Z187","v":22464.767425100436},{"$f":"Subs!AA60+Subs!AA184+Subs!AA187","v":22473.293719233152},{"$f":"Subs!AB60+Subs!AB184+Subs!AB187","v":22481.90402640832},{"$f":"Subs!AC60+Subs!AC184+Subs!AC187","v":20662.380248427493},{"$f":"Subs!AD60+Subs!AD184+Subs!AD187","v":20671.161073288331},{"$f":"Subs!AE60+Subs!AE184+Subs!AE187","v":20680.028419186357},{"$f":"Subs!AF60+Subs!AF184+Subs!AF187","v":20688.983138648531},{"$f":"Subs!AG60+Subs!AG184+Subs!AG187","v":18663.266003798944},{"$f":"Subs!AH60+Subs!AH184+Subs!AH187","v":18672.398061654218},{"$f":"Subs!AI60+Subs!AI184+Subs!AI187","v":18681.620101388165},{"$f":"Subs!AJ60+Subs!AJ184+Subs!AJ187","v":18690.933009628825},{"$f":"Subs!AK60+Subs!AK184+Subs!AK187","v":16496.933551576738},{"$f":"Subs!AL60+Subs!AL184+Subs!AL187","v":16506.430891746219},{"$f":"Subs!AM60+Subs!AM184+Subs!AM187","v":16516.021813069528},{"$f":"Subs!AN60+Subs!AN184+Subs!AN187","v":16525.707237639814},{"$f":"Subs!AO60+Subs!AO184+Subs!AO187","v":14071.037717214556},{"$f":"Subs!AP60+Subs!AP184+Subs!AP187","v":14080.914950990818},{"$f":"Subs!AQ60+Subs!AQ184+Subs!AQ187","v":14090.88950916706},{"$f":"Subs!AR60+Subs!AR184+Subs!AR187","v":14100.962350720156},{"$f":"Subs!AS60+Subs!AS184+Subs!AS187","v":0},{"$f":"Subs!AT60+Subs!AT184+Subs!AT187","v":0},{"$f":"Subs!AU60+Subs!AU184+Subs!AU187","v":0},{"$f":"Subs!AV60+Subs!AV184+Subs!AV187","v":0},{"$f":"Subs!AW60+Subs!AW184+Subs!AW187","v":0},{"$f":"Subs!AX60+Subs!AX184+Subs!AX187","v":0},{"$f":"Subs!AY60+Subs!AY184+Subs!AY187","v":0},{"$f":"Subs!AZ60+Subs!AZ184+Subs!AZ187","v":0},{"$f":"Subs!BA60+Subs!BA184+Subs!BA187","v":0},{"$f":"Subs!BB60+Subs!BB184+Subs!BB187","v":0},{"$f":"Subs!BC60+Subs!BC184+Subs!BC187","v":0},{"$f":"Subs!BD60+Subs!BD184+Subs!BD187","v":0},{"$f":"Subs!BE60+Subs!BE184+Subs!BE187","v":0},{"$f":"Subs!BF60+Subs!BF184+Subs!BF187","v":0},{"$f":"Subs!BG60+Subs!BG184+Subs!BG187","v":0},{"$f":"Subs!BH60+Subs!BH184+Subs!BH187","v":0},{"$f":"Subs!BI60+Subs!BI184+Subs!BI187","v":0},{"$f":"Subs!BJ60+Subs!BJ184+Subs!BJ187","v":0},{"$f":"Subs!BK60+Subs!BK184+Subs!BK187","v":0},{"$f":"Subs!BL60+Subs!BL184+Subs!BL187","v":0},{"$f":"Subs!BM60+Subs!BM184+Subs!BM187","v":0},{"$f":"Subs!BN60+Subs!BN184+Subs!BN187","v":0},{"$f":"Subs!BO60+Subs!BO184+Subs!BO187","v":0},{"$f":"Subs!BP60+Subs!BP184+Subs!BP187","v":0},{"$f":"Subs!BQ60+Subs!BQ184+Subs!BQ187","v":0},{"$f":"Subs!BR60+Subs!BR184+Subs!BR187","v":0},{"$f":"Subs!BS60+Subs!BS184+Subs!BS187","v":0},{"$f":"Subs!BT60+Subs!BT184+Subs!BT187","v":0},{"$f":"Subs!BU60+Subs!BU184+Subs!BU187","v":0},{"$f":"Subs!BV60+Subs!BV184+Subs!BV187","v":0},{"$f":"Subs!BW60+Subs!BW184+Subs!BW187","v":0},{"$f":"Subs!BX60+Subs!BX184+Subs!BX187","v":0},{"$f":"Subs!BY60+Subs!BY184+Subs!BY187","v":0},{"$f":"Subs!BZ60+Subs!BZ184+Subs!BZ187","v":0},{"$f":"Subs!CA60+Subs!CA184+Subs!CA187","v":0},{"$f":"Subs!CB60+Subs!CB184+Subs!CB187","v":0},{"$f":"Subs!CC60+Subs!CC184+Subs!CC187","v":0},{"$f":"Subs!CD60+Subs!CD184+Subs!CD187","v":0},{"$f":"Subs!CE60+Subs!CE184+Subs!CE187","v":0},{"$f":"Subs!CF60+Subs!CF184+Subs!CF187","v":0},{"$f":"Subs!CG60+Subs!CG184+Subs!CG187","v":0},{"$f":"Subs!CH60+Subs!CH184+Subs!CH187","v":0},{"$f":"Subs!CI60+Subs!CI184+Subs!CI187","v":0},{"$f":"Subs!CJ60+Subs!CJ184+Subs!CJ187","v":0},{"$f":"Subs!CK60+Subs!CK184+Subs!CK187","v":0},{"$f":"Subs!CL60+Subs!CL184+Subs!CL187","v":0},{"$f":"Subs!CM60+Subs!CM184+Subs!CM187","v":0},{"$f":"Subs!CN60+Subs!CN184+Subs!CN187","v":0},{"$f":"Subs!CO60+Subs!CO184+Subs!CO187","v":0},{"$f":"Subs!CP60+Subs!CP184+Subs!CP187","v":0},{"$f":"Subs!CQ60+Subs!CQ184+Subs!CQ187","v":0},{"$f":"Subs!CR60+Subs!CR184+Subs!CR187","v":0},{"$f":"Subs!CS60+Subs!CS184+Subs!CS187","v":0},{"$f":"Subs!CT60+Subs!CT184+Subs!CT187","v":0},{"$f":"Subs!CU60+Subs!CU184+Subs!CU187","v":0},{"$f":"Subs!CV60+Subs!CV184+Subs!CV187","v":0},{"$f":"Subs!CW60+Subs!CW184+Subs!CW187","v":0},{"$f":"Subs!CX60+Subs!CX184+Subs!CX187","v":0},{"$f":"Subs!CY60+Subs!CY184+Subs!CY187","v":0},{"$f":"Subs!CZ60+Subs!CZ184+Subs!CZ187","v":0},{"$f":"Subs!DA60+Subs!DA184+Subs!DA187","v":0},{"$f":"Subs!DB60+Subs!DB184+Subs!DB187","v":0},{"$f":"Subs!DC60+Subs!DC184+Subs!DC187","v":0},{"$f":"Subs!DD60+Subs!DD184+Subs!DD187","v":0},{"$f":"Subs!DE60+Subs!DE184+Subs!DE187","v":0},{"$f":"Subs!DF60+Subs!DF184+Subs!DF187","v":0},{"$f":"Subs!DG60+Subs!DG184+Subs!DG187","v":0},{"$f":"Subs!DH60+Subs!DH184+Subs!DH187","v":0},{"$f":"Subs!DI60+Subs!DI184+Subs!DI187","v":0},{"$f":"Subs!DJ60+Subs!DJ184+Subs!DJ187","v":0},{"$f":"Subs!DK60+Subs!DK184+Subs!DK187","v":0},{"$f":"Subs!DL60+Subs!DL184+Subs!DL187","v":0},{"$f":"Subs!DM60+Subs!DM184+Subs!DM187","v":0},{"$f":"Subs!DN60+Subs!DN184+Subs!DN187","v":0},{"$f":"Subs!DO60+Subs!DO184+Subs!DO187","v":0},{"$f":"Subs!DP60+Subs!DP184+Subs!DP187","v":0},{"$f":"Subs!DQ60+Subs!DQ184+Subs!DQ187","v":0},{"$f":"Subs!DR60+Subs!DR184+Subs!DR187","v":0},{"$f":"Subs!DS60+Subs!DS184+Subs!DS187","v":0},{"$f":"Subs!DT60+Subs!DT184+Subs!DT187","v":0},{"$f":"Subs!DU60+Subs!DU184+Subs!DU187","v":0},{"$f":"Subs!DV60+Subs!DV184+Subs!DV187","v":0},{"$f":"Subs!DW60+Subs!DW184+Subs!DW187","v":0},{"$f":"Subs!DX60+Subs!DX184+Subs!DX187","v":0},{"$f":"Subs!DY60+Subs!DY184+Subs!DY187","v":0},{"$f":"Subs!DZ60+Subs!DZ184+Subs!DZ187","v":0},{"$f":"Subs!EA60+Subs!EA184+Subs!EA187","v":0},{"$f":"Subs!EB60+Subs!EB184+Subs!EB187","v":0},{"$f":"Subs!EC60+Subs!EC184+Subs!EC187","v":0},{"$f":"Subs!ED60+Subs!ED184+Subs!ED187","v":0},{"$f":"Subs!EE60+Subs!EE184+Subs!EE187","v":0},{"$f":"Subs!EF60+Subs!EF184+Subs!EF187","v":0},{"$f":"Subs!EG60+Subs!EG184+Subs!EG187","v":0},{"$f":"Subs!EH60+Subs!EH184+Subs!EH187","v":0},{"$f":"Subs!EI60+Subs!EI184+Subs!EI187","v":0},{"$f":"Subs!EJ60+Subs!EJ184+Subs!EJ187","v":0},{"$f":"Subs!EK60+Subs!EK184+Subs!EK187","v":0},{"$f":"Subs!EL60+Subs!EL184+Subs!EL187","v":0},{"$f":"Subs!EM60+Subs!EM184+Subs!EM187","v":0},{"$f":"Subs!EN60+Subs!EN184+Subs!EN187","v":0},{"$f":"Subs!EO60+Subs!EO184+Subs!EO187","v":0},{"$f":"Subs!EP60+Subs!EP184+Subs!EP187","v":0},{"$f":"Subs!EQ60+Subs!EQ184+Subs!EQ187","v":0},{"$f":"Subs!ER60+Subs!ER184+Subs!ER187","v":0},{"$f":"Subs!ES60+Subs!ES184+Subs!ES187","v":0},{"$f":"Subs!ET60+Subs!ET184+Subs!ET187","v":0},{"$f":"Subs!EU60+Subs!EU184+Subs!EU187","v":0},{"$f":"Subs!EV60+Subs!EV184+Subs!EV187","v":0},{"$f":"Subs!EW60+Subs!EW184+Subs!EW187","v":0},{"$f":"Subs!EX60+Subs!EX184+Subs!EX187","v":0},{"$f":"Subs!EY60+Subs!EY184+Subs!EY187","v":0},{"$f":"Subs!EZ60+Subs!EZ184+Subs!EZ187","v":0},{"$f":"Subs!FA60+Subs!FA184+Subs!FA187","v":0},{"$f":"Subs!FB60+Subs!FB184+Subs!FB187","v":0},{"$f":"Subs!FC60+Subs!FC184+Subs!FC187","v":0},{"$f":"Subs!FD60+Subs!FD184+Subs!FD187","v":0},{"$f":"Subs!FE60+Subs!FE184+Subs!FE187","v":0},{"$f":"Subs!FF60+Subs!FF184+Subs!FF187","v":0}]
[null,"Арендная плата",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M91:FF91)","v":64588.134324990067},{"$f":"Subs!M116","v":0},{"$f":"Subs!N116","v":0},{"$f":"Subs!O116","v":0},{"$f":"Subs!P116","v":0},{"$f":"Subs!Q116","v":0},{"$f":"Subs!R116","v":0},{"$f":"Subs!S116","v":0},{"$f":"Subs!T116","v":0},{"$f":"Subs!U116","v":0},{"$f":"Subs!V116","v":0},{"$f":"Subs!W116","v":0},{"$f":"Subs!X116","v":0},{"$f":"Subs!Y116","v":0},{"$f":"Subs!Z116","v":3696.2291906540054},{"$f":"Subs!AA116","v":3662.822123081015},{"$f":"Subs!AB116","v":3629.415055508025},{"$f":"Subs!AC116","v":3596.0079879350351},{"$f":"Subs!AD116","v":3562.6009203620447},{"$f":"Subs!AE116","v":3529.1938527890547},{"$f":"Subs!AF116","v":3495.7867852160643},{"$f":"Subs!AG116","v":3462.3797176430744},{"$f":"Subs!AH116","v":3428.972650070084},{"$f":"Subs!AI116","v":3395.5655824970941},{"$f":"Subs!AJ116","v":3362.1585149241041},{"$f":"Subs!AK116","v":3328.7514473511137},{"$f":"Subs!AL116","v":3297.9296746904552},{"$f":"Subs!AM116","v":3267.1079020297962},{"$f":"Subs!AN116","v":3236.2861293691376},{"$f":"Subs!AO116","v":3205.4643567084786},{"$f":"Subs!AP116","v":3174.64258404782},{"$f":"Subs!AQ116","v":3143.820811387161},{"$f":"Subs!AR116","v":3112.9990387265025},{"$f":"Subs!AS116","v":0},{"$f":"Subs!AT116","v":0},{"$f":"Subs!AU116","v":0},{"$f":"Subs!AV116","v":0},{"$f":"Subs!AW116","v":0},{"$f":"Subs!AX116","v":0},{"$f":"Subs!AY116","v":0},{"$f":"Subs!AZ116","v":0},{"$f":"Subs!BA116","v":0},{"$f":"Subs!BB116","v":0},{"$f":"Subs!BC116","v":0},{"$f":"Subs!BD116","v":0},{"$f":"Subs!BE116","v":0},{"$f":"Subs!BF116","v":0},{"$f":"Subs!BG116","v":0},{"$f":"Subs!BH116","v":0},{"$f":"Subs!BI116","v":0},{"$f":"Subs!BJ116","v":0},{"$f":"Subs!BK116","v":0},{"$f":"Subs!BL116","v":0},{"$f":"Subs!BM116","v":0},{"$f":"Subs!BN116","v":0},{"$f":"Subs!BO116","v":0},{"$f":"Subs!BP116","v":0},{"$f":"Subs!BQ116","v":0},{"$f":"Subs!BR116","v":0},{"$f":"Subs!BS116","v":0},{"$f":"Subs!BT116","v":0},{"$f":"Subs!BU116","v":0},{"$f":"Subs!BV116","v":0},{"$f":"Subs!BW116","v":0},{"$f":"Subs!BX116","v":0},{"$f":"Subs!BY116","v":0},{"$f":"Subs!BZ116","v":0},{"$f":"Subs!CA116","v":0},{"$f":"Subs!CB116","v":0},{"$f":"Subs!CC116","v":0},{"$f":"Subs!CD116","v":0},{"$f":"Subs!CE116","v":0},{"$f":"Subs!CF116","v":0},{"$f":"Subs!CG116","v":0},{"$f":"Subs!CH116","v":0},{"$f":"Subs!CI116","v":0},{"$f":"Subs!CJ116","v":0},{"$f":"Subs!CK116","v":0},{"$f":"Subs!CL116","v":0},{"$f":"Subs!CM116","v":0},{"$f":"Subs!CN116","v":0},{"$f":"Subs!CO116","v":0},{"$f":"Subs!CP116","v":0},{"$f":"Subs!CQ116","v":0},{"$f":"Subs!CR116","v":0},{"$f":"Subs!CS116","v":0},{"$f":"Subs!CT116","v":0},{"$f":"Subs!CU116","v":0},{"$f":"Subs!CV116","v":0},{"$f":"Subs!CW116","v":0},{"$f":"Subs!CX116","v":0},{"$f":"Subs!CY116","v":0},{"$f":"Subs!CZ116","v":0},{"$f":"Subs!DA116","v":0},{"$f":"Subs!DB116","v":0},{"$f":"Subs!DC116","v":0},{"$f":"Subs!DD116","v":0},{"$f":"Subs!DE116","v":0},{"$f":"Subs!DF116","v":0},{"$f":"Subs!DG116","v":0},{"$f":"Subs!DH116","v":0},{"$f":"Subs!DI116","v":0},{"$f":"Subs!DJ116","v":0},{"$f":"Subs!DK116","v":0},{"$f":"Subs!DL116","v":0},{"$f":"Subs!DM116","v":0},{"$f":"Subs!DN116","v":0},{"$f":"Subs!DO116","v":0},{"$f":"Subs!DP116","v":0},{"$f":"Subs!DQ116","v":0},{"$f":"Subs!DR116","v":0},{"$f":"Subs!DS116","v":0},{"$f":"Subs!DT116","v":0},{"$f":"Subs!DU116","v":0},{"$f":"Subs!DV116","v":0},{"$f":"Subs!DW116","v":0},{"$f":"Subs!DX116","v":0},{"$f":"Subs!DY116","v":0},{"$f":"Subs!DZ116","v":0},{"$f":"Subs!EA116","v":0},{"$f":"Subs!EB116","v":0},{"$f":"Subs!EC116","v":0},{"$f":"Subs!ED116","v":0},{"$f":"Subs!EE116","v":0},{"$f":"Subs!EF116","v":0},{"$f":"Subs!EG116","v":0},{"$f":"Subs!EH116","v":0},{"$f":"Subs!EI116","v":0},{"$f":"Subs!EJ116","v":0},{"$f":"Subs!EK116","v":0},{"$f":"Subs!EL116","v":0},{"$f":"Subs!EM116","v":0},{"$f":"Subs!EN116","v":0},{"$f":"Subs!EO116","v":0},{"$f":"Subs!EP116","v":0},{"$f":"Subs!EQ116","v":0},{"$f":"Subs!ER116","v":0},{"$f":"Subs!ES116","v":0},{"$f":"Subs!ET116","v":0},{"$f":"Subs!EU116","v":0},{"$f":"Subs!EV116","v":0},{"$f":"Subs!EW116","v":0},{"$f":"Subs!EX116","v":0},{"$f":"Subs!EY116","v":0},{"$f":"Subs!EZ116","v":0},{"$f":"Subs!FA116","v":0},{"$f":"Subs!FB116","v":0},{"$f":"Subs!FC116","v":0},{"$f":"Subs!FD116","v":0},{"$f":"Subs!FE116","v":0},{"$f":"Subs!FF116","v":0}]
[null,"Коммерческая выручка",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"Oper!M49","v":0},{"$f":"Oper!N49","v":0},{"$f":"Oper!O49","v":0},{"$f":"Oper!P49","v":0},{"$f":"Oper!Q49","v":0},{"$f":"Oper!R49","v":0},{"$f":"Oper!S49","v":0},{"$f":"Oper!T49","v":0},{"$f":"Oper!U49","v":0},{"$f":"Oper!V49","v":0},{"$f":"Oper!W49","v":0},{"$f":"Oper!X49","v":0},{"$f":"Oper!Y49","v":0},{"$f":"Oper!Z49","v":0},{"$f":"Oper!AA49","v":0},{"$f":"Oper!AB49","v":0},{"$f":"Oper!AC49","v":0},{"$f":"Oper!AD49","v":0},{"$f":"Oper!AE49","v":0},{"$f":"Oper!AF49","v":0},{"$f":"Oper!AG49","v":0},{"$f":"Oper!AH49","v":0},{"$f":"Oper!AI49","v":0},{"$f":"Oper!AJ49","v":0},{"$f":"Oper!AK49","v":0},{"$f":"Oper!AL49","v":0},{"$f":"Oper!AM49","v":0},{"$f":"Oper!AN49","v":0},{"$f":"Oper!AO49","v":0},{"$f":"Oper!AP49","v":0},{"$f":"Oper!AQ49","v":0},{"$f":"Oper!AR49","v":0},{"$f":"Oper!AS49","v":0},{"$f":"Oper!AT49","v":0},{"$f":"Oper!AU49","v":0},{"$f":"Oper!AV49","v":0},{"$f":"Oper!AW49","v":0},{"$f":"Oper!AX49","v":0},{"$f":"Oper!AY49","v":0},{"$f":"Oper!AZ49","v":0},{"$f":"Oper!BA49","v":0},{"$f":"Oper!BB49","v":0},{"$f":"Oper!BC49","v":0},{"$f":"Oper!BD49","v":0},{"$f":"Oper!BE49","v":0},{"$f":"Oper!BF49","v":0},{"$f":"Oper!BG49","v":0},{"$f":"Oper!BH49","v":0},{"$f":"Oper!BI49","v":0},{"$f":"Oper!BJ49","v":0},{"$f":"Oper!BK49","v":0},{"$f":"Oper!BL49","v":0},{"$f":"Oper!BM49","v":0},{"$f":"Oper!BN49","v":0},{"$f":"Oper!BO49","v":0},{"$f":"Oper!BP49","v":0},{"$f":"Oper!BQ49","v":0},{"$f":"Oper!BR49","v":0},{"$f":"Oper!BS49","v":0},{"$f":"Oper!BT49","v":0},{"$f":"Oper!BU49","v":0},{"$f":"Oper!BV49","v":0},{"$f":"Oper!BW49","v":0},{"$f":"Oper!BX49","v":0},{"$f":"Oper!BY49","v":0},{"$f":"Oper!BZ49","v":0},{"$f":"Oper!CA49","v":0},{"$f":"Oper!CB49","v":0},{"$f":"Oper!CC49","v":0},{"$f":"Oper!CD49","v":0},{"$f":"Oper!CE49","v":0},{"$f":"Oper!CF49","v":0},{"$f":"Oper!CG49","v":0},{"$f":"Oper!CH49","v":0},{"$f":"Oper!CI49","v":0},{"$f":"Oper!CJ49","v":0},{"$f":"Oper!CK49","v":0},{"$f":"Oper!CL49","v":0},{"$f":"Oper!CM49","v":0},{"$f":"Oper!CN49","v":0},{"$f":"Oper!CO49","v":0},{"$f":"Oper!CP49","v":0},{"$f":"Oper!CQ49","v":0},{"$f":"Oper!CR49","v":0},{"$f":"Oper!CS49","v":0},{"$f":"Oper!CT49","v":0},{"$f":"Oper!CU49","v":0},{"$f":"Oper!CV49","v":0},{"$f":"Oper!CW49","v":0},{"$f":"Oper!CX49","v":0},{"$f":"Oper!CY49","v":0},{"$f":"Oper!CZ49","v":0},{"$f":"Oper!DA49","v":0},{"$f":"Oper!DB49","v":0},{"$f":"Oper!DC49","v":0},{"$f":"Oper!DD49","v":0},{"$f":"Oper!DE49","v":0},{"$f":"Oper!DF49","v":0},{"$f":"Oper!DG49","v":0},{"$f":"Oper!DH49","v":0},{"$f":"Oper!DI49","v":0},{"$f":"Oper!DJ49","v":0},{"$f":"Oper!DK49","v":0},{"$f":"Oper!DL49","v":0},{"$f":"Oper!DM49","v":0},{"$f":"Oper!DN49","v":0},{"$f":"Oper!DO49","v":0},{"$f":"Oper!DP49","v":0},{"$f":"Oper!DQ49","v":0},{"$f":"Oper!DR49","v":0},{"$f":"Oper!DS49","v":0},{"$f":"Oper!DT49","v":0},{"$f":"Oper!DU49","v":0},{"$f":"Oper!DV49","v":0},{"$f":"Oper!DW49","v":0},{"$f":"Oper!DX49","v":0},{"$f":"Oper!DY49","v":0},{"$f":"Oper!DZ49","v":0},{"$f":"Oper!EA49","v":0},{"$f":"Oper!EB49","v":0},{"$f":"Oper!EC49","v":0},{"$f":"Oper!ED49","v":0},{"$f":"Oper!EE49","v":0},{"$f":"Oper!EF49","v":0},{"$f":"Oper!EG49","v":0},{"$f":"Oper!EH49","v":0},{"$f":"Oper!EI49","v":0},{"$f":"Oper!EJ49","v":0},{"$f":"Oper!EK49","v":0},{"$f":"Oper!EL49","v":0},{"$f":"Oper!EM49","v":0},{"$f":"Oper!EN49","v":0},{"$f":"Oper!EO49","v":0},{"$f":"Oper!EP49","v":0},{"$f":"Oper!EQ49","v":0},{"$f":"Oper!ER49","v":0},{"$f":"Oper!ES49","v":0},{"$f":"Oper!ET49","v":0},{"$f":"Oper!EU49","v":0},{"$f":"Oper!EV49","v":0},{"$f":"Oper!EW49","v":0},{"$f":"Oper!EX49","v":0},{"$f":"Oper!EY49","v":0},{"$f":"Oper!EZ49","v":0},{"$f":"Oper!FA49","v":0},{"$f":"Oper!FB49","v":0},{"$f":"Oper!FC49","v":0},{"$f":"Oper!FD49","v":0},{"$f":"Oper!FE49","v":0},{"$f":"Oper!FF49","v":0}]
[null,"(-) Операционные расходы",null,null,null,null,null,"тыс. руб.",null,null,null,-26314.308317806932,{"$f":"-Oper!M199","v":0},{"$f":"-Oper!N199","v":0},{"$f":"-Oper!O199","v":0},{"$f":"-Oper!P199","v":0},{"$f":"-Oper!Q199","v":-391.43306392485874},{"$f":"-Oper!R199","v":-403.32761566643717},{"$f":"-Oper!S199","v":-418.58948389444902},{"$f":"-Oper!T199","v":-433.72337137162998},{"$f":"-Oper!U199","v":-442.871201233119},{"$f":"-Oper!V199","v":-460.77989077394528},{"$f":"-Oper!W199","v":-477.08301400036481},{"$f":"-Oper!X199","v":-497.83514194905729},{"$f":"-Oper!Y199","v":-1037.2455050366643},{"$f":"-Oper!Z199","v":-1047.3772260299404},{"$f":"-Oper!AA199","v":-1057.608778989204},{"$f":"-Oper!AB199","v":-1067.9411475994025},{"$f":"-Oper!AC199","v":-1078.3753252381309},{"$f":"-Oper!AD199","v":-1088.912315071138},{"$f":"-Oper!AE199","v":-1099.553130148772},{"$f":"-Oper!AF199","v":-1110.2987935033782},{"$f":"-Oper!AG199","v":-1121.1503382476558},{"$f":"-Oper!AH199","v":-1132.1088076739832},{"$f":"-Oper!AI199","v":-1143.1752553547226},{"$f":"-Oper!AJ199","v":-1154.3507452435131},{"$f":"-Oper!AK199","v":-1165.6363517775619},{"$f":"-Oper!AL199","v":-1177.0331599809422},{"$f":"-Oper!AM199","v":-1188.5422655689113},{"$f":"-Oper!AN199","v":-1200.1647750532536},{"$f":"-Oper!AO199","v":-1211.9018058486645},{"$f":"-Oper!AP199","v":-1223.75448638018},{"$f":"-Oper!AQ199","v":-1235.7239561916676},{"$f":"-Oper!AR199","v":-1247.8113660553838},{"$f":"-Oper!AS199","v":0},{"$f":"-Oper!AT199","v":0},{"$f":"-Oper!AU199","v":0},{"$f":"-Oper!AV199","v":0},{"$f":"-Oper!AW199","v":0},{"$f":"-Oper!AX199","v":0},{"$f":"-Oper!AY199","v":0},{"$f":"-Oper!AZ199","v":0},{"$f":"-Oper!BA199","v":0},{"$f":"-Oper!BB199","v":0},{"$f":"-Oper!BC199","v":0},{"$f":"-Oper!BD199","v":0},{"$f":"-Oper!BE199","v":0},{"$f":"-Oper!BF199","v":0},{"$f":"-Oper!BG199","v":0},{"$f":"-Oper!BH199","v":0},{"$f":"-Oper!BI199","v":0},{"$f":"-Oper!BJ199","v":0},{"$f":"-Oper!BK199","v":0},{"$f":"-Oper!BL199","v":0},{"$f":"-Oper!BM199","v":0},{"$f":"-Oper!BN199","v":0},{"$f":"-Oper!BO199","v":0},{"$f":"-Oper!BP199","v":0},{"$f":"-Oper!BQ199","v":0},{"$f":"-Oper!BR199","v":0},{"$f":"-Oper!BS199","v":0},{"$f":"-Oper!BT199","v":0},{"$f":"-Oper!BU199","v":0},{"$f":"-Oper!BV199","v":0},{"$f":"-Oper!BW199","v":0},{"$f":"-Oper!BX199","v":0},{"$f":"-Oper!BY199","v":0},{"$f":"-Oper!BZ199","v":0},{"$f":"-Oper!CA199","v":0},{"$f":"-Oper!CB199","v":0},{"$f":"-Oper!CC199","v":0},{"$f":"-Oper!CD199","v":0},{"$f":"-Oper!CE199","v":0},{"$f":"-Oper!CF199","v":0},{"$f":"-Oper!CG199","v":0},{"$f":"-Oper!CH199","v":0},{"$f":"-Oper!CI199","v":0},{"$f":"-Oper!CJ199","v":0},{"$f":"-Oper!CK199","v":0},{"$f":"-Oper!CL199","v":0},{"$f":"-Oper!CM199","v":0},{"$f":"-Oper!CN199","v":0},{"$f":"-Oper!CO199","v":0},{"$f":"-Oper!CP199","v":0},{"$f":"-Oper!CQ199","v":0},{"$f":"-Oper!CR199","v":0},{"$f":"-Oper!CS199","v":0},{"$f":"-Oper!CT199","v":0},{"$f":"-Oper!CU199","v":0},{"$f":"-Oper!CV199","v":0},{"$f":"-Oper!CW199","v":0},{"$f":"-Oper!CX199","v":0},{"$f":"-Oper!CY199","v":0},{"$f":"-Oper!CZ199","v":0},{"$f":"-Oper!DA199","v":0},{"$f":"-Oper!DB199","v":0},{"$f":"-Oper!DC199","v":0},{"$f":"-Oper!DD199","v":0},{"$f":"-Oper!DE199","v":0},{"$f":"-Oper!DF199","v":0},{"$f":"-Oper!DG199","v":0},{"$f":"-Oper!DH199","v":0},{"$f":"-Oper!DI199","v":0},{"$f":"-Oper!DJ199","v":0},{"$f":"-Oper!DK199","v":0},{"$f":"-Oper!DL199","v":0},{"$f":"-Oper!DM199","v":0},{"$f":"-Oper!DN199","v":0},{"$f":"-Oper!DO199","v":0},{"$f":"-Oper!DP199","v":0},{"$f":"-Oper!DQ199","v":0},{"$f":"-Oper!DR199","v":0},{"$f":"-Oper!DS199","v":0},{"$f":"-Oper!DT199","v":0},{"$f":"-Oper!DU199","v":0},{"$f":"-Oper!DV199","v":0},{"$f":"-Oper!DW199","v":0},{"$f":"-Oper!DX199","v":0},{"$f":"-Oper!DY199","v":0},{"$f":"-Oper!DZ199","v":0},{"$f":"-Oper!EA199","v":0},{"$f":"-Oper!EB199","v":0},{"$f":"-Oper!EC199","v":0},{"$f":"-Oper!ED199","v":0},{"$f":"-Oper!EE199","v":0},{"$f":"-Oper!EF199","v":0},{"$f":"-Oper!EG199","v":0},{"$f":"-Oper!EH199","v":0},{"$f":"-Oper!EI199","v":0},{"$f":"-Oper!EJ199","v":0},{"$f":"-Oper!EK199","v":0},{"$f":"-Oper!EL199","v":0},{"$f":"-Oper!EM199","v":0},{"$f":"-Oper!EN199","v":0},{"$f":"-Oper!EO199","v":0},{"$f":"-Oper!EP199","v":0},{"$f":"-Oper!EQ199","v":0},{"$f":"-Oper!ER199","v":0},{"$f":"-Oper!ES199","v":0},{"$f":"-Oper!ET199","v":0},{"$f":"-Oper!EU199","v":0},{"$f":"-Oper!EV199","v":0},{"$f":"-Oper!EW199","v":0},{"$f":"-Oper!EX199","v":0},{"$f":"-Oper!EY199","v":0},{"$f":"-Oper!EZ199","v":0},{"$f":"-Oper!FA199","v":0},{"$f":"-Oper!FB199","v":0},{"$f":"-Oper!FC199","v":0},{"$f":"-Oper!FD199","v":0},{"$f":"-Oper!FE199","v":0},{"$f":"-Oper!FF199","v":0}]
[null,"(-) Амортизация (за вычетом имущества, созд. за счет кап. гранта)",null,null,null,null,null,"тыс. руб.",null,null,null,-118459.36690489811,{"$f":"-FixedAssets!M227-Subs!$D$46*Subs!M59","v":0},{"$f":"-FixedAssets!N227-Subs!$D$46*Subs!N59","v":0},{"$f":"-FixedAssets!O227-Subs!$D$46*Subs!O59","v":0},{"$f":"-FixedAssets!P227-Subs!$D$46*Subs!P59","v":0},{"$f":"-FixedAssets!Q227-Subs!$D$46*Subs!Q59","v":0},{"$f":"-FixedAssets!R227-Subs!$D$46*Subs!R59","v":0},{"$f":"-FixedAssets!S227-Subs!$D$46*Subs!S59","v":0},{"$f":"-FixedAssets!T227-Subs!$D$46*Subs!T59","v":0},{"$f":"-FixedAssets!U227-Subs!$D$46*Subs!U59","v":0},{"$f":"-FixedAssets!V227-Subs!$D$46*Subs!V59","v":0},{"$f":"-FixedAssets!W227-Subs!$D$46*Subs!W59","v":0},{"$f":"-FixedAssets!X227-Subs!$D$46*Subs!X59","v":0},{"$f":"-FixedAssets!Y227-Subs!$D$46*Subs!Y59","v":-36476.453672799049},{"$f":"-FixedAssets!Z227-Subs!$D$46*Subs!Z59","v":-4512.8074839731771},{"$f":"-FixedAssets!AA227-Subs!$D$46*Subs!AA59","v":-4512.8074839731771},{"$f":"-FixedAssets!AB227-Subs!$D$46*Subs!AB59","v":-4512.8074839731771},{"$f":"-FixedAssets!AC227-Subs!$D$46*Subs!AC59","v":-4512.8074839731771},{"$f":"-FixedAssets!AD227-Subs!$D$46*Subs!AD59","v":-4512.8074839731771},{"$f":"-FixedAssets!AE227-Subs!$D$46*Subs!AE59","v":-4512.8074839731771},{"$f":"-FixedAssets!AF227-Subs!$D$46*Subs!AF59","v":-4512.8074839731771},{"$f":"-FixedAssets!AG227-Subs!$D$46*Subs!AG59","v":-4512.8074839731771},{"$f":"-FixedAssets!AH227-Subs!$D$46*Subs!AH59","v":-4512.8074839731771},{"$f":"-FixedAssets!AI227-Subs!$D$46*Subs!AI59","v":-4512.8074839731771},{"$f":"-FixedAssets!AJ227-Subs!$D$46*Subs!AJ59","v":-4512.8074839731771},{"$f":"-FixedAssets!AK227-Subs!$D$46*Subs!AK59","v":-4042.7538635492674},{"$f":"-FixedAssets!AL227-Subs!$D$46*Subs!AL59","v":-4042.7538635492674},{"$f":"-FixedAssets!AM227-Subs!$D$46*Subs!AM59","v":-4042.7538635492674},{"$f":"-FixedAssets!AN227-Subs!$D$46*Subs!AN59","v":-4042.7538635492674},{"$f":"-FixedAssets!AO227-Subs!$D$46*Subs!AO59","v":-4042.7538635492674},{"$f":"-FixedAssets!AP227-Subs!$D$46*Subs!AP59","v":-4042.7538635492674},{"$f":"-FixedAssets!AQ227-Subs!$D$46*Subs!AQ59","v":-4042.7538635492674},{"$f":"-FixedAssets!AR227-Subs!$D$46*Subs!AR59","v":-4042.7538635492674},{"$f":"-FixedAssets!AS227-Subs!$D$46*Subs!AS59","v":0},{"$f":"-FixedAssets!AT227-Subs!$D$46*Subs!AT59","v":0},{"$f":"-FixedAssets!AU227-Subs!$D$46*Subs!AU59","v":0},{"$f":"-FixedAssets!AV227-Subs!$D$46*Subs!AV59","v":0},{"$f":"-FixedAssets!AW227-Subs!$D$46*Subs!AW59","v":0},{"$f":"-FixedAssets!AX227-Subs!$D$46*Subs!AX59","v":0},{"$f":"-FixedAssets!AY227-Subs!$D$46*Subs!AY59","v":0},{"$f":"-FixedAssets!AZ227-Subs!$D$46*Subs!AZ59","v":0},{"$f":"-FixedAssets!BA227-Subs!$D$46*Subs!BA59","v":0},{"$f":"-FixedAssets!BB227-Subs!$D$46*Subs!BB59","v":0},{"$f":"-FixedAssets!BC227-Subs!$D$46*Subs!BC59","v":0},{"$f":"-FixedAssets!BD227-Subs!$D$46*Subs!BD59","v":0},{"$f":"-FixedAssets!BE227-Subs!$D$46*Subs!BE59","v":0},{"$f":"-FixedAssets!BF227-Subs!$D$46*Subs!BF59","v":0},{"$f":"-FixedAssets!BG227-Subs!$D$46*Subs!BG59","v":0},{"$f":"-FixedAssets!BH227-Subs!$D$46*Subs!BH59","v":0},{"$f":"-FixedAssets!BI227-Subs!$D$46*Subs!BI59","v":0},{"$f":"-FixedAssets!BJ227-Subs!$D$46*Subs!BJ59","v":0},{"$f":"-FixedAssets!BK227-Subs!$D$46*Subs!BK59","v":0},{"$f":"-FixedAssets!BL227-Subs!$D$46*Subs!BL59","v":0},{"$f":"-FixedAssets!BM227-Subs!$D$46*Subs!BM59","v":0},{"$f":"-FixedAssets!BN227-Subs!$D$46*Subs!BN59","v":0},{"$f":"-FixedAssets!BO227-Subs!$D$46*Subs!BO59","v":0},{"$f":"-FixedAssets!BP227-Subs!$D$46*Subs!BP59","v":0},{"$f":"-FixedAssets!BQ227-Subs!$D$46*Subs!BQ59","v":0},{"$f":"-FixedAssets!BR227-Subs!$D$46*Subs!BR59","v":0},{"$f":"-FixedAssets!BS227-Subs!$D$46*Subs!BS59","v":0},{"$f":"-FixedAssets!BT227-Subs!$D$46*Subs!BT59","v":0},{"$f":"-FixedAssets!BU227-Subs!$D$46*Subs!BU59","v":0},{"$f":"-FixedAssets!BV227-Subs!$D$46*Subs!BV59","v":0},{"$f":"-FixedAssets!BW227-Subs!$D$46*Subs!BW59","v":0},{"$f":"-FixedAssets!BX227-Subs!$D$46*Subs!BX59","v":0},{"$f":"-FixedAssets!BY227-Subs!$D$46*Subs!BY59","v":0},{"$f":"-FixedAssets!BZ227-Subs!$D$46*Subs!BZ59","v":0},{"$f":"-FixedAssets!CA227-Subs!$D$46*Subs!CA59","v":0},{"$f":"-FixedAssets!CB227-Subs!$D$46*Subs!CB59","v":0},{"$f":"-FixedAssets!CC227-Subs!$D$46*Subs!CC59","v":0},{"$f":"-FixedAssets!CD227-Subs!$D$46*Subs!CD59","v":0},{"$f":"-FixedAssets!CE227-Subs!$D$46*Subs!CE59","v":0},{"$f":"-FixedAssets!CF227-Subs!$D$46*Subs!CF59","v":0},{"$f":"-FixedAssets!CG227-Subs!$D$46*Subs!CG59","v":0},{"$f":"-FixedAssets!CH227-Subs!$D$46*Subs!CH59","v":0},{"$f":"-FixedAssets!CI227-Subs!$D$46*Subs!CI59","v":0},{"$f":"-FixedAssets!CJ227-Subs!$D$46*Subs!CJ59","v":0},{"$f":"-FixedAssets!CK227-Subs!$D$46*Subs!CK59","v":0},{"$f":"-FixedAssets!CL227-Subs!$D$46*Subs!CL59","v":0},{"$f":"-FixedAssets!CM227-Subs!$D$46*Subs!CM59","v":0},{"$f":"-FixedAssets!CN227-Subs!$D$46*Subs!CN59","v":0},{"$f":"-FixedAssets!CO227-Subs!$D$46*Subs!CO59","v":0},{"$f":"-FixedAssets!CP227-Subs!$D$46*Subs!CP59","v":0},{"$f":"-FixedAssets!CQ227-Subs!$D$46*Subs!CQ59","v":0},{"$f":"-FixedAssets!CR227-Subs!$D$46*Subs!CR59","v":0},{"$f":"-FixedAssets!CS227-Subs!$D$46*Subs!CS59","v":0},{"$f":"-FixedAssets!CT227-Subs!$D$46*Subs!CT59","v":0},{"$f":"-FixedAssets!CU227-Subs!$D$46*Subs!CU59","v":0},{"$f":"-FixedAssets!CV227-Subs!$D$46*Subs!CV59","v":0},{"$f":"-FixedAssets!CW227-Subs!$D$46*Subs!CW59","v":0},{"$f":"-FixedAssets!CX227-Subs!$D$46*Subs!CX59","v":0},{"$f":"-FixedAssets!CY227-Subs!$D$46*Subs!CY59","v":0},{"$f":"-FixedAssets!CZ227-Subs!$D$46*Subs!CZ59","v":0},{"$f":"-FixedAssets!DA227-Subs!$D$46*Subs!DA59","v":0},{"$f":"-FixedAssets!DB227-Subs!$D$46*Subs!DB59","v":0},{"$f":"-FixedAssets!DC227-Subs!$D$46*Subs!DC59","v":0},{"$f":"-FixedAssets!DD227-Subs!$D$46*Subs!DD59","v":0},{"$f":"-FixedAssets!DE227-Subs!$D$46*Subs!DE59","v":0},{"$f":"-FixedAssets!DF227-Subs!$D$46*Subs!DF59","v":0},{"$f":"-FixedAssets!DG227-Subs!$D$46*Subs!DG59","v":0},{"$f":"-FixedAssets!DH227-Subs!$D$46*Subs!DH59","v":0},{"$f":"-FixedAssets!DI227-Subs!$D$46*Subs!DI59","v":0},{"$f":"-FixedAssets!DJ227-Subs!$D$46*Subs!DJ59","v":0},{"$f":"-FixedAssets!DK227-Subs!$D$46*Subs!DK59","v":0},{"$f":"-FixedAssets!DL227-Subs!$D$46*Subs!DL59","v":0},{"$f":"-FixedAssets!DM227-Subs!$D$46*Subs!DM59","v":0},{"$f":"-FixedAssets!DN227-Subs!$D$46*Subs!DN59","v":0},{"$f":"-FixedAssets!DO227-Subs!$D$46*Subs!DO59","v":0},{"$f":"-FixedAssets!DP227-Subs!$D$46*Subs!DP59","v":0},{"$f":"-FixedAssets!DQ227-Subs!$D$46*Subs!DQ59","v":0},{"$f":"-FixedAssets!DR227-Subs!$D$46*Subs!DR59","v":0},{"$f":"-FixedAssets!DS227-Subs!$D$46*Subs!DS59","v":0},{"$f":"-FixedAssets!DT227-Subs!$D$46*Subs!DT59","v":0},{"$f":"-FixedAssets!DU227-Subs!$D$46*Subs!DU59","v":0},{"$f":"-FixedAssets!DV227-Subs!$D$46*Subs!DV59","v":0},{"$f":"-FixedAssets!DW227-Subs!$D$46*Subs!DW59","v":0},{"$f":"-FixedAssets!DX227-Subs!$D$46*Subs!DX59","v":0},{"$f":"-FixedAssets!DY227-Subs!$D$46*Subs!DY59","v":0},{"$f":"-FixedAssets!DZ227-Subs!$D$46*Subs!DZ59","v":0},{"$f":"-FixedAssets!EA227-Subs!$D$46*Subs!EA59","v":0},{"$f":"-FixedAssets!EB227-Subs!$D$46*Subs!EB59","v":0},{"$f":"-FixedAssets!EC227-Subs!$D$46*Subs!EC59","v":0},{"$f":"-FixedAssets!ED227-Subs!$D$46*Subs!ED59","v":0},{"$f":"-FixedAssets!EE227-Subs!$D$46*Subs!EE59","v":0},{"$f":"-FixedAssets!EF227-Subs!$D$46*Subs!EF59","v":0},{"$f":"-FixedAssets!EG227-Subs!$D$46*Subs!EG59","v":0},{"$f":"-FixedAssets!EH227-Subs!$D$46*Subs!EH59","v":0},{"$f":"-FixedAssets!EI227-Subs!$D$46*Subs!EI59","v":0},{"$f":"-FixedAssets!EJ227-Subs!$D$46*Subs!EJ59","v":0},{"$f":"-FixedAssets!EK227-Subs!$D$46*Subs!EK59","v":0},{"$f":"-FixedAssets!EL227-Subs!$D$46*Subs!EL59","v":0},{"$f":"-FixedAssets!EM227-Subs!$D$46*Subs!EM59","v":0},{"$f":"-FixedAssets!EN227-Subs!$D$46*Subs!EN59","v":0},{"$f":"-FixedAssets!EO227-Subs!$D$46*Subs!EO59","v":0},{"$f":"-FixedAssets!EP227-Subs!$D$46*Subs!EP59","v":0},{"$f":"-FixedAssets!EQ227-Subs!$D$46*Subs!EQ59","v":0},{"$f":"-FixedAssets!ER227-Subs!$D$46*Subs!ER59","v":0},{"$f":"-FixedAssets!ES227-Subs!$D$46*Subs!ES59","v":0},{"$f":"-FixedAssets!ET227-Subs!$D$46*Subs!ET59","v":0},{"$f":"-FixedAssets!EU227-Subs!$D$46*Subs!EU59","v":0},{"$f":"-FixedAssets!EV227-Subs!$D$46*Subs!EV59","v":0},{"$f":"-FixedAssets!EW227-Subs!$D$46*Subs!EW59","v":0},{"$f":"-FixedAssets!EX227-Subs!$D$46*Subs!EX59","v":0},{"$f":"-FixedAssets!EY227-Subs!$D$46*Subs!EY59","v":0},{"$f":"-FixedAssets!EZ227-Subs!$D$46*Subs!EZ59","v":0},{"$f":"-FixedAssets!FA227-Subs!$D$46*Subs!FA59","v":0},{"$f":"-FixedAssets!FB227-Subs!$D$46*Subs!FB59","v":0},{"$f":"-FixedAssets!FC227-Subs!$D$46*Subs!FC59","v":0},{"$f":"-FixedAssets!FD227-Subs!$D$46*Subs!FD59","v":0},{"$f":"-FixedAssets!FE227-Subs!$D$46*Subs!FE59","v":0},{"$f":"-FixedAssets!FF227-Subs!$D$46*Subs!FF59","v":0}]
[null,"(-) Проценты и комиссии по кредитной линии",null,null,null,null,null,"тыс. руб.",null,null,null,-149933.97184123393,{"$f":"-Debt!M73-Debt!M104","v":-5078.4631664827766},{"$f":"-Debt!N73-Debt!N104","v":0},{"$f":"-Debt!O73-Debt!O104","v":0},{"$f":"-Debt!P73-Debt!P104","v":0},{"$f":"-Debt!Q73-Debt!Q104","v":0},{"$f":"-Debt!R73-Debt!R104","v":0},{"$f":"-Debt!S73-Debt!S104","v":-1971.8088978111928},{"$f":"-Debt!T73-Debt!T104","v":-3058.9993504197741},{"$f":"-Debt!U73-Debt!U104","v":-4116.714689718895},{"$f":"-Debt!V73-Debt!V104","v":-6249.640798719146},{"$f":"-Debt!W73-Debt!W104","v":-10013.567836176846},{"$f":"-Debt!X73-Debt!X104","v":-12889.9264890205},{"$f":"-Debt!Y73-Debt!Y104","v":-13927.511314107562},{"$f":"-Debt!Z73-Debt!Z104","v":-13606.592656946881},{"$f":"-Debt!AA73-Debt!AA104","v":-10355.378289202055},{"$f":"-Debt!AB73-Debt!AB104","v":-9500.4421583368912},{"$f":"-Debt!AC73-Debt!AC104","v":-8952.8013404128924},{"$f":"-Debt!AD73-Debt!AD104","v":-8377.6484542721519},{"$f":"-Debt!AE73-Debt!AE104","v":-7683.7415920531394},{"$f":"-Debt!AF73-Debt!AF104","v":-6873.3759360640452},{"$f":"-Debt!AG73-Debt!AG104","v":-6147.0886531497472},{"$f":"-Debt!AH73-Debt!AH104","v":-5464.3589092307275},{"$f":"-Debt!AI73-Debt!AI104","v":-4691.2809548748874},{"$f":"-Debt!AJ73-Debt!AJ104","v":-3820.3885100208126},{"$f":"-Debt!AK73-Debt!AK104","v":-3051.2887969632297},{"$f":"-Debt!AL73-Debt!AL104","v":-2245.0324630885993},{"$f":"-Debt!AM73-Debt!AM104","v":-1379.452823817461},{"$f":"-Debt!AN73-Debt!AN104","v":-478.46776034370583},{"$f":"-Debt!AO73-Debt!AO104","v":0},{"$f":"-Debt!AP73-Debt!AP104","v":0},{"$f":"-Debt!AQ73-Debt!AQ104","v":0},{"$f":"-Debt!AR73-Debt!AR104","v":0},{"$f":"-Debt!AS73-Debt!AS104","v":0},{"$f":"-Debt!AT73-Debt!AT104","v":0},{"$f":"-Debt!AU73-Debt!AU104","v":0},{"$f":"-Debt!AV73-Debt!AV104","v":0},{"$f":"-Debt!AW73-Debt!AW104","v":0},{"$f":"-Debt!AX73-Debt!AX104","v":0},{"$f":"-Debt!AY73-Debt!AY104","v":0},{"$f":"-Debt!AZ73-Debt!AZ104","v":0},{"$f":"-Debt!BA73-Debt!BA104","v":0},{"$f":"-Debt!BB73-Debt!BB104","v":0},{"$f":"-Debt!BC73-Debt!BC104","v":0},{"$f":"-Debt!BD73-Debt!BD104","v":0},{"$f":"-Debt!BE73-Debt!BE104","v":0},{"$f":"-Debt!BF73-Debt!BF104","v":0},{"$f":"-Debt!BG73-Debt!BG104","v":0},{"$f":"-Debt!BH73-Debt!BH104","v":0},{"$f":"-Debt!BI73-Debt!BI104","v":0},{"$f":"-Debt!BJ73-Debt!BJ104","v":0},{"$f":"-Debt!BK73-Debt!BK104","v":0},{"$f":"-Debt!BL73-Debt!BL104","v":0},{"$f":"-Debt!BM73-Debt!BM104","v":0},{"$f":"-Debt!BN73-Debt!BN104","v":0},{"$f":"-Debt!BO73-Debt!BO104","v":0},{"$f":"-Debt!BP73-Debt!BP104","v":0},{"$f":"-Debt!BQ73-Debt!BQ104","v":0},{"$f":"-Debt!BR73-Debt!BR104","v":0},{"$f":"-Debt!BS73-Debt!BS104","v":0},{"$f":"-Debt!BT73-Debt!BT104","v":0},{"$f":"-Debt!BU73-Debt!BU104","v":0},{"$f":"-Debt!BV73-Debt!BV104","v":0},{"$f":"-Debt!BW73-Debt!BW104","v":0},{"$f":"-Debt!BX73-Debt!BX104","v":0},{"$f":"-Debt!BY73-Debt!BY104","v":0},{"$f":"-Debt!BZ73-Debt!BZ104","v":0},{"$f":"-Debt!CA73-Debt!CA104","v":0},{"$f":"-Debt!CB73-Debt!CB104","v":0},{"$f":"-Debt!CC73-Debt!CC104","v":0},{"$f":"-Debt!CD73-Debt!CD104","v":0},{"$f":"-Debt!CE73-Debt!CE104","v":0},{"$f":"-Debt!CF73-Debt!CF104","v":0},{"$f":"-Debt!CG73-Debt!CG104","v":0},{"$f":"-Debt!CH73-Debt!CH104","v":0},{"$f":"-Debt!CI73-Debt!CI104","v":0},{"$f":"-Debt!CJ73-Debt!CJ104","v":0},{"$f":"-Debt!CK73-Debt!CK104","v":0},{"$f":"-Debt!CL73-Debt!CL104","v":0},{"$f":"-Debt!CM73-Debt!CM104","v":0},{"$f":"-Debt!CN73-Debt!CN104","v":0},{"$f":"-Debt!CO73-Debt!CO104","v":0},{"$f":"-Debt!CP73-Debt!CP104","v":0},{"$f":"-Debt!CQ73-Debt!CQ104","v":0},{"$f":"-Debt!CR73-Debt!CR104","v":0},{"$f":"-Debt!CS73-Debt!CS104","v":0},{"$f":"-Debt!CT73-Debt!CT104","v":0},{"$f":"-Debt!CU73-Debt!CU104","v":0},{"$f":"-Debt!CV73-Debt!CV104","v":0},{"$f":"-Debt!CW73-Debt!CW104","v":0},{"$f":"-Debt!CX73-Debt!CX104","v":0},{"$f":"-Debt!CY73-Debt!CY104","v":0},{"$f":"-Debt!CZ73-Debt!CZ104","v":0},{"$f":"-Debt!DA73-Debt!DA104","v":0},{"$f":"-Debt!DB73-Debt!DB104","v":0},{"$f":"-Debt!DC73-Debt!DC104","v":0},{"$f":"-Debt!DD73-Debt!DD104","v":0},{"$f":"-Debt!DE73-Debt!DE104","v":0},{"$f":"-Debt!DF73-Debt!DF104","v":0},{"$f":"-Debt!DG73-Debt!DG104","v":0},{"$f":"-Debt!DH73-Debt!DH104","v":0},{"$f":"-Debt!DI73-Debt!DI104","v":0},{"$f":"-Debt!DJ73-Debt!DJ104","v":0},{"$f":"-Debt!DK73-Debt!DK104","v":0},{"$f":"-Debt!DL73-Debt!DL104","v":0},{"$f":"-Debt!DM73-Debt!DM104","v":0},{"$f":"-Debt!DN73-Debt!DN104","v":0},{"$f":"-Debt!DO73-Debt!DO104","v":0},{"$f":"-Debt!DP73-Debt!DP104","v":0},{"$f":"-Debt!DQ73-Debt!DQ104","v":0},{"$f":"-Debt!DR73-Debt!DR104","v":0},{"$f":"-Debt!DS73-Debt!DS104","v":0},{"$f":"-Debt!DT73-Debt!DT104","v":0},{"$f":"-Debt!DU73-Debt!DU104","v":0},{"$f":"-Debt!DV73-Debt!DV104","v":0},{"$f":"-Debt!DW73-Debt!DW104","v":0},{"$f":"-Debt!DX73-Debt!DX104","v":0},{"$f":"-Debt!DY73-Debt!DY104","v":0},{"$f":"-Debt!DZ73-Debt!DZ104","v":0},{"$f":"-Debt!EA73-Debt!EA104","v":0},{"$f":"-Debt!EB73-Debt!EB104","v":0},{"$f":"-Debt!EC73-Debt!EC104","v":0},{"$f":"-Debt!ED73-Debt!ED104","v":0},{"$f":"-Debt!EE73-Debt!EE104","v":0},{"$f":"-Debt!EF73-Debt!EF104","v":0},{"$f":"-Debt!EG73-Debt!EG104","v":0},{"$f":"-Debt!EH73-Debt!EH104","v":0},{"$f":"-Debt!EI73-Debt!EI104","v":0},{"$f":"-Debt!EJ73-Debt!EJ104","v":0},{"$f":"-Debt!EK73-Debt!EK104","v":0},{"$f":"-Debt!EL73-Debt!EL104","v":0},{"$f":"-Debt!EM73-Debt!EM104","v":0},{"$f":"-Debt!EN73-Debt!EN104","v":0},{"$f":"-Debt!EO73-Debt!EO104","v":0},{"$f":"-Debt!EP73-Debt!EP104","v":0},{"$f":"-Debt!EQ73-Debt!EQ104","v":0},{"$f":"-Debt!ER73-Debt!ER104","v":0},{"$f":"-Debt!ES73-Debt!ES104","v":0},{"$f":"-Debt!ET73-Debt!ET104","v":0},{"$f":"-Debt!EU73-Debt!EU104","v":0},{"$f":"-Debt!EV73-Debt!EV104","v":0},{"$f":"-Debt!EW73-Debt!EW104","v":0},{"$f":"-Debt!EX73-Debt!EX104","v":0},{"$f":"-Debt!EY73-Debt!EY104","v":0},{"$f":"-Debt!EZ73-Debt!EZ104","v":0},{"$f":"-Debt!FA73-Debt!FA104","v":0},{"$f":"-Debt!FB73-Debt!FB104","v":0},{"$f":"-Debt!FC73-Debt!FC104","v":0},{"$f":"-Debt!FD73-Debt!FD104","v":0},{"$f":"-Debt!FE73-Debt!FE104","v":0},{"$f":"-Debt!FF73-Debt!FF104","v":0}]
[null,"(-) Проценты к уплате по акционерным займам",null,null,null,null,null,"тыс. руб.",null,null,null,-107438.83818210366,{"$f":"-Investor!M98","v":-121.5898189792746},{"$f":"-Investor!N98","v":-303.53921594805087},{"$f":"-Investor!O98","v":-424.25837192705427},{"$f":"-Investor!P98","v":-544.97752790605762},{"$f":"-Investor!Q98","v":-1214.9764455902734},{"$f":"-Investor!R98","v":-2270.15328007176},{"$f":"-Investor!S98","v":-3400.027855931844},{"$f":"-Investor!T98","v":-4135.0902677177583},{"$f":"-Investor!U98","v":-4263.5536525716234},{"$f":"-Investor!V98","v":-4466.5618459590632},{"$f":"-Investor!W98","v":-4751.0808651318484},{"$f":"-Investor!X98","v":-5079.3180544586357},{"$f":"-Investor!Y98","v":-5188.0780341674072},{"$f":"-Investor!Z98","v":-4830.7237612650215},{"$f":"-Investor!AA98","v":-4510.2800585827081},{"$f":"-Investor!AB98","v":-4474.5733340367005},{"$f":"-Investor!AC98","v":-4426.7997081051208},{"$f":"-Investor!AD98","v":-4362.5800810968267},{"$f":"-Investor!AE98","v":-4313.0460186054434},{"$f":"-Investor!AF98","v":-4281.5908307003183},{"$f":"-Investor!AG98","v":-4236.0786260477635},{"$f":"-Investor!AH98","v":-4174.4560936753878},{"$f":"-Investor!AI98","v":-4129.8512860519813},{"$f":"-Investor!AJ98","v":-4105.0253588192654},{"$f":"-Investor!AK98","v":-4064.4314421581025},{"$f":"-Investor!AL98","v":-4006.8405533410114},{"$f":"-Investor!AM98","v":-3969.0403979918233},{"$f":"-Investor!AN98","v":-3772.2395753141386},{"$f":"-Investor!AO98","v":-3161.1844888925148},{"$f":"-Investor!AP98","v":-2304.1134302403648},{"$f":"-Investor!AQ98","v":-1545.1420203170549},{"$f":"-Investor!AR98","v":-607.63588050147712},{"$f":"-Investor!AS98","v":0},{"$f":"-Investor!AT98","v":0},{"$f":"-Investor!AU98","v":0},{"$f":"-Investor!AV98","v":0},{"$f":"-Investor!AW98","v":0},{"$f":"-Investor!AX98","v":0},{"$f":"-Investor!AY98","v":0},{"$f":"-Investor!AZ98","v":0},{"$f":"-Investor!BA98","v":0},{"$f":"-Investor!BB98","v":0},{"$f":"-Investor!BC98","v":0},{"$f":"-Investor!BD98","v":0},{"$f":"-Investor!BE98","v":0},{"$f":"-Investor!BF98","v":0},{"$f":"-Investor!BG98","v":0},{"$f":"-Investor!BH98","v":0},{"$f":"-Investor!BI98","v":0},{"$f":"-Investor!BJ98","v":0},{"$f":"-Investor!BK98","v":0},{"$f":"-Investor!BL98","v":0},{"$f":"-Investor!BM98","v":0},{"$f":"-Investor!BN98","v":0},{"$f":"-Investor!BO98","v":0},{"$f":"-Investor!BP98","v":0},{"$f":"-Investor!BQ98","v":0},{"$f":"-Investor!BR98","v":0},{"$f":"-Investor!BS98","v":0},{"$f":"-Investor!BT98","v":0},{"$f":"-Investor!BU98","v":0},{"$f":"-Investor!BV98","v":0},{"$f":"-Investor!BW98","v":0},{"$f":"-Investor!BX98","v":0},{"$f":"-Investor!BY98","v":0},{"$f":"-Investor!BZ98","v":0},{"$f":"-Investor!CA98","v":0},{"$f":"-Investor!CB98","v":0},{"$f":"-Investor!CC98","v":0},{"$f":"-Investor!CD98","v":0},{"$f":"-Investor!CE98","v":0},{"$f":"-Investor!CF98","v":0},{"$f":"-Investor!CG98","v":0},{"$f":"-Investor!CH98","v":0},{"$f":"-Investor!CI98","v":0},{"$f":"-Investor!CJ98","v":0},{"$f":"-Investor!CK98","v":0},{"$f":"-Investor!CL98","v":0},{"$f":"-Investor!CM98","v":0},{"$f":"-Investor!CN98","v":0},{"$f":"-Investor!CO98","v":0},{"$f":"-Investor!CP98","v":0},{"$f":"-Investor!CQ98","v":0},{"$f":"-Investor!CR98","v":0},{"$f":"-Investor!CS98","v":0},{"$f":"-Investor!CT98","v":0},{"$f":"-Investor!CU98","v":0},{"$f":"-Investor!CV98","v":0},{"$f":"-Investor!CW98","v":0},{"$f":"-Investor!CX98","v":0},{"$f":"-Investor!CY98","v":0},{"$f":"-Investor!CZ98","v":0},{"$f":"-Investor!DA98","v":0},{"$f":"-Investor!DB98","v":0},{"$f":"-Investor!DC98","v":0},{"$f":"-Investor!DD98","v":0},{"$f":"-Investor!DE98","v":0},{"$f":"-Investor!DF98","v":0},{"$f":"-Investor!DG98","v":0},{"$f":"-Investor!DH98","v":0},{"$f":"-Investor!DI98","v":0},{"$f":"-Investor!DJ98","v":0},{"$f":"-Investor!DK98","v":0},{"$f":"-Investor!DL98","v":0},{"$f":"-Investor!DM98","v":0},{"$f":"-Investor!DN98","v":0},{"$f":"-Investor!DO98","v":0},{"$f":"-Investor!DP98","v":0},{"$f":"-Investor!DQ98","v":0},{"$f":"-Investor!DR98","v":0},{"$f":"-Investor!DS98","v":0},{"$f":"-Investor!DT98","v":0},{"$f":"-Investor!DU98","v":0},{"$f":"-Investor!DV98","v":0},{"$f":"-Investor!DW98","v":0},{"$f":"-Investor!DX98","v":0},{"$f":"-Investor!DY98","v":0},{"$f":"-Investor!DZ98","v":0},{"$f":"-Investor!EA98","v":0},{"$f":"-Investor!EB98","v":0},{"$f":"-Investor!EC98","v":0},{"$f":"-Investor!ED98","v":0},{"$f":"-Investor!EE98","v":0},{"$f":"-Investor!EF98","v":0},{"$f":"-Investor!EG98","v":0},{"$f":"-Investor!EH98","v":0},{"$f":"-Investor!EI98","v":0},{"$f":"-Investor!EJ98","v":0},{"$f":"-Investor!EK98","v":0},{"$f":"-Investor!EL98","v":0},{"$f":"-Investor!EM98","v":0},{"$f":"-Investor!EN98","v":0},{"$f":"-Investor!EO98","v":0},{"$f":"-Investor!EP98","v":0},{"$f":"-Investor!EQ98","v":0},{"$f":"-Investor!ER98","v":0},{"$f":"-Investor!ES98","v":0},{"$f":"-Investor!ET98","v":0},{"$f":"-Investor!EU98","v":0},{"$f":"-Investor!EV98","v":0},{"$f":"-Investor!EW98","v":0},{"$f":"-Investor!EX98","v":0},{"$f":"-Investor!EY98","v":0},{"$f":"-Investor!EZ98","v":0},{"$f":"-Investor!FA98","v":0},{"$f":"-Investor!FB98","v":0},{"$f":"-Investor!FC98","v":0},{"$f":"-Investor!FD98","v":0},{"$f":"-Investor!FE98","v":0},{"$f":"-Investor!FF98","v":0}]
[null,"(+) Прочие доходы: проценты по DSRA",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"Debt!M166","v":0},{"$f":"Debt!N166","v":0},{"$f":"Debt!O166","v":0},{"$f":"Debt!P166","v":0},{"$f":"Debt!Q166","v":0},{"$f":"Debt!R166","v":0},{"$f":"Debt!S166","v":0},{"$f":"Debt!T166","v":0},{"$f":"Debt!U166","v":0},{"$f":"Debt!V166","v":0},{"$f":"Debt!W166","v":0},{"$f":"Debt!X166","v":0},{"$f":"Debt!Y166","v":0},{"$f":"Debt!Z166","v":0},{"$f":"Debt!AA166","v":0},{"$f":"Debt!AB166","v":0},{"$f":"Debt!AC166","v":0},{"$f":"Debt!AD166","v":0},{"$f":"Debt!AE166","v":0},{"$f":"Debt!AF166","v":0},{"$f":"Debt!AG166","v":0},{"$f":"Debt!AH166","v":0},{"$f":"Debt!AI166","v":0},{"$f":"Debt!AJ166","v":0},{"$f":"Debt!AK166","v":0},{"$f":"Debt!AL166","v":0},{"$f":"Debt!AM166","v":0},{"$f":"Debt!AN166","v":0},{"$f":"Debt!AO166","v":0},{"$f":"Debt!AP166","v":0},{"$f":"Debt!AQ166","v":0},{"$f":"Debt!AR166","v":0},{"$f":"Debt!AS166","v":0},{"$f":"Debt!AT166","v":0},{"$f":"Debt!AU166","v":0},{"$f":"Debt!AV166","v":0},{"$f":"Debt!AW166","v":0},{"$f":"Debt!AX166","v":0},{"$f":"Debt!AY166","v":0},{"$f":"Debt!AZ166","v":0},{"$f":"Debt!BA166","v":0},{"$f":"Debt!BB166","v":0},{"$f":"Debt!BC166","v":0},{"$f":"Debt!BD166","v":0},{"$f":"Debt!BE166","v":0},{"$f":"Debt!BF166","v":0},{"$f":"Debt!BG166","v":0},{"$f":"Debt!BH166","v":0},{"$f":"Debt!BI166","v":0},{"$f":"Debt!BJ166","v":0},{"$f":"Debt!BK166","v":0},{"$f":"Debt!BL166","v":0},{"$f":"Debt!BM166","v":0},{"$f":"Debt!BN166","v":0},{"$f":"Debt!BO166","v":0},{"$f":"Debt!BP166","v":0},{"$f":"Debt!BQ166","v":0},{"$f":"Debt!BR166","v":0},{"$f":"Debt!BS166","v":0},{"$f":"Debt!BT166","v":0},{"$f":"Debt!BU166","v":0},{"$f":"Debt!BV166","v":0},{"$f":"Debt!BW166","v":0},{"$f":"Debt!BX166","v":0},{"$f":"Debt!BY166","v":0},{"$f":"Debt!BZ166","v":0},{"$f":"Debt!CA166","v":0},{"$f":"Debt!CB166","v":0},{"$f":"Debt!CC166","v":0},{"$f":"Debt!CD166","v":0},{"$f":"Debt!CE166","v":0},{"$f":"Debt!CF166","v":0},{"$f":"Debt!CG166","v":0},{"$f":"Debt!CH166","v":0},{"$f":"Debt!CI166","v":0},{"$f":"Debt!CJ166","v":0},{"$f":"Debt!CK166","v":0},{"$f":"Debt!CL166","v":0},{"$f":"Debt!CM166","v":0},{"$f":"Debt!CN166","v":0},{"$f":"Debt!CO166","v":0},{"$f":"Debt!CP166","v":0},{"$f":"Debt!CQ166","v":0},{"$f":"Debt!CR166","v":0},{"$f":"Debt!CS166","v":0},{"$f":"Debt!CT166","v":0},{"$f":"Debt!CU166","v":0},{"$f":"Debt!CV166","v":0},{"$f":"Debt!CW166","v":0},{"$f":"Debt!CX166","v":0},{"$f":"Debt!CY166","v":0},{"$f":"Debt!CZ166","v":0},{"$f":"Debt!DA166","v":0},{"$f":"Debt!DB166","v":0},{"$f":"Debt!DC166","v":0},{"$f":"Debt!DD166","v":0},{"$f":"Debt!DE166","v":0},{"$f":"Debt!DF166","v":0},{"$f":"Debt!DG166","v":0},{"$f":"Debt!DH166","v":0},{"$f":"Debt!DI166","v":0},{"$f":"Debt!DJ166","v":0},{"$f":"Debt!DK166","v":0},{"$f":"Debt!DL166","v":0},{"$f":"Debt!DM166","v":0},{"$f":"Debt!DN166","v":0},{"$f":"Debt!DO166","v":0},{"$f":"Debt!DP166","v":0},{"$f":"Debt!DQ166","v":0},{"$f":"Debt!DR166","v":0},{"$f":"Debt!DS166","v":0},{"$f":"Debt!DT166","v":0},{"$f":"Debt!DU166","v":0},{"$f":"Debt!DV166","v":0},{"$f":"Debt!DW166","v":0},{"$f":"Debt!DX166","v":0},{"$f":"Debt!DY166","v":0},{"$f":"Debt!DZ166","v":0},{"$f":"Debt!EA166","v":0},{"$f":"Debt!EB166","v":0},{"$f":"Debt!EC166","v":0},{"$f":"Debt!ED166","v":0},{"$f":"Debt!EE166","v":0},{"$f":"Debt!EF166","v":0},{"$f":"Debt!EG166","v":0},{"$f":"Debt!EH166","v":0},{"$f":"Debt!EI166","v":0},{"$f":"Debt!EJ166","v":0},{"$f":"Debt!EK166","v":0},{"$f":"Debt!EL166","v":0},{"$f":"Debt!EM166","v":0},{"$f":"Debt!EN166","v":0},{"$f":"Debt!EO166","v":0},{"$f":"Debt!EP166","v":0},{"$f":"Debt!EQ166","v":0},{"$f":"Debt!ER166","v":0},{"$f":"Debt!ES166","v":0},{"$f":"Debt!ET166","v":0},{"$f":"Debt!EU166","v":0},{"$f":"Debt!EV166","v":0},{"$f":"Debt!EW166","v":0},{"$f":"Debt!EX166","v":0},{"$f":"Debt!EY166","v":0},{"$f":"Debt!EZ166","v":0},{"$f":"Debt!FA166","v":0},{"$f":"Debt!FB166","v":0},{"$f":"Debt!FC166","v":0},{"$f":"Debt!FD166","v":0},{"$f":"Debt!FE166","v":0},{"$f":"Debt!FF166","v":0}]
[null,"(+) Прочие доходы: доходы будущих периодов (инвест. платеж)",null,null,null,null,null,"тыс. руб.",null,null,null,558957.67132466403,{"$f":"-Subs!M54","v":0},{"$f":"-Subs!N54","v":0},{"$f":"-Subs!O54","v":0},{"$f":"-Subs!P54","v":0},{"$f":"-Subs!Q54","v":0},{"$f":"-Subs!R54","v":0},{"$f":"-Subs!S54","v":0},{"$f":"-Subs!T54","v":0},{"$f":"-Subs!U54","v":0},{"$f":"-Subs!V54","v":0},{"$f":"-Subs!W54","v":0},{"$f":"-Subs!X54","v":0},{"$f":"-Subs!Y54","v":36476.453672799049},{"$f":"-Subs!Z54","v":4512.8074839731771},{"$f":"-Subs!AA54","v":4512.8074839731771},{"$f":"-Subs!AB54","v":4512.8074839731771},{"$f":"-Subs!AC54","v":4512.8074839731771},{"$f":"-Subs!AD54","v":4512.8074839731771},{"$f":"-Subs!AE54","v":4512.8074839731771},{"$f":"-Subs!AF54","v":4512.8074839731771},{"$f":"-Subs!AG54","v":4512.8074839731771},{"$f":"-Subs!AH54","v":4512.8074839731771},{"$f":"-Subs!AI54","v":4512.8074839731771},{"$f":"-Subs!AJ54","v":4512.8074839731771},{"$f":"-Subs!AK54","v":4042.7538635492674},{"$f":"-Subs!AL54","v":4042.7538635492674},{"$f":"-Subs!AM54","v":4042.7538635492674},{"$f":"-Subs!AN54","v":4042.7538635492674},{"$f":"-Subs!AO54","v":4042.7538635492674},{"$f":"-Subs!AP54","v":4042.7538635492674},{"$f":"-Subs!AQ54","v":4042.7538635492674},{"$f":"-Subs!AR54","v":444541.05828331516},{"$f":"-Subs!AS54","v":0},{"$f":"-Subs!AT54","v":0},{"$f":"-Subs!AU54","v":0},{"$f":"-Subs!AV54","v":0},{"$f":"-Subs!AW54","v":0},{"$f":"-Subs!AX54","v":0},{"$f":"-Subs!AY54","v":0},{"$f":"-Subs!AZ54","v":0},{"$f":"-Subs!BA54","v":0},{"$f":"-Subs!BB54","v":0},{"$f":"-Subs!BC54","v":0},{"$f":"-Subs!BD54","v":0},{"$f":"-Subs!BE54","v":0},{"$f":"-Subs!BF54","v":0},{"$f":"-Subs!BG54","v":0},{"$f":"-Subs!BH54","v":0},{"$f":"-Subs!BI54","v":0},{"$f":"-Subs!BJ54","v":0},{"$f":"-Subs!BK54","v":0},{"$f":"-Subs!BL54","v":0},{"$f":"-Subs!BM54","v":0},{"$f":"-Subs!BN54","v":0},{"$f":"-Subs!BO54","v":0},{"$f":"-Subs!BP54","v":0},{"$f":"-Subs!BQ54","v":0},{"$f":"-Subs!BR54","v":0},{"$f":"-Subs!BS54","v":0},{"$f":"-Subs!BT54","v":0},{"$f":"-Subs!BU54","v":0},{"$f":"-Subs!BV54","v":0},{"$f":"-Subs!BW54","v":0},{"$f":"-Subs!BX54","v":0},{"$f":"-Subs!BY54","v":0},{"$f":"-Subs!BZ54","v":0},{"$f":"-Subs!CA54","v":0},{"$f":"-Subs!CB54","v":0},{"$f":"-Subs!CC54","v":0},{"$f":"-Subs!CD54","v":0},{"$f":"-Subs!CE54","v":0},{"$f":"-Subs!CF54","v":0},{"$f":"-Subs!CG54","v":0},{"$f":"-Subs!CH54","v":0},{"$f":"-Subs!CI54","v":0},{"$f":"-Subs!CJ54","v":0},{"$f":"-Subs!CK54","v":0},{"$f":"-Subs!CL54","v":0},{"$f":"-Subs!CM54","v":0},{"$f":"-Subs!CN54","v":0},{"$f":"-Subs!CO54","v":0},{"$f":"-Subs!CP54","v":0},{"$f":"-Subs!CQ54","v":0},{"$f":"-Subs!CR54","v":0},{"$f":"-Subs!CS54","v":0},{"$f":"-Subs!CT54","v":0},{"$f":"-Subs!CU54","v":0},{"$f":"-Subs!CV54","v":0},{"$f":"-Subs!CW54","v":0},{"$f":"-Subs!CX54","v":0},{"$f":"-Subs!CY54","v":0},{"$f":"-Subs!CZ54","v":0},{"$f":"-Subs!DA54","v":0},{"$f":"-Subs!DB54","v":0},{"$f":"-Subs!DC54","v":0},{"$f":"-Subs!DD54","v":0},{"$f":"-Subs!DE54","v":0},{"$f":"-Subs!DF54","v":0},{"$f":"-Subs!DG54","v":0},{"$f":"-Subs!DH54","v":0},{"$f":"-Subs!DI54","v":0},{"$f":"-Subs!DJ54","v":0},{"$f":"-Subs!DK54","v":0},{"$f":"-Subs!DL54","v":0},{"$f":"-Subs!DM54","v":0},{"$f":"-Subs!DN54","v":0},{"$f":"-Subs!DO54","v":0},{"$f":"-Subs!DP54","v":0},{"$f":"-Subs!DQ54","v":0},{"$f":"-Subs!DR54","v":0},{"$f":"-Subs!DS54","v":0},{"$f":"-Subs!DT54","v":0},{"$f":"-Subs!DU54","v":0},{"$f":"-Subs!DV54","v":0},{"$f":"-Subs!DW54","v":0},{"$f":"-Subs!DX54","v":0},{"$f":"-Subs!DY54","v":0},{"$f":"-Subs!DZ54","v":0},{"$f":"-Subs!EA54","v":0},{"$f":"-Subs!EB54","v":0},{"$f":"-Subs!EC54","v":0},{"$f":"-Subs!ED54","v":0},{"$f":"-Subs!EE54","v":0},{"$f":"-Subs!EF54","v":0},{"$f":"-Subs!EG54","v":0},{"$f":"-Subs!EH54","v":0},{"$f":"-Subs!EI54","v":0},{"$f":"-Subs!EJ54","v":0},{"$f":"-Subs!EK54","v":0},{"$f":"-Subs!EL54","v":0},{"$f":"-Subs!EM54","v":0},{"$f":"-Subs!EN54","v":0},{"$f":"-Subs!EO54","v":0},{"$f":"-Subs!EP54","v":0},{"$f":"-Subs!EQ54","v":0},{"$f":"-Subs!ER54","v":0},{"$f":"-Subs!ES54","v":0},{"$f":"-Subs!ET54","v":0},{"$f":"-Subs!EU54","v":0},{"$f":"-Subs!EV54","v":0},{"$f":"-Subs!EW54","v":0},{"$f":"-Subs!EX54","v":0},{"$f":"-Subs!EY54","v":0},{"$f":"-Subs!EZ54","v":0},{"$f":"-Subs!FA54","v":0},{"$f":"-Subs!FB54","v":0},{"$f":"-Subs!FC54","v":0},{"$f":"-Subs!FD54","v":0},{"$f":"-Subs!FE54","v":0},{"$f":"-Subs!FF54","v":0}]
[null,"(-) Прочие расходы: возврат возмещенного НДС",null,null,null,null,null,"тыс. руб.",null,null,null,-110703.6132345001,{"$f":"-Oper!M213","v":0},{"$f":"-Oper!N213","v":0},{"$f":"-Oper!O213","v":0},{"$f":"-Oper!P213","v":0},{"$f":"-Oper!Q213","v":0},{"$f":"-Oper!R213","v":0},{"$f":"-Oper!S213","v":0},{"$f":"-Oper!T213","v":0},{"$f":"-Oper!U213","v":0},{"$f":"-Oper!V213","v":0},{"$f":"-Oper!W213","v":0},{"$f":"-Oper!X213","v":0},{"$f":"-Oper!Y213","v":0},{"$f":"-Oper!Z213","v":0},{"$f":"-Oper!AA213","v":-4892.9577772556258},{"$f":"-Oper!AB213","v":-4892.9577772556258},{"$f":"-Oper!AC213","v":-5379.0601815225009},{"$f":"-Oper!AD213","v":-5379.0601815225009},{"$f":"-Oper!AE213","v":-5379.0601815225009},{"$f":"-Oper!AF213","v":-5379.0601815225009},{"$f":"-Oper!AG213","v":-5918.3854767675011},{"$f":"-Oper!AH213","v":-5918.3854767675011},{"$f":"-Oper!AI213","v":-5918.3854767675011},{"$f":"-Oper!AJ213","v":-5918.3854767675011},{"$f":"-Oper!AK213","v":-6507.3854702587514},{"$f":"-Oper!AL213","v":-6507.3854702587514},{"$f":"-Oper!AM213","v":-6507.3854702587514},{"$f":"-Oper!AN213","v":-6507.3854702587514},{"$f":"-Oper!AO213","v":-7156.7047401918762},{"$f":"-Oper!AP213","v":-7156.7047401918762},{"$f":"-Oper!AQ213","v":-15384.96368541005},{"$f":"-Oper!AR213","v":0},{"$f":"-Oper!AS213","v":0},{"$f":"-Oper!AT213","v":0},{"$f":"-Oper!AU213","v":0},{"$f":"-Oper!AV213","v":0},{"$f":"-Oper!AW213","v":0},{"$f":"-Oper!AX213","v":0},{"$f":"-Oper!AY213","v":0},{"$f":"-Oper!AZ213","v":0},{"$f":"-Oper!BA213","v":0},{"$f":"-Oper!BB213","v":0},{"$f":"-Oper!BC213","v":0},{"$f":"-Oper!BD213","v":0},{"$f":"-Oper!BE213","v":0},{"$f":"-Oper!BF213","v":0},{"$f":"-Oper!BG213","v":0},{"$f":"-Oper!BH213","v":0},{"$f":"-Oper!BI213","v":0},{"$f":"-Oper!BJ213","v":0},{"$f":"-Oper!BK213","v":0},{"$f":"-Oper!BL213","v":0},{"$f":"-Oper!BM213","v":0},{"$f":"-Oper!BN213","v":0},{"$f":"-Oper!BO213","v":0},{"$f":"-Oper!BP213","v":0},{"$f":"-Oper!BQ213","v":0},{"$f":"-Oper!BR213","v":0},{"$f":"-Oper!BS213","v":0},{"$f":"-Oper!BT213","v":0},{"$f":"-Oper!BU213","v":0},{"$f":"-Oper!BV213","v":0},{"$f":"-Oper!BW213","v":0},{"$f":"-Oper!BX213","v":0},{"$f":"-Oper!BY213","v":0},{"$f":"-Oper!BZ213","v":0},{"$f":"-Oper!CA213","v":0},{"$f":"-Oper!CB213","v":0},{"$f":"-Oper!CC213","v":0},{"$f":"-Oper!CD213","v":0},{"$f":"-Oper!CE213","v":0},{"$f":"-Oper!CF213","v":0},{"$f":"-Oper!CG213","v":0},{"$f":"-Oper!CH213","v":0},{"$f":"-Oper!CI213","v":0},{"$f":"-Oper!CJ213","v":0},{"$f":"-Oper!CK213","v":0},{"$f":"-Oper!CL213","v":0},{"$f":"-Oper!CM213","v":0},{"$f":"-Oper!CN213","v":0},{"$f":"-Oper!CO213","v":0},{"$f":"-Oper!CP213","v":0},{"$f":"-Oper!CQ213","v":0},{"$f":"-Oper!CR213","v":0},{"$f":"-Oper!CS213","v":0},{"$f":"-Oper!CT213","v":0},{"$f":"-Oper!CU213","v":0},{"$f":"-Oper!CV213","v":0},{"$f":"-Oper!CW213","v":0},{"$f":"-Oper!CX213","v":0},{"$f":"-Oper!CY213","v":0},{"$f":"-Oper!CZ213","v":0},{"$f":"-Oper!DA213","v":0},{"$f":"-Oper!DB213","v":0},{"$f":"-Oper!DC213","v":0},{"$f":"-Oper!DD213","v":0},{"$f":"-Oper!DE213","v":0},{"$f":"-Oper!DF213","v":0},{"$f":"-Oper!DG213","v":0},{"$f":"-Oper!DH213","v":0},{"$f":"-Oper!DI213","v":0},{"$f":"-Oper!DJ213","v":0},{"$f":"-Oper!DK213","v":0},{"$f":"-Oper!DL213","v":0},{"$f":"-Oper!DM213","v":0},{"$f":"-Oper!DN213","v":0},{"$f":"-Oper!DO213","v":0},{"$f":"-Oper!DP213","v":0},{"$f":"-Oper!DQ213","v":0},{"$f":"-Oper!DR213","v":0},{"$f":"-Oper!DS213","v":0},{"$f":"-Oper!DT213","v":0},{"$f":"-Oper!DU213","v":0},{"$f":"-Oper!DV213","v":0},{"$f":"-Oper!DW213","v":0},{"$f":"-Oper!DX213","v":0},{"$f":"-Oper!DY213","v":0},{"$f":"-Oper!DZ213","v":0},{"$f":"-Oper!EA213","v":0},{"$f":"-Oper!EB213","v":0},{"$f":"-Oper!EC213","v":0},{"$f":"-Oper!ED213","v":0},{"$f":"-Oper!EE213","v":0},{"$f":"-Oper!EF213","v":0},{"$f":"-Oper!EG213","v":0},{"$f":"-Oper!EH213","v":0},{"$f":"-Oper!EI213","v":0},{"$f":"-Oper!EJ213","v":0},{"$f":"-Oper!EK213","v":0},{"$f":"-Oper!EL213","v":0},{"$f":"-Oper!EM213","v":0},{"$f":"-Oper!EN213","v":0},{"$f":"-Oper!EO213","v":0},{"$f":"-Oper!EP213","v":0},{"$f":"-Oper!EQ213","v":0},{"$f":"-Oper!ER213","v":0},{"$f":"-Oper!ES213","v":0},{"$f":"-Oper!ET213","v":0},{"$f":"-Oper!EU213","v":0},{"$f":"-Oper!EV213","v":0},{"$f":"-Oper!EW213","v":0},{"$f":"-Oper!EX213","v":0},{"$f":"-Oper!EY213","v":0},{"$f":"-Oper!EZ213","v":0},{"$f":"-Oper!FA213","v":0},{"$f":"-Oper!FB213","v":0},{"$f":"-Oper!FC213","v":0},{"$f":"-Oper!FD213","v":0},{"$f":"-Oper!FE213","v":0},{"$f":"-Oper!FF213","v":0}]
[null,"(-) Прочие расходы: налоги, кроме налога на прибыль",null,null,null,null,null,"тыс. руб.",null,null,null,-64588.134324990067,{"$f":"-Tax!M128","v":0},{"$f":"-Tax!N128","v":0},{"$f":"-Tax!O128","v":0},{"$f":"-Tax!P128","v":0},{"$f":"-Tax!Q128","v":0},{"$f":"-Tax!R128","v":0},{"$f":"-Tax!S128","v":0},{"$f":"-Tax!T128","v":0},{"$f":"-Tax!U128","v":0},{"$f":"-Tax!V128","v":0},{"$f":"-Tax!W128","v":0},{"$f":"-Tax!X128","v":0},{"$f":"-Tax!Y128","v":0},{"$f":"-Tax!Z128","v":-3696.2291906540054},{"$f":"-Tax!AA128","v":-3662.822123081015},{"$f":"-Tax!AB128","v":-3629.415055508025},{"$f":"-Tax!AC128","v":-3596.0079879350351},{"$f":"-Tax!AD128","v":-3562.6009203620447},{"$f":"-Tax!AE128","v":-3529.1938527890547},{"$f":"-Tax!AF128","v":-3495.7867852160643},{"$f":"-Tax!AG128","v":-3462.3797176430744},{"$f":"-Tax!AH128","v":-3428.972650070084},{"$f":"-Tax!AI128","v":-3395.5655824970941},{"$f":"-Tax!AJ128","v":-3362.1585149241041},{"$f":"-Tax!AK128","v":-3328.7514473511137},{"$f":"-Tax!AL128","v":-3297.9296746904552},{"$f":"-Tax!AM128","v":-3267.1079020297962},{"$f":"-Tax!AN128","v":-3236.2861293691376},{"$f":"-Tax!AO128","v":-3205.4643567084786},{"$f":"-Tax!AP128","v":-3174.64258404782},{"$f":"-Tax!AQ128","v":-3143.820811387161},{"$f":"-Tax!AR128","v":-3112.9990387265025},{"$f":"-Tax!AS128","v":0},{"$f":"-Tax!AT128","v":0},{"$f":"-Tax!AU128","v":0},{"$f":"-Tax!AV128","v":0},{"$f":"-Tax!AW128","v":0},{"$f":"-Tax!AX128","v":0},{"$f":"-Tax!AY128","v":0},{"$f":"-Tax!AZ128","v":0},{"$f":"-Tax!BA128","v":0},{"$f":"-Tax!BB128","v":0},{"$f":"-Tax!BC128","v":0},{"$f":"-Tax!BD128","v":0},{"$f":"-Tax!BE128","v":0},{"$f":"-Tax!BF128","v":0},{"$f":"-Tax!BG128","v":0},{"$f":"-Tax!BH128","v":0},{"$f":"-Tax!BI128","v":0},{"$f":"-Tax!BJ128","v":0},{"$f":"-Tax!BK128","v":0},{"$f":"-Tax!BL128","v":0},{"$f":"-Tax!BM128","v":0},{"$f":"-Tax!BN128","v":0},{"$f":"-Tax!BO128","v":0},{"$f":"-Tax!BP128","v":0},{"$f":"-Tax!BQ128","v":0},{"$f":"-Tax!BR128","v":0},{"$f":"-Tax!BS128","v":0},{"$f":"-Tax!BT128","v":0},{"$f":"-Tax!BU128","v":0},{"$f":"-Tax!BV128","v":0},{"$f":"-Tax!BW128","v":0},{"$f":"-Tax!BX128","v":0},{"$f":"-Tax!BY128","v":0},{"$f":"-Tax!BZ128","v":0},{"$f":"-Tax!CA128","v":0},{"$f":"-Tax!CB128","v":0},{"$f":"-Tax!CC128","v":0},{"$f":"-Tax!CD128","v":0},{"$f":"-Tax!CE128","v":0},{"$f":"-Tax!CF128","v":0},{"$f":"-Tax!CG128","v":0},{"$f":"-Tax!CH128","v":0},{"$f":"-Tax!CI128","v":0},{"$f":"-Tax!CJ128","v":0},{"$f":"-Tax!CK128","v":0},{"$f":"-Tax!CL128","v":0},{"$f":"-Tax!CM128","v":0},{"$f":"-Tax!CN128","v":0},{"$f":"-Tax!CO128","v":0},{"$f":"-Tax!CP128","v":0},{"$f":"-Tax!CQ128","v":0},{"$f":"-Tax!CR128","v":0},{"$f":"-Tax!CS128","v":0},{"$f":"-Tax!CT128","v":0},{"$f":"-Tax!CU128","v":0},{"$f":"-Tax!CV128","v":0},{"$f":"-Tax!CW128","v":0},{"$f":"-Tax!CX128","v":0},{"$f":"-Tax!CY128","v":0},{"$f":"-Tax!CZ128","v":0},{"$f":"-Tax!DA128","v":0},{"$f":"-Tax!DB128","v":0},{"$f":"-Tax!DC128","v":0},{"$f":"-Tax!DD128","v":0},{"$f":"-Tax!DE128","v":0},{"$f":"-Tax!DF128","v":0},{"$f":"-Tax!DG128","v":0},{"$f":"-Tax!DH128","v":0},{"$f":"-Tax!DI128","v":0},{"$f":"-Tax!DJ128","v":0},{"$f":"-Tax!DK128","v":0},{"$f":"-Tax!DL128","v":0},{"$f":"-Tax!DM128","v":0},{"$f":"-Tax!DN128","v":0},{"$f":"-Tax!DO128","v":0},{"$f":"-Tax!DP128","v":0},{"$f":"-Tax!DQ128","v":0},{"$f":"-Tax!DR128","v":0},{"$f":"-Tax!DS128","v":0},{"$f":"-Tax!DT128","v":0},{"$f":"-Tax!DU128","v":0},{"$f":"-Tax!DV128","v":0},{"$f":"-Tax!DW128","v":0},{"$f":"-Tax!DX128","v":0},{"$f":"-Tax!DY128","v":0},{"$f":"-Tax!DZ128","v":0},{"$f":"-Tax!EA128","v":0},{"$f":"-Tax!EB128","v":0},{"$f":"-Tax!EC128","v":0},{"$f":"-Tax!ED128","v":0},{"$f":"-Tax!EE128","v":0},{"$f":"-Tax!EF128","v":0},{"$f":"-Tax!EG128","v":0},{"$f":"-Tax!EH128","v":0},{"$f":"-Tax!EI128","v":0},{"$f":"-Tax!EJ128","v":0},{"$f":"-Tax!EK128","v":0},{"$f":"-Tax!EL128","v":0},{"$f":"-Tax!EM128","v":0},{"$f":"-Tax!EN128","v":0},{"$f":"-Tax!EO128","v":0},{"$f":"-Tax!EP128","v":0},{"$f":"-Tax!EQ128","v":0},{"$f":"-Tax!ER128","v":0},{"$f":"-Tax!ES128","v":0},{"$f":"-Tax!ET128","v":0},{"$f":"-Tax!EU128","v":0},{"$f":"-Tax!EV128","v":0},{"$f":"-Tax!EW128","v":0},{"$f":"-Tax!EX128","v":0},{"$f":"-Tax!EY128","v":0},{"$f":"-Tax!EZ128","v":0},{"$f":"-Tax!FA128","v":0},{"$f":"-Tax!FB128","v":0},{"$f":"-Tax!FC128","v":0},{"$f":"-Tax!FD128","v":0},{"$f":"-Tax!FE128","v":0},{"$f":"-Tax!FF128","v":0}]
[null,"Прибыль (убыток) до налогообложения",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M101:FF101)","v":415783.53041728167},{"$f":"SUM(M90:M100)","v":-5200.0529854620509},{"$f":"SUM(N90:N100)","v":-303.53921594805087},-424.25837192705427,-544.97752790605762,-1606.4095095151322,-2673.4808957381974,-5790.4262376374863,-7627.8129895091624,-8823.1395435236373,-11176.982535452154,-15241.731715309059,-18467.079685428194,2303.4894709610671,2980.0737808585905,1657.0688152035591,2545.9896091796963,825.34369314884498,1462.9600413257117,2204.6274968565035,3044.657396858287,1240.5629095862778,1983.0887743066201,2798.9271283390694,3692.7829187777338,1708.1914904190944,2570.1392450769131,3471.6008554325813,4567.4496566699636,2541.2466822814995,3396.3422941783988,{"$f":"SUM(AQ90:AQ100)","v":-4074.9401527517116},{"$f":"SUM(AR90:AR100)","v":452743.81952392921},{"$f":"SUM(AS90:AS100)","v":0},{"$f":"SUM(AT90:AT100)","v":0},{"$f":"SUM(AU90:AU100)","v":0},{"$f":"SUM(AV90:AV100)","v":0},{"$f":"SUM(AW90:AW100)","v":0},{"$f":"SUM(AX90:AX100)","v":0},{"$f":"SUM(AY90:AY100)","v":0},{"$f":"SUM(AZ90:AZ100)","v":0},{"$f":"SUM(BA90:BA100)","v":0},{"$f":"SUM(BB90:BB100)","v":0},{"$f":"SUM(BC90:BC100)","v":0},{"$f":"SUM(BD90:BD100)","v":0},{"$f":"SUM(BE90:BE100)","v":0},{"$f":"SUM(BF90:BF100)","v":0},{"$f":"SUM(BG90:BG100)","v":0},{"$f":"SUM(BH90:BH100)","v":0},{"$f":"SUM(BI90:BI100)","v":0},{"$f":"SUM(BJ90:BJ100)","v":0},{"$f":"SUM(BK90:BK100)","v":0},{"$f":"SUM(BL90:BL100)","v":0},{"$f":"SUM(BM90:BM100)","v":0},{"$f":"SUM(BN90:BN100)","v":0},{"$f":"SUM(BO90:BO100)","v":0},{"$f":"SUM(BP90:BP100)","v":0},{"$f":"SUM(BQ90:BQ100)","v":0},{"$f":"SUM(BR90:BR100)","v":0},0,{"$f":"SUM(BT90:BT100)","v":0},{"$f":"SUM(BU90:BU100)","v":0},{"$f":"SUM(BV90:BV100)","v":0},{"$f":"SUM(BW90:BW100)","v":0},{"$f":"SUM(BX90:BX100)","v":0},{"$f":"SUM(BY90:BY100)","v":0},{"$f":"SUM(BZ90:BZ100)","v":0},{"$f":"SUM(CA90:CA100)","v":0},{"$f":"SUM(CB90:CB100)","v":0},{"$f":"SUM(CC90:CC100)","v":0},{"$f":"SUM(CD90:CD100)","v":0},{"$f":"SUM(CE90:CE100)","v":0},{"$f":"SUM(CF90:CF100)","v":0},{"$f":"SUM(CG90:CG100)","v":0},{"$f":"SUM(CH90:CH100)","v":0},{"$f":"SUM(CI90:CI100)","v":0},{"$f":"SUM(CJ90:CJ100)","v":0},{"$f":"SUM(CK90:CK100)","v":0},{"$f":"SUM(CL90:CL100)","v":0},{"$f":"SUM(CM90:CM100)","v":0},{"$f":"SUM(CN90:CN100)","v":0},{"$f":"SUM(CO90:CO100)","v":0},{"$f":"SUM(CP90:CP100)","v":0},{"$f":"SUM(CQ90:CQ100)","v":0},{"$f":"SUM(CR90:CR100)","v":0},{"$f":"SUM(CS90:CS100)","v":0},{"$f":"SUM(CT90:CT100)","v":0},{"$f":"SUM(CU90:CU100)","v":0},0,{"$f":"SUM(CW90:CW100)","v":0},{"$f":"SUM(CX90:CX100)","v":0},{"$f":"SUM(CY90:CY100)","v":0},{"$f":"SUM(CZ90:CZ100)","v":0},{"$f":"SUM(DA90:DA100)","v":0},{"$f":"SUM(DB90:DB100)","v":0},{"$f":"SUM(DC90:DC100)","v":0},{"$f":"SUM(DD90:DD100)","v":0},{"$f":"SUM(DE90:DE100)","v":0},{"$f":"SUM(DF90:DF100)","v":0},{"$f":"SUM(DG90:DG100)","v":0},{"$f":"SUM(DH90:DH100)","v":0},{"$f":"SUM(DI90:DI100)","v":0},{"$f":"SUM(DJ90:DJ100)","v":0},{"$f":"SUM(DK90:DK100)","v":0},{"$f":"SUM(DL90:DL100)","v":0},{"$f":"SUM(DM90:DM100)","v":0},{"$f":"SUM(DN90:DN100)","v":0},{"$f":"SUM(DO90:DO100)","v":0},{"$f":"SUM(DP90:DP100)","v":0},{"$f":"SUM(DQ90:DQ100)","v":0},{"$f":"SUM(DR90:DR100)","v":0},{"$f":"SUM(DS90:DS100)","v":0},{"$f":"SUM(DT90:DT100)","v":0},{"$f":"SUM(DU90:DU100)","v":0},{"$f":"SUM(DV90:DV100)","v":0},{"$f":"SUM(DW90:DW100)","v":0},{"$f":"SUM(DX90:DX100)","v":0},0,{"$f":"SUM(DZ90:DZ100)","v":0},{"$f":"SUM(EA90:EA100)","v":0},{"$f":"SUM(EB90:EB100)","v":0},{"$f":"SUM(EC90:EC100)","v":0},{"$f":"SUM(ED90:ED100)","v":0},{"$f":"SUM(EE90:EE100)","v":0},{"$f":"SUM(EF90:EF100)","v":0},{"$f":"SUM(EG90:EG100)","v":0},{"$f":"SUM(EH90:EH100)","v":0},{"$f":"SUM(EI90:EI100)","v":0},{"$f":"SUM(EJ90:EJ100)","v":0},{"$f":"SUM(EK90:EK100)","v":0},{"$f":"SUM(EL90:EL100)","v":0},{"$f":"SUM(EM90:EM100)","v":0},{"$f":"SUM(EN90:EN100)","v":0},{"$f":"SUM(EO90:EO100)","v":0},{"$f":"SUM(EP90:EP100)","v":0},{"$f":"SUM(EQ90:EQ100)","v":0},{"$f":"SUM(ER90:ER100)","v":0},{"$f":"SUM(ES90:ES100)","v":0},{"$f":"SUM(ET90:ET100)","v":0},{"$f":"SUM(EU90:EU100)","v":0},{"$f":"SUM(EV90:EV100)","v":0},{"$f":"SUM(EW90:EW100)","v":0},{"$f":"SUM(EX90:EX100)","v":0},{"$f":"SUM(EY90:EY100)","v":0},{"$f":"SUM(EZ90:EZ100)","v":0},{"$f":"SUM(FA90:FA100)","v":0},0,{"$f":"SUM(FC90:FC100)","v":0},{"$f":"SUM(FD90:FD100)","v":0},{"$f":"SUM(FE90:FE100)","v":0},{"$f":"SUM(FF90:FF100)","v":0}]
[]
[null,"НДС в операционных расходах для расчета налога на прибыль",null,{"$f":"'Inputs C'!X79","v":"Да"},{"$f":"'Inputs C'!Y79","v":1},null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M103:FF103)","v":0},{"$f":"Oper!M204*(Tax!$E$103=2)","v":0},{"$f":"Oper!N204*(Tax!$E$103=2)","v":0},{"$f":"Oper!O204*(Tax!$E$103=2)","v":0},{"$f":"Oper!P204*(Tax!$E$103=2)","v":0},{"$f":"Oper!Q204*(Tax!$E$103=2)","v":0},{"$f":"Oper!R204*(Tax!$E$103=2)","v":0},{"$f":"Oper!S204*(Tax!$E$103=2)","v":0},{"$f":"Oper!T204*(Tax!$E$103=2)","v":0},{"$f":"Oper!U204*(Tax!$E$103=2)","v":0},{"$f":"Oper!V204*(Tax!$E$103=2)","v":0},{"$f":"Oper!W204*(Tax!$E$103=2)","v":0},{"$f":"Oper!X204*(Tax!$E$103=2)","v":0},{"$f":"Oper!Y204*(Tax!$E$103=2)","v":0},{"$f":"Oper!Z204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AA204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AB204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AC204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AD204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AE204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AF204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AG204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AH204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AI204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AJ204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AK204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AL204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AM204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AN204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AO204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AP204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AQ204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AR204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AS204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AT204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AU204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AV204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AW204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AX204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AY204*(Tax!$E$103=2)","v":0},{"$f":"Oper!AZ204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BA204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BB204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BC204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BD204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BE204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BF204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BG204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BH204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BI204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BJ204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BK204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BL204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BM204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BN204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BO204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BP204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BQ204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BR204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BS204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BT204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BU204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BV204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BW204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BX204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BY204*(Tax!$E$103=2)","v":0},{"$f":"Oper!BZ204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CA204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CB204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CC204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CD204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CE204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CF204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CG204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CH204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CI204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CJ204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CK204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CL204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CM204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CN204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CO204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CP204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CQ204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CR204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CS204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CT204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CU204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CV204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CW204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CX204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CY204*(Tax!$E$103=2)","v":0},{"$f":"Oper!CZ204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DA204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DB204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DC204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DD204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DE204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DF204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DG204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DH204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DI204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DJ204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DK204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DL204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DM204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DN204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DO204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DP204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DQ204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DR204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DS204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DT204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DU204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DV204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DW204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DX204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DY204*(Tax!$E$103=2)","v":0},{"$f":"Oper!DZ204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EA204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EB204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EC204*(Tax!$E$103=2)","v":0},{"$f":"Oper!ED204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EE204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EF204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EG204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EH204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EI204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EJ204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EK204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EL204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EM204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EN204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EO204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EP204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EQ204*(Tax!$E$103=2)","v":0},{"$f":"Oper!ER204*(Tax!$E$103=2)","v":0},{"$f":"Oper!ES204*(Tax!$E$103=2)","v":0},{"$f":"Oper!ET204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EU204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EV204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EW204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EX204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EY204*(Tax!$E$103=2)","v":0},{"$f":"Oper!EZ204*(Tax!$E$103=2)","v":0},{"$f":"Oper!FA204*(Tax!$E$103=2)","v":0},{"$f":"Oper!FB204*(Tax!$E$103=2)","v":0},{"$f":"Oper!FC204*(Tax!$E$103=2)","v":0},{"$f":"Oper!FD204*(Tax!$E$103=2)","v":0},{"$f":"Oper!FE204*(Tax!$E$103=2)","v":0},{"$f":"Oper!FF204*(Tax!$E$103=2)","v":0}]
[]
[null,"Налогооблагаемая прибыль (убыток)",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M105:FF105)","v":415783.53041728167},{"$f":"M101+M103","v":-5200.0529854620509},{"$f":"N101+N103","v":-303.53921594805087},-424.25837192705427,-544.97752790605762,-1606.4095095151322,-2673.4808957381974,-5790.4262376374863,-7627.8129895091624,-8823.1395435236373,-11176.982535452154,-15241.731715309059,-18467.079685428194,2303.4894709610671,2980.0737808585905,1657.0688152035591,2545.9896091796963,825.34369314884498,1462.9600413257117,2204.6274968565035,3044.657396858287,1240.5629095862778,1983.0887743066201,2798.9271283390694,3692.7829187777338,1708.1914904190944,2570.1392450769131,3471.6008554325813,4567.4496566699636,2541.2466822814995,3396.3422941783988,-4074.9401527517116,452743.81952392921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ101+BZ103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL101+EL103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"База для начисления налога на прибыль в периоде",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M107:FF107)","v":497738.36178338964},{"$f":"MAX(M105,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"MAX(W105,0)","v":0},0,2303.4894709610671,2980.0737808585905,1657.0688152035591,2545.9896091796963,825.34369314884498,1462.9600413257117,2204.6274968565035,3044.657396858287,1240.5629095862778,1983.0887743066201,2798.9271283390694,3692.7829187777338,1708.1914904190944,2570.1392450769131,3471.6008554325813,4567.4496566699636,2541.2466822814995,3396.3422941783988,0,452743.81952392921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(CI105,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(EU105,0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Использование налогового убытка для уменьшения налоговой базы",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M108:FF108)","v":-81954.831366107974},{"$f":"IF(YEAR(M10)<=YEAR($D$87),-MIN(0.5*M107,-M116),-MIN(M107,-M116))","v":0},0,0,0,0,0,0,0,0,0,0,0,-2303.4894709610671,-2980.0737808585905,-1657.0688152035591,-2545.9896091796963,-825.34369314884498,-1462.9600413257117,-2204.6274968565035,-3044.657396858287,-1240.5629095862778,-1983.0887743066201,-2798.9271283390694,-3692.7829187777338,-1708.1914904190944,-2570.1392450769131,-3471.6008554325813,-4567.4496566699636,-2541.2466822814995,-3396.3422941783988,0,-36960.289106647549,{"$f":"IF(YEAR(AS10)<=YEAR($D$87),-MIN(0.5*AS107,-AS116),-MIN(AS107,-AS116))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(BY10)<=YEAR($D$87),-MIN(0.5*BY107,-BY116),-MIN(BY107,-BY116))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(DE10)<=YEAR($D$87),-MIN(0.5*DE107,-DE116),-MIN(DE107,-DE116))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(YEAR(EK10)<=YEAR($D$87),-MIN(0.5*EK107,-EK116),-MIN(EK107,-EK116))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Налогооблагаемая база",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M109:FF109)","v":415783.53041728167},{"$f":"M107+M108","v":0},{"$f":"N107+N108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AO107+AO108","v":0},0,0,415783.53041728167,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ107+BZ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL107+EL108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ставка налога на прибыль",null,null,null,null,null,"%",null,null,null,null,{"$f":"Income_tax_rate","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"Income_tax_rate","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"Income_tax_rate","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"Income_tax_rate","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"Income_tax_rate","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"Налог на прибыль к уплате - копирование",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M112:FF112)","v":83156.706083456345},{"$f":"M109*M111","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"X109*X111","v":0},{"$f":"Y109*Y111","v":0},{"$f":"Z109*Z111","v":0},{"$f":"AA109*AA111","v":0},{"$f":"AB109*AB111","v":0},{"$f":"AC109*AC111","v":0},{"$f":"AD109*AD111","v":0},{"$f":"AE109*AE111","v":0},{"$f":"AF109*AF111","v":0},{"$f":"AG109*AG111","v":0},{"$f":"AH109*AH111","v":0},{"$f":"AI109*AI111","v":0},0,{"$f":"AK109*AK111","v":0},{"$f":"AL109*AL111","v":0},{"$f":"AM109*AM111","v":0},{"$f":"AN109*AN111","v":0},{"$f":"AO109*AO111","v":0},{"$f":"AP109*AP111","v":0},{"$f":"AQ109*AQ111","v":0},{"$f":"AR109*AR111","v":83156.706083456345},{"$f":"AS109*AS111","v":0},{"$f":"AT109*AT111","v":0},{"$f":"AU109*AU111","v":0},0,{"$f":"AW109*AW111","v":0},{"$f":"AX109*AX111","v":0},{"$f":"AY109*AY111","v":0},{"$f":"AZ109*AZ111","v":0},{"$f":"BA109*BA111","v":0},{"$f":"BB109*BB111","v":0},{"$f":"BC109*BC111","v":0},{"$f":"BD109*BD111","v":0},{"$f":"BE109*BE111","v":0},{"$f":"BF109*BF111","v":0},{"$f":"BG109*BG111","v":0},0,{"$f":"BI109*BI111","v":0},{"$f":"BJ109*BJ111","v":0},{"$f":"BK109*BK111","v":0},{"$f":"BL109*BL111","v":0},{"$f":"BM109*BM111","v":0},{"$f":"BN109*BN111","v":0},{"$f":"BO109*BO111","v":0},{"$f":"BP109*BP111","v":0},{"$f":"BQ109*BQ111","v":0},{"$f":"BR109*BR111","v":0},{"$f":"BS109*BS111","v":0},0,{"$f":"BU109*BU111","v":0},{"$f":"BV109*BV111","v":0},{"$f":"BW109*BW111","v":0},{"$f":"BX109*BX111","v":0},{"$f":"BY109*BY111","v":0},{"$f":"BZ109*BZ111","v":0},{"$f":"CA109*CA111","v":0},{"$f":"CB109*CB111","v":0},{"$f":"CC109*CC111","v":0},{"$f":"CD109*CD111","v":0},{"$f":"CE109*CE111","v":0},0,{"$f":"CG109*CG111","v":0},{"$f":"CH109*CH111","v":0},{"$f":"CI109*CI111","v":0},{"$f":"CJ109*CJ111","v":0},{"$f":"CK109*CK111","v":0},{"$f":"CL109*CL111","v":0},{"$f":"CM109*CM111","v":0},{"$f":"CN109*CN111","v":0},{"$f":"CO109*CO111","v":0},{"$f":"CP109*CP111","v":0},{"$f":"CQ109*CQ111","v":0},0,{"$f":"CS109*CS111","v":0},{"$f":"CT109*CT111","v":0},{"$f":"CU109*CU111","v":0},{"$f":"CV109*CV111","v":0},{"$f":"CW109*CW111","v":0},{"$f":"CX109*CX111","v":0},{"$f":"CY109*CY111","v":0},{"$f":"CZ109*CZ111","v":0},{"$f":"DA109*DA111","v":0},{"$f":"DB109*DB111","v":0},{"$f":"DC109*DC111","v":0},0,{"$f":"DE109*DE111","v":0},{"$f":"DF109*DF111","v":0},{"$f":"DG109*DG111","v":0},{"$f":"DH109*DH111","v":0},{"$f":"DI109*DI111","v":0},{"$f":"DJ109*DJ111","v":0},{"$f":"DK109*DK111","v":0},{"$f":"DL109*DL111","v":0},{"$f":"DM109*DM111","v":0},{"$f":"DN109*DN111","v":0},{"$f":"DO109*DO111","v":0},0,{"$f":"DQ109*DQ111","v":0},{"$f":"DR109*DR111","v":0},{"$f":"DS109*DS111","v":0},{"$f":"DT109*DT111","v":0},{"$f":"DU109*DU111","v":0},{"$f":"DV109*DV111","v":0},{"$f":"DW109*DW111","v":0},{"$f":"DX109*DX111","v":0},{"$f":"DY109*DY111","v":0},{"$f":"DZ109*DZ111","v":0},{"$f":"EA109*EA111","v":0},0,{"$f":"EC109*EC111","v":0},{"$f":"ED109*ED111","v":0},{"$f":"EE109*EE111","v":0},{"$f":"EF109*EF111","v":0},{"$f":"EG109*EG111","v":0},{"$f":"EH109*EH111","v":0},{"$f":"EI109*EI111","v":0},{"$f":"EJ109*EJ111","v":0},{"$f":"EK109*EK111","v":0},{"$f":"EL109*EL111","v":0},{"$f":"EM109*EM111","v":0},0,{"$f":"EO109*EO111","v":0},{"$f":"EP109*EP111","v":0},{"$f":"EQ109*EQ111","v":0},{"$f":"ER109*ER111","v":0},{"$f":"ES109*ES111","v":0},{"$f":"ET109*ET111","v":0},{"$f":"EU109*EU111","v":0},{"$f":"EV109*EV111","v":0},{"$f":"EW109*EW111","v":0},{"$f":"EX109*EX111","v":0},{"$f":"EY109*EY111","v":0},0,{"$f":"FA109*FA111","v":0},{"$f":"FB109*FB111","v":0},{"$f":"FC109*FC111","v":0},{"$f":"FD109*FD111","v":0},{"$f":"FE109*FE111","v":0},{"$f":"FF109*FF111","v":0}]
[null,"Налог на прибыль к уплате - вставка",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M113:FF113)","v":83156.705761431193},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,83156.705761431193,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13]
[null,"Проверка: актуальность расчета Налога на прибыль",null,{"$f":"AND(M114:FF114)","v":true},null,null,null,"проверка",null,null,null,{"$f":"L112-SUM(M112:U112)","v":83156.706083456345},{"$f":"ABS(M112-M113)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(AS112-AS113)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(BY112-BY113)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(DE112-DE113)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ABS(EK112-EK113)<VSN","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Накопленный налоговый убыток на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"L119","v":0},{"$f":"M119","v":-5200.0529854620509},-5503.5922014101016,-5927.8505733371558,-6472.8281012432135,-8079.2376107583459,-10752.718506496543,-16543.144744134028,-24170.95773364319,-32994.097277166831,-44171.079812618984,-59412.811527928046,{"$f":"X119","v":-77879.891213356241},-75576.401742395174,-72596.32796153659,-70939.259146333032,-68393.269537153334,-67567.925844004494,-66104.96580267878,-63900.338305822275,-60855.680908963986,-59615.117999377711,-57632.029225071092,-54833.102096732022,-51140.31917795429,-49432.127687535198,-46861.988442458285,-43390.387587025703,-38822.937930355736,-36281.691248074239,-32885.348953895838,-36960.289106647549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(+) Увеличение накпленного налогового убытка",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M117:FF117)","v":-81954.831366107959},{"$f":"MIN(M105,0)","v":-5200.0529854620509},{"$f":"MIN(N105,0)","v":-303.53921594805087},-424.25837192705427,-544.97752790605762,-1606.4095095151322,-2673.4808957381974,-5790.4262376374863,-7627.8129895091624,-8823.1395435236373,-11176.982535452154,-15241.731715309059,-18467.079685428194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4074.9401527517116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BZ105,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EL105,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Списание накопленного налогового убытка",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M118:FF118)","v":81954.831366107974},{"$f":"-M108","v":0},{"$f":"-N108","v":0},0,0,0,0,0,0,0,0,0,0,2303.4894709610671,2980.0737808585905,1657.0688152035591,2545.9896091796963,825.34369314884498,1462.9600413257117,2204.6274968565035,3044.657396858287,1240.5629095862778,1983.0887743066201,2798.9271283390694,3692.7829187777338,1708.1914904190944,2570.1392450769131,3471.6008554325813,4567.4496566699636,2541.2466822814995,3396.3422941783988,0,36960.289106647549,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BZ108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EL108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Накопленный налоговый убыток на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"SUM(M116:M118)","v":-5200.0529854620509},-5503.5922014101016,-5927.8505733371558,-6472.8281012432135,-8079.2376107583459,-10752.718506496543,-16543.144744134028,-24170.95773364319,-32994.097277166831,-44171.079812618984,-59412.811527928046,-77879.891213356241,-75576.401742395174,-72596.32796153659,-70939.259146333032,-68393.269537153334,-67567.925844004494,-66104.96580267878,-63900.338305822275,-60855.680908963986,-59615.117999377711,-57632.029225071092,-54833.102096732022,-51140.31917795429,-49432.127687535198,-46861.988442458285,-43390.387587025703,-38822.937930355736,-36281.691248074239,-32885.348953895838,-36960.289106647549,0,{"$f":"SUM(AS116:AS118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY116:BY118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE116:DE118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK116:EK118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"НАЛОГ НА ИМУЩЕСТВО"]
[]
[null,"Балансовая стоимость ОС на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"FixedAssets!M130","v":0},{"$f":"FixedAssets!N130","v":0},{"$f":"FixedAssets!O130","v":0},{"$f":"FixedAssets!P130","v":0},{"$f":"FixedAssets!Q130","v":0},{"$f":"FixedAssets!R130","v":0},{"$f":"FixedAssets!S130","v":0},{"$f":"FixedAssets!T130","v":0},{"$f":"FixedAssets!U130","v":0},{"$f":"FixedAssets!V130","v":0},{"$f":"FixedAssets!W130","v":0},{"$f":"FixedAssets!X130","v":0},{"$f":"FixedAssets!Y130","v":0},{"$f":"FixedAssets!Z130","v":672041.671028001},{"$f":"FixedAssets!AA130","v":665967.65874200279},{"$f":"FixedAssets!AB130","v":659893.64645600459},{"$f":"FixedAssets!AC130","v":653819.63417000638},{"$f":"FixedAssets!AD130","v":647745.62188400817},{"$f":"FixedAssets!AE130","v":641671.60959800996},{"$f":"FixedAssets!AF130","v":635597.59731201176},{"$f":"FixedAssets!AG130","v":629523.58502601355},{"$f":"FixedAssets!AH130","v":623449.57274001534},{"$f":"FixedAssets!AI130","v":617375.56045401713},{"$f":"FixedAssets!AJ130","v":611301.54816801893},{"$f":"FixedAssets!AK130","v":605227.53588202072},{"$f":"FixedAssets!AL130","v":599623.5772164464},{"$f":"FixedAssets!AM130","v":594019.61855087208},{"$f":"FixedAssets!AN130","v":588415.65988529776},{"$f":"FixedAssets!AO130","v":582811.70121972344},{"$f":"FixedAssets!AP130","v":577207.74255414912},{"$f":"FixedAssets!AQ130","v":571603.78388857481},{"$f":"FixedAssets!AR130","v":565999.82522300049},{"$f":"FixedAssets!AS130","v":0},{"$f":"FixedAssets!AT130","v":0},{"$f":"FixedAssets!AU130","v":0},{"$f":"FixedAssets!AV130","v":0},{"$f":"FixedAssets!AW130","v":0},{"$f":"FixedAssets!AX130","v":0},{"$f":"FixedAssets!AY130","v":0},{"$f":"FixedAssets!AZ130","v":0},{"$f":"FixedAssets!BA130","v":0},{"$f":"FixedAssets!BB130","v":0},{"$f":"FixedAssets!BC130","v":0},{"$f":"FixedAssets!BD130","v":0},{"$f":"FixedAssets!BE130","v":0},{"$f":"FixedAssets!BF130","v":0},{"$f":"FixedAssets!BG130","v":0},{"$f":"FixedAssets!BH130","v":0},{"$f":"FixedAssets!BI130","v":0},{"$f":"FixedAssets!BJ130","v":0},{"$f":"FixedAssets!BK130","v":0},{"$f":"FixedAssets!BL130","v":0},{"$f":"FixedAssets!BM130","v":0},{"$f":"FixedAssets!BN130","v":0},{"$f":"FixedAssets!BO130","v":0},{"$f":"FixedAssets!BP130","v":0},{"$f":"FixedAssets!BQ130","v":0},{"$f":"FixedAssets!BR130","v":0},{"$f":"FixedAssets!BS130","v":0},{"$f":"FixedAssets!BT130","v":0},{"$f":"FixedAssets!BU130","v":0},{"$f":"FixedAssets!BV130","v":0},{"$f":"FixedAssets!BW130","v":0},{"$f":"FixedAssets!BX130","v":0},{"$f":"FixedAssets!BY130","v":0},{"$f":"FixedAssets!BZ130","v":0},{"$f":"FixedAssets!CA130","v":0},{"$f":"FixedAssets!CB130","v":0},{"$f":"FixedAssets!CC130","v":0},{"$f":"FixedAssets!CD130","v":0},{"$f":"FixedAssets!CE130","v":0},{"$f":"FixedAssets!CF130","v":0},{"$f":"FixedAssets!CG130","v":0},{"$f":"FixedAssets!CH130","v":0},{"$f":"FixedAssets!CI130","v":0},{"$f":"FixedAssets!CJ130","v":0},{"$f":"FixedAssets!CK130","v":0},{"$f":"FixedAssets!CL130","v":0},{"$f":"FixedAssets!CM130","v":0},{"$f":"FixedAssets!CN130","v":0},{"$f":"FixedAssets!CO130","v":0},{"$f":"FixedAssets!CP130","v":0},{"$f":"FixedAssets!CQ130","v":0},{"$f":"FixedAssets!CR130","v":0},{"$f":"FixedAssets!CS130","v":0},{"$f":"FixedAssets!CT130","v":0},{"$f":"FixedAssets!CU130","v":0},{"$f":"FixedAssets!CV130","v":0},{"$f":"FixedAssets!CW130","v":0},{"$f":"FixedAssets!CX130","v":0},{"$f":"FixedAssets!CY130","v":0},{"$f":"FixedAssets!CZ130","v":0},{"$f":"FixedAssets!DA130","v":0},{"$f":"FixedAssets!DB130","v":0},{"$f":"FixedAssets!DC130","v":0},{"$f":"FixedAssets!DD130","v":0},{"$f":"FixedAssets!DE130","v":0},{"$f":"FixedAssets!DF130","v":0},{"$f":"FixedAssets!DG130","v":0},{"$f":"FixedAssets!DH130","v":0},{"$f":"FixedAssets!DI130","v":0},{"$f":"FixedAssets!DJ130","v":0},{"$f":"FixedAssets!DK130","v":0},{"$f":"FixedAssets!DL130","v":0},{"$f":"FixedAssets!DM130","v":0},{"$f":"FixedAssets!DN130","v":0},{"$f":"FixedAssets!DO130","v":0},{"$f":"FixedAssets!DP130","v":0},{"$f":"FixedAssets!DQ130","v":0},{"$f":"FixedAssets!DR130","v":0},{"$f":"FixedAssets!DS130","v":0},{"$f":"FixedAssets!DT130","v":0},{"$f":"FixedAssets!DU130","v":0},{"$f":"FixedAssets!DV130","v":0},{"$f":"FixedAssets!DW130","v":0},{"$f":"FixedAssets!DX130","v":0},{"$f":"FixedAssets!DY130","v":0},{"$f":"FixedAssets!DZ130","v":0},{"$f":"FixedAssets!EA130","v":0},{"$f":"FixedAssets!EB130","v":0},{"$f":"FixedAssets!EC130","v":0},{"$f":"FixedAssets!ED130","v":0},{"$f":"FixedAssets!EE130","v":0},{"$f":"FixedAssets!EF130","v":0},{"$f":"FixedAssets!EG130","v":0},{"$f":"FixedAssets!EH130","v":0},{"$f":"FixedAssets!EI130","v":0},{"$f":"FixedAssets!EJ130","v":0},{"$f":"FixedAssets!EK130","v":0},{"$f":"FixedAssets!EL130","v":0},{"$f":"FixedAssets!EM130","v":0},{"$f":"FixedAssets!EN130","v":0},{"$f":"FixedAssets!EO130","v":0},{"$f":"FixedAssets!EP130","v":0},{"$f":"FixedAssets!EQ130","v":0},{"$f":"FixedAssets!ER130","v":0},{"$f":"FixedAssets!ES130","v":0},{"$f":"FixedAssets!ET130","v":0},{"$f":"FixedAssets!EU130","v":0},{"$f":"FixedAssets!EV130","v":0},{"$f":"FixedAssets!EW130","v":0},{"$f":"FixedAssets!EX130","v":0},{"$f":"FixedAssets!EY130","v":0},{"$f":"FixedAssets!EZ130","v":0},{"$f":"FixedAssets!FA130","v":0},{"$f":"FixedAssets!FB130","v":0},{"$f":"FixedAssets!FC130","v":0},{"$f":"FixedAssets!FD130","v":0},{"$f":"FixedAssets!FE130","v":0},{"$f":"FixedAssets!FF130","v":0}]
[null,"Балансовая стоимость незавер. стр-ва на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"FixedAssets!M120","v":0},{"$f":"FixedAssets!N120","v":4172.916666666667},{"$f":"FixedAssets!O120","v":8345.8333333333339},{"$f":"FixedAssets!P120","v":12518.75},{"$f":"FixedAssets!Q120","v":16691.666666666668},{"$f":"FixedAssets!R120","v":75198.097522969227},{"$f":"FixedAssets!S120","v":166400.30615564465},{"$f":"FixedAssets!T120","v":256795.87553396873},{"$f":"FixedAssets!U120","v":286370.84513420454},{"$f":"FixedAssets!V120","v":402578.87065177038},{"$f":"FixedAssets!W120","v":501739.91992737842},{"$f":"FixedAssets!X120","v":650697.4991716072},{"$f":"FixedAssets!Y120","v":710079.32950282504},{"$f":"FixedAssets!Z120","v":0},{"$f":"FixedAssets!AA120","v":0},{"$f":"FixedAssets!AB120","v":0},{"$f":"FixedAssets!AC120","v":0},{"$f":"FixedAssets!AD120","v":0},{"$f":"FixedAssets!AE120","v":0},{"$f":"FixedAssets!AF120","v":0},{"$f":"FixedAssets!AG120","v":0},{"$f":"FixedAssets!AH120","v":0},{"$f":"FixedAssets!AI120","v":0},{"$f":"FixedAssets!AJ120","v":0},{"$f":"FixedAssets!AK120","v":0},{"$f":"FixedAssets!AL120","v":0},{"$f":"FixedAssets!AM120","v":0},{"$f":"FixedAssets!AN120","v":0},{"$f":"FixedAssets!AO120","v":0},{"$f":"FixedAssets!AP120","v":0},{"$f":"FixedAssets!AQ120","v":0},{"$f":"FixedAssets!AR120","v":0},{"$f":"FixedAssets!AS120","v":0},{"$f":"FixedAssets!AT120","v":0},{"$f":"FixedAssets!AU120","v":0},{"$f":"FixedAssets!AV120","v":0},{"$f":"FixedAssets!AW120","v":0},{"$f":"FixedAssets!AX120","v":0},{"$f":"FixedAssets!AY120","v":0},{"$f":"FixedAssets!AZ120","v":0},{"$f":"FixedAssets!BA120","v":0},{"$f":"FixedAssets!BB120","v":0},{"$f":"FixedAssets!BC120","v":0},{"$f":"FixedAssets!BD120","v":0},{"$f":"FixedAssets!BE120","v":0},{"$f":"FixedAssets!BF120","v":0},{"$f":"FixedAssets!BG120","v":0},{"$f":"FixedAssets!BH120","v":0},{"$f":"FixedAssets!BI120","v":0},{"$f":"FixedAssets!BJ120","v":0},{"$f":"FixedAssets!BK120","v":0},{"$f":"FixedAssets!BL120","v":0},{"$f":"FixedAssets!BM120","v":0},{"$f":"FixedAssets!BN120","v":0},{"$f":"FixedAssets!BO120","v":0},{"$f":"FixedAssets!BP120","v":0},{"$f":"FixedAssets!BQ120","v":0},{"$f":"FixedAssets!BR120","v":0},{"$f":"FixedAssets!BS120","v":0},{"$f":"FixedAssets!BT120","v":0},{"$f":"FixedAssets!BU120","v":0},{"$f":"FixedAssets!BV120","v":0},{"$f":"FixedAssets!BW120","v":0},{"$f":"FixedAssets!BX120","v":0},{"$f":"FixedAssets!BY120","v":0},{"$f":"FixedAssets!BZ120","v":0},{"$f":"FixedAssets!CA120","v":0},{"$f":"FixedAssets!CB120","v":0},{"$f":"FixedAssets!CC120","v":0},{"$f":"FixedAssets!CD120","v":0},{"$f":"FixedAssets!CE120","v":0},{"$f":"FixedAssets!CF120","v":0},{"$f":"FixedAssets!CG120","v":0},{"$f":"FixedAssets!CH120","v":0},{"$f":"FixedAssets!CI120","v":0},{"$f":"FixedAssets!CJ120","v":0},{"$f":"FixedAssets!CK120","v":0},{"$f":"FixedAssets!CL120","v":0},{"$f":"FixedAssets!CM120","v":0},{"$f":"FixedAssets!CN120","v":0},{"$f":"FixedAssets!CO120","v":0},{"$f":"FixedAssets!CP120","v":0},{"$f":"FixedAssets!CQ120","v":0},{"$f":"FixedAssets!CR120","v":0},{"$f":"FixedAssets!CS120","v":0},{"$f":"FixedAssets!CT120","v":0},{"$f":"FixedAssets!CU120","v":0},{"$f":"FixedAssets!CV120","v":0},{"$f":"FixedAssets!CW120","v":0},{"$f":"FixedAssets!CX120","v":0},{"$f":"FixedAssets!CY120","v":0},{"$f":"FixedAssets!CZ120","v":0},{"$f":"FixedAssets!DA120","v":0},{"$f":"FixedAssets!DB120","v":0},{"$f":"FixedAssets!DC120","v":0},{"$f":"FixedAssets!DD120","v":0},{"$f":"FixedAssets!DE120","v":0},{"$f":"FixedAssets!DF120","v":0},{"$f":"FixedAssets!DG120","v":0},{"$f":"FixedAssets!DH120","v":0},{"$f":"FixedAssets!DI120","v":0},{"$f":"FixedAssets!DJ120","v":0},{"$f":"FixedAssets!DK120","v":0},{"$f":"FixedAssets!DL120","v":0},{"$f":"FixedAssets!DM120","v":0},{"$f":"FixedAssets!DN120","v":0},{"$f":"FixedAssets!DO120","v":0},{"$f":"FixedAssets!DP120","v":0},{"$f":"FixedAssets!DQ120","v":0},{"$f":"FixedAssets!DR120","v":0},{"$f":"FixedAssets!DS120","v":0},{"$f":"FixedAssets!DT120","v":0},{"$f":"FixedAssets!DU120","v":0},{"$f":"FixedAssets!DV120","v":0},{"$f":"FixedAssets!DW120","v":0},{"$f":"FixedAssets!DX120","v":0},{"$f":"FixedAssets!DY120","v":0},{"$f":"FixedAssets!DZ120","v":0},{"$f":"FixedAssets!EA120","v":0},{"$f":"FixedAssets!EB120","v":0},{"$f":"FixedAssets!EC120","v":0},{"$f":"FixedAssets!ED120","v":0},{"$f":"FixedAssets!EE120","v":0},{"$f":"FixedAssets!EF120","v":0},{"$f":"FixedAssets!EG120","v":0},{"$f":"FixedAssets!EH120","v":0},{"$f":"FixedAssets!EI120","v":0},{"$f":"FixedAssets!EJ120","v":0},{"$f":"FixedAssets!EK120","v":0},{"$f":"FixedAssets!EL120","v":0},{"$f":"FixedAssets!EM120","v":0},{"$f":"FixedAssets!EN120","v":0},{"$f":"FixedAssets!EO120","v":0},{"$f":"FixedAssets!EP120","v":0},{"$f":"FixedAssets!EQ120","v":0},{"$f":"FixedAssets!ER120","v":0},{"$f":"FixedAssets!ES120","v":0},{"$f":"FixedAssets!ET120","v":0},{"$f":"FixedAssets!EU120","v":0},{"$f":"FixedAssets!EV120","v":0},{"$f":"FixedAssets!EW120","v":0},{"$f":"FixedAssets!EX120","v":0},{"$f":"FixedAssets!EY120","v":0},{"$f":"FixedAssets!EZ120","v":0},{"$f":"FixedAssets!FA120","v":0},{"$f":"FixedAssets!FB120","v":0},{"$f":"FixedAssets!FC120","v":0},{"$f":"FixedAssets!FD120","v":0},{"$f":"FixedAssets!FE120","v":0},{"$f":"FixedAssets!FF120","v":0}]
[]
[null,"Ставка налога на имущество, годовая",null,null,null,null,null,"% в год",null,null,null,null,{"$f":"property_tax_rate","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,{"$f":"property_tax_rate","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,{"$f":"property_tax_rate","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,{"$f":"property_tax_rate","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,{"$f":"property_tax_rate","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2]
[null,"Ставка налога на имущество, за период",null,null,null,null,null,"% в квартал",null,null,null,null,{"$f":"M126/periods_in_year","v":5.4999999999999997E-3},5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,{"$f":"AS126/periods_in_year","v":5.4999999999999997E-3},5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,{"$f":"BY126/periods_in_year","v":5.4999999999999997E-3},5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,{"$f":"DE126/periods_in_year","v":5.4999999999999997E-3},5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,{"$f":"EK126/periods_in_year","v":5.4999999999999997E-3},5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3]
[null,"Налог на имущество к уплате",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M128:FF128)","v":64588.134324990067},{"$f":"M123*M127*(M$16<=3)","v":0},{"$f":"N123*N127*(N$16<=3)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"Y123*Y127*(Y$16<=3)","v":0},3696.2291906540054,3662.822123081015,3629.415055508025,3596.0079879350351,3562.6009203620447,3529.1938527890547,3495.7867852160643,3462.3797176430744,3428.972650070084,3395.5655824970941,3362.1585149241041,3328.7514473511137,3297.9296746904552,3267.1079020297962,3236.2861293691376,3205.4643567084786,3174.64258404782,3143.820811387161,3112.9990387265025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ123*BZ127*(BZ$16<=3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL123*EL127*(EL$16<=3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"В т.ч. налог на имущество на инвестиционной стадии",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M129:FF129)","v":0},{"$f":"M128*(M$16<3)","v":0},{"$f":"N128*(N$16<3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ128*(BZ$16<3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL128*(EL$16<3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"В т.ч. налог на имущество на операционной стадии",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M130:FF130)","v":64588.134324990067},{"$f":"M128-M129","v":0},{"$f":"N128-N129","v":0},0,0,0,0,0,0,0,0,0,0,0,3696.2291906540054,3662.822123081015,3629.415055508025,3596.0079879350351,3562.6009203620447,3529.1938527890547,3495.7867852160643,3462.3797176430744,3428.972650070084,3395.5655824970941,3362.1585149241041,3328.7514473511137,3297.9296746904552,3267.1079020297962,3236.2861293691376,3205.4643567084786,3174.64258404782,3143.820811387161,3112.9990387265025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ128-BZ129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL128-EL129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"НАЛОГ НА ПРИБЫЛЬ НА EBIT (ДЛЯ DCF)"]
[]
[null,"EBIT",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M135:FF135)","v":341423.02639637655},{"$f":"FinStat!M65","v":0},{"$f":"FinStat!N65","v":0},{"$f":"FinStat!O65","v":0},{"$f":"FinStat!P65","v":0},{"$f":"FinStat!Q65","v":-391.43306392485874},{"$f":"FinStat!R65","v":-403.32761566643717},{"$f":"FinStat!S65","v":-418.58948389444902},{"$f":"FinStat!T65","v":-433.72337137162998},{"$f":"FinStat!U65","v":-442.871201233119},{"$f":"FinStat!V65","v":-460.77989077394528},{"$f":"FinStat!W65","v":-477.08301400036481},{"$f":"FinStat!X65","v":-497.83514194905729},{"$f":"FinStat!Y65","v":-16618.579655588008},{"$f":"FinStat!Z65","v":19039.607103726321},{"$f":"FinStat!AA65","v":19004.494777326785},{"$f":"FinStat!AB65","v":18969.365648318762},{"$f":"FinStat!AC65","v":17106.000625126217},{"$f":"FinStat!AD65","v":17070.837392581059},{"$f":"FinStat!AE65","v":17035.656855828463},{"$f":"FinStat!AF65","v":17000.458844363038},{"$f":"FinStat!AG65","v":14930.483097196186},{"$f":"FinStat!AH65","v":14895.249618052141},{"$f":"FinStat!AI65","v":14859.998142532357},{"$f":"FinStat!AJ65","v":14824.728493311239},{"$f":"FinStat!AK65","v":13056.089981576024},{"$f":"FinStat!AL65","v":13023.368740881462},{"$f":"FinStat!AM65","v":12990.628783956145},{"$f":"FinStat!AN65","v":12957.869926381431},{"$f":"FinStat!AO65","v":10460.641602500102},{"$f":"FinStat!AP65","v":10427.844383084192},{"$f":"FinStat!AQ65","v":10395.027698788286},{"$f":"FinStat!AR65","v":93518.897119248199},{"$f":"FinStat!AS65","v":0},{"$f":"FinStat!AT65","v":0},{"$f":"FinStat!AU65","v":0},{"$f":"FinStat!AV65","v":0},{"$f":"FinStat!AW65","v":0},{"$f":"FinStat!AX65","v":0},{"$f":"FinStat!AY65","v":0},{"$f":"FinStat!AZ65","v":0},{"$f":"FinStat!BA65","v":0},{"$f":"FinStat!BB65","v":0},{"$f":"FinStat!BC65","v":0},{"$f":"FinStat!BD65","v":0},{"$f":"FinStat!BE65","v":0},{"$f":"FinStat!BF65","v":0},{"$f":"FinStat!BG65","v":0},{"$f":"FinStat!BH65","v":0},{"$f":"FinStat!BI65","v":0},{"$f":"FinStat!BJ65","v":0},{"$f":"FinStat!BK65","v":0},{"$f":"FinStat!BL65","v":0},{"$f":"FinStat!BM65","v":0},{"$f":"FinStat!BN65","v":0},{"$f":"FinStat!BO65","v":0},{"$f":"FinStat!BP65","v":0},{"$f":"FinStat!BQ65","v":0},{"$f":"FinStat!BR65","v":0},{"$f":"FinStat!BS65","v":0},{"$f":"FinStat!BT65","v":0},{"$f":"FinStat!BU65","v":0},{"$f":"FinStat!BV65","v":0},{"$f":"FinStat!BW65","v":0},{"$f":"FinStat!BX65","v":0},{"$f":"FinStat!BY65","v":0},{"$f":"FinStat!BZ65","v":0},{"$f":"FinStat!CA65","v":0},{"$f":"FinStat!CB65","v":0},{"$f":"FinStat!CC65","v":0},{"$f":"FinStat!CD65","v":0},{"$f":"FinStat!CE65","v":0},{"$f":"FinStat!CF65","v":0},{"$f":"FinStat!CG65","v":0},{"$f":"FinStat!CH65","v":0},{"$f":"FinStat!CI65","v":0},{"$f":"FinStat!CJ65","v":0},{"$f":"FinStat!CK65","v":0},{"$f":"FinStat!CL65","v":0},{"$f":"FinStat!CM65","v":0},{"$f":"FinStat!CN65","v":0},{"$f":"FinStat!CO65","v":0},{"$f":"FinStat!CP65","v":0},{"$f":"FinStat!CQ65","v":0},{"$f":"FinStat!CR65","v":0},{"$f":"FinStat!CS65","v":0},{"$f":"FinStat!CT65","v":0},{"$f":"FinStat!CU65","v":0},{"$f":"FinStat!CV65","v":0},{"$f":"FinStat!CW65","v":0},{"$f":"FinStat!CX65","v":0},{"$f":"FinStat!CY65","v":0},{"$f":"FinStat!CZ65","v":0},{"$f":"FinStat!DA65","v":0},{"$f":"FinStat!DB65","v":0},{"$f":"FinStat!DC65","v":0},{"$f":"FinStat!DD65","v":0},{"$f":"FinStat!DE65","v":0},{"$f":"FinStat!DF65","v":0},{"$f":"FinStat!DG65","v":0},{"$f":"FinStat!DH65","v":0},{"$f":"FinStat!DI65","v":0},{"$f":"FinStat!DJ65","v":0},{"$f":"FinStat!DK65","v":0},{"$f":"FinStat!DL65","v":0},{"$f":"FinStat!DM65","v":0},{"$f":"FinStat!DN65","v":0},{"$f":"FinStat!DO65","v":0},{"$f":"FinStat!DP65","v":0},{"$f":"FinStat!DQ65","v":0},{"$f":"FinStat!DR65","v":0},{"$f":"FinStat!DS65","v":0},{"$f":"FinStat!DT65","v":0},{"$f":"FinStat!DU65","v":0},{"$f":"FinStat!DV65","v":0},{"$f":"FinStat!DW65","v":0},{"$f":"FinStat!DX65","v":0},{"$f":"FinStat!DY65","v":0},{"$f":"FinStat!DZ65","v":0},{"$f":"FinStat!EA65","v":0},{"$f":"FinStat!EB65","v":0},{"$f":"FinStat!EC65","v":0},{"$f":"FinStat!ED65","v":0},{"$f":"FinStat!EE65","v":0},{"$f":"FinStat!EF65","v":0},{"$f":"FinStat!EG65","v":0},{"$f":"FinStat!EH65","v":0},{"$f":"FinStat!EI65","v":0},{"$f":"FinStat!EJ65","v":0},{"$f":"FinStat!EK65","v":0},{"$f":"FinStat!EL65","v":0},{"$f":"FinStat!EM65","v":0},{"$f":"FinStat!EN65","v":0},{"$f":"FinStat!EO65","v":0},{"$f":"FinStat!EP65","v":0},{"$f":"FinStat!EQ65","v":0},{"$f":"FinStat!ER65","v":0},{"$f":"FinStat!ES65","v":0},{"$f":"FinStat!ET65","v":0},{"$f":"FinStat!EU65","v":0},{"$f":"FinStat!EV65","v":0},{"$f":"FinStat!EW65","v":0},{"$f":"FinStat!EX65","v":0},{"$f":"FinStat!EY65","v":0},{"$f":"FinStat!EZ65","v":0},{"$f":"FinStat!FA65","v":0},{"$f":"FinStat!FB65","v":0},{"$f":"FinStat!FC65","v":0},{"$f":"FinStat!FD65","v":0},{"$f":"FinStat!FE65","v":0},{"$f":"FinStat!FF65","v":0}]
[]
[null,"База для начисления налога на прибыль в периоде",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M137:FF137)","v":361567.24883477844},{"$f":"MAX(M135,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,19039.607103726321,19004.494777326785,18969.365648318762,17106.000625126217,17070.837392581059,17035.656855828463,17000.458844363038,14930.483097196186,14895.249618052141,14859.998142532357,14824.728493311239,13056.089981576024,13023.368740881462,12990.628783956145,12957.869926381431,10460.641602500102,10427.844383084192,10395.027698788286,93518.897119248199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(BY135,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(EK135,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Использование налогового убытка для уменьшения налоговой базы",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M138:FF138)","v":-20144.22243840187},{"$f":"-MIN(M137,M144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-19039.607103726321,-1104.6153346755491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BY137,BY144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(EK137,EK144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Налогооблагаемая база",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M139:FF139)","v":341423.02639637655},{"$f":"M137+M138","v":0},{"$f":"N137+N138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,17899.879442651236,18969.365648318762,17106.000625126217,17070.837392581059,17035.656855828463,17000.458844363038,14930.483097196186,14895.249618052141,14859.998142532357,14824.728493311239,13056.089981576024,13023.368740881462,12990.628783956145,12957.869926381431,10460.641602500102,10427.844383084192,10395.027698788286,93518.897119248199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ137+BZ138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL137+EL138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ставка налога на прибыль",null,null,null,null,null,"%",null,null,null,null,{"$f":"Income_tax_rate","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"Income_tax_rate","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"Income_tax_rate","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,"Налог на прибыль к уплате",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M142:FF142)","v":68284.605279275303},{"$f":"M139*M141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3579.9758885302472,3793.8731296637525,3421.2001250252433,3414.1674785162122,3407.1313711656931,3400.0917688726076,2986.0966194392372,2979.0499236104283,2971.9996285064717,2964.9456986622481,2611.2179963152048,2604.6737481762925,2598.1257567912289,2591.5739852762863,2092.1283205000204,2085.5688766168382,2079.0055397576575,18703.779423849639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY139*BY141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK139*EK141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Накопленный налоговый убыток на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"L147","v":0},0,0,0,0,391.43306392485874,794.76067959129591,1213.3501634857448,1647.0735348573749,2089.9447360904937,2550.724626864439,3027.8076408648039,3525.6427828138612,20144.22243840187,1104.6153346755491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(+) Увеличение накпленного налогового убытка",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M145:FF145)","v":20144.22243840187},{"$f":"-MIN(M135,0)","v":0},0,0,0,391.43306392485874,403.32761566643717,418.58948389444902,433.72337137162998,442.871201233119,460.77989077394528,477.08301400036481,497.83514194905729,16618.579655588008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(BY135,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(EK135,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Списание накопленного налогового убытка",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M146:FF146)","v":-20144.22243840187},{"$f":"M138","v":0},{"$f":"N138","v":0},0,0,0,0,0,0,0,0,0,0,0,-19039.607103726321,-1104.6153346755491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Накопленный налоговый убыток на начало периода",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"SUM(M144:M146)","v":0},{"$f":"SUM(N144:N146)","v":0},0,0,391.43306392485874,794.76067959129591,1213.3501634857448,1647.0735348573749,2089.9447360904937,2550.724626864439,3027.8076408648039,3525.6427828138612,20144.22243840187,1104.6153346755491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ144:BZ146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL144:EL146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"ПРОЧИЕ НАЛОГИ (ДЛЯ РАСЧЕТА БЮДЖЕТНОЙ ЭФФЕКТИВНОСТИ)"]
[]
[null,"Расходы на ФОТ за период",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M152:FF152)","v":2502.7069927092753},{"$f":"Oper!M148+Oper!M150","v":0},{"$f":"Oper!N148+Oper!N150","v":0},{"$f":"Oper!O148+Oper!O150","v":0},{"$f":"Oper!P148+Oper!P150","v":0},{"$f":"Oper!Q148+Oper!Q150","v":294.6968202392697},{"$f":"Oper!R148+Oper!R150","v":299.80399433592828},{"$f":"Oper!S148+Oper!S150","v":304.9996771149419},{"$f":"Oper!T148+Oper!T150","v":310.13872209491558},{"$f":"Oper!U148+Oper!U150","v":315.36435662001924},{"$f":"Oper!V148+Oper!V150","v":320.67803966742781},{"$f":"Oper!W148+Oper!W150","v":326.08125479712658},{"$f":"Oper!X148+Oper!X150","v":330.9441278396464},{"$f":"Oper!Y148+Oper!Y150","v":0},{"$f":"Oper!Z148+Oper!Z150","v":0},{"$f":"Oper!AA148+Oper!AA150","v":0},{"$f":"Oper!AB148+Oper!AB150","v":0},{"$f":"Oper!AC148+Oper!AC150","v":0},{"$f":"Oper!AD148+Oper!AD150","v":0},{"$f":"Oper!AE148+Oper!AE150","v":0},{"$f":"Oper!AF148+Oper!AF150","v":0},{"$f":"Oper!AG148+Oper!AG150","v":0},{"$f":"Oper!AH148+Oper!AH150","v":0},{"$f":"Oper!AI148+Oper!AI150","v":0},{"$f":"Oper!AJ148+Oper!AJ150","v":0},{"$f":"Oper!AK148+Oper!AK150","v":0},{"$f":"Oper!AL148+Oper!AL150","v":0},{"$f":"Oper!AM148+Oper!AM150","v":0},{"$f":"Oper!AN148+Oper!AN150","v":0},{"$f":"Oper!AO148+Oper!AO150","v":0},{"$f":"Oper!AP148+Oper!AP150","v":0},{"$f":"Oper!AQ148+Oper!AQ150","v":0},{"$f":"Oper!AR148+Oper!AR150","v":0},{"$f":"Oper!AS148+Oper!AS150","v":0},{"$f":"Oper!AT148+Oper!AT150","v":0},{"$f":"Oper!AU148+Oper!AU150","v":0},{"$f":"Oper!AV148+Oper!AV150","v":0},{"$f":"Oper!AW148+Oper!AW150","v":0},{"$f":"Oper!AX148+Oper!AX150","v":0},{"$f":"Oper!AY148+Oper!AY150","v":0},{"$f":"Oper!AZ148+Oper!AZ150","v":0},{"$f":"Oper!BA148+Oper!BA150","v":0},{"$f":"Oper!BB148+Oper!BB150","v":0},{"$f":"Oper!BC148+Oper!BC150","v":0},{"$f":"Oper!BD148+Oper!BD150","v":0},{"$f":"Oper!BE148+Oper!BE150","v":0},{"$f":"Oper!BF148+Oper!BF150","v":0},{"$f":"Oper!BG148+Oper!BG150","v":0},{"$f":"Oper!BH148+Oper!BH150","v":0},{"$f":"Oper!BI148+Oper!BI150","v":0},{"$f":"Oper!BJ148+Oper!BJ150","v":0},{"$f":"Oper!BK148+Oper!BK150","v":0},{"$f":"Oper!BL148+Oper!BL150","v":0},{"$f":"Oper!BM148+Oper!BM150","v":0},{"$f":"Oper!BN148+Oper!BN150","v":0},{"$f":"Oper!BO148+Oper!BO150","v":0},{"$f":"Oper!BP148+Oper!BP150","v":0},{"$f":"Oper!BQ148+Oper!BQ150","v":0},{"$f":"Oper!BR148+Oper!BR150","v":0},{"$f":"Oper!BS148+Oper!BS150","v":0},{"$f":"Oper!BT148+Oper!BT150","v":0},{"$f":"Oper!BU148+Oper!BU150","v":0},{"$f":"Oper!BV148+Oper!BV150","v":0},{"$f":"Oper!BW148+Oper!BW150","v":0},{"$f":"Oper!BX148+Oper!BX150","v":0},{"$f":"Oper!BY148+Oper!BY150","v":0},{"$f":"Oper!BZ148+Oper!BZ150","v":0},{"$f":"Oper!CA148+Oper!CA150","v":0},{"$f":"Oper!CB148+Oper!CB150","v":0},{"$f":"Oper!CC148+Oper!CC150","v":0},{"$f":"Oper!CD148+Oper!CD150","v":0},{"$f":"Oper!CE148+Oper!CE150","v":0},{"$f":"Oper!CF148+Oper!CF150","v":0},{"$f":"Oper!CG148+Oper!CG150","v":0},{"$f":"Oper!CH148+Oper!CH150","v":0},{"$f":"Oper!CI148+Oper!CI150","v":0},{"$f":"Oper!CJ148+Oper!CJ150","v":0},{"$f":"Oper!CK148+Oper!CK150","v":0},{"$f":"Oper!CL148+Oper!CL150","v":0},{"$f":"Oper!CM148+Oper!CM150","v":0},{"$f":"Oper!CN148+Oper!CN150","v":0},{"$f":"Oper!CO148+Oper!CO150","v":0},{"$f":"Oper!CP148+Oper!CP150","v":0},{"$f":"Oper!CQ148+Oper!CQ150","v":0},{"$f":"Oper!CR148+Oper!CR150","v":0},{"$f":"Oper!CS148+Oper!CS150","v":0},{"$f":"Oper!CT148+Oper!CT150","v":0},{"$f":"Oper!CU148+Oper!CU150","v":0},{"$f":"Oper!CV148+Oper!CV150","v":0},{"$f":"Oper!CW148+Oper!CW150","v":0},{"$f":"Oper!CX148+Oper!CX150","v":0},{"$f":"Oper!CY148+Oper!CY150","v":0},{"$f":"Oper!CZ148+Oper!CZ150","v":0},{"$f":"Oper!DA148+Oper!DA150","v":0},{"$f":"Oper!DB148+Oper!DB150","v":0},{"$f":"Oper!DC148+Oper!DC150","v":0},{"$f":"Oper!DD148+Oper!DD150","v":0},{"$f":"Oper!DE148+Oper!DE150","v":0},{"$f":"Oper!DF148+Oper!DF150","v":0},{"$f":"Oper!DG148+Oper!DG150","v":0},{"$f":"Oper!DH148+Oper!DH150","v":0},{"$f":"Oper!DI148+Oper!DI150","v":0},{"$f":"Oper!DJ148+Oper!DJ150","v":0},{"$f":"Oper!DK148+Oper!DK150","v":0},{"$f":"Oper!DL148+Oper!DL150","v":0},{"$f":"Oper!DM148+Oper!DM150","v":0},{"$f":"Oper!DN148+Oper!DN150","v":0},{"$f":"Oper!DO148+Oper!DO150","v":0},{"$f":"Oper!DP148+Oper!DP150","v":0},{"$f":"Oper!DQ148+Oper!DQ150","v":0},{"$f":"Oper!DR148+Oper!DR150","v":0},{"$f":"Oper!DS148+Oper!DS150","v":0},{"$f":"Oper!DT148+Oper!DT150","v":0},{"$f":"Oper!DU148+Oper!DU150","v":0},{"$f":"Oper!DV148+Oper!DV150","v":0},{"$f":"Oper!DW148+Oper!DW150","v":0},{"$f":"Oper!DX148+Oper!DX150","v":0},{"$f":"Oper!DY148+Oper!DY150","v":0},{"$f":"Oper!DZ148+Oper!DZ150","v":0},{"$f":"Oper!EA148+Oper!EA150","v":0},{"$f":"Oper!EB148+Oper!EB150","v":0},{"$f":"Oper!EC148+Oper!EC150","v":0},{"$f":"Oper!ED148+Oper!ED150","v":0},{"$f":"Oper!EE148+Oper!EE150","v":0},{"$f":"Oper!EF148+Oper!EF150","v":0},{"$f":"Oper!EG148+Oper!EG150","v":0},{"$f":"Oper!EH148+Oper!EH150","v":0},{"$f":"Oper!EI148+Oper!EI150","v":0},{"$f":"Oper!EJ148+Oper!EJ150","v":0},{"$f":"Oper!EK148+Oper!EK150","v":0},{"$f":"Oper!EL148+Oper!EL150","v":0},{"$f":"Oper!EM148+Oper!EM150","v":0},{"$f":"Oper!EN148+Oper!EN150","v":0},{"$f":"Oper!EO148+Oper!EO150","v":0},{"$f":"Oper!EP148+Oper!EP150","v":0},{"$f":"Oper!EQ148+Oper!EQ150","v":0},{"$f":"Oper!ER148+Oper!ER150","v":0},{"$f":"Oper!ES148+Oper!ES150","v":0},{"$f":"Oper!ET148+Oper!ET150","v":0},{"$f":"Oper!EU148+Oper!EU150","v":0},{"$f":"Oper!EV148+Oper!EV150","v":0},{"$f":"Oper!EW148+Oper!EW150","v":0},{"$f":"Oper!EX148+Oper!EX150","v":0},{"$f":"Oper!EY148+Oper!EY150","v":0},{"$f":"Oper!EZ148+Oper!EZ150","v":0},{"$f":"Oper!FA148+Oper!FA150","v":0},{"$f":"Oper!FB148+Oper!FB150","v":0},{"$f":"Oper!FC148+Oper!FC150","v":0},{"$f":"Oper!FD148+Oper!FD150","v":0},{"$f":"Oper!FE148+Oper!FE150","v":0},{"$f":"Oper!FF148+Oper!FF150","v":0}]
[null,"Отчисления в страховые фонды из ФОТ",null,{"$f":"'Inputs C'!X87","v":0.30199999999999999},null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M153:FF153)","v":580.50500138110681},{"$f":"M152/(1+$D$153)*$D$153","v":0},{"$f":"N152/(1+$D$153)*$D$153","v":0},0,0,68.355176430306784,69.539789776843577,70.744932787029526,71.936938611877494,73.149028954873884,74.38154222700706,75.634822541268989,76.762770051899537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS152/(1+$D$153)*$D$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY152/(1+$D$153)*$D$153","v":0},{"$f":"BZ152/(1+$D$153)*$D$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL152/(1+$D$153)*$D$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ФОТ за вычетом отчислений в страховые фонды",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M154:FF154)","v":1922.2019913281688},{"$f":"M152-M153","v":0},{"$f":"N152-N153","v":0},0,0,226.34164380896291,230.2642045590847,234.25474432791236,238.20178348303807,242.21532766514537,246.29649744042075,250.44643225585759,254.18135778774686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ152-BZ153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL152-EL153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"В т.ч. НДФЛ",null,{"$f":"'Inputs C'!X88","v":0.13},null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M155:FF155)","v":221.1382821881964},{"$f":"M154/(1+$D$155)*$D$155","v":0},{"$f":"N154/(1+$D$155)*$D$155","v":0},0,0,26.039304155013436,26.490572205912404,26.949660851883728,27.403745002473411,27.865480173866285,28.334995280756374,28.812421409965918,29.242103108324862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ154/(1+$D$155)*$D$155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL154/(1+$D$155)*$D$155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ФОТ за вычетом отчислений в страховые фонды и НДФЛ",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M156:FF156)","v":1701.0637091399724},{"$f":"M154-M155","v":0},0,0,0,200.30233965394947,203.7736323531723,207.30508347602864,210.79803848056466,214.34984749127909,217.96150215966438,221.63401084589168,224.93925467942199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"РАСЧЕТ СЦЕНАРИЯ ВОЗМЕЩЕНИЕ+ВОЗВРАТ"]
[]
[null,"Капитальные затраты",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"Fact_capex","v":851566.25565000018}]
[null,"Капитальный грант",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"Subs!L169","v":187344.57624300002}]
[null,"Возмещение НДС",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M163:FF163)","v":110703.61323450004},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(M24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(N24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(O24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(P24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(Q24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(R24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(S24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(T24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(U24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(V24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(W24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(X24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(Y24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(Z24=2*Controls!$C$12/month_in_period)","v":110703.61323450004},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AA24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AB24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AC24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AD24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AE24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AF24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AG24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AH24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AI24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AJ24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AK24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AL24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AM24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AN24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AO24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AP24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AQ24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AR24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AS24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AT24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AU24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AV24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AW24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AX24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AY24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(AZ24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BA24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BB24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BC24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BD24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BE24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BF24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BG24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BH24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BI24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BJ24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BK24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BL24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BM24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BN24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BO24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BP24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BQ24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BR24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BS24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BT24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BU24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BV24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BW24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BX24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BY24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(BZ24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CA24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CB24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CC24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CD24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CE24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CF24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CG24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CH24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CI24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CJ24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CK24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CL24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CM24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CN24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CO24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CP24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CQ24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CR24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CS24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CT24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CU24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CV24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CW24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CX24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CY24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(CZ24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DA24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DB24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DC24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DD24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DE24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DF24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DG24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DH24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DI24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DJ24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DK24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DL24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DM24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DN24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DO24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DP24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DQ24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DR24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DS24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DT24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DU24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DV24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DW24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DX24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DY24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(DZ24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EA24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EB24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EC24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(ED24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EE24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EF24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EG24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EH24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EI24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EJ24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EK24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EL24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EM24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EN24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EO24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EP24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EQ24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(ER24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(ES24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(ET24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EU24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EV24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EW24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EX24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EY24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(EZ24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(FA24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(FB24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(FC24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(FD24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(FE24=2*Controls!$C$12/month_in_period)","v":0},{"$f":"($L$161-$L$162)*Const_VAT_rate/(1+Const_VAT_rate)*(FF24=2*Controls!$C$12/month_in_period)","v":0}]

{"sheet":"BgEf","index":19,"n_rows":103,"n_cols":162,"rows_kept":103,"cut":false,"hidden":false,"merged":[]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Расчет бюджетной эффективности",null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[null,"ВРЕМЕННЫЕ ПРЕДПОСЫЛКИ"]
[]
[null,"Порядковый номер периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M8","v":1},{"$f":"'Inputs T'!N8","v":2},{"$f":"'Inputs T'!O8","v":3},{"$f":"'Inputs T'!P8","v":4},{"$f":"'Inputs T'!Q8","v":5},{"$f":"'Inputs T'!R8","v":6},{"$f":"'Inputs T'!S8","v":7},{"$f":"'Inputs T'!T8","v":8},{"$f":"'Inputs T'!U8","v":9},{"$f":"'Inputs T'!V8","v":10},{"$f":"'Inputs T'!W8","v":11},{"$f":"'Inputs T'!X8","v":12},{"$f":"'Inputs T'!Y8","v":13},{"$f":"'Inputs T'!Z8","v":14},{"$f":"'Inputs T'!AA8","v":15},{"$f":"'Inputs T'!AB8","v":16},{"$f":"'Inputs T'!AC8","v":17},{"$f":"'Inputs T'!AD8","v":18},{"$f":"'Inputs T'!AE8","v":19},{"$f":"'Inputs T'!AF8","v":20},{"$f":"'Inputs T'!AG8","v":21},{"$f":"'Inputs T'!AH8","v":22},{"$f":"'Inputs T'!AI8","v":23},{"$f":"'Inputs T'!AJ8","v":24},{"$f":"'Inputs T'!AK8","v":25},{"$f":"'Inputs T'!AL8","v":26},{"$f":"'Inputs T'!AM8","v":27},{"$f":"'Inputs T'!AN8","v":28},{"$f":"'Inputs T'!AO8","v":29},{"$f":"'Inputs T'!AP8","v":30},{"$f":"'Inputs T'!AQ8","v":31},{"$f":"'Inputs T'!AR8","v":32},{"$f":"'Inputs T'!AS8","v":33},{"$f":"'Inputs T'!AT8","v":34},{"$f":"'Inputs T'!AU8","v":35},{"$f":"'Inputs T'!AV8","v":36},{"$f":"'Inputs T'!AW8","v":37},{"$f":"'Inputs T'!AX8","v":38},{"$f":"'Inputs T'!AY8","v":39},{"$f":"'Inputs T'!AZ8","v":40},{"$f":"'Inputs T'!BA8","v":41},{"$f":"'Inputs T'!BB8","v":42},{"$f":"'Inputs T'!BC8","v":43},{"$f":"'Inputs T'!BD8","v":44},{"$f":"'Inputs T'!BE8","v":45},{"$f":"'Inputs T'!BF8","v":46},{"$f":"'Inputs T'!BG8","v":47},{"$f":"'Inputs T'!BH8","v":48},{"$f":"'Inputs T'!BI8","v":49},{"$f":"'Inputs T'!BJ8","v":50},{"$f":"'Inputs T'!BK8","v":51},{"$f":"'Inputs T'!BL8","v":52},{"$f":"'Inputs T'!BM8","v":53},{"$f":"'Inputs T'!BN8","v":54},{"$f":"'Inputs T'!BO8","v":55},{"$f":"'Inputs T'!BP8","v":56},{"$f":"'Inputs T'!BQ8","v":57},{"$f":"'Inputs T'!BR8","v":58},{"$f":"'Inputs T'!BS8","v":59},{"$f":"'Inputs T'!BT8","v":60},{"$f":"'Inputs T'!BU8","v":61},{"$f":"'Inputs T'!BV8","v":62},{"$f":"'Inputs T'!BW8","v":63},{"$f":"'Inputs T'!BX8","v":64},{"$f":"'Inputs T'!BY8","v":65},{"$f":"'Inputs T'!BZ8","v":66},{"$f":"'Inputs T'!CA8","v":67},{"$f":"'Inputs T'!CB8","v":68},{"$f":"'Inputs T'!CC8","v":69},{"$f":"'Inputs T'!CD8","v":70},{"$f":"'Inputs T'!CE8","v":71},{"$f":"'Inputs T'!CF8","v":72},{"$f":"'Inputs T'!CG8","v":73},{"$f":"'Inputs T'!CH8","v":74},{"$f":"'Inputs T'!CI8","v":75},{"$f":"'Inputs T'!CJ8","v":76},{"$f":"'Inputs T'!CK8","v":77},{"$f":"'Inputs T'!CL8","v":78},{"$f":"'Inputs T'!CM8","v":79},{"$f":"'Inputs T'!CN8","v":80},{"$f":"'Inputs T'!CO8","v":81},{"$f":"'Inputs T'!CP8","v":82},{"$f":"'Inputs T'!CQ8","v":83},{"$f":"'Inputs T'!CR8","v":84},{"$f":"'Inputs T'!CS8","v":85},{"$f":"'Inputs T'!CT8","v":86},{"$f":"'Inputs T'!CU8","v":87},{"$f":"'Inputs T'!CV8","v":88},{"$f":"'Inputs T'!CW8","v":89},{"$f":"'Inputs T'!CX8","v":90},{"$f":"'Inputs T'!CY8","v":91},{"$f":"'Inputs T'!CZ8","v":92},{"$f":"'Inputs T'!DA8","v":93},{"$f":"'Inputs T'!DB8","v":94},{"$f":"'Inputs T'!DC8","v":95},{"$f":"'Inputs T'!DD8","v":96},{"$f":"'Inputs T'!DE8","v":97},{"$f":"'Inputs T'!DF8","v":98},{"$f":"'Inputs T'!DG8","v":99},{"$f":"'Inputs T'!DH8","v":100},{"$f":"'Inputs T'!DI8","v":101},{"$f":"'Inputs T'!DJ8","v":102},{"$f":"'Inputs T'!DK8","v":103},{"$f":"'Inputs T'!DL8","v":104},{"$f":"'Inputs T'!DM8","v":105},{"$f":"'Inputs T'!DN8","v":106},{"$f":"'Inputs T'!DO8","v":107},{"$f":"'Inputs T'!DP8","v":108},{"$f":"'Inputs T'!DQ8","v":109},{"$f":"'Inputs T'!DR8","v":110},{"$f":"'Inputs T'!DS8","v":111},{"$f":"'Inputs T'!DT8","v":112},{"$f":"'Inputs T'!DU8","v":113},{"$f":"'Inputs T'!DV8","v":114},{"$f":"'Inputs T'!DW8","v":115},{"$f":"'Inputs T'!DX8","v":116},{"$f":"'Inputs T'!DY8","v":117},{"$f":"'Inputs T'!DZ8","v":118},{"$f":"'Inputs T'!EA8","v":119},{"$f":"'Inputs T'!EB8","v":120},{"$f":"'Inputs T'!EC8","v":121},{"$f":"'Inputs T'!ED8","v":122},{"$f":"'Inputs T'!EE8","v":123},{"$f":"'Inputs T'!EF8","v":124},{"$f":"'Inputs T'!EG8","v":125},{"$f":"'Inputs T'!EH8","v":126},{"$f":"'Inputs T'!EI8","v":127},{"$f":"'Inputs T'!EJ8","v":128},{"$f":"'Inputs T'!EK8","v":129},{"$f":"'Inputs T'!EL8","v":130},{"$f":"'Inputs T'!EM8","v":131},{"$f":"'Inputs T'!EN8","v":132},{"$f":"'Inputs T'!EO8","v":133},{"$f":"'Inputs T'!EP8","v":134},{"$f":"'Inputs T'!EQ8","v":135},{"$f":"'Inputs T'!ER8","v":136},{"$f":"'Inputs T'!ES8","v":137},{"$f":"'Inputs T'!ET8","v":138},{"$f":"'Inputs T'!EU8","v":139},{"$f":"'Inputs T'!EV8","v":140},{"$f":"'Inputs T'!EW8","v":141},{"$f":"'Inputs T'!EX8","v":142},{"$f":"'Inputs T'!EY8","v":143},{"$f":"'Inputs T'!EZ8","v":144},{"$f":"'Inputs T'!FA8","v":145},{"$f":"'Inputs T'!FB8","v":146},{"$f":"'Inputs T'!FC8","v":147},{"$f":"'Inputs T'!FD8","v":148},{"$f":"'Inputs T'!FE8","v":149},{"$f":"'Inputs T'!FF8","v":150}]
[null,"Начало периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M9","v":"2019-04-01"},{"$f":"'Inputs T'!N9","v":"2019-07-01"},{"$f":"'Inputs T'!O9","v":"2019-10-01"},{"$f":"'Inputs T'!P9","v":"2020-01-01"},{"$f":"'Inputs T'!Q9","v":"2020-04-01"},{"$f":"'Inputs T'!R9","v":"2020-07-01"},{"$f":"'Inputs T'!S9","v":"2020-10-01"},{"$f":"'Inputs T'!T9","v":"2021-01-01"},{"$f":"'Inputs T'!U9","v":"2021-04-01"},{"$f":"'Inputs T'!V9","v":"2021-07-01"},{"$f":"'Inputs T'!W9","v":"2021-10-01"},{"$f":"'Inputs T'!X9","v":"2022-01-01"},{"$f":"'Inputs T'!Y9","v":"2022-04-01"},{"$f":"'Inputs T'!Z9","v":"2022-07-01"},{"$f":"'Inputs T'!AA9","v":"2022-10-01"},{"$f":"'Inputs T'!AB9","v":"2023-01-01"},{"$f":"'Inputs T'!AC9","v":"2023-04-01"},{"$f":"'Inputs T'!AD9","v":"2023-07-01"},{"$f":"'Inputs T'!AE9","v":"2023-10-01"},{"$f":"'Inputs T'!AF9","v":"2024-01-01"},{"$f":"'Inputs T'!AG9","v":"2024-04-01"},{"$f":"'Inputs T'!AH9","v":"2024-07-01"},{"$f":"'Inputs T'!AI9","v":"2024-10-01"},{"$f":"'Inputs T'!AJ9","v":"2025-01-01"},{"$f":"'Inputs T'!AK9","v":"2025-04-01"},{"$f":"'Inputs T'!AL9","v":"2025-07-01"},{"$f":"'Inputs T'!AM9","v":"2025-10-01"},{"$f":"'Inputs T'!AN9","v":"2026-01-01"},{"$f":"'Inputs T'!AO9","v":"2026-04-01"},{"$f":"'Inputs T'!AP9","v":"2026-07-01"},{"$f":"'Inputs T'!AQ9","v":"2026-10-01"},{"$f":"'Inputs T'!AR9","v":"2027-01-01"},{"$f":"'Inputs T'!AS9","v":"2027-04-01"},{"$f":"'Inputs T'!AT9","v":"2027-07-01"},{"$f":"'Inputs T'!AU9","v":"2027-10-01"},{"$f":"'Inputs T'!AV9","v":"2028-01-01"},{"$f":"'Inputs T'!AW9","v":"2028-04-01"},{"$f":"'Inputs T'!AX9","v":"2028-07-01"},{"$f":"'Inputs T'!AY9","v":"2028-10-01"},{"$f":"'Inputs T'!AZ9","v":"2029-01-01"},{"$f":"'Inputs T'!BA9","v":"2029-04-01"},{"$f":"'Inputs T'!BB9","v":"2029-07-01"},{"$f":"'Inputs T'!BC9","v":"2029-10-01"},{"$f":"'Inputs T'!BD9","v":"2030-01-01"},{"$f":"'Inputs T'!BE9","v":"2030-04-01"},{"$f":"'Inputs T'!BF9","v":"2030-07-01"},{"$f":"'Inputs T'!BG9","v":"2030-10-01"},{"$f":"'Inputs T'!BH9","v":"2031-01-01"},{"$f":"'Inputs T'!BI9","v":"2031-04-01"},{"$f":"'Inputs T'!BJ9","v":"2031-07-01"},{"$f":"'Inputs T'!BK9","v":"2031-10-01"},{"$f":"'Inputs T'!BL9","v":"2032-01-01"},{"$f":"'Inputs T'!BM9","v":"2032-04-01"},{"$f":"'Inputs T'!BN9","v":"2032-07-01"},{"$f":"'Inputs T'!BO9","v":"2032-10-01"},{"$f":"'Inputs T'!BP9","v":"2033-01-01"},{"$f":"'Inputs T'!BQ9","v":"2033-04-01"},{"$f":"'Inputs T'!BR9","v":"2033-07-01"},{"$f":"'Inputs T'!BS9","v":"2033-10-01"},{"$f":"'Inputs T'!BT9","v":"2034-01-01"},{"$f":"'Inputs T'!BU9","v":"2034-04-01"},{"$f":"'Inputs T'!BV9","v":"2034-07-01"},{"$f":"'Inputs T'!BW9","v":"2034-10-01"},{"$f":"'Inputs T'!BX9","v":"2035-01-01"},{"$f":"'Inputs T'!BY9","v":"2035-04-01"},{"$f":"'Inputs T'!BZ9","v":"2035-07-01"},{"$f":"'Inputs T'!CA9","v":"2035-10-01"},{"$f":"'Inputs T'!CB9","v":"2036-01-01"},{"$f":"'Inputs T'!CC9","v":"2036-04-01"},{"$f":"'Inputs T'!CD9","v":"2036-07-01"},{"$f":"'Inputs T'!CE9","v":"2036-10-01"},{"$f":"'Inputs T'!CF9","v":"2037-01-01"},{"$f":"'Inputs T'!CG9","v":"2037-04-01"},{"$f":"'Inputs T'!CH9","v":"2037-07-01"},{"$f":"'Inputs T'!CI9","v":"2037-10-01"},{"$f":"'Inputs T'!CJ9","v":"2038-01-01"},{"$f":"'Inputs T'!CK9","v":"2038-04-01"},{"$f":"'Inputs T'!CL9","v":"2038-07-01"},{"$f":"'Inputs T'!CM9","v":"2038-10-01"},{"$f":"'Inputs T'!CN9","v":"2039-01-01"},{"$f":"'Inputs T'!CO9","v":"2039-04-01"},{"$f":"'Inputs T'!CP9","v":"2039-07-01"},{"$f":"'Inputs T'!CQ9","v":"2039-10-01"},{"$f":"'Inputs T'!CR9","v":"2040-01-01"},{"$f":"'Inputs T'!CS9","v":"2040-04-01"},{"$f":"'Inputs T'!CT9","v":"2040-07-01"},{"$f":"'Inputs T'!CU9","v":"2040-10-01"},{"$f":"'Inputs T'!CV9","v":"2041-01-01"},{"$f":"'Inputs T'!CW9","v":"2041-04-01"},{"$f":"'Inputs T'!CX9","v":"2041-07-01"},{"$f":"'Inputs T'!CY9","v":"2041-10-01"},{"$f":"'Inputs T'!CZ9","v":"2042-01-01"},{"$f":"'Inputs T'!DA9","v":"2042-04-01"},{"$f":"'Inputs T'!DB9","v":"2042-07-01"},{"$f":"'Inputs T'!DC9","v":"2042-10-01"},{"$f":"'Inputs T'!DD9","v":"2043-01-01"},{"$f":"'Inputs T'!DE9","v":"2043-04-01"},{"$f":"'Inputs T'!DF9","v":"2043-07-01"},{"$f":"'Inputs T'!DG9","v":"2043-10-01"},{"$f":"'Inputs T'!DH9","v":"2044-01-01"},{"$f":"'Inputs T'!DI9","v":"2044-04-01"},{"$f":"'Inputs T'!DJ9","v":"2044-07-01"},{"$f":"'Inputs T'!DK9","v":"2044-10-01"},{"$f":"'Inputs T'!DL9","v":"2045-01-01"},{"$f":"'Inputs T'!DM9","v":"2045-04-01"},{"$f":"'Inputs T'!DN9","v":"2045-07-01"},{"$f":"'Inputs T'!DO9","v":"2045-10-01"},{"$f":"'Inputs T'!DP9","v":"2046-01-01"},{"$f":"'Inputs T'!DQ9","v":"2046-04-01"},{"$f":"'Inputs T'!DR9","v":"2046-07-01"},{"$f":"'Inputs T'!DS9","v":"2046-10-01"},{"$f":"'Inputs T'!DT9","v":"2047-01-01"},{"$f":"'Inputs T'!DU9","v":"2047-04-01"},{"$f":"'Inputs T'!DV9","v":"2047-07-01"},{"$f":"'Inputs T'!DW9","v":"2047-10-01"},{"$f":"'Inputs T'!DX9","v":"2048-01-01"},{"$f":"'Inputs T'!DY9","v":"2048-04-01"},{"$f":"'Inputs T'!DZ9","v":"2048-07-01"},{"$f":"'Inputs T'!EA9","v":"2048-10-01"},{"$f":"'Inputs T'!EB9","v":"2049-01-01"},{"$f":"'Inputs T'!EC9","v":"2049-04-01"},{"$f":"'Inputs T'!ED9","v":"2049-07-01"},{"$f":"'Inputs T'!EE9","v":"2049-10-01"},{"$f":"'Inputs T'!EF9","v":"2050-01-01"},{"$f":"'Inputs T'!EG9","v":"2050-04-01"},{"$f":"'Inputs T'!EH9","v":"2050-07-01"},{"$f":"'Inputs T'!EI9","v":"2050-10-01"},{"$f":"'Inputs T'!EJ9","v":"2051-01-01"},{"$f":"'Inputs T'!EK9","v":"2051-04-01"},{"$f":"'Inputs T'!EL9","v":"2051-07-01"},{"$f":"'Inputs T'!EM9","v":"2051-10-01"},{"$f":"'Inputs T'!EN9","v":"2052-01-01"},{"$f":"'Inputs T'!EO9","v":"2052-04-01"},{"$f":"'Inputs T'!EP9","v":"2052-07-01"},{"$f":"'Inputs T'!EQ9","v":"2052-10-01"},{"$f":"'Inputs T'!ER9","v":"2053-01-01"},{"$f":"'Inputs T'!ES9","v":"2053-04-01"},{"$f":"'Inputs T'!ET9","v":"2053-07-01"},{"$f":"'Inputs T'!EU9","v":"2053-10-01"},{"$f":"'Inputs T'!EV9","v":"2054-01-01"},{"$f":"'Inputs T'!EW9","v":"2054-04-01"},{"$f":"'Inputs T'!EX9","v":"2054-07-01"},{"$f":"'Inputs T'!EY9","v":"2054-10-01"},{"$f":"'Inputs T'!EZ9","v":"2055-01-01"},{"$f":"'Inputs T'!FA9","v":"2055-04-01"},{"$f":"'Inputs T'!FB9","v":"2055-07-01"},{"$f":"'Inputs T'!FC9","v":"2055-10-01"},{"$f":"'Inputs T'!FD9","v":"2056-01-01"},{"$f":"'Inputs T'!FE9","v":"2056-04-01"},{"$f":"'Inputs T'!FF9","v":"2056-07-01"}]
[null,"Конец периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M10","v":"2019-06-30"},{"$f":"'Inputs T'!N10","v":"2019-09-30"},{"$f":"'Inputs T'!O10","v":"2019-12-31"},{"$f":"'Inputs T'!P10","v":"2020-03-31"},{"$f":"'Inputs T'!Q10","v":"2020-06-30"},{"$f":"'Inputs T'!R10","v":"2020-09-30"},{"$f":"'Inputs T'!S10","v":"2020-12-31"},{"$f":"'Inputs T'!T10","v":"2021-03-31"},{"$f":"'Inputs T'!U10","v":"2021-06-30"},{"$f":"'Inputs T'!V10","v":"2021-09-30"},{"$f":"'Inputs T'!W10","v":"2021-12-31"},{"$f":"'Inputs T'!X10","v":"2022-03-31"},{"$f":"'Inputs T'!Y10","v":"2022-06-30"},{"$f":"'Inputs T'!Z10","v":"2022-09-30"},{"$f":"'Inputs T'!AA10","v":"2022-12-31"},{"$f":"'Inputs T'!AB10","v":"2023-03-31"},{"$f":"'Inputs T'!AC10","v":"2023-06-30"},{"$f":"'Inputs T'!AD10","v":"2023-09-30"},{"$f":"'Inputs T'!AE10","v":"2023-12-31"},{"$f":"'Inputs T'!AF10","v":"2024-03-31"},{"$f":"'Inputs T'!AG10","v":"2024-06-30"},{"$f":"'Inputs T'!AH10","v":"2024-09-30"},{"$f":"'Inputs T'!AI10","v":"2024-12-31"},{"$f":"'Inputs T'!AJ10","v":"2025-03-31"},{"$f":"'Inputs T'!AK10","v":"2025-06-30"},{"$f":"'Inputs T'!AL10","v":"2025-09-30"},{"$f":"'Inputs T'!AM10","v":"2025-12-31"},{"$f":"'Inputs T'!AN10","v":"2026-03-31"},{"$f":"'Inputs T'!AO10","v":"2026-06-30"},{"$f":"'Inputs T'!AP10","v":"2026-09-30"},{"$f":"'Inputs T'!AQ10","v":"2026-12-31"},{"$f":"'Inputs T'!AR10","v":"2027-03-31"},{"$f":"'Inputs T'!AS10","v":"2027-06-30"},{"$f":"'Inputs T'!AT10","v":"2027-09-30"},{"$f":"'Inputs T'!AU10","v":"2027-12-31"},{"$f":"'Inputs T'!AV10","v":"2028-03-31"},{"$f":"'Inputs T'!AW10","v":"2028-06-30"},{"$f":"'Inputs T'!AX10","v":"2028-09-30"},{"$f":"'Inputs T'!AY10","v":"2028-12-31"},{"$f":"'Inputs T'!AZ10","v":"2029-03-31"},{"$f":"'Inputs T'!BA10","v":"2029-06-30"},{"$f":"'Inputs T'!BB10","v":"2029-09-30"},{"$f":"'Inputs T'!BC10","v":"2029-12-31"},{"$f":"'Inputs T'!BD10","v":"2030-03-31"},{"$f":"'Inputs T'!BE10","v":"2030-06-30"},{"$f":"'Inputs T'!BF10","v":"2030-09-30"},{"$f":"'Inputs T'!BG10","v":"2030-12-31"},{"$f":"'Inputs T'!BH10","v":"2031-03-31"},{"$f":"'Inputs T'!BI10","v":"2031-06-30"},{"$f":"'Inputs T'!BJ10","v":"2031-09-30"},{"$f":"'Inputs T'!BK10","v":"2031-12-31"},{"$f":"'Inputs T'!BL10","v":"2032-03-31"},{"$f":"'Inputs T'!BM10","v":"2032-06-30"},{"$f":"'Inputs T'!BN10","v":"2032-09-30"},{"$f":"'Inputs T'!BO10","v":"2032-12-31"},{"$f":"'Inputs T'!BP10","v":"2033-03-31"},{"$f":"'Inputs T'!BQ10","v":"2033-06-30"},{"$f":"'Inputs T'!BR10","v":"2033-09-30"},{"$f":"'Inputs T'!BS10","v":"2033-12-31"},{"$f":"'Inputs T'!BT10","v":"2034-03-31"},{"$f":"'Inputs T'!BU10","v":"2034-06-30"},{"$f":"'Inputs T'!BV10","v":"2034-09-30"},{"$f":"'Inputs T'!BW10","v":"2034-12-31"},{"$f":"'Inputs T'!BX10","v":"2035-03-31"},{"$f":"'Inputs T'!BY10","v":"2035-06-30"},{"$f":"'Inputs T'!BZ10","v":"2035-09-30"},{"$f":"'Inputs T'!CA10","v":"2035-12-31"},{"$f":"'Inputs T'!CB10","v":"2036-03-31"},{"$f":"'Inputs T'!CC10","v":"2036-06-30"},{"$f":"'Inputs T'!CD10","v":"2036-09-30"},{"$f":"'Inputs T'!CE10","v":"2036-12-31"},{"$f":"'Inputs T'!CF10","v":"2037-03-31"},{"$f":"'Inputs T'!CG10","v":"2037-06-30"},{"$f":"'Inputs T'!CH10","v":"2037-09-30"},{"$f":"'Inputs T'!CI10","v":"2037-12-31"},{"$f":"'Inputs T'!CJ10","v":"2038-03-31"},{"$f":"'Inputs T'!CK10","v":"2038-06-30"},{"$f":"'Inputs T'!CL10","v":"2038-09-30"},{"$f":"'Inputs T'!CM10","v":"2038-12-31"},{"$f":"'Inputs T'!CN10","v":"2039-03-31"},{"$f":"'Inputs T'!CO10","v":"2039-06-30"},{"$f":"'Inputs T'!CP10","v":"2039-09-30"},{"$f":"'Inputs T'!CQ10","v":"2039-12-31"},{"$f":"'Inputs T'!CR10","v":"2040-03-31"},{"$f":"'Inputs T'!CS10","v":"2040-06-30"},{"$f":"'Inputs T'!CT10","v":"2040-09-30"},{"$f":"'Inputs T'!CU10","v":"2040-12-31"},{"$f":"'Inputs T'!CV10","v":"2041-03-31"},{"$f":"'Inputs T'!CW10","v":"2041-06-30"},{"$f":"'Inputs T'!CX10","v":"2041-09-30"},{"$f":"'Inputs T'!CY10","v":"2041-12-31"},{"$f":"'Inputs T'!CZ10","v":"2042-03-31"},{"$f":"'Inputs T'!DA10","v":"2042-06-30"},{"$f":"'Inputs T'!DB10","v":"2042-09-30"},{"$f":"'Inputs T'!DC10","v":"2042-12-31"},{"$f":"'Inputs T'!DD10","v":"2043-03-31"},{"$f":"'Inputs T'!DE10","v":"2043-06-30"},{"$f":"'Inputs T'!DF10","v":"2043-09-30"},{"$f":"'Inputs T'!DG10","v":"2043-12-31"},{"$f":"'Inputs T'!DH10","v":"2044-03-31"},{"$f":"'Inputs T'!DI10","v":"2044-06-30"},{"$f":"'Inputs T'!DJ10","v":"2044-09-30"},{"$f":"'Inputs T'!DK10","v":"2044-12-31"},{"$f":"'Inputs T'!DL10","v":"2045-03-31"},{"$f":"'Inputs T'!DM10","v":"2045-06-30"},{"$f":"'Inputs T'!DN10","v":"2045-09-30"},{"$f":"'Inputs T'!DO10","v":"2045-12-31"},{"$f":"'Inputs T'!DP10","v":"2046-03-31"},{"$f":"'Inputs T'!DQ10","v":"2046-06-30"},{"$f":"'Inputs T'!DR10","v":"2046-09-30"},{"$f":"'Inputs T'!DS10","v":"2046-12-31"},{"$f":"'Inputs T'!DT10","v":"2047-03-31"},{"$f":"'Inputs T'!DU10","v":"2047-06-30"},{"$f":"'Inputs T'!DV10","v":"2047-09-30"},{"$f":"'Inputs T'!DW10","v":"2047-12-31"},{"$f":"'Inputs T'!DX10","v":"2048-03-31"},{"$f":"'Inputs T'!DY10","v":"2048-06-30"},{"$f":"'Inputs T'!DZ10","v":"2048-09-30"},{"$f":"'Inputs T'!EA10","v":"2048-12-31"},{"$f":"'Inputs T'!EB10","v":"2049-03-31"},{"$f":"'Inputs T'!EC10","v":"2049-06-30"},{"$f":"'Inputs T'!ED10","v":"2049-09-30"},{"$f":"'Inputs T'!EE10","v":"2049-12-31"},{"$f":"'Inputs T'!EF10","v":"2050-03-31"},{"$f":"'Inputs T'!EG10","v":"2050-06-30"},{"$f":"'Inputs T'!EH10","v":"2050-09-30"},{"$f":"'Inputs T'!EI10","v":"2050-12-31"},{"$f":"'Inputs T'!EJ10","v":"2051-03-31"},{"$f":"'Inputs T'!EK10","v":"2051-06-30"},{"$f":"'Inputs T'!EL10","v":"2051-09-30"},{"$f":"'Inputs T'!EM10","v":"2051-12-31"},{"$f":"'Inputs T'!EN10","v":"2052-03-31"},{"$f":"'Inputs T'!EO10","v":"2052-06-30"},{"$f":"'Inputs T'!EP10","v":"2052-09-30"},{"$f":"'Inputs T'!EQ10","v":"2052-12-31"},{"$f":"'Inputs T'!ER10","v":"2053-03-31"},{"$f":"'Inputs T'!ES10","v":"2053-06-30"},{"$f":"'Inputs T'!ET10","v":"2053-09-30"},{"$f":"'Inputs T'!EU10","v":"2053-12-31"},{"$f":"'Inputs T'!EV10","v":"2054-03-31"},{"$f":"'Inputs T'!EW10","v":"2054-06-30"},{"$f":"'Inputs T'!EX10","v":"2054-09-30"},{"$f":"'Inputs T'!EY10","v":"2054-12-31"},{"$f":"'Inputs T'!EZ10","v":"2055-03-31"},{"$f":"'Inputs T'!FA10","v":"2055-06-30"},{"$f":"'Inputs T'!FB10","v":"2055-09-30"},{"$f":"'Inputs T'!FC10","v":"2055-12-31"},{"$f":"'Inputs T'!FD10","v":"2056-03-31"},{"$f":"'Inputs T'!FE10","v":"2056-06-30"},{"$f":"'Inputs T'!FF10","v":"2056-09-30"}]
[]
[null,"Флаг фазы проектирования",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M12","v":1},{"$f":"'Inputs T'!N12","v":1},{"$f":"'Inputs T'!O12","v":1},{"$f":"'Inputs T'!P12","v":1},{"$f":"'Inputs T'!Q12","v":0},{"$f":"'Inputs T'!R12","v":0},{"$f":"'Inputs T'!S12","v":0},{"$f":"'Inputs T'!T12","v":0},{"$f":"'Inputs T'!U12","v":0},{"$f":"'Inputs T'!V12","v":0},{"$f":"'Inputs T'!W12","v":0},{"$f":"'Inputs T'!X12","v":0},{"$f":"'Inputs T'!Y12","v":0},{"$f":"'Inputs T'!Z12","v":0},{"$f":"'Inputs T'!AA12","v":0},{"$f":"'Inputs T'!AB12","v":0},{"$f":"'Inputs T'!AC12","v":0},{"$f":"'Inputs T'!AD12","v":0},{"$f":"'Inputs T'!AE12","v":0},{"$f":"'Inputs T'!AF12","v":0},{"$f":"'Inputs T'!AG12","v":0},{"$f":"'Inputs T'!AH12","v":0},{"$f":"'Inputs T'!AI12","v":0},{"$f":"'Inputs T'!AJ12","v":0},{"$f":"'Inputs T'!AK12","v":0},{"$f":"'Inputs T'!AL12","v":0},{"$f":"'Inputs T'!AM12","v":0},{"$f":"'Inputs T'!AN12","v":0},{"$f":"'Inputs T'!AO12","v":0},{"$f":"'Inputs T'!AP12","v":0},{"$f":"'Inputs T'!AQ12","v":0},{"$f":"'Inputs T'!AR12","v":0},{"$f":"'Inputs T'!AS12","v":0},{"$f":"'Inputs T'!AT12","v":0},{"$f":"'Inputs T'!AU12","v":0},{"$f":"'Inputs T'!AV12","v":0},{"$f":"'Inputs T'!AW12","v":0},{"$f":"'Inputs T'!AX12","v":0},{"$f":"'Inputs T'!AY12","v":0},{"$f":"'Inputs T'!AZ12","v":0},{"$f":"'Inputs T'!BA12","v":0},{"$f":"'Inputs T'!BB12","v":0},{"$f":"'Inputs T'!BC12","v":0},{"$f":"'Inputs T'!BD12","v":0},{"$f":"'Inputs T'!BE12","v":0},{"$f":"'Inputs T'!BF12","v":0},{"$f":"'Inputs T'!BG12","v":0},{"$f":"'Inputs T'!BH12","v":0},{"$f":"'Inputs T'!BI12","v":0},{"$f":"'Inputs T'!BJ12","v":0},{"$f":"'Inputs T'!BK12","v":0},{"$f":"'Inputs T'!BL12","v":0},{"$f":"'Inputs T'!BM12","v":0},{"$f":"'Inputs T'!BN12","v":0},{"$f":"'Inputs T'!BO12","v":0},{"$f":"'Inputs T'!BP12","v":0},{"$f":"'Inputs T'!BQ12","v":0},{"$f":"'Inputs T'!BR12","v":0},{"$f":"'Inputs T'!BS12","v":0},{"$f":"'Inputs T'!BT12","v":0},{"$f":"'Inputs T'!BU12","v":0},{"$f":"'Inputs T'!BV12","v":0},{"$f":"'Inputs T'!BW12","v":0},{"$f":"'Inputs T'!BX12","v":0},{"$f":"'Inputs T'!BY12","v":0},{"$f":"'Inputs T'!BZ12","v":0},{"$f":"'Inputs T'!CA12","v":0},{"$f":"'Inputs T'!CB12","v":0},{"$f":"'Inputs T'!CC12","v":0},{"$f":"'Inputs T'!CD12","v":0},{"$f":"'Inputs T'!CE12","v":0},{"$f":"'Inputs T'!CF12","v":0},{"$f":"'Inputs T'!CG12","v":0},{"$f":"'Inputs T'!CH12","v":0},{"$f":"'Inputs T'!CI12","v":0},{"$f":"'Inputs T'!CJ12","v":0},{"$f":"'Inputs T'!CK12","v":0},{"$f":"'Inputs T'!CL12","v":0},{"$f":"'Inputs T'!CM12","v":0},{"$f":"'Inputs T'!CN12","v":0},{"$f":"'Inputs T'!CO12","v":0},{"$f":"'Inputs T'!CP12","v":0},{"$f":"'Inputs T'!CQ12","v":0},{"$f":"'Inputs T'!CR12","v":0},{"$f":"'Inputs T'!CS12","v":0},{"$f":"'Inputs T'!CT12","v":0},{"$f":"'Inputs T'!CU12","v":0},{"$f":"'Inputs T'!CV12","v":0},{"$f":"'Inputs T'!CW12","v":0},{"$f":"'Inputs T'!CX12","v":0},{"$f":"'Inputs T'!CY12","v":0},{"$f":"'Inputs T'!CZ12","v":0},{"$f":"'Inputs T'!DA12","v":0},{"$f":"'Inputs T'!DB12","v":0},{"$f":"'Inputs T'!DC12","v":0},{"$f":"'Inputs T'!DD12","v":0},{"$f":"'Inputs T'!DE12","v":0},{"$f":"'Inputs T'!DF12","v":0},{"$f":"'Inputs T'!DG12","v":0},{"$f":"'Inputs T'!DH12","v":0},{"$f":"'Inputs T'!DI12","v":0},{"$f":"'Inputs T'!DJ12","v":0},{"$f":"'Inputs T'!DK12","v":0},{"$f":"'Inputs T'!DL12","v":0},{"$f":"'Inputs T'!DM12","v":0},{"$f":"'Inputs T'!DN12","v":0},{"$f":"'Inputs T'!DO12","v":0},{"$f":"'Inputs T'!DP12","v":0},{"$f":"'Inputs T'!DQ12","v":0},{"$f":"'Inputs T'!DR12","v":0},{"$f":"'Inputs T'!DS12","v":0},{"$f":"'Inputs T'!DT12","v":0},{"$f":"'Inputs T'!DU12","v":0},{"$f":"'Inputs T'!DV12","v":0},{"$f":"'Inputs T'!DW12","v":0},{"$f":"'Inputs T'!DX12","v":0},{"$f":"'Inputs T'!DY12","v":0},{"$f":"'Inputs T'!DZ12","v":0},{"$f":"'Inputs T'!EA12","v":0},{"$f":"'Inputs T'!EB12","v":0},{"$f":"'Inputs T'!EC12","v":0},{"$f":"'Inputs T'!ED12","v":0},{"$f":"'Inputs T'!EE12","v":0},{"$f":"'Inputs T'!EF12","v":0},{"$f":"'Inputs T'!EG12","v":0},{"$f":"'Inputs T'!EH12","v":0},{"$f":"'Inputs T'!EI12","v":0},{"$f":"'Inputs T'!EJ12","v":0},{"$f":"'Inputs T'!EK12","v":0},{"$f":"'Inputs T'!EL12","v":0},{"$f":"'Inputs T'!EM12","v":0},{"$f":"'Inputs T'!EN12","v":0},{"$f":"'Inputs T'!EO12","v":0},{"$f":"'Inputs T'!EP12","v":0},{"$f":"'Inputs T'!EQ12","v":0},{"$f":"'Inputs T'!ER12","v":0},{"$f":"'Inputs T'!ES12","v":0},{"$f":"'Inputs T'!ET12","v":0},{"$f":"'Inputs T'!EU12","v":0},{"$f":"'Inputs T'!EV12","v":0},{"$f":"'Inputs T'!EW12","v":0},{"$f":"'Inputs T'!EX12","v":0},{"$f":"'Inputs T'!EY12","v":0},{"$f":"'Inputs T'!EZ12","v":0},{"$f":"'Inputs T'!FA12","v":0},{"$f":"'Inputs T'!FB12","v":0},{"$f":"'Inputs T'!FC12","v":0},{"$f":"'Inputs T'!FD12","v":0},{"$f":"'Inputs T'!FE12","v":0},{"$f":"'Inputs T'!FF12","v":0}]
[null,"Флаг фазы строительства",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M13","v":0},{"$f":"'Inputs T'!N13","v":0},{"$f":"'Inputs T'!O13","v":0},{"$f":"'Inputs T'!P13","v":0},{"$f":"'Inputs T'!Q13","v":1},{"$f":"'Inputs T'!R13","v":1},{"$f":"'Inputs T'!S13","v":1},{"$f":"'Inputs T'!T13","v":1},{"$f":"'Inputs T'!U13","v":1},{"$f":"'Inputs T'!V13","v":1},{"$f":"'Inputs T'!W13","v":1},{"$f":"'Inputs T'!X13","v":1},{"$f":"'Inputs T'!Y13","v":0},{"$f":"'Inputs T'!Z13","v":0},{"$f":"'Inputs T'!AA13","v":0},{"$f":"'Inputs T'!AB13","v":0},{"$f":"'Inputs T'!AC13","v":0},{"$f":"'Inputs T'!AD13","v":0},{"$f":"'Inputs T'!AE13","v":0},{"$f":"'Inputs T'!AF13","v":0},{"$f":"'Inputs T'!AG13","v":0},{"$f":"'Inputs T'!AH13","v":0},{"$f":"'Inputs T'!AI13","v":0},{"$f":"'Inputs T'!AJ13","v":0},{"$f":"'Inputs T'!AK13","v":0},{"$f":"'Inputs T'!AL13","v":0},{"$f":"'Inputs T'!AM13","v":0},{"$f":"'Inputs T'!AN13","v":0},{"$f":"'Inputs T'!AO13","v":0},{"$f":"'Inputs T'!AP13","v":0},{"$f":"'Inputs T'!AQ13","v":0},{"$f":"'Inputs T'!AR13","v":0},{"$f":"'Inputs T'!AS13","v":0},{"$f":"'Inputs T'!AT13","v":0},{"$f":"'Inputs T'!AU13","v":0},{"$f":"'Inputs T'!AV13","v":0},{"$f":"'Inputs T'!AW13","v":0},{"$f":"'Inputs T'!AX13","v":0},{"$f":"'Inputs T'!AY13","v":0},{"$f":"'Inputs T'!AZ13","v":0},{"$f":"'Inputs T'!BA13","v":0},{"$f":"'Inputs T'!BB13","v":0},{"$f":"'Inputs T'!BC13","v":0},{"$f":"'Inputs T'!BD13","v":0},{"$f":"'Inputs T'!BE13","v":0},{"$f":"'Inputs T'!BF13","v":0},{"$f":"'Inputs T'!BG13","v":0},{"$f":"'Inputs T'!BH13","v":0},{"$f":"'Inputs T'!BI13","v":0},{"$f":"'Inputs T'!BJ13","v":0},{"$f":"'Inputs T'!BK13","v":0},{"$f":"'Inputs T'!BL13","v":0},{"$f":"'Inputs T'!BM13","v":0},{"$f":"'Inputs T'!BN13","v":0},{"$f":"'Inputs T'!BO13","v":0},{"$f":"'Inputs T'!BP13","v":0},{"$f":"'Inputs T'!BQ13","v":0},{"$f":"'Inputs T'!BR13","v":0},{"$f":"'Inputs T'!BS13","v":0},{"$f":"'Inputs T'!BT13","v":0},{"$f":"'Inputs T'!BU13","v":0},{"$f":"'Inputs T'!BV13","v":0},{"$f":"'Inputs T'!BW13","v":0},{"$f":"'Inputs T'!BX13","v":0},{"$f":"'Inputs T'!BY13","v":0},{"$f":"'Inputs T'!BZ13","v":0},{"$f":"'Inputs T'!CA13","v":0},{"$f":"'Inputs T'!CB13","v":0},{"$f":"'Inputs T'!CC13","v":0},{"$f":"'Inputs T'!CD13","v":0},{"$f":"'Inputs T'!CE13","v":0},{"$f":"'Inputs T'!CF13","v":0},{"$f":"'Inputs T'!CG13","v":0},{"$f":"'Inputs T'!CH13","v":0},{"$f":"'Inputs T'!CI13","v":0},{"$f":"'Inputs T'!CJ13","v":0},{"$f":"'Inputs T'!CK13","v":0},{"$f":"'Inputs T'!CL13","v":0},{"$f":"'Inputs T'!CM13","v":0},{"$f":"'Inputs T'!CN13","v":0},{"$f":"'Inputs T'!CO13","v":0},{"$f":"'Inputs T'!CP13","v":0},{"$f":"'Inputs T'!CQ13","v":0},{"$f":"'Inputs T'!CR13","v":0},{"$f":"'Inputs T'!CS13","v":0},{"$f":"'Inputs T'!CT13","v":0},{"$f":"'Inputs T'!CU13","v":0},{"$f":"'Inputs T'!CV13","v":0},{"$f":"'Inputs T'!CW13","v":0},{"$f":"'Inputs T'!CX13","v":0},{"$f":"'Inputs T'!CY13","v":0},{"$f":"'Inputs T'!CZ13","v":0},{"$f":"'Inputs T'!DA13","v":0},{"$f":"'Inputs T'!DB13","v":0},{"$f":"'Inputs T'!DC13","v":0},{"$f":"'Inputs T'!DD13","v":0},{"$f":"'Inputs T'!DE13","v":0},{"$f":"'Inputs T'!DF13","v":0},{"$f":"'Inputs T'!DG13","v":0},{"$f":"'Inputs T'!DH13","v":0},{"$f":"'Inputs T'!DI13","v":0},{"$f":"'Inputs T'!DJ13","v":0},{"$f":"'Inputs T'!DK13","v":0},{"$f":"'Inputs T'!DL13","v":0},{"$f":"'Inputs T'!DM13","v":0},{"$f":"'Inputs T'!DN13","v":0},{"$f":"'Inputs T'!DO13","v":0},{"$f":"'Inputs T'!DP13","v":0},{"$f":"'Inputs T'!DQ13","v":0},{"$f":"'Inputs T'!DR13","v":0},{"$f":"'Inputs T'!DS13","v":0},{"$f":"'Inputs T'!DT13","v":0},{"$f":"'Inputs T'!DU13","v":0},{"$f":"'Inputs T'!DV13","v":0},{"$f":"'Inputs T'!DW13","v":0},{"$f":"'Inputs T'!DX13","v":0},{"$f":"'Inputs T'!DY13","v":0},{"$f":"'Inputs T'!DZ13","v":0},{"$f":"'Inputs T'!EA13","v":0},{"$f":"'Inputs T'!EB13","v":0},{"$f":"'Inputs T'!EC13","v":0},{"$f":"'Inputs T'!ED13","v":0},{"$f":"'Inputs T'!EE13","v":0},{"$f":"'Inputs T'!EF13","v":0},{"$f":"'Inputs T'!EG13","v":0},{"$f":"'Inputs T'!EH13","v":0},{"$f":"'Inputs T'!EI13","v":0},{"$f":"'Inputs T'!EJ13","v":0},{"$f":"'Inputs T'!EK13","v":0},{"$f":"'Inputs T'!EL13","v":0},{"$f":"'Inputs T'!EM13","v":0},{"$f":"'Inputs T'!EN13","v":0},{"$f":"'Inputs T'!EO13","v":0},{"$f":"'Inputs T'!EP13","v":0},{"$f":"'Inputs T'!EQ13","v":0},{"$f":"'Inputs T'!ER13","v":0},{"$f":"'Inputs T'!ES13","v":0},{"$f":"'Inputs T'!ET13","v":0},{"$f":"'Inputs T'!EU13","v":0},{"$f":"'Inputs T'!EV13","v":0},{"$f":"'Inputs T'!EW13","v":0},{"$f":"'Inputs T'!EX13","v":0},{"$f":"'Inputs T'!EY13","v":0},{"$f":"'Inputs T'!EZ13","v":0},{"$f":"'Inputs T'!FA13","v":0},{"$f":"'Inputs T'!FB13","v":0},{"$f":"'Inputs T'!FC13","v":0},{"$f":"'Inputs T'!FD13","v":0},{"$f":"'Inputs T'!FE13","v":0},{"$f":"'Inputs T'!FF13","v":0}]
[null,"Флаг операционной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M14","v":0},{"$f":"'Inputs T'!N14","v":0},{"$f":"'Inputs T'!O14","v":0},{"$f":"'Inputs T'!P14","v":0},{"$f":"'Inputs T'!Q14","v":0},{"$f":"'Inputs T'!R14","v":0},{"$f":"'Inputs T'!S14","v":0},{"$f":"'Inputs T'!T14","v":0},{"$f":"'Inputs T'!U14","v":0},{"$f":"'Inputs T'!V14","v":0},{"$f":"'Inputs T'!W14","v":0},{"$f":"'Inputs T'!X14","v":0},{"$f":"'Inputs T'!Y14","v":1},{"$f":"'Inputs T'!Z14","v":1},{"$f":"'Inputs T'!AA14","v":1},{"$f":"'Inputs T'!AB14","v":1},{"$f":"'Inputs T'!AC14","v":1},{"$f":"'Inputs T'!AD14","v":1},{"$f":"'Inputs T'!AE14","v":1},{"$f":"'Inputs T'!AF14","v":1},{"$f":"'Inputs T'!AG14","v":1},{"$f":"'Inputs T'!AH14","v":1},{"$f":"'Inputs T'!AI14","v":1},{"$f":"'Inputs T'!AJ14","v":1},{"$f":"'Inputs T'!AK14","v":1},{"$f":"'Inputs T'!AL14","v":1},{"$f":"'Inputs T'!AM14","v":1},{"$f":"'Inputs T'!AN14","v":1},{"$f":"'Inputs T'!AO14","v":1},{"$f":"'Inputs T'!AP14","v":1},{"$f":"'Inputs T'!AQ14","v":1},{"$f":"'Inputs T'!AR14","v":1},{"$f":"'Inputs T'!AS14","v":0},{"$f":"'Inputs T'!AT14","v":0},{"$f":"'Inputs T'!AU14","v":0},{"$f":"'Inputs T'!AV14","v":0},{"$f":"'Inputs T'!AW14","v":0},{"$f":"'Inputs T'!AX14","v":0},{"$f":"'Inputs T'!AY14","v":0},{"$f":"'Inputs T'!AZ14","v":0},{"$f":"'Inputs T'!BA14","v":0},{"$f":"'Inputs T'!BB14","v":0},{"$f":"'Inputs T'!BC14","v":0},{"$f":"'Inputs T'!BD14","v":0},{"$f":"'Inputs T'!BE14","v":0},{"$f":"'Inputs T'!BF14","v":0},{"$f":"'Inputs T'!BG14","v":0},{"$f":"'Inputs T'!BH14","v":0},{"$f":"'Inputs T'!BI14","v":0},{"$f":"'Inputs T'!BJ14","v":0},{"$f":"'Inputs T'!BK14","v":0},{"$f":"'Inputs T'!BL14","v":0},{"$f":"'Inputs T'!BM14","v":0},{"$f":"'Inputs T'!BN14","v":0},{"$f":"'Inputs T'!BO14","v":0},{"$f":"'Inputs T'!BP14","v":0},{"$f":"'Inputs T'!BQ14","v":0},{"$f":"'Inputs T'!BR14","v":0},{"$f":"'Inputs T'!BS14","v":0},{"$f":"'Inputs T'!BT14","v":0},{"$f":"'Inputs T'!BU14","v":0},{"$f":"'Inputs T'!BV14","v":0},{"$f":"'Inputs T'!BW14","v":0},{"$f":"'Inputs T'!BX14","v":0},{"$f":"'Inputs T'!BY14","v":0},{"$f":"'Inputs T'!BZ14","v":0},{"$f":"'Inputs T'!CA14","v":0},{"$f":"'Inputs T'!CB14","v":0},{"$f":"'Inputs T'!CC14","v":0},{"$f":"'Inputs T'!CD14","v":0},{"$f":"'Inputs T'!CE14","v":0},{"$f":"'Inputs T'!CF14","v":0},{"$f":"'Inputs T'!CG14","v":0},{"$f":"'Inputs T'!CH14","v":0},{"$f":"'Inputs T'!CI14","v":0},{"$f":"'Inputs T'!CJ14","v":0},{"$f":"'Inputs T'!CK14","v":0},{"$f":"'Inputs T'!CL14","v":0},{"$f":"'Inputs T'!CM14","v":0},{"$f":"'Inputs T'!CN14","v":0},{"$f":"'Inputs T'!CO14","v":0},{"$f":"'Inputs T'!CP14","v":0},{"$f":"'Inputs T'!CQ14","v":0},{"$f":"'Inputs T'!CR14","v":0},{"$f":"'Inputs T'!CS14","v":0},{"$f":"'Inputs T'!CT14","v":0},{"$f":"'Inputs T'!CU14","v":0},{"$f":"'Inputs T'!CV14","v":0},{"$f":"'Inputs T'!CW14","v":0},{"$f":"'Inputs T'!CX14","v":0},{"$f":"'Inputs T'!CY14","v":0},{"$f":"'Inputs T'!CZ14","v":0},{"$f":"'Inputs T'!DA14","v":0},{"$f":"'Inputs T'!DB14","v":0},{"$f":"'Inputs T'!DC14","v":0},{"$f":"'Inputs T'!DD14","v":0},{"$f":"'Inputs T'!DE14","v":0},{"$f":"'Inputs T'!DF14","v":0},{"$f":"'Inputs T'!DG14","v":0},{"$f":"'Inputs T'!DH14","v":0},{"$f":"'Inputs T'!DI14","v":0},{"$f":"'Inputs T'!DJ14","v":0},{"$f":"'Inputs T'!DK14","v":0},{"$f":"'Inputs T'!DL14","v":0},{"$f":"'Inputs T'!DM14","v":0},{"$f":"'Inputs T'!DN14","v":0},{"$f":"'Inputs T'!DO14","v":0},{"$f":"'Inputs T'!DP14","v":0},{"$f":"'Inputs T'!DQ14","v":0},{"$f":"'Inputs T'!DR14","v":0},{"$f":"'Inputs T'!DS14","v":0},{"$f":"'Inputs T'!DT14","v":0},{"$f":"'Inputs T'!DU14","v":0},{"$f":"'Inputs T'!DV14","v":0},{"$f":"'Inputs T'!DW14","v":0},{"$f":"'Inputs T'!DX14","v":0},{"$f":"'Inputs T'!DY14","v":0},{"$f":"'Inputs T'!DZ14","v":0},{"$f":"'Inputs T'!EA14","v":0},{"$f":"'Inputs T'!EB14","v":0},{"$f":"'Inputs T'!EC14","v":0},{"$f":"'Inputs T'!ED14","v":0},{"$f":"'Inputs T'!EE14","v":0},{"$f":"'Inputs T'!EF14","v":0},{"$f":"'Inputs T'!EG14","v":0},{"$f":"'Inputs T'!EH14","v":0},{"$f":"'Inputs T'!EI14","v":0},{"$f":"'Inputs T'!EJ14","v":0},{"$f":"'Inputs T'!EK14","v":0},{"$f":"'Inputs T'!EL14","v":0},{"$f":"'Inputs T'!EM14","v":0},{"$f":"'Inputs T'!EN14","v":0},{"$f":"'Inputs T'!EO14","v":0},{"$f":"'Inputs T'!EP14","v":0},{"$f":"'Inputs T'!EQ14","v":0},{"$f":"'Inputs T'!ER14","v":0},{"$f":"'Inputs T'!ES14","v":0},{"$f":"'Inputs T'!ET14","v":0},{"$f":"'Inputs T'!EU14","v":0},{"$f":"'Inputs T'!EV14","v":0},{"$f":"'Inputs T'!EW14","v":0},{"$f":"'Inputs T'!EX14","v":0},{"$f":"'Inputs T'!EY14","v":0},{"$f":"'Inputs T'!EZ14","v":0},{"$f":"'Inputs T'!FA14","v":0},{"$f":"'Inputs T'!FB14","v":0},{"$f":"'Inputs T'!FC14","v":0},{"$f":"'Inputs T'!FD14","v":0},{"$f":"'Inputs T'!FE14","v":0},{"$f":"'Inputs T'!FF14","v":0}]
[null,"Флаг постпроектной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M15","v":0},{"$f":"'Inputs T'!N15","v":0},{"$f":"'Inputs T'!O15","v":0},{"$f":"'Inputs T'!P15","v":0},{"$f":"'Inputs T'!Q15","v":0},{"$f":"'Inputs T'!R15","v":0},{"$f":"'Inputs T'!S15","v":0},{"$f":"'Inputs T'!T15","v":0},{"$f":"'Inputs T'!U15","v":0},{"$f":"'Inputs T'!V15","v":0},{"$f":"'Inputs T'!W15","v":0},{"$f":"'Inputs T'!X15","v":0},{"$f":"'Inputs T'!Y15","v":0},{"$f":"'Inputs T'!Z15","v":0},{"$f":"'Inputs T'!AA15","v":0},{"$f":"'Inputs T'!AB15","v":0},{"$f":"'Inputs T'!AC15","v":0},{"$f":"'Inputs T'!AD15","v":0},{"$f":"'Inputs T'!AE15","v":0},{"$f":"'Inputs T'!AF15","v":0},{"$f":"'Inputs T'!AG15","v":0},{"$f":"'Inputs T'!AH15","v":0},{"$f":"'Inputs T'!AI15","v":0},{"$f":"'Inputs T'!AJ15","v":0},{"$f":"'Inputs T'!AK15","v":0},{"$f":"'Inputs T'!AL15","v":0},{"$f":"'Inputs T'!AM15","v":0},{"$f":"'Inputs T'!AN15","v":0},{"$f":"'Inputs T'!AO15","v":0},{"$f":"'Inputs T'!AP15","v":0},{"$f":"'Inputs T'!AQ15","v":0},{"$f":"'Inputs T'!AR15","v":0},{"$f":"'Inputs T'!AS15","v":1},{"$f":"'Inputs T'!AT15","v":1},{"$f":"'Inputs T'!AU15","v":1},{"$f":"'Inputs T'!AV15","v":1},{"$f":"'Inputs T'!AW15","v":1},{"$f":"'Inputs T'!AX15","v":1},{"$f":"'Inputs T'!AY15","v":1},{"$f":"'Inputs T'!AZ15","v":1},{"$f":"'Inputs T'!BA15","v":1},{"$f":"'Inputs T'!BB15","v":1},{"$f":"'Inputs T'!BC15","v":1},{"$f":"'Inputs T'!BD15","v":1},{"$f":"'Inputs T'!BE15","v":1},{"$f":"'Inputs T'!BF15","v":1},{"$f":"'Inputs T'!BG15","v":1},{"$f":"'Inputs T'!BH15","v":1},{"$f":"'Inputs T'!BI15","v":1},{"$f":"'Inputs T'!BJ15","v":1},{"$f":"'Inputs T'!BK15","v":1},{"$f":"'Inputs T'!BL15","v":1},{"$f":"'Inputs T'!BM15","v":1},{"$f":"'Inputs T'!BN15","v":1},{"$f":"'Inputs T'!BO15","v":1},{"$f":"'Inputs T'!BP15","v":1},{"$f":"'Inputs T'!BQ15","v":1},{"$f":"'Inputs T'!BR15","v":1},{"$f":"'Inputs T'!BS15","v":1},{"$f":"'Inputs T'!BT15","v":1},{"$f":"'Inputs T'!BU15","v":1},{"$f":"'Inputs T'!BV15","v":1},{"$f":"'Inputs T'!BW15","v":1},{"$f":"'Inputs T'!BX15","v":1},{"$f":"'Inputs T'!BY15","v":1},{"$f":"'Inputs T'!BZ15","v":1},{"$f":"'Inputs T'!CA15","v":1},{"$f":"'Inputs T'!CB15","v":1},{"$f":"'Inputs T'!CC15","v":1},{"$f":"'Inputs T'!CD15","v":1},{"$f":"'Inputs T'!CE15","v":1},{"$f":"'Inputs T'!CF15","v":1},{"$f":"'Inputs T'!CG15","v":1},{"$f":"'Inputs T'!CH15","v":1},{"$f":"'Inputs T'!CI15","v":1},{"$f":"'Inputs T'!CJ15","v":1},{"$f":"'Inputs T'!CK15","v":1},{"$f":"'Inputs T'!CL15","v":1},{"$f":"'Inputs T'!CM15","v":1},{"$f":"'Inputs T'!CN15","v":1},{"$f":"'Inputs T'!CO15","v":1},{"$f":"'Inputs T'!CP15","v":1},{"$f":"'Inputs T'!CQ15","v":1},{"$f":"'Inputs T'!CR15","v":1},{"$f":"'Inputs T'!CS15","v":1},{"$f":"'Inputs T'!CT15","v":1},{"$f":"'Inputs T'!CU15","v":1},{"$f":"'Inputs T'!CV15","v":1},{"$f":"'Inputs T'!CW15","v":1},{"$f":"'Inputs T'!CX15","v":1},{"$f":"'Inputs T'!CY15","v":1},{"$f":"'Inputs T'!CZ15","v":1},{"$f":"'Inputs T'!DA15","v":1},{"$f":"'Inputs T'!DB15","v":1},{"$f":"'Inputs T'!DC15","v":1},{"$f":"'Inputs T'!DD15","v":1},{"$f":"'Inputs T'!DE15","v":1},{"$f":"'Inputs T'!DF15","v":1},{"$f":"'Inputs T'!DG15","v":1},{"$f":"'Inputs T'!DH15","v":1},{"$f":"'Inputs T'!DI15","v":1},{"$f":"'Inputs T'!DJ15","v":1},{"$f":"'Inputs T'!DK15","v":1},{"$f":"'Inputs T'!DL15","v":1},{"$f":"'Inputs T'!DM15","v":1},{"$f":"'Inputs T'!DN15","v":1},{"$f":"'Inputs T'!DO15","v":1},{"$f":"'Inputs T'!DP15","v":1},{"$f":"'Inputs T'!DQ15","v":1},{"$f":"'Inputs T'!DR15","v":1},{"$f":"'Inputs T'!DS15","v":1},{"$f":"'Inputs T'!DT15","v":1},{"$f":"'Inputs T'!DU15","v":1},{"$f":"'Inputs T'!DV15","v":1},{"$f":"'Inputs T'!DW15","v":1},{"$f":"'Inputs T'!DX15","v":1},{"$f":"'Inputs T'!DY15","v":1},{"$f":"'Inputs T'!DZ15","v":1},{"$f":"'Inputs T'!EA15","v":1},{"$f":"'Inputs T'!EB15","v":1},{"$f":"'Inputs T'!EC15","v":1},{"$f":"'Inputs T'!ED15","v":1},{"$f":"'Inputs T'!EE15","v":1},{"$f":"'Inputs T'!EF15","v":1},{"$f":"'Inputs T'!EG15","v":1},{"$f":"'Inputs T'!EH15","v":1},{"$f":"'Inputs T'!EI15","v":1},{"$f":"'Inputs T'!EJ15","v":1},{"$f":"'Inputs T'!EK15","v":1},{"$f":"'Inputs T'!EL15","v":1},{"$f":"'Inputs T'!EM15","v":1},{"$f":"'Inputs T'!EN15","v":1},{"$f":"'Inputs T'!EO15","v":1},{"$f":"'Inputs T'!EP15","v":1},{"$f":"'Inputs T'!EQ15","v":1},{"$f":"'Inputs T'!ER15","v":1},{"$f":"'Inputs T'!ES15","v":1},{"$f":"'Inputs T'!ET15","v":1},{"$f":"'Inputs T'!EU15","v":1},{"$f":"'Inputs T'!EV15","v":1},{"$f":"'Inputs T'!EW15","v":1},{"$f":"'Inputs T'!EX15","v":1},{"$f":"'Inputs T'!EY15","v":1},{"$f":"'Inputs T'!EZ15","v":1},{"$f":"'Inputs T'!FA15","v":1},{"$f":"'Inputs T'!FB15","v":1},{"$f":"'Inputs T'!FC15","v":1},{"$f":"'Inputs T'!FD15","v":1},{"$f":"'Inputs T'!FE15","v":1},{"$f":"'Inputs T'!FF15","v":1}]
[null,{"$f":"\"Код статуса проекта (1 \"& Controls!$H$10 & \"; 2 \" & Controls!$H$11 & \"; 3 \"& Controls!$H$12 & \"; 4 \"& Controls!$H$13 &\")\"","v":"Код статуса проекта (1 Проект; 2 Строит; 3 Опер; 4 П/проект)"},null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M16","v":1},{"$f":"'Inputs T'!N16","v":1},{"$f":"'Inputs T'!O16","v":1},{"$f":"'Inputs T'!P16","v":1},{"$f":"'Inputs T'!Q16","v":2},{"$f":"'Inputs T'!R16","v":2},{"$f":"'Inputs T'!S16","v":2},{"$f":"'Inputs T'!T16","v":2},{"$f":"'Inputs T'!U16","v":2},{"$f":"'Inputs T'!V16","v":2},{"$f":"'Inputs T'!W16","v":2},{"$f":"'Inputs T'!X16","v":2},{"$f":"'Inputs T'!Y16","v":3},{"$f":"'Inputs T'!Z16","v":3},{"$f":"'Inputs T'!AA16","v":3},{"$f":"'Inputs T'!AB16","v":3},{"$f":"'Inputs T'!AC16","v":3},{"$f":"'Inputs T'!AD16","v":3},{"$f":"'Inputs T'!AE16","v":3},{"$f":"'Inputs T'!AF16","v":3},{"$f":"'Inputs T'!AG16","v":3},{"$f":"'Inputs T'!AH16","v":3},{"$f":"'Inputs T'!AI16","v":3},{"$f":"'Inputs T'!AJ16","v":3},{"$f":"'Inputs T'!AK16","v":3},{"$f":"'Inputs T'!AL16","v":3},{"$f":"'Inputs T'!AM16","v":3},{"$f":"'Inputs T'!AN16","v":3},{"$f":"'Inputs T'!AO16","v":3},{"$f":"'Inputs T'!AP16","v":3},{"$f":"'Inputs T'!AQ16","v":3},{"$f":"'Inputs T'!AR16","v":3},{"$f":"'Inputs T'!AS16","v":4},{"$f":"'Inputs T'!AT16","v":4},{"$f":"'Inputs T'!AU16","v":4},{"$f":"'Inputs T'!AV16","v":4},{"$f":"'Inputs T'!AW16","v":4},{"$f":"'Inputs T'!AX16","v":4},{"$f":"'Inputs T'!AY16","v":4},{"$f":"'Inputs T'!AZ16","v":4},{"$f":"'Inputs T'!BA16","v":4},{"$f":"'Inputs T'!BB16","v":4},{"$f":"'Inputs T'!BC16","v":4},{"$f":"'Inputs T'!BD16","v":4},{"$f":"'Inputs T'!BE16","v":4},{"$f":"'Inputs T'!BF16","v":4},{"$f":"'Inputs T'!BG16","v":4},{"$f":"'Inputs T'!BH16","v":4},{"$f":"'Inputs T'!BI16","v":4},{"$f":"'Inputs T'!BJ16","v":4},{"$f":"'Inputs T'!BK16","v":4},{"$f":"'Inputs T'!BL16","v":4},{"$f":"'Inputs T'!BM16","v":4},{"$f":"'Inputs T'!BN16","v":4},{"$f":"'Inputs T'!BO16","v":4},{"$f":"'Inputs T'!BP16","v":4},{"$f":"'Inputs T'!BQ16","v":4},{"$f":"'Inputs T'!BR16","v":4},{"$f":"'Inputs T'!BS16","v":4},{"$f":"'Inputs T'!BT16","v":4},{"$f":"'Inputs T'!BU16","v":4},{"$f":"'Inputs T'!BV16","v":4},{"$f":"'Inputs T'!BW16","v":4},{"$f":"'Inputs T'!BX16","v":4},{"$f":"'Inputs T'!BY16","v":4},{"$f":"'Inputs T'!BZ16","v":4},{"$f":"'Inputs T'!CA16","v":4},{"$f":"'Inputs T'!CB16","v":4},{"$f":"'Inputs T'!CC16","v":4},{"$f":"'Inputs T'!CD16","v":4},{"$f":"'Inputs T'!CE16","v":4},{"$f":"'Inputs T'!CF16","v":4},{"$f":"'Inputs T'!CG16","v":4},{"$f":"'Inputs T'!CH16","v":4},{"$f":"'Inputs T'!CI16","v":4},{"$f":"'Inputs T'!CJ16","v":4},{"$f":"'Inputs T'!CK16","v":4},{"$f":"'Inputs T'!CL16","v":4},{"$f":"'Inputs T'!CM16","v":4},{"$f":"'Inputs T'!CN16","v":4},{"$f":"'Inputs T'!CO16","v":4},{"$f":"'Inputs T'!CP16","v":4},{"$f":"'Inputs T'!CQ16","v":4},{"$f":"'Inputs T'!CR16","v":4},{"$f":"'Inputs T'!CS16","v":4},{"$f":"'Inputs T'!CT16","v":4},{"$f":"'Inputs T'!CU16","v":4},{"$f":"'Inputs T'!CV16","v":4},{"$f":"'Inputs T'!CW16","v":4},{"$f":"'Inputs T'!CX16","v":4},{"$f":"'Inputs T'!CY16","v":4},{"$f":"'Inputs T'!CZ16","v":4},{"$f":"'Inputs T'!DA16","v":4},{"$f":"'Inputs T'!DB16","v":4},{"$f":"'Inputs T'!DC16","v":4},{"$f":"'Inputs T'!DD16","v":4},{"$f":"'Inputs T'!DE16","v":4},{"$f":"'Inputs T'!DF16","v":4},{"$f":"'Inputs T'!DG16","v":4},{"$f":"'Inputs T'!DH16","v":4},{"$f":"'Inputs T'!DI16","v":4},{"$f":"'Inputs T'!DJ16","v":4},{"$f":"'Inputs T'!DK16","v":4},{"$f":"'Inputs T'!DL16","v":4},{"$f":"'Inputs T'!DM16","v":4},{"$f":"'Inputs T'!DN16","v":4},{"$f":"'Inputs T'!DO16","v":4},{"$f":"'Inputs T'!DP16","v":4},{"$f":"'Inputs T'!DQ16","v":4},{"$f":"'Inputs T'!DR16","v":4},{"$f":"'Inputs T'!DS16","v":4},{"$f":"'Inputs T'!DT16","v":4},{"$f":"'Inputs T'!DU16","v":4},{"$f":"'Inputs T'!DV16","v":4},{"$f":"'Inputs T'!DW16","v":4},{"$f":"'Inputs T'!DX16","v":4},{"$f":"'Inputs T'!DY16","v":4},{"$f":"'Inputs T'!DZ16","v":4},{"$f":"'Inputs T'!EA16","v":4},{"$f":"'Inputs T'!EB16","v":4},{"$f":"'Inputs T'!EC16","v":4},{"$f":"'Inputs T'!ED16","v":4},{"$f":"'Inputs T'!EE16","v":4},{"$f":"'Inputs T'!EF16","v":4},{"$f":"'Inputs T'!EG16","v":4},{"$f":"'Inputs T'!EH16","v":4},{"$f":"'Inputs T'!EI16","v":4},{"$f":"'Inputs T'!EJ16","v":4},{"$f":"'Inputs T'!EK16","v":4},{"$f":"'Inputs T'!EL16","v":4},{"$f":"'Inputs T'!EM16","v":4},{"$f":"'Inputs T'!EN16","v":4},{"$f":"'Inputs T'!EO16","v":4},{"$f":"'Inputs T'!EP16","v":4},{"$f":"'Inputs T'!EQ16","v":4},{"$f":"'Inputs T'!ER16","v":4},{"$f":"'Inputs T'!ES16","v":4},{"$f":"'Inputs T'!ET16","v":4},{"$f":"'Inputs T'!EU16","v":4},{"$f":"'Inputs T'!EV16","v":4},{"$f":"'Inputs T'!EW16","v":4},{"$f":"'Inputs T'!EX16","v":4},{"$f":"'Inputs T'!EY16","v":4},{"$f":"'Inputs T'!EZ16","v":4},{"$f":"'Inputs T'!FA16","v":4},{"$f":"'Inputs T'!FB16","v":4},{"$f":"'Inputs T'!FC16","v":4},{"$f":"'Inputs T'!FD16","v":4},{"$f":"'Inputs T'!FE16","v":4},{"$f":"'Inputs T'!FF16","v":4}]
[null,"Статус проекта",null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M17","v":"Проект"},{"$f":"'Inputs T'!N17","v":"Проект"},{"$f":"'Inputs T'!O17","v":"Проект"},{"$f":"'Inputs T'!P17","v":"Проект"},{"$f":"'Inputs T'!Q17","v":"Строит"},{"$f":"'Inputs T'!R17","v":"Строит"},{"$f":"'Inputs T'!S17","v":"Строит"},{"$f":"'Inputs T'!T17","v":"Строит"},{"$f":"'Inputs T'!U17","v":"Строит"},{"$f":"'Inputs T'!V17","v":"Строит"},{"$f":"'Inputs T'!W17","v":"Строит"},{"$f":"'Inputs T'!X17","v":"Строит"},{"$f":"'Inputs T'!Y17","v":"Опер"},{"$f":"'Inputs T'!Z17","v":"Опер"},{"$f":"'Inputs T'!AA17","v":"Опер"},{"$f":"'Inputs T'!AB17","v":"Опер"},{"$f":"'Inputs T'!AC17","v":"Опер"},{"$f":"'Inputs T'!AD17","v":"Опер"},{"$f":"'Inputs T'!AE17","v":"Опер"},{"$f":"'Inputs T'!AF17","v":"Опер"},{"$f":"'Inputs T'!AG17","v":"Опер"},{"$f":"'Inputs T'!AH17","v":"Опер"},{"$f":"'Inputs T'!AI17","v":"Опер"},{"$f":"'Inputs T'!AJ17","v":"Опер"},{"$f":"'Inputs T'!AK17","v":"Опер"},{"$f":"'Inputs T'!AL17","v":"Опер"},{"$f":"'Inputs T'!AM17","v":"Опер"},{"$f":"'Inputs T'!AN17","v":"Опер"},{"$f":"'Inputs T'!AO17","v":"Опер"},{"$f":"'Inputs T'!AP17","v":"Опер"},{"$f":"'Inputs T'!AQ17","v":"Опер"},{"$f":"'Inputs T'!AR17","v":"Опер"},{"$f":"'Inputs T'!AS17","v":"П/проект"},{"$f":"'Inputs T'!AT17","v":"П/проект"},{"$f":"'Inputs T'!AU17","v":"П/проект"},{"$f":"'Inputs T'!AV17","v":"П/проект"},{"$f":"'Inputs T'!AW17","v":"П/проект"},{"$f":"'Inputs T'!AX17","v":"П/проект"},{"$f":"'Inputs T'!AY17","v":"П/проект"},{"$f":"'Inputs T'!AZ17","v":"П/проект"},{"$f":"'Inputs T'!BA17","v":"П/проект"},{"$f":"'Inputs T'!BB17","v":"П/проект"},{"$f":"'Inputs T'!BC17","v":"П/проект"},{"$f":"'Inputs T'!BD17","v":"П/проект"},{"$f":"'Inputs T'!BE17","v":"П/проект"},{"$f":"'Inputs T'!BF17","v":"П/проект"},{"$f":"'Inputs T'!BG17","v":"П/проект"},{"$f":"'Inputs T'!BH17","v":"П/проект"},{"$f":"'Inputs T'!BI17","v":"П/проект"},{"$f":"'Inputs T'!BJ17","v":"П/проект"},{"$f":"'Inputs T'!BK17","v":"П/проект"},{"$f":"'Inputs T'!BL17","v":"П/проект"},{"$f":"'Inputs T'!BM17","v":"П/проект"},{"$f":"'Inputs T'!BN17","v":"П/проект"},{"$f":"'Inputs T'!BO17","v":"П/проект"},{"$f":"'Inputs T'!BP17","v":"П/проект"},{"$f":"'Inputs T'!BQ17","v":"П/проект"},{"$f":"'Inputs T'!BR17","v":"П/проект"},{"$f":"'Inputs T'!BS17","v":"П/проект"},{"$f":"'Inputs T'!BT17","v":"П/проект"},{"$f":"'Inputs T'!BU17","v":"П/проект"},{"$f":"'Inputs T'!BV17","v":"П/проект"},{"$f":"'Inputs T'!BW17","v":"П/проект"},{"$f":"'Inputs T'!BX17","v":"П/проект"},{"$f":"'Inputs T'!BY17","v":"П/проект"},{"$f":"'Inputs T'!BZ17","v":"П/проект"},{"$f":"'Inputs T'!CA17","v":"П/проект"},{"$f":"'Inputs T'!CB17","v":"П/проект"},{"$f":"'Inputs T'!CC17","v":"П/проект"},{"$f":"'Inputs T'!CD17","v":"П/проект"},{"$f":"'Inputs T'!CE17","v":"П/проект"},{"$f":"'Inputs T'!CF17","v":"П/проект"},{"$f":"'Inputs T'!CG17","v":"П/проект"},{"$f":"'Inputs T'!CH17","v":"П/проект"},{"$f":"'Inputs T'!CI17","v":"П/проект"},{"$f":"'Inputs T'!CJ17","v":"П/проект"},{"$f":"'Inputs T'!CK17","v":"П/проект"},{"$f":"'Inputs T'!CL17","v":"П/проект"},{"$f":"'Inputs T'!CM17","v":"П/проект"},{"$f":"'Inputs T'!CN17","v":"П/проект"},{"$f":"'Inputs T'!CO17","v":"П/проект"},{"$f":"'Inputs T'!CP17","v":"П/проект"},{"$f":"'Inputs T'!CQ17","v":"П/проект"},{"$f":"'Inputs T'!CR17","v":"П/проект"},{"$f":"'Inputs T'!CS17","v":"П/проект"},{"$f":"'Inputs T'!CT17","v":"П/проект"},{"$f":"'Inputs T'!CU17","v":"П/проект"},{"$f":"'Inputs T'!CV17","v":"П/проект"},{"$f":"'Inputs T'!CW17","v":"П/проект"},{"$f":"'Inputs T'!CX17","v":"П/проект"},{"$f":"'Inputs T'!CY17","v":"П/проект"},{"$f":"'Inputs T'!CZ17","v":"П/проект"},{"$f":"'Inputs T'!DA17","v":"П/проект"},{"$f":"'Inputs T'!DB17","v":"П/проект"},{"$f":"'Inputs T'!DC17","v":"П/проект"},{"$f":"'Inputs T'!DD17","v":"П/проект"},{"$f":"'Inputs T'!DE17","v":"П/проект"},{"$f":"'Inputs T'!DF17","v":"П/проект"},{"$f":"'Inputs T'!DG17","v":"П/проект"},{"$f":"'Inputs T'!DH17","v":"П/проект"},{"$f":"'Inputs T'!DI17","v":"П/проект"},{"$f":"'Inputs T'!DJ17","v":"П/проект"},{"$f":"'Inputs T'!DK17","v":"П/проект"},{"$f":"'Inputs T'!DL17","v":"П/проект"},{"$f":"'Inputs T'!DM17","v":"П/проект"},{"$f":"'Inputs T'!DN17","v":"П/проект"},{"$f":"'Inputs T'!DO17","v":"П/проект"},{"$f":"'Inputs T'!DP17","v":"П/проект"},{"$f":"'Inputs T'!DQ17","v":"П/проект"},{"$f":"'Inputs T'!DR17","v":"П/проект"},{"$f":"'Inputs T'!DS17","v":"П/проект"},{"$f":"'Inputs T'!DT17","v":"П/проект"},{"$f":"'Inputs T'!DU17","v":"П/проект"},{"$f":"'Inputs T'!DV17","v":"П/проект"},{"$f":"'Inputs T'!DW17","v":"П/проект"},{"$f":"'Inputs T'!DX17","v":"П/проект"},{"$f":"'Inputs T'!DY17","v":"П/проект"},{"$f":"'Inputs T'!DZ17","v":"П/проект"},{"$f":"'Inputs T'!EA17","v":"П/проект"},{"$f":"'Inputs T'!EB17","v":"П/проект"},{"$f":"'Inputs T'!EC17","v":"П/проект"},{"$f":"'Inputs T'!ED17","v":"П/проект"},{"$f":"'Inputs T'!EE17","v":"П/проект"},{"$f":"'Inputs T'!EF17","v":"П/проект"},{"$f":"'Inputs T'!EG17","v":"П/проект"},{"$f":"'Inputs T'!EH17","v":"П/проект"},{"$f":"'Inputs T'!EI17","v":"П/проект"},{"$f":"'Inputs T'!EJ17","v":"П/проект"},{"$f":"'Inputs T'!EK17","v":"П/проект"},{"$f":"'Inputs T'!EL17","v":"П/проект"},{"$f":"'Inputs T'!EM17","v":"П/проект"},{"$f":"'Inputs T'!EN17","v":"П/проект"},{"$f":"'Inputs T'!EO17","v":"П/проект"},{"$f":"'Inputs T'!EP17","v":"П/проект"},{"$f":"'Inputs T'!EQ17","v":"П/проект"},{"$f":"'Inputs T'!ER17","v":"П/проект"},{"$f":"'Inputs T'!ES17","v":"П/проект"},{"$f":"'Inputs T'!ET17","v":"П/проект"},{"$f":"'Inputs T'!EU17","v":"П/проект"},{"$f":"'Inputs T'!EV17","v":"П/проект"},{"$f":"'Inputs T'!EW17","v":"П/проект"},{"$f":"'Inputs T'!EX17","v":"П/проект"},{"$f":"'Inputs T'!EY17","v":"П/проект"},{"$f":"'Inputs T'!EZ17","v":"П/проект"},{"$f":"'Inputs T'!FA17","v":"П/проект"},{"$f":"'Inputs T'!FB17","v":"П/проект"},{"$f":"'Inputs T'!FC17","v":"П/проект"},{"$f":"'Inputs T'!FD17","v":"П/проект"},{"$f":"'Inputs T'!FE17","v":"П/проект"},{"$f":"'Inputs T'!FF17","v":"П/проект"}]
[]
[null,"Дней в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M19","v":91},{"$f":"'Inputs T'!N19","v":92},{"$f":"'Inputs T'!O19","v":92},{"$f":"'Inputs T'!P19","v":91},{"$f":"'Inputs T'!Q19","v":91},{"$f":"'Inputs T'!R19","v":92},{"$f":"'Inputs T'!S19","v":92},{"$f":"'Inputs T'!T19","v":90},{"$f":"'Inputs T'!U19","v":91},{"$f":"'Inputs T'!V19","v":92},{"$f":"'Inputs T'!W19","v":92},{"$f":"'Inputs T'!X19","v":90},{"$f":"'Inputs T'!Y19","v":91},{"$f":"'Inputs T'!Z19","v":92},{"$f":"'Inputs T'!AA19","v":92},{"$f":"'Inputs T'!AB19","v":90},{"$f":"'Inputs T'!AC19","v":91},{"$f":"'Inputs T'!AD19","v":92},{"$f":"'Inputs T'!AE19","v":92},{"$f":"'Inputs T'!AF19","v":91},{"$f":"'Inputs T'!AG19","v":91},{"$f":"'Inputs T'!AH19","v":92},{"$f":"'Inputs T'!AI19","v":92},{"$f":"'Inputs T'!AJ19","v":90},{"$f":"'Inputs T'!AK19","v":91},{"$f":"'Inputs T'!AL19","v":92},{"$f":"'Inputs T'!AM19","v":92},{"$f":"'Inputs T'!AN19","v":90},{"$f":"'Inputs T'!AO19","v":91},{"$f":"'Inputs T'!AP19","v":92},{"$f":"'Inputs T'!AQ19","v":92},{"$f":"'Inputs T'!AR19","v":90},{"$f":"'Inputs T'!AS19","v":91},{"$f":"'Inputs T'!AT19","v":92},{"$f":"'Inputs T'!AU19","v":92},{"$f":"'Inputs T'!AV19","v":91},{"$f":"'Inputs T'!AW19","v":91},{"$f":"'Inputs T'!AX19","v":92},{"$f":"'Inputs T'!AY19","v":92},{"$f":"'Inputs T'!AZ19","v":90},{"$f":"'Inputs T'!BA19","v":91},{"$f":"'Inputs T'!BB19","v":92},{"$f":"'Inputs T'!BC19","v":92},{"$f":"'Inputs T'!BD19","v":90},{"$f":"'Inputs T'!BE19","v":91},{"$f":"'Inputs T'!BF19","v":92},{"$f":"'Inputs T'!BG19","v":92},{"$f":"'Inputs T'!BH19","v":90},{"$f":"'Inputs T'!BI19","v":91},{"$f":"'Inputs T'!BJ19","v":92},{"$f":"'Inputs T'!BK19","v":92},{"$f":"'Inputs T'!BL19","v":91},{"$f":"'Inputs T'!BM19","v":91},{"$f":"'Inputs T'!BN19","v":92},{"$f":"'Inputs T'!BO19","v":92},{"$f":"'Inputs T'!BP19","v":90},{"$f":"'Inputs T'!BQ19","v":91},{"$f":"'Inputs T'!BR19","v":92},{"$f":"'Inputs T'!BS19","v":92},{"$f":"'Inputs T'!BT19","v":90},{"$f":"'Inputs T'!BU19","v":91},{"$f":"'Inputs T'!BV19","v":92},{"$f":"'Inputs T'!BW19","v":92},{"$f":"'Inputs T'!BX19","v":90},{"$f":"'Inputs T'!BY19","v":91},{"$f":"'Inputs T'!BZ19","v":92},{"$f":"'Inputs T'!CA19","v":92},{"$f":"'Inputs T'!CB19","v":91},{"$f":"'Inputs T'!CC19","v":91},{"$f":"'Inputs T'!CD19","v":92},{"$f":"'Inputs T'!CE19","v":92},{"$f":"'Inputs T'!CF19","v":90},{"$f":"'Inputs T'!CG19","v":91},{"$f":"'Inputs T'!CH19","v":92},{"$f":"'Inputs T'!CI19","v":92},{"$f":"'Inputs T'!CJ19","v":90},{"$f":"'Inputs T'!CK19","v":91},{"$f":"'Inputs T'!CL19","v":92},{"$f":"'Inputs T'!CM19","v":92},{"$f":"'Inputs T'!CN19","v":90},{"$f":"'Inputs T'!CO19","v":91},{"$f":"'Inputs T'!CP19","v":92},{"$f":"'Inputs T'!CQ19","v":92},{"$f":"'Inputs T'!CR19","v":91},{"$f":"'Inputs T'!CS19","v":91},{"$f":"'Inputs T'!CT19","v":92},{"$f":"'Inputs T'!CU19","v":92},{"$f":"'Inputs T'!CV19","v":90},{"$f":"'Inputs T'!CW19","v":91},{"$f":"'Inputs T'!CX19","v":92},{"$f":"'Inputs T'!CY19","v":92},{"$f":"'Inputs T'!CZ19","v":90},{"$f":"'Inputs T'!DA19","v":91},{"$f":"'Inputs T'!DB19","v":92},{"$f":"'Inputs T'!DC19","v":92},{"$f":"'Inputs T'!DD19","v":90},{"$f":"'Inputs T'!DE19","v":91},{"$f":"'Inputs T'!DF19","v":92},{"$f":"'Inputs T'!DG19","v":92},{"$f":"'Inputs T'!DH19","v":91},{"$f":"'Inputs T'!DI19","v":91},{"$f":"'Inputs T'!DJ19","v":92},{"$f":"'Inputs T'!DK19","v":92},{"$f":"'Inputs T'!DL19","v":90},{"$f":"'Inputs T'!DM19","v":91},{"$f":"'Inputs T'!DN19","v":92},{"$f":"'Inputs T'!DO19","v":92},{"$f":"'Inputs T'!DP19","v":90},{"$f":"'Inputs T'!DQ19","v":91},{"$f":"'Inputs T'!DR19","v":92},{"$f":"'Inputs T'!DS19","v":92},{"$f":"'Inputs T'!DT19","v":90},{"$f":"'Inputs T'!DU19","v":91},{"$f":"'Inputs T'!DV19","v":92},{"$f":"'Inputs T'!DW19","v":92},{"$f":"'Inputs T'!DX19","v":91},{"$f":"'Inputs T'!DY19","v":91},{"$f":"'Inputs T'!DZ19","v":92},{"$f":"'Inputs T'!EA19","v":92},{"$f":"'Inputs T'!EB19","v":90},{"$f":"'Inputs T'!EC19","v":91},{"$f":"'Inputs T'!ED19","v":92},{"$f":"'Inputs T'!EE19","v":92},{"$f":"'Inputs T'!EF19","v":90},{"$f":"'Inputs T'!EG19","v":91},{"$f":"'Inputs T'!EH19","v":92},{"$f":"'Inputs T'!EI19","v":92},{"$f":"'Inputs T'!EJ19","v":90},{"$f":"'Inputs T'!EK19","v":91},{"$f":"'Inputs T'!EL19","v":92},{"$f":"'Inputs T'!EM19","v":92},{"$f":"'Inputs T'!EN19","v":91},{"$f":"'Inputs T'!EO19","v":91},{"$f":"'Inputs T'!EP19","v":92},{"$f":"'Inputs T'!EQ19","v":92},{"$f":"'Inputs T'!ER19","v":90},{"$f":"'Inputs T'!ES19","v":91},{"$f":"'Inputs T'!ET19","v":92},{"$f":"'Inputs T'!EU19","v":92},{"$f":"'Inputs T'!EV19","v":90},{"$f":"'Inputs T'!EW19","v":91},{"$f":"'Inputs T'!EX19","v":92},{"$f":"'Inputs T'!EY19","v":92},{"$f":"'Inputs T'!EZ19","v":90},{"$f":"'Inputs T'!FA19","v":91},{"$f":"'Inputs T'!FB19","v":92},{"$f":"'Inputs T'!FC19","v":92},{"$f":"'Inputs T'!FD19","v":91},{"$f":"'Inputs T'!FE19","v":91},{"$f":"'Inputs T'!FF19","v":92}]
[null,"Дней в 360-году в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M20","v":90},{"$f":"'Inputs T'!N20","v":90},{"$f":"'Inputs T'!O20","v":90},{"$f":"'Inputs T'!P20","v":90},{"$f":"'Inputs T'!Q20","v":90},{"$f":"'Inputs T'!R20","v":90},{"$f":"'Inputs T'!S20","v":90},{"$f":"'Inputs T'!T20","v":90},{"$f":"'Inputs T'!U20","v":90},{"$f":"'Inputs T'!V20","v":90},{"$f":"'Inputs T'!W20","v":90},{"$f":"'Inputs T'!X20","v":90},{"$f":"'Inputs T'!Y20","v":90},{"$f":"'Inputs T'!Z20","v":90},{"$f":"'Inputs T'!AA20","v":90},{"$f":"'Inputs T'!AB20","v":90},{"$f":"'Inputs T'!AC20","v":90},{"$f":"'Inputs T'!AD20","v":90},{"$f":"'Inputs T'!AE20","v":90},{"$f":"'Inputs T'!AF20","v":90},{"$f":"'Inputs T'!AG20","v":90},{"$f":"'Inputs T'!AH20","v":90},{"$f":"'Inputs T'!AI20","v":90},{"$f":"'Inputs T'!AJ20","v":90},{"$f":"'Inputs T'!AK20","v":90},{"$f":"'Inputs T'!AL20","v":90},{"$f":"'Inputs T'!AM20","v":90},{"$f":"'Inputs T'!AN20","v":90},{"$f":"'Inputs T'!AO20","v":90},{"$f":"'Inputs T'!AP20","v":90},{"$f":"'Inputs T'!AQ20","v":90},{"$f":"'Inputs T'!AR20","v":90},{"$f":"'Inputs T'!AS20","v":90},{"$f":"'Inputs T'!AT20","v":90},{"$f":"'Inputs T'!AU20","v":90},{"$f":"'Inputs T'!AV20","v":90},{"$f":"'Inputs T'!AW20","v":90},{"$f":"'Inputs T'!AX20","v":90},{"$f":"'Inputs T'!AY20","v":90},{"$f":"'Inputs T'!AZ20","v":90},{"$f":"'Inputs T'!BA20","v":90},{"$f":"'Inputs T'!BB20","v":90},{"$f":"'Inputs T'!BC20","v":90},{"$f":"'Inputs T'!BD20","v":90},{"$f":"'Inputs T'!BE20","v":90},{"$f":"'Inputs T'!BF20","v":90},{"$f":"'Inputs T'!BG20","v":90},{"$f":"'Inputs T'!BH20","v":90},{"$f":"'Inputs T'!BI20","v":90},{"$f":"'Inputs T'!BJ20","v":90},{"$f":"'Inputs T'!BK20","v":90},{"$f":"'Inputs T'!BL20","v":90},{"$f":"'Inputs T'!BM20","v":90},{"$f":"'Inputs T'!BN20","v":90},{"$f":"'Inputs T'!BO20","v":90},{"$f":"'Inputs T'!BP20","v":90},{"$f":"'Inputs T'!BQ20","v":90},{"$f":"'Inputs T'!BR20","v":90},{"$f":"'Inputs T'!BS20","v":90},{"$f":"'Inputs T'!BT20","v":90},{"$f":"'Inputs T'!BU20","v":90},{"$f":"'Inputs T'!BV20","v":90},{"$f":"'Inputs T'!BW20","v":90},{"$f":"'Inputs T'!BX20","v":90},{"$f":"'Inputs T'!BY20","v":90},{"$f":"'Inputs T'!BZ20","v":90},{"$f":"'Inputs T'!CA20","v":90},{"$f":"'Inputs T'!CB20","v":90},{"$f":"'Inputs T'!CC20","v":90},{"$f":"'Inputs T'!CD20","v":90},{"$f":"'Inputs T'!CE20","v":90},{"$f":"'Inputs T'!CF20","v":90},{"$f":"'Inputs T'!CG20","v":90},{"$f":"'Inputs T'!CH20","v":90},{"$f":"'Inputs T'!CI20","v":90},{"$f":"'Inputs T'!CJ20","v":90},{"$f":"'Inputs T'!CK20","v":90},{"$f":"'Inputs T'!CL20","v":90},{"$f":"'Inputs T'!CM20","v":90},{"$f":"'Inputs T'!CN20","v":90},{"$f":"'Inputs T'!CO20","v":90},{"$f":"'Inputs T'!CP20","v":90},{"$f":"'Inputs T'!CQ20","v":90},{"$f":"'Inputs T'!CR20","v":90},{"$f":"'Inputs T'!CS20","v":90},{"$f":"'Inputs T'!CT20","v":90},{"$f":"'Inputs T'!CU20","v":90},{"$f":"'Inputs T'!CV20","v":90},{"$f":"'Inputs T'!CW20","v":90},{"$f":"'Inputs T'!CX20","v":90},{"$f":"'Inputs T'!CY20","v":90},{"$f":"'Inputs T'!CZ20","v":90},{"$f":"'Inputs T'!DA20","v":90},{"$f":"'Inputs T'!DB20","v":90},{"$f":"'Inputs T'!DC20","v":90},{"$f":"'Inputs T'!DD20","v":90},{"$f":"'Inputs T'!DE20","v":90},{"$f":"'Inputs T'!DF20","v":90},{"$f":"'Inputs T'!DG20","v":90},{"$f":"'Inputs T'!DH20","v":90},{"$f":"'Inputs T'!DI20","v":90},{"$f":"'Inputs T'!DJ20","v":90},{"$f":"'Inputs T'!DK20","v":90},{"$f":"'Inputs T'!DL20","v":90},{"$f":"'Inputs T'!DM20","v":90},{"$f":"'Inputs T'!DN20","v":90},{"$f":"'Inputs T'!DO20","v":90},{"$f":"'Inputs T'!DP20","v":90},{"$f":"'Inputs T'!DQ20","v":90},{"$f":"'Inputs T'!DR20","v":90},{"$f":"'Inputs T'!DS20","v":90},{"$f":"'Inputs T'!DT20","v":90},{"$f":"'Inputs T'!DU20","v":90},{"$f":"'Inputs T'!DV20","v":90},{"$f":"'Inputs T'!DW20","v":90},{"$f":"'Inputs T'!DX20","v":90},{"$f":"'Inputs T'!DY20","v":90},{"$f":"'Inputs T'!DZ20","v":90},{"$f":"'Inputs T'!EA20","v":90},{"$f":"'Inputs T'!EB20","v":90},{"$f":"'Inputs T'!EC20","v":90},{"$f":"'Inputs T'!ED20","v":90},{"$f":"'Inputs T'!EE20","v":90},{"$f":"'Inputs T'!EF20","v":90},{"$f":"'Inputs T'!EG20","v":90},{"$f":"'Inputs T'!EH20","v":90},{"$f":"'Inputs T'!EI20","v":90},{"$f":"'Inputs T'!EJ20","v":90},{"$f":"'Inputs T'!EK20","v":90},{"$f":"'Inputs T'!EL20","v":90},{"$f":"'Inputs T'!EM20","v":90},{"$f":"'Inputs T'!EN20","v":90},{"$f":"'Inputs T'!EO20","v":90},{"$f":"'Inputs T'!EP20","v":90},{"$f":"'Inputs T'!EQ20","v":90},{"$f":"'Inputs T'!ER20","v":90},{"$f":"'Inputs T'!ES20","v":90},{"$f":"'Inputs T'!ET20","v":90},{"$f":"'Inputs T'!EU20","v":90},{"$f":"'Inputs T'!EV20","v":90},{"$f":"'Inputs T'!EW20","v":90},{"$f":"'Inputs T'!EX20","v":90},{"$f":"'Inputs T'!EY20","v":90},{"$f":"'Inputs T'!EZ20","v":90},{"$f":"'Inputs T'!FA20","v":90},{"$f":"'Inputs T'!FB20","v":90},{"$f":"'Inputs T'!FC20","v":90},{"$f":"'Inputs T'!FD20","v":90},{"$f":"'Inputs T'!FE20","v":90},{"$f":"'Inputs T'!FF20","v":90}]
[null,"Год",null,null,null,null,null,"год",null,null,null,null,{"$f":"'Inputs T'!M21","v":2019},{"$f":"'Inputs T'!N21","v":2019},{"$f":"'Inputs T'!O21","v":2019},{"$f":"'Inputs T'!P21","v":2020},{"$f":"'Inputs T'!Q21","v":2020},{"$f":"'Inputs T'!R21","v":2020},{"$f":"'Inputs T'!S21","v":2020},{"$f":"'Inputs T'!T21","v":2021},{"$f":"'Inputs T'!U21","v":2021},{"$f":"'Inputs T'!V21","v":2021},{"$f":"'Inputs T'!W21","v":2021},{"$f":"'Inputs T'!X21","v":2022},{"$f":"'Inputs T'!Y21","v":2022},{"$f":"'Inputs T'!Z21","v":2022},{"$f":"'Inputs T'!AA21","v":2022},{"$f":"'Inputs T'!AB21","v":2023},{"$f":"'Inputs T'!AC21","v":2023},{"$f":"'Inputs T'!AD21","v":2023},{"$f":"'Inputs T'!AE21","v":2023},{"$f":"'Inputs T'!AF21","v":2024},{"$f":"'Inputs T'!AG21","v":2024},{"$f":"'Inputs T'!AH21","v":2024},{"$f":"'Inputs T'!AI21","v":2024},{"$f":"'Inputs T'!AJ21","v":2025},{"$f":"'Inputs T'!AK21","v":2025},{"$f":"'Inputs T'!AL21","v":2025},{"$f":"'Inputs T'!AM21","v":2025},{"$f":"'Inputs T'!AN21","v":2026},{"$f":"'Inputs T'!AO21","v":2026},{"$f":"'Inputs T'!AP21","v":2026},{"$f":"'Inputs T'!AQ21","v":2026},{"$f":"'Inputs T'!AR21","v":2027},{"$f":"'Inputs T'!AS21","v":2027},{"$f":"'Inputs T'!AT21","v":2027},{"$f":"'Inputs T'!AU21","v":2027},{"$f":"'Inputs T'!AV21","v":2028},{"$f":"'Inputs T'!AW21","v":2028},{"$f":"'Inputs T'!AX21","v":2028},{"$f":"'Inputs T'!AY21","v":2028},{"$f":"'Inputs T'!AZ21","v":2029},{"$f":"'Inputs T'!BA21","v":2029},{"$f":"'Inputs T'!BB21","v":2029},{"$f":"'Inputs T'!BC21","v":2029},{"$f":"'Inputs T'!BD21","v":2030},{"$f":"'Inputs T'!BE21","v":2030},{"$f":"'Inputs T'!BF21","v":2030},{"$f":"'Inputs T'!BG21","v":2030},{"$f":"'Inputs T'!BH21","v":2031},{"$f":"'Inputs T'!BI21","v":2031},{"$f":"'Inputs T'!BJ21","v":2031},{"$f":"'Inputs T'!BK21","v":2031},{"$f":"'Inputs T'!BL21","v":2032},{"$f":"'Inputs T'!BM21","v":2032},{"$f":"'Inputs T'!BN21","v":2032},{"$f":"'Inputs T'!BO21","v":2032},{"$f":"'Inputs T'!BP21","v":2033},{"$f":"'Inputs T'!BQ21","v":2033},{"$f":"'Inputs T'!BR21","v":2033},{"$f":"'Inputs T'!BS21","v":2033},{"$f":"'Inputs T'!BT21","v":2034},{"$f":"'Inputs T'!BU21","v":2034},{"$f":"'Inputs T'!BV21","v":2034},{"$f":"'Inputs T'!BW21","v":2034},{"$f":"'Inputs T'!BX21","v":2035},{"$f":"'Inputs T'!BY21","v":2035},{"$f":"'Inputs T'!BZ21","v":2035},{"$f":"'Inputs T'!CA21","v":2035},{"$f":"'Inputs T'!CB21","v":2036},{"$f":"'Inputs T'!CC21","v":2036},{"$f":"'Inputs T'!CD21","v":2036},{"$f":"'Inputs T'!CE21","v":2036},{"$f":"'Inputs T'!CF21","v":2037},{"$f":"'Inputs T'!CG21","v":2037},{"$f":"'Inputs T'!CH21","v":2037},{"$f":"'Inputs T'!CI21","v":2037},{"$f":"'Inputs T'!CJ21","v":2038},{"$f":"'Inputs T'!CK21","v":2038},{"$f":"'Inputs T'!CL21","v":2038},{"$f":"'Inputs T'!CM21","v":2038},{"$f":"'Inputs T'!CN21","v":2039},{"$f":"'Inputs T'!CO21","v":2039},{"$f":"'Inputs T'!CP21","v":2039},{"$f":"'Inputs T'!CQ21","v":2039},{"$f":"'Inputs T'!CR21","v":2040},{"$f":"'Inputs T'!CS21","v":2040},{"$f":"'Inputs T'!CT21","v":2040},{"$f":"'Inputs T'!CU21","v":2040},{"$f":"'Inputs T'!CV21","v":2041},{"$f":"'Inputs T'!CW21","v":2041},{"$f":"'Inputs T'!CX21","v":2041},{"$f":"'Inputs T'!CY21","v":2041},{"$f":"'Inputs T'!CZ21","v":2042},{"$f":"'Inputs T'!DA21","v":2042},{"$f":"'Inputs T'!DB21","v":2042},{"$f":"'Inputs T'!DC21","v":2042},{"$f":"'Inputs T'!DD21","v":2043},{"$f":"'Inputs T'!DE21","v":2043},{"$f":"'Inputs T'!DF21","v":2043},{"$f":"'Inputs T'!DG21","v":2043},{"$f":"'Inputs T'!DH21","v":2044},{"$f":"'Inputs T'!DI21","v":2044},{"$f":"'Inputs T'!DJ21","v":2044},{"$f":"'Inputs T'!DK21","v":2044},{"$f":"'Inputs T'!DL21","v":2045},{"$f":"'Inputs T'!DM21","v":2045},{"$f":"'Inputs T'!DN21","v":2045},{"$f":"'Inputs T'!DO21","v":2045},{"$f":"'Inputs T'!DP21","v":2046},{"$f":"'Inputs T'!DQ21","v":2046},{"$f":"'Inputs T'!DR21","v":2046},{"$f":"'Inputs T'!DS21","v":2046},{"$f":"'Inputs T'!DT21","v":2047},{"$f":"'Inputs T'!DU21","v":2047},{"$f":"'Inputs T'!DV21","v":2047},{"$f":"'Inputs T'!DW21","v":2047},{"$f":"'Inputs T'!DX21","v":2048},{"$f":"'Inputs T'!DY21","v":2048},{"$f":"'Inputs T'!DZ21","v":2048},{"$f":"'Inputs T'!EA21","v":2048},{"$f":"'Inputs T'!EB21","v":2049},{"$f":"'Inputs T'!EC21","v":2049},{"$f":"'Inputs T'!ED21","v":2049},{"$f":"'Inputs T'!EE21","v":2049},{"$f":"'Inputs T'!EF21","v":2050},{"$f":"'Inputs T'!EG21","v":2050},{"$f":"'Inputs T'!EH21","v":2050},{"$f":"'Inputs T'!EI21","v":2050},{"$f":"'Inputs T'!EJ21","v":2051},{"$f":"'Inputs T'!EK21","v":2051},{"$f":"'Inputs T'!EL21","v":2051},{"$f":"'Inputs T'!EM21","v":2051},{"$f":"'Inputs T'!EN21","v":2052},{"$f":"'Inputs T'!EO21","v":2052},{"$f":"'Inputs T'!EP21","v":2052},{"$f":"'Inputs T'!EQ21","v":2052},{"$f":"'Inputs T'!ER21","v":2053},{"$f":"'Inputs T'!ES21","v":2053},{"$f":"'Inputs T'!ET21","v":2053},{"$f":"'Inputs T'!EU21","v":2053},{"$f":"'Inputs T'!EV21","v":2054},{"$f":"'Inputs T'!EW21","v":2054},{"$f":"'Inputs T'!EX21","v":2054},{"$f":"'Inputs T'!EY21","v":2054},{"$f":"'Inputs T'!EZ21","v":2055},{"$f":"'Inputs T'!FA21","v":2055},{"$f":"'Inputs T'!FB21","v":2055},{"$f":"'Inputs T'!FC21","v":2055},{"$f":"'Inputs T'!FD21","v":2056},{"$f":"'Inputs T'!FE21","v":2056},{"$f":"'Inputs T'!FF21","v":2056}]
[null,"Дней в году",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M22","v":365},{"$f":"'Inputs T'!N22","v":365},{"$f":"'Inputs T'!O22","v":365},{"$f":"'Inputs T'!P22","v":366},{"$f":"'Inputs T'!Q22","v":366},{"$f":"'Inputs T'!R22","v":366},{"$f":"'Inputs T'!S22","v":366},{"$f":"'Inputs T'!T22","v":365},{"$f":"'Inputs T'!U22","v":365},{"$f":"'Inputs T'!V22","v":365},{"$f":"'Inputs T'!W22","v":365},{"$f":"'Inputs T'!X22","v":365},{"$f":"'Inputs T'!Y22","v":365},{"$f":"'Inputs T'!Z22","v":365},{"$f":"'Inputs T'!AA22","v":365},{"$f":"'Inputs T'!AB22","v":365},{"$f":"'Inputs T'!AC22","v":365},{"$f":"'Inputs T'!AD22","v":365},{"$f":"'Inputs T'!AE22","v":365},{"$f":"'Inputs T'!AF22","v":366},{"$f":"'Inputs T'!AG22","v":366},{"$f":"'Inputs T'!AH22","v":366},{"$f":"'Inputs T'!AI22","v":366},{"$f":"'Inputs T'!AJ22","v":365},{"$f":"'Inputs T'!AK22","v":365},{"$f":"'Inputs T'!AL22","v":365},{"$f":"'Inputs T'!AM22","v":365},{"$f":"'Inputs T'!AN22","v":365},{"$f":"'Inputs T'!AO22","v":365},{"$f":"'Inputs T'!AP22","v":365},{"$f":"'Inputs T'!AQ22","v":365},{"$f":"'Inputs T'!AR22","v":365},{"$f":"'Inputs T'!AS22","v":365},{"$f":"'Inputs T'!AT22","v":365},{"$f":"'Inputs T'!AU22","v":365},{"$f":"'Inputs T'!AV22","v":366},{"$f":"'Inputs T'!AW22","v":366},{"$f":"'Inputs T'!AX22","v":366},{"$f":"'Inputs T'!AY22","v":366},{"$f":"'Inputs T'!AZ22","v":365},{"$f":"'Inputs T'!BA22","v":365},{"$f":"'Inputs T'!BB22","v":365},{"$f":"'Inputs T'!BC22","v":365},{"$f":"'Inputs T'!BD22","v":365},{"$f":"'Inputs T'!BE22","v":365},{"$f":"'Inputs T'!BF22","v":365},{"$f":"'Inputs T'!BG22","v":365},{"$f":"'Inputs T'!BH22","v":365},{"$f":"'Inputs T'!BI22","v":365},{"$f":"'Inputs T'!BJ22","v":365},{"$f":"'Inputs T'!BK22","v":365},{"$f":"'Inputs T'!BL22","v":366},{"$f":"'Inputs T'!BM22","v":366},{"$f":"'Inputs T'!BN22","v":366},{"$f":"'Inputs T'!BO22","v":366},{"$f":"'Inputs T'!BP22","v":365},{"$f":"'Inputs T'!BQ22","v":365},{"$f":"'Inputs T'!BR22","v":365},{"$f":"'Inputs T'!BS22","v":365},{"$f":"'Inputs T'!BT22","v":365},{"$f":"'Inputs T'!BU22","v":365},{"$f":"'Inputs T'!BV22","v":365},{"$f":"'Inputs T'!BW22","v":365},{"$f":"'Inputs T'!BX22","v":365},{"$f":"'Inputs T'!BY22","v":365},{"$f":"'Inputs T'!BZ22","v":365},{"$f":"'Inputs T'!CA22","v":365},{"$f":"'Inputs T'!CB22","v":366},{"$f":"'Inputs T'!CC22","v":366},{"$f":"'Inputs T'!CD22","v":366},{"$f":"'Inputs T'!CE22","v":366},{"$f":"'Inputs T'!CF22","v":365},{"$f":"'Inputs T'!CG22","v":365},{"$f":"'Inputs T'!CH22","v":365},{"$f":"'Inputs T'!CI22","v":365},{"$f":"'Inputs T'!CJ22","v":365},{"$f":"'Inputs T'!CK22","v":365},{"$f":"'Inputs T'!CL22","v":365},{"$f":"'Inputs T'!CM22","v":365},{"$f":"'Inputs T'!CN22","v":365},{"$f":"'Inputs T'!CO22","v":365},{"$f":"'Inputs T'!CP22","v":365},{"$f":"'Inputs T'!CQ22","v":365},{"$f":"'Inputs T'!CR22","v":366},{"$f":"'Inputs T'!CS22","v":366},{"$f":"'Inputs T'!CT22","v":366},{"$f":"'Inputs T'!CU22","v":366},{"$f":"'Inputs T'!CV22","v":365},{"$f":"'Inputs T'!CW22","v":365},{"$f":"'Inputs T'!CX22","v":365},{"$f":"'Inputs T'!CY22","v":365},{"$f":"'Inputs T'!CZ22","v":365},{"$f":"'Inputs T'!DA22","v":365},{"$f":"'Inputs T'!DB22","v":365},{"$f":"'Inputs T'!DC22","v":365},{"$f":"'Inputs T'!DD22","v":365},{"$f":"'Inputs T'!DE22","v":365},{"$f":"'Inputs T'!DF22","v":365},{"$f":"'Inputs T'!DG22","v":365},{"$f":"'Inputs T'!DH22","v":366},{"$f":"'Inputs T'!DI22","v":366},{"$f":"'Inputs T'!DJ22","v":366},{"$f":"'Inputs T'!DK22","v":366},{"$f":"'Inputs T'!DL22","v":365},{"$f":"'Inputs T'!DM22","v":365},{"$f":"'Inputs T'!DN22","v":365},{"$f":"'Inputs T'!DO22","v":365},{"$f":"'Inputs T'!DP22","v":365},{"$f":"'Inputs T'!DQ22","v":365},{"$f":"'Inputs T'!DR22","v":365},{"$f":"'Inputs T'!DS22","v":365},{"$f":"'Inputs T'!DT22","v":365},{"$f":"'Inputs T'!DU22","v":365},{"$f":"'Inputs T'!DV22","v":365},{"$f":"'Inputs T'!DW22","v":365},{"$f":"'Inputs T'!DX22","v":366},{"$f":"'Inputs T'!DY22","v":366},{"$f":"'Inputs T'!DZ22","v":366},{"$f":"'Inputs T'!EA22","v":366},{"$f":"'Inputs T'!EB22","v":365},{"$f":"'Inputs T'!EC22","v":365},{"$f":"'Inputs T'!ED22","v":365},{"$f":"'Inputs T'!EE22","v":365},{"$f":"'Inputs T'!EF22","v":365},{"$f":"'Inputs T'!EG22","v":365},{"$f":"'Inputs T'!EH22","v":365},{"$f":"'Inputs T'!EI22","v":365},{"$f":"'Inputs T'!EJ22","v":365},{"$f":"'Inputs T'!EK22","v":365},{"$f":"'Inputs T'!EL22","v":365},{"$f":"'Inputs T'!EM22","v":365},{"$f":"'Inputs T'!EN22","v":366},{"$f":"'Inputs T'!EO22","v":366},{"$f":"'Inputs T'!EP22","v":366},{"$f":"'Inputs T'!EQ22","v":366},{"$f":"'Inputs T'!ER22","v":365},{"$f":"'Inputs T'!ES22","v":365},{"$f":"'Inputs T'!ET22","v":365},{"$f":"'Inputs T'!EU22","v":365},{"$f":"'Inputs T'!EV22","v":365},{"$f":"'Inputs T'!EW22","v":365},{"$f":"'Inputs T'!EX22","v":365},{"$f":"'Inputs T'!EY22","v":365},{"$f":"'Inputs T'!EZ22","v":365},{"$f":"'Inputs T'!FA22","v":365},{"$f":"'Inputs T'!FB22","v":365},{"$f":"'Inputs T'!FC22","v":365},{"$f":"'Inputs T'!FD22","v":366},{"$f":"'Inputs T'!FE22","v":366},{"$f":"'Inputs T'!FF22","v":366}]
[]
[null,"Порядковый номер операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M24","v":0},{"$f":"'Inputs T'!N24","v":0},{"$f":"'Inputs T'!O24","v":0},{"$f":"'Inputs T'!P24","v":0},{"$f":"'Inputs T'!Q24","v":0},{"$f":"'Inputs T'!R24","v":0},{"$f":"'Inputs T'!S24","v":0},{"$f":"'Inputs T'!T24","v":0},{"$f":"'Inputs T'!U24","v":0},{"$f":"'Inputs T'!V24","v":0},{"$f":"'Inputs T'!W24","v":0},{"$f":"'Inputs T'!X24","v":0},{"$f":"'Inputs T'!Y24","v":1},{"$f":"'Inputs T'!Z24","v":2},{"$f":"'Inputs T'!AA24","v":3},{"$f":"'Inputs T'!AB24","v":4},{"$f":"'Inputs T'!AC24","v":5},{"$f":"'Inputs T'!AD24","v":6},{"$f":"'Inputs T'!AE24","v":7},{"$f":"'Inputs T'!AF24","v":8},{"$f":"'Inputs T'!AG24","v":9},{"$f":"'Inputs T'!AH24","v":10},{"$f":"'Inputs T'!AI24","v":11},{"$f":"'Inputs T'!AJ24","v":12},{"$f":"'Inputs T'!AK24","v":13},{"$f":"'Inputs T'!AL24","v":14},{"$f":"'Inputs T'!AM24","v":15},{"$f":"'Inputs T'!AN24","v":16},{"$f":"'Inputs T'!AO24","v":17},{"$f":"'Inputs T'!AP24","v":18},{"$f":"'Inputs T'!AQ24","v":19},{"$f":"'Inputs T'!AR24","v":20},{"$f":"'Inputs T'!AS24","v":0},{"$f":"'Inputs T'!AT24","v":0},{"$f":"'Inputs T'!AU24","v":0},{"$f":"'Inputs T'!AV24","v":0},{"$f":"'Inputs T'!AW24","v":0},{"$f":"'Inputs T'!AX24","v":0},{"$f":"'Inputs T'!AY24","v":0},{"$f":"'Inputs T'!AZ24","v":0},{"$f":"'Inputs T'!BA24","v":0},{"$f":"'Inputs T'!BB24","v":0},{"$f":"'Inputs T'!BC24","v":0},{"$f":"'Inputs T'!BD24","v":0},{"$f":"'Inputs T'!BE24","v":0},{"$f":"'Inputs T'!BF24","v":0},{"$f":"'Inputs T'!BG24","v":0},{"$f":"'Inputs T'!BH24","v":0},{"$f":"'Inputs T'!BI24","v":0},{"$f":"'Inputs T'!BJ24","v":0},{"$f":"'Inputs T'!BK24","v":0},{"$f":"'Inputs T'!BL24","v":0},{"$f":"'Inputs T'!BM24","v":0},{"$f":"'Inputs T'!BN24","v":0},{"$f":"'Inputs T'!BO24","v":0},{"$f":"'Inputs T'!BP24","v":0},{"$f":"'Inputs T'!BQ24","v":0},{"$f":"'Inputs T'!BR24","v":0},{"$f":"'Inputs T'!BS24","v":0},{"$f":"'Inputs T'!BT24","v":0},{"$f":"'Inputs T'!BU24","v":0},{"$f":"'Inputs T'!BV24","v":0},{"$f":"'Inputs T'!BW24","v":0},{"$f":"'Inputs T'!BX24","v":0},{"$f":"'Inputs T'!BY24","v":0},{"$f":"'Inputs T'!BZ24","v":0},{"$f":"'Inputs T'!CA24","v":0},{"$f":"'Inputs T'!CB24","v":0},{"$f":"'Inputs T'!CC24","v":0},{"$f":"'Inputs T'!CD24","v":0},{"$f":"'Inputs T'!CE24","v":0},{"$f":"'Inputs T'!CF24","v":0},{"$f":"'Inputs T'!CG24","v":0},{"$f":"'Inputs T'!CH24","v":0},{"$f":"'Inputs T'!CI24","v":0},{"$f":"'Inputs T'!CJ24","v":0},{"$f":"'Inputs T'!CK24","v":0},{"$f":"'Inputs T'!CL24","v":0},{"$f":"'Inputs T'!CM24","v":0},{"$f":"'Inputs T'!CN24","v":0},{"$f":"'Inputs T'!CO24","v":0},{"$f":"'Inputs T'!CP24","v":0},{"$f":"'Inputs T'!CQ24","v":0},{"$f":"'Inputs T'!CR24","v":0},{"$f":"'Inputs T'!CS24","v":0},{"$f":"'Inputs T'!CT24","v":0},{"$f":"'Inputs T'!CU24","v":0},{"$f":"'Inputs T'!CV24","v":0},{"$f":"'Inputs T'!CW24","v":0},{"$f":"'Inputs T'!CX24","v":0},{"$f":"'Inputs T'!CY24","v":0},{"$f":"'Inputs T'!CZ24","v":0},{"$f":"'Inputs T'!DA24","v":0},{"$f":"'Inputs T'!DB24","v":0},{"$f":"'Inputs T'!DC24","v":0},{"$f":"'Inputs T'!DD24","v":0},{"$f":"'Inputs T'!DE24","v":0},{"$f":"'Inputs T'!DF24","v":0},{"$f":"'Inputs T'!DG24","v":0},{"$f":"'Inputs T'!DH24","v":0},{"$f":"'Inputs T'!DI24","v":0},{"$f":"'Inputs T'!DJ24","v":0},{"$f":"'Inputs T'!DK24","v":0},{"$f":"'Inputs T'!DL24","v":0},{"$f":"'Inputs T'!DM24","v":0},{"$f":"'Inputs T'!DN24","v":0},{"$f":"'Inputs T'!DO24","v":0},{"$f":"'Inputs T'!DP24","v":0},{"$f":"'Inputs T'!DQ24","v":0},{"$f":"'Inputs T'!DR24","v":0},{"$f":"'Inputs T'!DS24","v":0},{"$f":"'Inputs T'!DT24","v":0},{"$f":"'Inputs T'!DU24","v":0},{"$f":"'Inputs T'!DV24","v":0},{"$f":"'Inputs T'!DW24","v":0},{"$f":"'Inputs T'!DX24","v":0},{"$f":"'Inputs T'!DY24","v":0},{"$f":"'Inputs T'!DZ24","v":0},{"$f":"'Inputs T'!EA24","v":0},{"$f":"'Inputs T'!EB24","v":0},{"$f":"'Inputs T'!EC24","v":0},{"$f":"'Inputs T'!ED24","v":0},{"$f":"'Inputs T'!EE24","v":0},{"$f":"'Inputs T'!EF24","v":0},{"$f":"'Inputs T'!EG24","v":0},{"$f":"'Inputs T'!EH24","v":0},{"$f":"'Inputs T'!EI24","v":0},{"$f":"'Inputs T'!EJ24","v":0},{"$f":"'Inputs T'!EK24","v":0},{"$f":"'Inputs T'!EL24","v":0},{"$f":"'Inputs T'!EM24","v":0},{"$f":"'Inputs T'!EN24","v":0},{"$f":"'Inputs T'!EO24","v":0},{"$f":"'Inputs T'!EP24","v":0},{"$f":"'Inputs T'!EQ24","v":0},{"$f":"'Inputs T'!ER24","v":0},{"$f":"'Inputs T'!ES24","v":0},{"$f":"'Inputs T'!ET24","v":0},{"$f":"'Inputs T'!EU24","v":0},{"$f":"'Inputs T'!EV24","v":0},{"$f":"'Inputs T'!EW24","v":0},{"$f":"'Inputs T'!EX24","v":0},{"$f":"'Inputs T'!EY24","v":0},{"$f":"'Inputs T'!EZ24","v":0},{"$f":"'Inputs T'!FA24","v":0},{"$f":"'Inputs T'!FB24","v":0},{"$f":"'Inputs T'!FC24","v":0},{"$f":"'Inputs T'!FD24","v":0},{"$f":"'Inputs T'!FE24","v":0},{"$f":"'Inputs T'!FF24","v":0}]
[null,"Год операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M25","v":0},{"$f":"'Inputs T'!N25","v":0},{"$f":"'Inputs T'!O25","v":0},{"$f":"'Inputs T'!P25","v":0},{"$f":"'Inputs T'!Q25","v":0},{"$f":"'Inputs T'!R25","v":0},{"$f":"'Inputs T'!S25","v":0},{"$f":"'Inputs T'!T25","v":0},{"$f":"'Inputs T'!U25","v":0},{"$f":"'Inputs T'!V25","v":0},{"$f":"'Inputs T'!W25","v":0},{"$f":"'Inputs T'!X25","v":0},{"$f":"'Inputs T'!Y25","v":1},{"$f":"'Inputs T'!Z25","v":1},{"$f":"'Inputs T'!AA25","v":1},{"$f":"'Inputs T'!AB25","v":2},{"$f":"'Inputs T'!AC25","v":2},{"$f":"'Inputs T'!AD25","v":2},{"$f":"'Inputs T'!AE25","v":2},{"$f":"'Inputs T'!AF25","v":3},{"$f":"'Inputs T'!AG25","v":3},{"$f":"'Inputs T'!AH25","v":3},{"$f":"'Inputs T'!AI25","v":3},{"$f":"'Inputs T'!AJ25","v":4},{"$f":"'Inputs T'!AK25","v":4},{"$f":"'Inputs T'!AL25","v":4},{"$f":"'Inputs T'!AM25","v":4},{"$f":"'Inputs T'!AN25","v":5},{"$f":"'Inputs T'!AO25","v":5},{"$f":"'Inputs T'!AP25","v":5},{"$f":"'Inputs T'!AQ25","v":5},{"$f":"'Inputs T'!AR25","v":6},{"$f":"'Inputs T'!AS25","v":0},{"$f":"'Inputs T'!AT25","v":0},{"$f":"'Inputs T'!AU25","v":0},{"$f":"'Inputs T'!AV25","v":0},{"$f":"'Inputs T'!AW25","v":0},{"$f":"'Inputs T'!AX25","v":0},{"$f":"'Inputs T'!AY25","v":0},{"$f":"'Inputs T'!AZ25","v":0},{"$f":"'Inputs T'!BA25","v":0},{"$f":"'Inputs T'!BB25","v":0},{"$f":"'Inputs T'!BC25","v":0},{"$f":"'Inputs T'!BD25","v":0},{"$f":"'Inputs T'!BE25","v":0},{"$f":"'Inputs T'!BF25","v":0},{"$f":"'Inputs T'!BG25","v":0},{"$f":"'Inputs T'!BH25","v":0},{"$f":"'Inputs T'!BI25","v":0},{"$f":"'Inputs T'!BJ25","v":0},{"$f":"'Inputs T'!BK25","v":0},{"$f":"'Inputs T'!BL25","v":0},{"$f":"'Inputs T'!BM25","v":0},{"$f":"'Inputs T'!BN25","v":0},{"$f":"'Inputs T'!BO25","v":0},{"$f":"'Inputs T'!BP25","v":0},{"$f":"'Inputs T'!BQ25","v":0},{"$f":"'Inputs T'!BR25","v":0},{"$f":"'Inputs T'!BS25","v":0},{"$f":"'Inputs T'!BT25","v":0},{"$f":"'Inputs T'!BU25","v":0},{"$f":"'Inputs T'!BV25","v":0},{"$f":"'Inputs T'!BW25","v":0},{"$f":"'Inputs T'!BX25","v":0},{"$f":"'Inputs T'!BY25","v":0},{"$f":"'Inputs T'!BZ25","v":0},{"$f":"'Inputs T'!CA25","v":0},{"$f":"'Inputs T'!CB25","v":0},{"$f":"'Inputs T'!CC25","v":0},{"$f":"'Inputs T'!CD25","v":0},{"$f":"'Inputs T'!CE25","v":0},{"$f":"'Inputs T'!CF25","v":0},{"$f":"'Inputs T'!CG25","v":0},{"$f":"'Inputs T'!CH25","v":0},{"$f":"'Inputs T'!CI25","v":0},{"$f":"'Inputs T'!CJ25","v":0},{"$f":"'Inputs T'!CK25","v":0},{"$f":"'Inputs T'!CL25","v":0},{"$f":"'Inputs T'!CM25","v":0},{"$f":"'Inputs T'!CN25","v":0},{"$f":"'Inputs T'!CO25","v":0},{"$f":"'Inputs T'!CP25","v":0},{"$f":"'Inputs T'!CQ25","v":0},{"$f":"'Inputs T'!CR25","v":0},{"$f":"'Inputs T'!CS25","v":0},{"$f":"'Inputs T'!CT25","v":0},{"$f":"'Inputs T'!CU25","v":0},{"$f":"'Inputs T'!CV25","v":0},{"$f":"'Inputs T'!CW25","v":0},{"$f":"'Inputs T'!CX25","v":0},{"$f":"'Inputs T'!CY25","v":0},{"$f":"'Inputs T'!CZ25","v":0},{"$f":"'Inputs T'!DA25","v":0},{"$f":"'Inputs T'!DB25","v":0},{"$f":"'Inputs T'!DC25","v":0},{"$f":"'Inputs T'!DD25","v":0},{"$f":"'Inputs T'!DE25","v":0},{"$f":"'Inputs T'!DF25","v":0},{"$f":"'Inputs T'!DG25","v":0},{"$f":"'Inputs T'!DH25","v":0},{"$f":"'Inputs T'!DI25","v":0},{"$f":"'Inputs T'!DJ25","v":0},{"$f":"'Inputs T'!DK25","v":0},{"$f":"'Inputs T'!DL25","v":0},{"$f":"'Inputs T'!DM25","v":0},{"$f":"'Inputs T'!DN25","v":0},{"$f":"'Inputs T'!DO25","v":0},{"$f":"'Inputs T'!DP25","v":0},{"$f":"'Inputs T'!DQ25","v":0},{"$f":"'Inputs T'!DR25","v":0},{"$f":"'Inputs T'!DS25","v":0},{"$f":"'Inputs T'!DT25","v":0},{"$f":"'Inputs T'!DU25","v":0},{"$f":"'Inputs T'!DV25","v":0},{"$f":"'Inputs T'!DW25","v":0},{"$f":"'Inputs T'!DX25","v":0},{"$f":"'Inputs T'!DY25","v":0},{"$f":"'Inputs T'!DZ25","v":0},{"$f":"'Inputs T'!EA25","v":0},{"$f":"'Inputs T'!EB25","v":0},{"$f":"'Inputs T'!EC25","v":0},{"$f":"'Inputs T'!ED25","v":0},{"$f":"'Inputs T'!EE25","v":0},{"$f":"'Inputs T'!EF25","v":0},{"$f":"'Inputs T'!EG25","v":0},{"$f":"'Inputs T'!EH25","v":0},{"$f":"'Inputs T'!EI25","v":0},{"$f":"'Inputs T'!EJ25","v":0},{"$f":"'Inputs T'!EK25","v":0},{"$f":"'Inputs T'!EL25","v":0},{"$f":"'Inputs T'!EM25","v":0},{"$f":"'Inputs T'!EN25","v":0},{"$f":"'Inputs T'!EO25","v":0},{"$f":"'Inputs T'!EP25","v":0},{"$f":"'Inputs T'!EQ25","v":0},{"$f":"'Inputs T'!ER25","v":0},{"$f":"'Inputs T'!ES25","v":0},{"$f":"'Inputs T'!ET25","v":0},{"$f":"'Inputs T'!EU25","v":0},{"$f":"'Inputs T'!EV25","v":0},{"$f":"'Inputs T'!EW25","v":0},{"$f":"'Inputs T'!EX25","v":0},{"$f":"'Inputs T'!EY25","v":0},{"$f":"'Inputs T'!EZ25","v":0},{"$f":"'Inputs T'!FA25","v":0},{"$f":"'Inputs T'!FB25","v":0},{"$f":"'Inputs T'!FC25","v":0},{"$f":"'Inputs T'!FD25","v":0},{"$f":"'Inputs T'!FE25","v":0},{"$f":"'Inputs T'!FF25","v":0}]
[]
[null,"БЮДЖЕТНЫЕ ПОСТУПЛЕНИЯ"]
[]
[null,"НАЛОГИ"]
[]
[null,"Налог на прибыль",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M31:FF31)","v":83156.705761431193},{"$f":"Tax!M113","v":0},{"$f":"Tax!N113","v":0},{"$f":"Tax!O113","v":0},{"$f":"Tax!P113","v":0},{"$f":"Tax!Q113","v":0},{"$f":"Tax!R113","v":0},{"$f":"Tax!S113","v":0},{"$f":"Tax!T113","v":0},{"$f":"Tax!U113","v":0},{"$f":"Tax!V113","v":0},{"$f":"Tax!W113","v":0},{"$f":"Tax!X113","v":0},{"$f":"Tax!Y113","v":0},{"$f":"Tax!Z113","v":0},{"$f":"Tax!AA113","v":0},{"$f":"Tax!AB113","v":0},{"$f":"Tax!AC113","v":0},{"$f":"Tax!AD113","v":0},{"$f":"Tax!AE113","v":0},{"$f":"Tax!AF113","v":0},{"$f":"Tax!AG113","v":0},{"$f":"Tax!AH113","v":0},{"$f":"Tax!AI113","v":0},{"$f":"Tax!AJ113","v":0},{"$f":"Tax!AK113","v":0},{"$f":"Tax!AL113","v":0},{"$f":"Tax!AM113","v":0},{"$f":"Tax!AN113","v":0},{"$f":"Tax!AO113","v":0},{"$f":"Tax!AP113","v":0},{"$f":"Tax!AQ113","v":0},{"$f":"Tax!AR113","v":83156.705761431193},{"$f":"Tax!AS113","v":3.5917316244481365E-13},{"$f":"Tax!AT113","v":3.6312012027387746E-13},{"$f":"Tax!AU113","v":3.6312012027387746E-13},{"$f":"Tax!AV113","v":3.581918150064398E-13},{"$f":"Tax!AW113","v":3.581918150064398E-13},{"$f":"Tax!AX113","v":3.6212798879771935E-13},{"$f":"Tax!AY113","v":3.6212798879771935E-13},{"$f":"Tax!AZ113","v":3.5522620461574973E-13},{"$f":"Tax!BA113","v":3.5917316244481365E-13},{"$f":"Tax!BB113","v":3.6312012027387746E-13},{"$f":"Tax!BC113","v":3.6312012027387746E-13},{"$f":"Tax!BD113","v":3.5522620461574973E-13},{"$f":"Tax!BE113","v":3.5917316244481365E-13},{"$f":"Tax!BF113","v":3.6312012027387746E-13},{"$f":"Tax!BG113","v":3.6312012027387746E-13},{"$f":"Tax!BH113","v":3.5522620461574973E-13},{"$f":"Tax!BI113","v":3.5917316244481365E-13},{"$f":"Tax!BJ113","v":3.6312012027387746E-13},{"$f":"Tax!BK113","v":3.6312012027387746E-13},{"$f":"Tax!BL113","v":3.581918150064398E-13},{"$f":"Tax!BM113","v":3.581918150064398E-13},{"$f":"Tax!BN113","v":3.6212798879771935E-13},{"$f":"Tax!BO113","v":3.6212798879771935E-13},{"$f":"Tax!BP113","v":3.5522620461574973E-13},{"$f":"Tax!BQ113","v":3.5917316244481365E-13},{"$f":"Tax!BR113","v":3.6312012027387746E-13},{"$f":"Tax!BS113","v":3.6312012027387746E-13},{"$f":"Tax!BT113","v":3.5522620461574973E-13},{"$f":"Tax!BU113","v":3.5917316244481365E-13},{"$f":"Tax!BV113","v":3.6312012027387746E-13},{"$f":"Tax!BW113","v":3.6312012027387746E-13},{"$f":"Tax!BX113","v":3.5522620461574973E-13},{"$f":"Tax!BY113","v":3.5917316244481365E-13},{"$f":"Tax!BZ113","v":3.6312012027387746E-13},{"$f":"Tax!CA113","v":3.6312012027387746E-13},{"$f":"Tax!CB113","v":3.581918150064398E-13},{"$f":"Tax!CC113","v":3.581918150064398E-13},{"$f":"Tax!CD113","v":3.6212798879771935E-13},{"$f":"Tax!CE113","v":3.6212798879771935E-13},{"$f":"Tax!CF113","v":3.5522620461574973E-13},{"$f":"Tax!CG113","v":3.5917316244481365E-13},{"$f":"Tax!CH113","v":3.6312012027387746E-13},{"$f":"Tax!CI113","v":3.6312012027387746E-13},{"$f":"Tax!CJ113","v":3.5522620461574973E-13},{"$f":"Tax!CK113","v":3.5917316244481365E-13},{"$f":"Tax!CL113","v":3.6312012027387746E-13},{"$f":"Tax!CM113","v":3.6312012027387746E-13},{"$f":"Tax!CN113","v":3.5522620461574973E-13},{"$f":"Tax!CO113","v":3.5917316244481365E-13},{"$f":"Tax!CP113","v":3.6312012027387746E-13},{"$f":"Tax!CQ113","v":3.6312012027387746E-13},{"$f":"Tax!CR113","v":3.581918150064398E-13},{"$f":"Tax!CS113","v":3.581918150064398E-13},{"$f":"Tax!CT113","v":3.6212798879771935E-13},{"$f":"Tax!CU113","v":3.6212798879771935E-13},{"$f":"Tax!CV113","v":3.5522620461574973E-13},{"$f":"Tax!CW113","v":3.5917316244481365E-13},{"$f":"Tax!CX113","v":3.6312012027387746E-13},{"$f":"Tax!CY113","v":3.6312012027387746E-13},{"$f":"Tax!CZ113","v":3.5522620461574973E-13},{"$f":"Tax!DA113","v":3.5917316244481365E-13},{"$f":"Tax!DB113","v":3.6312012027387746E-13},{"$f":"Tax!DC113","v":3.6312012027387746E-13},{"$f":"Tax!DD113","v":3.5522620461574973E-13},{"$f":"Tax!DE113","v":3.5917316244481365E-13},{"$f":"Tax!DF113","v":3.6312012027387746E-13},{"$f":"Tax!DG113","v":3.6312012027387746E-13},{"$f":"Tax!DH113","v":3.581918150064398E-13},{"$f":"Tax!DI113","v":3.581918150064398E-13},{"$f":"Tax!DJ113","v":3.6212798879771935E-13},{"$f":"Tax!DK113","v":3.6212798879771935E-13},{"$f":"Tax!DL113","v":3.5522620461574973E-13},{"$f":"Tax!DM113","v":3.5917316244481365E-13},{"$f":"Tax!DN113","v":3.6312012027387746E-13},{"$f":"Tax!DO113","v":3.6312012027387746E-13},{"$f":"Tax!DP113","v":3.5522620461574973E-13},{"$f":"Tax!DQ113","v":3.5917316244481365E-13},{"$f":"Tax!DR113","v":3.6312012027387746E-13},{"$f":"Tax!DS113","v":3.6312012027387746E-13},{"$f":"Tax!DT113","v":3.5522620461574973E-13},{"$f":"Tax!DU113","v":3.5917316244481365E-13},{"$f":"Tax!DV113","v":3.6312012027387746E-13},{"$f":"Tax!DW113","v":3.6312012027387746E-13},{"$f":"Tax!DX113","v":3.581918150064398E-13},{"$f":"Tax!DY113","v":3.581918150064398E-13},{"$f":"Tax!DZ113","v":3.6212798879771935E-13},{"$f":"Tax!EA113","v":3.6212798879771935E-13},{"$f":"Tax!EB113","v":3.5522620461574973E-13},{"$f":"Tax!EC113","v":3.5917316244481365E-13},{"$f":"Tax!ED113","v":3.6312012027387746E-13},{"$f":"Tax!EE113","v":3.6312012027387746E-13},{"$f":"Tax!EF113","v":3.5522620461574973E-13},{"$f":"Tax!EG113","v":3.5917316244481365E-13},{"$f":"Tax!EH113","v":3.6312012027387746E-13},{"$f":"Tax!EI113","v":3.6312012027387746E-13},{"$f":"Tax!EJ113","v":3.5522620461574973E-13},{"$f":"Tax!EK113","v":3.5917316244481365E-13},{"$f":"Tax!EL113","v":3.6312012027387746E-13},{"$f":"Tax!EM113","v":3.6312012027387746E-13},{"$f":"Tax!EN113","v":3.581918150064398E-13},{"$f":"Tax!EO113","v":3.581918150064398E-13},{"$f":"Tax!EP113","v":3.6212798879771935E-13},{"$f":"Tax!EQ113","v":3.6212798879771935E-13},{"$f":"Tax!ER113","v":3.5522620461574973E-13},{"$f":"Tax!ES113","v":3.5917316244481365E-13},{"$f":"Tax!ET113","v":3.6312012027387746E-13},{"$f":"Tax!EU113","v":3.6312012027387746E-13},{"$f":"Tax!EV113","v":3.5522620461574973E-13},{"$f":"Tax!EW113","v":3.5917316244481365E-13},{"$f":"Tax!EX113","v":3.6312012027387746E-13},{"$f":"Tax!EY113","v":3.6312012027387746E-13},{"$f":"Tax!EZ113","v":3.5522620461574973E-13},{"$f":"Tax!FA113","v":3.5917316244481365E-13},{"$f":"Tax!FB113","v":3.6312012027387746E-13},{"$f":"Tax!FC113","v":3.6312012027387746E-13},{"$f":"Tax!FD113","v":3.581918150064398E-13},{"$f":"Tax!FE113","v":3.581918150064398E-13},{"$f":"Tax!FF113","v":3.6212798879771935E-13}]
[null,"Налог на имущество",null,null,null,null,null,"тыс. руб.",null,null,null,64588.134324990067,{"$f":"Tax!M128","v":0},{"$f":"Tax!N128","v":0},{"$f":"Tax!O128","v":0},{"$f":"Tax!P128","v":0},{"$f":"Tax!Q128","v":0},{"$f":"Tax!R128","v":0},{"$f":"Tax!S128","v":0},{"$f":"Tax!T128","v":0},{"$f":"Tax!U128","v":0},{"$f":"Tax!V128","v":0},{"$f":"Tax!W128","v":0},{"$f":"Tax!X128","v":0},{"$f":"Tax!Y128","v":0},{"$f":"Tax!Z128","v":3696.2291906540054},{"$f":"Tax!AA128","v":3662.822123081015},{"$f":"Tax!AB128","v":3629.415055508025},{"$f":"Tax!AC128","v":3596.0079879350351},{"$f":"Tax!AD128","v":3562.6009203620447},{"$f":"Tax!AE128","v":3529.1938527890547},{"$f":"Tax!AF128","v":3495.7867852160643},{"$f":"Tax!AG128","v":3462.3797176430744},{"$f":"Tax!AH128","v":3428.972650070084},{"$f":"Tax!AI128","v":3395.5655824970941},{"$f":"Tax!AJ128","v":3362.1585149241041},{"$f":"Tax!AK128","v":3328.7514473511137},{"$f":"Tax!AL128","v":3297.9296746904552},{"$f":"Tax!AM128","v":3267.1079020297962},{"$f":"Tax!AN128","v":3236.2861293691376},{"$f":"Tax!AO128","v":3205.4643567084786},{"$f":"Tax!AP128","v":3174.64258404782},{"$f":"Tax!AQ128","v":3143.820811387161},{"$f":"Tax!AR128","v":3112.9990387265025},{"$f":"Tax!AS128","v":0},{"$f":"Tax!AT128","v":0},{"$f":"Tax!AU128","v":0},{"$f":"Tax!AV128","v":0},{"$f":"Tax!AW128","v":0},{"$f":"Tax!AX128","v":0},{"$f":"Tax!AY128","v":0},{"$f":"Tax!AZ128","v":0},{"$f":"Tax!BA128","v":0},{"$f":"Tax!BB128","v":0},{"$f":"Tax!BC128","v":0},{"$f":"Tax!BD128","v":0},{"$f":"Tax!BE128","v":0},{"$f":"Tax!BF128","v":0},{"$f":"Tax!BG128","v":0},{"$f":"Tax!BH128","v":0},{"$f":"Tax!BI128","v":0},{"$f":"Tax!BJ128","v":0},{"$f":"Tax!BK128","v":0},{"$f":"Tax!BL128","v":0},{"$f":"Tax!BM128","v":0},{"$f":"Tax!BN128","v":0},{"$f":"Tax!BO128","v":0},{"$f":"Tax!BP128","v":0},{"$f":"Tax!BQ128","v":0},{"$f":"Tax!BR128","v":0},{"$f":"Tax!BS128","v":0},{"$f":"Tax!BT128","v":0},{"$f":"Tax!BU128","v":0},{"$f":"Tax!BV128","v":0},{"$f":"Tax!BW128","v":0},{"$f":"Tax!BX128","v":0},{"$f":"Tax!BY128","v":0},{"$f":"Tax!BZ128","v":0},{"$f":"Tax!CA128","v":0},{"$f":"Tax!CB128","v":0},{"$f":"Tax!CC128","v":0},{"$f":"Tax!CD128","v":0},{"$f":"Tax!CE128","v":0},{"$f":"Tax!CF128","v":0},{"$f":"Tax!CG128","v":0},{"$f":"Tax!CH128","v":0},{"$f":"Tax!CI128","v":0},{"$f":"Tax!CJ128","v":0},{"$f":"Tax!CK128","v":0},{"$f":"Tax!CL128","v":0},{"$f":"Tax!CM128","v":0},{"$f":"Tax!CN128","v":0},{"$f":"Tax!CO128","v":0},{"$f":"Tax!CP128","v":0},{"$f":"Tax!CQ128","v":0},{"$f":"Tax!CR128","v":0},{"$f":"Tax!CS128","v":0},{"$f":"Tax!CT128","v":0},{"$f":"Tax!CU128","v":0},{"$f":"Tax!CV128","v":0},{"$f":"Tax!CW128","v":0},{"$f":"Tax!CX128","v":0},{"$f":"Tax!CY128","v":0},{"$f":"Tax!CZ128","v":0},{"$f":"Tax!DA128","v":0},{"$f":"Tax!DB128","v":0},{"$f":"Tax!DC128","v":0},{"$f":"Tax!DD128","v":0},{"$f":"Tax!DE128","v":0},{"$f":"Tax!DF128","v":0},{"$f":"Tax!DG128","v":0},{"$f":"Tax!DH128","v":0},{"$f":"Tax!DI128","v":0},{"$f":"Tax!DJ128","v":0},{"$f":"Tax!DK128","v":0},{"$f":"Tax!DL128","v":0},{"$f":"Tax!DM128","v":0},{"$f":"Tax!DN128","v":0},{"$f":"Tax!DO128","v":0},{"$f":"Tax!DP128","v":0},{"$f":"Tax!DQ128","v":0},{"$f":"Tax!DR128","v":0},{"$f":"Tax!DS128","v":0},{"$f":"Tax!DT128","v":0},{"$f":"Tax!DU128","v":0},{"$f":"Tax!DV128","v":0},{"$f":"Tax!DW128","v":0},{"$f":"Tax!DX128","v":0},{"$f":"Tax!DY128","v":0},{"$f":"Tax!DZ128","v":0},{"$f":"Tax!EA128","v":0},{"$f":"Tax!EB128","v":0},{"$f":"Tax!EC128","v":0},{"$f":"Tax!ED128","v":0},{"$f":"Tax!EE128","v":0},{"$f":"Tax!EF128","v":0},{"$f":"Tax!EG128","v":0},{"$f":"Tax!EH128","v":0},{"$f":"Tax!EI128","v":0},{"$f":"Tax!EJ128","v":0},{"$f":"Tax!EK128","v":0},{"$f":"Tax!EL128","v":0},{"$f":"Tax!EM128","v":0},{"$f":"Tax!EN128","v":0},{"$f":"Tax!EO128","v":0},{"$f":"Tax!EP128","v":0},{"$f":"Tax!EQ128","v":0},{"$f":"Tax!ER128","v":0},{"$f":"Tax!ES128","v":0},{"$f":"Tax!ET128","v":0},{"$f":"Tax!EU128","v":0},{"$f":"Tax!EV128","v":0},{"$f":"Tax!EW128","v":0},{"$f":"Tax!EX128","v":0},{"$f":"Tax!EY128","v":0},{"$f":"Tax!EZ128","v":0},{"$f":"Tax!FA128","v":0},{"$f":"Tax!FB128","v":0},{"$f":"Tax!FC128","v":0},{"$f":"Tax!FD128","v":0},{"$f":"Tax!FE128","v":0},{"$f":"Tax!FF128","v":0}]
[null,"НДС (сальдо)",null,null,null,null,null,"тыс. руб.",null,null,null,145725.82019749889,{"$f":"-Tax!M75+Oper!M213","v":833.33333333333348},{"$f":"-Tax!N75+Oper!N213","v":833.33333333333348},{"$f":"-Tax!O75+Oper!O213","v":833.33333333333348},{"$f":"-Tax!P75+Oper!P213","v":833.33333333333348},{"$f":"-Tax!Q75+Oper!Q213","v":11690.891593064887},{"$f":"-Tax!R75+Oper!R213","v":18230.047148339458},{"$f":"-Tax!S75+Oper!S213","v":18068.719297469197},{"$f":"-Tax!T75+Oper!T213","v":5904.5993418515418},{"$f":"-Tax!U75+Oper!U213","v":23231.21052531754},{"$f":"-Tax!V75+Oper!V213","v":19821.815276925987},{"$f":"-Tax!W75+Oper!W213","v":29781.121270650125},{"$f":"-Tax!X75+Oper!X213","v":11865.971488047942},{"$f":"-Tax!Y75+Oper!Y213","v":172.87425083944407},{"$f":"-Tax!Z75+Oper!Z213","v":-110529.05036349504},{"$f":"-Tax!AA75+Oper!AA213","v":5069.2259070871596},{"$f":"-Tax!AB75+Oper!AB213","v":5070.9479685221932},{"$f":"-Tax!AC75+Oper!AC213","v":5558.7894023955232},{"$f":"-Tax!AD75+Oper!AD213","v":5560.5455673676906},{"$f":"-Tax!AE75+Oper!AE213","v":5562.3190365472965},{"$f":"-Tax!AF75+Oper!AF213","v":5564.1099804397309},{"$f":"-Tax!AG75+Oper!AG213","v":6105.2438664754436},{"$f":"-Tax!AH75+Oper!AH213","v":6107.0702780464981},{"$f":"-Tax!AI75+Oper!AI213","v":6108.914685993288},{"$f":"-Tax!AJ75+Oper!AJ213","v":6110.7772676414197},{"$f":"-Tax!AK75+Oper!AK213","v":6701.6581955550118},{"$f":"-Tax!AL75+Oper!AL213","v":6703.5576635889083},{"$f":"-Tax!AM75+Oper!AM213","v":6705.4758478535696},{"$f":"-Tax!AN75+Oper!AN213","v":6707.4129327676274},{"$f":"-Tax!AO75+Oper!AO213","v":7358.6883744999868},{"$f":"-Tax!AP75+Oper!AP213","v":7360.6638212552398},{"$f":"-Tax!AQ75+Oper!AQ213","v":15590.917678108661},{"$f":"-Tax!AR75+Oper!AR213","v":207.9685610092306},{"$f":"-Tax!AS75+Oper!AS213","v":0},{"$f":"-Tax!AT75+Oper!AT213","v":0},{"$f":"-Tax!AU75+Oper!AU213","v":0},{"$f":"-Tax!AV75+Oper!AV213","v":0},{"$f":"-Tax!AW75+Oper!AW213","v":0},{"$f":"-Tax!AX75+Oper!AX213","v":0},{"$f":"-Tax!AY75+Oper!AY213","v":0},{"$f":"-Tax!AZ75+Oper!AZ213","v":0},{"$f":"-Tax!BA75+Oper!BA213","v":0},{"$f":"-Tax!BB75+Oper!BB213","v":0},{"$f":"-Tax!BC75+Oper!BC213","v":0},{"$f":"-Tax!BD75+Oper!BD213","v":0},{"$f":"-Tax!BE75+Oper!BE213","v":0},{"$f":"-Tax!BF75+Oper!BF213","v":0},{"$f":"-Tax!BG75+Oper!BG213","v":0},{"$f":"-Tax!BH75+Oper!BH213","v":0},{"$f":"-Tax!BI75+Oper!BI213","v":0},{"$f":"-Tax!BJ75+Oper!BJ213","v":0},{"$f":"-Tax!BK75+Oper!BK213","v":0},{"$f":"-Tax!BL75+Oper!BL213","v":0},{"$f":"-Tax!BM75+Oper!BM213","v":0},{"$f":"-Tax!BN75+Oper!BN213","v":0},{"$f":"-Tax!BO75+Oper!BO213","v":0},{"$f":"-Tax!BP75+Oper!BP213","v":0},{"$f":"-Tax!BQ75+Oper!BQ213","v":0},{"$f":"-Tax!BR75+Oper!BR213","v":0},{"$f":"-Tax!BS75+Oper!BS213","v":0},{"$f":"-Tax!BT75+Oper!BT213","v":0},{"$f":"-Tax!BU75+Oper!BU213","v":0},{"$f":"-Tax!BV75+Oper!BV213","v":0},{"$f":"-Tax!BW75+Oper!BW213","v":0},{"$f":"-Tax!BX75+Oper!BX213","v":0},{"$f":"-Tax!BY75+Oper!BY213","v":0},{"$f":"-Tax!BZ75+Oper!BZ213","v":0},{"$f":"-Tax!CA75+Oper!CA213","v":0},{"$f":"-Tax!CB75+Oper!CB213","v":0},{"$f":"-Tax!CC75+Oper!CC213","v":0},{"$f":"-Tax!CD75+Oper!CD213","v":0},{"$f":"-Tax!CE75+Oper!CE213","v":0},{"$f":"-Tax!CF75+Oper!CF213","v":0},{"$f":"-Tax!CG75+Oper!CG213","v":0},{"$f":"-Tax!CH75+Oper!CH213","v":0},{"$f":"-Tax!CI75+Oper!CI213","v":0},{"$f":"-Tax!CJ75+Oper!CJ213","v":0},{"$f":"-Tax!CK75+Oper!CK213","v":0},{"$f":"-Tax!CL75+Oper!CL213","v":0},{"$f":"-Tax!CM75+Oper!CM213","v":0},{"$f":"-Tax!CN75+Oper!CN213","v":0},{"$f":"-Tax!CO75+Oper!CO213","v":0},{"$f":"-Tax!CP75+Oper!CP213","v":0},{"$f":"-Tax!CQ75+Oper!CQ213","v":0},{"$f":"-Tax!CR75+Oper!CR213","v":0},{"$f":"-Tax!CS75+Oper!CS213","v":0},{"$f":"-Tax!CT75+Oper!CT213","v":0},{"$f":"-Tax!CU75+Oper!CU213","v":0},{"$f":"-Tax!CV75+Oper!CV213","v":0},{"$f":"-Tax!CW75+Oper!CW213","v":0},{"$f":"-Tax!CX75+Oper!CX213","v":0},{"$f":"-Tax!CY75+Oper!CY213","v":0},{"$f":"-Tax!CZ75+Oper!CZ213","v":0},{"$f":"-Tax!DA75+Oper!DA213","v":0},{"$f":"-Tax!DB75+Oper!DB213","v":0},{"$f":"-Tax!DC75+Oper!DC213","v":0},{"$f":"-Tax!DD75+Oper!DD213","v":0},{"$f":"-Tax!DE75+Oper!DE213","v":0},{"$f":"-Tax!DF75+Oper!DF213","v":0},{"$f":"-Tax!DG75+Oper!DG213","v":0},{"$f":"-Tax!DH75+Oper!DH213","v":0},{"$f":"-Tax!DI75+Oper!DI213","v":0},{"$f":"-Tax!DJ75+Oper!DJ213","v":0},{"$f":"-Tax!DK75+Oper!DK213","v":0},{"$f":"-Tax!DL75+Oper!DL213","v":0},{"$f":"-Tax!DM75+Oper!DM213","v":0},{"$f":"-Tax!DN75+Oper!DN213","v":0},{"$f":"-Tax!DO75+Oper!DO213","v":0},{"$f":"-Tax!DP75+Oper!DP213","v":0},{"$f":"-Tax!DQ75+Oper!DQ213","v":0},{"$f":"-Tax!DR75+Oper!DR213","v":0},{"$f":"-Tax!DS75+Oper!DS213","v":0},{"$f":"-Tax!DT75+Oper!DT213","v":0},{"$f":"-Tax!DU75+Oper!DU213","v":0},{"$f":"-Tax!DV75+Oper!DV213","v":0},{"$f":"-Tax!DW75+Oper!DW213","v":0},{"$f":"-Tax!DX75+Oper!DX213","v":0},{"$f":"-Tax!DY75+Oper!DY213","v":0},{"$f":"-Tax!DZ75+Oper!DZ213","v":0},{"$f":"-Tax!EA75+Oper!EA213","v":0},{"$f":"-Tax!EB75+Oper!EB213","v":0},{"$f":"-Tax!EC75+Oper!EC213","v":0},{"$f":"-Tax!ED75+Oper!ED213","v":0},{"$f":"-Tax!EE75+Oper!EE213","v":0},{"$f":"-Tax!EF75+Oper!EF213","v":0},{"$f":"-Tax!EG75+Oper!EG213","v":0},{"$f":"-Tax!EH75+Oper!EH213","v":0},{"$f":"-Tax!EI75+Oper!EI213","v":0},{"$f":"-Tax!EJ75+Oper!EJ213","v":0},{"$f":"-Tax!EK75+Oper!EK213","v":0},{"$f":"-Tax!EL75+Oper!EL213","v":0},{"$f":"-Tax!EM75+Oper!EM213","v":0},{"$f":"-Tax!EN75+Oper!EN213","v":0},{"$f":"-Tax!EO75+Oper!EO213","v":0},{"$f":"-Tax!EP75+Oper!EP213","v":0},{"$f":"-Tax!EQ75+Oper!EQ213","v":0},{"$f":"-Tax!ER75+Oper!ER213","v":0},{"$f":"-Tax!ES75+Oper!ES213","v":0},{"$f":"-Tax!ET75+Oper!ET213","v":0},{"$f":"-Tax!EU75+Oper!EU213","v":0},{"$f":"-Tax!EV75+Oper!EV213","v":0},{"$f":"-Tax!EW75+Oper!EW213","v":0},{"$f":"-Tax!EX75+Oper!EX213","v":0},{"$f":"-Tax!EY75+Oper!EY213","v":0},{"$f":"-Tax!EZ75+Oper!EZ213","v":0},{"$f":"-Tax!FA75+Oper!FA213","v":0},{"$f":"-Tax!FB75+Oper!FB213","v":0},{"$f":"-Tax!FC75+Oper!FC213","v":0},{"$f":"-Tax!FD75+Oper!FD213","v":0},{"$f":"-Tax!FE75+Oper!FE213","v":0},{"$f":"-Tax!FF75+Oper!FF213","v":0}]
[null,"НДФЛ",null,null,null,null,null,"тыс. руб.",null,null,null,221.1382821881964,{"$f":"Tax!M155","v":0},{"$f":"Tax!N155","v":0},{"$f":"Tax!O155","v":0},{"$f":"Tax!P155","v":0},{"$f":"Tax!Q155","v":26.039304155013436},{"$f":"Tax!R155","v":26.490572205912404},{"$f":"Tax!S155","v":26.949660851883728},{"$f":"Tax!T155","v":27.403745002473411},{"$f":"Tax!U155","v":27.865480173866285},{"$f":"Tax!V155","v":28.334995280756374},{"$f":"Tax!W155","v":28.812421409965918},{"$f":"Tax!X155","v":29.242103108324862},{"$f":"Tax!Y155","v":0},{"$f":"Tax!Z155","v":0},{"$f":"Tax!AA155","v":0},{"$f":"Tax!AB155","v":0},{"$f":"Tax!AC155","v":0},{"$f":"Tax!AD155","v":0},{"$f":"Tax!AE155","v":0},{"$f":"Tax!AF155","v":0},{"$f":"Tax!AG155","v":0},{"$f":"Tax!AH155","v":0},{"$f":"Tax!AI155","v":0},{"$f":"Tax!AJ155","v":0},{"$f":"Tax!AK155","v":0},{"$f":"Tax!AL155","v":0},{"$f":"Tax!AM155","v":0},{"$f":"Tax!AN155","v":0},{"$f":"Tax!AO155","v":0},{"$f":"Tax!AP155","v":0},{"$f":"Tax!AQ155","v":0},{"$f":"Tax!AR155","v":0},{"$f":"Tax!AS155","v":0},{"$f":"Tax!AT155","v":0},{"$f":"Tax!AU155","v":0},{"$f":"Tax!AV155","v":0},{"$f":"Tax!AW155","v":0},{"$f":"Tax!AX155","v":0},{"$f":"Tax!AY155","v":0},{"$f":"Tax!AZ155","v":0},{"$f":"Tax!BA155","v":0},{"$f":"Tax!BB155","v":0},{"$f":"Tax!BC155","v":0},{"$f":"Tax!BD155","v":0},{"$f":"Tax!BE155","v":0},{"$f":"Tax!BF155","v":0},{"$f":"Tax!BG155","v":0},{"$f":"Tax!BH155","v":0},{"$f":"Tax!BI155","v":0},{"$f":"Tax!BJ155","v":0},{"$f":"Tax!BK155","v":0},{"$f":"Tax!BL155","v":0},{"$f":"Tax!BM155","v":0},{"$f":"Tax!BN155","v":0},{"$f":"Tax!BO155","v":0},{"$f":"Tax!BP155","v":0},{"$f":"Tax!BQ155","v":0},{"$f":"Tax!BR155","v":0},{"$f":"Tax!BS155","v":0},{"$f":"Tax!BT155","v":0},{"$f":"Tax!BU155","v":0},{"$f":"Tax!BV155","v":0},{"$f":"Tax!BW155","v":0},{"$f":"Tax!BX155","v":0},{"$f":"Tax!BY155","v":0},{"$f":"Tax!BZ155","v":0},{"$f":"Tax!CA155","v":0},{"$f":"Tax!CB155","v":0},{"$f":"Tax!CC155","v":0},{"$f":"Tax!CD155","v":0},{"$f":"Tax!CE155","v":0},{"$f":"Tax!CF155","v":0},{"$f":"Tax!CG155","v":0},{"$f":"Tax!CH155","v":0},{"$f":"Tax!CI155","v":0},{"$f":"Tax!CJ155","v":0},{"$f":"Tax!CK155","v":0},{"$f":"Tax!CL155","v":0},{"$f":"Tax!CM155","v":0},{"$f":"Tax!CN155","v":0},{"$f":"Tax!CO155","v":0},{"$f":"Tax!CP155","v":0},{"$f":"Tax!CQ155","v":0},{"$f":"Tax!CR155","v":0},{"$f":"Tax!CS155","v":0},{"$f":"Tax!CT155","v":0},{"$f":"Tax!CU155","v":0},{"$f":"Tax!CV155","v":0},{"$f":"Tax!CW155","v":0},{"$f":"Tax!CX155","v":0},{"$f":"Tax!CY155","v":0},{"$f":"Tax!CZ155","v":0},{"$f":"Tax!DA155","v":0},{"$f":"Tax!DB155","v":0},{"$f":"Tax!DC155","v":0},{"$f":"Tax!DD155","v":0},{"$f":"Tax!DE155","v":0},{"$f":"Tax!DF155","v":0},{"$f":"Tax!DG155","v":0},{"$f":"Tax!DH155","v":0},{"$f":"Tax!DI155","v":0},{"$f":"Tax!DJ155","v":0},{"$f":"Tax!DK155","v":0},{"$f":"Tax!DL155","v":0},{"$f":"Tax!DM155","v":0},{"$f":"Tax!DN155","v":0},{"$f":"Tax!DO155","v":0},{"$f":"Tax!DP155","v":0},{"$f":"Tax!DQ155","v":0},{"$f":"Tax!DR155","v":0},{"$f":"Tax!DS155","v":0},{"$f":"Tax!DT155","v":0},{"$f":"Tax!DU155","v":0},{"$f":"Tax!DV155","v":0},{"$f":"Tax!DW155","v":0},{"$f":"Tax!DX155","v":0},{"$f":"Tax!DY155","v":0},{"$f":"Tax!DZ155","v":0},{"$f":"Tax!EA155","v":0},{"$f":"Tax!EB155","v":0},{"$f":"Tax!EC155","v":0},{"$f":"Tax!ED155","v":0},{"$f":"Tax!EE155","v":0},{"$f":"Tax!EF155","v":0},{"$f":"Tax!EG155","v":0},{"$f":"Tax!EH155","v":0},{"$f":"Tax!EI155","v":0},{"$f":"Tax!EJ155","v":0},{"$f":"Tax!EK155","v":0},{"$f":"Tax!EL155","v":0},{"$f":"Tax!EM155","v":0},{"$f":"Tax!EN155","v":0},{"$f":"Tax!EO155","v":0},{"$f":"Tax!EP155","v":0},{"$f":"Tax!EQ155","v":0},{"$f":"Tax!ER155","v":0},{"$f":"Tax!ES155","v":0},{"$f":"Tax!ET155","v":0},{"$f":"Tax!EU155","v":0},{"$f":"Tax!EV155","v":0},{"$f":"Tax!EW155","v":0},{"$f":"Tax!EX155","v":0},{"$f":"Tax!EY155","v":0},{"$f":"Tax!EZ155","v":0},{"$f":"Tax!FA155","v":0},{"$f":"Tax!FB155","v":0},{"$f":"Tax!FC155","v":0},{"$f":"Tax!FD155","v":0},{"$f":"Tax!FE155","v":0},{"$f":"Tax!FF155","v":0}]
[null,"Итого налоги в рамках модели",null,null,null,null,null,"тыс. руб.",null,null,null,293691.79856610834,{"$f":"SUM(M31:M34)","v":833.33333333333348},833.33333333333348,833.33333333333348,833.33333333333348,11716.930897219901,18256.53772054537,18095.668958321079,5932.0030868540152,23259.076005491406,19850.150272206742,29809.933692060091,11895.213591156267,172.87425083944407,-106832.82117284104,8732.0480301681746,8700.3630240302191,9154.7973903305574,9123.1464877297349,9091.5128893363508,9059.8967656557943,9567.6235841185189,9536.0429281165816,9504.4802684903825,9472.9357825655243,10030.409642906125,10001.487338279363,9972.5837498833662,9943.6990621367659,10564.152731208465,10535.306405303059,18734.738489495823,86477.673361166919,{"$f":"SUM(AS31:AS34)","v":3.5917316244481365E-13},3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,{"$f":"SUM(BY31:BY34)","v":3.5917316244481365E-13},3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,{"$f":"SUM(DE31:DE34)","v":3.5917316244481365E-13},3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,{"$f":"SUM(EK31:EK34)","v":3.5917316244481365E-13},3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13]
[null,"Итого налоги без учета налога на прибыль",null,null,null,null,null,"тыс. руб.",null,null,null,210535.09280467714,{"$f":"M35-M31","v":833.33333333333348},{"$f":"N35-N31","v":833.33333333333348},833.33333333333348,833.33333333333348,11716.930897219901,18256.53772054537,18095.668958321079,5932.0030868540152,23259.076005491406,19850.150272206742,29809.933692060091,11895.213591156267,172.87425083944407,-106832.82117284104,8732.0480301681746,8700.3630240302191,9154.7973903305574,9123.1464877297349,9091.5128893363508,9059.8967656557943,9567.6235841185189,9536.0429281165816,9504.4802684903825,9472.9357825655243,10030.409642906125,10001.487338279363,9972.5837498833662,9943.6990621367659,10564.152731208465,10535.306405303059,18734.738489495823,3320.9675997357263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ35-BZ31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL35-EL31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"БЮДЖЕТНЫЕ РАСХОДЫ - ГОСЗАКАЗ"]
[]
[null,"ПРЯМЫЕ РАСХОДЫ В СЛУЧАЕ ГОС. ЗАКАЗА"]
[]
[null,"Капитальные затраты",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M42:FF42)","v":710079.32950282504},{"$f":"-CashFlow!M48","v":4172.916666666667},{"$f":"-CashFlow!N48","v":4172.916666666667},{"$f":"-CashFlow!O48","v":4172.916666666667},{"$f":"-CashFlow!P48","v":4172.916666666667},{"$f":"-CashFlow!Q48","v":58506.430856302555},{"$f":"-CashFlow!R48","v":91202.208632675407},{"$f":"-CashFlow!S48","v":90395.5693783241},{"$f":"-CashFlow!T48","v":29574.969600235832},{"$f":"-CashFlow!U48","v":116208.02551756582},{"$f":"-CashFlow!V48","v":99161.049275608049},{"$f":"-CashFlow!W48","v":148957.57924422875},{"$f":"-CashFlow!X48","v":59381.830331217832},{"$f":"-CashFlow!Y48","v":0},{"$f":"-CashFlow!Z48","v":0},{"$f":"-CashFlow!AA48","v":0},{"$f":"-CashFlow!AB48","v":0},{"$f":"-CashFlow!AC48","v":0},{"$f":"-CashFlow!AD48","v":0},{"$f":"-CashFlow!AE48","v":0},{"$f":"-CashFlow!AF48","v":0},{"$f":"-CashFlow!AG48","v":0},{"$f":"-CashFlow!AH48","v":0},{"$f":"-CashFlow!AI48","v":0},{"$f":"-CashFlow!AJ48","v":0},{"$f":"-CashFlow!AK48","v":0},{"$f":"-CashFlow!AL48","v":0},{"$f":"-CashFlow!AM48","v":0},{"$f":"-CashFlow!AN48","v":0},{"$f":"-CashFlow!AO48","v":0},{"$f":"-CashFlow!AP48","v":0},{"$f":"-CashFlow!AQ48","v":0},{"$f":"-CashFlow!AR48","v":0},{"$f":"-CashFlow!AS48","v":0},{"$f":"-CashFlow!AT48","v":0},{"$f":"-CashFlow!AU48","v":0},{"$f":"-CashFlow!AV48","v":0},{"$f":"-CashFlow!AW48","v":0},{"$f":"-CashFlow!AX48","v":0},{"$f":"-CashFlow!AY48","v":0},{"$f":"-CashFlow!AZ48","v":0},{"$f":"-CashFlow!BA48","v":0},{"$f":"-CashFlow!BB48","v":0},{"$f":"-CashFlow!BC48","v":0},{"$f":"-CashFlow!BD48","v":0},{"$f":"-CashFlow!BE48","v":0},{"$f":"-CashFlow!BF48","v":0},{"$f":"-CashFlow!BG48","v":0},{"$f":"-CashFlow!BH48","v":0},{"$f":"-CashFlow!BI48","v":0},{"$f":"-CashFlow!BJ48","v":0},{"$f":"-CashFlow!BK48","v":0},{"$f":"-CashFlow!BL48","v":0},{"$f":"-CashFlow!BM48","v":0},{"$f":"-CashFlow!BN48","v":0},{"$f":"-CashFlow!BO48","v":0},{"$f":"-CashFlow!BP48","v":0},{"$f":"-CashFlow!BQ48","v":0},{"$f":"-CashFlow!BR48","v":0},{"$f":"-CashFlow!BS48","v":0},{"$f":"-CashFlow!BT48","v":0},{"$f":"-CashFlow!BU48","v":0},{"$f":"-CashFlow!BV48","v":0},{"$f":"-CashFlow!BW48","v":0},{"$f":"-CashFlow!BX48","v":0},{"$f":"-CashFlow!BY48","v":0},{"$f":"-CashFlow!BZ48","v":0},{"$f":"-CashFlow!CA48","v":0},{"$f":"-CashFlow!CB48","v":0},{"$f":"-CashFlow!CC48","v":0},{"$f":"-CashFlow!CD48","v":0},{"$f":"-CashFlow!CE48","v":0},{"$f":"-CashFlow!CF48","v":0},{"$f":"-CashFlow!CG48","v":0},{"$f":"-CashFlow!CH48","v":0},{"$f":"-CashFlow!CI48","v":0},{"$f":"-CashFlow!CJ48","v":0},{"$f":"-CashFlow!CK48","v":0},{"$f":"-CashFlow!CL48","v":0},{"$f":"-CashFlow!CM48","v":0},{"$f":"-CashFlow!CN48","v":0},{"$f":"-CashFlow!CO48","v":0},{"$f":"-CashFlow!CP48","v":0},{"$f":"-CashFlow!CQ48","v":0},{"$f":"-CashFlow!CR48","v":0},{"$f":"-CashFlow!CS48","v":0},{"$f":"-CashFlow!CT48","v":0},{"$f":"-CashFlow!CU48","v":0},{"$f":"-CashFlow!CV48","v":0},{"$f":"-CashFlow!CW48","v":0},{"$f":"-CashFlow!CX48","v":0},{"$f":"-CashFlow!CY48","v":0},{"$f":"-CashFlow!CZ48","v":0},{"$f":"-CashFlow!DA48","v":0},{"$f":"-CashFlow!DB48","v":0},{"$f":"-CashFlow!DC48","v":0},{"$f":"-CashFlow!DD48","v":0},{"$f":"-CashFlow!DE48","v":0},{"$f":"-CashFlow!DF48","v":0},{"$f":"-CashFlow!DG48","v":0},{"$f":"-CashFlow!DH48","v":0},{"$f":"-CashFlow!DI48","v":0},{"$f":"-CashFlow!DJ48","v":0},{"$f":"-CashFlow!DK48","v":0},{"$f":"-CashFlow!DL48","v":0},{"$f":"-CashFlow!DM48","v":0},{"$f":"-CashFlow!DN48","v":0},{"$f":"-CashFlow!DO48","v":0},{"$f":"-CashFlow!DP48","v":0},{"$f":"-CashFlow!DQ48","v":0},{"$f":"-CashFlow!DR48","v":0},{"$f":"-CashFlow!DS48","v":0},{"$f":"-CashFlow!DT48","v":0},{"$f":"-CashFlow!DU48","v":0},{"$f":"-CashFlow!DV48","v":0},{"$f":"-CashFlow!DW48","v":0},{"$f":"-CashFlow!DX48","v":0},{"$f":"-CashFlow!DY48","v":0},{"$f":"-CashFlow!DZ48","v":0},{"$f":"-CashFlow!EA48","v":0},{"$f":"-CashFlow!EB48","v":0},{"$f":"-CashFlow!EC48","v":0},{"$f":"-CashFlow!ED48","v":0},{"$f":"-CashFlow!EE48","v":0},{"$f":"-CashFlow!EF48","v":0},{"$f":"-CashFlow!EG48","v":0},{"$f":"-CashFlow!EH48","v":0},{"$f":"-CashFlow!EI48","v":0},{"$f":"-CashFlow!EJ48","v":0},{"$f":"-CashFlow!EK48","v":0},{"$f":"-CashFlow!EL48","v":0},{"$f":"-CashFlow!EM48","v":0},{"$f":"-CashFlow!EN48","v":0},{"$f":"-CashFlow!EO48","v":0},{"$f":"-CashFlow!EP48","v":0},{"$f":"-CashFlow!EQ48","v":0},{"$f":"-CashFlow!ER48","v":0},{"$f":"-CashFlow!ES48","v":0},{"$f":"-CashFlow!ET48","v":0},{"$f":"-CashFlow!EU48","v":0},{"$f":"-CashFlow!EV48","v":0},{"$f":"-CashFlow!EW48","v":0},{"$f":"-CashFlow!EX48","v":0},{"$f":"-CashFlow!EY48","v":0},{"$f":"-CashFlow!EZ48","v":0},{"$f":"-CashFlow!FA48","v":0},{"$f":"-CashFlow!FB48","v":0},{"$f":"-CashFlow!FC48","v":0},{"$f":"-CashFlow!FD48","v":0},{"$f":"-CashFlow!FE48","v":0},{"$f":"-CashFlow!FF48","v":0}]
[null,"Операционные затраты",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M43:FF43)","v":26314.308317806932},{"$f":"-(CashFlow!M52+CashFlow!M37)","v":0},{"$f":"-(CashFlow!N52+CashFlow!N37)","v":0},{"$f":"-(CashFlow!O52+CashFlow!O37)","v":0},{"$f":"-(CashFlow!P52+CashFlow!P37)","v":0},{"$f":"-(CashFlow!Q52+CashFlow!Q37)","v":391.43306392485874},{"$f":"-(CashFlow!R52+CashFlow!R37)","v":403.32761566643717},{"$f":"-(CashFlow!S52+CashFlow!S37)","v":418.58948389444902},{"$f":"-(CashFlow!T52+CashFlow!T37)","v":433.72337137162998},{"$f":"-(CashFlow!U52+CashFlow!U37)","v":442.871201233119},{"$f":"-(CashFlow!V52+CashFlow!V37)","v":460.77989077394528},{"$f":"-(CashFlow!W52+CashFlow!W37)","v":477.08301400036481},{"$f":"-(CashFlow!X52+CashFlow!X37)","v":497.83514194905729},{"$f":"-(CashFlow!Y52+CashFlow!Y37)","v":1037.2455050366643},{"$f":"-(CashFlow!Z52+CashFlow!Z37)","v":1047.3772260299404},{"$f":"-(CashFlow!AA52+CashFlow!AA37)","v":1057.608778989204},{"$f":"-(CashFlow!AB52+CashFlow!AB37)","v":1067.9411475994025},{"$f":"-(CashFlow!AC52+CashFlow!AC37)","v":1078.3753252381309},{"$f":"-(CashFlow!AD52+CashFlow!AD37)","v":1088.912315071138},{"$f":"-(CashFlow!AE52+CashFlow!AE37)","v":1099.553130148772},{"$f":"-(CashFlow!AF52+CashFlow!AF37)","v":1110.2987935033782},{"$f":"-(CashFlow!AG52+CashFlow!AG37)","v":1121.1503382476558},{"$f":"-(CashFlow!AH52+CashFlow!AH37)","v":1132.1088076739832},{"$f":"-(CashFlow!AI52+CashFlow!AI37)","v":1143.1752553547226},{"$f":"-(CashFlow!AJ52+CashFlow!AJ37)","v":1154.3507452435131},{"$f":"-(CashFlow!AK52+CashFlow!AK37)","v":1165.6363517775619},{"$f":"-(CashFlow!AL52+CashFlow!AL37)","v":1177.0331599809422},{"$f":"-(CashFlow!AM52+CashFlow!AM37)","v":1188.5422655689113},{"$f":"-(CashFlow!AN52+CashFlow!AN37)","v":1200.1647750532536},{"$f":"-(CashFlow!AO52+CashFlow!AO37)","v":1211.9018058486645},{"$f":"-(CashFlow!AP52+CashFlow!AP37)","v":1223.75448638018},{"$f":"-(CashFlow!AQ52+CashFlow!AQ37)","v":1235.7239561916676},{"$f":"-(CashFlow!AR52+CashFlow!AR37)","v":1247.8113660553838},{"$f":"-(CashFlow!AS52+CashFlow!AS37)","v":0},{"$f":"-(CashFlow!AT52+CashFlow!AT37)","v":0},{"$f":"-(CashFlow!AU52+CashFlow!AU37)","v":0},{"$f":"-(CashFlow!AV52+CashFlow!AV37)","v":0},{"$f":"-(CashFlow!AW52+CashFlow!AW37)","v":0},{"$f":"-(CashFlow!AX52+CashFlow!AX37)","v":0},{"$f":"-(CashFlow!AY52+CashFlow!AY37)","v":0},{"$f":"-(CashFlow!AZ52+CashFlow!AZ37)","v":0},{"$f":"-(CashFlow!BA52+CashFlow!BA37)","v":0},{"$f":"-(CashFlow!BB52+CashFlow!BB37)","v":0},{"$f":"-(CashFlow!BC52+CashFlow!BC37)","v":0},{"$f":"-(CashFlow!BD52+CashFlow!BD37)","v":0},{"$f":"-(CashFlow!BE52+CashFlow!BE37)","v":0},{"$f":"-(CashFlow!BF52+CashFlow!BF37)","v":0},{"$f":"-(CashFlow!BG52+CashFlow!BG37)","v":0},{"$f":"-(CashFlow!BH52+CashFlow!BH37)","v":0},{"$f":"-(CashFlow!BI52+CashFlow!BI37)","v":0},{"$f":"-(CashFlow!BJ52+CashFlow!BJ37)","v":0},{"$f":"-(CashFlow!BK52+CashFlow!BK37)","v":0},{"$f":"-(CashFlow!BL52+CashFlow!BL37)","v":0},{"$f":"-(CashFlow!BM52+CashFlow!BM37)","v":0},{"$f":"-(CashFlow!BN52+CashFlow!BN37)","v":0},{"$f":"-(CashFlow!BO52+CashFlow!BO37)","v":0},{"$f":"-(CashFlow!BP52+CashFlow!BP37)","v":0},{"$f":"-(CashFlow!BQ52+CashFlow!BQ37)","v":0},{"$f":"-(CashFlow!BR52+CashFlow!BR37)","v":0},{"$f":"-(CashFlow!BS52+CashFlow!BS37)","v":0},{"$f":"-(CashFlow!BT52+CashFlow!BT37)","v":0},{"$f":"-(CashFlow!BU52+CashFlow!BU37)","v":0},{"$f":"-(CashFlow!BV52+CashFlow!BV37)","v":0},{"$f":"-(CashFlow!BW52+CashFlow!BW37)","v":0},{"$f":"-(CashFlow!BX52+CashFlow!BX37)","v":0},{"$f":"-(CashFlow!BY52+CashFlow!BY37)","v":0},{"$f":"-(CashFlow!BZ52+CashFlow!BZ37)","v":0},{"$f":"-(CashFlow!CA52+CashFlow!CA37)","v":0},{"$f":"-(CashFlow!CB52+CashFlow!CB37)","v":0},{"$f":"-(CashFlow!CC52+CashFlow!CC37)","v":0},{"$f":"-(CashFlow!CD52+CashFlow!CD37)","v":0},{"$f":"-(CashFlow!CE52+CashFlow!CE37)","v":0},{"$f":"-(CashFlow!CF52+CashFlow!CF37)","v":0},{"$f":"-(CashFlow!CG52+CashFlow!CG37)","v":0},{"$f":"-(CashFlow!CH52+CashFlow!CH37)","v":0},{"$f":"-(CashFlow!CI52+CashFlow!CI37)","v":0},{"$f":"-(CashFlow!CJ52+CashFlow!CJ37)","v":0},{"$f":"-(CashFlow!CK52+CashFlow!CK37)","v":0},{"$f":"-(CashFlow!CL52+CashFlow!CL37)","v":0},{"$f":"-(CashFlow!CM52+CashFlow!CM37)","v":0},{"$f":"-(CashFlow!CN52+CashFlow!CN37)","v":0},{"$f":"-(CashFlow!CO52+CashFlow!CO37)","v":0},{"$f":"-(CashFlow!CP52+CashFlow!CP37)","v":0},{"$f":"-(CashFlow!CQ52+CashFlow!CQ37)","v":0},{"$f":"-(CashFlow!CR52+CashFlow!CR37)","v":0},{"$f":"-(CashFlow!CS52+CashFlow!CS37)","v":0},{"$f":"-(CashFlow!CT52+CashFlow!CT37)","v":0},{"$f":"-(CashFlow!CU52+CashFlow!CU37)","v":0},{"$f":"-(CashFlow!CV52+CashFlow!CV37)","v":0},{"$f":"-(CashFlow!CW52+CashFlow!CW37)","v":0},{"$f":"-(CashFlow!CX52+CashFlow!CX37)","v":0},{"$f":"-(CashFlow!CY52+CashFlow!CY37)","v":0},{"$f":"-(CashFlow!CZ52+CashFlow!CZ37)","v":0},{"$f":"-(CashFlow!DA52+CashFlow!DA37)","v":0},{"$f":"-(CashFlow!DB52+CashFlow!DB37)","v":0},{"$f":"-(CashFlow!DC52+CashFlow!DC37)","v":0},{"$f":"-(CashFlow!DD52+CashFlow!DD37)","v":0},{"$f":"-(CashFlow!DE52+CashFlow!DE37)","v":0},{"$f":"-(CashFlow!DF52+CashFlow!DF37)","v":0},{"$f":"-(CashFlow!DG52+CashFlow!DG37)","v":0},{"$f":"-(CashFlow!DH52+CashFlow!DH37)","v":0},{"$f":"-(CashFlow!DI52+CashFlow!DI37)","v":0},{"$f":"-(CashFlow!DJ52+CashFlow!DJ37)","v":0},{"$f":"-(CashFlow!DK52+CashFlow!DK37)","v":0},{"$f":"-(CashFlow!DL52+CashFlow!DL37)","v":0},{"$f":"-(CashFlow!DM52+CashFlow!DM37)","v":0},{"$f":"-(CashFlow!DN52+CashFlow!DN37)","v":0},{"$f":"-(CashFlow!DO52+CashFlow!DO37)","v":0},{"$f":"-(CashFlow!DP52+CashFlow!DP37)","v":0},{"$f":"-(CashFlow!DQ52+CashFlow!DQ37)","v":0},{"$f":"-(CashFlow!DR52+CashFlow!DR37)","v":0},{"$f":"-(CashFlow!DS52+CashFlow!DS37)","v":0},{"$f":"-(CashFlow!DT52+CashFlow!DT37)","v":0},{"$f":"-(CashFlow!DU52+CashFlow!DU37)","v":0},{"$f":"-(CashFlow!DV52+CashFlow!DV37)","v":0},{"$f":"-(CashFlow!DW52+CashFlow!DW37)","v":0},{"$f":"-(CashFlow!DX52+CashFlow!DX37)","v":0},{"$f":"-(CashFlow!DY52+CashFlow!DY37)","v":0},{"$f":"-(CashFlow!DZ52+CashFlow!DZ37)","v":0},{"$f":"-(CashFlow!EA52+CashFlow!EA37)","v":0},{"$f":"-(CashFlow!EB52+CashFlow!EB37)","v":0},{"$f":"-(CashFlow!EC52+CashFlow!EC37)","v":0},{"$f":"-(CashFlow!ED52+CashFlow!ED37)","v":0},{"$f":"-(CashFlow!EE52+CashFlow!EE37)","v":0},{"$f":"-(CashFlow!EF52+CashFlow!EF37)","v":0},{"$f":"-(CashFlow!EG52+CashFlow!EG37)","v":0},{"$f":"-(CashFlow!EH52+CashFlow!EH37)","v":0},{"$f":"-(CashFlow!EI52+CashFlow!EI37)","v":0},{"$f":"-(CashFlow!EJ52+CashFlow!EJ37)","v":0},{"$f":"-(CashFlow!EK52+CashFlow!EK37)","v":0},{"$f":"-(CashFlow!EL52+CashFlow!EL37)","v":0},{"$f":"-(CashFlow!EM52+CashFlow!EM37)","v":0},{"$f":"-(CashFlow!EN52+CashFlow!EN37)","v":0},{"$f":"-(CashFlow!EO52+CashFlow!EO37)","v":0},{"$f":"-(CashFlow!EP52+CashFlow!EP37)","v":0},{"$f":"-(CashFlow!EQ52+CashFlow!EQ37)","v":0},{"$f":"-(CashFlow!ER52+CashFlow!ER37)","v":0},{"$f":"-(CashFlow!ES52+CashFlow!ES37)","v":0},{"$f":"-(CashFlow!ET52+CashFlow!ET37)","v":0},{"$f":"-(CashFlow!EU52+CashFlow!EU37)","v":0},{"$f":"-(CashFlow!EV52+CashFlow!EV37)","v":0},{"$f":"-(CashFlow!EW52+CashFlow!EW37)","v":0},{"$f":"-(CashFlow!EX52+CashFlow!EX37)","v":0},{"$f":"-(CashFlow!EY52+CashFlow!EY37)","v":0},{"$f":"-(CashFlow!EZ52+CashFlow!EZ37)","v":0},{"$f":"-(CashFlow!FA52+CashFlow!FA37)","v":0},{"$f":"-(CashFlow!FB52+CashFlow!FB37)","v":0},{"$f":"-(CashFlow!FC52+CashFlow!FC37)","v":0},{"$f":"-(CashFlow!FD52+CashFlow!FD37)","v":0},{"$f":"-(CashFlow!FE52+CashFlow!FE37)","v":0},{"$f":"-(CashFlow!FF52+CashFlow!FF37)","v":0}]
[null,"Налоги к уплате(+) / возмещению(-), кроме налога на прибыль",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M44:FF44)","v":99610.341287988864},{"$f":"SUM(M32:M33)-Oper!M213","v":833.33333333333348},{"$f":"SUM(N32:N33)-Oper!N213","v":833.33333333333348},{"$f":"SUM(O32:O33)-Oper!O213","v":833.33333333333348},{"$f":"SUM(P32:P33)-Oper!P213","v":833.33333333333348},{"$f":"SUM(Q32:Q33)-Oper!Q213","v":11690.891593064887},{"$f":"SUM(R32:R33)-Oper!R213","v":18230.047148339458},{"$f":"SUM(S32:S33)-Oper!S213","v":18068.719297469197},{"$f":"SUM(T32:T33)-Oper!T213","v":5904.5993418515418},{"$f":"SUM(U32:U33)-Oper!U213","v":23231.21052531754},{"$f":"SUM(V32:V33)-Oper!V213","v":19821.815276925987},{"$f":"SUM(W32:W33)-Oper!W213","v":29781.121270650125},{"$f":"SUM(X32:X33)-Oper!X213","v":11865.971488047942},{"$f":"SUM(Y32:Y33)-Oper!Y213","v":172.87425083944407},{"$f":"SUM(Z32:Z33)-Oper!Z213","v":-106832.82117284104},{"$f":"SUM(AA32:AA33)-Oper!AA213","v":3839.0902529125487},{"$f":"SUM(AB32:AB33)-Oper!AB213","v":3807.4052467745933},{"$f":"SUM(AC32:AC33)-Oper!AC213","v":3775.7372088080565},{"$f":"SUM(AD32:AD33)-Oper!AD213","v":3744.086306207234},{"$f":"SUM(AE32:AE33)-Oper!AE213","v":3712.4527078138499},{"$f":"SUM(AF32:AF33)-Oper!AF213","v":3680.8365841332934},{"$f":"SUM(AG32:AG33)-Oper!AG213","v":3649.2381073510178},{"$f":"SUM(AH32:AH33)-Oper!AH213","v":3617.6574513490805},{"$f":"SUM(AI32:AI33)-Oper!AI213","v":3586.0947917228814},{"$f":"SUM(AJ32:AJ33)-Oper!AJ213","v":3554.5503057980231},{"$f":"SUM(AK32:AK33)-Oper!AK213","v":3523.0241726473732},{"$f":"SUM(AL32:AL33)-Oper!AL213","v":3494.1018680206116},{"$f":"SUM(AM32:AM33)-Oper!AM213","v":3465.1982796246148},{"$f":"SUM(AN32:AN33)-Oper!AN213","v":3436.3135918780144},{"$f":"SUM(AO32:AO33)-Oper!AO213","v":3407.4479910165892},{"$f":"SUM(AP32:AP33)-Oper!AP213","v":3378.6016651111831},{"$f":"SUM(AQ32:AQ33)-Oper!AQ213","v":3349.7748040857732},{"$f":"SUM(AR32:AR33)-Oper!AR213","v":3320.9675997357331},{"$f":"SUM(AS32:AS33)-Oper!AS213","v":0},{"$f":"SUM(AT32:AT33)-Oper!AT213","v":0},{"$f":"SUM(AU32:AU33)-Oper!AU213","v":0},{"$f":"SUM(AV32:AV33)-Oper!AV213","v":0},{"$f":"SUM(AW32:AW33)-Oper!AW213","v":0},{"$f":"SUM(AX32:AX33)-Oper!AX213","v":0},{"$f":"SUM(AY32:AY33)-Oper!AY213","v":0},{"$f":"SUM(AZ32:AZ33)-Oper!AZ213","v":0},{"$f":"SUM(BA32:BA33)-Oper!BA213","v":0},{"$f":"SUM(BB32:BB33)-Oper!BB213","v":0},{"$f":"SUM(BC32:BC33)-Oper!BC213","v":0},{"$f":"SUM(BD32:BD33)-Oper!BD213","v":0},{"$f":"SUM(BE32:BE33)-Oper!BE213","v":0},{"$f":"SUM(BF32:BF33)-Oper!BF213","v":0},{"$f":"SUM(BG32:BG33)-Oper!BG213","v":0},{"$f":"SUM(BH32:BH33)-Oper!BH213","v":0},{"$f":"SUM(BI32:BI33)-Oper!BI213","v":0},{"$f":"SUM(BJ32:BJ33)-Oper!BJ213","v":0},{"$f":"SUM(BK32:BK33)-Oper!BK213","v":0},{"$f":"SUM(BL32:BL33)-Oper!BL213","v":0},{"$f":"SUM(BM32:BM33)-Oper!BM213","v":0},{"$f":"SUM(BN32:BN33)-Oper!BN213","v":0},{"$f":"SUM(BO32:BO33)-Oper!BO213","v":0},{"$f":"SUM(BP32:BP33)-Oper!BP213","v":0},{"$f":"SUM(BQ32:BQ33)-Oper!BQ213","v":0},{"$f":"SUM(BR32:BR33)-Oper!BR213","v":0},{"$f":"SUM(BS32:BS33)-Oper!BS213","v":0},{"$f":"SUM(BT32:BT33)-Oper!BT213","v":0},{"$f":"SUM(BU32:BU33)-Oper!BU213","v":0},{"$f":"SUM(BV32:BV33)-Oper!BV213","v":0},{"$f":"SUM(BW32:BW33)-Oper!BW213","v":0},{"$f":"SUM(BX32:BX33)-Oper!BX213","v":0},{"$f":"SUM(BY32:BY33)-Oper!BY213","v":0},{"$f":"SUM(BZ32:BZ33)-Oper!BZ213","v":0},{"$f":"SUM(CA32:CA33)-Oper!CA213","v":0},{"$f":"SUM(CB32:CB33)-Oper!CB213","v":0},{"$f":"SUM(CC32:CC33)-Oper!CC213","v":0},{"$f":"SUM(CD32:CD33)-Oper!CD213","v":0},{"$f":"SUM(CE32:CE33)-Oper!CE213","v":0},{"$f":"SUM(CF32:CF33)-Oper!CF213","v":0},{"$f":"SUM(CG32:CG33)-Oper!CG213","v":0},{"$f":"SUM(CH32:CH33)-Oper!CH213","v":0},{"$f":"SUM(CI32:CI33)-Oper!CI213","v":0},{"$f":"SUM(CJ32:CJ33)-Oper!CJ213","v":0},{"$f":"SUM(CK32:CK33)-Oper!CK213","v":0},{"$f":"SUM(CL32:CL33)-Oper!CL213","v":0},{"$f":"SUM(CM32:CM33)-Oper!CM213","v":0},{"$f":"SUM(CN32:CN33)-Oper!CN213","v":0},{"$f":"SUM(CO32:CO33)-Oper!CO213","v":0},{"$f":"SUM(CP32:CP33)-Oper!CP213","v":0},{"$f":"SUM(CQ32:CQ33)-Oper!CQ213","v":0},{"$f":"SUM(CR32:CR33)-Oper!CR213","v":0},{"$f":"SUM(CS32:CS33)-Oper!CS213","v":0},{"$f":"SUM(CT32:CT33)-Oper!CT213","v":0},{"$f":"SUM(CU32:CU33)-Oper!CU213","v":0},{"$f":"SUM(CV32:CV33)-Oper!CV213","v":0},{"$f":"SUM(CW32:CW33)-Oper!CW213","v":0},{"$f":"SUM(CX32:CX33)-Oper!CX213","v":0},{"$f":"SUM(CY32:CY33)-Oper!CY213","v":0},{"$f":"SUM(CZ32:CZ33)-Oper!CZ213","v":0},{"$f":"SUM(DA32:DA33)-Oper!DA213","v":0},{"$f":"SUM(DB32:DB33)-Oper!DB213","v":0},{"$f":"SUM(DC32:DC33)-Oper!DC213","v":0},{"$f":"SUM(DD32:DD33)-Oper!DD213","v":0},{"$f":"SUM(DE32:DE33)-Oper!DE213","v":0},{"$f":"SUM(DF32:DF33)-Oper!DF213","v":0},{"$f":"SUM(DG32:DG33)-Oper!DG213","v":0},{"$f":"SUM(DH32:DH33)-Oper!DH213","v":0},{"$f":"SUM(DI32:DI33)-Oper!DI213","v":0},{"$f":"SUM(DJ32:DJ33)-Oper!DJ213","v":0},{"$f":"SUM(DK32:DK33)-Oper!DK213","v":0},{"$f":"SUM(DL32:DL33)-Oper!DL213","v":0},{"$f":"SUM(DM32:DM33)-Oper!DM213","v":0},{"$f":"SUM(DN32:DN33)-Oper!DN213","v":0},{"$f":"SUM(DO32:DO33)-Oper!DO213","v":0},{"$f":"SUM(DP32:DP33)-Oper!DP213","v":0},{"$f":"SUM(DQ32:DQ33)-Oper!DQ213","v":0},{"$f":"SUM(DR32:DR33)-Oper!DR213","v":0},{"$f":"SUM(DS32:DS33)-Oper!DS213","v":0},{"$f":"SUM(DT32:DT33)-Oper!DT213","v":0},{"$f":"SUM(DU32:DU33)-Oper!DU213","v":0},{"$f":"SUM(DV32:DV33)-Oper!DV213","v":0},{"$f":"SUM(DW32:DW33)-Oper!DW213","v":0},{"$f":"SUM(DX32:DX33)-Oper!DX213","v":0},{"$f":"SUM(DY32:DY33)-Oper!DY213","v":0},{"$f":"SUM(DZ32:DZ33)-Oper!DZ213","v":0},{"$f":"SUM(EA32:EA33)-Oper!EA213","v":0},{"$f":"SUM(EB32:EB33)-Oper!EB213","v":0},{"$f":"SUM(EC32:EC33)-Oper!EC213","v":0},{"$f":"SUM(ED32:ED33)-Oper!ED213","v":0},{"$f":"SUM(EE32:EE33)-Oper!EE213","v":0},{"$f":"SUM(EF32:EF33)-Oper!EF213","v":0},{"$f":"SUM(EG32:EG33)-Oper!EG213","v":0},{"$f":"SUM(EH32:EH33)-Oper!EH213","v":0},{"$f":"SUM(EI32:EI33)-Oper!EI213","v":0},{"$f":"SUM(EJ32:EJ33)-Oper!EJ213","v":0},{"$f":"SUM(EK32:EK33)-Oper!EK213","v":0},{"$f":"SUM(EL32:EL33)-Oper!EL213","v":0},{"$f":"SUM(EM32:EM33)-Oper!EM213","v":0},{"$f":"SUM(EN32:EN33)-Oper!EN213","v":0},{"$f":"SUM(EO32:EO33)-Oper!EO213","v":0},{"$f":"SUM(EP32:EP33)-Oper!EP213","v":0},{"$f":"SUM(EQ32:EQ33)-Oper!EQ213","v":0},{"$f":"SUM(ER32:ER33)-Oper!ER213","v":0},{"$f":"SUM(ES32:ES33)-Oper!ES213","v":0},{"$f":"SUM(ET32:ET33)-Oper!ET213","v":0},{"$f":"SUM(EU32:EU33)-Oper!EU213","v":0},{"$f":"SUM(EV32:EV33)-Oper!EV213","v":0},{"$f":"SUM(EW32:EW33)-Oper!EW213","v":0},{"$f":"SUM(EX32:EX33)-Oper!EX213","v":0},{"$f":"SUM(EY32:EY33)-Oper!EY213","v":0},{"$f":"SUM(EZ32:EZ33)-Oper!EZ213","v":0},{"$f":"SUM(FA32:FA33)-Oper!FA213","v":0},{"$f":"SUM(FB32:FB33)-Oper!FB213","v":0},{"$f":"SUM(FC32:FC33)-Oper!FC213","v":0},{"$f":"SUM(FD32:FD33)-Oper!FD213","v":0},{"$f":"SUM(FE32:FE33)-Oper!FE213","v":0},{"$f":"SUM(FF32:FF33)-Oper!FF213","v":0}]
[null,"Итого прямые расходы",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M45:FF45)","v":836003.9791086209},{"$f":"SUM(M42:M44)","v":5006.25},5006.25,5006.25,5006.25,70588.755513292301,109835.58339668129,108882.87815968775,35913.292313459002,139882.10724411649,119443.64444330799,179215.78352887923,71745.636961214826,1210.1197558761085,-105785.44394681109,4896.6990319017532,4875.3463943739953,4854.1125340461876,4832.9986212783715,4812.0058379626216,4791.1353776366714,4770.3884455986736,4749.7662590230639,4729.2700470776035,4708.9010510415364,4688.6605244249349,4671.135028001554,4653.7405451935265,4636.4783669312683,4619.3497968652537,4602.3561514913636,4585.4987602774409,4568.7789657911171,{"$f":"SUM(AS42:AS44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY42:BY44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE42:DE44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK42:EK44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"РИСКИ В СЛУЧАЕ ГОС. ЗАКАЗА"]
[]
[null,"Риск проектирования и подготов. мероприятий",null,{"$f":"'Inputs C'!F91","v":0.15},null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M50:FF50)","v":2503.75},{"$f":"M42*M$12*$D50","v":625.9375},625.9375,625.9375,625.9375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS42*AS$12*$D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY42*BY$12*$D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE42*DE$12*$D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK42*EK$12*$D50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Риск создания объекта",null,{"$f":"'Inputs C'!F92","v":0.12},null,null,null,"тыс. руб.",null,null,null,83206.519540338995,{"$f":"M42*M$13*$D51","v":0},0,0,0,7020.7717027563067,10944.265035921049,10847.468325398891,3548.9963520283,13944.963062107898,11899.325913072966,17874.90950930745,7125.8196397461397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS42*AS$13*$D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY42*BY$13*$D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE42*DE$13*$D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK42*EK$13*$D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Риски эксплуатации объекта",null,{"$f":"'Inputs C'!F93","v":0.25},null,null,null,"тыс. руб.",null,null,null,6578.577079451733,{"$f":"M43*$D52","v":0},0,0,0,97.858265981214686,100.83190391660929,104.64737097361225,108.4308428429075,110.71780030827975,115.19497269348632,119.2707535000912,124.45878548726432,259.31137625916608,261.8443065074851,264.402194747301,266.98528689985062,269.59383130953273,272.2280787677845,274.88828253719299,277.57469837584455,280.28758456191395,283.02720191849579,285.79381383868065,288.58768631087827,291.40908794439048,294.25828999523554,297.13556639222782,300.0411937633134,302.97545146216612,305.93862159504499,308.93098904791691,311.95284151384595,{"$f":"AS43*$D52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY43*$D52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE43*$D52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK43*$D52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Риск получения доходов от использования объекта",null,{"$f":"'Inputs C'!F94","v":0},null,null,null,"тыс. руб.",null,null,null,0]
[null,"Прочие риски",null,{"$f":"'Inputs C'!F95","v":7.0000000000000007E-2},null,null,null,"тыс. руб.",null,null,null,1842.0015822464857,{"$f":"M43*$D54","v":0},0,0,0,27.400314474740114,28.232933096650605,29.301263872611433,30.3606359960141,31.000984086318333,32.254592354176175,33.395810980025537,34.848459936434011,72.607185352566503,73.316405822095831,74.032614529244285,74.755880331958181,75.486272766669174,76.223862054979662,76.968719110414042,77.72091554523648,78.48052367733591,79.247616537178828,80.02226787483059,80.804552167045927,81.594544624429346,82.392321198665954,83.197958589823799,84.01153425372776,84.833126409406518,85.66281404661261,86.500676933416742,87.346795623876872,{"$f":"AS43*$D54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY43*$D54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE43*$D54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK43*$D54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого риски:",null,null,null,null,null,"тыс. руб.",null,null,null,94130.848202037218,{"$f":"SUM(M50:M54)","v":625.9375},{"$f":"SUM(N50:N54)","v":625.9375},625.9375,625.9375,7146.0302832122616,11073.32987293431,10981.416960245117,3687.7878308672216,14086.681846502495,12046.775478120629,18027.576073787568,7285.1268851698378,331.91856161173257,335.16071232958092,338.43480927654525,341.74116723180879,345.08010407620191,348.45194082276419,351.85700164760704,355.29561392108104,358.76810823924984,362.27481845567462,365.81608171351127,369.3922384779242,373.00363256881985,376.65061119390151,380.33352498205159,384.05272801704115,387.80857787157265,391.60143564165759,395.43166598133365,399.29963713772281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ50:BZ54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL50:EL54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"БЮДЖЕТНЫЕ РАСХОДЫ - КОНЦЕССИЯ"]
[]
[null,"ПРЯМЫЕ РАСХОДЫ ПРИ КОНЦЕССИИ"]
[]
[null,"Капитальный грант",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M62:FF62)","v":187344.57624300002},{"$f":"Subs!M41","v":0},{"$f":"Subs!N41","v":0},{"$f":"Subs!O41","v":0},{"$f":"Subs!P41","v":0},{"$f":"Subs!Q41","v":20025},{"$f":"Subs!R41","v":73647.288121500009},{"$f":"Subs!S41","v":0},{"$f":"Subs!T41","v":0},{"$f":"Subs!U41","v":93672.288121500009},{"$f":"Subs!V41","v":0},{"$f":"Subs!W41","v":0},{"$f":"Subs!X41","v":0},{"$f":"Subs!Y41","v":0},{"$f":"Subs!Z41","v":0},{"$f":"Subs!AA41","v":0},{"$f":"Subs!AB41","v":0},{"$f":"Subs!AC41","v":0},{"$f":"Subs!AD41","v":0},{"$f":"Subs!AE41","v":0},{"$f":"Subs!AF41","v":0},{"$f":"Subs!AG41","v":0},{"$f":"Subs!AH41","v":0},{"$f":"Subs!AI41","v":0},{"$f":"Subs!AJ41","v":0},{"$f":"Subs!AK41","v":0},{"$f":"Subs!AL41","v":0},{"$f":"Subs!AM41","v":0},{"$f":"Subs!AN41","v":0},{"$f":"Subs!AO41","v":0},{"$f":"Subs!AP41","v":0},{"$f":"Subs!AQ41","v":0},{"$f":"Subs!AR41","v":0},{"$f":"Subs!AS41","v":0},{"$f":"Subs!AT41","v":0},{"$f":"Subs!AU41","v":0},{"$f":"Subs!AV41","v":0},{"$f":"Subs!AW41","v":0},{"$f":"Subs!AX41","v":0},{"$f":"Subs!AY41","v":0},{"$f":"Subs!AZ41","v":0},{"$f":"Subs!BA41","v":0},{"$f":"Subs!BB41","v":0},{"$f":"Subs!BC41","v":0},{"$f":"Subs!BD41","v":0},{"$f":"Subs!BE41","v":0},{"$f":"Subs!BF41","v":0},{"$f":"Subs!BG41","v":0},{"$f":"Subs!BH41","v":0},{"$f":"Subs!BI41","v":0},{"$f":"Subs!BJ41","v":0},{"$f":"Subs!BK41","v":0},{"$f":"Subs!BL41","v":0},{"$f":"Subs!BM41","v":0},{"$f":"Subs!BN41","v":0},{"$f":"Subs!BO41","v":0},{"$f":"Subs!BP41","v":0},{"$f":"Subs!BQ41","v":0},{"$f":"Subs!BR41","v":0},{"$f":"Subs!BS41","v":0},{"$f":"Subs!BT41","v":0},{"$f":"Subs!BU41","v":0},{"$f":"Subs!BV41","v":0},{"$f":"Subs!BW41","v":0},{"$f":"Subs!BX41","v":0},{"$f":"Subs!BY41","v":0},{"$f":"Subs!BZ41","v":0},{"$f":"Subs!CA41","v":0},{"$f":"Subs!CB41","v":0},{"$f":"Subs!CC41","v":0},{"$f":"Subs!CD41","v":0},{"$f":"Subs!CE41","v":0},{"$f":"Subs!CF41","v":0},{"$f":"Subs!CG41","v":0},{"$f":"Subs!CH41","v":0},{"$f":"Subs!CI41","v":0},{"$f":"Subs!CJ41","v":0},{"$f":"Subs!CK41","v":0},{"$f":"Subs!CL41","v":0},{"$f":"Subs!CM41","v":0},{"$f":"Subs!CN41","v":0},{"$f":"Subs!CO41","v":0},{"$f":"Subs!CP41","v":0},{"$f":"Subs!CQ41","v":0},{"$f":"Subs!CR41","v":0},{"$f":"Subs!CS41","v":0},{"$f":"Subs!CT41","v":0},{"$f":"Subs!CU41","v":0},{"$f":"Subs!CV41","v":0},{"$f":"Subs!CW41","v":0},{"$f":"Subs!CX41","v":0},{"$f":"Subs!CY41","v":0},{"$f":"Subs!CZ41","v":0},{"$f":"Subs!DA41","v":0},{"$f":"Subs!DB41","v":0},{"$f":"Subs!DC41","v":0},{"$f":"Subs!DD41","v":0},{"$f":"Subs!DE41","v":0},{"$f":"Subs!DF41","v":0},{"$f":"Subs!DG41","v":0},{"$f":"Subs!DH41","v":0},{"$f":"Subs!DI41","v":0},{"$f":"Subs!DJ41","v":0},{"$f":"Subs!DK41","v":0},{"$f":"Subs!DL41","v":0},{"$f":"Subs!DM41","v":0},{"$f":"Subs!DN41","v":0},{"$f":"Subs!DO41","v":0},{"$f":"Subs!DP41","v":0},{"$f":"Subs!DQ41","v":0},{"$f":"Subs!DR41","v":0},{"$f":"Subs!DS41","v":0},{"$f":"Subs!DT41","v":0},{"$f":"Subs!DU41","v":0},{"$f":"Subs!DV41","v":0},{"$f":"Subs!DW41","v":0},{"$f":"Subs!DX41","v":0},{"$f":"Subs!DY41","v":0},{"$f":"Subs!DZ41","v":0},{"$f":"Subs!EA41","v":0},{"$f":"Subs!EB41","v":0},{"$f":"Subs!EC41","v":0},{"$f":"Subs!ED41","v":0},{"$f":"Subs!EE41","v":0},{"$f":"Subs!EF41","v":0},{"$f":"Subs!EG41","v":0},{"$f":"Subs!EH41","v":0},{"$f":"Subs!EI41","v":0},{"$f":"Subs!EJ41","v":0},{"$f":"Subs!EK41","v":0},{"$f":"Subs!EL41","v":0},{"$f":"Subs!EM41","v":0},{"$f":"Subs!EN41","v":0},{"$f":"Subs!EO41","v":0},{"$f":"Subs!EP41","v":0},{"$f":"Subs!EQ41","v":0},{"$f":"Subs!ER41","v":0},{"$f":"Subs!ES41","v":0},{"$f":"Subs!ET41","v":0},{"$f":"Subs!EU41","v":0},{"$f":"Subs!EV41","v":0},{"$f":"Subs!EW41","v":0},{"$f":"Subs!EX41","v":0},{"$f":"Subs!EY41","v":0},{"$f":"Subs!EZ41","v":0},{"$f":"Subs!FA41","v":0},{"$f":"Subs!FB41","v":0},{"$f":"Subs!FC41","v":0},{"$f":"Subs!FD41","v":0},{"$f":"Subs!FE41","v":0},{"$f":"Subs!FF41","v":0}]
[null,"Платежи Концедента",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M63:FF63)","v":1015588.4455817543},{"$f":"Subs!M202","v":0},{"$f":"Subs!N202","v":0},{"$f":"Subs!O202","v":0},{"$f":"Subs!P202","v":0},{"$f":"Subs!Q202","v":0},{"$f":"Subs!R202","v":0},{"$f":"Subs!S202","v":0},{"$f":"Subs!T202","v":0},{"$f":"Subs!U202","v":0},{"$f":"Subs!V202","v":0},{"$f":"Subs!W202","v":0},{"$f":"Subs!X202","v":0},{"$f":"Subs!Y202","v":45531.582362749163},{"$f":"Subs!Z202","v":45541.714083742438},{"$f":"Subs!AA202","v":45551.945636701705},{"$f":"Subs!AB202","v":45562.278005311906},{"$f":"Subs!AC202","v":46019.784467166886},{"$f":"Subs!AD202","v":46030.321456999896},{"$f":"Subs!AE202","v":46040.96227207753},{"$f":"Subs!AF202","v":46051.707935432132},{"$f":"Subs!AG202","v":46552.210077175165},{"$f":"Subs!AH202","v":46563.16854660149},{"$f":"Subs!AI202","v":46574.234994282226},{"$f":"Subs!AJ202","v":46585.410484171021},{"$f":"Subs!AK202","v":47150.21415687757},{"$f":"Subs!AL202","v":47161.610965080952},{"$f":"Subs!AM202","v":47173.12007066892},{"$f":"Subs!AN202","v":47184.742580153266},{"$f":"Subs!AO202","v":47771.286833512415},{"$f":"Subs!AP202","v":47783.139514043934},{"$f":"Subs!AQ202","v":47795.108983855418},{"$f":"Subs!AR202","v":130963.90215515032},{"$f":"Subs!AS202","v":0},{"$f":"Subs!AT202","v":0},{"$f":"Subs!AU202","v":0},{"$f":"Subs!AV202","v":0},{"$f":"Subs!AW202","v":0},{"$f":"Subs!AX202","v":0},{"$f":"Subs!AY202","v":0},{"$f":"Subs!AZ202","v":0},{"$f":"Subs!BA202","v":0},{"$f":"Subs!BB202","v":0},{"$f":"Subs!BC202","v":0},{"$f":"Subs!BD202","v":0},{"$f":"Subs!BE202","v":0},{"$f":"Subs!BF202","v":0},{"$f":"Subs!BG202","v":0},{"$f":"Subs!BH202","v":0},{"$f":"Subs!BI202","v":0},{"$f":"Subs!BJ202","v":0},{"$f":"Subs!BK202","v":0},{"$f":"Subs!BL202","v":0},{"$f":"Subs!BM202","v":0},{"$f":"Subs!BN202","v":0},{"$f":"Subs!BO202","v":0},{"$f":"Subs!BP202","v":0},{"$f":"Subs!BQ202","v":0},{"$f":"Subs!BR202","v":0},{"$f":"Subs!BS202","v":0},{"$f":"Subs!BT202","v":0},{"$f":"Subs!BU202","v":0},{"$f":"Subs!BV202","v":0},{"$f":"Subs!BW202","v":0},{"$f":"Subs!BX202","v":0},{"$f":"Subs!BY202","v":0},{"$f":"Subs!BZ202","v":0},{"$f":"Subs!CA202","v":0},{"$f":"Subs!CB202","v":0},{"$f":"Subs!CC202","v":0},{"$f":"Subs!CD202","v":0},{"$f":"Subs!CE202","v":0},{"$f":"Subs!CF202","v":0},{"$f":"Subs!CG202","v":0},{"$f":"Subs!CH202","v":0},{"$f":"Subs!CI202","v":0},{"$f":"Subs!CJ202","v":0},{"$f":"Subs!CK202","v":0},{"$f":"Subs!CL202","v":0},{"$f":"Subs!CM202","v":0},{"$f":"Subs!CN202","v":0},{"$f":"Subs!CO202","v":0},{"$f":"Subs!CP202","v":0},{"$f":"Subs!CQ202","v":0},{"$f":"Subs!CR202","v":0},{"$f":"Subs!CS202","v":0},{"$f":"Subs!CT202","v":0},{"$f":"Subs!CU202","v":0},{"$f":"Subs!CV202","v":0},{"$f":"Subs!CW202","v":0},{"$f":"Subs!CX202","v":0},{"$f":"Subs!CY202","v":0},{"$f":"Subs!CZ202","v":0},{"$f":"Subs!DA202","v":0},{"$f":"Subs!DB202","v":0},{"$f":"Subs!DC202","v":0},{"$f":"Subs!DD202","v":0},{"$f":"Subs!DE202","v":0},{"$f":"Subs!DF202","v":0},{"$f":"Subs!DG202","v":0},{"$f":"Subs!DH202","v":0},{"$f":"Subs!DI202","v":0},{"$f":"Subs!DJ202","v":0},{"$f":"Subs!DK202","v":0},{"$f":"Subs!DL202","v":0},{"$f":"Subs!DM202","v":0},{"$f":"Subs!DN202","v":0},{"$f":"Subs!DO202","v":0},{"$f":"Subs!DP202","v":0},{"$f":"Subs!DQ202","v":0},{"$f":"Subs!DR202","v":0},{"$f":"Subs!DS202","v":0},{"$f":"Subs!DT202","v":0},{"$f":"Subs!DU202","v":0},{"$f":"Subs!DV202","v":0},{"$f":"Subs!DW202","v":0},{"$f":"Subs!DX202","v":0},{"$f":"Subs!DY202","v":0},{"$f":"Subs!DZ202","v":0},{"$f":"Subs!EA202","v":0},{"$f":"Subs!EB202","v":0},{"$f":"Subs!EC202","v":0},{"$f":"Subs!ED202","v":0},{"$f":"Subs!EE202","v":0},{"$f":"Subs!EF202","v":0},{"$f":"Subs!EG202","v":0},{"$f":"Subs!EH202","v":0},{"$f":"Subs!EI202","v":0},{"$f":"Subs!EJ202","v":0},{"$f":"Subs!EK202","v":0},{"$f":"Subs!EL202","v":0},{"$f":"Subs!EM202","v":0},{"$f":"Subs!EN202","v":0},{"$f":"Subs!EO202","v":0},{"$f":"Subs!EP202","v":0},{"$f":"Subs!EQ202","v":0},{"$f":"Subs!ER202","v":0},{"$f":"Subs!ES202","v":0},{"$f":"Subs!ET202","v":0},{"$f":"Subs!EU202","v":0},{"$f":"Subs!EV202","v":0},{"$f":"Subs!EW202","v":0},{"$f":"Subs!EX202","v":0},{"$f":"Subs!EY202","v":0},{"$f":"Subs!EZ202","v":0},{"$f":"Subs!FA202","v":0},{"$f":"Subs!FB202","v":0},{"$f":"Subs!FC202","v":0},{"$f":"Subs!FD202","v":0},{"$f":"Subs!FE202","v":0},{"$f":"Subs!FF202","v":0}]
[null,"Субсидия на эксплуатационные расходы",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M64:FF64)","v":22788.665534993073},{"$f":"Subs!M201","v":0},{"$f":"Subs!N201","v":0},{"$f":"Subs!O201","v":0},{"$f":"Subs!P201","v":0},{"$f":"Subs!Q201","v":0},{"$f":"Subs!R201","v":0},{"$f":"Subs!S201","v":0},{"$f":"Subs!T201","v":0},{"$f":"Subs!U201","v":0},{"$f":"Subs!V201","v":0},{"$f":"Subs!W201","v":0},{"$f":"Subs!X201","v":0},{"$f":"Subs!Y201","v":1037.2455050366643},{"$f":"Subs!Z201","v":1047.3772260299406},{"$f":"Subs!AA201","v":1057.6087789892035},{"$f":"Subs!AB201","v":1067.941147599402},{"$f":"Subs!AC201","v":1078.3753252381312},{"$f":"Subs!AD201","v":1088.912315071138},{"$f":"Subs!AE201","v":1099.5531301487722},{"$f":"Subs!AF201","v":1110.298793503378},{"$f":"Subs!AG201","v":1121.1503382476558},{"$f":"Subs!AH201","v":1132.1088076739829},{"$f":"Subs!AI201","v":1143.1752553547226},{"$f":"Subs!AJ201","v":1154.3507452435128},{"$f":"Subs!AK201","v":1165.6363517775617},{"$f":"Subs!AL201","v":1177.0331599809419},{"$f":"Subs!AM201","v":1188.5422655689113},{"$f":"Subs!AN201","v":1200.1647750532538},{"$f":"Subs!AO201","v":1211.9018058486645},{"$f":"Subs!AP201","v":1223.75448638018},{"$f":"Subs!AQ201","v":1235.7239561916681},{"$f":"Subs!AR201","v":1247.8113660553836},{"$f":"Subs!AS201","v":0},{"$f":"Subs!AT201","v":0},{"$f":"Subs!AU201","v":0},{"$f":"Subs!AV201","v":0},{"$f":"Subs!AW201","v":0},{"$f":"Subs!AX201","v":0},{"$f":"Subs!AY201","v":0},{"$f":"Subs!AZ201","v":0},{"$f":"Subs!BA201","v":0},{"$f":"Subs!BB201","v":0},{"$f":"Subs!BC201","v":0},{"$f":"Subs!BD201","v":0},{"$f":"Subs!BE201","v":0},{"$f":"Subs!BF201","v":0},{"$f":"Subs!BG201","v":0},{"$f":"Subs!BH201","v":0},{"$f":"Subs!BI201","v":0},{"$f":"Subs!BJ201","v":0},{"$f":"Subs!BK201","v":0},{"$f":"Subs!BL201","v":0},{"$f":"Subs!BM201","v":0},{"$f":"Subs!BN201","v":0},{"$f":"Subs!BO201","v":0},{"$f":"Subs!BP201","v":0},{"$f":"Subs!BQ201","v":0},{"$f":"Subs!BR201","v":0},{"$f":"Subs!BS201","v":0},{"$f":"Subs!BT201","v":0},{"$f":"Subs!BU201","v":0},{"$f":"Subs!BV201","v":0},{"$f":"Subs!BW201","v":0},{"$f":"Subs!BX201","v":0},{"$f":"Subs!BY201","v":0},{"$f":"Subs!BZ201","v":0},{"$f":"Subs!CA201","v":0},{"$f":"Subs!CB201","v":0},{"$f":"Subs!CC201","v":0},{"$f":"Subs!CD201","v":0},{"$f":"Subs!CE201","v":0},{"$f":"Subs!CF201","v":0},{"$f":"Subs!CG201","v":0},{"$f":"Subs!CH201","v":0},{"$f":"Subs!CI201","v":0},{"$f":"Subs!CJ201","v":0},{"$f":"Subs!CK201","v":0},{"$f":"Subs!CL201","v":0},{"$f":"Subs!CM201","v":0},{"$f":"Subs!CN201","v":0},{"$f":"Subs!CO201","v":0},{"$f":"Subs!CP201","v":0},{"$f":"Subs!CQ201","v":0},{"$f":"Subs!CR201","v":0},{"$f":"Subs!CS201","v":0},{"$f":"Subs!CT201","v":0},{"$f":"Subs!CU201","v":0},{"$f":"Subs!CV201","v":0},{"$f":"Subs!CW201","v":0},{"$f":"Subs!CX201","v":0},{"$f":"Subs!CY201","v":0},{"$f":"Subs!CZ201","v":0},{"$f":"Subs!DA201","v":0},{"$f":"Subs!DB201","v":0},{"$f":"Subs!DC201","v":0},{"$f":"Subs!DD201","v":0},{"$f":"Subs!DE201","v":0},{"$f":"Subs!DF201","v":0},{"$f":"Subs!DG201","v":0},{"$f":"Subs!DH201","v":0},{"$f":"Subs!DI201","v":0},{"$f":"Subs!DJ201","v":0},{"$f":"Subs!DK201","v":0},{"$f":"Subs!DL201","v":0},{"$f":"Subs!DM201","v":0},{"$f":"Subs!DN201","v":0},{"$f":"Subs!DO201","v":0},{"$f":"Subs!DP201","v":0},{"$f":"Subs!DQ201","v":0},{"$f":"Subs!DR201","v":0},{"$f":"Subs!DS201","v":0},{"$f":"Subs!DT201","v":0},{"$f":"Subs!DU201","v":0},{"$f":"Subs!DV201","v":0},{"$f":"Subs!DW201","v":0},{"$f":"Subs!DX201","v":0},{"$f":"Subs!DY201","v":0},{"$f":"Subs!DZ201","v":0},{"$f":"Subs!EA201","v":0},{"$f":"Subs!EB201","v":0},{"$f":"Subs!EC201","v":0},{"$f":"Subs!ED201","v":0},{"$f":"Subs!EE201","v":0},{"$f":"Subs!EF201","v":0},{"$f":"Subs!EG201","v":0},{"$f":"Subs!EH201","v":0},{"$f":"Subs!EI201","v":0},{"$f":"Subs!EJ201","v":0},{"$f":"Subs!EK201","v":0},{"$f":"Subs!EL201","v":0},{"$f":"Subs!EM201","v":0},{"$f":"Subs!EN201","v":0},{"$f":"Subs!EO201","v":0},{"$f":"Subs!EP201","v":0},{"$f":"Subs!EQ201","v":0},{"$f":"Subs!ER201","v":0},{"$f":"Subs!ES201","v":0},{"$f":"Subs!ET201","v":0},{"$f":"Subs!EU201","v":0},{"$f":"Subs!EV201","v":0},{"$f":"Subs!EW201","v":0},{"$f":"Subs!EX201","v":0},{"$f":"Subs!EY201","v":0},{"$f":"Subs!EZ201","v":0},{"$f":"Subs!FA201","v":0},{"$f":"Subs!FB201","v":0},{"$f":"Subs!FC201","v":0},{"$f":"Subs!FD201","v":0},{"$f":"Subs!FE201","v":0},{"$f":"Subs!FF201","v":0}]
[null,"Арендная плата",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M65:FF65)","v":64588.134324990067},{"$f":"Subs!M118","v":0},{"$f":"Subs!N118","v":0},{"$f":"Subs!O118","v":0},{"$f":"Subs!P118","v":0},{"$f":"Subs!Q118","v":0},{"$f":"Subs!R118","v":0},{"$f":"Subs!S118","v":0},{"$f":"Subs!T118","v":0},{"$f":"Subs!U118","v":0},{"$f":"Subs!V118","v":0},{"$f":"Subs!W118","v":0},{"$f":"Subs!X118","v":0},{"$f":"Subs!Y118","v":0},{"$f":"Subs!Z118","v":3696.2291906540054},{"$f":"Subs!AA118","v":3662.822123081015},{"$f":"Subs!AB118","v":3629.415055508025},{"$f":"Subs!AC118","v":3596.0079879350351},{"$f":"Subs!AD118","v":3562.6009203620447},{"$f":"Subs!AE118","v":3529.1938527890547},{"$f":"Subs!AF118","v":3495.7867852160643},{"$f":"Subs!AG118","v":3462.3797176430744},{"$f":"Subs!AH118","v":3428.972650070084},{"$f":"Subs!AI118","v":3395.5655824970941},{"$f":"Subs!AJ118","v":3362.1585149241041},{"$f":"Subs!AK118","v":3328.7514473511137},{"$f":"Subs!AL118","v":3297.9296746904552},{"$f":"Subs!AM118","v":3267.1079020297962},{"$f":"Subs!AN118","v":3236.2861293691376},{"$f":"Subs!AO118","v":3205.4643567084786},{"$f":"Subs!AP118","v":3174.64258404782},{"$f":"Subs!AQ118","v":3143.820811387161},{"$f":"Subs!AR118","v":3112.9990387265025},{"$f":"Subs!AS118","v":0},{"$f":"Subs!AT118","v":0},{"$f":"Subs!AU118","v":0},{"$f":"Subs!AV118","v":0},{"$f":"Subs!AW118","v":0},{"$f":"Subs!AX118","v":0},{"$f":"Subs!AY118","v":0},{"$f":"Subs!AZ118","v":0},{"$f":"Subs!BA118","v":0},{"$f":"Subs!BB118","v":0},{"$f":"Subs!BC118","v":0},{"$f":"Subs!BD118","v":0},{"$f":"Subs!BE118","v":0},{"$f":"Subs!BF118","v":0},{"$f":"Subs!BG118","v":0},{"$f":"Subs!BH118","v":0},{"$f":"Subs!BI118","v":0},{"$f":"Subs!BJ118","v":0},{"$f":"Subs!BK118","v":0},{"$f":"Subs!BL118","v":0},{"$f":"Subs!BM118","v":0},{"$f":"Subs!BN118","v":0},{"$f":"Subs!BO118","v":0},{"$f":"Subs!BP118","v":0},{"$f":"Subs!BQ118","v":0},{"$f":"Subs!BR118","v":0},{"$f":"Subs!BS118","v":0},{"$f":"Subs!BT118","v":0},{"$f":"Subs!BU118","v":0},{"$f":"Subs!BV118","v":0},{"$f":"Subs!BW118","v":0},{"$f":"Subs!BX118","v":0},{"$f":"Subs!BY118","v":0},{"$f":"Subs!BZ118","v":0},{"$f":"Subs!CA118","v":0},{"$f":"Subs!CB118","v":0},{"$f":"Subs!CC118","v":0},{"$f":"Subs!CD118","v":0},{"$f":"Subs!CE118","v":0},{"$f":"Subs!CF118","v":0},{"$f":"Subs!CG118","v":0},{"$f":"Subs!CH118","v":0},{"$f":"Subs!CI118","v":0},{"$f":"Subs!CJ118","v":0},{"$f":"Subs!CK118","v":0},{"$f":"Subs!CL118","v":0},{"$f":"Subs!CM118","v":0},{"$f":"Subs!CN118","v":0},{"$f":"Subs!CO118","v":0},{"$f":"Subs!CP118","v":0},{"$f":"Subs!CQ118","v":0},{"$f":"Subs!CR118","v":0},{"$f":"Subs!CS118","v":0},{"$f":"Subs!CT118","v":0},{"$f":"Subs!CU118","v":0},{"$f":"Subs!CV118","v":0},{"$f":"Subs!CW118","v":0},{"$f":"Subs!CX118","v":0},{"$f":"Subs!CY118","v":0},{"$f":"Subs!CZ118","v":0},{"$f":"Subs!DA118","v":0},{"$f":"Subs!DB118","v":0},{"$f":"Subs!DC118","v":0},{"$f":"Subs!DD118","v":0},{"$f":"Subs!DE118","v":0},{"$f":"Subs!DF118","v":0},{"$f":"Subs!DG118","v":0},{"$f":"Subs!DH118","v":0},{"$f":"Subs!DI118","v":0},{"$f":"Subs!DJ118","v":0},{"$f":"Subs!DK118","v":0},{"$f":"Subs!DL118","v":0},{"$f":"Subs!DM118","v":0},{"$f":"Subs!DN118","v":0},{"$f":"Subs!DO118","v":0},{"$f":"Subs!DP118","v":0},{"$f":"Subs!DQ118","v":0},{"$f":"Subs!DR118","v":0},{"$f":"Subs!DS118","v":0},{"$f":"Subs!DT118","v":0},{"$f":"Subs!DU118","v":0},{"$f":"Subs!DV118","v":0},{"$f":"Subs!DW118","v":0},{"$f":"Subs!DX118","v":0},{"$f":"Subs!DY118","v":0},{"$f":"Subs!DZ118","v":0},{"$f":"Subs!EA118","v":0},{"$f":"Subs!EB118","v":0},{"$f":"Subs!EC118","v":0},{"$f":"Subs!ED118","v":0},{"$f":"Subs!EE118","v":0},{"$f":"Subs!EF118","v":0},{"$f":"Subs!EG118","v":0},{"$f":"Subs!EH118","v":0},{"$f":"Subs!EI118","v":0},{"$f":"Subs!EJ118","v":0},{"$f":"Subs!EK118","v":0},{"$f":"Subs!EL118","v":0},{"$f":"Subs!EM118","v":0},{"$f":"Subs!EN118","v":0},{"$f":"Subs!EO118","v":0},{"$f":"Subs!EP118","v":0},{"$f":"Subs!EQ118","v":0},{"$f":"Subs!ER118","v":0},{"$f":"Subs!ES118","v":0},{"$f":"Subs!ET118","v":0},{"$f":"Subs!EU118","v":0},{"$f":"Subs!EV118","v":0},{"$f":"Subs!EW118","v":0},{"$f":"Subs!EX118","v":0},{"$f":"Subs!EY118","v":0},{"$f":"Subs!EZ118","v":0},{"$f":"Subs!FA118","v":0},{"$f":"Subs!FB118","v":0},{"$f":"Subs!FC118","v":0},{"$f":"Subs!FD118","v":0},{"$f":"Subs!FE118","v":0},{"$f":"Subs!FF118","v":0}]
[null,"Итого бюждетные расходы при концессии",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M66:FF66)","v":1290309.8216847375},{"$f":"SUM(M62:M65)","v":0},0,0,0,20025,73647.288121500009,0,0,93672.288121500009,0,0,0,46568.827867785825,50285.32050042638,50272.376538771925,50259.634208419331,50694.167780340053,50681.834692433076,50669.709255015354,50657.79351415157,51135.740133065898,51124.250004345558,51112.975832134041,51101.919744338644,51644.601956006241,51636.573799752354,51628.770238267629,51621.193484575662,52188.652996069555,52181.536584471934,52174.653751434242,135324.7125599322,{"$f":"SUM(AS62:AS65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY62:BY65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE62:DE65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK62:EK65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"РИСКИ КОНЦЕДЕНТА ПРИ КОНЦЕССИИ"]
[]
[null,"Риск проектирования и подготов. мероприятий",null,{"$f":"'Inputs C'!D91","v":0},null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M71:FF71)","v":0},{"$f":"$D71*M50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D71*AS50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D71*BY50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D71*DE50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D71*EK50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Риск создания объекта",null,{"$f":"'Inputs C'!D92","v":0},null,null,null,"тыс. руб.",null,null,null,0,{"$f":"$D72*M51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D72*AS51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D72*BY51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D72*DE51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D72*EK51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Риски эксплуатации объекта",null,{"$f":"'Inputs C'!D93","v":0},null,null,null,"тыс. руб.",null,null,null,0,{"$f":"$D73*M52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D73*AS52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D73*BY52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D73*DE52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D73*EK52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Риск получения доходов от использования объекта",null,{"$f":"'Inputs C'!D94","v":0},null,null,null,"тыс. руб.",null,null,null,0,{"$f":"$D74*M53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D74*AS53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D74*BY53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D74*DE53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D74*EK53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Прочие риски",null,{"$f":"'Inputs C'!D95","v":0},null,null,null,"тыс. руб.",null,null,null,0,{"$f":"$D75*M54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D75*AS54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D75*BY54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D75*DE54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D75*EK54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого риски:",null,null,null,null,null,"тыс. руб.",null,null,null,0,{"$f":"SUM(M71:M75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AS71:AS75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY71:BY75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DE71:DE75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK71:EK75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"СВОД ПОКАЗАТЕЛЕЙ БЮДЖЕТНОЙ ЭФФЕКТИВНОСТИ"]
[]
[null,"ГОС.ЗАКАЗ"]
[]
[null,"(+) Доходы бюджета",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M83:FF83)","v":99831.479570177078},{"$f":"M36-Oper!M213","v":833.33333333333348},{"$f":"N36-Oper!N213","v":833.33333333333348},{"$f":"O36-Oper!O213","v":833.33333333333348},{"$f":"P36-Oper!P213","v":833.33333333333348},{"$f":"Q36-Oper!Q213","v":11716.930897219901},{"$f":"R36-Oper!R213","v":18256.53772054537},{"$f":"S36-Oper!S213","v":18095.668958321079},{"$f":"T36-Oper!T213","v":5932.0030868540152},{"$f":"U36-Oper!U213","v":23259.076005491406},{"$f":"V36-Oper!V213","v":19850.150272206742},{"$f":"W36-Oper!W213","v":29809.933692060091},{"$f":"X36-Oper!X213","v":11895.213591156267},{"$f":"Y36-Oper!Y213","v":172.87425083944407},{"$f":"Z36-Oper!Z213","v":-106832.82117284104},{"$f":"AA36-Oper!AA213","v":3839.0902529125487},{"$f":"AB36-Oper!AB213","v":3807.4052467745933},{"$f":"AC36-Oper!AC213","v":3775.7372088080565},{"$f":"AD36-Oper!AD213","v":3744.086306207234},{"$f":"AE36-Oper!AE213","v":3712.4527078138499},{"$f":"AF36-Oper!AF213","v":3680.8365841332934},{"$f":"AG36-Oper!AG213","v":3649.2381073510178},{"$f":"AH36-Oper!AH213","v":3617.6574513490805},{"$f":"AI36-Oper!AI213","v":3586.0947917228814},{"$f":"AJ36-Oper!AJ213","v":3554.5503057980231},{"$f":"AK36-Oper!AK213","v":3523.0241726473732},{"$f":"AL36-Oper!AL213","v":3494.1018680206116},{"$f":"AM36-Oper!AM213","v":3465.1982796246148},{"$f":"AN36-Oper!AN213","v":3436.3135918780144},{"$f":"AO36-Oper!AO213","v":3407.4479910165892},{"$f":"AP36-Oper!AP213","v":3378.6016651111831},{"$f":"AQ36-Oper!AQ213","v":3349.7748040857732},{"$f":"AR36-Oper!AR213","v":3320.9675997357263},{"$f":"AS36-Oper!AS213","v":0},{"$f":"AT36-Oper!AT213","v":0},{"$f":"AU36-Oper!AU213","v":0},{"$f":"AV36-Oper!AV213","v":0},{"$f":"AW36-Oper!AW213","v":0},{"$f":"AX36-Oper!AX213","v":0},{"$f":"AY36-Oper!AY213","v":0},{"$f":"AZ36-Oper!AZ213","v":0},{"$f":"BA36-Oper!BA213","v":0},{"$f":"BB36-Oper!BB213","v":0},{"$f":"BC36-Oper!BC213","v":0},{"$f":"BD36-Oper!BD213","v":0},{"$f":"BE36-Oper!BE213","v":0},{"$f":"BF36-Oper!BF213","v":0},{"$f":"BG36-Oper!BG213","v":0},{"$f":"BH36-Oper!BH213","v":0},{"$f":"BI36-Oper!BI213","v":0},{"$f":"BJ36-Oper!BJ213","v":0},{"$f":"BK36-Oper!BK213","v":0},{"$f":"BL36-Oper!BL213","v":0},{"$f":"BM36-Oper!BM213","v":0},{"$f":"BN36-Oper!BN213","v":0},{"$f":"BO36-Oper!BO213","v":0},{"$f":"BP36-Oper!BP213","v":0},{"$f":"BQ36-Oper!BQ213","v":0},{"$f":"BR36-Oper!BR213","v":0},{"$f":"BS36-Oper!BS213","v":0},{"$f":"BT36-Oper!BT213","v":0},{"$f":"BU36-Oper!BU213","v":0},{"$f":"BV36-Oper!BV213","v":0},{"$f":"BW36-Oper!BW213","v":0},{"$f":"BX36-Oper!BX213","v":0},{"$f":"BY36-Oper!BY213","v":0},{"$f":"BZ36-Oper!BZ213","v":0},{"$f":"CA36-Oper!CA213","v":0},{"$f":"CB36-Oper!CB213","v":0},{"$f":"CC36-Oper!CC213","v":0},{"$f":"CD36-Oper!CD213","v":0},{"$f":"CE36-Oper!CE213","v":0},{"$f":"CF36-Oper!CF213","v":0},{"$f":"CG36-Oper!CG213","v":0},{"$f":"CH36-Oper!CH213","v":0},{"$f":"CI36-Oper!CI213","v":0},{"$f":"CJ36-Oper!CJ213","v":0},{"$f":"CK36-Oper!CK213","v":0},{"$f":"CL36-Oper!CL213","v":0},{"$f":"CM36-Oper!CM213","v":0},{"$f":"CN36-Oper!CN213","v":0},{"$f":"CO36-Oper!CO213","v":0},{"$f":"CP36-Oper!CP213","v":0},{"$f":"CQ36-Oper!CQ213","v":0},{"$f":"CR36-Oper!CR213","v":0},{"$f":"CS36-Oper!CS213","v":0},{"$f":"CT36-Oper!CT213","v":0},{"$f":"CU36-Oper!CU213","v":0},{"$f":"CV36-Oper!CV213","v":0},{"$f":"CW36-Oper!CW213","v":0},{"$f":"CX36-Oper!CX213","v":0},{"$f":"CY36-Oper!CY213","v":0},{"$f":"CZ36-Oper!CZ213","v":0},{"$f":"DA36-Oper!DA213","v":0},{"$f":"DB36-Oper!DB213","v":0},{"$f":"DC36-Oper!DC213","v":0},{"$f":"DD36-Oper!DD213","v":0},{"$f":"DE36-Oper!DE213","v":0},{"$f":"DF36-Oper!DF213","v":0},{"$f":"DG36-Oper!DG213","v":0},{"$f":"DH36-Oper!DH213","v":0},{"$f":"DI36-Oper!DI213","v":0},{"$f":"DJ36-Oper!DJ213","v":0},{"$f":"DK36-Oper!DK213","v":0},{"$f":"DL36-Oper!DL213","v":0},{"$f":"DM36-Oper!DM213","v":0},{"$f":"DN36-Oper!DN213","v":0},{"$f":"DO36-Oper!DO213","v":0},{"$f":"DP36-Oper!DP213","v":0},{"$f":"DQ36-Oper!DQ213","v":0},{"$f":"DR36-Oper!DR213","v":0},{"$f":"DS36-Oper!DS213","v":0},{"$f":"DT36-Oper!DT213","v":0},{"$f":"DU36-Oper!DU213","v":0},{"$f":"DV36-Oper!DV213","v":0},{"$f":"DW36-Oper!DW213","v":0},{"$f":"DX36-Oper!DX213","v":0},{"$f":"DY36-Oper!DY213","v":0},{"$f":"DZ36-Oper!DZ213","v":0},{"$f":"EA36-Oper!EA213","v":0},{"$f":"EB36-Oper!EB213","v":0},{"$f":"EC36-Oper!EC213","v":0},{"$f":"ED36-Oper!ED213","v":0},{"$f":"EE36-Oper!EE213","v":0},{"$f":"EF36-Oper!EF213","v":0},{"$f":"EG36-Oper!EG213","v":0},{"$f":"EH36-Oper!EH213","v":0},{"$f":"EI36-Oper!EI213","v":0},{"$f":"EJ36-Oper!EJ213","v":0},{"$f":"EK36-Oper!EK213","v":0},{"$f":"EL36-Oper!EL213","v":0},{"$f":"EM36-Oper!EM213","v":0},{"$f":"EN36-Oper!EN213","v":0},{"$f":"EO36-Oper!EO213","v":0},{"$f":"EP36-Oper!EP213","v":0},{"$f":"EQ36-Oper!EQ213","v":0},{"$f":"ER36-Oper!ER213","v":0},{"$f":"ES36-Oper!ES213","v":0},{"$f":"ET36-Oper!ET213","v":0},{"$f":"EU36-Oper!EU213","v":0},{"$f":"EV36-Oper!EV213","v":0},{"$f":"EW36-Oper!EW213","v":0},{"$f":"EX36-Oper!EX213","v":0},{"$f":"EY36-Oper!EY213","v":0},{"$f":"EZ36-Oper!EZ213","v":0},{"$f":"FA36-Oper!FA213","v":0},{"$f":"FB36-Oper!FB213","v":0},{"$f":"FC36-Oper!FC213","v":0},{"$f":"FD36-Oper!FD213","v":0},{"$f":"FE36-Oper!FE213","v":0},{"$f":"FF36-Oper!FF213","v":0}]
[null,"(-) Расходы бюджета",null,null,null,null,null,"тыс. руб.",null,null,null,-836003.9791086209,{"$f":"-M45","v":-5006.25},-5006.25,-5006.25,-5006.25,-70588.755513292301,-109835.58339668129,-108882.87815968775,-35913.292313459002,-139882.10724411649,-119443.64444330799,-179215.78352887923,-71745.636961214826,-1210.1197558761085,105785.44394681109,-4896.6990319017532,-4875.3463943739953,-4854.1125340461876,-4832.9986212783715,-4812.0058379626216,-4791.1353776366714,-4770.3884455986736,-4749.7662590230639,-4729.2700470776035,-4708.9010510415364,-4688.6605244249349,-4671.135028001554,-4653.7405451935265,-4636.4783669312683,-4619.3497968652537,-4602.3561514913636,-4585.4987602774409,-4568.7789657911171,{"$f":"-AS45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DE45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EK45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Риски бюджета",null,null,null,null,null,"тыс. руб.",null,null,null,-94130.848202037218,{"$f":"-M55","v":-625.9375},-625.9375,-625.9375,-625.9375,-7146.0302832122616,-11073.32987293431,-10981.416960245117,-3687.7878308672216,-14086.681846502495,-12046.775478120629,-18027.576073787568,-7285.1268851698378,-331.91856161173257,-335.16071232958092,-338.43480927654525,-341.74116723180879,-345.08010407620191,-348.45194082276419,-351.85700164760704,-355.29561392108104,-358.76810823924984,-362.27481845567462,-365.81608171351127,-369.3922384779242,-373.00363256881985,-376.65061119390151,-380.33352498205159,-384.05272801704115,-387.80857787157265,-391.60143564165759,-395.43166598133365,-399.29963713772281,{"$f":"-AS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EK55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого сальдо потоков бюджета с учетом рисков",null,null,null,null,null,"тыс. руб.",null,null,null,-830303.34774048068,{"$f":"SUM(M83:M85)","v":-4798.8541666666661},{"$f":"SUM(N83:N85)","v":-4798.8541666666661},-4798.8541666666661,-4798.8541666666661,-66017.854899284663,-102652.37554907023,-101768.62616161178,-33669.077057472205,-130709.71308512759,-111640.26964922188,-167433.42591060669,-67135.550255228402,-1369.1640666483968,-1382.5379383595257,-1396.0435882657498,-1409.6823148312108,-1423.4554293143331,-1437.3642558939018,-1451.4101317963787,-1465.594407424459,-1479.9184464869056,-1494.3836261296581,-1508.9913370682334,-1523.7429837214374,-1538.6399843463814,-1553.683771174844,-1568.8757905509633,-1584.2175030702949,-1599.7103837202371,-1615.3559220218381,-1631.1556221730013,-1647.1110031931137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ83:BZ85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL83:EL85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Ставка дисконтирования, % за период",null,{"$f":"'Inputs C'!$D$86","v":0.105},null,null,null,"% за период",null,null,null,null,{"$f":"($D87+1)^(1/periods_in_year)-1","v":2.5275476192341051E-2},2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,{"$f":"($D87+1)^(1/periods_in_year)-1","v":2.5275476192341051E-2},2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,{"$f":"($D87+1)^(1/periods_in_year)-1","v":2.5275476192341051E-2},2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,{"$f":"($D87+1)^(1/periods_in_year)-1","v":2.5275476192341051E-2},2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,{"$f":"($D87+1)^(1/periods_in_year)-1","v":2.5275476192341051E-2},2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2]
[null,"Коэффициент дисконтирования",null,null,null,null,null,"коэф",null,null,null,1,{"$f":"L88/(1+M87)","v":0.97534762434169509},{"$f":"M88/(1+N87)","v":0.95130298830898841},0.92785110967632722,0.90497737556561131,0.88266753334090098,0.86090768172759169,0.83968426215052272,0.81898405028562149,0.79879414781982028,0.77910197441411055,0.75989525986472684,0.74116203645757639,0.72289063151114996,0.70506966010326777,0.68768801797712864,0.67073487462224135,0.65419966652592776,0.63807209059119274,0.62234209771685867,0.60699988653596515,0.59203589730853212,0.57744080596488057,0.56320551829580001,0.54932116428594158,0.53577909258690715,0.52257086512658901,0.50968825185140298,0.49712322559813749,0.48486795709222391,0.47291481006931152,0.46125633651710696,0.44988527203451373,0.4387945313051802,0.42797720368263509,0.4174265488842599,0.40713599279141532,0.39709912335310443,0.38730968659062015,0.37776158270068783,0.36844886225467466,0.3593657224914974,0.35050650370191883,0.34186568570198006,0.33343788439337085,0.32521784840859502,0.31720045583884066,0.30938071104251602,0.30175374153246243,0.29431479493990514,0.28705923605324962,0.27998254392987887,0.27308030907915165,0.26634823071484637,0.25978211407533913,0.25337786780984523,0.2471315014290966,0.24103912281886558,0.23509693581478661,0.2293012378369641,0.22364841758289294,0.21813495277725403,0.21275740797718257,0.20751243243164183,0.20239675799356838,0.19740719708348789,{"$f":"BY88/(1+BZ87)","v":0.19254064070333271},0.18779405649922343,0.18316448687200762,0.17864904713437824,0.17424492371342332,0.16994937239748734,0.16575971662625133,0.1616733458229668,0.15768771376780399,0.15380033701130083,0.15000879332692435,0.14631072020177999,0.14270381336452856,0.13918582534959356,0.13575456409676417,0.13240789158532132,0.12914372250183587,0.12596002294080871,0.12285480913734319,0.11982614623106005,0.11687214706048499,0.11399097098715726,0.11118082274872691,0.10843995134032589,0.10576664892351587,0.1031592497621333,0.10061612918436828,9.8135702570430694E-2,9.5716424365172761E-2,9.3356787115052797E-2,9.105532052884012E-2,8.8810590561475791E-2,8.6621198520518375E-2,8.4485780194617943E-2,8.2403005003475249E-2,8.0371575168756398E-2,7.8390224905446518E-2,7.6457719633138438E-2,7.457285520676496E-2,7.273445716629541E-2,7.0941380004929014E-2,6.9192506455328942E-2,6.7486746793452485E-2,6.5823038159543393E-2,6.420034389586339E-2,6.2617652900750206E-2,6.1073978998599565E-2,5.9568360325378662E-2,5.8099858729288162E-2,5.6667559186199305E-2,5.5270569229501895E-2,5.3908018394007863E-2,5.2579057673563967E-2,5.1282858992035586E-2,5.0018614687332041E-2,4.8785537008151927E-2,4.7582857623134828E-2,4.6409827142113669E-2,4.5265714649169286E-2,4.4149807247196332E-2,4.3061409613696693E-2,4.1999843567523697E-2,4.0964447646307064E-2,3.9954576694295335E-2,{"$f":"EK88/(1+EL87)","v":3.8969601460359014E-2},3.8008908205903816E-2,3.7071898322449844E-2,3.6157987958638324E-2,3.5266607656433503E-2,3.439720199629305E-2,3.3549229251085839E-2,3.2722161048541483E-2,3.1915482042021284E-2,3.1128689589405491E-2,3.03612934398967E-2,2.9612815428544336E-2,2.8882789178299815E-2,2.8170759809416746E-2,2.7476283656015125E-2,2.6798927989632897E-2,2.6138270749592605E-2,2.5493900280015164E-2,2.4865415073316865E-2,2.4252423520029778E-2,2.3654543664789696E-2]
[null,"Дисконтированный денежный поток бюджета",null,null,null,null,null,"тыс. руб.",null,null,null,-663288.45236097986,{"$f":"M86*M88","v":-4680.5510110205778},{"$f":"N86*N88","v":-4565.1643092090399},-4452.6221637165327,-4342.8544494720982,-58271.817140409104,-88374.218657780177,-85453.51376858537,-27574.437097907281,-104410.15387560771,-86979.154507832471,-127231.86669238195,-49758.321145865048,-989.75587678183376,-974.78555427902336,-960.04244822415217,-945.52309069550313,-931.22406717195804,-917.14201569927604,-903.27362606966062,-889.61563901439172,-876.16484540932402,-862.9180854930305,-849.87224809738666,-837.02426989039452,-824.37113463103731,-811.90987243597954,-799.63755905790833,-787.55131517533232,-775.64830569364904,-763.92573905729512,-752.38086657280087,-741.0109817425747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BZ86*BZ88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL86*EL88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"КОНЦЕССИЯ"]
[]
[null,"(+) Доходы бюджета",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M94:FF94)","v":293691.79856610834},{"$f":"M35","v":833.33333333333348},833.33333333333348,833.33333333333348,833.33333333333348,11716.930897219901,18256.53772054537,18095.668958321079,5932.0030868540152,23259.076005491406,19850.150272206742,29809.933692060091,11895.213591156267,172.87425083944407,-106832.82117284104,8732.0480301681746,8700.3630240302191,9154.7973903305574,9123.1464877297349,9091.5128893363508,9059.8967656557943,9567.6235841185189,9536.0429281165816,9504.4802684903825,9472.9357825655243,10030.409642906125,10001.487338279363,9972.5837498833662,9943.6990621367659,10564.152731208465,10535.306405303059,18734.738489495823,86477.673361166919,{"$f":"AS35","v":3.5917316244481365E-13},3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,{"$f":"BY35","v":3.5917316244481365E-13},3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,{"$f":"DE35","v":3.5917316244481365E-13},3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,{"$f":"EK35","v":3.5917316244481365E-13},3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13]
[null,"(-) Расходы бюджета",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M95:FF95)","v":-1290309.8216847375},{"$f":"-M66","v":0},{"$f":"-N66","v":0},0,0,-20025,-73647.288121500009,0,0,-93672.288121500009,0,0,0,-46568.827867785825,-50285.32050042638,-50272.376538771925,-50259.634208419331,-50694.167780340053,-50681.834692433076,-50669.709255015354,-50657.79351415157,-51135.740133065898,-51124.250004345558,-51112.975832134041,-51101.919744338644,-51644.601956006241,-51636.573799752354,-51628.770238267629,-51621.193484575662,-52188.652996069555,-52181.536584471934,-52174.653751434242,-135324.7125599322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BZ66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EL66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Риски бюджета",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M96:FF96)","v":0},{"$f":"-M76","v":0},{"$f":"-N76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BZ76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EL76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого сальдо потоков бюджета с учетом рисков",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M97:FF97)","v":-996618.02311862912},{"$f":"SUM(M94:M96)","v":833.33333333333348},{"$f":"SUM(N94:N96)","v":833.33333333333348},833.33333333333348,833.33333333333348,-8308.0691027800985,-55390.750400954639,18095.668958321079,5932.0030868540152,-70413.212116008595,19850.150272206742,29809.933692060091,11895.213591156267,-46395.953616946383,-157118.14167326741,-41540.32850860375,-41559.271184389116,-41539.370390009499,-41558.688204703343,-41578.196365679003,-41597.896748495776,-41568.116548947379,-41588.20707622898,-41608.495563643657,-41628.98396177312,-41614.192313100117,-41635.086461472994,-41656.186488384265,-41677.494422438896,-41624.50026486109,-41646.230179168873,-33439.915261938419,-48847.039198765284,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,{"$f":"SUM(BZ94:BZ96)","v":3.6312012027387746E-13},3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,{"$f":"SUM(EL94:EL96)","v":3.6312012027387746E-13},3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13,3.6212798879771935E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.5522620461574973E-13,3.5917316244481365E-13,3.6312012027387746E-13,3.6312012027387746E-13,3.581918150064398E-13,3.581918150064398E-13,3.6212798879771935E-13]
[null,"Ставка дисконтирования, % за период",null,{"$f":"'Inputs C'!$D$85","v":0.105},null,null,null,"% за период",null,null,null,null,{"$f":"($D98+1)^(1/periods_in_year)-1","v":2.5275476192341051E-2},2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,{"$f":"($D98+1)^(1/periods_in_year)-1","v":2.5275476192341051E-2},2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,{"$f":"($D98+1)^(1/periods_in_year)-1","v":2.5275476192341051E-2},2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,{"$f":"($D98+1)^(1/periods_in_year)-1","v":2.5275476192341051E-2},2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,{"$f":"($D98+1)^(1/periods_in_year)-1","v":2.5275476192341051E-2},2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2,2.5275476192341051E-2]
[null,"Коэффициент дисконтирования",null,null,null,null,null,"коэф",null,null,null,1,{"$f":"L99/(1+M98)","v":0.97534762434169509},{"$f":"M99/(1+N98)","v":0.95130298830898841},0.92785110967632722,0.90497737556561131,0.88266753334090098,0.86090768172759169,0.83968426215052272,0.81898405028562149,0.79879414781982028,0.77910197441411055,0.75989525986472684,0.74116203645757639,0.72289063151114996,0.70506966010326777,0.68768801797712864,0.67073487462224135,0.65419966652592776,0.63807209059119274,0.62234209771685867,0.60699988653596515,0.59203589730853212,0.57744080596488057,0.56320551829580001,0.54932116428594158,0.53577909258690715,0.52257086512658901,0.50968825185140298,0.49712322559813749,0.48486795709222391,0.47291481006931152,0.46125633651710696,0.44988527203451373,0.4387945313051802,0.42797720368263509,0.4174265488842599,0.40713599279141532,0.39709912335310443,0.38730968659062015,0.37776158270068783,0.36844886225467466,0.3593657224914974,0.35050650370191883,0.34186568570198006,0.33343788439337085,0.32521784840859502,0.31720045583884066,0.30938071104251602,0.30175374153246243,0.29431479493990514,0.28705923605324962,0.27998254392987887,0.27308030907915165,0.26634823071484637,0.25978211407533913,0.25337786780984523,0.2471315014290966,0.24103912281886558,0.23509693581478661,0.2293012378369641,0.22364841758289294,0.21813495277725403,0.21275740797718257,0.20751243243164183,0.20239675799356838,0.19740719708348789,{"$f":"BY99/(1+BZ98)","v":0.19254064070333271},0.18779405649922343,0.18316448687200762,0.17864904713437824,0.17424492371342332,0.16994937239748734,0.16575971662625133,0.1616733458229668,0.15768771376780399,0.15380033701130083,0.15000879332692435,0.14631072020177999,0.14270381336452856,0.13918582534959356,0.13575456409676417,0.13240789158532132,0.12914372250183587,0.12596002294080871,0.12285480913734319,0.11982614623106005,0.11687214706048499,0.11399097098715726,0.11118082274872691,0.10843995134032589,0.10576664892351587,0.1031592497621333,0.10061612918436828,9.8135702570430694E-2,9.5716424365172761E-2,9.3356787115052797E-2,9.105532052884012E-2,8.8810590561475791E-2,8.6621198520518375E-2,8.4485780194617943E-2,8.2403005003475249E-2,8.0371575168756398E-2,7.8390224905446518E-2,7.6457719633138438E-2,7.457285520676496E-2,7.273445716629541E-2,7.0941380004929014E-2,6.9192506455328942E-2,6.7486746793452485E-2,6.5823038159543393E-2,6.420034389586339E-2,6.2617652900750206E-2,6.1073978998599565E-2,5.9568360325378662E-2,5.8099858729288162E-2,5.6667559186199305E-2,5.5270569229501895E-2,5.3908018394007863E-2,5.2579057673563967E-2,5.1282858992035586E-2,5.0018614687332041E-2,4.8785537008151927E-2,4.7582857623134828E-2,4.6409827142113669E-2,4.5265714649169286E-2,4.4149807247196332E-2,4.3061409613696693E-2,4.1999843567523697E-2,4.0964447646307064E-2,3.9954576694295335E-2,{"$f":"EK99/(1+EL98)","v":3.8969601460359014E-2},3.8008908205903816E-2,3.7071898322449844E-2,3.6157987958638324E-2,3.5266607656433503E-2,3.439720199629305E-2,3.3549229251085839E-2,3.2722161048541483E-2,3.1915482042021284E-2,3.1128689589405491E-2,3.03612934398967E-2,2.9612815428544336E-2,2.8882789178299815E-2,2.8170759809416746E-2,2.7476283656015125E-2,2.6798927989632897E-2,2.6138270749592605E-2,2.5493900280015164E-2,2.4865415073316865E-2,2.4252423520029778E-2,2.3654543664789696E-2]
[null,"Дисконтированный денежный поток бюджета",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M100:FF100)","v":-604931.83948206366},{"$f":"M97*M99","v":812.7896869514127},{"$f":"N97*N99","v":792.75249025749054},773.20925806360617,754.14781297134289,-7333.2628617766622,-47686.322516837528,15194.648437387954,4858.2159143785111,-56245.661767463331,15465.291269493067,22652.42730947828,8816.28072931922,-33539.200209716393,-110779.23474562772,-28566.786178200524,-27875.25254725296,-27175.04225684121,-26517.439065002603,-25875.861945500139,-25249.918606471729,-24609.817180481707,-24014.727812732013,-23434.134309430421,-22867.681937922,-22296.014196249827,-21757.283151792275,-21231.66887006061,-20718.850462131209,-20182.386408407929,-19695.119035284479,-15424.372807164207,-21975.563518017076,1.5760321947237136E-13,1.5540713367571621E-13,1.5157597863636205E-13,1.4583278021240583E-13,1.4223765573131461E-13,1.4025567784693628E-13,1.3679804218844342E-13,1.3088269093371925E-13,1.2907452302153641E-13,1.2727596378101704E-13,1.241383089096146E-13,1.1844587414816225E-13,1.1680952309641309E-13,1.1518186767512859E-13,1.1234236100417614E-13,1.0719083633317856E-13,1.0570997565286257E-13,1.0423698432138339E-13,1.0166729502640379E-13,9.7815131551580891E-14,9.5403756183504794E-14,9.4074374495722255E-14,9.1755217675833648E-14,8.7787585293649708E-14,8.6574784015775793E-14,8.5368427609085367E-14,8.326389306230738E-14,7.9445778546289365E-14,7.834822082875641E-14,7.7256495573832944E-14,7.5351939422902652E-14,7.1896632168587693E-14,7.0903367265842944E-14,{"$f":"BZ97*BZ99","v":6.9915380609803596E-14},6.8191800382717347E-14,6.5608019997407627E-14,6.3990626442233948E-14,6.3098963782554027E-14,6.1543424423736734E-14,5.8882195015325447E-14,5.8068726902268989E-14,5.7259581589077747E-14,5.5847996873706446E-14,5.3287054312511741E-14,5.25508840744516E-14,5.181862587246857E-14,5.0541173641363317E-14,4.8223578563359059E-14,4.7557361153349887E-14,4.6894684047482893E-14,4.5738618679966822E-14,4.4005587067174699E-14,4.2920744803730467E-14,4.2322675561484713E-14,4.1279321064678432E-14,3.9494341691086669E-14,3.8948720258266558E-14,3.8405998278072054E-14,3.745919918098881E-14,3.5741485693291118E-14,3.5247710640965222E-14,3.475655952766703E-14,3.3899727765600746E-14,3.2345235921530436E-14,3.1898380670556776E-14,3.1453900025038047E-14,3.0678486665702044E-14,2.9516081924179538E-14,2.8788440384623365E-14,2.8387294486410237E-14,2.7687480238808324E-14,2.6490232322458966E-14,2.6124264999125162E-14,2.5760242439784669E-14,2.5125191266110088E-14,2.3973060925302245E-14,2.3641868777488846E-14,2.3312436597090208E-14,2.2737729652588328E-14,2.169507776045453E-14,2.1395356359718423E-14,2.1097227689674407E-14,2.0577130907319763E-14,1.9797465508754368E-14,1.9309410951950218E-14,1.9040348408207013E-14,1.8570958586582884E-14,1.7767922655518555E-14,1.7522455608786421E-14,1.7278292983087505E-14,1.6852342013734179E-14,1.607956801404395E-14,1.5857425890304459E-14,1.5636464238088245E-14,1.5250988247723245E-14,1.4551645261578241E-14,1.4350611665433905E-14,{"$f":"EL97*EL99","v":1.4150646369310635E-14},1.3801799319206562E-14,1.3278850545852501E-14,1.2951495333885656E-14,1.2771025702342515E-14,1.2456189579186499E-14,1.1917565374646914E-14,1.1752922065833143E-14,1.1589153677697546E-14,1.1303453507673119E-14,1.0785127035879566E-14,1.0636128566364838E-14,1.0487921880269274E-14,1.0229369690201922E-14,9.7602959600720084E-15,9.6254557161672799E-15,9.4913320183432398E-15,9.2573481359293444E-15,8.9065881559998542E-15,8.6870195989443359E-15,8.5659723232581259E-15]
[]
[]
[null,"Итоговый показатель бюджетной эффективности концессии",null,{"$f":"1-L100/L89","v":8.7980746040723923E-2},null,null,null,"коэф"]

{"sheet":"Controls","index":20,"n_rows":154,"n_cols":14,"rows_kept":154,"cut":false,"hidden":false,"merged":[[5,1,5,12],[124,4,124,8]]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Технический лист с данными для подстановки в списки"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"}]
[]
[]
[null,"Информация с данного листа используется для формирования списков выбора сценариев на листах предпосылок и управляющих листах"]
[]
[null,"Периодичность модели",null,null,null,"Названия стадий проекта",null,null,null,null,"Базовые варианты выбора"]
[]
[null,"Периодичность","Месяцы","Обознач.",null,"Проектирование",null,"Проект",null,null,"Да"]
[null,"Месяц",1,"M",null,"Строительство",null,"Строит",null,null,"Нет"]
[null,"Квартал",3,"Q",null,"Операционная",null,"Опер"]
[null,"Полугодие",6,"H",null,"Постпроектая",null,"П/проект"]
[null,"Год",12,"Y"]
[]
[null,"Опции выбора дат фаз",null,null,null,"Методы расчета капитальных затрат",null,null,null,null,"Виды проверок модели"]
[]
[null,"2019-01-01",{"$f":"B19-1","v":"2019-03-31"},null,null,"Детализированно",null,null,null,null,"Целостность"]
[null,{"$f":"DATE(YEAR(B18),MONTH(B18)+3,DAY(B18))","v":"2019-04-01"},{"$f":"B20-1","v":"2019-06-30"},null,null,"Укрупненно",null,null,null,null,"Сигналы"]
[null,{"$f":"DATE(YEAR(B19),MONTH(B19)+3,DAY(B19))","v":"2019-07-01"},"2019-09-30",null,null,null,null,null,null,null,"Актуальность"]
[null,"2019-10-01","2019-12-31",null,null,"С НДС"]
[null,"2020-01-01","2020-03-31",null,null,"Без НДС"]
[null,"2020-04-01","2020-06-30"]
[null,"2020-07-01","2020-09-30",null,null,"Группы капитальных затрат",null,null,null,null,"Виды индексации"]
[null,"2020-10-01","2020-12-31"]
[null,"2021-01-01","2021-03-31",null,null,"Проектирование",null,null,null,null,"ИПЦ"]
[null,"2021-04-01","2021-06-30",null,null,"Строительство",null,null,null,null,"ИЦП"]
[null,"2021-07-01","2021-09-30",null,null,"Оборудование",null,null,null,null,"Индекс роста з/п"]
[null,"2021-10-01","2021-12-31",null,null,"Мебель и инвентарь",null,null,null,null,"Без индексации"]
[null,"2022-01-01","2022-03-31"]
[null,"2022-04-01","2022-06-30",null,null,"Виды процентных ставок кредита",null,null,null,null,"Уровень цен"]
[null,"2022-07-01","2022-09-30"]
[null,"2022-10-01","2022-12-31",null,null,"Фиксированная",null,null,null,null,"Цены базового периода"]
[null,"2023-01-01","2023-03-31",null,null,"Плавающая",null,null,null,null,"Цены первого опер. периода"]
[null,"2023-04-01","2023-06-30"]
[null,"2023-07-01","2023-09-30",null,null,"Сценарии погашения кредита",null,null,null,null,"Сценарии налогов"]
[null,"2023-10-01","2023-12-31"]
[null,"2024-01-01","2024-03-31",null,null,"Аннуитет",null,null,null,null,"Базовый"]
[null,"2024-04-01","2024-06-30",null,null,"Дифф. платеж",null,null,null,null,"Льготный"]
[null,"2024-07-01","2024-09-30",null,null,"Ручной ввод"]
[null,"2024-10-01","2024-12-31",null,null,"Соблюдение DSCR"]
[null,"2025-01-01","2025-03-31",null,null,"Фазы для операционных затрат"]
[null,"2025-04-01","2025-06-30",null,null,null,null,null,null,null,"Сценарии учета опер. затрат"]
[null,"2025-07-01","2025-09-30",null,null,"Опер"]
[null,"2025-10-01","2025-12-31",null,null,"Инв+Опер",null,null,null,null,"Капитализ."]
[null,"2026-01-01","2026-03-31",null,null,"Инв",null,null,null,null,"На расходы"]
[null,"2026-04-01","2026-06-30"]
[null,"2026-07-01","2026-09-30",null,null,"Стратегия возмещения НДС",null,null,null,null,"Сценарии % по акц. займу"]
[null,"2026-10-01","2026-12-31"]
[null,"2027-01-01","2027-03-31",null,null,"Возмещение",null,null,null,null,"Капитализ."]
[null,"2027-04-01","2027-06-30",null,null,"Зачет",null,null,null,null,"Отсрочка"]
[null,"2027-07-01","2027-09-30",null,null,"Не возмещается"]
[null,"2027-10-01","2027-12-31",null,null,null,null,null,null,null,"Сценарии макропредпосылок"]
[null,"2028-01-01","2028-03-31"]
[null,"2028-04-01","2028-06-30",null,null,"Сценарии платы концедента",null,null,null,null,"SberCIB - баз."]
[null,"2028-07-01","2028-09-30",null,null,null,null,null,null,null,"SberCIB - оптим."]
[null,"2028-10-01","2028-12-31",null,null,"Затраты на создание объекта",null,null,null,null,"SberCIB - пессим."]
[null,"2029-01-01","2029-03-31",null,null,"Кредит + возврат акционеру",null,null,null,null,"Ручной ввод"]
[null,"2029-04-01","2029-06-30",null,null,"Обеспечение целевого IRR"]
[null,"2029-07-01","2029-09-30",null,null,"Госпрограмма",null,null,null,null,"Схема передачи объекта"]
[null,"2029-10-01","2029-12-31"]
[null,"2030-01-01","2030-03-31",null,null,"Темп роста кад. стоимости",null,null,null,null,"Безвозмездно"]
[null,"2030-04-01","2030-06-30",null,null,null,null,null,null,null,"Арендная плата"]
[null,"2030-07-01","2030-09-30",null,null,"Привязка к ИПЦ"]
[null,"2030-10-01","2030-12-31",null,null,"Фиксированный",null,null,null,null,"Пересчет субсидий"]
[null,"2031-01-01","2031-03-31"]
[null,"2031-04-01","2031-06-30",null,null,"Сценарии проекта",null,null,null,null,"Для всех сценариев"]
[null,"2031-07-01","2031-09-30",null,null,null,null,null,null,null,"Для текущего сценария"]
[null,"2031-10-01","2031-12-31",null,null,"Базовый"]
[null,"2032-01-01","2032-03-31",null,null,"Оптимистичный"]
[null,"2032-04-01","2032-06-30",null,null,"Пессимистичный",null,null,null,null,"Тип ограничения по % ставке"]
[null,"2032-07-01","2032-09-30"]
[null,"2032-10-01","2032-12-31",null,null,"Результаты проверки",null,null,null,null,"ИПЦ+"]
[null,"2033-01-01","2033-03-31",null,null,null,null,null,null,null,"Ключевая ЦБ +"]
[null,"2033-04-01","2033-06-30",null,null,"ОК",null,null,null,null,"Фиксированная"]
[null,"2033-07-01","2033-09-30",null,null,"Ошибка",null,null,null,null,"Нет ограничения"]
[null,"2033-10-01","2033-12-31",null,null,"Сигналы"]
[null,"2034-01-01","2034-03-31",null,null,null,null,null,null,null,"Определение # периода №2"]
[null,"2034-04-01","2034-06-30"]
[null,"2034-07-01","2034-09-30",null,null,"Определение # периода",null,null,null,1,1,1,1]
[null,"2034-10-01","2034-12-31",null,null,null,null,null,null,1,1,1,2]
[null,"2035-01-01","2035-03-31",null,null,1,null,{"$f":"INDEX(J80:M80,,MATCH(month_in_period,$H$97:$H$100,0))","v":1},null,1,1,1,3]
[null,"2035-04-01",{"$f":"B84-1","v":"2035-06-30"},null,null,2,null,1,null,1,1,2,4]
[null,{"$f":"DATE(YEAR(B83),MONTH(B83)+3,DAY(B83))","v":"2035-07-01"},"2035-09-30",null,null,3,null,1,null,1,1,2,5]
[null,"2035-10-01","2035-12-31",null,null,4,null,2,null,1,1,2,6]
[null,"2036-01-01","2036-03-31",null,null,5,null,2,null,1,2,3,7]
[null,"2036-04-01","2036-06-30",null,null,6,null,2,null,1,2,3,8]
[null,"2036-07-01","2036-09-30",null,null,7,null,3,null,1,2,3,9]
[null,"2036-10-01","2036-12-31",null,null,8,null,3,null,1,2,4,10]
[null,"2037-01-01","2037-03-31",null,null,9,null,3,null,1,2,4,11]
[null,"2037-04-01","2037-06-30",null,null,10,null,4,null,1,2,4,12]
[null,"2037-07-01","2037-09-30",null,null,11,null,4]
[null,"2037-10-01","2037-12-31",null,null,12,null,4,null,null,"Регион"]
[null,"2038-01-01","2038-03-31"]
[null,"2038-04-01","2038-06-30",null,null,"Определение периодичности",null,null,null,1,"Нижневартовск, Мегион, Покачи, Радужный, Лангепас; поселки: Излучинск, Высокий, Новый Аган и прилегающие к ним территории",null,null,1]
[null,"2038-07-01","2038-09-30",null,null,null,null,null,null,2,"Сургут, Когалым, Нефтеюганск, Пыть-Ях и прилегающие к ним территории",null,null,0.99]
[null,"2038-10-01","2038-12-31",null,null,1,null,12,null,3,"Ханты-Мансийск и прилегающие к ним территории",null,null,1.05]
[null,"2039-01-01","2039-03-31",null,null,2,null,6,null,4,"Урай, Нягань, Югорск, п. Междуреченский и прилегающие к ним территории",null,null,1.04]
[null,"2039-04-01","2039-06-30",null,null,3,null,3,null,5,"п. Октябрьское и прилегающие к нему территории",null,null,1.07]
[null,"2039-07-01","2039-09-30",null,null,3,null,1,null,6,"Белоярский и Березовский районы",null,null,1.1399999999999999]
[null,"2039-10-01","2039-12-31"]
[null,"2040-01-01","2040-03-31",null,null,"Банковская гарантия",null,null,null,null,"Стоимость места"]
[null,"2040-04-01","2040-06-30"]
[null,"2040-07-01","2040-09-30",null,null,"Фиксированные суммы",null,null,null,1,"С бассейном",null,{"$f":"HLOOKUP(SUMIFS($F$124:$I$124,$F$126:$I$126,J104,$F$127:$I$127,Dashboard!$F$59),$F$124:$I$154,MATCH(Dashboard!$E$55,$E$128:$E$154,-1)+4)","v":1012.26}]
[null,"2040-10-01","2040-12-31",null,null,"Процент от затрат",null,null,null,2,"Без бассейна",null,{"$f":"HLOOKUP(SUMIFS($F$124:$I$124,$F$126:$I$126,J105,$F$127:$I$127,Dashboard!$F$59),$F$124:$I$154,MATCH(Dashboard!$E$55,$E$128:$E$154,-1)+4)","v":828.89}]
[null,"2041-01-01","2041-03-31"]
[null,"2041-04-01","2041-06-30",null,null,"Банковская гарантия",null,null,null,null,"Доп. функц. помещения"]
[null,"2041-07-01","2041-09-30"]
[null,"2041-10-01","2041-12-31",null,null,"Последовательное",null,null,null,1,"Да",null,1.25]
[null,"2042-01-01","2042-03-31",null,null,"Параллельное",null,null,null,2,"Нет",null,1]
[null,"2042-04-01","2042-06-30"]
[null,"2042-07-01","2042-09-30",null,null,null,null,null,null,null,"Стесн. условия строительства"]
[null,"2042-10-01","2042-12-31"]
[null,"2043-01-01","2043-03-31",null,null,null,null,null,null,1,"Да",null,1.03]
[null,"2043-04-01","2043-06-30",null,null,null,null,null,null,2,"Нет",null,1]
[null,"2043-07-01","2043-09-30"]
[null,"2043-10-01","2043-12-31"]
[null,"2044-01-01","2044-03-31"]
[null,"2044-04-01","2044-06-30"]
[null,"2044-07-01","2044-09-30"]
[null,"2044-10-01","2044-12-31"]
[null,"2045-01-01","2045-03-31"]
[null,"2045-04-01","2045-06-30"]
[null,"2045-07-01","2045-09-30",null,null,1,2,3,4]
[null,"2045-10-01","2045-12-31",null,"Стоимость одного ученического места"]
[null,"2046-01-01","2046-03-31",null,"басс",1,1,2,2]
[null,"2046-04-01","2046-06-30",null,"чел.",1,2,1,2]
[null,"2046-07-01","2046-09-30",null,10000,796.68,730.02,652.25,598.45000000000005]
[null,"2046-10-01","2046-12-31",null,1000,796.68,730.02,664.64,609.91]
[null,"2047-01-01","2047-03-31",null,900,801.98,735.09,673.94,618.55999999999995]
[null,"2047-04-01","2047-06-30",null,825,801.98,735.09,683.69,627.35]
[null,"2047-07-01","2047-09-30",null,800,801.98,735.09,682.34,626.16]
[null,"2047-10-01","2047-12-31",null,700,801.98,735.09,746.5,684.77]
[null,"2048-01-01","2048-03-31",null,625,801.98,735.09,798.28,732.02]
[null,"2048-04-01","2048-06-30",null,600,1012.26,926.89,816.41,748.63]
[null,"2048-07-01","2048-09-30",null,550,1012.26,926.89,828.89,760.24]
[null,"2048-10-01","2048-12-31",null,530,1012.26,926.89,833.06,764.16]
[null,"2049-01-01","2049-03-31",null,500,1012.26,926.89,839.43,770.15]
[null,"2049-04-01","2049-06-30",null,450,1012.26,926.89,869.7,797.72]
[null,"2049-07-01","2049-09-30",null,400,1012.26,926.89,958.02,878.43]
[null,"2049-10-01","2049-12-31",null,375,1012.26,926.89,988.44,906.32]
[null,"2050-01-01","2050-03-31",null,350,1308.8499999999999,1198,1019.13,934.47]
[null,"2050-04-01","2050-06-30",null,300,1308.8499999999999,1198,1156.0899999999999,1059.6600000000001]
[null,"2050-07-01","2050-09-30",null,275,1308.8499999999999,1198,1220.8900000000001,1119.04]
[null,"2050-10-01","2050-12-31",null,250,1308.8499999999999,1198,1269.1300000000001,1162.5]
[null,"2051-01-01","2051-03-31",null,220,1308.8499999999999,1198,1479.93,1354.87]
[null,"2051-04-01",{"$f":"B148-1","v":"2051-06-30"},null,200,1308.8499999999999,1198,1448.68,1327.05]
[null,{"$f":"DATE(YEAR(B147),MONTH(B147)+3,DAY(B147))","v":"2051-07-01"},"2051-09-30",null,160,1308.8499999999999,1198,1602.96,1468.99]
[null,"2051-10-01","2051-12-31",null,150,1308.8499999999999,1198,1642.74,1505.68]
[null,"2052-01-01","2052-03-31",null,120,1308.8499999999999,1198,1827.3,1675.65]
[null,"2052-04-01","2052-06-30",null,100,1308.8499999999999,1198,1966.58,1804.37]
[null,"2052-07-01","2052-09-30",null,80,1308.8499999999999,1198,2086.7600000000002,1916.36]
[null,"2052-10-01","2052-12-31",null,55,1308.8499999999999,1198,2299.77,2116.36]
[null,"2053-01-01",null,null,50,1308.8499999999999,1198,2350.1999999999998,2164.19]

{"sheet":"Charts","index":21,"n_rows":83,"n_cols":162,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
["<--",{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Данные для графиков и диаграмм",null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,val_OK,IF(check_signals_only,val_Signals,val_ERR))","v":"Сигналы"}]
[]
[]
[null,"ВРЕМЕННЫЕ ПРЕДПОСЫЛКИ"]
[]
[]
[null,"Начало периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"FinStat_Y!M9","v":"2019-04-01"},{"$f":"FinStat_Y!N9","v":"2020-04-01"},{"$f":"FinStat_Y!O9","v":"2021-04-01"},{"$f":"FinStat_Y!P9","v":"2022-04-01"},{"$f":"FinStat_Y!Q9","v":"2023-04-01"},{"$f":"FinStat_Y!R9","v":"2024-04-01"},{"$f":"FinStat_Y!S9","v":"2025-04-01"},{"$f":"FinStat_Y!T9","v":"2026-04-01"},{"$f":"FinStat_Y!U9","v":"2027-04-01"},{"$f":"FinStat_Y!V9","v":"2028-04-01"},{"$f":"FinStat_Y!W9","v":"2029-04-01"},{"$f":"FinStat_Y!X9","v":"2030-04-01"},{"$f":"FinStat_Y!Y9","v":"2031-04-01"},{"$f":"FinStat_Y!Z9","v":"2032-04-01"},{"$f":"FinStat_Y!AA9","v":"2033-04-01"},{"$f":"FinStat_Y!AB9","v":"2034-04-01"},{"$f":"FinStat_Y!AC9","v":"2035-04-01"},{"$f":"FinStat_Y!AD9","v":"2036-04-01"},{"$f":"FinStat_Y!AE9","v":"2037-04-01"},{"$f":"FinStat_Y!AF9","v":"2038-04-01"},{"$f":"FinStat_Y!AG9","v":"2039-04-01"},{"$f":"FinStat_Y!AH9","v":"2040-04-01"},{"$f":"FinStat_Y!AI9","v":"2041-04-01"},{"$f":"FinStat_Y!AJ9","v":"2042-04-01"},{"$f":"FinStat_Y!AK9","v":"2043-04-01"},{"$f":"FinStat_Y!AL9","v":"2044-04-01"},{"$f":"FinStat_Y!AM9","v":"2045-04-01"},{"$f":"FinStat_Y!AN9","v":"2046-04-01"},{"$f":"FinStat_Y!AO9","v":"2047-04-01"},{"$f":"FinStat_Y!AP9","v":"2048-04-01"},{"$f":"FinStat_Y!AQ9","v":"2049-04-01"},{"$f":"FinStat_Y!AR9","v":"2050-04-01"},{"$f":"FinStat_Y!AS9","v":"2051-04-01"},{"$f":"FinStat_Y!AT9","v":"2052-04-01"},{"$f":"FinStat_Y!AU9","v":"2053-04-01"},{"$f":"FinStat_Y!AV9","v":"2054-04-01"},{"$f":"FinStat_Y!AW9","v":"2055-04-01"},{"$f":"FinStat_Y!AX9","v":"2056-04-01"},{"$f":"FinStat_Y!AY9","v":"2057-04-01"},{"$f":"FinStat_Y!AZ9","v":"2058-04-01"},{"$f":"FinStat_Y!BA9","v":"2059-04-01"},{"$f":"FinStat_Y!BB9","v":"2060-04-01"},{"$f":"FinStat_Y!BC9","v":"2061-04-01"},{"$f":"FinStat_Y!BD9","v":"2062-04-01"},{"$f":"FinStat_Y!BE9","v":"2063-04-01"},{"$f":"FinStat_Y!BF9","v":"2064-04-01"},{"$f":"FinStat_Y!BG9","v":"2065-04-01"},{"$f":"FinStat_Y!BH9","v":"2066-04-01"},{"$f":"FinStat_Y!BI9","v":"2067-04-01"},{"$f":"FinStat_Y!BJ9","v":"2068-04-01"},{"$f":"FinStat_Y!BK9","v":"2069-04-01"},{"$f":"FinStat_Y!BL9","v":"2070-04-01"},{"$f":"FinStat_Y!BM9","v":"2071-04-01"},{"$f":"FinStat_Y!BN9","v":"2072-04-01"},{"$f":"FinStat_Y!BO9","v":"2073-04-01"},{"$f":"FinStat_Y!BP9","v":"2074-04-01"},{"$f":"FinStat_Y!BQ9","v":"2075-04-01"},{"$f":"FinStat_Y!BR9","v":"2076-04-01"},{"$f":"FinStat_Y!BS9","v":"2077-04-01"},{"$f":"FinStat_Y!BT9","v":"2078-04-01"},{"$f":"FinStat_Y!BU9","v":"2079-04-01"},{"$f":"FinStat_Y!BV9","v":"2080-04-01"},{"$f":"FinStat_Y!BW9","v":"2081-04-01"},{"$f":"FinStat_Y!BX9","v":"2082-04-01"},{"$f":"FinStat_Y!BY9","v":"2083-04-01"},{"$f":"FinStat_Y!BZ9","v":"2084-04-01"},{"$f":"FinStat_Y!CA9","v":"2085-04-01"},{"$f":"FinStat_Y!CB9","v":"2086-04-01"},{"$f":"FinStat_Y!CC9","v":"2087-04-01"},{"$f":"FinStat_Y!CD9","v":"2088-04-01"},{"$f":"FinStat_Y!CE9","v":"2089-04-01"},{"$f":"FinStat_Y!CF9","v":"2090-04-01"},{"$f":"FinStat_Y!CG9","v":"2091-04-01"},{"$f":"FinStat_Y!CH9","v":"2092-04-01"},{"$f":"FinStat_Y!CI9","v":"2093-04-01"},{"$f":"FinStat_Y!CJ9","v":"2094-04-01"},{"$f":"FinStat_Y!CK9","v":"2095-04-01"},{"$f":"FinStat_Y!CL9","v":"2096-04-01"},{"$f":"FinStat_Y!CM9","v":"2097-04-01"},{"$f":"FinStat_Y!CN9","v":"2098-04-01"},{"$f":"FinStat_Y!CO9","v":"2099-04-01"},{"$f":"FinStat_Y!CP9","v":"2100-04-01"},{"$f":"FinStat_Y!CQ9","v":"2101-04-01"},{"$f":"FinStat_Y!CR9","v":"2102-04-01"},{"$f":"FinStat_Y!CS9","v":"2103-04-01"},{"$f":"FinStat_Y!CT9","v":"2104-04-01"},{"$f":"FinStat_Y!CU9","v":"2105-04-01"},{"$f":"FinStat_Y!CV9","v":"2106-04-01"},{"$f":"FinStat_Y!CW9","v":"2107-04-01"},{"$f":"FinStat_Y!CX9","v":"2108-04-01"},{"$f":"FinStat_Y!CY9","v":"2109-04-01"},{"$f":"FinStat_Y!CZ9","v":"2110-04-01"},{"$f":"FinStat_Y!DA9","v":"2111-04-01"},{"$f":"FinStat_Y!DB9","v":"2112-04-01"},{"$f":"FinStat_Y!DC9","v":"2113-04-01"},{"$f":"FinStat_Y!DD9","v":"2114-04-01"},{"$f":"FinStat_Y!DE9","v":"2115-04-01"},{"$f":"FinStat_Y!DF9","v":"2116-04-01"},{"$f":"FinStat_Y!DG9","v":"2117-04-01"},{"$f":"FinStat_Y!DH9","v":"2118-04-01"},{"$f":"FinStat_Y!DI9","v":"2119-04-01"},{"$f":"FinStat_Y!DJ9","v":"2120-04-01"},{"$f":"FinStat_Y!DK9","v":"2121-04-01"},{"$f":"FinStat_Y!DL9","v":"2122-04-01"},{"$f":"FinStat_Y!DM9","v":"2123-04-01"},{"$f":"FinStat_Y!DN9","v":"2124-04-01"},{"$f":"FinStat_Y!DO9","v":"2125-04-01"},{"$f":"FinStat_Y!DP9","v":"2126-04-01"},{"$f":"FinStat_Y!DQ9","v":"2127-04-01"},{"$f":"FinStat_Y!DR9","v":"2128-04-01"},{"$f":"FinStat_Y!DS9","v":"2129-04-01"},{"$f":"FinStat_Y!DT9","v":"2130-04-01"},{"$f":"FinStat_Y!DU9","v":"2131-04-01"},{"$f":"FinStat_Y!DV9","v":"2132-04-01"},{"$f":"FinStat_Y!DW9","v":"2133-04-01"},{"$f":"FinStat_Y!DX9","v":"2134-04-01"},{"$f":"FinStat_Y!DY9","v":"2135-04-01"},{"$f":"FinStat_Y!DZ9","v":"2136-04-01"},{"$f":"FinStat_Y!EA9","v":"2137-04-01"},{"$f":"FinStat_Y!EB9","v":"2138-04-01"},{"$f":"FinStat_Y!EC9","v":"2139-04-01"},{"$f":"FinStat_Y!ED9","v":"2140-04-01"},{"$f":"FinStat_Y!EE9","v":"2141-04-01"},{"$f":"FinStat_Y!EF9","v":"2142-04-01"},{"$f":"FinStat_Y!EG9","v":"2143-04-01"},{"$f":"FinStat_Y!EH9","v":"2144-04-01"},{"$f":"FinStat_Y!EI9","v":"2145-04-01"},{"$f":"FinStat_Y!EJ9","v":"2146-04-01"},{"$f":"FinStat_Y!EK9","v":"2147-04-01"},{"$f":"FinStat_Y!EL9","v":"2148-04-01"},{"$f":"FinStat_Y!EM9","v":"2149-04-01"},{"$f":"FinStat_Y!EN9","v":"2150-04-01"},{"$f":"FinStat_Y!EO9","v":"2151-04-01"},{"$f":"FinStat_Y!EP9","v":"2152-04-01"},{"$f":"FinStat_Y!EQ9","v":"2153-04-01"},{"$f":"FinStat_Y!ER9","v":"2154-04-01"},{"$f":"FinStat_Y!ES9","v":"2155-04-01"},{"$f":"FinStat_Y!ET9","v":"2156-04-01"},{"$f":"FinStat_Y!EU9","v":"2157-04-01"},{"$f":"FinStat_Y!EV9","v":"2158-04-01"},{"$f":"FinStat_Y!EW9","v":"2159-04-01"},{"$f":"FinStat_Y!EX9","v":"2160-04-01"},{"$f":"FinStat_Y!EY9","v":"2161-04-01"},{"$f":"FinStat_Y!EZ9","v":"2162-04-01"},{"$f":"FinStat_Y!FA9","v":"2163-04-01"},{"$f":"FinStat_Y!FB9","v":"2164-04-01"},{"$f":"FinStat_Y!FC9","v":"2165-04-01"},{"$f":"FinStat_Y!FD9","v":"2166-04-01"},{"$f":"FinStat_Y!FE9","v":"2167-04-01"},{"$f":"FinStat_Y!FF9","v":"2168-04-01"}]
[null,"Конец периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"FinStat_Y!M10","v":"2020-03-31"},{"$f":"FinStat_Y!N10","v":"2021-03-31"},{"$f":"FinStat_Y!O10","v":"2022-03-31"},{"$f":"FinStat_Y!P10","v":"2023-03-31"},{"$f":"FinStat_Y!Q10","v":"2024-03-31"},{"$f":"FinStat_Y!R10","v":"2025-03-31"},{"$f":"FinStat_Y!S10","v":"2026-03-31"},{"$f":"FinStat_Y!T10","v":"2027-03-31"},{"$f":"FinStat_Y!U10","v":"2028-03-31"},{"$f":"FinStat_Y!V10","v":"2029-03-31"},{"$f":"FinStat_Y!W10","v":"2030-03-31"},{"$f":"FinStat_Y!X10","v":"2031-03-31"},{"$f":"FinStat_Y!Y10","v":"2032-03-31"},{"$f":"FinStat_Y!Z10","v":"2033-03-31"},{"$f":"FinStat_Y!AA10","v":"2034-03-31"},{"$f":"FinStat_Y!AB10","v":"2035-03-31"},{"$f":"FinStat_Y!AC10","v":"2036-03-31"},{"$f":"FinStat_Y!AD10","v":"2037-03-31"},{"$f":"FinStat_Y!AE10","v":"2038-03-31"},{"$f":"FinStat_Y!AF10","v":"2039-03-31"},{"$f":"FinStat_Y!AG10","v":"2040-03-31"},{"$f":"FinStat_Y!AH10","v":"2041-03-31"},{"$f":"FinStat_Y!AI10","v":"2042-03-31"},{"$f":"FinStat_Y!AJ10","v":"2043-03-31"},{"$f":"FinStat_Y!AK10","v":"2044-03-31"},{"$f":"FinStat_Y!AL10","v":"2045-03-31"},{"$f":"FinStat_Y!AM10","v":"2046-03-31"},{"$f":"FinStat_Y!AN10","v":"2047-03-31"},{"$f":"FinStat_Y!AO10","v":"2048-03-31"},{"$f":"FinStat_Y!AP10","v":"2049-03-31"},{"$f":"FinStat_Y!AQ10","v":"2050-03-31"},{"$f":"FinStat_Y!AR10","v":"2051-03-31"},{"$f":"FinStat_Y!AS10","v":"2052-03-31"},{"$f":"FinStat_Y!AT10","v":"2053-03-31"},{"$f":"FinStat_Y!AU10","v":"2054-03-31"},{"$f":"FinStat_Y!AV10","v":"2055-03-31"},{"$f":"FinStat_Y!AW10","v":"2056-03-31"},{"$f":"FinStat_Y!AX10","v":"2057-03-31"},{"$f":"FinStat_Y!AY10","v":"2058-03-31"},{"$f":"FinStat_Y!AZ10","v":"2059-03-31"},{"$f":"FinStat_Y!BA10","v":"2060-03-31"},{"$f":"FinStat_Y!BB10","v":"2061-03-31"},{"$f":"FinStat_Y!BC10","v":"2062-03-31"},{"$f":"FinStat_Y!BD10","v":"2063-03-31"},{"$f":"FinStat_Y!BE10","v":"2064-03-31"},{"$f":"FinStat_Y!BF10","v":"2065-03-31"},{"$f":"FinStat_Y!BG10","v":"2066-03-31"},{"$f":"FinStat_Y!BH10","v":"2067-03-31"},{"$f":"FinStat_Y!BI10","v":"2068-03-31"},{"$f":"FinStat_Y!BJ10","v":"2069-03-31"},{"$f":"FinStat_Y!BK10","v":"2070-03-31"},{"$f":"FinStat_Y!BL10","v":"2071-03-31"},{"$f":"FinStat_Y!BM10","v":"2072-03-31"},{"$f":"FinStat_Y!BN10","v":"2073-03-31"},{"$f":"FinStat_Y!BO10","v":"2074-03-31"},{"$f":"FinStat_Y!BP10","v":"2075-03-31"},{"$f":"FinStat_Y!BQ10","v":"2076-03-31"},{"$f":"FinStat_Y!BR10","v":"2077-03-31"},{"$f":"FinStat_Y!BS10","v":"2078-03-31"},{"$f":"FinStat_Y!BT10","v":"2079-03-31"},{"$f":"FinStat_Y!BU10","v":"2080-03-31"},{"$f":"FinStat_Y!BV10","v":"2081-03-31"},{"$f":"FinStat_Y!BW10","v":"2082-03-31"},{"$f":"FinStat_Y!BX10","v":"2083-03-31"},{"$f":"FinStat_Y!BY10","v":"2084-03-31"},{"$f":"FinStat_Y!BZ10","v":"2085-03-31"},{"$f":"FinStat_Y!CA10","v":"2086-03-31"},{"$f":"FinStat_Y!CB10","v":"2087-03-31"},{"$f":"FinStat_Y!CC10","v":"2088-03-31"},{"$f":"FinStat_Y!CD10","v":"2089-03-31"},{"$f":"FinStat_Y!CE10","v":"2090-03-31"},{"$f":"FinStat_Y!CF10","v":"2091-03-31"},{"$f":"FinStat_Y!CG10","v":"2092-03-31"},{"$f":"FinStat_Y!CH10","v":"2093-03-31"},{"$f":"FinStat_Y!CI10","v":"2094-03-31"},{"$f":"FinStat_Y!CJ10","v":"2095-03-31"},{"$f":"FinStat_Y!CK10","v":"2096-03-31"},{"$f":"FinStat_Y!CL10","v":"2097-03-31"},{"$f":"FinStat_Y!CM10","v":"2098-03-31"},{"$f":"FinStat_Y!CN10","v":"2099-03-31"},{"$f":"FinStat_Y!CO10","v":"2100-03-31"},{"$f":"FinStat_Y!CP10","v":"2101-03-31"},{"$f":"FinStat_Y!CQ10","v":"2102-03-31"},{"$f":"FinStat_Y!CR10","v":"2103-03-31"},{"$f":"FinStat_Y!CS10","v":"2104-03-31"},{"$f":"FinStat_Y!CT10","v":"2105-03-31"},{"$f":"FinStat_Y!CU10","v":"2106-03-31"},{"$f":"FinStat_Y!CV10","v":"2107-03-31"},{"$f":"FinStat_Y!CW10","v":"2108-03-31"},{"$f":"FinStat_Y!CX10","v":"2109-03-31"},{"$f":"FinStat_Y!CY10","v":"2110-03-31"},{"$f":"FinStat_Y!CZ10","v":"2111-03-31"},{"$f":"FinStat_Y!DA10","v":"2112-03-31"},{"$f":"FinStat_Y!DB10","v":"2113-03-31"},{"$f":"FinStat_Y!DC10","v":"2114-03-31"},{"$f":"FinStat_Y!DD10","v":"2115-03-31"},{"$f":"FinStat_Y!DE10","v":"2116-03-31"},{"$f":"FinStat_Y!DF10","v":"2117-03-31"},{"$f":"FinStat_Y!DG10","v":"2118-03-31"},{"$f":"FinStat_Y!DH10","v":"2119-03-31"},{"$f":"FinStat_Y!DI10","v":"2120-03-31"},{"$f":"FinStat_Y!DJ10","v":"2121-03-31"},{"$f":"FinStat_Y!DK10","v":"2122-03-31"},{"$f":"FinStat_Y!DL10","v":"2123-03-31"},{"$f":"FinStat_Y!DM10","v":"2124-03-31"},{"$f":"FinStat_Y!DN10","v":"2125-03-31"},{"$f":"FinStat_Y!DO10","v":"2126-03-31"},{"$f":"FinStat_Y!DP10","v":"2127-03-31"},{"$f":"FinStat_Y!DQ10","v":"2128-03-31"},{"$f":"FinStat_Y!DR10","v":"2129-03-31"},{"$f":"FinStat_Y!DS10","v":"2130-03-31"},{"$f":"FinStat_Y!DT10","v":"2131-03-31"},{"$f":"FinStat_Y!DU10","v":"2132-03-31"},{"$f":"FinStat_Y!DV10","v":"2133-03-31"},{"$f":"FinStat_Y!DW10","v":"2134-03-31"},{"$f":"FinStat_Y!DX10","v":"2135-03-31"},{"$f":"FinStat_Y!DY10","v":"2136-03-31"},{"$f":"FinStat_Y!DZ10","v":"2137-03-31"},{"$f":"FinStat_Y!EA10","v":"2138-03-31"},{"$f":"FinStat_Y!EB10","v":"2139-03-31"},{"$f":"FinStat_Y!EC10","v":"2140-03-31"},{"$f":"FinStat_Y!ED10","v":"2141-03-31"},{"$f":"FinStat_Y!EE10","v":"2142-03-31"},{"$f":"FinStat_Y!EF10","v":"2143-03-31"},{"$f":"FinStat_Y!EG10","v":"2144-03-31"},{"$f":"FinStat_Y!EH10","v":"2145-03-31"},{"$f":"FinStat_Y!EI10","v":"2146-03-31"},{"$f":"FinStat_Y!EJ10","v":"2147-03-31"},{"$f":"FinStat_Y!EK10","v":"2148-03-31"},{"$f":"FinStat_Y!EL10","v":"2149-03-31"},{"$f":"FinStat_Y!EM10","v":"2150-03-31"},{"$f":"FinStat_Y!EN10","v":"2151-03-31"},{"$f":"FinStat_Y!EO10","v":"2152-03-31"},{"$f":"FinStat_Y!EP10","v":"2153-03-31"},{"$f":"FinStat_Y!EQ10","v":"2154-03-31"},{"$f":"FinStat_Y!ER10","v":"2155-03-31"},{"$f":"FinStat_Y!ES10","v":"2156-03-31"},{"$f":"FinStat_Y!ET10","v":"2157-03-31"},{"$f":"FinStat_Y!EU10","v":"2158-03-31"},{"$f":"FinStat_Y!EV10","v":"2159-03-31"},{"$f":"FinStat_Y!EW10","v":"2160-03-31"},{"$f":"FinStat_Y!EX10","v":"2161-03-31"},{"$f":"FinStat_Y!EY10","v":"2162-03-31"},{"$f":"FinStat_Y!EZ10","v":"2163-03-31"},{"$f":"FinStat_Y!FA10","v":"2164-03-31"},{"$f":"FinStat_Y!FB10","v":"2165-03-31"},{"$f":"FinStat_Y!FC10","v":"2166-03-31"},{"$f":"FinStat_Y!FD10","v":"2167-03-31"},{"$f":"FinStat_Y!FE10","v":"2168-03-31"},{"$f":"FinStat_Y!FF10","v":"2169-03-31"}]
[]
[]
[]
[null,{"$f":"FinStat!B14","v":"Флаг операционной фазы"},null,null,null,null,null,{"$f":"FinStat!H14","v":"флаг"},null,null,null,null,{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!M21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!N21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!O21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!P21)>0)","v":1},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!Q21)>0)","v":1},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!R21)>0)","v":1},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!S21)>0)","v":1},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!T21)>0)","v":1},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!U21)>0)","v":1},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!V21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!W21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!X21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!Y21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!Z21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AA21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AB21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AC21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AD21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AE21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AF21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AG21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AH21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AI21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AJ21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AK21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AL21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AM21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AN21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AO21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AP21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AQ21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AR21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AS21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AT21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AU21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AV21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AW21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AX21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AY21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!AZ21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BA21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BB21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BC21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BD21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BE21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BF21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BG21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BH21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BI21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BJ21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BK21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BL21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BM21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BN21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BO21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BP21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BQ21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BR21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BS21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BT21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BU21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BV21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BW21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BX21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BY21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!BZ21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CA21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CB21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CC21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CD21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CE21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CF21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CG21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CH21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CI21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CJ21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CK21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CL21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CM21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CN21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CO21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CP21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CQ21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CR21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CS21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CT21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CU21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CV21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CW21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CX21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CY21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!CZ21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DA21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DB21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DC21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DD21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DE21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DF21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DG21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DH21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DI21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DJ21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DK21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DL21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DM21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DN21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DO21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DP21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DQ21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DR21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DS21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DT21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DU21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DV21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DW21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DX21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DY21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!DZ21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EA21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EB21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EC21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!ED21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EE21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EF21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EG21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EH21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EI21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EJ21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EK21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EL21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EM21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EN21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EO21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EP21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EQ21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!ER21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!ES21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!ET21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EU21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EV21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EW21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EX21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EY21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!EZ21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!FA21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!FB21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!FC21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!FD21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!FE21)>0)","v":0},{"$f":"1*(SUMIFS(FinStat!$M$14:$FF$14,Year,Charts!FF21)>0)","v":0}]
[]
[]
[]
[]
[]
[]
[null,{"$f":"FinStat_Y!B21","v":"Год"},null,null,null,null,null,{"$f":"FinStat_Y!H21","v":"год"},null,null,null,null,{"$f":"FinStat_Y!M21","v":2019},{"$f":"FinStat_Y!N21","v":2020},{"$f":"FinStat_Y!O21","v":2021},{"$f":"FinStat_Y!P21","v":2022},{"$f":"FinStat_Y!Q21","v":2023},{"$f":"FinStat_Y!R21","v":2024},{"$f":"FinStat_Y!S21","v":2025},{"$f":"FinStat_Y!T21","v":2026},{"$f":"FinStat_Y!U21","v":2027},{"$f":"FinStat_Y!V21","v":2028},{"$f":"FinStat_Y!W21","v":2029},{"$f":"FinStat_Y!X21","v":2030},{"$f":"FinStat_Y!Y21","v":2031},{"$f":"FinStat_Y!Z21","v":2032},{"$f":"FinStat_Y!AA21","v":2033},{"$f":"FinStat_Y!AB21","v":2034},{"$f":"FinStat_Y!AC21","v":2035},{"$f":"FinStat_Y!AD21","v":2036},{"$f":"FinStat_Y!AE21","v":2037},{"$f":"FinStat_Y!AF21","v":2038},{"$f":"FinStat_Y!AG21","v":2039},{"$f":"FinStat_Y!AH21","v":2040},{"$f":"FinStat_Y!AI21","v":2041},{"$f":"FinStat_Y!AJ21","v":2042},{"$f":"FinStat_Y!AK21","v":2043},{"$f":"FinStat_Y!AL21","v":2044},{"$f":"FinStat_Y!AM21","v":2045},{"$f":"FinStat_Y!AN21","v":2046},{"$f":"FinStat_Y!AO21","v":2047},{"$f":"FinStat_Y!AP21","v":2048},{"$f":"FinStat_Y!AQ21","v":2049},{"$f":"FinStat_Y!AR21","v":2050},{"$f":"FinStat_Y!AS21","v":2051},{"$f":"FinStat_Y!AT21","v":2052},{"$f":"FinStat_Y!AU21","v":2053},{"$f":"FinStat_Y!AV21","v":2054},{"$f":"FinStat_Y!AW21","v":2055},{"$f":"FinStat_Y!AX21","v":2056},{"$f":"FinStat_Y!AY21","v":2057},{"$f":"FinStat_Y!AZ21","v":2058},{"$f":"FinStat_Y!BA21","v":2059},{"$f":"FinStat_Y!BB21","v":2060},{"$f":"FinStat_Y!BC21","v":2061},{"$f":"FinStat_Y!BD21","v":2062},{"$f":"FinStat_Y!BE21","v":2063},{"$f":"FinStat_Y!BF21","v":2064},{"$f":"FinStat_Y!BG21","v":2065},{"$f":"FinStat_Y!BH21","v":2066},{"$f":"FinStat_Y!BI21","v":2067},{"$f":"FinStat_Y!BJ21","v":2068},{"$f":"FinStat_Y!BK21","v":2069},{"$f":"FinStat_Y!BL21","v":2070},{"$f":"FinStat_Y!BM21","v":2071},{"$f":"FinStat_Y!BN21","v":2072},{"$f":"FinStat_Y!BO21","v":2073},{"$f":"FinStat_Y!BP21","v":2074},{"$f":"FinStat_Y!BQ21","v":2075},{"$f":"FinStat_Y!BR21","v":2076},{"$f":"FinStat_Y!BS21","v":2077},{"$f":"FinStat_Y!BT21","v":2078},{"$f":"FinStat_Y!BU21","v":2079},{"$f":"FinStat_Y!BV21","v":2080},{"$f":"FinStat_Y!BW21","v":2081},{"$f":"FinStat_Y!BX21","v":2082},{"$f":"FinStat_Y!BY21","v":2083},{"$f":"FinStat_Y!BZ21","v":2084},{"$f":"FinStat_Y!CA21","v":2085},{"$f":"FinStat_Y!CB21","v":2086},{"$f":"FinStat_Y!CC21","v":2087},{"$f":"FinStat_Y!CD21","v":2088},{"$f":"FinStat_Y!CE21","v":2089},{"$f":"FinStat_Y!CF21","v":2090},{"$f":"FinStat_Y!CG21","v":2091},{"$f":"FinStat_Y!CH21","v":2092},{"$f":"FinStat_Y!CI21","v":2093},{"$f":"FinStat_Y!CJ21","v":2094},{"$f":"FinStat_Y!CK21","v":2095},{"$f":"FinStat_Y!CL21","v":2096},{"$f":"FinStat_Y!CM21","v":2097},{"$f":"FinStat_Y!CN21","v":2098},{"$f":"FinStat_Y!CO21","v":2099},{"$f":"FinStat_Y!CP21","v":2100},{"$f":"FinStat_Y!CQ21","v":2101},{"$f":"FinStat_Y!CR21","v":2102},{"$f":"FinStat_Y!CS21","v":2103},{"$f":"FinStat_Y!CT21","v":2104},{"$f":"FinStat_Y!CU21","v":2105},{"$f":"FinStat_Y!CV21","v":2106},{"$f":"FinStat_Y!CW21","v":2107},{"$f":"FinStat_Y!CX21","v":2108},{"$f":"FinStat_Y!CY21","v":2109},{"$f":"FinStat_Y!CZ21","v":2110},{"$f":"FinStat_Y!DA21","v":2111},{"$f":"FinStat_Y!DB21","v":2112},{"$f":"FinStat_Y!DC21","v":2113},{"$f":"FinStat_Y!DD21","v":2114},{"$f":"FinStat_Y!DE21","v":2115},{"$f":"FinStat_Y!DF21","v":2116},{"$f":"FinStat_Y!DG21","v":2117},{"$f":"FinStat_Y!DH21","v":2118},{"$f":"FinStat_Y!DI21","v":2119},{"$f":"FinStat_Y!DJ21","v":2120},{"$f":"FinStat_Y!DK21","v":2121},{"$f":"FinStat_Y!DL21","v":2122},{"$f":"FinStat_Y!DM21","v":2123},{"$f":"FinStat_Y!DN21","v":2124},{"$f":"FinStat_Y!DO21","v":2125},{"$f":"FinStat_Y!DP21","v":2126},{"$f":"FinStat_Y!DQ21","v":2127},{"$f":"FinStat_Y!DR21","v":2128},{"$f":"FinStat_Y!DS21","v":2129},{"$f":"FinStat_Y!DT21","v":2130},{"$f":"FinStat_Y!DU21","v":2131},{"$f":"FinStat_Y!DV21","v":2132},{"$f":"FinStat_Y!DW21","v":2133},{"$f":"FinStat_Y!DX21","v":2134},{"$f":"FinStat_Y!DY21","v":2135},{"$f":"FinStat_Y!DZ21","v":2136},{"$f":"FinStat_Y!EA21","v":2137},{"$f":"FinStat_Y!EB21","v":2138},{"$f":"FinStat_Y!EC21","v":2139},{"$f":"FinStat_Y!ED21","v":2140},{"$f":"FinStat_Y!EE21","v":2141},{"$f":"FinStat_Y!EF21","v":2142},{"$f":"FinStat_Y!EG21","v":2143},{"$f":"FinStat_Y!EH21","v":2144},{"$f":"FinStat_Y!EI21","v":2145},{"$f":"FinStat_Y!EJ21","v":2146},{"$f":"FinStat_Y!EK21","v":2147},{"$f":"FinStat_Y!EL21","v":2148},{"$f":"FinStat_Y!EM21","v":2149},{"$f":"FinStat_Y!EN21","v":2150},{"$f":"FinStat_Y!EO21","v":2151},{"$f":"FinStat_Y!EP21","v":2152},{"$f":"FinStat_Y!EQ21","v":2153},{"$f":"FinStat_Y!ER21","v":2154},{"$f":"FinStat_Y!ES21","v":2155},{"$f":"FinStat_Y!ET21","v":2156},{"$f":"FinStat_Y!EU21","v":2157},{"$f":"FinStat_Y!EV21","v":2158},{"$f":"FinStat_Y!EW21","v":2159},{"$f":"FinStat_Y!EX21","v":2160},{"$f":"FinStat_Y!EY21","v":2161},{"$f":"FinStat_Y!EZ21","v":2162},{"$f":"FinStat_Y!FA21","v":2163},{"$f":"FinStat_Y!FB21","v":2164},{"$f":"FinStat_Y!FC21","v":2165},{"$f":"FinStat_Y!FD21","v":2166},{"$f":"FinStat_Y!FE21","v":2167},{"$f":"FinStat_Y!FF21","v":2168}]
[]
[]
[]
[]
[]
[null,"ДАННЫЕ ДЛЯ ГРАФИКОВ"]
[]
[null,"ИСТОЧНИКИ И РАСХОДОВАНИЕ СРЕДСТВ НА ОПЕР. ФАЗЕ"]
[]
[null,"Платежи концедента",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"SUM(FinStat_Y!M85:M88)","v":0},{"$f":"SUM(FinStat_Y!N85:N88)","v":0},{"$f":"SUM(FinStat_Y!O85:O88)","v":0},{"$f":"SUM(FinStat_Y!P85:P88)","v":136625.24299999999},{"$f":"SUM(FinStat_Y!Q85:Q88)","v":183653.34600000002},{"$f":"SUM(FinStat_Y!R85:R88)","v":185741.32199999999},{"$f":"SUM(FinStat_Y!S85:S88)","v":188070.356},{"$f":"SUM(FinStat_Y!T85:T88)","v":190534.27800000002},{"$f":"SUM(FinStat_Y!U85:U88)","v":130963.90200000002},{"$f":"SUM(FinStat_Y!V85:V88)","v":0},{"$f":"SUM(FinStat_Y!W85:W88)","v":0},{"$f":"SUM(FinStat_Y!X85:X88)","v":0},{"$f":"SUM(FinStat_Y!Y85:Y88)","v":0},{"$f":"SUM(FinStat_Y!Z85:Z88)","v":0},{"$f":"SUM(FinStat_Y!AA85:AA88)","v":0},{"$f":"SUM(FinStat_Y!AB85:AB88)","v":0},{"$f":"SUM(FinStat_Y!AC85:AC88)","v":0},{"$f":"SUM(FinStat_Y!AD85:AD88)","v":0},{"$f":"SUM(FinStat_Y!AE85:AE88)","v":0},{"$f":"SUM(FinStat_Y!AF85:AF88)","v":0},{"$f":"SUM(FinStat_Y!AG85:AG88)","v":0},{"$f":"SUM(FinStat_Y!AH85:AH88)","v":0},{"$f":"SUM(FinStat_Y!AI85:AI88)","v":0},{"$f":"SUM(FinStat_Y!AJ85:AJ88)","v":0},{"$f":"SUM(FinStat_Y!AK85:AK88)","v":0},{"$f":"SUM(FinStat_Y!AL85:AL88)","v":0},{"$f":"SUM(FinStat_Y!AM85:AM88)","v":0},{"$f":"SUM(FinStat_Y!AN85:AN88)","v":0},{"$f":"SUM(FinStat_Y!AO85:AO88)","v":0},{"$f":"SUM(FinStat_Y!AP85:AP88)","v":0},{"$f":"SUM(FinStat_Y!AQ85:AQ88)","v":0},{"$f":"SUM(FinStat_Y!AR85:AR88)","v":0},{"$f":"SUM(FinStat_Y!AS85:AS88)","v":0},{"$f":"SUM(FinStat_Y!AT85:AT88)","v":0},{"$f":"SUM(FinStat_Y!AU85:AU88)","v":0},{"$f":"SUM(FinStat_Y!AV85:AV88)","v":0},{"$f":"SUM(FinStat_Y!AW85:AW88)","v":0},{"$f":"SUM(FinStat_Y!AX85:AX88)","v":0},{"$f":"SUM(FinStat_Y!AY85:AY88)","v":0},{"$f":"SUM(FinStat_Y!AZ85:AZ88)","v":0},{"$f":"SUM(FinStat_Y!BA85:BA88)","v":0},{"$f":"SUM(FinStat_Y!BB85:BB88)","v":0},{"$f":"SUM(FinStat_Y!BC85:BC88)","v":0},{"$f":"SUM(FinStat_Y!BD85:BD88)","v":0},{"$f":"SUM(FinStat_Y!BE85:BE88)","v":0},{"$f":"SUM(FinStat_Y!BF85:BF88)","v":0},{"$f":"SUM(FinStat_Y!BG85:BG88)","v":0},{"$f":"SUM(FinStat_Y!BH85:BH88)","v":0},{"$f":"SUM(FinStat_Y!BI85:BI88)","v":0},{"$f":"SUM(FinStat_Y!BJ85:BJ88)","v":0},{"$f":"SUM(FinStat_Y!BK85:BK88)","v":0},{"$f":"SUM(FinStat_Y!BL85:BL88)","v":0},{"$f":"SUM(FinStat_Y!BM85:BM88)","v":0},{"$f":"SUM(FinStat_Y!BN85:BN88)","v":0},{"$f":"SUM(FinStat_Y!BO85:BO88)","v":0},{"$f":"SUM(FinStat_Y!BP85:BP88)","v":0},{"$f":"SUM(FinStat_Y!BQ85:BQ88)","v":0},{"$f":"SUM(FinStat_Y!BR85:BR88)","v":0},{"$f":"SUM(FinStat_Y!BS85:BS88)","v":0},{"$f":"SUM(FinStat_Y!BT85:BT88)","v":0},{"$f":"SUM(FinStat_Y!BU85:BU88)","v":0},{"$f":"SUM(FinStat_Y!BV85:BV88)","v":0},{"$f":"SUM(FinStat_Y!BW85:BW88)","v":0},{"$f":"SUM(FinStat_Y!BX85:BX88)","v":0},{"$f":"SUM(FinStat_Y!BY85:BY88)","v":0},{"$f":"SUM(FinStat_Y!BZ85:BZ88)","v":0},{"$f":"SUM(FinStat_Y!CA85:CA88)","v":0},{"$f":"SUM(FinStat_Y!CB85:CB88)","v":0},{"$f":"SUM(FinStat_Y!CC85:CC88)","v":0},{"$f":"SUM(FinStat_Y!CD85:CD88)","v":0},{"$f":"SUM(FinStat_Y!CE85:CE88)","v":0},{"$f":"SUM(FinStat_Y!CF85:CF88)","v":0},{"$f":"SUM(FinStat_Y!CG85:CG88)","v":0},{"$f":"SUM(FinStat_Y!CH85:CH88)","v":0},{"$f":"SUM(FinStat_Y!CI85:CI88)","v":0},{"$f":"SUM(FinStat_Y!CJ85:CJ88)","v":0},{"$f":"SUM(FinStat_Y!CK85:CK88)","v":0},{"$f":"SUM(FinStat_Y!CL85:CL88)","v":0},{"$f":"SUM(FinStat_Y!CM85:CM88)","v":0},{"$f":"SUM(FinStat_Y!CN85:CN88)","v":0},{"$f":"SUM(FinStat_Y!CO85:CO88)","v":0},{"$f":"SUM(FinStat_Y!CP85:CP88)","v":0},{"$f":"SUM(FinStat_Y!CQ85:CQ88)","v":0},{"$f":"SUM(FinStat_Y!CR85:CR88)","v":0},{"$f":"SUM(FinStat_Y!CS85:CS88)","v":0},{"$f":"SUM(FinStat_Y!CT85:CT88)","v":0},{"$f":"SUM(FinStat_Y!CU85:CU88)","v":0},{"$f":"SUM(FinStat_Y!CV85:CV88)","v":0},{"$f":"SUM(FinStat_Y!CW85:CW88)","v":0},{"$f":"SUM(FinStat_Y!CX85:CX88)","v":0},{"$f":"SUM(FinStat_Y!CY85:CY88)","v":0},{"$f":"SUM(FinStat_Y!CZ85:CZ88)","v":0},{"$f":"SUM(FinStat_Y!DA85:DA88)","v":0},{"$f":"SUM(FinStat_Y!DB85:DB88)","v":0},{"$f":"SUM(FinStat_Y!DC85:DC88)","v":0},{"$f":"SUM(FinStat_Y!DD85:DD88)","v":0},{"$f":"SUM(FinStat_Y!DE85:DE88)","v":0},{"$f":"SUM(FinStat_Y!DF85:DF88)","v":0},{"$f":"SUM(FinStat_Y!DG85:DG88)","v":0},{"$f":"SUM(FinStat_Y!DH85:DH88)","v":0},{"$f":"SUM(FinStat_Y!DI85:DI88)","v":0},{"$f":"SUM(FinStat_Y!DJ85:DJ88)","v":0},{"$f":"SUM(FinStat_Y!DK85:DK88)","v":0},{"$f":"SUM(FinStat_Y!DL85:DL88)","v":0},{"$f":"SUM(FinStat_Y!DM85:DM88)","v":0},{"$f":"SUM(FinStat_Y!DN85:DN88)","v":0},{"$f":"SUM(FinStat_Y!DO85:DO88)","v":0},{"$f":"SUM(FinStat_Y!DP85:DP88)","v":0},{"$f":"SUM(FinStat_Y!DQ85:DQ88)","v":0},{"$f":"SUM(FinStat_Y!DR85:DR88)","v":0},{"$f":"SUM(FinStat_Y!DS85:DS88)","v":0},{"$f":"SUM(FinStat_Y!DT85:DT88)","v":0},{"$f":"SUM(FinStat_Y!DU85:DU88)","v":0},{"$f":"SUM(FinStat_Y!DV85:DV88)","v":0},{"$f":"SUM(FinStat_Y!DW85:DW88)","v":0},{"$f":"SUM(FinStat_Y!DX85:DX88)","v":0},{"$f":"SUM(FinStat_Y!DY85:DY88)","v":0},{"$f":"SUM(FinStat_Y!DZ85:DZ88)","v":0},{"$f":"SUM(FinStat_Y!EA85:EA88)","v":0},{"$f":"SUM(FinStat_Y!EB85:EB88)","v":0},{"$f":"SUM(FinStat_Y!EC85:EC88)","v":0},{"$f":"SUM(FinStat_Y!ED85:ED88)","v":0},{"$f":"SUM(FinStat_Y!EE85:EE88)","v":0},{"$f":"SUM(FinStat_Y!EF85:EF88)","v":0},{"$f":"SUM(FinStat_Y!EG85:EG88)","v":0},{"$f":"SUM(FinStat_Y!EH85:EH88)","v":0},{"$f":"SUM(FinStat_Y!EI85:EI88)","v":0},{"$f":"SUM(FinStat_Y!EJ85:EJ88)","v":0},{"$f":"SUM(FinStat_Y!EK85:EK88)","v":0},{"$f":"SUM(FinStat_Y!EL85:EL88)","v":0},{"$f":"SUM(FinStat_Y!EM85:EM88)","v":0},{"$f":"SUM(FinStat_Y!EN85:EN88)","v":0},{"$f":"SUM(FinStat_Y!EO85:EO88)","v":0},{"$f":"SUM(FinStat_Y!EP85:EP88)","v":0},{"$f":"SUM(FinStat_Y!EQ85:EQ88)","v":0},{"$f":"SUM(FinStat_Y!ER85:ER88)","v":0},{"$f":"SUM(FinStat_Y!ES85:ES88)","v":0},{"$f":"SUM(FinStat_Y!ET85:ET88)","v":0},{"$f":"SUM(FinStat_Y!EU85:EU88)","v":0},{"$f":"SUM(FinStat_Y!EV85:EV88)","v":0},{"$f":"SUM(FinStat_Y!EW85:EW88)","v":0},{"$f":"SUM(FinStat_Y!EX85:EX88)","v":0},{"$f":"SUM(FinStat_Y!EY85:EY88)","v":0},{"$f":"SUM(FinStat_Y!EZ85:EZ88)","v":0},{"$f":"SUM(FinStat_Y!FA85:FA88)","v":0},{"$f":"SUM(FinStat_Y!FB85:FB88)","v":0},{"$f":"SUM(FinStat_Y!FC85:FC88)","v":0},{"$f":"SUM(FinStat_Y!FD85:FD88)","v":0},{"$f":"SUM(FinStat_Y!FE85:FE88)","v":0},{"$f":"SUM(FinStat_Y!FF85:FF88)","v":0}]
[null,{"$f":"FinStat_Y!B89","v":"Арендная плата"},null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"FinStat_Y!M89","v":0},{"$f":"FinStat_Y!N89","v":0},{"$f":"FinStat_Y!O89","v":0},{"$f":"FinStat_Y!P89","v":7359.0510000000004},{"$f":"FinStat_Y!Q89","v":14317.218000000001},{"$f":"FinStat_Y!R89","v":13782.705},{"$f":"FinStat_Y!S89","v":13255.948},{"$f":"FinStat_Y!T89","v":12760.214},{"$f":"FinStat_Y!U89","v":3112.9989999999998},{"$f":"FinStat_Y!V89","v":0},{"$f":"FinStat_Y!W89","v":0},{"$f":"FinStat_Y!X89","v":0},{"$f":"FinStat_Y!Y89","v":0},{"$f":"FinStat_Y!Z89","v":0},{"$f":"FinStat_Y!AA89","v":0},{"$f":"FinStat_Y!AB89","v":0},{"$f":"FinStat_Y!AC89","v":0},{"$f":"FinStat_Y!AD89","v":0},{"$f":"FinStat_Y!AE89","v":0},{"$f":"FinStat_Y!AF89","v":0},{"$f":"FinStat_Y!AG89","v":0},{"$f":"FinStat_Y!AH89","v":0},{"$f":"FinStat_Y!AI89","v":0},{"$f":"FinStat_Y!AJ89","v":0},{"$f":"FinStat_Y!AK89","v":0},{"$f":"FinStat_Y!AL89","v":0},{"$f":"FinStat_Y!AM89","v":0},{"$f":"FinStat_Y!AN89","v":0},{"$f":"FinStat_Y!AO89","v":0},{"$f":"FinStat_Y!AP89","v":0},{"$f":"FinStat_Y!AQ89","v":0},{"$f":"FinStat_Y!AR89","v":0},{"$f":"FinStat_Y!AS89","v":0},{"$f":"FinStat_Y!AT89","v":0},{"$f":"FinStat_Y!AU89","v":0},{"$f":"FinStat_Y!AV89","v":0},{"$f":"FinStat_Y!AW89","v":0},{"$f":"FinStat_Y!AX89","v":0},{"$f":"FinStat_Y!AY89","v":0},{"$f":"FinStat_Y!AZ89","v":0},{"$f":"FinStat_Y!BA89","v":0},{"$f":"FinStat_Y!BB89","v":0},{"$f":"FinStat_Y!BC89","v":0},{"$f":"FinStat_Y!BD89","v":0},{"$f":"FinStat_Y!BE89","v":0},{"$f":"FinStat_Y!BF89","v":0},{"$f":"FinStat_Y!BG89","v":0},{"$f":"FinStat_Y!BH89","v":0},{"$f":"FinStat_Y!BI89","v":0},{"$f":"FinStat_Y!BJ89","v":0},{"$f":"FinStat_Y!BK89","v":0},{"$f":"FinStat_Y!BL89","v":0},{"$f":"FinStat_Y!BM89","v":0},{"$f":"FinStat_Y!BN89","v":0},{"$f":"FinStat_Y!BO89","v":0},{"$f":"FinStat_Y!BP89","v":0},{"$f":"FinStat_Y!BQ89","v":0},{"$f":"FinStat_Y!BR89","v":0},{"$f":"FinStat_Y!BS89","v":0},{"$f":"FinStat_Y!BT89","v":0},{"$f":"FinStat_Y!BU89","v":0},{"$f":"FinStat_Y!BV89","v":0},{"$f":"FinStat_Y!BW89","v":0},{"$f":"FinStat_Y!BX89","v":0},{"$f":"FinStat_Y!BY89","v":0},{"$f":"FinStat_Y!BZ89","v":0},{"$f":"FinStat_Y!CA89","v":0},{"$f":"FinStat_Y!CB89","v":0},{"$f":"FinStat_Y!CC89","v":0},{"$f":"FinStat_Y!CD89","v":0},{"$f":"FinStat_Y!CE89","v":0},{"$f":"FinStat_Y!CF89","v":0},{"$f":"FinStat_Y!CG89","v":0},{"$f":"FinStat_Y!CH89","v":0},{"$f":"FinStat_Y!CI89","v":0},{"$f":"FinStat_Y!CJ89","v":0},{"$f":"FinStat_Y!CK89","v":0},{"$f":"FinStat_Y!CL89","v":0},{"$f":"FinStat_Y!CM89","v":0},{"$f":"FinStat_Y!CN89","v":0},{"$f":"FinStat_Y!CO89","v":0},{"$f":"FinStat_Y!CP89","v":0},{"$f":"FinStat_Y!CQ89","v":0},{"$f":"FinStat_Y!CR89","v":0},{"$f":"FinStat_Y!CS89","v":0},{"$f":"FinStat_Y!CT89","v":0},{"$f":"FinStat_Y!CU89","v":0},{"$f":"FinStat_Y!CV89","v":0},{"$f":"FinStat_Y!CW89","v":0},{"$f":"FinStat_Y!CX89","v":0},{"$f":"FinStat_Y!CY89","v":0},{"$f":"FinStat_Y!CZ89","v":0},{"$f":"FinStat_Y!DA89","v":0},{"$f":"FinStat_Y!DB89","v":0},{"$f":"FinStat_Y!DC89","v":0},{"$f":"FinStat_Y!DD89","v":0},{"$f":"FinStat_Y!DE89","v":0},{"$f":"FinStat_Y!DF89","v":0},{"$f":"FinStat_Y!DG89","v":0},{"$f":"FinStat_Y!DH89","v":0},{"$f":"FinStat_Y!DI89","v":0},{"$f":"FinStat_Y!DJ89","v":0},{"$f":"FinStat_Y!DK89","v":0},{"$f":"FinStat_Y!DL89","v":0},{"$f":"FinStat_Y!DM89","v":0},{"$f":"FinStat_Y!DN89","v":0},{"$f":"FinStat_Y!DO89","v":0},{"$f":"FinStat_Y!DP89","v":0},{"$f":"FinStat_Y!DQ89","v":0},{"$f":"FinStat_Y!DR89","v":0},{"$f":"FinStat_Y!DS89","v":0},{"$f":"FinStat_Y!DT89","v":0},{"$f":"FinStat_Y!DU89","v":0},{"$f":"FinStat_Y!DV89","v":0},{"$f":"FinStat_Y!DW89","v":0},{"$f":"FinStat_Y!DX89","v":0},{"$f":"FinStat_Y!DY89","v":0},{"$f":"FinStat_Y!DZ89","v":0},{"$f":"FinStat_Y!EA89","v":0},{"$f":"FinStat_Y!EB89","v":0},{"$f":"FinStat_Y!EC89","v":0},{"$f":"FinStat_Y!ED89","v":0},{"$f":"FinStat_Y!EE89","v":0},{"$f":"FinStat_Y!EF89","v":0},{"$f":"FinStat_Y!EG89","v":0},{"$f":"FinStat_Y!EH89","v":0},{"$f":"FinStat_Y!EI89","v":0},{"$f":"FinStat_Y!EJ89","v":0},{"$f":"FinStat_Y!EK89","v":0},{"$f":"FinStat_Y!EL89","v":0},{"$f":"FinStat_Y!EM89","v":0},{"$f":"FinStat_Y!EN89","v":0},{"$f":"FinStat_Y!EO89","v":0},{"$f":"FinStat_Y!EP89","v":0},{"$f":"FinStat_Y!EQ89","v":0},{"$f":"FinStat_Y!ER89","v":0},{"$f":"FinStat_Y!ES89","v":0},{"$f":"FinStat_Y!ET89","v":0},{"$f":"FinStat_Y!EU89","v":0},{"$f":"FinStat_Y!EV89","v":0},{"$f":"FinStat_Y!EW89","v":0},{"$f":"FinStat_Y!EX89","v":0},{"$f":"FinStat_Y!EY89","v":0},{"$f":"FinStat_Y!EZ89","v":0},{"$f":"FinStat_Y!FA89","v":0},{"$f":"FinStat_Y!FB89","v":0},{"$f":"FinStat_Y!FC89","v":0},{"$f":"FinStat_Y!FD89","v":0},{"$f":"FinStat_Y!FE89","v":0},{"$f":"FinStat_Y!FF89","v":0}]
[null,{"$f":"FinStat_Y!B90","v":"Коммерческая выручка"},null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"FinStat_Y!M90","v":0},{"$f":"FinStat_Y!N90","v":0},{"$f":"FinStat_Y!O90","v":0},{"$f":"FinStat_Y!P90","v":0},{"$f":"FinStat_Y!Q90","v":0},{"$f":"FinStat_Y!R90","v":0},{"$f":"FinStat_Y!S90","v":0},{"$f":"FinStat_Y!T90","v":0},{"$f":"FinStat_Y!U90","v":0},{"$f":"FinStat_Y!V90","v":0},{"$f":"FinStat_Y!W90","v":0},{"$f":"FinStat_Y!X90","v":0},{"$f":"FinStat_Y!Y90","v":0},{"$f":"FinStat_Y!Z90","v":0},{"$f":"FinStat_Y!AA90","v":0},{"$f":"FinStat_Y!AB90","v":0},{"$f":"FinStat_Y!AC90","v":0},{"$f":"FinStat_Y!AD90","v":0},{"$f":"FinStat_Y!AE90","v":0},{"$f":"FinStat_Y!AF90","v":0},{"$f":"FinStat_Y!AG90","v":0},{"$f":"FinStat_Y!AH90","v":0},{"$f":"FinStat_Y!AI90","v":0},{"$f":"FinStat_Y!AJ90","v":0},{"$f":"FinStat_Y!AK90","v":0},{"$f":"FinStat_Y!AL90","v":0},{"$f":"FinStat_Y!AM90","v":0},{"$f":"FinStat_Y!AN90","v":0},{"$f":"FinStat_Y!AO90","v":0},{"$f":"FinStat_Y!AP90","v":0},{"$f":"FinStat_Y!AQ90","v":0},{"$f":"FinStat_Y!AR90","v":0},{"$f":"FinStat_Y!AS90","v":0},{"$f":"FinStat_Y!AT90","v":0},{"$f":"FinStat_Y!AU90","v":0},{"$f":"FinStat_Y!AV90","v":0},{"$f":"FinStat_Y!AW90","v":0},{"$f":"FinStat_Y!AX90","v":0},{"$f":"FinStat_Y!AY90","v":0},{"$f":"FinStat_Y!AZ90","v":0},{"$f":"FinStat_Y!BA90","v":0},{"$f":"FinStat_Y!BB90","v":0},{"$f":"FinStat_Y!BC90","v":0},{"$f":"FinStat_Y!BD90","v":0},{"$f":"FinStat_Y!BE90","v":0},{"$f":"FinStat_Y!BF90","v":0},{"$f":"FinStat_Y!BG90","v":0},{"$f":"FinStat_Y!BH90","v":0},{"$f":"FinStat_Y!BI90","v":0},{"$f":"FinStat_Y!BJ90","v":0},{"$f":"FinStat_Y!BK90","v":0},{"$f":"FinStat_Y!BL90","v":0},{"$f":"FinStat_Y!BM90","v":0},{"$f":"FinStat_Y!BN90","v":0},{"$f":"FinStat_Y!BO90","v":0},{"$f":"FinStat_Y!BP90","v":0},{"$f":"FinStat_Y!BQ90","v":0},{"$f":"FinStat_Y!BR90","v":0},{"$f":"FinStat_Y!BS90","v":0},{"$f":"FinStat_Y!BT90","v":0},{"$f":"FinStat_Y!BU90","v":0},{"$f":"FinStat_Y!BV90","v":0},{"$f":"FinStat_Y!BW90","v":0},{"$f":"FinStat_Y!BX90","v":0},{"$f":"FinStat_Y!BY90","v":0},{"$f":"FinStat_Y!BZ90","v":0},{"$f":"FinStat_Y!CA90","v":0},{"$f":"FinStat_Y!CB90","v":0},{"$f":"FinStat_Y!CC90","v":0},{"$f":"FinStat_Y!CD90","v":0},{"$f":"FinStat_Y!CE90","v":0},{"$f":"FinStat_Y!CF90","v":0},{"$f":"FinStat_Y!CG90","v":0},{"$f":"FinStat_Y!CH90","v":0},{"$f":"FinStat_Y!CI90","v":0},{"$f":"FinStat_Y!CJ90","v":0},{"$f":"FinStat_Y!CK90","v":0},{"$f":"FinStat_Y!CL90","v":0},{"$f":"FinStat_Y!CM90","v":0},{"$f":"FinStat_Y!CN90","v":0},{"$f":"FinStat_Y!CO90","v":0},{"$f":"FinStat_Y!CP90","v":0},{"$f":"FinStat_Y!CQ90","v":0},{"$f":"FinStat_Y!CR90","v":0},{"$f":"FinStat_Y!CS90","v":0},{"$f":"FinStat_Y!CT90","v":0},{"$f":"FinStat_Y!CU90","v":0},{"$f":"FinStat_Y!CV90","v":0},{"$f":"FinStat_Y!CW90","v":0},{"$f":"FinStat_Y!CX90","v":0},{"$f":"FinStat_Y!CY90","v":0},{"$f":"FinStat_Y!CZ90","v":0},{"$f":"FinStat_Y!DA90","v":0},{"$f":"FinStat_Y!DB90","v":0},{"$f":"FinStat_Y!DC90","v":0},{"$f":"FinStat_Y!DD90","v":0},{"$f":"FinStat_Y!DE90","v":0},{"$f":"FinStat_Y!DF90","v":0},{"$f":"FinStat_Y!DG90","v":0},{"$f":"FinStat_Y!DH90","v":0},{"$f":"FinStat_Y!DI90","v":0},{"$f":"FinStat_Y!DJ90","v":0},{"$f":"FinStat_Y!DK90","v":0},{"$f":"FinStat_Y!DL90","v":0},{"$f":"FinStat_Y!DM90","v":0},{"$f":"FinStat_Y!DN90","v":0},{"$f":"FinStat_Y!DO90","v":0},{"$f":"FinStat_Y!DP90","v":0},{"$f":"FinStat_Y!DQ90","v":0},{"$f":"FinStat_Y!DR90","v":0},{"$f":"FinStat_Y!DS90","v":0},{"$f":"FinStat_Y!DT90","v":0},{"$f":"FinStat_Y!DU90","v":0},{"$f":"FinStat_Y!DV90","v":0},{"$f":"FinStat_Y!DW90","v":0},{"$f":"FinStat_Y!DX90","v":0},{"$f":"FinStat_Y!DY90","v":0},{"$f":"FinStat_Y!DZ90","v":0},{"$f":"FinStat_Y!EA90","v":0},{"$f":"FinStat_Y!EB90","v":0},{"$f":"FinStat_Y!EC90","v":0},{"$f":"FinStat_Y!ED90","v":0},{"$f":"FinStat_Y!EE90","v":0},{"$f":"FinStat_Y!EF90","v":0},{"$f":"FinStat_Y!EG90","v":0},{"$f":"FinStat_Y!EH90","v":0},{"$f":"FinStat_Y!EI90","v":0},{"$f":"FinStat_Y!EJ90","v":0},{"$f":"FinStat_Y!EK90","v":0},{"$f":"FinStat_Y!EL90","v":0},{"$f":"FinStat_Y!EM90","v":0},{"$f":"FinStat_Y!EN90","v":0},{"$f":"FinStat_Y!EO90","v":0},{"$f":"FinStat_Y!EP90","v":0},{"$f":"FinStat_Y!EQ90","v":0},{"$f":"FinStat_Y!ER90","v":0},{"$f":"FinStat_Y!ES90","v":0},{"$f":"FinStat_Y!ET90","v":0},{"$f":"FinStat_Y!EU90","v":0},{"$f":"FinStat_Y!EV90","v":0},{"$f":"FinStat_Y!EW90","v":0},{"$f":"FinStat_Y!EX90","v":0},{"$f":"FinStat_Y!EY90","v":0},{"$f":"FinStat_Y!EZ90","v":0},{"$f":"FinStat_Y!FA90","v":0},{"$f":"FinStat_Y!FB90","v":0},{"$f":"FinStat_Y!FC90","v":0},{"$f":"FinStat_Y!FD90","v":0},{"$f":"FinStat_Y!FE90","v":0},{"$f":"FinStat_Y!FF90","v":0}]
[null,"Снижение DSRA",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"FinStat_Y!M91","v":0},{"$f":"FinStat_Y!N91","v":0},{"$f":"FinStat_Y!O91","v":0},{"$f":"FinStat_Y!P91","v":4427.0690000000004},{"$f":"FinStat_Y!Q91","v":2627.0659999999998},{"$f":"FinStat_Y!R91","v":3052.9870000000001},{"$f":"FinStat_Y!S91","v":3341.9209999999998},{"$f":"FinStat_Y!T91","v":478.46800000000002},{"$f":"FinStat_Y!U91","v":0},{"$f":"FinStat_Y!V91","v":0},{"$f":"FinStat_Y!W91","v":0},{"$f":"FinStat_Y!X91","v":0},{"$f":"FinStat_Y!Y91","v":0},{"$f":"FinStat_Y!Z91","v":0},{"$f":"FinStat_Y!AA91","v":0},{"$f":"FinStat_Y!AB91","v":0},{"$f":"FinStat_Y!AC91","v":0},{"$f":"FinStat_Y!AD91","v":0},{"$f":"FinStat_Y!AE91","v":0},{"$f":"FinStat_Y!AF91","v":0},{"$f":"FinStat_Y!AG91","v":0},{"$f":"FinStat_Y!AH91","v":0},{"$f":"FinStat_Y!AI91","v":0},{"$f":"FinStat_Y!AJ91","v":0},{"$f":"FinStat_Y!AK91","v":0},{"$f":"FinStat_Y!AL91","v":0},{"$f":"FinStat_Y!AM91","v":0},{"$f":"FinStat_Y!AN91","v":0},{"$f":"FinStat_Y!AO91","v":0},{"$f":"FinStat_Y!AP91","v":0},{"$f":"FinStat_Y!AQ91","v":0},{"$f":"FinStat_Y!AR91","v":0},{"$f":"FinStat_Y!AS91","v":0},{"$f":"FinStat_Y!AT91","v":0},{"$f":"FinStat_Y!AU91","v":0},{"$f":"FinStat_Y!AV91","v":0},{"$f":"FinStat_Y!AW91","v":0},{"$f":"FinStat_Y!AX91","v":0},{"$f":"FinStat_Y!AY91","v":0},{"$f":"FinStat_Y!AZ91","v":0},{"$f":"FinStat_Y!BA91","v":0},{"$f":"FinStat_Y!BB91","v":0},{"$f":"FinStat_Y!BC91","v":0},{"$f":"FinStat_Y!BD91","v":0},{"$f":"FinStat_Y!BE91","v":0},{"$f":"FinStat_Y!BF91","v":0},{"$f":"FinStat_Y!BG91","v":0},{"$f":"FinStat_Y!BH91","v":0},{"$f":"FinStat_Y!BI91","v":0},{"$f":"FinStat_Y!BJ91","v":0},{"$f":"FinStat_Y!BK91","v":0},{"$f":"FinStat_Y!BL91","v":0},{"$f":"FinStat_Y!BM91","v":0},{"$f":"FinStat_Y!BN91","v":0},{"$f":"FinStat_Y!BO91","v":0},{"$f":"FinStat_Y!BP91","v":0},{"$f":"FinStat_Y!BQ91","v":0},{"$f":"FinStat_Y!BR91","v":0},{"$f":"FinStat_Y!BS91","v":0},{"$f":"FinStat_Y!BT91","v":0},{"$f":"FinStat_Y!BU91","v":0},{"$f":"FinStat_Y!BV91","v":0},{"$f":"FinStat_Y!BW91","v":0},{"$f":"FinStat_Y!BX91","v":0},{"$f":"FinStat_Y!BY91","v":0},{"$f":"FinStat_Y!BZ91","v":0},{"$f":"FinStat_Y!CA91","v":0},{"$f":"FinStat_Y!CB91","v":0},{"$f":"FinStat_Y!CC91","v":0},{"$f":"FinStat_Y!CD91","v":0},{"$f":"FinStat_Y!CE91","v":0},{"$f":"FinStat_Y!CF91","v":0},{"$f":"FinStat_Y!CG91","v":0},{"$f":"FinStat_Y!CH91","v":0},{"$f":"FinStat_Y!CI91","v":0},{"$f":"FinStat_Y!CJ91","v":0},{"$f":"FinStat_Y!CK91","v":0},{"$f":"FinStat_Y!CL91","v":0},{"$f":"FinStat_Y!CM91","v":0},{"$f":"FinStat_Y!CN91","v":0},{"$f":"FinStat_Y!CO91","v":0},{"$f":"FinStat_Y!CP91","v":0},{"$f":"FinStat_Y!CQ91","v":0},{"$f":"FinStat_Y!CR91","v":0},{"$f":"FinStat_Y!CS91","v":0},{"$f":"FinStat_Y!CT91","v":0},{"$f":"FinStat_Y!CU91","v":0},{"$f":"FinStat_Y!CV91","v":0},{"$f":"FinStat_Y!CW91","v":0},{"$f":"FinStat_Y!CX91","v":0},{"$f":"FinStat_Y!CY91","v":0},{"$f":"FinStat_Y!CZ91","v":0},{"$f":"FinStat_Y!DA91","v":0},{"$f":"FinStat_Y!DB91","v":0},{"$f":"FinStat_Y!DC91","v":0},{"$f":"FinStat_Y!DD91","v":0},{"$f":"FinStat_Y!DE91","v":0},{"$f":"FinStat_Y!DF91","v":0},{"$f":"FinStat_Y!DG91","v":0},{"$f":"FinStat_Y!DH91","v":0},{"$f":"FinStat_Y!DI91","v":0},{"$f":"FinStat_Y!DJ91","v":0},{"$f":"FinStat_Y!DK91","v":0},{"$f":"FinStat_Y!DL91","v":0},{"$f":"FinStat_Y!DM91","v":0},{"$f":"FinStat_Y!DN91","v":0},{"$f":"FinStat_Y!DO91","v":0},{"$f":"FinStat_Y!DP91","v":0},{"$f":"FinStat_Y!DQ91","v":0},{"$f":"FinStat_Y!DR91","v":0},{"$f":"FinStat_Y!DS91","v":0},{"$f":"FinStat_Y!DT91","v":0},{"$f":"FinStat_Y!DU91","v":0},{"$f":"FinStat_Y!DV91","v":0},{"$f":"FinStat_Y!DW91","v":0},{"$f":"FinStat_Y!DX91","v":0},{"$f":"FinStat_Y!DY91","v":0},{"$f":"FinStat_Y!DZ91","v":0},{"$f":"FinStat_Y!EA91","v":0},{"$f":"FinStat_Y!EB91","v":0},{"$f":"FinStat_Y!EC91","v":0},{"$f":"FinStat_Y!ED91","v":0},{"$f":"FinStat_Y!EE91","v":0},{"$f":"FinStat_Y!EF91","v":0},{"$f":"FinStat_Y!EG91","v":0},{"$f":"FinStat_Y!EH91","v":0},{"$f":"FinStat_Y!EI91","v":0},{"$f":"FinStat_Y!EJ91","v":0},{"$f":"FinStat_Y!EK91","v":0},{"$f":"FinStat_Y!EL91","v":0},{"$f":"FinStat_Y!EM91","v":0},{"$f":"FinStat_Y!EN91","v":0},{"$f":"FinStat_Y!EO91","v":0},{"$f":"FinStat_Y!EP91","v":0},{"$f":"FinStat_Y!EQ91","v":0},{"$f":"FinStat_Y!ER91","v":0},{"$f":"FinStat_Y!ES91","v":0},{"$f":"FinStat_Y!ET91","v":0},{"$f":"FinStat_Y!EU91","v":0},{"$f":"FinStat_Y!EV91","v":0},{"$f":"FinStat_Y!EW91","v":0},{"$f":"FinStat_Y!EX91","v":0},{"$f":"FinStat_Y!EY91","v":0},{"$f":"FinStat_Y!EZ91","v":0},{"$f":"FinStat_Y!FA91","v":0},{"$f":"FinStat_Y!FB91","v":0},{"$f":"FinStat_Y!FC91","v":0},{"$f":"FinStat_Y!FD91","v":0},{"$f":"FinStat_Y!FE91","v":0},{"$f":"FinStat_Y!FF91","v":0}]
[null,"Прочие источники",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"(FinStat_Y!M93+FinStat_Y!M94+FinStat_Y!M111+FinStat_Y!M112)*M14","v":0},{"$f":"(FinStat_Y!N93+FinStat_Y!N94+FinStat_Y!N111+FinStat_Y!N112)*N14","v":0},{"$f":"(FinStat_Y!O93+FinStat_Y!O94+FinStat_Y!O111+FinStat_Y!O112)*O14","v":0},{"$f":"(FinStat_Y!P93+FinStat_Y!P94+FinStat_Y!P111+FinStat_Y!P112)*P14","v":110540.186},{"$f":"(FinStat_Y!Q93+FinStat_Y!Q94+FinStat_Y!Q111+FinStat_Y!Q112)*Q14","v":33.406999999999996},{"$f":"(FinStat_Y!R93+FinStat_Y!R94+FinStat_Y!R111+FinStat_Y!R112)*R14","v":33.406999999999996},{"$f":"(FinStat_Y!S93+FinStat_Y!S94+FinStat_Y!S111+FinStat_Y!S112)*S14","v":31.684000000000001},{"$f":"(FinStat_Y!T93+FinStat_Y!T94+FinStat_Y!T111+FinStat_Y!T112)*T14","v":30.821999999999999},{"$f":"(FinStat_Y!U93+FinStat_Y!U94+FinStat_Y!U111+FinStat_Y!U112)*U14","v":8807.8379999999997},{"$f":"(FinStat_Y!V93+FinStat_Y!V94+FinStat_Y!V111+FinStat_Y!V112)*V14","v":0},{"$f":"(FinStat_Y!W93+FinStat_Y!W94+FinStat_Y!W111+FinStat_Y!W112)*W14","v":0},{"$f":"(FinStat_Y!X93+FinStat_Y!X94+FinStat_Y!X111+FinStat_Y!X112)*X14","v":0},{"$f":"(FinStat_Y!Y93+FinStat_Y!Y94+FinStat_Y!Y111+FinStat_Y!Y112)*Y14","v":0},{"$f":"(FinStat_Y!Z93+FinStat_Y!Z94+FinStat_Y!Z111+FinStat_Y!Z112)*Z14","v":0},{"$f":"(FinStat_Y!AA93+FinStat_Y!AA94+FinStat_Y!AA111+FinStat_Y!AA112)*AA14","v":0},{"$f":"(FinStat_Y!AB93+FinStat_Y!AB94+FinStat_Y!AB111+FinStat_Y!AB112)*AB14","v":0},{"$f":"(FinStat_Y!AC93+FinStat_Y!AC94+FinStat_Y!AC111+FinStat_Y!AC112)*AC14","v":0},{"$f":"(FinStat_Y!AD93+FinStat_Y!AD94+FinStat_Y!AD111+FinStat_Y!AD112)*AD14","v":0},{"$f":"(FinStat_Y!AE93+FinStat_Y!AE94+FinStat_Y!AE111+FinStat_Y!AE112)*AE14","v":0},{"$f":"(FinStat_Y!AF93+FinStat_Y!AF94+FinStat_Y!AF111+FinStat_Y!AF112)*AF14","v":0},{"$f":"(FinStat_Y!AG93+FinStat_Y!AG94+FinStat_Y!AG111+FinStat_Y!AG112)*AG14","v":0},{"$f":"(FinStat_Y!AH93+FinStat_Y!AH94+FinStat_Y!AH111+FinStat_Y!AH112)*AH14","v":0},{"$f":"(FinStat_Y!AI93+FinStat_Y!AI94+FinStat_Y!AI111+FinStat_Y!AI112)*AI14","v":0},{"$f":"(FinStat_Y!AJ93+FinStat_Y!AJ94+FinStat_Y!AJ111+FinStat_Y!AJ112)*AJ14","v":0},{"$f":"(FinStat_Y!AK93+FinStat_Y!AK94+FinStat_Y!AK111+FinStat_Y!AK112)*AK14","v":0},{"$f":"(FinStat_Y!AL93+FinStat_Y!AL94+FinStat_Y!AL111+FinStat_Y!AL112)*AL14","v":0},{"$f":"(FinStat_Y!AM93+FinStat_Y!AM94+FinStat_Y!AM111+FinStat_Y!AM112)*AM14","v":0},{"$f":"(FinStat_Y!AN93+FinStat_Y!AN94+FinStat_Y!AN111+FinStat_Y!AN112)*AN14","v":0},{"$f":"(FinStat_Y!AO93+FinStat_Y!AO94+FinStat_Y!AO111+FinStat_Y!AO112)*AO14","v":0},{"$f":"(FinStat_Y!AP93+FinStat_Y!AP94+FinStat_Y!AP111+FinStat_Y!AP112)*AP14","v":0},{"$f":"(FinStat_Y!AQ93+FinStat_Y!AQ94+FinStat_Y!AQ111+FinStat_Y!AQ112)*AQ14","v":0},{"$f":"(FinStat_Y!AR93+FinStat_Y!AR94+FinStat_Y!AR111+FinStat_Y!AR112)*AR14","v":0},{"$f":"(FinStat_Y!AS93+FinStat_Y!AS94+FinStat_Y!AS111+FinStat_Y!AS112)*AS14","v":0},{"$f":"(FinStat_Y!AT93+FinStat_Y!AT94+FinStat_Y!AT111+FinStat_Y!AT112)*AT14","v":0},{"$f":"(FinStat_Y!AU93+FinStat_Y!AU94+FinStat_Y!AU111+FinStat_Y!AU112)*AU14","v":0},{"$f":"(FinStat_Y!AV93+FinStat_Y!AV94+FinStat_Y!AV111+FinStat_Y!AV112)*AV14","v":0},{"$f":"(FinStat_Y!AW93+FinStat_Y!AW94+FinStat_Y!AW111+FinStat_Y!AW112)*AW14","v":0},{"$f":"(FinStat_Y!AX93+FinStat_Y!AX94+FinStat_Y!AX111+FinStat_Y!AX112)*AX14","v":0},{"$f":"(FinStat_Y!AY93+FinStat_Y!AY94+FinStat_Y!AY111+FinStat_Y!AY112)*AY14","v":0},{"$f":"(FinStat_Y!AZ93+FinStat_Y!AZ94+FinStat_Y!AZ111+FinStat_Y!AZ112)*AZ14","v":0},{"$f":"(FinStat_Y!BA93+FinStat_Y!BA94+FinStat_Y!BA111+FinStat_Y!BA112)*BA14","v":0},{"$f":"(FinStat_Y!BB93+FinStat_Y!BB94+FinStat_Y!BB111+FinStat_Y!BB112)*BB14","v":0},{"$f":"(FinStat_Y!BC93+FinStat_Y!BC94+FinStat_Y!BC111+FinStat_Y!BC112)*BC14","v":0},{"$f":"(FinStat_Y!BD93+FinStat_Y!BD94+FinStat_Y!BD111+FinStat_Y!BD112)*BD14","v":0},{"$f":"(FinStat_Y!BE93+FinStat_Y!BE94+FinStat_Y!BE111+FinStat_Y!BE112)*BE14","v":0},{"$f":"(FinStat_Y!BF93+FinStat_Y!BF94+FinStat_Y!BF111+FinStat_Y!BF112)*BF14","v":0},{"$f":"(FinStat_Y!BG93+FinStat_Y!BG94+FinStat_Y!BG111+FinStat_Y!BG112)*BG14","v":0},{"$f":"(FinStat_Y!BH93+FinStat_Y!BH94+FinStat_Y!BH111+FinStat_Y!BH112)*BH14","v":0},{"$f":"(FinStat_Y!BI93+FinStat_Y!BI94+FinStat_Y!BI111+FinStat_Y!BI112)*BI14","v":0},{"$f":"(FinStat_Y!BJ93+FinStat_Y!BJ94+FinStat_Y!BJ111+FinStat_Y!BJ112)*BJ14","v":0},{"$f":"(FinStat_Y!BK93+FinStat_Y!BK94+FinStat_Y!BK111+FinStat_Y!BK112)*BK14","v":0},{"$f":"(FinStat_Y!BL93+FinStat_Y!BL94+FinStat_Y!BL111+FinStat_Y!BL112)*BL14","v":0},{"$f":"(FinStat_Y!BM93+FinStat_Y!BM94+FinStat_Y!BM111+FinStat_Y!BM112)*BM14","v":0},{"$f":"(FinStat_Y!BN93+FinStat_Y!BN94+FinStat_Y!BN111+FinStat_Y!BN112)*BN14","v":0},{"$f":"(FinStat_Y!BO93+FinStat_Y!BO94+FinStat_Y!BO111+FinStat_Y!BO112)*BO14","v":0},{"$f":"(FinStat_Y!BP93+FinStat_Y!BP94+FinStat_Y!BP111+FinStat_Y!BP112)*BP14","v":0},{"$f":"(FinStat_Y!BQ93+FinStat_Y!BQ94+FinStat_Y!BQ111+FinStat_Y!BQ112)*BQ14","v":0},{"$f":"(FinStat_Y!BR93+FinStat_Y!BR94+FinStat_Y!BR111+FinStat_Y!BR112)*BR14","v":0},{"$f":"(FinStat_Y!BS93+FinStat_Y!BS94+FinStat_Y!BS111+FinStat_Y!BS112)*BS14","v":0},{"$f":"(FinStat_Y!BT93+FinStat_Y!BT94+FinStat_Y!BT111+FinStat_Y!BT112)*BT14","v":0},{"$f":"(FinStat_Y!BU93+FinStat_Y!BU94+FinStat_Y!BU111+FinStat_Y!BU112)*BU14","v":0},{"$f":"(FinStat_Y!BV93+FinStat_Y!BV94+FinStat_Y!BV111+FinStat_Y!BV112)*BV14","v":0},{"$f":"(FinStat_Y!BW93+FinStat_Y!BW94+FinStat_Y!BW111+FinStat_Y!BW112)*BW14","v":0},{"$f":"(FinStat_Y!BX93+FinStat_Y!BX94+FinStat_Y!BX111+FinStat_Y!BX112)*BX14","v":0},{"$f":"(FinStat_Y!BY93+FinStat_Y!BY94+FinStat_Y!BY111+FinStat_Y!BY112)*BY14","v":0},{"$f":"(FinStat_Y!BZ93+FinStat_Y!BZ94+FinStat_Y!BZ111+FinStat_Y!BZ112)*BZ14","v":0},{"$f":"(FinStat_Y!CA93+FinStat_Y!CA94+FinStat_Y!CA111+FinStat_Y!CA112)*CA14","v":0},{"$f":"(FinStat_Y!CB93+FinStat_Y!CB94+FinStat_Y!CB111+FinStat_Y!CB112)*CB14","v":0},{"$f":"(FinStat_Y!CC93+FinStat_Y!CC94+FinStat_Y!CC111+FinStat_Y!CC112)*CC14","v":0},{"$f":"(FinStat_Y!CD93+FinStat_Y!CD94+FinStat_Y!CD111+FinStat_Y!CD112)*CD14","v":0},{"$f":"(FinStat_Y!CE93+FinStat_Y!CE94+FinStat_Y!CE111+FinStat_Y!CE112)*CE14","v":0},{"$f":"(FinStat_Y!CF93+FinStat_Y!CF94+FinStat_Y!CF111+FinStat_Y!CF112)*CF14","v":0},{"$f":"(FinStat_Y!CG93+FinStat_Y!CG94+FinStat_Y!CG111+FinStat_Y!CG112)*CG14","v":0},{"$f":"(FinStat_Y!CH93+FinStat_Y!CH94+FinStat_Y!CH111+FinStat_Y!CH112)*CH14","v":0},{"$f":"(FinStat_Y!CI93+FinStat_Y!CI94+FinStat_Y!CI111+FinStat_Y!CI112)*CI14","v":0},{"$f":"(FinStat_Y!CJ93+FinStat_Y!CJ94+FinStat_Y!CJ111+FinStat_Y!CJ112)*CJ14","v":0},{"$f":"(FinStat_Y!CK93+FinStat_Y!CK94+FinStat_Y!CK111+FinStat_Y!CK112)*CK14","v":0},{"$f":"(FinStat_Y!CL93+FinStat_Y!CL94+FinStat_Y!CL111+FinStat_Y!CL112)*CL14","v":0},{"$f":"(FinStat_Y!CM93+FinStat_Y!CM94+FinStat_Y!CM111+FinStat_Y!CM112)*CM14","v":0},{"$f":"(FinStat_Y!CN93+FinStat_Y!CN94+FinStat_Y!CN111+FinStat_Y!CN112)*CN14","v":0},{"$f":"(FinStat_Y!CO93+FinStat_Y!CO94+FinStat_Y!CO111+FinStat_Y!CO112)*CO14","v":0},{"$f":"(FinStat_Y!CP93+FinStat_Y!CP94+FinStat_Y!CP111+FinStat_Y!CP112)*CP14","v":0},{"$f":"(FinStat_Y!CQ93+FinStat_Y!CQ94+FinStat_Y!CQ111+FinStat_Y!CQ112)*CQ14","v":0},{"$f":"(FinStat_Y!CR93+FinStat_Y!CR94+FinStat_Y!CR111+FinStat_Y!CR112)*CR14","v":0},{"$f":"(FinStat_Y!CS93+FinStat_Y!CS94+FinStat_Y!CS111+FinStat_Y!CS112)*CS14","v":0},{"$f":"(FinStat_Y!CT93+FinStat_Y!CT94+FinStat_Y!CT111+FinStat_Y!CT112)*CT14","v":0},{"$f":"(FinStat_Y!CU93+FinStat_Y!CU94+FinStat_Y!CU111+FinStat_Y!CU112)*CU14","v":0},{"$f":"(FinStat_Y!CV93+FinStat_Y!CV94+FinStat_Y!CV111+FinStat_Y!CV112)*CV14","v":0},{"$f":"(FinStat_Y!CW93+FinStat_Y!CW94+FinStat_Y!CW111+FinStat_Y!CW112)*CW14","v":0},{"$f":"(FinStat_Y!CX93+FinStat_Y!CX94+FinStat_Y!CX111+FinStat_Y!CX112)*CX14","v":0},{"$f":"(FinStat_Y!CY93+FinStat_Y!CY94+FinStat_Y!CY111+FinStat_Y!CY112)*CY14","v":0},{"$f":"(FinStat_Y!CZ93+FinStat_Y!CZ94+FinStat_Y!CZ111+FinStat_Y!CZ112)*CZ14","v":0},{"$f":"(FinStat_Y!DA93+FinStat_Y!DA94+FinStat_Y!DA111+FinStat_Y!DA112)*DA14","v":0},{"$f":"(FinStat_Y!DB93+FinStat_Y!DB94+FinStat_Y!DB111+FinStat_Y!DB112)*DB14","v":0},{"$f":"(FinStat_Y!DC93+FinStat_Y!DC94+FinStat_Y!DC111+FinStat_Y!DC112)*DC14","v":0},{"$f":"(FinStat_Y!DD93+FinStat_Y!DD94+FinStat_Y!DD111+FinStat_Y!DD112)*DD14","v":0},{"$f":"(FinStat_Y!DE93+FinStat_Y!DE94+FinStat_Y!DE111+FinStat_Y!DE112)*DE14","v":0},{"$f":"(FinStat_Y!DF93+FinStat_Y!DF94+FinStat_Y!DF111+FinStat_Y!DF112)*DF14","v":0},{"$f":"(FinStat_Y!DG93+FinStat_Y!DG94+FinStat_Y!DG111+FinStat_Y!DG112)*DG14","v":0},{"$f":"(FinStat_Y!DH93+FinStat_Y!DH94+FinStat_Y!DH111+FinStat_Y!DH112)*DH14","v":0},{"$f":"(FinStat_Y!DI93+FinStat_Y!DI94+FinStat_Y!DI111+FinStat_Y!DI112)*DI14","v":0},{"$f":"(FinStat_Y!DJ93+FinStat_Y!DJ94+FinStat_Y!DJ111+FinStat_Y!DJ112)*DJ14","v":0},{"$f":"(FinStat_Y!DK93+FinStat_Y!DK94+FinStat_Y!DK111+FinStat_Y!DK112)*DK14","v":0},{"$f":"(FinStat_Y!DL93+FinStat_Y!DL94+FinStat_Y!DL111+FinStat_Y!DL112)*DL14","v":0},{"$f":"(FinStat_Y!DM93+FinStat_Y!DM94+FinStat_Y!DM111+FinStat_Y!DM112)*DM14","v":0},{"$f":"(FinStat_Y!DN93+FinStat_Y!DN94+FinStat_Y!DN111+FinStat_Y!DN112)*DN14","v":0},{"$f":"(FinStat_Y!DO93+FinStat_Y!DO94+FinStat_Y!DO111+FinStat_Y!DO112)*DO14","v":0},{"$f":"(FinStat_Y!DP93+FinStat_Y!DP94+FinStat_Y!DP111+FinStat_Y!DP112)*DP14","v":0},{"$f":"(FinStat_Y!DQ93+FinStat_Y!DQ94+FinStat_Y!DQ111+FinStat_Y!DQ112)*DQ14","v":0},{"$f":"(FinStat_Y!DR93+FinStat_Y!DR94+FinStat_Y!DR111+FinStat_Y!DR112)*DR14","v":0},{"$f":"(FinStat_Y!DS93+FinStat_Y!DS94+FinStat_Y!DS111+FinStat_Y!DS112)*DS14","v":0},{"$f":"(FinStat_Y!DT93+FinStat_Y!DT94+FinStat_Y!DT111+FinStat_Y!DT112)*DT14","v":0},{"$f":"(FinStat_Y!DU93+FinStat_Y!DU94+FinStat_Y!DU111+FinStat_Y!DU112)*DU14","v":0},{"$f":"(FinStat_Y!DV93+FinStat_Y!DV94+FinStat_Y!DV111+FinStat_Y!DV112)*DV14","v":0},{"$f":"(FinStat_Y!DW93+FinStat_Y!DW94+FinStat_Y!DW111+FinStat_Y!DW112)*DW14","v":0},{"$f":"(FinStat_Y!DX93+FinStat_Y!DX94+FinStat_Y!DX111+FinStat_Y!DX112)*DX14","v":0},{"$f":"(FinStat_Y!DY93+FinStat_Y!DY94+FinStat_Y!DY111+FinStat_Y!DY112)*DY14","v":0},{"$f":"(FinStat_Y!DZ93+FinStat_Y!DZ94+FinStat_Y!DZ111+FinStat_Y!DZ112)*DZ14","v":0},{"$f":"(FinStat_Y!EA93+FinStat_Y!EA94+FinStat_Y!EA111+FinStat_Y!EA112)*EA14","v":0},{"$f":"(FinStat_Y!EB93+FinStat_Y!EB94+FinStat_Y!EB111+FinStat_Y!EB112)*EB14","v":0},{"$f":"(FinStat_Y!EC93+FinStat_Y!EC94+FinStat_Y!EC111+FinStat_Y!EC112)*EC14","v":0},{"$f":"(FinStat_Y!ED93+FinStat_Y!ED94+FinStat_Y!ED111+FinStat_Y!ED112)*ED14","v":0},{"$f":"(FinStat_Y!EE93+FinStat_Y!EE94+FinStat_Y!EE111+FinStat_Y!EE112)*EE14","v":0},{"$f":"(FinStat_Y!EF93+FinStat_Y!EF94+FinStat_Y!EF111+FinStat_Y!EF112)*EF14","v":0},{"$f":"(FinStat_Y!EG93+FinStat_Y!EG94+FinStat_Y!EG111+FinStat_Y!EG112)*EG14","v":0},{"$f":"(FinStat_Y!EH93+FinStat_Y!EH94+FinStat_Y!EH111+FinStat_Y!EH112)*EH14","v":0},{"$f":"(FinStat_Y!EI93+FinStat_Y!EI94+FinStat_Y!EI111+FinStat_Y!EI112)*EI14","v":0},{"$f":"(FinStat_Y!EJ93+FinStat_Y!EJ94+FinStat_Y!EJ111+FinStat_Y!EJ112)*EJ14","v":0},{"$f":"(FinStat_Y!EK93+FinStat_Y!EK94+FinStat_Y!EK111+FinStat_Y!EK112)*EK14","v":0},{"$f":"(FinStat_Y!EL93+FinStat_Y!EL94+FinStat_Y!EL111+FinStat_Y!EL112)*EL14","v":0},{"$f":"(FinStat_Y!EM93+FinStat_Y!EM94+FinStat_Y!EM111+FinStat_Y!EM112)*EM14","v":0},{"$f":"(FinStat_Y!EN93+FinStat_Y!EN94+FinStat_Y!EN111+FinStat_Y!EN112)*EN14","v":0},{"$f":"(FinStat_Y!EO93+FinStat_Y!EO94+FinStat_Y!EO111+FinStat_Y!EO112)*EO14","v":0},{"$f":"(FinStat_Y!EP93+FinStat_Y!EP94+FinStat_Y!EP111+FinStat_Y!EP112)*EP14","v":0},{"$f":"(FinStat_Y!EQ93+FinStat_Y!EQ94+FinStat_Y!EQ111+FinStat_Y!EQ112)*EQ14","v":0},{"$f":"(FinStat_Y!ER93+FinStat_Y!ER94+FinStat_Y!ER111+FinStat_Y!ER112)*ER14","v":0},{"$f":"(FinStat_Y!ES93+FinStat_Y!ES94+FinStat_Y!ES111+FinStat_Y!ES112)*ES14","v":0},{"$f":"(FinStat_Y!ET93+FinStat_Y!ET94+FinStat_Y!ET111+FinStat_Y!ET112)*ET14","v":0},{"$f":"(FinStat_Y!EU93+FinStat_Y!EU94+FinStat_Y!EU111+FinStat_Y!EU112)*EU14","v":0},{"$f":"(FinStat_Y!EV93+FinStat_Y!EV94+FinStat_Y!EV111+FinStat_Y!EV112)*EV14","v":0},{"$f":"(FinStat_Y!EW93+FinStat_Y!EW94+FinStat_Y!EW111+FinStat_Y!EW112)*EW14","v":0},{"$f":"(FinStat_Y!EX93+FinStat_Y!EX94+FinStat_Y!EX111+FinStat_Y!EX112)*EX14","v":0},{"$f":"(FinStat_Y!EY93+FinStat_Y!EY94+FinStat_Y!EY111+FinStat_Y!EY112)*EY14","v":0},{"$f":"(FinStat_Y!EZ93+FinStat_Y!EZ94+FinStat_Y!EZ111+FinStat_Y!EZ112)*EZ14","v":0},{"$f":"(FinStat_Y!FA93+FinStat_Y!FA94+FinStat_Y!FA111+FinStat_Y!FA112)*FA14","v":0},{"$f":"(FinStat_Y!FB93+FinStat_Y!FB94+FinStat_Y!FB111+FinStat_Y!FB112)*FB14","v":0},{"$f":"(FinStat_Y!FC93+FinStat_Y!FC94+FinStat_Y!FC111+FinStat_Y!FC112)*FC14","v":0},{"$f":"(FinStat_Y!FD93+FinStat_Y!FD94+FinStat_Y!FD111+FinStat_Y!FD112)*FD14","v":0},{"$f":"(FinStat_Y!FE93+FinStat_Y!FE94+FinStat_Y!FE111+FinStat_Y!FE112)*FE14","v":0},{"$f":"(FinStat_Y!FF93+FinStat_Y!FF94+FinStat_Y!FF111+FinStat_Y!FF112)*FF14","v":0}]
[null,"Операционные затраты",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"FinStat_Y!M97","v":0},{"$f":"FinStat_Y!N97","v":-1213.3499999999999},{"$f":"FinStat_Y!O97","v":-1814.4570000000001},{"$f":"FinStat_Y!P97","v":-3640.067},{"$f":"FinStat_Y!Q97","v":-4334.7820000000002},{"$f":"FinStat_Y!R97","v":-4506.7330000000002},{"$f":"FinStat_Y!S97","v":-4685.5630000000001},{"$f":"FinStat_Y!T97","v":-4871.5450000000001},{"$f":"FinStat_Y!U97","v":-1247.8109999999999},{"$f":"FinStat_Y!V97","v":0},{"$f":"FinStat_Y!W97","v":0},{"$f":"FinStat_Y!X97","v":0},{"$f":"FinStat_Y!Y97","v":0},{"$f":"FinStat_Y!Z97","v":0},{"$f":"FinStat_Y!AA97","v":0},{"$f":"FinStat_Y!AB97","v":0},{"$f":"FinStat_Y!AC97","v":0},{"$f":"FinStat_Y!AD97","v":0},{"$f":"FinStat_Y!AE97","v":0},{"$f":"FinStat_Y!AF97","v":0},{"$f":"FinStat_Y!AG97","v":0},{"$f":"FinStat_Y!AH97","v":0},{"$f":"FinStat_Y!AI97","v":0},{"$f":"FinStat_Y!AJ97","v":0},{"$f":"FinStat_Y!AK97","v":0},{"$f":"FinStat_Y!AL97","v":0},{"$f":"FinStat_Y!AM97","v":0},{"$f":"FinStat_Y!AN97","v":0},{"$f":"FinStat_Y!AO97","v":0},{"$f":"FinStat_Y!AP97","v":0},{"$f":"FinStat_Y!AQ97","v":0},{"$f":"FinStat_Y!AR97","v":0},{"$f":"FinStat_Y!AS97","v":0},{"$f":"FinStat_Y!AT97","v":0},{"$f":"FinStat_Y!AU97","v":0},{"$f":"FinStat_Y!AV97","v":0},{"$f":"FinStat_Y!AW97","v":0},{"$f":"FinStat_Y!AX97","v":0},{"$f":"FinStat_Y!AY97","v":0},{"$f":"FinStat_Y!AZ97","v":0},{"$f":"FinStat_Y!BA97","v":0},{"$f":"FinStat_Y!BB97","v":0},{"$f":"FinStat_Y!BC97","v":0},{"$f":"FinStat_Y!BD97","v":0},{"$f":"FinStat_Y!BE97","v":0},{"$f":"FinStat_Y!BF97","v":0},{"$f":"FinStat_Y!BG97","v":0},{"$f":"FinStat_Y!BH97","v":0},{"$f":"FinStat_Y!BI97","v":0},{"$f":"FinStat_Y!BJ97","v":0},{"$f":"FinStat_Y!BK97","v":0},{"$f":"FinStat_Y!BL97","v":0},{"$f":"FinStat_Y!BM97","v":0},{"$f":"FinStat_Y!BN97","v":0},{"$f":"FinStat_Y!BO97","v":0},{"$f":"FinStat_Y!BP97","v":0},{"$f":"FinStat_Y!BQ97","v":0},{"$f":"FinStat_Y!BR97","v":0},{"$f":"FinStat_Y!BS97","v":0},{"$f":"FinStat_Y!BT97","v":0},{"$f":"FinStat_Y!BU97","v":0},{"$f":"FinStat_Y!BV97","v":0},{"$f":"FinStat_Y!BW97","v":0},{"$f":"FinStat_Y!BX97","v":0},{"$f":"FinStat_Y!BY97","v":0},{"$f":"FinStat_Y!BZ97","v":0},{"$f":"FinStat_Y!CA97","v":0},{"$f":"FinStat_Y!CB97","v":0},{"$f":"FinStat_Y!CC97","v":0},{"$f":"FinStat_Y!CD97","v":0},{"$f":"FinStat_Y!CE97","v":0},{"$f":"FinStat_Y!CF97","v":0},{"$f":"FinStat_Y!CG97","v":0},{"$f":"FinStat_Y!CH97","v":0},{"$f":"FinStat_Y!CI97","v":0},{"$f":"FinStat_Y!CJ97","v":0},{"$f":"FinStat_Y!CK97","v":0},{"$f":"FinStat_Y!CL97","v":0},{"$f":"FinStat_Y!CM97","v":0},{"$f":"FinStat_Y!CN97","v":0},{"$f":"FinStat_Y!CO97","v":0},{"$f":"FinStat_Y!CP97","v":0},{"$f":"FinStat_Y!CQ97","v":0},{"$f":"FinStat_Y!CR97","v":0},{"$f":"FinStat_Y!CS97","v":0},{"$f":"FinStat_Y!CT97","v":0},{"$f":"FinStat_Y!CU97","v":0},{"$f":"FinStat_Y!CV97","v":0},{"$f":"FinStat_Y!CW97","v":0},{"$f":"FinStat_Y!CX97","v":0},{"$f":"FinStat_Y!CY97","v":0},{"$f":"FinStat_Y!CZ97","v":0},{"$f":"FinStat_Y!DA97","v":0},{"$f":"FinStat_Y!DB97","v":0},{"$f":"FinStat_Y!DC97","v":0},{"$f":"FinStat_Y!DD97","v":0},{"$f":"FinStat_Y!DE97","v":0},{"$f":"FinStat_Y!DF97","v":0},{"$f":"FinStat_Y!DG97","v":0},{"$f":"FinStat_Y!DH97","v":0},{"$f":"FinStat_Y!DI97","v":0},{"$f":"FinStat_Y!DJ97","v":0},{"$f":"FinStat_Y!DK97","v":0},{"$f":"FinStat_Y!DL97","v":0},{"$f":"FinStat_Y!DM97","v":0},{"$f":"FinStat_Y!DN97","v":0},{"$f":"FinStat_Y!DO97","v":0},{"$f":"FinStat_Y!DP97","v":0},{"$f":"FinStat_Y!DQ97","v":0},{"$f":"FinStat_Y!DR97","v":0},{"$f":"FinStat_Y!DS97","v":0},{"$f":"FinStat_Y!DT97","v":0},{"$f":"FinStat_Y!DU97","v":0},{"$f":"FinStat_Y!DV97","v":0},{"$f":"FinStat_Y!DW97","v":0},{"$f":"FinStat_Y!DX97","v":0},{"$f":"FinStat_Y!DY97","v":0},{"$f":"FinStat_Y!DZ97","v":0},{"$f":"FinStat_Y!EA97","v":0},{"$f":"FinStat_Y!EB97","v":0},{"$f":"FinStat_Y!EC97","v":0},{"$f":"FinStat_Y!ED97","v":0},{"$f":"FinStat_Y!EE97","v":0},{"$f":"FinStat_Y!EF97","v":0},{"$f":"FinStat_Y!EG97","v":0},{"$f":"FinStat_Y!EH97","v":0},{"$f":"FinStat_Y!EI97","v":0},{"$f":"FinStat_Y!EJ97","v":0},{"$f":"FinStat_Y!EK97","v":0},{"$f":"FinStat_Y!EL97","v":0},{"$f":"FinStat_Y!EM97","v":0},{"$f":"FinStat_Y!EN97","v":0},{"$f":"FinStat_Y!EO97","v":0},{"$f":"FinStat_Y!EP97","v":0},{"$f":"FinStat_Y!EQ97","v":0},{"$f":"FinStat_Y!ER97","v":0},{"$f":"FinStat_Y!ES97","v":0},{"$f":"FinStat_Y!ET97","v":0},{"$f":"FinStat_Y!EU97","v":0},{"$f":"FinStat_Y!EV97","v":0},{"$f":"FinStat_Y!EW97","v":0},{"$f":"FinStat_Y!EX97","v":0},{"$f":"FinStat_Y!EY97","v":0},{"$f":"FinStat_Y!EZ97","v":0},{"$f":"FinStat_Y!FA97","v":0},{"$f":"FinStat_Y!FB97","v":0},{"$f":"FinStat_Y!FC97","v":0},{"$f":"FinStat_Y!FD97","v":0},{"$f":"FinStat_Y!FE97","v":0},{"$f":"FinStat_Y!FF97","v":0}]
[null,"Налоги (в т.ч НДС)",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"(SUM(FinStat_Y!M99:M101))*(M$14)","v":0},{"$f":"(SUM(FinStat_Y!N99:N101))*(N$14)","v":0},{"$f":"(SUM(FinStat_Y!O99:O101))*(O$14)","v":0},{"$f":"(SUM(FinStat_Y!P99:P101))*(P$14)","v":-7708.1930000000002},{"$f":"(SUM(FinStat_Y!Q99:Q101))*(Q$14)","v":-15039.682000000001},{"$f":"(SUM(FinStat_Y!R99:R101))*(R$14)","v":-14533.826999999999},{"$f":"(SUM(FinStat_Y!S99:S101))*(S$14)","v":-14036.875},{"$f":"(SUM(FinStat_Y!T99:T101))*(T$14)","v":-13572.137999999999},{"$f":"(SUM(FinStat_Y!U99:U101))*(U$14)","v":-86477.673999999999},{"$f":"(SUM(FinStat_Y!V99:V101))*(V$14)","v":0},{"$f":"(SUM(FinStat_Y!W99:W101))*(W$14)","v":0},{"$f":"(SUM(FinStat_Y!X99:X101))*(X$14)","v":0},{"$f":"(SUM(FinStat_Y!Y99:Y101))*(Y$14)","v":0},{"$f":"(SUM(FinStat_Y!Z99:Z101))*(Z$14)","v":0},{"$f":"(SUM(FinStat_Y!AA99:AA101))*(AA$14)","v":0},{"$f":"(SUM(FinStat_Y!AB99:AB101))*(AB$14)","v":0},{"$f":"(SUM(FinStat_Y!AC99:AC101))*(AC$14)","v":0},{"$f":"(SUM(FinStat_Y!AD99:AD101))*(AD$14)","v":0},{"$f":"(SUM(FinStat_Y!AE99:AE101))*(AE$14)","v":0},{"$f":"(SUM(FinStat_Y!AF99:AF101))*(AF$14)","v":0},{"$f":"(SUM(FinStat_Y!AG99:AG101))*(AG$14)","v":0},{"$f":"(SUM(FinStat_Y!AH99:AH101))*(AH$14)","v":0},{"$f":"(SUM(FinStat_Y!AI99:AI101))*(AI$14)","v":0},{"$f":"(SUM(FinStat_Y!AJ99:AJ101))*(AJ$14)","v":0},{"$f":"(SUM(FinStat_Y!AK99:AK101))*(AK$14)","v":0},{"$f":"(SUM(FinStat_Y!AL99:AL101))*(AL$14)","v":0},{"$f":"(SUM(FinStat_Y!AM99:AM101))*(AM$14)","v":0},{"$f":"(SUM(FinStat_Y!AN99:AN101))*(AN$14)","v":0},{"$f":"(SUM(FinStat_Y!AO99:AO101))*(AO$14)","v":0},{"$f":"(SUM(FinStat_Y!AP99:AP101))*(AP$14)","v":0},{"$f":"(SUM(FinStat_Y!AQ99:AQ101))*(AQ$14)","v":0},{"$f":"(SUM(FinStat_Y!AR99:AR101))*(AR$14)","v":0},{"$f":"(SUM(FinStat_Y!AS99:AS101))*(AS$14)","v":0},{"$f":"(SUM(FinStat_Y!AT99:AT101))*(AT$14)","v":0},{"$f":"(SUM(FinStat_Y!AU99:AU101))*(AU$14)","v":0},{"$f":"(SUM(FinStat_Y!AV99:AV101))*(AV$14)","v":0},{"$f":"(SUM(FinStat_Y!AW99:AW101))*(AW$14)","v":0},{"$f":"(SUM(FinStat_Y!AX99:AX101))*(AX$14)","v":0},{"$f":"(SUM(FinStat_Y!AY99:AY101))*(AY$14)","v":0},{"$f":"(SUM(FinStat_Y!AZ99:AZ101))*(AZ$14)","v":0},{"$f":"(SUM(FinStat_Y!BA99:BA101))*(BA$14)","v":0},{"$f":"(SUM(FinStat_Y!BB99:BB101))*(BB$14)","v":0},{"$f":"(SUM(FinStat_Y!BC99:BC101))*(BC$14)","v":0},{"$f":"(SUM(FinStat_Y!BD99:BD101))*(BD$14)","v":0},{"$f":"(SUM(FinStat_Y!BE99:BE101))*(BE$14)","v":0},{"$f":"(SUM(FinStat_Y!BF99:BF101))*(BF$14)","v":0},{"$f":"(SUM(FinStat_Y!BG99:BG101))*(BG$14)","v":0},{"$f":"(SUM(FinStat_Y!BH99:BH101))*(BH$14)","v":0},{"$f":"(SUM(FinStat_Y!BI99:BI101))*(BI$14)","v":0},{"$f":"(SUM(FinStat_Y!BJ99:BJ101))*(BJ$14)","v":0},{"$f":"(SUM(FinStat_Y!BK99:BK101))*(BK$14)","v":0},{"$f":"(SUM(FinStat_Y!BL99:BL101))*(BL$14)","v":0},{"$f":"(SUM(FinStat_Y!BM99:BM101))*(BM$14)","v":0},{"$f":"(SUM(FinStat_Y!BN99:BN101))*(BN$14)","v":0},{"$f":"(SUM(FinStat_Y!BO99:BO101))*(BO$14)","v":0},{"$f":"(SUM(FinStat_Y!BP99:BP101))*(BP$14)","v":0},{"$f":"(SUM(FinStat_Y!BQ99:BQ101))*(BQ$14)","v":0},{"$f":"(SUM(FinStat_Y!BR99:BR101))*(BR$14)","v":0},{"$f":"(SUM(FinStat_Y!BS99:BS101))*(BS$14)","v":0},{"$f":"(SUM(FinStat_Y!BT99:BT101))*(BT$14)","v":0},{"$f":"(SUM(FinStat_Y!BU99:BU101))*(BU$14)","v":0},{"$f":"(SUM(FinStat_Y!BV99:BV101))*(BV$14)","v":0},{"$f":"(SUM(FinStat_Y!BW99:BW101))*(BW$14)","v":0},{"$f":"(SUM(FinStat_Y!BX99:BX101))*(BX$14)","v":0},{"$f":"(SUM(FinStat_Y!BY99:BY101))*(BY$14)","v":0},{"$f":"(SUM(FinStat_Y!BZ99:BZ101))*(BZ$14)","v":0},{"$f":"(SUM(FinStat_Y!CA99:CA101))*(CA$14)","v":0},{"$f":"(SUM(FinStat_Y!CB99:CB101))*(CB$14)","v":0},{"$f":"(SUM(FinStat_Y!CC99:CC101))*(CC$14)","v":0},{"$f":"(SUM(FinStat_Y!CD99:CD101))*(CD$14)","v":0},{"$f":"(SUM(FinStat_Y!CE99:CE101))*(CE$14)","v":0},{"$f":"(SUM(FinStat_Y!CF99:CF101))*(CF$14)","v":0},{"$f":"(SUM(FinStat_Y!CG99:CG101))*(CG$14)","v":0},{"$f":"(SUM(FinStat_Y!CH99:CH101))*(CH$14)","v":0},{"$f":"(SUM(FinStat_Y!CI99:CI101))*(CI$14)","v":0},{"$f":"(SUM(FinStat_Y!CJ99:CJ101))*(CJ$14)","v":0},{"$f":"(SUM(FinStat_Y!CK99:CK101))*(CK$14)","v":0},{"$f":"(SUM(FinStat_Y!CL99:CL101))*(CL$14)","v":0},{"$f":"(SUM(FinStat_Y!CM99:CM101))*(CM$14)","v":0},{"$f":"(SUM(FinStat_Y!CN99:CN101))*(CN$14)","v":0},{"$f":"(SUM(FinStat_Y!CO99:CO101))*(CO$14)","v":0},{"$f":"(SUM(FinStat_Y!CP99:CP101))*(CP$14)","v":0},{"$f":"(SUM(FinStat_Y!CQ99:CQ101))*(CQ$14)","v":0},{"$f":"(SUM(FinStat_Y!CR99:CR101))*(CR$14)","v":0},{"$f":"(SUM(FinStat_Y!CS99:CS101))*(CS$14)","v":0},{"$f":"(SUM(FinStat_Y!CT99:CT101))*(CT$14)","v":0},{"$f":"(SUM(FinStat_Y!CU99:CU101))*(CU$14)","v":0},{"$f":"(SUM(FinStat_Y!CV99:CV101))*(CV$14)","v":0},{"$f":"(SUM(FinStat_Y!CW99:CW101))*(CW$14)","v":0},{"$f":"(SUM(FinStat_Y!CX99:CX101))*(CX$14)","v":0},{"$f":"(SUM(FinStat_Y!CY99:CY101))*(CY$14)","v":0},{"$f":"(SUM(FinStat_Y!CZ99:CZ101))*(CZ$14)","v":0},{"$f":"(SUM(FinStat_Y!DA99:DA101))*(DA$14)","v":0},{"$f":"(SUM(FinStat_Y!DB99:DB101))*(DB$14)","v":0},{"$f":"(SUM(FinStat_Y!DC99:DC101))*(DC$14)","v":0},{"$f":"(SUM(FinStat_Y!DD99:DD101))*(DD$14)","v":0},{"$f":"(SUM(FinStat_Y!DE99:DE101))*(DE$14)","v":0},{"$f":"(SUM(FinStat_Y!DF99:DF101))*(DF$14)","v":0},{"$f":"(SUM(FinStat_Y!DG99:DG101))*(DG$14)","v":0},{"$f":"(SUM(FinStat_Y!DH99:DH101))*(DH$14)","v":0},{"$f":"(SUM(FinStat_Y!DI99:DI101))*(DI$14)","v":0},{"$f":"(SUM(FinStat_Y!DJ99:DJ101))*(DJ$14)","v":0},{"$f":"(SUM(FinStat_Y!DK99:DK101))*(DK$14)","v":0},{"$f":"(SUM(FinStat_Y!DL99:DL101))*(DL$14)","v":0},{"$f":"(SUM(FinStat_Y!DM99:DM101))*(DM$14)","v":0},{"$f":"(SUM(FinStat_Y!DN99:DN101))*(DN$14)","v":0},{"$f":"(SUM(FinStat_Y!DO99:DO101))*(DO$14)","v":0},{"$f":"(SUM(FinStat_Y!DP99:DP101))*(DP$14)","v":0},{"$f":"(SUM(FinStat_Y!DQ99:DQ101))*(DQ$14)","v":0},{"$f":"(SUM(FinStat_Y!DR99:DR101))*(DR$14)","v":0},{"$f":"(SUM(FinStat_Y!DS99:DS101))*(DS$14)","v":0},{"$f":"(SUM(FinStat_Y!DT99:DT101))*(DT$14)","v":0},{"$f":"(SUM(FinStat_Y!DU99:DU101))*(DU$14)","v":0},{"$f":"(SUM(FinStat_Y!DV99:DV101))*(DV$14)","v":0},{"$f":"(SUM(FinStat_Y!DW99:DW101))*(DW$14)","v":0},{"$f":"(SUM(FinStat_Y!DX99:DX101))*(DX$14)","v":0},{"$f":"(SUM(FinStat_Y!DY99:DY101))*(DY$14)","v":0},{"$f":"(SUM(FinStat_Y!DZ99:DZ101))*(DZ$14)","v":0},{"$f":"(SUM(FinStat_Y!EA99:EA101))*(EA$14)","v":0},{"$f":"(SUM(FinStat_Y!EB99:EB101))*(EB$14)","v":0},{"$f":"(SUM(FinStat_Y!EC99:EC101))*(EC$14)","v":0},{"$f":"(SUM(FinStat_Y!ED99:ED101))*(ED$14)","v":0},{"$f":"(SUM(FinStat_Y!EE99:EE101))*(EE$14)","v":0},{"$f":"(SUM(FinStat_Y!EF99:EF101))*(EF$14)","v":0},{"$f":"(SUM(FinStat_Y!EG99:EG101))*(EG$14)","v":0},{"$f":"(SUM(FinStat_Y!EH99:EH101))*(EH$14)","v":0},{"$f":"(SUM(FinStat_Y!EI99:EI101))*(EI$14)","v":0},{"$f":"(SUM(FinStat_Y!EJ99:EJ101))*(EJ$14)","v":0},{"$f":"(SUM(FinStat_Y!EK99:EK101))*(EK$14)","v":0},{"$f":"(SUM(FinStat_Y!EL99:EL101))*(EL$14)","v":0},{"$f":"(SUM(FinStat_Y!EM99:EM101))*(EM$14)","v":0},{"$f":"(SUM(FinStat_Y!EN99:EN101))*(EN$14)","v":0},{"$f":"(SUM(FinStat_Y!EO99:EO101))*(EO$14)","v":0},{"$f":"(SUM(FinStat_Y!EP99:EP101))*(EP$14)","v":0},{"$f":"(SUM(FinStat_Y!EQ99:EQ101))*(EQ$14)","v":0},{"$f":"(SUM(FinStat_Y!ER99:ER101))*(ER$14)","v":0},{"$f":"(SUM(FinStat_Y!ES99:ES101))*(ES$14)","v":0},{"$f":"(SUM(FinStat_Y!ET99:ET101))*(ET$14)","v":0},{"$f":"(SUM(FinStat_Y!EU99:EU101))*(EU$14)","v":0},{"$f":"(SUM(FinStat_Y!EV99:EV101))*(EV$14)","v":0},{"$f":"(SUM(FinStat_Y!EW99:EW101))*(EW$14)","v":0},{"$f":"(SUM(FinStat_Y!EX99:EX101))*(EX$14)","v":0},{"$f":"(SUM(FinStat_Y!EY99:EY101))*(EY$14)","v":0},{"$f":"(SUM(FinStat_Y!EZ99:EZ101))*(EZ$14)","v":0},{"$f":"(SUM(FinStat_Y!FA99:FA101))*(FA$14)","v":0},{"$f":"(SUM(FinStat_Y!FB99:FB101))*(FB$14)","v":0},{"$f":"(SUM(FinStat_Y!FC99:FC101))*(FC$14)","v":0},{"$f":"(SUM(FinStat_Y!FD99:FD101))*(FD$14)","v":0},{"$f":"(SUM(FinStat_Y!FE99:FE101))*(FE$14)","v":0},{"$f":"(SUM(FinStat_Y!FF99:FF101))*(FF$14)","v":0}]
[null,"Погашение старшего долга и %",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"SUM(FinStat_Y!M129:M130)*(M$14)","v":0},{"$f":"SUM(FinStat_Y!N129:N130)*(N$14)","v":0},{"$f":"SUM(FinStat_Y!O129:O130)*(O$14)","v":0},{"$f":"SUM(FinStat_Y!P129:P130)*(P$14)","v":-208268.44500000001},{"$f":"SUM(FinStat_Y!Q129:Q130)*(Q$14)","v":-133469.21599999999},{"$f":"SUM(FinStat_Y!R129:R130)*(R$14)","v":-133637.64199999999},{"$f":"SUM(FinStat_Y!S129:S130)*(S$14)","v":-133708.394},{"$f":"SUM(FinStat_Y!T129:T130)*(T$14)","v":-18118.942999999999},{"$f":"SUM(FinStat_Y!U129:U130)*(U$14)","v":0},{"$f":"SUM(FinStat_Y!V129:V130)*(V$14)","v":0},{"$f":"SUM(FinStat_Y!W129:W130)*(W$14)","v":0},{"$f":"SUM(FinStat_Y!X129:X130)*(X$14)","v":0},{"$f":"SUM(FinStat_Y!Y129:Y130)*(Y$14)","v":0},{"$f":"SUM(FinStat_Y!Z129:Z130)*(Z$14)","v":0},{"$f":"SUM(FinStat_Y!AA129:AA130)*(AA$14)","v":0},{"$f":"SUM(FinStat_Y!AB129:AB130)*(AB$14)","v":0},{"$f":"SUM(FinStat_Y!AC129:AC130)*(AC$14)","v":0},{"$f":"SUM(FinStat_Y!AD129:AD130)*(AD$14)","v":0},{"$f":"SUM(FinStat_Y!AE129:AE130)*(AE$14)","v":0},{"$f":"SUM(FinStat_Y!AF129:AF130)*(AF$14)","v":0},{"$f":"SUM(FinStat_Y!AG129:AG130)*(AG$14)","v":0},{"$f":"SUM(FinStat_Y!AH129:AH130)*(AH$14)","v":0},{"$f":"SUM(FinStat_Y!AI129:AI130)*(AI$14)","v":0},{"$f":"SUM(FinStat_Y!AJ129:AJ130)*(AJ$14)","v":0},{"$f":"SUM(FinStat_Y!AK129:AK130)*(AK$14)","v":0},{"$f":"SUM(FinStat_Y!AL129:AL130)*(AL$14)","v":0},{"$f":"SUM(FinStat_Y!AM129:AM130)*(AM$14)","v":0},{"$f":"SUM(FinStat_Y!AN129:AN130)*(AN$14)","v":0},{"$f":"SUM(FinStat_Y!AO129:AO130)*(AO$14)","v":0},{"$f":"SUM(FinStat_Y!AP129:AP130)*(AP$14)","v":0},{"$f":"SUM(FinStat_Y!AQ129:AQ130)*(AQ$14)","v":0},{"$f":"SUM(FinStat_Y!AR129:AR130)*(AR$14)","v":0},{"$f":"SUM(FinStat_Y!AS129:AS130)*(AS$14)","v":0},{"$f":"SUM(FinStat_Y!AT129:AT130)*(AT$14)","v":0},{"$f":"SUM(FinStat_Y!AU129:AU130)*(AU$14)","v":0},{"$f":"SUM(FinStat_Y!AV129:AV130)*(AV$14)","v":0},{"$f":"SUM(FinStat_Y!AW129:AW130)*(AW$14)","v":0},{"$f":"SUM(FinStat_Y!AX129:AX130)*(AX$14)","v":0},{"$f":"SUM(FinStat_Y!AY129:AY130)*(AY$14)","v":0},{"$f":"SUM(FinStat_Y!AZ129:AZ130)*(AZ$14)","v":0},{"$f":"SUM(FinStat_Y!BA129:BA130)*(BA$14)","v":0},{"$f":"SUM(FinStat_Y!BB129:BB130)*(BB$14)","v":0},{"$f":"SUM(FinStat_Y!BC129:BC130)*(BC$14)","v":0},{"$f":"SUM(FinStat_Y!BD129:BD130)*(BD$14)","v":0},{"$f":"SUM(FinStat_Y!BE129:BE130)*(BE$14)","v":0},{"$f":"SUM(FinStat_Y!BF129:BF130)*(BF$14)","v":0},{"$f":"SUM(FinStat_Y!BG129:BG130)*(BG$14)","v":0},{"$f":"SUM(FinStat_Y!BH129:BH130)*(BH$14)","v":0},{"$f":"SUM(FinStat_Y!BI129:BI130)*(BI$14)","v":0},{"$f":"SUM(FinStat_Y!BJ129:BJ130)*(BJ$14)","v":0},{"$f":"SUM(FinStat_Y!BK129:BK130)*(BK$14)","v":0},{"$f":"SUM(FinStat_Y!BL129:BL130)*(BL$14)","v":0},{"$f":"SUM(FinStat_Y!BM129:BM130)*(BM$14)","v":0},{"$f":"SUM(FinStat_Y!BN129:BN130)*(BN$14)","v":0},{"$f":"SUM(FinStat_Y!BO129:BO130)*(BO$14)","v":0},{"$f":"SUM(FinStat_Y!BP129:BP130)*(BP$14)","v":0},{"$f":"SUM(FinStat_Y!BQ129:BQ130)*(BQ$14)","v":0},{"$f":"SUM(FinStat_Y!BR129:BR130)*(BR$14)","v":0},{"$f":"SUM(FinStat_Y!BS129:BS130)*(BS$14)","v":0},{"$f":"SUM(FinStat_Y!BT129:BT130)*(BT$14)","v":0},{"$f":"SUM(FinStat_Y!BU129:BU130)*(BU$14)","v":0},{"$f":"SUM(FinStat_Y!BV129:BV130)*(BV$14)","v":0},{"$f":"SUM(FinStat_Y!BW129:BW130)*(BW$14)","v":0},{"$f":"SUM(FinStat_Y!BX129:BX130)*(BX$14)","v":0},{"$f":"SUM(FinStat_Y!BY129:BY130)*(BY$14)","v":0},{"$f":"SUM(FinStat_Y!BZ129:BZ130)*(BZ$14)","v":0},{"$f":"SUM(FinStat_Y!CA129:CA130)*(CA$14)","v":0},{"$f":"SUM(FinStat_Y!CB129:CB130)*(CB$14)","v":0},{"$f":"SUM(FinStat_Y!CC129:CC130)*(CC$14)","v":0},{"$f":"SUM(FinStat_Y!CD129:CD130)*(CD$14)","v":0},{"$f":"SUM(FinStat_Y!CE129:CE130)*(CE$14)","v":0},{"$f":"SUM(FinStat_Y!CF129:CF130)*(CF$14)","v":0},{"$f":"SUM(FinStat_Y!CG129:CG130)*(CG$14)","v":0},{"$f":"SUM(FinStat_Y!CH129:CH130)*(CH$14)","v":0},{"$f":"SUM(FinStat_Y!CI129:CI130)*(CI$14)","v":0},{"$f":"SUM(FinStat_Y!CJ129:CJ130)*(CJ$14)","v":0},{"$f":"SUM(FinStat_Y!CK129:CK130)*(CK$14)","v":0},{"$f":"SUM(FinStat_Y!CL129:CL130)*(CL$14)","v":0},{"$f":"SUM(FinStat_Y!CM129:CM130)*(CM$14)","v":0},{"$f":"SUM(FinStat_Y!CN129:CN130)*(CN$14)","v":0},{"$f":"SUM(FinStat_Y!CO129:CO130)*(CO$14)","v":0},{"$f":"SUM(FinStat_Y!CP129:CP130)*(CP$14)","v":0},{"$f":"SUM(FinStat_Y!CQ129:CQ130)*(CQ$14)","v":0},{"$f":"SUM(FinStat_Y!CR129:CR130)*(CR$14)","v":0},{"$f":"SUM(FinStat_Y!CS129:CS130)*(CS$14)","v":0},{"$f":"SUM(FinStat_Y!CT129:CT130)*(CT$14)","v":0},{"$f":"SUM(FinStat_Y!CU129:CU130)*(CU$14)","v":0},{"$f":"SUM(FinStat_Y!CV129:CV130)*(CV$14)","v":0},{"$f":"SUM(FinStat_Y!CW129:CW130)*(CW$14)","v":0},{"$f":"SUM(FinStat_Y!CX129:CX130)*(CX$14)","v":0},{"$f":"SUM(FinStat_Y!CY129:CY130)*(CY$14)","v":0},{"$f":"SUM(FinStat_Y!CZ129:CZ130)*(CZ$14)","v":0},{"$f":"SUM(FinStat_Y!DA129:DA130)*(DA$14)","v":0},{"$f":"SUM(FinStat_Y!DB129:DB130)*(DB$14)","v":0},{"$f":"SUM(FinStat_Y!DC129:DC130)*(DC$14)","v":0},{"$f":"SUM(FinStat_Y!DD129:DD130)*(DD$14)","v":0},{"$f":"SUM(FinStat_Y!DE129:DE130)*(DE$14)","v":0},{"$f":"SUM(FinStat_Y!DF129:DF130)*(DF$14)","v":0},{"$f":"SUM(FinStat_Y!DG129:DG130)*(DG$14)","v":0},{"$f":"SUM(FinStat_Y!DH129:DH130)*(DH$14)","v":0},{"$f":"SUM(FinStat_Y!DI129:DI130)*(DI$14)","v":0},{"$f":"SUM(FinStat_Y!DJ129:DJ130)*(DJ$14)","v":0},{"$f":"SUM(FinStat_Y!DK129:DK130)*(DK$14)","v":0},{"$f":"SUM(FinStat_Y!DL129:DL130)*(DL$14)","v":0},{"$f":"SUM(FinStat_Y!DM129:DM130)*(DM$14)","v":0},{"$f":"SUM(FinStat_Y!DN129:DN130)*(DN$14)","v":0},{"$f":"SUM(FinStat_Y!DO129:DO130)*(DO$14)","v":0},{"$f":"SUM(FinStat_Y!DP129:DP130)*(DP$14)","v":0},{"$f":"SUM(FinStat_Y!DQ129:DQ130)*(DQ$14)","v":0},{"$f":"SUM(FinStat_Y!DR129:DR130)*(DR$14)","v":0},{"$f":"SUM(FinStat_Y!DS129:DS130)*(DS$14)","v":0},{"$f":"SUM(FinStat_Y!DT129:DT130)*(DT$14)","v":0},{"$f":"SUM(FinStat_Y!DU129:DU130)*(DU$14)","v":0},{"$f":"SUM(FinStat_Y!DV129:DV130)*(DV$14)","v":0},{"$f":"SUM(FinStat_Y!DW129:DW130)*(DW$14)","v":0},{"$f":"SUM(FinStat_Y!DX129:DX130)*(DX$14)","v":0},{"$f":"SUM(FinStat_Y!DY129:DY130)*(DY$14)","v":0},{"$f":"SUM(FinStat_Y!DZ129:DZ130)*(DZ$14)","v":0},{"$f":"SUM(FinStat_Y!EA129:EA130)*(EA$14)","v":0},{"$f":"SUM(FinStat_Y!EB129:EB130)*(EB$14)","v":0},{"$f":"SUM(FinStat_Y!EC129:EC130)*(EC$14)","v":0},{"$f":"SUM(FinStat_Y!ED129:ED130)*(ED$14)","v":0},{"$f":"SUM(FinStat_Y!EE129:EE130)*(EE$14)","v":0},{"$f":"SUM(FinStat_Y!EF129:EF130)*(EF$14)","v":0},{"$f":"SUM(FinStat_Y!EG129:EG130)*(EG$14)","v":0},{"$f":"SUM(FinStat_Y!EH129:EH130)*(EH$14)","v":0},{"$f":"SUM(FinStat_Y!EI129:EI130)*(EI$14)","v":0},{"$f":"SUM(FinStat_Y!EJ129:EJ130)*(EJ$14)","v":0},{"$f":"SUM(FinStat_Y!EK129:EK130)*(EK$14)","v":0},{"$f":"SUM(FinStat_Y!EL129:EL130)*(EL$14)","v":0},{"$f":"SUM(FinStat_Y!EM129:EM130)*(EM$14)","v":0},{"$f":"SUM(FinStat_Y!EN129:EN130)*(EN$14)","v":0},{"$f":"SUM(FinStat_Y!EO129:EO130)*(EO$14)","v":0},{"$f":"SUM(FinStat_Y!EP129:EP130)*(EP$14)","v":0},{"$f":"SUM(FinStat_Y!EQ129:EQ130)*(EQ$14)","v":0},{"$f":"SUM(FinStat_Y!ER129:ER130)*(ER$14)","v":0},{"$f":"SUM(FinStat_Y!ES129:ES130)*(ES$14)","v":0},{"$f":"SUM(FinStat_Y!ET129:ET130)*(ET$14)","v":0},{"$f":"SUM(FinStat_Y!EU129:EU130)*(EU$14)","v":0},{"$f":"SUM(FinStat_Y!EV129:EV130)*(EV$14)","v":0},{"$f":"SUM(FinStat_Y!EW129:EW130)*(EW$14)","v":0},{"$f":"SUM(FinStat_Y!EX129:EX130)*(EX$14)","v":0},{"$f":"SUM(FinStat_Y!EY129:EY130)*(EY$14)","v":0},{"$f":"SUM(FinStat_Y!EZ129:EZ130)*(EZ$14)","v":0},{"$f":"SUM(FinStat_Y!FA129:FA130)*(FA$14)","v":0},{"$f":"SUM(FinStat_Y!FB129:FB130)*(FB$14)","v":0},{"$f":"SUM(FinStat_Y!FC129:FC130)*(FC$14)","v":0},{"$f":"SUM(FinStat_Y!FD129:FD130)*(FD$14)","v":0},{"$f":"SUM(FinStat_Y!FE129:FE130)*(FE$14)","v":0},{"$f":"SUM(FinStat_Y!FF129:FF130)*(FF$14)","v":0}]
[null,"Погашение кредита на НДС и %",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"0*M$14","v":0},{"$f":"0*N$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0*BZ$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0*EL$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Выплаты в пользу акционера",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"SUM(FinStat_Y!M132:M133,FinStat_Y!M134)*(M$14)","v":0},{"$f":"SUM(FinStat_Y!N132:N133,FinStat_Y!N134)*(N$14)","v":0},{"$f":"SUM(FinStat_Y!O132:O133,FinStat_Y!O134)*(O$14)","v":0},{"$f":"SUM(FinStat_Y!P132:P133,FinStat_Y!P134)*(P$14)","v":-39093.394},{"$f":"SUM(FinStat_Y!Q132:Q133,FinStat_Y!Q134)*(Q$14)","v":-26693.843000000001},{"$f":"SUM(FinStat_Y!R132:R133,FinStat_Y!R134)*(R$14)","v":-26727.528000000002},{"$f":"SUM(FinStat_Y!S132:S133,FinStat_Y!S134)*(S$14)","v":-26747.417000000001},{"$f":"SUM(FinStat_Y!T132:T133,FinStat_Y!T134)*(T$14)","v":-130949.87},{"$f":"SUM(FinStat_Y!U132:U133,FinStat_Y!U134)*(U$14)","v":-54016.745000000003},{"$f":"SUM(FinStat_Y!V132:V133,FinStat_Y!V134)*(V$14)","v":0},{"$f":"SUM(FinStat_Y!W132:W133,FinStat_Y!W134)*(W$14)","v":0},{"$f":"SUM(FinStat_Y!X132:X133,FinStat_Y!X134)*(X$14)","v":0},{"$f":"SUM(FinStat_Y!Y132:Y133,FinStat_Y!Y134)*(Y$14)","v":0},{"$f":"SUM(FinStat_Y!Z132:Z133,FinStat_Y!Z134)*(Z$14)","v":0},{"$f":"SUM(FinStat_Y!AA132:AA133,FinStat_Y!AA134)*(AA$14)","v":0},{"$f":"SUM(FinStat_Y!AB132:AB133,FinStat_Y!AB134)*(AB$14)","v":0},{"$f":"SUM(FinStat_Y!AC132:AC133,FinStat_Y!AC134)*(AC$14)","v":0},{"$f":"SUM(FinStat_Y!AD132:AD133,FinStat_Y!AD134)*(AD$14)","v":0},{"$f":"SUM(FinStat_Y!AE132:AE133,FinStat_Y!AE134)*(AE$14)","v":0},{"$f":"SUM(FinStat_Y!AF132:AF133,FinStat_Y!AF134)*(AF$14)","v":0},{"$f":"SUM(FinStat_Y!AG132:AG133,FinStat_Y!AG134)*(AG$14)","v":0},{"$f":"SUM(FinStat_Y!AH132:AH133,FinStat_Y!AH134)*(AH$14)","v":0},{"$f":"SUM(FinStat_Y!AI132:AI133,FinStat_Y!AI134)*(AI$14)","v":0},{"$f":"SUM(FinStat_Y!AJ132:AJ133,FinStat_Y!AJ134)*(AJ$14)","v":0},{"$f":"SUM(FinStat_Y!AK132:AK133,FinStat_Y!AK134)*(AK$14)","v":0},{"$f":"SUM(FinStat_Y!AL132:AL133,FinStat_Y!AL134)*(AL$14)","v":0},{"$f":"SUM(FinStat_Y!AM132:AM133,FinStat_Y!AM134)*(AM$14)","v":0},{"$f":"SUM(FinStat_Y!AN132:AN133,FinStat_Y!AN134)*(AN$14)","v":0},{"$f":"SUM(FinStat_Y!AO132:AO133,FinStat_Y!AO134)*(AO$14)","v":0},{"$f":"SUM(FinStat_Y!AP132:AP133,FinStat_Y!AP134)*(AP$14)","v":0},{"$f":"SUM(FinStat_Y!AQ132:AQ133,FinStat_Y!AQ134)*(AQ$14)","v":0},{"$f":"SUM(FinStat_Y!AR132:AR133,FinStat_Y!AR134)*(AR$14)","v":0},{"$f":"SUM(FinStat_Y!AS132:AS133,FinStat_Y!AS134)*(AS$14)","v":0},{"$f":"SUM(FinStat_Y!AT132:AT133,FinStat_Y!AT134)*(AT$14)","v":0},{"$f":"SUM(FinStat_Y!AU132:AU133,FinStat_Y!AU134)*(AU$14)","v":0},{"$f":"SUM(FinStat_Y!AV132:AV133,FinStat_Y!AV134)*(AV$14)","v":0},{"$f":"SUM(FinStat_Y!AW132:AW133,FinStat_Y!AW134)*(AW$14)","v":0},{"$f":"SUM(FinStat_Y!AX132:AX133,FinStat_Y!AX134)*(AX$14)","v":0},{"$f":"SUM(FinStat_Y!AY132:AY133,FinStat_Y!AY134)*(AY$14)","v":0},{"$f":"SUM(FinStat_Y!AZ132:AZ133,FinStat_Y!AZ134)*(AZ$14)","v":0},{"$f":"SUM(FinStat_Y!BA132:BA133,FinStat_Y!BA134)*(BA$14)","v":0},{"$f":"SUM(FinStat_Y!BB132:BB133,FinStat_Y!BB134)*(BB$14)","v":0},{"$f":"SUM(FinStat_Y!BC132:BC133,FinStat_Y!BC134)*(BC$14)","v":0},{"$f":"SUM(FinStat_Y!BD132:BD133,FinStat_Y!BD134)*(BD$14)","v":0},{"$f":"SUM(FinStat_Y!BE132:BE133,FinStat_Y!BE134)*(BE$14)","v":0},{"$f":"SUM(FinStat_Y!BF132:BF133,FinStat_Y!BF134)*(BF$14)","v":0},{"$f":"SUM(FinStat_Y!BG132:BG133,FinStat_Y!BG134)*(BG$14)","v":0},{"$f":"SUM(FinStat_Y!BH132:BH133,FinStat_Y!BH134)*(BH$14)","v":0},{"$f":"SUM(FinStat_Y!BI132:BI133,FinStat_Y!BI134)*(BI$14)","v":0},{"$f":"SUM(FinStat_Y!BJ132:BJ133,FinStat_Y!BJ134)*(BJ$14)","v":0},{"$f":"SUM(FinStat_Y!BK132:BK133,FinStat_Y!BK134)*(BK$14)","v":0},{"$f":"SUM(FinStat_Y!BL132:BL133,FinStat_Y!BL134)*(BL$14)","v":0},{"$f":"SUM(FinStat_Y!BM132:BM133,FinStat_Y!BM134)*(BM$14)","v":0},{"$f":"SUM(FinStat_Y!BN132:BN133,FinStat_Y!BN134)*(BN$14)","v":0},{"$f":"SUM(FinStat_Y!BO132:BO133,FinStat_Y!BO134)*(BO$14)","v":0},{"$f":"SUM(FinStat_Y!BP132:BP133,FinStat_Y!BP134)*(BP$14)","v":0},{"$f":"SUM(FinStat_Y!BQ132:BQ133,FinStat_Y!BQ134)*(BQ$14)","v":0},{"$f":"SUM(FinStat_Y!BR132:BR133,FinStat_Y!BR134)*(BR$14)","v":0},{"$f":"SUM(FinStat_Y!BS132:BS133,FinStat_Y!BS134)*(BS$14)","v":0},{"$f":"SUM(FinStat_Y!BT132:BT133,FinStat_Y!BT134)*(BT$14)","v":0},{"$f":"SUM(FinStat_Y!BU132:BU133,FinStat_Y!BU134)*(BU$14)","v":0},{"$f":"SUM(FinStat_Y!BV132:BV133,FinStat_Y!BV134)*(BV$14)","v":0},{"$f":"SUM(FinStat_Y!BW132:BW133,FinStat_Y!BW134)*(BW$14)","v":0},{"$f":"SUM(FinStat_Y!BX132:BX133,FinStat_Y!BX134)*(BX$14)","v":0},{"$f":"SUM(FinStat_Y!BY132:BY133,FinStat_Y!BY134)*(BY$14)","v":0},{"$f":"SUM(FinStat_Y!BZ132:BZ133,FinStat_Y!BZ134)*(BZ$14)","v":0},{"$f":"SUM(FinStat_Y!CA132:CA133,FinStat_Y!CA134)*(CA$14)","v":0},{"$f":"SUM(FinStat_Y!CB132:CB133,FinStat_Y!CB134)*(CB$14)","v":0},{"$f":"SUM(FinStat_Y!CC132:CC133,FinStat_Y!CC134)*(CC$14)","v":0},{"$f":"SUM(FinStat_Y!CD132:CD133,FinStat_Y!CD134)*(CD$14)","v":0},{"$f":"SUM(FinStat_Y!CE132:CE133,FinStat_Y!CE134)*(CE$14)","v":0},{"$f":"SUM(FinStat_Y!CF132:CF133,FinStat_Y!CF134)*(CF$14)","v":0},{"$f":"SUM(FinStat_Y!CG132:CG133,FinStat_Y!CG134)*(CG$14)","v":0},{"$f":"SUM(FinStat_Y!CH132:CH133,FinStat_Y!CH134)*(CH$14)","v":0},{"$f":"SUM(FinStat_Y!CI132:CI133,FinStat_Y!CI134)*(CI$14)","v":0},{"$f":"SUM(FinStat_Y!CJ132:CJ133,FinStat_Y!CJ134)*(CJ$14)","v":0},{"$f":"SUM(FinStat_Y!CK132:CK133,FinStat_Y!CK134)*(CK$14)","v":0},{"$f":"SUM(FinStat_Y!CL132:CL133,FinStat_Y!CL134)*(CL$14)","v":0},{"$f":"SUM(FinStat_Y!CM132:CM133,FinStat_Y!CM134)*(CM$14)","v":0},{"$f":"SUM(FinStat_Y!CN132:CN133,FinStat_Y!CN134)*(CN$14)","v":0},{"$f":"SUM(FinStat_Y!CO132:CO133,FinStat_Y!CO134)*(CO$14)","v":0},{"$f":"SUM(FinStat_Y!CP132:CP133,FinStat_Y!CP134)*(CP$14)","v":0},{"$f":"SUM(FinStat_Y!CQ132:CQ133,FinStat_Y!CQ134)*(CQ$14)","v":0},{"$f":"SUM(FinStat_Y!CR132:CR133,FinStat_Y!CR134)*(CR$14)","v":0},{"$f":"SUM(FinStat_Y!CS132:CS133,FinStat_Y!CS134)*(CS$14)","v":0},{"$f":"SUM(FinStat_Y!CT132:CT133,FinStat_Y!CT134)*(CT$14)","v":0},{"$f":"SUM(FinStat_Y!CU132:CU133,FinStat_Y!CU134)*(CU$14)","v":0},{"$f":"SUM(FinStat_Y!CV132:CV133,FinStat_Y!CV134)*(CV$14)","v":0},{"$f":"SUM(FinStat_Y!CW132:CW133,FinStat_Y!CW134)*(CW$14)","v":0},{"$f":"SUM(FinStat_Y!CX132:CX133,FinStat_Y!CX134)*(CX$14)","v":0},{"$f":"SUM(FinStat_Y!CY132:CY133,FinStat_Y!CY134)*(CY$14)","v":0},{"$f":"SUM(FinStat_Y!CZ132:CZ133,FinStat_Y!CZ134)*(CZ$14)","v":0},{"$f":"SUM(FinStat_Y!DA132:DA133,FinStat_Y!DA134)*(DA$14)","v":0},{"$f":"SUM(FinStat_Y!DB132:DB133,FinStat_Y!DB134)*(DB$14)","v":0},{"$f":"SUM(FinStat_Y!DC132:DC133,FinStat_Y!DC134)*(DC$14)","v":0},{"$f":"SUM(FinStat_Y!DD132:DD133,FinStat_Y!DD134)*(DD$14)","v":0},{"$f":"SUM(FinStat_Y!DE132:DE133,FinStat_Y!DE134)*(DE$14)","v":0},{"$f":"SUM(FinStat_Y!DF132:DF133,FinStat_Y!DF134)*(DF$14)","v":0},{"$f":"SUM(FinStat_Y!DG132:DG133,FinStat_Y!DG134)*(DG$14)","v":0},{"$f":"SUM(FinStat_Y!DH132:DH133,FinStat_Y!DH134)*(DH$14)","v":0},{"$f":"SUM(FinStat_Y!DI132:DI133,FinStat_Y!DI134)*(DI$14)","v":0},{"$f":"SUM(FinStat_Y!DJ132:DJ133,FinStat_Y!DJ134)*(DJ$14)","v":0},{"$f":"SUM(FinStat_Y!DK132:DK133,FinStat_Y!DK134)*(DK$14)","v":0},{"$f":"SUM(FinStat_Y!DL132:DL133,FinStat_Y!DL134)*(DL$14)","v":0},{"$f":"SUM(FinStat_Y!DM132:DM133,FinStat_Y!DM134)*(DM$14)","v":0},{"$f":"SUM(FinStat_Y!DN132:DN133,FinStat_Y!DN134)*(DN$14)","v":0},{"$f":"SUM(FinStat_Y!DO132:DO133,FinStat_Y!DO134)*(DO$14)","v":0},{"$f":"SUM(FinStat_Y!DP132:DP133,FinStat_Y!DP134)*(DP$14)","v":0},{"$f":"SUM(FinStat_Y!DQ132:DQ133,FinStat_Y!DQ134)*(DQ$14)","v":0},{"$f":"SUM(FinStat_Y!DR132:DR133,FinStat_Y!DR134)*(DR$14)","v":0},{"$f":"SUM(FinStat_Y!DS132:DS133,FinStat_Y!DS134)*(DS$14)","v":0},{"$f":"SUM(FinStat_Y!DT132:DT133,FinStat_Y!DT134)*(DT$14)","v":0},{"$f":"SUM(FinStat_Y!DU132:DU133,FinStat_Y!DU134)*(DU$14)","v":0},{"$f":"SUM(FinStat_Y!DV132:DV133,FinStat_Y!DV134)*(DV$14)","v":0},{"$f":"SUM(FinStat_Y!DW132:DW133,FinStat_Y!DW134)*(DW$14)","v":0},{"$f":"SUM(FinStat_Y!DX132:DX133,FinStat_Y!DX134)*(DX$14)","v":0},{"$f":"SUM(FinStat_Y!DY132:DY133,FinStat_Y!DY134)*(DY$14)","v":0},{"$f":"SUM(FinStat_Y!DZ132:DZ133,FinStat_Y!DZ134)*(DZ$14)","v":0},{"$f":"SUM(FinStat_Y!EA132:EA133,FinStat_Y!EA134)*(EA$14)","v":0},{"$f":"SUM(FinStat_Y!EB132:EB133,FinStat_Y!EB134)*(EB$14)","v":0},{"$f":"SUM(FinStat_Y!EC132:EC133,FinStat_Y!EC134)*(EC$14)","v":0},{"$f":"SUM(FinStat_Y!ED132:ED133,FinStat_Y!ED134)*(ED$14)","v":0},{"$f":"SUM(FinStat_Y!EE132:EE133,FinStat_Y!EE134)*(EE$14)","v":0},{"$f":"SUM(FinStat_Y!EF132:EF133,FinStat_Y!EF134)*(EF$14)","v":0},{"$f":"SUM(FinStat_Y!EG132:EG133,FinStat_Y!EG134)*(EG$14)","v":0},{"$f":"SUM(FinStat_Y!EH132:EH133,FinStat_Y!EH134)*(EH$14)","v":0},{"$f":"SUM(FinStat_Y!EI132:EI133,FinStat_Y!EI134)*(EI$14)","v":0},{"$f":"SUM(FinStat_Y!EJ132:EJ133,FinStat_Y!EJ134)*(EJ$14)","v":0},{"$f":"SUM(FinStat_Y!EK132:EK133,FinStat_Y!EK134)*(EK$14)","v":0},{"$f":"SUM(FinStat_Y!EL132:EL133,FinStat_Y!EL134)*(EL$14)","v":0},{"$f":"SUM(FinStat_Y!EM132:EM133,FinStat_Y!EM134)*(EM$14)","v":0},{"$f":"SUM(FinStat_Y!EN132:EN133,FinStat_Y!EN134)*(EN$14)","v":0},{"$f":"SUM(FinStat_Y!EO132:EO133,FinStat_Y!EO134)*(EO$14)","v":0},{"$f":"SUM(FinStat_Y!EP132:EP133,FinStat_Y!EP134)*(EP$14)","v":0},{"$f":"SUM(FinStat_Y!EQ132:EQ133,FinStat_Y!EQ134)*(EQ$14)","v":0},{"$f":"SUM(FinStat_Y!ER132:ER133,FinStat_Y!ER134)*(ER$14)","v":0},{"$f":"SUM(FinStat_Y!ES132:ES133,FinStat_Y!ES134)*(ES$14)","v":0},{"$f":"SUM(FinStat_Y!ET132:ET133,FinStat_Y!ET134)*(ET$14)","v":0},{"$f":"SUM(FinStat_Y!EU132:EU133,FinStat_Y!EU134)*(EU$14)","v":0},{"$f":"SUM(FinStat_Y!EV132:EV133,FinStat_Y!EV134)*(EV$14)","v":0},{"$f":"SUM(FinStat_Y!EW132:EW133,FinStat_Y!EW134)*(EW$14)","v":0},{"$f":"SUM(FinStat_Y!EX132:EX133,FinStat_Y!EX134)*(EX$14)","v":0},{"$f":"SUM(FinStat_Y!EY132:EY133,FinStat_Y!EY134)*(EY$14)","v":0},{"$f":"SUM(FinStat_Y!EZ132:EZ133,FinStat_Y!EZ134)*(EZ$14)","v":0},{"$f":"SUM(FinStat_Y!FA132:FA133,FinStat_Y!FA134)*(FA$14)","v":0},{"$f":"SUM(FinStat_Y!FB132:FB133,FinStat_Y!FB134)*(FB$14)","v":0},{"$f":"SUM(FinStat_Y!FC132:FC133,FinStat_Y!FC134)*(FC$14)","v":0},{"$f":"SUM(FinStat_Y!FD132:FD133,FinStat_Y!FD134)*(FD$14)","v":0},{"$f":"SUM(FinStat_Y!FE132:FE133,FinStat_Y!FE134)*(FE$14)","v":0},{"$f":"SUM(FinStat_Y!FF132:FF133,FinStat_Y!FF134)*(FF$14)","v":0}]
[null,"Формирование DSRA",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"FinStat_Y!M102*(M$14)","v":0},{"$f":"FinStat_Y!N102*(N$14)","v":0},{"$f":"FinStat_Y!O102*(O$14)","v":0},{"$f":"FinStat_Y!P102*(P$14)","v":-1126.038},{"$f":"FinStat_Y!Q102*(Q$14)","v":0},{"$f":"FinStat_Y!R102*(R$14)","v":0},{"$f":"FinStat_Y!S102*(S$14)","v":0},{"$f":"FinStat_Y!T102*(T$14)","v":0},{"$f":"FinStat_Y!U102*(U$14)","v":0},{"$f":"FinStat_Y!V102*(V$14)","v":0},{"$f":"FinStat_Y!W102*(W$14)","v":0},{"$f":"FinStat_Y!X102*(X$14)","v":0},{"$f":"FinStat_Y!Y102*(Y$14)","v":0},{"$f":"FinStat_Y!Z102*(Z$14)","v":0},{"$f":"FinStat_Y!AA102*(AA$14)","v":0},{"$f":"FinStat_Y!AB102*(AB$14)","v":0},{"$f":"FinStat_Y!AC102*(AC$14)","v":0},{"$f":"FinStat_Y!AD102*(AD$14)","v":0},{"$f":"FinStat_Y!AE102*(AE$14)","v":0},{"$f":"FinStat_Y!AF102*(AF$14)","v":0},{"$f":"FinStat_Y!AG102*(AG$14)","v":0},{"$f":"FinStat_Y!AH102*(AH$14)","v":0},{"$f":"FinStat_Y!AI102*(AI$14)","v":0},{"$f":"FinStat_Y!AJ102*(AJ$14)","v":0},{"$f":"FinStat_Y!AK102*(AK$14)","v":0},{"$f":"FinStat_Y!AL102*(AL$14)","v":0},{"$f":"FinStat_Y!AM102*(AM$14)","v":0},{"$f":"FinStat_Y!AN102*(AN$14)","v":0},{"$f":"FinStat_Y!AO102*(AO$14)","v":0},{"$f":"FinStat_Y!AP102*(AP$14)","v":0},{"$f":"FinStat_Y!AQ102*(AQ$14)","v":0},{"$f":"FinStat_Y!AR102*(AR$14)","v":0},{"$f":"FinStat_Y!AS102*(AS$14)","v":0},{"$f":"FinStat_Y!AT102*(AT$14)","v":0},{"$f":"FinStat_Y!AU102*(AU$14)","v":0},{"$f":"FinStat_Y!AV102*(AV$14)","v":0},{"$f":"FinStat_Y!AW102*(AW$14)","v":0},{"$f":"FinStat_Y!AX102*(AX$14)","v":0},{"$f":"FinStat_Y!AY102*(AY$14)","v":0},{"$f":"FinStat_Y!AZ102*(AZ$14)","v":0},{"$f":"FinStat_Y!BA102*(BA$14)","v":0},{"$f":"FinStat_Y!BB102*(BB$14)","v":0},{"$f":"FinStat_Y!BC102*(BC$14)","v":0},{"$f":"FinStat_Y!BD102*(BD$14)","v":0},{"$f":"FinStat_Y!BE102*(BE$14)","v":0},{"$f":"FinStat_Y!BF102*(BF$14)","v":0},{"$f":"FinStat_Y!BG102*(BG$14)","v":0},{"$f":"FinStat_Y!BH102*(BH$14)","v":0},{"$f":"FinStat_Y!BI102*(BI$14)","v":0},{"$f":"FinStat_Y!BJ102*(BJ$14)","v":0},{"$f":"FinStat_Y!BK102*(BK$14)","v":0},{"$f":"FinStat_Y!BL102*(BL$14)","v":0},{"$f":"FinStat_Y!BM102*(BM$14)","v":0},{"$f":"FinStat_Y!BN102*(BN$14)","v":0},{"$f":"FinStat_Y!BO102*(BO$14)","v":0},{"$f":"FinStat_Y!BP102*(BP$14)","v":0},{"$f":"FinStat_Y!BQ102*(BQ$14)","v":0},{"$f":"FinStat_Y!BR102*(BR$14)","v":0},{"$f":"FinStat_Y!BS102*(BS$14)","v":0},{"$f":"FinStat_Y!BT102*(BT$14)","v":0},{"$f":"FinStat_Y!BU102*(BU$14)","v":0},{"$f":"FinStat_Y!BV102*(BV$14)","v":0},{"$f":"FinStat_Y!BW102*(BW$14)","v":0},{"$f":"FinStat_Y!BX102*(BX$14)","v":0},{"$f":"FinStat_Y!BY102*(BY$14)","v":0},{"$f":"FinStat_Y!BZ102*(BZ$14)","v":0},{"$f":"FinStat_Y!CA102*(CA$14)","v":0},{"$f":"FinStat_Y!CB102*(CB$14)","v":0},{"$f":"FinStat_Y!CC102*(CC$14)","v":0},{"$f":"FinStat_Y!CD102*(CD$14)","v":0},{"$f":"FinStat_Y!CE102*(CE$14)","v":0},{"$f":"FinStat_Y!CF102*(CF$14)","v":0},{"$f":"FinStat_Y!CG102*(CG$14)","v":0},{"$f":"FinStat_Y!CH102*(CH$14)","v":0},{"$f":"FinStat_Y!CI102*(CI$14)","v":0},{"$f":"FinStat_Y!CJ102*(CJ$14)","v":0},{"$f":"FinStat_Y!CK102*(CK$14)","v":0},{"$f":"FinStat_Y!CL102*(CL$14)","v":0},{"$f":"FinStat_Y!CM102*(CM$14)","v":0},{"$f":"FinStat_Y!CN102*(CN$14)","v":0},{"$f":"FinStat_Y!CO102*(CO$14)","v":0},{"$f":"FinStat_Y!CP102*(CP$14)","v":0},{"$f":"FinStat_Y!CQ102*(CQ$14)","v":0},{"$f":"FinStat_Y!CR102*(CR$14)","v":0},{"$f":"FinStat_Y!CS102*(CS$14)","v":0},{"$f":"FinStat_Y!CT102*(CT$14)","v":0},{"$f":"FinStat_Y!CU102*(CU$14)","v":0},{"$f":"FinStat_Y!CV102*(CV$14)","v":0},{"$f":"FinStat_Y!CW102*(CW$14)","v":0},{"$f":"FinStat_Y!CX102*(CX$14)","v":0},{"$f":"FinStat_Y!CY102*(CY$14)","v":0},{"$f":"FinStat_Y!CZ102*(CZ$14)","v":0},{"$f":"FinStat_Y!DA102*(DA$14)","v":0},{"$f":"FinStat_Y!DB102*(DB$14)","v":0},{"$f":"FinStat_Y!DC102*(DC$14)","v":0},{"$f":"FinStat_Y!DD102*(DD$14)","v":0},{"$f":"FinStat_Y!DE102*(DE$14)","v":0},{"$f":"FinStat_Y!DF102*(DF$14)","v":0},{"$f":"FinStat_Y!DG102*(DG$14)","v":0},{"$f":"FinStat_Y!DH102*(DH$14)","v":0},{"$f":"FinStat_Y!DI102*(DI$14)","v":0},{"$f":"FinStat_Y!DJ102*(DJ$14)","v":0},{"$f":"FinStat_Y!DK102*(DK$14)","v":0},{"$f":"FinStat_Y!DL102*(DL$14)","v":0},{"$f":"FinStat_Y!DM102*(DM$14)","v":0},{"$f":"FinStat_Y!DN102*(DN$14)","v":0},{"$f":"FinStat_Y!DO102*(DO$14)","v":0},{"$f":"FinStat_Y!DP102*(DP$14)","v":0},{"$f":"FinStat_Y!DQ102*(DQ$14)","v":0},{"$f":"FinStat_Y!DR102*(DR$14)","v":0},{"$f":"FinStat_Y!DS102*(DS$14)","v":0},{"$f":"FinStat_Y!DT102*(DT$14)","v":0},{"$f":"FinStat_Y!DU102*(DU$14)","v":0},{"$f":"FinStat_Y!DV102*(DV$14)","v":0},{"$f":"FinStat_Y!DW102*(DW$14)","v":0},{"$f":"FinStat_Y!DX102*(DX$14)","v":0},{"$f":"FinStat_Y!DY102*(DY$14)","v":0},{"$f":"FinStat_Y!DZ102*(DZ$14)","v":0},{"$f":"FinStat_Y!EA102*(EA$14)","v":0},{"$f":"FinStat_Y!EB102*(EB$14)","v":0},{"$f":"FinStat_Y!EC102*(EC$14)","v":0},{"$f":"FinStat_Y!ED102*(ED$14)","v":0},{"$f":"FinStat_Y!EE102*(EE$14)","v":0},{"$f":"FinStat_Y!EF102*(EF$14)","v":0},{"$f":"FinStat_Y!EG102*(EG$14)","v":0},{"$f":"FinStat_Y!EH102*(EH$14)","v":0},{"$f":"FinStat_Y!EI102*(EI$14)","v":0},{"$f":"FinStat_Y!EJ102*(EJ$14)","v":0},{"$f":"FinStat_Y!EK102*(EK$14)","v":0},{"$f":"FinStat_Y!EL102*(EL$14)","v":0},{"$f":"FinStat_Y!EM102*(EM$14)","v":0},{"$f":"FinStat_Y!EN102*(EN$14)","v":0},{"$f":"FinStat_Y!EO102*(EO$14)","v":0},{"$f":"FinStat_Y!EP102*(EP$14)","v":0},{"$f":"FinStat_Y!EQ102*(EQ$14)","v":0},{"$f":"FinStat_Y!ER102*(ER$14)","v":0},{"$f":"FinStat_Y!ES102*(ES$14)","v":0},{"$f":"FinStat_Y!ET102*(ET$14)","v":0},{"$f":"FinStat_Y!EU102*(EU$14)","v":0},{"$f":"FinStat_Y!EV102*(EV$14)","v":0},{"$f":"FinStat_Y!EW102*(EW$14)","v":0},{"$f":"FinStat_Y!EX102*(EX$14)","v":0},{"$f":"FinStat_Y!EY102*(EY$14)","v":0},{"$f":"FinStat_Y!EZ102*(EZ$14)","v":0},{"$f":"FinStat_Y!FA102*(FA$14)","v":0},{"$f":"FinStat_Y!FB102*(FB$14)","v":0},{"$f":"FinStat_Y!FC102*(FC$14)","v":0},{"$f":"FinStat_Y!FD102*(FD$14)","v":0},{"$f":"FinStat_Y!FE102*(FE$14)","v":0},{"$f":"FinStat_Y!FF102*(FF$14)","v":0}]
[null,"Прочие направления",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"SUM(FinStat_Y!M104)*(M$14)","v":0},{"$f":"SUM(FinStat_Y!N104)*(N$14)","v":0},{"$f":"SUM(FinStat_Y!O104)*(O$14)","v":0},{"$f":"SUM(FinStat_Y!P104)*(P$14)","v":-8647.7990000000009},{"$f":"SUM(FinStat_Y!Q104)*(Q$14)","v":-63.375999999999998},{"$f":"SUM(FinStat_Y!R104)*(R$14)","v":-70.472999999999999},{"$f":"SUM(FinStat_Y!S104)*(S$14)","v":-81.117000000000004},{"$f":"SUM(FinStat_Y!T104)*(T$14)","v":-85.527000000000001},{"$f":"SUM(FinStat_Y!U104)*(U$14)","v":0},{"$f":"SUM(FinStat_Y!V104)*(V$14)","v":0},{"$f":"SUM(FinStat_Y!W104)*(W$14)","v":0},{"$f":"SUM(FinStat_Y!X104)*(X$14)","v":0},{"$f":"SUM(FinStat_Y!Y104)*(Y$14)","v":0},{"$f":"SUM(FinStat_Y!Z104)*(Z$14)","v":0},{"$f":"SUM(FinStat_Y!AA104)*(AA$14)","v":0},{"$f":"SUM(FinStat_Y!AB104)*(AB$14)","v":0},{"$f":"SUM(FinStat_Y!AC104)*(AC$14)","v":0},{"$f":"SUM(FinStat_Y!AD104)*(AD$14)","v":0},{"$f":"SUM(FinStat_Y!AE104)*(AE$14)","v":0},{"$f":"SUM(FinStat_Y!AF104)*(AF$14)","v":0},{"$f":"SUM(FinStat_Y!AG104)*(AG$14)","v":0},{"$f":"SUM(FinStat_Y!AH104)*(AH$14)","v":0},{"$f":"SUM(FinStat_Y!AI104)*(AI$14)","v":0},{"$f":"SUM(FinStat_Y!AJ104)*(AJ$14)","v":0},{"$f":"SUM(FinStat_Y!AK104)*(AK$14)","v":0},{"$f":"SUM(FinStat_Y!AL104)*(AL$14)","v":0},{"$f":"SUM(FinStat_Y!AM104)*(AM$14)","v":0},{"$f":"SUM(FinStat_Y!AN104)*(AN$14)","v":0},{"$f":"SUM(FinStat_Y!AO104)*(AO$14)","v":0},{"$f":"SUM(FinStat_Y!AP104)*(AP$14)","v":0},{"$f":"SUM(FinStat_Y!AQ104)*(AQ$14)","v":0},{"$f":"SUM(FinStat_Y!AR104)*(AR$14)","v":0},{"$f":"SUM(FinStat_Y!AS104)*(AS$14)","v":0},{"$f":"SUM(FinStat_Y!AT104)*(AT$14)","v":0},{"$f":"SUM(FinStat_Y!AU104)*(AU$14)","v":0},{"$f":"SUM(FinStat_Y!AV104)*(AV$14)","v":0},{"$f":"SUM(FinStat_Y!AW104)*(AW$14)","v":0},{"$f":"SUM(FinStat_Y!AX104)*(AX$14)","v":0},{"$f":"SUM(FinStat_Y!AY104)*(AY$14)","v":0},{"$f":"SUM(FinStat_Y!AZ104)*(AZ$14)","v":0},{"$f":"SUM(FinStat_Y!BA104)*(BA$14)","v":0},{"$f":"SUM(FinStat_Y!BB104)*(BB$14)","v":0},{"$f":"SUM(FinStat_Y!BC104)*(BC$14)","v":0},{"$f":"SUM(FinStat_Y!BD104)*(BD$14)","v":0},{"$f":"SUM(FinStat_Y!BE104)*(BE$14)","v":0},{"$f":"SUM(FinStat_Y!BF104)*(BF$14)","v":0},{"$f":"SUM(FinStat_Y!BG104)*(BG$14)","v":0},{"$f":"SUM(FinStat_Y!BH104)*(BH$14)","v":0},{"$f":"SUM(FinStat_Y!BI104)*(BI$14)","v":0},{"$f":"SUM(FinStat_Y!BJ104)*(BJ$14)","v":0},{"$f":"SUM(FinStat_Y!BK104)*(BK$14)","v":0},{"$f":"SUM(FinStat_Y!BL104)*(BL$14)","v":0},{"$f":"SUM(FinStat_Y!BM104)*(BM$14)","v":0},{"$f":"SUM(FinStat_Y!BN104)*(BN$14)","v":0},{"$f":"SUM(FinStat_Y!BO104)*(BO$14)","v":0},{"$f":"SUM(FinStat_Y!BP104)*(BP$14)","v":0},{"$f":"SUM(FinStat_Y!BQ104)*(BQ$14)","v":0},{"$f":"SUM(FinStat_Y!BR104)*(BR$14)","v":0},{"$f":"SUM(FinStat_Y!BS104)*(BS$14)","v":0},{"$f":"SUM(FinStat_Y!BT104)*(BT$14)","v":0},{"$f":"SUM(FinStat_Y!BU104)*(BU$14)","v":0},{"$f":"SUM(FinStat_Y!BV104)*(BV$14)","v":0},{"$f":"SUM(FinStat_Y!BW104)*(BW$14)","v":0},{"$f":"SUM(FinStat_Y!BX104)*(BX$14)","v":0},{"$f":"SUM(FinStat_Y!BY104)*(BY$14)","v":0},{"$f":"SUM(FinStat_Y!BZ104)*(BZ$14)","v":0},{"$f":"SUM(FinStat_Y!CA104)*(CA$14)","v":0},{"$f":"SUM(FinStat_Y!CB104)*(CB$14)","v":0},{"$f":"SUM(FinStat_Y!CC104)*(CC$14)","v":0},{"$f":"SUM(FinStat_Y!CD104)*(CD$14)","v":0},{"$f":"SUM(FinStat_Y!CE104)*(CE$14)","v":0},{"$f":"SUM(FinStat_Y!CF104)*(CF$14)","v":0},{"$f":"SUM(FinStat_Y!CG104)*(CG$14)","v":0},{"$f":"SUM(FinStat_Y!CH104)*(CH$14)","v":0},{"$f":"SUM(FinStat_Y!CI104)*(CI$14)","v":0},{"$f":"SUM(FinStat_Y!CJ104)*(CJ$14)","v":0},{"$f":"SUM(FinStat_Y!CK104)*(CK$14)","v":0},{"$f":"SUM(FinStat_Y!CL104)*(CL$14)","v":0},{"$f":"SUM(FinStat_Y!CM104)*(CM$14)","v":0},{"$f":"SUM(FinStat_Y!CN104)*(CN$14)","v":0},{"$f":"SUM(FinStat_Y!CO104)*(CO$14)","v":0},{"$f":"SUM(FinStat_Y!CP104)*(CP$14)","v":0},{"$f":"SUM(FinStat_Y!CQ104)*(CQ$14)","v":0},{"$f":"SUM(FinStat_Y!CR104)*(CR$14)","v":0},{"$f":"SUM(FinStat_Y!CS104)*(CS$14)","v":0},{"$f":"SUM(FinStat_Y!CT104)*(CT$14)","v":0},{"$f":"SUM(FinStat_Y!CU104)*(CU$14)","v":0},{"$f":"SUM(FinStat_Y!CV104)*(CV$14)","v":0},{"$f":"SUM(FinStat_Y!CW104)*(CW$14)","v":0},{"$f":"SUM(FinStat_Y!CX104)*(CX$14)","v":0},{"$f":"SUM(FinStat_Y!CY104)*(CY$14)","v":0},{"$f":"SUM(FinStat_Y!CZ104)*(CZ$14)","v":0},{"$f":"SUM(FinStat_Y!DA104)*(DA$14)","v":0},{"$f":"SUM(FinStat_Y!DB104)*(DB$14)","v":0},{"$f":"SUM(FinStat_Y!DC104)*(DC$14)","v":0},{"$f":"SUM(FinStat_Y!DD104)*(DD$14)","v":0},{"$f":"SUM(FinStat_Y!DE104)*(DE$14)","v":0},{"$f":"SUM(FinStat_Y!DF104)*(DF$14)","v":0},{"$f":"SUM(FinStat_Y!DG104)*(DG$14)","v":0},{"$f":"SUM(FinStat_Y!DH104)*(DH$14)","v":0},{"$f":"SUM(FinStat_Y!DI104)*(DI$14)","v":0},{"$f":"SUM(FinStat_Y!DJ104)*(DJ$14)","v":0},{"$f":"SUM(FinStat_Y!DK104)*(DK$14)","v":0},{"$f":"SUM(FinStat_Y!DL104)*(DL$14)","v":0},{"$f":"SUM(FinStat_Y!DM104)*(DM$14)","v":0},{"$f":"SUM(FinStat_Y!DN104)*(DN$14)","v":0},{"$f":"SUM(FinStat_Y!DO104)*(DO$14)","v":0},{"$f":"SUM(FinStat_Y!DP104)*(DP$14)","v":0},{"$f":"SUM(FinStat_Y!DQ104)*(DQ$14)","v":0},{"$f":"SUM(FinStat_Y!DR104)*(DR$14)","v":0},{"$f":"SUM(FinStat_Y!DS104)*(DS$14)","v":0},{"$f":"SUM(FinStat_Y!DT104)*(DT$14)","v":0},{"$f":"SUM(FinStat_Y!DU104)*(DU$14)","v":0},{"$f":"SUM(FinStat_Y!DV104)*(DV$14)","v":0},{"$f":"SUM(FinStat_Y!DW104)*(DW$14)","v":0},{"$f":"SUM(FinStat_Y!DX104)*(DX$14)","v":0},{"$f":"SUM(FinStat_Y!DY104)*(DY$14)","v":0},{"$f":"SUM(FinStat_Y!DZ104)*(DZ$14)","v":0},{"$f":"SUM(FinStat_Y!EA104)*(EA$14)","v":0},{"$f":"SUM(FinStat_Y!EB104)*(EB$14)","v":0},{"$f":"SUM(FinStat_Y!EC104)*(EC$14)","v":0},{"$f":"SUM(FinStat_Y!ED104)*(ED$14)","v":0},{"$f":"SUM(FinStat_Y!EE104)*(EE$14)","v":0},{"$f":"SUM(FinStat_Y!EF104)*(EF$14)","v":0},{"$f":"SUM(FinStat_Y!EG104)*(EG$14)","v":0},{"$f":"SUM(FinStat_Y!EH104)*(EH$14)","v":0},{"$f":"SUM(FinStat_Y!EI104)*(EI$14)","v":0},{"$f":"SUM(FinStat_Y!EJ104)*(EJ$14)","v":0},{"$f":"SUM(FinStat_Y!EK104)*(EK$14)","v":0},{"$f":"SUM(FinStat_Y!EL104)*(EL$14)","v":0},{"$f":"SUM(FinStat_Y!EM104)*(EM$14)","v":0},{"$f":"SUM(FinStat_Y!EN104)*(EN$14)","v":0},{"$f":"SUM(FinStat_Y!EO104)*(EO$14)","v":0},{"$f":"SUM(FinStat_Y!EP104)*(EP$14)","v":0},{"$f":"SUM(FinStat_Y!EQ104)*(EQ$14)","v":0},{"$f":"SUM(FinStat_Y!ER104)*(ER$14)","v":0},{"$f":"SUM(FinStat_Y!ES104)*(ES$14)","v":0},{"$f":"SUM(FinStat_Y!ET104)*(ET$14)","v":0},{"$f":"SUM(FinStat_Y!EU104)*(EU$14)","v":0},{"$f":"SUM(FinStat_Y!EV104)*(EV$14)","v":0},{"$f":"SUM(FinStat_Y!EW104)*(EW$14)","v":0},{"$f":"SUM(FinStat_Y!EX104)*(EX$14)","v":0},{"$f":"SUM(FinStat_Y!EY104)*(EY$14)","v":0},{"$f":"SUM(FinStat_Y!EZ104)*(EZ$14)","v":0},{"$f":"SUM(FinStat_Y!FA104)*(FA$14)","v":0},{"$f":"SUM(FinStat_Y!FB104)*(FB$14)","v":0},{"$f":"SUM(FinStat_Y!FC104)*(FC$14)","v":0},{"$f":"SUM(FinStat_Y!FD104)*(FD$14)","v":0},{"$f":"SUM(FinStat_Y!FE104)*(FE$14)","v":0},{"$f":"SUM(FinStat_Y!FF104)*(FF$14)","v":0}]
[]
[null,"Сумма (проверка)",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"SUM(M31:M42)","v":0},{"$f":"SUM(N31:N42)","v":-1213.3499999999999},-1814.4570000000001,-9532.3870000000188,21030.138000000017,23134.217999999979,25440.54300000002,36205.758999999991,1142.5090000000127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ31:BZ42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EL31:EL42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"СОСТАВЛЯЮЩИЕ БЮДЖЕТНЫХ ПЛАТЕЖЕЙ"]
[]
[null,{"$f":"FinStat_Y!B111","v":"Капитальный грант"},null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"INT(FinStat_Y!L111)","v":187344}]
[null,{"$f":"FinStat_Y!B88","v":"Платежи концедента - субсидия на операционные затраты (на эксплуатационные расходы)"},null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"FinStat_Y!L88","v":22788.665534993073}]
[null,{"$f":"FinStat_Y!B85","v":"Платежи концедента - субсидия на банковские проценты"},null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"FinStat_Y!L85","v":193135.22678141997}]
[null,{"$f":"FinStat_Y!B86","v":"Платежи концедента - субсидия на инвестиционные затраты"},null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"FinStat_Y!L86","v":716507.84750390984}]
[null,{"$f":"FinStat_Y!B87","v":"Платежи концедента - субсидия на операционные затраты (на налог на прибыль)"},null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"FinStat_Y!L87","v":83156.705761431193}]
[null,"Итого:",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(L49:L53)","v":1202932.4455817542}]
[]
[]
[null,"ДЕНЕЖНЫЕ ПОТОКИ ПО КРЕДИТУ"]
[]
[null,"Привлечение кредита",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M59:FF59)","v":507846.31599999999},{"$f":"FinStat_Y!M124","v":0},{"$f":"FinStat_Y!N124","v":55318.14},{"$f":"FinStat_Y!O124","v":380782.53899999999},{"$f":"FinStat_Y!P124","v":71745.637000000002},{"$f":"FinStat_Y!Q124","v":0},{"$f":"FinStat_Y!R124","v":0},{"$f":"FinStat_Y!S124","v":0},{"$f":"FinStat_Y!T124","v":0},{"$f":"FinStat_Y!U124","v":0},{"$f":"FinStat_Y!V124","v":0},{"$f":"FinStat_Y!W124","v":0},{"$f":"FinStat_Y!X124","v":0},{"$f":"FinStat_Y!Y124","v":0},{"$f":"FinStat_Y!Z124","v":0},{"$f":"FinStat_Y!AA124","v":0},{"$f":"FinStat_Y!AB124","v":0},{"$f":"FinStat_Y!AC124","v":0},{"$f":"FinStat_Y!AD124","v":0},{"$f":"FinStat_Y!AE124","v":0},{"$f":"FinStat_Y!AF124","v":0},{"$f":"FinStat_Y!AG124","v":0},{"$f":"FinStat_Y!AH124","v":0},{"$f":"FinStat_Y!AI124","v":0},{"$f":"FinStat_Y!AJ124","v":0},{"$f":"FinStat_Y!AK124","v":0},{"$f":"FinStat_Y!AL124","v":0},{"$f":"FinStat_Y!AM124","v":0},{"$f":"FinStat_Y!AN124","v":0},{"$f":"FinStat_Y!AO124","v":0},{"$f":"FinStat_Y!AP124","v":0},{"$f":"FinStat_Y!AQ124","v":0},{"$f":"FinStat_Y!AR124","v":0},{"$f":"FinStat_Y!AS124","v":0},{"$f":"FinStat_Y!AT124","v":0},{"$f":"FinStat_Y!AU124","v":0},{"$f":"FinStat_Y!AV124","v":0},{"$f":"FinStat_Y!AW124","v":0},{"$f":"FinStat_Y!AX124","v":0},{"$f":"FinStat_Y!AY124","v":0},{"$f":"FinStat_Y!AZ124","v":0},{"$f":"FinStat_Y!BA124","v":0},{"$f":"FinStat_Y!BB124","v":0},{"$f":"FinStat_Y!BC124","v":0},{"$f":"FinStat_Y!BD124","v":0},{"$f":"FinStat_Y!BE124","v":0},{"$f":"FinStat_Y!BF124","v":0},{"$f":"FinStat_Y!BG124","v":0},{"$f":"FinStat_Y!BH124","v":0},{"$f":"FinStat_Y!BI124","v":0},{"$f":"FinStat_Y!BJ124","v":0},{"$f":"FinStat_Y!BK124","v":0},{"$f":"FinStat_Y!BL124","v":0},{"$f":"FinStat_Y!BM124","v":0},{"$f":"FinStat_Y!BN124","v":0},{"$f":"FinStat_Y!BO124","v":0},{"$f":"FinStat_Y!BP124","v":0},{"$f":"FinStat_Y!BQ124","v":0},{"$f":"FinStat_Y!BR124","v":0},{"$f":"FinStat_Y!BS124","v":0},{"$f":"FinStat_Y!BT124","v":0},{"$f":"FinStat_Y!BU124","v":0},{"$f":"FinStat_Y!BV124","v":0},{"$f":"FinStat_Y!BW124","v":0},{"$f":"FinStat_Y!BX124","v":0},{"$f":"FinStat_Y!BY124","v":0},{"$f":"FinStat_Y!BZ124","v":0},{"$f":"FinStat_Y!CA124","v":0},{"$f":"FinStat_Y!CB124","v":0},{"$f":"FinStat_Y!CC124","v":0},{"$f":"FinStat_Y!CD124","v":0},{"$f":"FinStat_Y!CE124","v":0},{"$f":"FinStat_Y!CF124","v":0},{"$f":"FinStat_Y!CG124","v":0},{"$f":"FinStat_Y!CH124","v":0},{"$f":"FinStat_Y!CI124","v":0},{"$f":"FinStat_Y!CJ124","v":0},{"$f":"FinStat_Y!CK124","v":0},{"$f":"FinStat_Y!CL124","v":0},{"$f":"FinStat_Y!CM124","v":0},{"$f":"FinStat_Y!CN124","v":0},{"$f":"FinStat_Y!CO124","v":0},{"$f":"FinStat_Y!CP124","v":0},{"$f":"FinStat_Y!CQ124","v":0},{"$f":"FinStat_Y!CR124","v":0},{"$f":"FinStat_Y!CS124","v":0},{"$f":"FinStat_Y!CT124","v":0},{"$f":"FinStat_Y!CU124","v":0},{"$f":"FinStat_Y!CV124","v":0},{"$f":"FinStat_Y!CW124","v":0},{"$f":"FinStat_Y!CX124","v":0},{"$f":"FinStat_Y!CY124","v":0},{"$f":"FinStat_Y!CZ124","v":0},{"$f":"FinStat_Y!DA124","v":0},{"$f":"FinStat_Y!DB124","v":0},{"$f":"FinStat_Y!DC124","v":0},{"$f":"FinStat_Y!DD124","v":0},{"$f":"FinStat_Y!DE124","v":0},{"$f":"FinStat_Y!DF124","v":0},{"$f":"FinStat_Y!DG124","v":0},{"$f":"FinStat_Y!DH124","v":0},{"$f":"FinStat_Y!DI124","v":0},{"$f":"FinStat_Y!DJ124","v":0},{"$f":"FinStat_Y!DK124","v":0},{"$f":"FinStat_Y!DL124","v":0},{"$f":"FinStat_Y!DM124","v":0},{"$f":"FinStat_Y!DN124","v":0},{"$f":"FinStat_Y!DO124","v":0},{"$f":"FinStat_Y!DP124","v":0},{"$f":"FinStat_Y!DQ124","v":0},{"$f":"FinStat_Y!DR124","v":0},{"$f":"FinStat_Y!DS124","v":0},{"$f":"FinStat_Y!DT124","v":0},{"$f":"FinStat_Y!DU124","v":0},{"$f":"FinStat_Y!DV124","v":0},{"$f":"FinStat_Y!DW124","v":0},{"$f":"FinStat_Y!DX124","v":0},{"$f":"FinStat_Y!DY124","v":0},{"$f":"FinStat_Y!DZ124","v":0},{"$f":"FinStat_Y!EA124","v":0},{"$f":"FinStat_Y!EB124","v":0},{"$f":"FinStat_Y!EC124","v":0},{"$f":"FinStat_Y!ED124","v":0},{"$f":"FinStat_Y!EE124","v":0},{"$f":"FinStat_Y!EF124","v":0},{"$f":"FinStat_Y!EG124","v":0},{"$f":"FinStat_Y!EH124","v":0},{"$f":"FinStat_Y!EI124","v":0},{"$f":"FinStat_Y!EJ124","v":0},{"$f":"FinStat_Y!EK124","v":0},{"$f":"FinStat_Y!EL124","v":0},{"$f":"FinStat_Y!EM124","v":0},{"$f":"FinStat_Y!EN124","v":0},{"$f":"FinStat_Y!EO124","v":0},{"$f":"FinStat_Y!EP124","v":0},{"$f":"FinStat_Y!EQ124","v":0},{"$f":"FinStat_Y!ER124","v":0},{"$f":"FinStat_Y!ES124","v":0},{"$f":"FinStat_Y!ET124","v":0},{"$f":"FinStat_Y!EU124","v":0},{"$f":"FinStat_Y!EV124","v":0},{"$f":"FinStat_Y!EW124","v":0},{"$f":"FinStat_Y!EX124","v":0},{"$f":"FinStat_Y!EY124","v":0},{"$f":"FinStat_Y!EZ124","v":0},{"$f":"FinStat_Y!FA124","v":0},{"$f":"FinStat_Y!FB124","v":0},{"$f":"FinStat_Y!FC124","v":0},{"$f":"FinStat_Y!FD124","v":0},{"$f":"FinStat_Y!FE124","v":0},{"$f":"FinStat_Y!FF124","v":0}]
[null,"Капитализация процентов и комиссий",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M60:FF60)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,M$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,M$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,N$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,N$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,O$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,O$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,P$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,P$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,Q$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,Q$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,R$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,R$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,S$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,S$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,T$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,T$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,U$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,U$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,V$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,V$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,W$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,W$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,X$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,X$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,Y$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,Y$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,Z$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,Z$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AA$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AA$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AB$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AB$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AC$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AC$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AD$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AD$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AE$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AE$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AF$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AF$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AG$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AG$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AH$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AH$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AI$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AI$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AJ$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AJ$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AK$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AK$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AL$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AL$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AM$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AM$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AN$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AN$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AO$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AO$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AP$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AP$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AQ$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AQ$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AR$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AR$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AS$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AS$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AT$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AT$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AU$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AU$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AV$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AV$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AW$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AW$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AX$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AX$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AY$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AY$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,AZ$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,AZ$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BA$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BA$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BB$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BB$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BC$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BC$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BD$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BD$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BE$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BE$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BF$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BF$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BG$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BG$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BH$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BH$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BI$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BI$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BJ$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BJ$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BK$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BK$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BL$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BL$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BM$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BM$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BN$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BN$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BO$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BO$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BP$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BP$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BQ$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BQ$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BR$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BR$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BS$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BS$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BT$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BT$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BU$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BU$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BV$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BV$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BW$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BW$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BX$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BX$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BY$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BY$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,BZ$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,BZ$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CA$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CA$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CB$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CB$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CC$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CC$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CD$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CD$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CE$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CE$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CF$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CF$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CG$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CG$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CH$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CH$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CI$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CI$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CJ$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CJ$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CK$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CK$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CL$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CL$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CM$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CM$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CN$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CN$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CO$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CO$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CP$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CP$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CQ$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CQ$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CR$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CR$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CS$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CS$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CT$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CT$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CU$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CU$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CV$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CV$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CW$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CW$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CX$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CX$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CY$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CY$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,CZ$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,CZ$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DA$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DA$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DB$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DB$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DC$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DC$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DD$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DD$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DE$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DE$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DF$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DF$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DG$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DG$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DH$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DH$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DI$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DI$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DJ$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DJ$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DK$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DK$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DL$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DL$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DM$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DM$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DN$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DN$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DO$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DO$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DP$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DP$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DQ$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DQ$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DR$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DR$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DS$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DS$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DT$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DT$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DU$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DU$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DV$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DV$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DW$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DW$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DX$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DX$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DY$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DY$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,DZ$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,DZ$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EA$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EA$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EB$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EB$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EC$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EC$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,ED$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,ED$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EE$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EE$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EF$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EF$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EG$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EG$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EH$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EH$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EI$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EI$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EJ$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EJ$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EK$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EK$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EL$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EL$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EM$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EM$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EN$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EN$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EO$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EO$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EP$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EP$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EQ$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EQ$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,ER$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,ER$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,ES$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,ES$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,ET$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,ET$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EU$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EU$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EV$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EV$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EW$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EW$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EX$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EX$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EY$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EY$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,EZ$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,EZ$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,FA$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,FA$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,FB$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,FB$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,FC$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,FC$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,FD$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,FD$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,FE$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,FE$21,Debt!$M$49:$FF$49)","v":0},{"$f":"SUMIF(Debt!$M$21:$FF$21,FF$21,Debt!$M$48:$FF$48)+SUMIF(Debt!$M$21:$FF$21,FF$21,Debt!$M$49:$FF$49)","v":0}]
[null,"Погашение кредита",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M61:FF61)","v":-507846.31599999999},{"$f":"FinStat_Y!M130","v":0},{"$f":"FinStat_Y!N130","v":0},{"$f":"FinStat_Y!O130","v":0},{"$f":"FinStat_Y!P130","v":-157577.49},{"$f":"FinStat_Y!Q130","v":-98954.581999999995},{"$f":"FinStat_Y!R130","v":-110461.538},{"$f":"FinStat_Y!S130","v":-123212.231},{"$f":"FinStat_Y!T130","v":-17640.474999999999},{"$f":"FinStat_Y!U130","v":0},{"$f":"FinStat_Y!V130","v":0},{"$f":"FinStat_Y!W130","v":0},{"$f":"FinStat_Y!X130","v":0},{"$f":"FinStat_Y!Y130","v":0},{"$f":"FinStat_Y!Z130","v":0},{"$f":"FinStat_Y!AA130","v":0},{"$f":"FinStat_Y!AB130","v":0},{"$f":"FinStat_Y!AC130","v":0},{"$f":"FinStat_Y!AD130","v":0},{"$f":"FinStat_Y!AE130","v":0},{"$f":"FinStat_Y!AF130","v":0},{"$f":"FinStat_Y!AG130","v":0},{"$f":"FinStat_Y!AH130","v":0},{"$f":"FinStat_Y!AI130","v":0},{"$f":"FinStat_Y!AJ130","v":0},{"$f":"FinStat_Y!AK130","v":0},{"$f":"FinStat_Y!AL130","v":0},{"$f":"FinStat_Y!AM130","v":0},{"$f":"FinStat_Y!AN130","v":0},{"$f":"FinStat_Y!AO130","v":0},{"$f":"FinStat_Y!AP130","v":0},{"$f":"FinStat_Y!AQ130","v":0},{"$f":"FinStat_Y!AR130","v":0},{"$f":"FinStat_Y!AS130","v":0},{"$f":"FinStat_Y!AT130","v":0},{"$f":"FinStat_Y!AU130","v":0},{"$f":"FinStat_Y!AV130","v":0},{"$f":"FinStat_Y!AW130","v":0},{"$f":"FinStat_Y!AX130","v":0},{"$f":"FinStat_Y!AY130","v":0},{"$f":"FinStat_Y!AZ130","v":0},{"$f":"FinStat_Y!BA130","v":0},{"$f":"FinStat_Y!BB130","v":0},{"$f":"FinStat_Y!BC130","v":0},{"$f":"FinStat_Y!BD130","v":0},{"$f":"FinStat_Y!BE130","v":0},{"$f":"FinStat_Y!BF130","v":0},{"$f":"FinStat_Y!BG130","v":0},{"$f":"FinStat_Y!BH130","v":0},{"$f":"FinStat_Y!BI130","v":0},{"$f":"FinStat_Y!BJ130","v":0},{"$f":"FinStat_Y!BK130","v":0},{"$f":"FinStat_Y!BL130","v":0},{"$f":"FinStat_Y!BM130","v":0},{"$f":"FinStat_Y!BN130","v":0},{"$f":"FinStat_Y!BO130","v":0},{"$f":"FinStat_Y!BP130","v":0},{"$f":"FinStat_Y!BQ130","v":0},{"$f":"FinStat_Y!BR130","v":0},{"$f":"FinStat_Y!BS130","v":0},{"$f":"FinStat_Y!BT130","v":0},{"$f":"FinStat_Y!BU130","v":0},{"$f":"FinStat_Y!BV130","v":0},{"$f":"FinStat_Y!BW130","v":0},{"$f":"FinStat_Y!BX130","v":0},{"$f":"FinStat_Y!BY130","v":0},{"$f":"FinStat_Y!BZ130","v":0},{"$f":"FinStat_Y!CA130","v":0},{"$f":"FinStat_Y!CB130","v":0},{"$f":"FinStat_Y!CC130","v":0},{"$f":"FinStat_Y!CD130","v":0},{"$f":"FinStat_Y!CE130","v":0},{"$f":"FinStat_Y!CF130","v":0},{"$f":"FinStat_Y!CG130","v":0},{"$f":"FinStat_Y!CH130","v":0},{"$f":"FinStat_Y!CI130","v":0},{"$f":"FinStat_Y!CJ130","v":0},{"$f":"FinStat_Y!CK130","v":0},{"$f":"FinStat_Y!CL130","v":0},{"$f":"FinStat_Y!CM130","v":0},{"$f":"FinStat_Y!CN130","v":0},{"$f":"FinStat_Y!CO130","v":0},{"$f":"FinStat_Y!CP130","v":0},{"$f":"FinStat_Y!CQ130","v":0},{"$f":"FinStat_Y!CR130","v":0},{"$f":"FinStat_Y!CS130","v":0},{"$f":"FinStat_Y!CT130","v":0},{"$f":"FinStat_Y!CU130","v":0},{"$f":"FinStat_Y!CV130","v":0},{"$f":"FinStat_Y!CW130","v":0},{"$f":"FinStat_Y!CX130","v":0},{"$f":"FinStat_Y!CY130","v":0},{"$f":"FinStat_Y!CZ130","v":0},{"$f":"FinStat_Y!DA130","v":0},{"$f":"FinStat_Y!DB130","v":0},{"$f":"FinStat_Y!DC130","v":0},{"$f":"FinStat_Y!DD130","v":0},{"$f":"FinStat_Y!DE130","v":0},{"$f":"FinStat_Y!DF130","v":0},{"$f":"FinStat_Y!DG130","v":0},{"$f":"FinStat_Y!DH130","v":0},{"$f":"FinStat_Y!DI130","v":0},{"$f":"FinStat_Y!DJ130","v":0},{"$f":"FinStat_Y!DK130","v":0},{"$f":"FinStat_Y!DL130","v":0},{"$f":"FinStat_Y!DM130","v":0},{"$f":"FinStat_Y!DN130","v":0},{"$f":"FinStat_Y!DO130","v":0},{"$f":"FinStat_Y!DP130","v":0},{"$f":"FinStat_Y!DQ130","v":0},{"$f":"FinStat_Y!DR130","v":0},{"$f":"FinStat_Y!DS130","v":0},{"$f":"FinStat_Y!DT130","v":0},{"$f":"FinStat_Y!DU130","v":0},{"$f":"FinStat_Y!DV130","v":0},{"$f":"FinStat_Y!DW130","v":0},{"$f":"FinStat_Y!DX130","v":0},{"$f":"FinStat_Y!DY130","v":0},{"$f":"FinStat_Y!DZ130","v":0},{"$f":"FinStat_Y!EA130","v":0},{"$f":"FinStat_Y!EB130","v":0},{"$f":"FinStat_Y!EC130","v":0},{"$f":"FinStat_Y!ED130","v":0},{"$f":"FinStat_Y!EE130","v":0},{"$f":"FinStat_Y!EF130","v":0},{"$f":"FinStat_Y!EG130","v":0},{"$f":"FinStat_Y!EH130","v":0},{"$f":"FinStat_Y!EI130","v":0},{"$f":"FinStat_Y!EJ130","v":0},{"$f":"FinStat_Y!EK130","v":0},{"$f":"FinStat_Y!EL130","v":0},{"$f":"FinStat_Y!EM130","v":0},{"$f":"FinStat_Y!EN130","v":0},{"$f":"FinStat_Y!EO130","v":0},{"$f":"FinStat_Y!EP130","v":0},{"$f":"FinStat_Y!EQ130","v":0},{"$f":"FinStat_Y!ER130","v":0},{"$f":"FinStat_Y!ES130","v":0},{"$f":"FinStat_Y!ET130","v":0},{"$f":"FinStat_Y!EU130","v":0},{"$f":"FinStat_Y!EV130","v":0},{"$f":"FinStat_Y!EW130","v":0},{"$f":"FinStat_Y!EX130","v":0},{"$f":"FinStat_Y!EY130","v":0},{"$f":"FinStat_Y!EZ130","v":0},{"$f":"FinStat_Y!FA130","v":0},{"$f":"FinStat_Y!FB130","v":0},{"$f":"FinStat_Y!FC130","v":0},{"$f":"FinStat_Y!FD130","v":0},{"$f":"FinStat_Y!FE130","v":0},{"$f":"FinStat_Y!FF130","v":0}]
[]
[null,"Задолженность на конец периода",null,null,null,null,null,"тыс. руб.",null,null,null,null,{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(M10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(N10,Debt!$M$10:$FF$10,1)),VSN_log)","v":91231.432000000001},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(O10,Debt!$M$10:$FF$10,1)),VSN_log)","v":507846.31699999998},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(P10,Debt!$M$10:$FF$10,1)),VSN_log)","v":326450.79800000001},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(Q10,Debt!$M$10:$FF$10,1)),VSN_log)","v":224758.685},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(R10,Debt!$M$10:$FF$10,1)),VSN_log)","v":111260.77899999999},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(S10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(T10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(U10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(V10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(W10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(X10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(Y10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(Z10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AA10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AB10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AC10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AD10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AE10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AF10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AG10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AH10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AI10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AJ10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AK10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AL10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AM10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AN10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AO10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AP10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AQ10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AR10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AS10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AT10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AU10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AV10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AW10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AX10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AY10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(AZ10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BA10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BB10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BC10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BD10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BE10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BF10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BG10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BH10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BI10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BJ10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BK10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BL10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BM10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BN10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BO10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BP10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BQ10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BR10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BS10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BT10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BU10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BV10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BW10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BX10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BY10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(BZ10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CA10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CB10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CC10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CD10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CE10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CF10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CG10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CH10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CI10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CJ10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CK10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CL10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CM10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CN10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CO10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CP10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CQ10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CR10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CS10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CT10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CU10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CV10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CW10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CX10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CY10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(CZ10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DA10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DB10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DC10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DD10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DE10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DF10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DG10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DH10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DI10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DJ10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DK10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DL10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DM10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DN10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DO10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DP10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DQ10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DR10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DS10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DT10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DU10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DV10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DW10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DX10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DY10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(DZ10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EA10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EB10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EC10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(ED10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EE10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EF10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EG10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EH10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EI10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EJ10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EK10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EL10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EM10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EN10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EO10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EP10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EQ10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(ER10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(ES10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(ET10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EU10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EV10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EW10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EX10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EY10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(EZ10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(FA10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(FB10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(FC10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(FD10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(FE10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0},{"$f":"ROUND(INDEX(Debt!$M$51:$FF$51,,MATCH(FF10,Debt!$M$10:$FF$10,1)),VSN_log)","v":0}]
[]
[null,"CFADS на этапе погашения кредита",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M65:FF65)","v":846812.34585816204},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,M$21,CashFlow!$M$57:$FF$57)*M14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,N$21,CashFlow!$M$57:$FF$57)*N14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,O$21,CashFlow!$M$57:$FF$57)*O14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,P$21,CashFlow!$M$57:$FF$57)*P14","v":161600.23756260634},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,Q$21,CashFlow!$M$57:$FF$57)*Q14","v":160163.0591884497},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,R$21,CashFlow!$M$57:$FF$57)*R14","v":160365.17119151069},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,S$21,CashFlow!$M$57:$FF$57)*S14","v":160455.81099824468},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,T$21,CashFlow!$M$57:$FF$57)*T14","v":149068.81267562314},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,U$21,CashFlow!$M$57:$FF$57)*U14","v":55159.254241727525},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,V$21,CashFlow!$M$57:$FF$57)*V14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,W$21,CashFlow!$M$57:$FF$57)*W14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,X$21,CashFlow!$M$57:$FF$57)*X14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,Y$21,CashFlow!$M$57:$FF$57)*Y14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,Z$21,CashFlow!$M$57:$FF$57)*Z14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AA$21,CashFlow!$M$57:$FF$57)*AA14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AB$21,CashFlow!$M$57:$FF$57)*AB14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AC$21,CashFlow!$M$57:$FF$57)*AC14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AD$21,CashFlow!$M$57:$FF$57)*AD14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AE$21,CashFlow!$M$57:$FF$57)*AE14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AF$21,CashFlow!$M$57:$FF$57)*AF14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AG$21,CashFlow!$M$57:$FF$57)*AG14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AH$21,CashFlow!$M$57:$FF$57)*AH14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AI$21,CashFlow!$M$57:$FF$57)*AI14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AJ$21,CashFlow!$M$57:$FF$57)*AJ14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AK$21,CashFlow!$M$57:$FF$57)*AK14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AL$21,CashFlow!$M$57:$FF$57)*AL14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AM$21,CashFlow!$M$57:$FF$57)*AM14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AN$21,CashFlow!$M$57:$FF$57)*AN14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AO$21,CashFlow!$M$57:$FF$57)*AO14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AP$21,CashFlow!$M$57:$FF$57)*AP14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AQ$21,CashFlow!$M$57:$FF$57)*AQ14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AR$21,CashFlow!$M$57:$FF$57)*AR14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AS$21,CashFlow!$M$57:$FF$57)*AS14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AT$21,CashFlow!$M$57:$FF$57)*AT14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AU$21,CashFlow!$M$57:$FF$57)*AU14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AV$21,CashFlow!$M$57:$FF$57)*AV14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AW$21,CashFlow!$M$57:$FF$57)*AW14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AX$21,CashFlow!$M$57:$FF$57)*AX14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AY$21,CashFlow!$M$57:$FF$57)*AY14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,AZ$21,CashFlow!$M$57:$FF$57)*AZ14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BA$21,CashFlow!$M$57:$FF$57)*BA14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BB$21,CashFlow!$M$57:$FF$57)*BB14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BC$21,CashFlow!$M$57:$FF$57)*BC14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BD$21,CashFlow!$M$57:$FF$57)*BD14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BE$21,CashFlow!$M$57:$FF$57)*BE14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BF$21,CashFlow!$M$57:$FF$57)*BF14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BG$21,CashFlow!$M$57:$FF$57)*BG14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BH$21,CashFlow!$M$57:$FF$57)*BH14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BI$21,CashFlow!$M$57:$FF$57)*BI14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BJ$21,CashFlow!$M$57:$FF$57)*BJ14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BK$21,CashFlow!$M$57:$FF$57)*BK14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BL$21,CashFlow!$M$57:$FF$57)*BL14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BM$21,CashFlow!$M$57:$FF$57)*BM14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BN$21,CashFlow!$M$57:$FF$57)*BN14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BO$21,CashFlow!$M$57:$FF$57)*BO14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BP$21,CashFlow!$M$57:$FF$57)*BP14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BQ$21,CashFlow!$M$57:$FF$57)*BQ14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BR$21,CashFlow!$M$57:$FF$57)*BR14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BS$21,CashFlow!$M$57:$FF$57)*BS14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BT$21,CashFlow!$M$57:$FF$57)*BT14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BU$21,CashFlow!$M$57:$FF$57)*BU14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BV$21,CashFlow!$M$57:$FF$57)*BV14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BW$21,CashFlow!$M$57:$FF$57)*BW14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BX$21,CashFlow!$M$57:$FF$57)*BX14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BY$21,CashFlow!$M$57:$FF$57)*BY14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,BZ$21,CashFlow!$M$57:$FF$57)*BZ14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CA$21,CashFlow!$M$57:$FF$57)*CA14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CB$21,CashFlow!$M$57:$FF$57)*CB14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CC$21,CashFlow!$M$57:$FF$57)*CC14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CD$21,CashFlow!$M$57:$FF$57)*CD14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CE$21,CashFlow!$M$57:$FF$57)*CE14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CF$21,CashFlow!$M$57:$FF$57)*CF14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CG$21,CashFlow!$M$57:$FF$57)*CG14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CH$21,CashFlow!$M$57:$FF$57)*CH14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CI$21,CashFlow!$M$57:$FF$57)*CI14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CJ$21,CashFlow!$M$57:$FF$57)*CJ14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CK$21,CashFlow!$M$57:$FF$57)*CK14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CL$21,CashFlow!$M$57:$FF$57)*CL14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CM$21,CashFlow!$M$57:$FF$57)*CM14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CN$21,CashFlow!$M$57:$FF$57)*CN14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CO$21,CashFlow!$M$57:$FF$57)*CO14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CP$21,CashFlow!$M$57:$FF$57)*CP14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CQ$21,CashFlow!$M$57:$FF$57)*CQ14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CR$21,CashFlow!$M$57:$FF$57)*CR14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CS$21,CashFlow!$M$57:$FF$57)*CS14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CT$21,CashFlow!$M$57:$FF$57)*CT14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CU$21,CashFlow!$M$57:$FF$57)*CU14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CV$21,CashFlow!$M$57:$FF$57)*CV14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CW$21,CashFlow!$M$57:$FF$57)*CW14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CX$21,CashFlow!$M$57:$FF$57)*CX14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CY$21,CashFlow!$M$57:$FF$57)*CY14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,CZ$21,CashFlow!$M$57:$FF$57)*CZ14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DA$21,CashFlow!$M$57:$FF$57)*DA14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DB$21,CashFlow!$M$57:$FF$57)*DB14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DC$21,CashFlow!$M$57:$FF$57)*DC14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DD$21,CashFlow!$M$57:$FF$57)*DD14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DE$21,CashFlow!$M$57:$FF$57)*DE14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DF$21,CashFlow!$M$57:$FF$57)*DF14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DG$21,CashFlow!$M$57:$FF$57)*DG14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DH$21,CashFlow!$M$57:$FF$57)*DH14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DI$21,CashFlow!$M$57:$FF$57)*DI14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DJ$21,CashFlow!$M$57:$FF$57)*DJ14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DK$21,CashFlow!$M$57:$FF$57)*DK14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DL$21,CashFlow!$M$57:$FF$57)*DL14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DM$21,CashFlow!$M$57:$FF$57)*DM14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DN$21,CashFlow!$M$57:$FF$57)*DN14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DO$21,CashFlow!$M$57:$FF$57)*DO14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DP$21,CashFlow!$M$57:$FF$57)*DP14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DQ$21,CashFlow!$M$57:$FF$57)*DQ14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DR$21,CashFlow!$M$57:$FF$57)*DR14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DS$21,CashFlow!$M$57:$FF$57)*DS14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DT$21,CashFlow!$M$57:$FF$57)*DT14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DU$21,CashFlow!$M$57:$FF$57)*DU14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DV$21,CashFlow!$M$57:$FF$57)*DV14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DW$21,CashFlow!$M$57:$FF$57)*DW14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DX$21,CashFlow!$M$57:$FF$57)*DX14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DY$21,CashFlow!$M$57:$FF$57)*DY14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,DZ$21,CashFlow!$M$57:$FF$57)*DZ14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EA$21,CashFlow!$M$57:$FF$57)*EA14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EB$21,CashFlow!$M$57:$FF$57)*EB14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EC$21,CashFlow!$M$57:$FF$57)*EC14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,ED$21,CashFlow!$M$57:$FF$57)*ED14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EE$21,CashFlow!$M$57:$FF$57)*EE14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EF$21,CashFlow!$M$57:$FF$57)*EF14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EG$21,CashFlow!$M$57:$FF$57)*EG14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EH$21,CashFlow!$M$57:$FF$57)*EH14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EI$21,CashFlow!$M$57:$FF$57)*EI14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EJ$21,CashFlow!$M$57:$FF$57)*EJ14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EK$21,CashFlow!$M$57:$FF$57)*EK14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EL$21,CashFlow!$M$57:$FF$57)*EL14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EM$21,CashFlow!$M$57:$FF$57)*EM14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EN$21,CashFlow!$M$57:$FF$57)*EN14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EO$21,CashFlow!$M$57:$FF$57)*EO14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EP$21,CashFlow!$M$57:$FF$57)*EP14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EQ$21,CashFlow!$M$57:$FF$57)*EQ14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,ER$21,CashFlow!$M$57:$FF$57)*ER14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,ES$21,CashFlow!$M$57:$FF$57)*ES14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,ET$21,CashFlow!$M$57:$FF$57)*ET14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EU$21,CashFlow!$M$57:$FF$57)*EU14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EV$21,CashFlow!$M$57:$FF$57)*EV14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EW$21,CashFlow!$M$57:$FF$57)*EW14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EX$21,CashFlow!$M$57:$FF$57)*EX14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EY$21,CashFlow!$M$57:$FF$57)*EY14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,EZ$21,CashFlow!$M$57:$FF$57)*EZ14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,FA$21,CashFlow!$M$57:$FF$57)*FA14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,FB$21,CashFlow!$M$57:$FF$57)*FB14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,FC$21,CashFlow!$M$57:$FF$57)*FC14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,FD$21,CashFlow!$M$57:$FF$57)*FD14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,FE$21,CashFlow!$M$57:$FF$57)*FE14","v":0},{"$f":"SUMIF(CashFlow!$M$21:$FF$21,FF$21,CashFlow!$M$57:$FF$57)*FF14","v":0}]
[null,"Погашение основного долга",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M66:FF66)","v":507846.31599999999},{"$f":"-M61","v":0},{"$f":"-N61","v":0},0,157577.49,98954.581999999995,110461.538,123212.231,17640.474999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BZ61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EL61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Погашение процентов",null,null,null,null,null,"тыс. руб.",null,null,null,{"$f":"SUM(M67:FF67)","v":140317.60999999999},{"$f":"-FinStat_Y!M129","v":0},{"$f":"-FinStat_Y!N129","v":764.78099999999995},{"$f":"-FinStat_Y!O129","v":20196.505000000001},{"$f":"-FinStat_Y!P129","v":50690.955000000002},{"$f":"-FinStat_Y!Q129","v":34514.633999999998},{"$f":"-FinStat_Y!R129","v":23176.103999999999},{"$f":"-FinStat_Y!S129","v":10496.163},{"$f":"-FinStat_Y!T129","v":478.46800000000002},{"$f":"-FinStat_Y!U129","v":0},{"$f":"-FinStat_Y!V129","v":0},{"$f":"-FinStat_Y!W129","v":0},{"$f":"-FinStat_Y!X129","v":0},{"$f":"-FinStat_Y!Y129","v":0},{"$f":"-FinStat_Y!Z129","v":0},{"$f":"-FinStat_Y!AA129","v":0},{"$f":"-FinStat_Y!AB129","v":0},{"$f":"-FinStat_Y!AC129","v":0},{"$f":"-FinStat_Y!AD129","v":0},{"$f":"-FinStat_Y!AE129","v":0},{"$f":"-FinStat_Y!AF129","v":0},{"$f":"-FinStat_Y!AG129","v":0},{"$f":"-FinStat_Y!AH129","v":0},{"$f":"-FinStat_Y!AI129","v":0},{"$f":"-FinStat_Y!AJ129","v":0},{"$f":"-FinStat_Y!AK129","v":0},{"$f":"-FinStat_Y!AL129","v":0},{"$f":"-FinStat_Y!AM129","v":0},{"$f":"-FinStat_Y!AN129","v":0},{"$f":"-FinStat_Y!AO129","v":0},{"$f":"-FinStat_Y!AP129","v":0},{"$f":"-FinStat_Y!AQ129","v":0},{"$f":"-FinStat_Y!AR129","v":0},{"$f":"-FinStat_Y!AS129","v":0},{"$f":"-FinStat_Y!AT129","v":0},{"$f":"-FinStat_Y!AU129","v":0},{"$f":"-FinStat_Y!AV129","v":0},{"$f":"-FinStat_Y!AW129","v":0},{"$f":"-FinStat_Y!AX129","v":0},{"$f":"-FinStat_Y!AY129","v":0},{"$f":"-FinStat_Y!AZ129","v":0},{"$f":"-FinStat_Y!BA129","v":0},{"$f":"-FinStat_Y!BB129","v":0},{"$f":"-FinStat_Y!BC129","v":0},{"$f":"-FinStat_Y!BD129","v":0},{"$f":"-FinStat_Y!BE129","v":0},{"$f":"-FinStat_Y!BF129","v":0},{"$f":"-FinStat_Y!BG129","v":0},{"$f":"-FinStat_Y!BH129","v":0},{"$f":"-FinStat_Y!BI129","v":0},{"$f":"-FinStat_Y!BJ129","v":0},{"$f":"-FinStat_Y!BK129","v":0},{"$f":"-FinStat_Y!BL129","v":0},{"$f":"-FinStat_Y!BM129","v":0},{"$f":"-FinStat_Y!BN129","v":0},{"$f":"-FinStat_Y!BO129","v":0},{"$f":"-FinStat_Y!BP129","v":0},{"$f":"-FinStat_Y!BQ129","v":0},{"$f":"-FinStat_Y!BR129","v":0},{"$f":"-FinStat_Y!BS129","v":0},{"$f":"-FinStat_Y!BT129","v":0},{"$f":"-FinStat_Y!BU129","v":0},{"$f":"-FinStat_Y!BV129","v":0},{"$f":"-FinStat_Y!BW129","v":0},{"$f":"-FinStat_Y!BX129","v":0},{"$f":"-FinStat_Y!BY129","v":0},{"$f":"-FinStat_Y!BZ129","v":0},{"$f":"-FinStat_Y!CA129","v":0},{"$f":"-FinStat_Y!CB129","v":0},{"$f":"-FinStat_Y!CC129","v":0},{"$f":"-FinStat_Y!CD129","v":0},{"$f":"-FinStat_Y!CE129","v":0},{"$f":"-FinStat_Y!CF129","v":0},{"$f":"-FinStat_Y!CG129","v":0},{"$f":"-FinStat_Y!CH129","v":0},{"$f":"-FinStat_Y!CI129","v":0},{"$f":"-FinStat_Y!CJ129","v":0},{"$f":"-FinStat_Y!CK129","v":0},{"$f":"-FinStat_Y!CL129","v":0},{"$f":"-FinStat_Y!CM129","v":0},{"$f":"-FinStat_Y!CN129","v":0},{"$f":"-FinStat_Y!CO129","v":0},{"$f":"-FinStat_Y!CP129","v":0},{"$f":"-FinStat_Y!CQ129","v":0},{"$f":"-FinStat_Y!CR129","v":0},{"$f":"-FinStat_Y!CS129","v":0},{"$f":"-FinStat_Y!CT129","v":0},{"$f":"-FinStat_Y!CU129","v":0},{"$f":"-FinStat_Y!CV129","v":0},{"$f":"-FinStat_Y!CW129","v":0},{"$f":"-FinStat_Y!CX129","v":0},{"$f":"-FinStat_Y!CY129","v":0},{"$f":"-FinStat_Y!CZ129","v":0},{"$f":"-FinStat_Y!DA129","v":0},{"$f":"-FinStat_Y!DB129","v":0},{"$f":"-FinStat_Y!DC129","v":0},{"$f":"-FinStat_Y!DD129","v":0},{"$f":"-FinStat_Y!DE129","v":0},{"$f":"-FinStat_Y!DF129","v":0},{"$f":"-FinStat_Y!DG129","v":0},{"$f":"-FinStat_Y!DH129","v":0},{"$f":"-FinStat_Y!DI129","v":0},{"$f":"-FinStat_Y!DJ129","v":0},{"$f":"-FinStat_Y!DK129","v":0},{"$f":"-FinStat_Y!DL129","v":0},{"$f":"-FinStat_Y!DM129","v":0},{"$f":"-FinStat_Y!DN129","v":0},{"$f":"-FinStat_Y!DO129","v":0},{"$f":"-FinStat_Y!DP129","v":0},{"$f":"-FinStat_Y!DQ129","v":0},{"$f":"-FinStat_Y!DR129","v":0},{"$f":"-FinStat_Y!DS129","v":0},{"$f":"-FinStat_Y!DT129","v":0},{"$f":"-FinStat_Y!DU129","v":0},{"$f":"-FinStat_Y!DV129","v":0},{"$f":"-FinStat_Y!DW129","v":0},{"$f":"-FinStat_Y!DX129","v":0},{"$f":"-FinStat_Y!DY129","v":0},{"$f":"-FinStat_Y!DZ129","v":0},{"$f":"-FinStat_Y!EA129","v":0},{"$f":"-FinStat_Y!EB129","v":0},{"$f":"-FinStat_Y!EC129","v":0},{"$f":"-FinStat_Y!ED129","v":0},{"$f":"-FinStat_Y!EE129","v":0},{"$f":"-FinStat_Y!EF129","v":0},{"$f":"-FinStat_Y!EG129","v":0},{"$f":"-FinStat_Y!EH129","v":0},{"$f":"-FinStat_Y!EI129","v":0},{"$f":"-FinStat_Y!EJ129","v":0},{"$f":"-FinStat_Y!EK129","v":0},{"$f":"-FinStat_Y!EL129","v":0},{"$f":"-FinStat_Y!EM129","v":0},{"$f":"-FinStat_Y!EN129","v":0},{"$f":"-FinStat_Y!EO129","v":0},{"$f":"-FinStat_Y!EP129","v":0},{"$f":"-FinStat_Y!EQ129","v":0},{"$f":"-FinStat_Y!ER129","v":0},{"$f":"-FinStat_Y!ES129","v":0},{"$f":"-FinStat_Y!ET129","v":0},{"$f":"-FinStat_Y!EU129","v":0},{"$f":"-FinStat_Y!EV129","v":0},{"$f":"-FinStat_Y!EW129","v":0},{"$f":"-FinStat_Y!EX129","v":0},{"$f":"-FinStat_Y!EY129","v":0},{"$f":"-FinStat_Y!EZ129","v":0},{"$f":"-FinStat_Y!FA129","v":0},{"$f":"-FinStat_Y!FB129","v":0},{"$f":"-FinStat_Y!FC129","v":0},{"$f":"-FinStat_Y!FD129","v":0},{"$f":"-FinStat_Y!FE129","v":0},{"$f":"-FinStat_Y!FF129","v":0}]
[null,"DSCR годовой",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,M$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,N$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,O$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,P$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":1.2},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,Q$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":1.2},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,R$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":1.1999999999999997},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,S$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":1.2000429392470777},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,T$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":2.1947145009876201},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,U$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,V$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,W$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,X$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,Y$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,Z$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AA$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AB$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AC$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AD$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AE$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AF$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AG$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AH$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AI$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AJ$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AK$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AL$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AM$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AN$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AO$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AP$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AQ$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AR$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AS$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AT$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AU$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AV$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AW$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AX$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AY$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,AZ$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BA$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BB$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BC$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BD$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BE$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BF$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BG$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BH$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BI$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BJ$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BK$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BL$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BM$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BN$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BO$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BP$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BQ$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BR$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BS$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BT$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BU$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BV$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BW$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BX$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BY$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,BZ$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CA$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CB$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CC$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CD$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CE$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CF$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CG$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CH$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CI$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CJ$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CK$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CL$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CM$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CN$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CO$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CP$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CQ$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CR$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CS$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CT$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CU$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CV$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CW$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CX$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CY$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,CZ$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DA$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DB$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DC$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DD$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DE$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DF$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DG$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DH$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DI$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DJ$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DK$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DL$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DM$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DN$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DO$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DP$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DQ$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DR$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DS$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DT$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DU$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DV$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DW$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DX$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DY$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,DZ$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EA$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EB$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EC$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,ED$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EE$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EF$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EG$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EH$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EI$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EJ$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EK$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EL$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EM$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EN$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EO$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EP$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EQ$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,ER$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,ES$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,ET$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EU$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EV$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EW$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EX$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EY$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,EZ$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,FA$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,FB$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,FC$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,FD$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,FE$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0},{"$f":"IFERROR(AVERAGEIFS(CashFlow!$M$81:$FF$81,CashFlow!$M$21:$FF$21,FF$21,CashFlow!$M$81:$FF$81,\"<>0\"),0)","v":0}]
[null,"Ковенант на DSCR",null,null,null,null,null,"коэф",null,null,null,null,{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2},{"$f":"CashFlow!$D$84","v":1.2}]
[]
[]
[null,"БЮДЖЕТНАЯ ЭФФЕКТИВНОСТЬ"]
[]
[null,"Концессия - бюджетные расходы за вычетом поступлений",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M74:FF74)","v":996618.02311862924},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,M$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,M$21,BgEf!$M95:$FF95))","v":-2500.0000000000005},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,N$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,N$21,BgEf!$M95:$FF95))","v":44769.817212080321},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,O$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,O$21,BgEf!$M95:$FF95))","v":14821.125064887761},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,P$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,P$21,BgEf!$M95:$FF95))","v":233159.21020766126},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,Q$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,Q$21,BgEf!$M95:$FF95))","v":166235.52614478098},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,R$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,R$21,BgEf!$M95:$FF95))","v":166362.71593731578},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,S$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,S$21,BgEf!$M95:$FF95))","v":166534.44922473052},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,T$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,T$21,BgEf!$M95:$FF95))","v":158388.14012840728},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,U$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,U$21,BgEf!$M95:$FF95))","v":48847.039198765284},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,V$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,V$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,W$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,W$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,X$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,X$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,Y$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,Y$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,Z$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,Z$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AA$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AA$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AB$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AB$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AC$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AC$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AD$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AD$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AE$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AE$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AF$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AF$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AG$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AG$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AH$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AH$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AI$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AI$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AJ$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AJ$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AK$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AK$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AL$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AL$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AM$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AM$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AN$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AN$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AO$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AO$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AP$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AP$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AQ$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AQ$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AR$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AR$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AS$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AS$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AT$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AT$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AU$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AU$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AV$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AV$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AW$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AW$21,BgEf!$M95:$FF95))","v":-1.4406396076083184E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AX$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AX$21,BgEf!$M95:$FF95))","v":-1.078511618810599E-12},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AY$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AY$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AZ$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,AZ$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BA$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BA$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BB$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BB$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BC$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BC$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BD$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BD$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BE$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BE$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BF$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BF$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BG$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BG$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BH$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BH$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BI$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BI$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BJ$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BJ$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BK$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BK$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BL$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BL$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BM$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BM$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BN$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BN$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BO$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BO$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BP$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BP$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BQ$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BQ$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BR$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BR$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BS$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BS$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BT$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BT$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BU$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BU$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BV$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BV$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BW$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BW$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BX$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BX$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BY$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BY$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BZ$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,BZ$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CA$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CA$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CB$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CB$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CC$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CC$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CD$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CD$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CE$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CE$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CF$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CF$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CG$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CG$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CH$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CH$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CI$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CI$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CJ$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CJ$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CK$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CK$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CL$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CL$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CM$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CM$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CN$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CN$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CO$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CO$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CP$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CP$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CQ$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CQ$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CR$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CR$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CS$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CS$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CT$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CT$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CU$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CU$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CV$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CV$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CW$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CW$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CX$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CX$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CY$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CY$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CZ$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,CZ$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DA$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DA$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DB$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DB$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DC$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DC$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DD$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DD$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DE$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DE$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DF$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DF$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DG$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DG$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DH$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DH$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DI$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DI$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DJ$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DJ$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DK$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DK$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DL$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DL$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DM$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DM$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DN$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DN$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DO$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DO$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DP$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DP$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DQ$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DQ$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DR$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DR$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DS$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DS$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DT$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DT$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DU$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DU$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DV$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DV$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DW$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DW$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DX$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DX$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DY$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DY$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DZ$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,DZ$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EA$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EA$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EB$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EB$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EC$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EC$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,ED$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,ED$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EE$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EE$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EF$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EF$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EG$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EG$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EH$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EH$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EI$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EI$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EJ$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EJ$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EK$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EK$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EL$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EL$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EM$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EM$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EN$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EN$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EO$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EO$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EP$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EP$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EQ$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EQ$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,ER$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,ER$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,ES$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,ES$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,ET$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,ET$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EU$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EU$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EV$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EV$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EW$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EW$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EX$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EX$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EY$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EY$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EZ$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,EZ$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,FA$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,FA$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,FB$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,FB$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,FC$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,FC$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,FD$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,FD$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,FE$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,FE$21,BgEf!$M95:$FF95))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,FF$21,BgEf!$M94:$FF94)+SUMIF(BgEf!$M$21:$FF$21,FF$21,BgEf!$M95:$FF95))","v":0}]
[null,"Концессия - риски концедента",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M75:FF75)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,M$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,N$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,O$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,P$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,Q$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,R$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,S$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,T$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,U$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,V$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,W$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,X$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,Y$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,Z$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AA$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AB$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AC$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AD$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AE$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AF$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AG$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AH$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AI$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AJ$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AK$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AL$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AM$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AN$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AO$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AP$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AQ$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AR$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AS$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AT$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AU$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AV$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AW$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AX$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AY$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AZ$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BA$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BB$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BC$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BD$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BE$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BF$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BG$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BH$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BI$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BJ$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BK$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BL$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BM$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BN$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BO$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BP$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BQ$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BR$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BS$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BT$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BU$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BV$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BW$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BX$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BY$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BZ$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CA$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CB$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CC$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CD$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CE$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CF$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CG$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CH$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CI$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CJ$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CK$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CL$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CM$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CN$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CO$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CP$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CQ$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CR$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CS$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CT$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CU$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CV$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CW$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CX$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CY$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CZ$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DA$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DB$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DC$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DD$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DE$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DF$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DG$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DH$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DI$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DJ$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DK$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DL$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DM$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DN$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DO$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DP$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DQ$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DR$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DS$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DT$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DU$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DV$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DW$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DX$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DY$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DZ$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EA$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EB$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EC$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,ED$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EE$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EF$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EG$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EH$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EI$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EJ$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EK$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EL$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EM$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EN$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EO$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EP$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EQ$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,ER$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,ES$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,ET$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EU$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EV$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EW$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EX$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EY$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EZ$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,FA$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,FB$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,FC$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,FD$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,FE$21,BgEf!$M96:$FF96)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,FF$21,BgEf!$M96:$FF96)","v":0}]
[null,"Госзаказ - бюджетные расходы за вычетом поступлений",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M76:FF76)","v":736172.49953844387},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,M$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,M$21,BgEf!$M84:$FF84))","v":12518.75},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,N$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,N$21,BgEf!$M84:$FF84))","v":245410.99616024166},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,O$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,O$21,BgEf!$M84:$FF84))","v":395603.66447315045},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,P$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,P$21,BgEf!$M84:$FF84))","v":62992.654880114365},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,Q$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,Q$21,BgEf!$M84:$FF84))","v":4334.7819180574443},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,R$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,R$21,BgEf!$M84:$FF84))","v":4506.7331947797393},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,S$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,S$21,BgEf!$M84:$FF84))","v":4685.56252257093},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,T$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,T$21,BgEf!$M84:$FF84))","v":4871.5450234737691},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,U$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,U$21,BgEf!$M84:$FF84))","v":1247.8113660553909},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,V$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,V$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,W$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,W$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,X$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,X$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,Y$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,Y$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,Z$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,Z$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AA$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AA$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AB$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AB$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AC$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AC$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AD$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AD$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AE$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AE$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AF$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AF$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AG$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AG$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AH$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AH$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AI$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AI$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AJ$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AJ$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AK$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AK$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AL$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AL$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AM$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AM$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AN$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AN$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AO$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AO$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AP$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AP$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AQ$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AQ$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AR$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AR$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AS$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AS$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AT$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AT$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AU$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AU$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AV$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AV$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AW$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AW$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AX$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AX$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AY$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AY$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,AZ$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,AZ$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BA$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BA$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BB$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BB$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BC$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BC$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BD$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BD$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BE$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BE$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BF$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BF$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BG$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BG$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BH$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BH$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BI$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BI$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BJ$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BJ$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BK$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BK$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BL$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BL$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BM$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BM$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BN$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BN$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BO$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BO$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BP$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BP$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BQ$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BQ$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BR$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BR$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BS$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BS$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BT$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BT$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BU$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BU$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BV$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BV$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BW$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BW$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BX$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BX$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BY$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BY$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,BZ$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,BZ$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CA$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CA$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CB$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CB$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CC$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CC$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CD$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CD$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CE$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CE$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CF$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CF$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CG$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CG$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CH$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CH$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CI$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CI$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CJ$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CJ$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CK$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CK$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CL$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CL$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CM$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CM$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CN$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CN$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CO$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CO$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CP$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CP$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CQ$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CQ$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CR$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CR$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CS$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CS$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CT$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CT$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CU$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CU$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CV$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CV$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CW$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CW$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CX$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CX$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CY$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CY$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,CZ$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,CZ$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DA$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DA$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DB$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DB$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DC$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DC$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DD$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DD$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DE$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DE$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DF$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DF$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DG$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DG$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DH$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DH$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DI$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DI$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DJ$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DJ$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DK$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DK$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DL$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DL$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DM$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DM$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DN$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DN$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DO$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DO$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DP$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DP$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DQ$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DQ$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DR$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DR$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DS$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DS$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DT$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DT$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DU$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DU$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DV$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DV$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DW$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DW$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DX$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DX$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DY$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DY$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,DZ$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,DZ$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EA$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EA$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EB$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EB$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EC$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EC$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,ED$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,ED$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EE$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EE$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EF$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EF$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EG$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EG$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EH$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EH$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EI$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EI$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EJ$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EJ$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EK$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EK$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EL$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EL$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EM$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EM$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EN$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EN$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EO$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EO$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EP$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EP$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EQ$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EQ$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,ER$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,ER$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,ES$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,ES$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,ET$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,ET$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EU$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EU$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EV$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EV$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EW$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EW$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EX$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EX$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EY$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EY$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,EZ$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,EZ$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,FA$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,FA$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,FB$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,FB$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,FC$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,FC$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,FD$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,FD$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,FE$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,FE$21,BgEf!$M84:$FF84))","v":0},{"$f":"-(SUMIF(BgEf!$M$21:$FF$21,FF$21,BgEf!$M83:$FF83)+SUMIF(BgEf!$M$21:$FF$21,FF$21,BgEf!$M84:$FF84))","v":0}]
[null,"Госзаказ - риски бюджета",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M77:FF77)","v":94130.848202037218},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,M$21,BgEf!$M85:$FF85)","v":1877.8125},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,N$21,BgEf!$M85:$FF85)","v":29826.714616391684},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,O$21,BgEf!$M85:$FF85)","v":47848.821229277914},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,P$21,BgEf!$M85:$FF85)","v":8290.6409683876973},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,Q$21,BgEf!$M85:$FF85)","v":1387.1302137783819},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,R$21,BgEf!$M85:$FF85)","v":1442.1546223295168},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,S$21,BgEf!$M85:$FF85)","v":1499.3800072226973},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,T$21,BgEf!$M85:$FF85)","v":1558.8944075116051},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,U$21,BgEf!$M85:$FF85)","v":399.29963713772281},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,V$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,W$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,X$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,Y$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,Z$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AA$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AB$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AC$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AD$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AE$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AF$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AG$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AH$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AI$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AJ$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AK$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AL$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AM$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AN$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AO$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AP$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AQ$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AR$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AS$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AT$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AU$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AV$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AW$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AX$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AY$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,AZ$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BA$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BB$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BC$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BD$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BE$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BF$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BG$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BH$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BI$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BJ$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BK$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BL$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BM$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BN$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BO$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BP$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BQ$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BR$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BS$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BT$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BU$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BV$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BW$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BX$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BY$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,BZ$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CA$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CB$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CC$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CD$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CE$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CF$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CG$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CH$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CI$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CJ$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CK$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CL$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CM$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CN$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CO$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CP$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CQ$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CR$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CS$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CT$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CU$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CV$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CW$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CX$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CY$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,CZ$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DA$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DB$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DC$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DD$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DE$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DF$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DG$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DH$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DI$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DJ$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DK$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DL$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DM$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DN$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DO$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DP$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DQ$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DR$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DS$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DT$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DU$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DV$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DW$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DX$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DY$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,DZ$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EA$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EB$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EC$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,ED$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EE$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EF$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EG$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EH$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EI$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EJ$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EK$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EL$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EM$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EN$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EO$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EP$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EQ$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,ER$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,ES$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,ET$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EU$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EV$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EW$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EX$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EY$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,EZ$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,FA$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,FB$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,FC$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,FD$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,FE$21,BgEf!$M85:$FF85)","v":0},{"$f":"-SUMIF(BgEf!$M$21:$FF$21,FF$21,BgEf!$M85:$FF85)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MOD(COLUMN(),3)","v":2},{"$f":"MOD(COLUMN(),3)","v":0},{"$f":"MOD(COLUMN(),3)","v":1},{"$f":"MOD(COLUMN(),3)","v":2},{"$f":"MOD(COLUMN(),3)","v":0}]
[null,"В данной диаграмме применяется индивидуальная временная линейка",null,null,null,null,null,null,null,null,null,null,{"$f":"M21","v":2019},{"$f":"IF(MOD(COLUMN(),3)=1,K79+1,\"\")","v":""},{"$f":"IF(MOD(COLUMN(),3)=1,L79+1,\"\")","v":""},2020,"","",2021,"","",2022,"","",2023,"","",2024,"","",2025,"","",2026,"","",2027,"","",2028,"","",2029,"","",2030,"","",2031,"","",2032,"","",2033,"","",2034,"","",2035,"","",2036,"","",2037,"","",2038,"","",2039,"","",2040,"","",{"$f":"IF(MOD(COLUMN(),3)=1,BX79+1,\"\")","v":2041},"","",2042,"","",2043,"","",2044,"","",2045,"","",2046,"","",2047,"","",2048,"","",2049,"","",2050,"","",2051,"","",2052,"","",2053,"","",2054,"","",2055,"","",2056,"","",2057,"","",2058,"","",2059,"","",2060,"","",2061,"","",2062,{"$f":"IF(MOD(COLUMN(),3)=1,EJ79+1,\"\")","v":""},"",2063,"","",2064,"","",2065,"","",2066,"","",2067,"","",2068,"",""]
[null,"Концессия - бюджетные расходы за вычетом поступлений",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M$79=\"\",\"\",INDEX($M74:$FF74,,MATCH(M$79,$M$21:$FF$21,1)))","v":-2500.0000000000005},"","",44769.817212080321,"","",14821.125064887761,"","",233159.21020766126,"","",166235.52614478098,"","",166362.71593731578,"","",166534.44922473052,"","",158388.14012840728,"","",48847.039198765284,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"",{"$f":"IF(AS$79=\"\",\"\",INDEX($M74:$FF74,,MATCH(AS$79,$M$21:$FF$21,1)))","v":""},-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,{"$f":"IF(BY$79=\"\",\"\",INDEX($M74:$FF74,,MATCH(BY$79,$M$21:$FF$21,1)))","v":""},"",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",{"$f":"IF(DE$79=\"\",\"\",INDEX($M74:$FF74,,MATCH(DE$79,$M$21:$FF$21,1)))","v":-1.4406396076083184E-12},"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.4406396076083184E-12,"","",-1.078511618810599E-12,"","",0,"","",0,"","",0,"","",0,"","",0,"",{"$f":"IF(EK$79=\"\",\"\",INDEX($M74:$FF74,,MATCH(EK$79,$M$21:$FF$21,1)))","v":""},0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"",""]
[null,"Концессия - риски концедента",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(M$79=\"\",\"\",INDEX($M75:$FF75,,MATCH(M$79,$M$21:$FF$21,1)))","v":0},"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"",{"$f":"IF(AS$79=\"\",\"\",INDEX($M75:$FF75,,MATCH(AS$79,$M$21:$FF$21,1)))","v":""},0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,{"$f":"IF(BY$79=\"\",\"\",INDEX($M75:$FF75,,MATCH(BY$79,$M$21:$FF$21,1)))","v":""},"",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",{"$f":"IF(DE$79=\"\",\"\",INDEX($M75:$FF75,,MATCH(DE$79,$M$21:$FF$21,1)))","v":0},"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"",{"$f":"IF(EK$79=\"\",\"\",INDEX($M75:$FF75,,MATCH(EK$79,$M$21:$FF$21,1)))","v":""},0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"",""]
[null,"Госконтракт - бюджетные расходы за вычетом поступлений",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L$79=\"\",\"\",INDEX($M76:$FF76,,MATCH(L$79,$M$21:$FF$21,1)))","v":""},12518.75,"","",245410.99616024166,"","",395603.66447315045,"","",62992.654880114365,"","",4334.7819180574443,"","",4506.7331947797393,"","",4685.56252257093,"","",4871.5450234737691,"","",1247.8113660553909,"","",0,"","",0,{"$f":"IF(AR$79=\"\",\"\",INDEX($M76:$FF76,,MATCH(AR$79,$M$21:$FF$21,1)))","v":""},"",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",{"$f":"IF(BX$79=\"\",\"\",INDEX($M76:$FF76,,MATCH(BX$79,$M$21:$FF$21,1)))","v":0},"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"",{"$f":"IF(DD$79=\"\",\"\",INDEX($M76:$FF76,,MATCH(DD$79,$M$21:$FF$21,1)))","v":""},0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,{"$f":"IF(EJ$79=\"\",\"\",INDEX($M76:$FF76,,MATCH(EJ$79,$M$21:$FF$21,1)))","v":""},"",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,""]
[null,"Госконтракт - риски бюджета",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L$79=\"\",\"\",INDEX($M77:$FF77,,MATCH(L$79,$M$21:$FF$21,1)))","v":""},1877.8125,"","",29826.714616391684,"","",47848.821229277914,"","",8290.6409683876973,"","",1387.1302137783819,"","",1442.1546223295168,"","",1499.3800072226973,"","",1558.8944075116051,"","",399.29963713772281,"","",0,"","",0,{"$f":"IF(AR$79=\"\",\"\",INDEX($M77:$FF77,,MATCH(AR$79,$M$21:$FF$21,1)))","v":""},"",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",{"$f":"IF(BX$79=\"\",\"\",INDEX($M77:$FF77,,MATCH(BX$79,$M$21:$FF$21,1)))","v":0},"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"",{"$f":"IF(DD$79=\"\",\"\",INDEX($M77:$FF77,,MATCH(DD$79,$M$21:$FF$21,1)))","v":""},0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,{"$f":"IF(EJ$79=\"\",\"\",INDEX($M77:$FF77,,MATCH(EJ$79,$M$21:$FF$21,1)))","v":""},"",0,"","",0,"","",0,"","",0,"","",0,"","",0,"","",0,""]

{"sheet":"inputs Sber_base_11-2018","index":22,"n_rows":978,"n_cols":39,"rows_kept":978,"cut":false,"hidden":false,"merged":[]}
["INPUTS","Отрасль","Подотрасль/ Дивизион","Источник","Дата обновления","Наименование","Ед. измерения","Link","Комментарий к заполнению (формула)",2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["Общие",null,null,"ЦМИ",null,"Рост реального ВВП","%","Наименование листа, номер строки [например: Scenarios, line 352]","С 2019 года прогноз CIB",5.0999999999999934E-2,4.7000000000000153E-2,7.2956140639931499E-2,7.1759330350896766E-2,6.3764415208960923E-2,8.1534248215381355E-2,8.5350329047505724E-2,5.24775171028109E-2,-7.8208582060624976E-2,4.503713671462295E-2,4.2643515700841572E-2,3.4000000000000002E-2,1.2999999999999999E-2,6.0000000000000001E-3,-2.8000000000000001E-2,-2.299524790849813E-3,1.6500000000000001E-2,1.763E-2,1.447E-2,0.02,2.2000000000000002E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
["Общие",null,null,"ЦМИ",null,"Инфляция - Рост индекса потребительских цен (RUB, eop CPI)","%",null,"С 2019 года прогноз CIB",0.18579999999999999,0.15060000000000001,0.11989999999999995,0.11730000000000004,0.10920000000000002,0.09,0.11870000000000004,0.1328,8.7999999999999967E-2,8.7800000000000017E-2,6.0999999999999943E-2,6.6000000000000003E-2,6.5000000000000002E-2,0.114,0.12909999999999999,5.4000000000000006E-2,2.5000000000000001E-2,4.2000000000000003E-2,4.8000000000000001E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Общие",null,null,"CIB Research",null,"Инфляция - Рост индекса потребительских цен в США, в долларах США (USD, eop CPI)","%",null,"(EoY) Tom Levinson",1.6E-2,2.4E-2,1.9E-2,3.3000000000000002E-2,3.4000000000000002E-2,2.5000000000000001E-2,4.0999999999999995E-2,1E-3,2.7000000000000003E-2,1.4999999999999999E-2,0.03,1.7989999999999999E-2,1.3169999999999999E-2,8.7399999999999995E-3,2E-3,1.3000000000000001E-2,0.02,2.1000000000000001E-2,2.3E-2,2.2000000000000002E-2,2.1000000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Общие",null,null,"ЦМИ",null,"Инфляция - Рост индекса цен производителей (RUB, eop PPI)","%",null,"С 2019 года прогноз CIB",8.3299999999999985E-2,0.17650000000000005,0.12540000000000007,0.28830000000000011,0.13349999999999995,0.10370000000000004,0.25069999999999992,-7.0000000000000007E-2,0.13849999999999996,0.16659999999999997,0.12010000000000005,5.0999999999999997E-2,3.4599999999999964E-2,6.2799999999999967E-2,0.12139999999999995,7.4500000000000011E-2,8.3699999999999997E-2,0.09,6.3E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Общие",null,null,"ЦМИ",null,"Инфляция - Дефлятор ВВП (RUB, GDP Deflator)","%",null,"=0.8CPI+0.2PPI; С 2019 года прогноз CIB",0.16489519347599996,0.15613926203768627,0.13780061468851998,0.2028207692821789,0.19306094835868493,0.15170047105096246,0.13804420679740631,0.17959714037318933,1.9937228232017646E-2,0.14187038581354486,0.15914447600206813,7.3999999999999996E-2,0.05,8.8999999999999996E-2,7.9000000000000001E-2,3.5158922314520946E-2,4.4000000000000004E-2,7.9430000000000001E-2,5.7780000000000005E-2,3.9E-2,3.9E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Общие",null,null,"ЦМИ, CIB Research",null,"Курс рубля к доллару США в конце года (eop USD/RUB)","$/руб",null,"2015-17 модель ЦМИ c ценой на нефть CIB Research, после - CIB Research, с 2019 года прогноз CIB; =предыдущий год*1.02",30.14,31.78,29.45,27.75,28.78,26.33,24.55,29.38,30.24,30.48,32.200000000000003,30.37,32.729999999999997,56.26,72.8827,60.6569,57.600200000000001,68.5,69,69.5,70.89,72.3078,73.753956000000002,75.229035120000006,76.733615822400012,78.268288138848007,79.83365390162497,81.430326979657465,83.058933519250616,83.058933519250616]
["Общие",null,null,"ЦМИ, CIB Research",null,"Курс рубля к EUR в конце года (eop EUR/RUB)","EUR/руб",null,"=EUR/USD*курс доллара",26.49,33.11,36.82,37.81,34.19,34.700000000000003,35.93,41.44,43.39,40.33,41.67,40.229999999999997,44.97,68.34,79.56,63.811100000000003,68.866799999999998,81.001250000000013,79.349999999999994,79.924999999999997,81.523499999999999,83.153969999999987,84.817049400000002,86.513390388000005,88.243658195760005,90.008531359675203,91.808701986868712,93.644876026606084,95.517773547138205,95.517773547138205]
["Общие",null,null,"ЦМИ",null,"Рост реальных расп. денежных доходов населения","%",null,"С 2019 года прогноз CIB",8.7000000000000022E-2,0.11099999999999995,0.15,0.10400000000000005,0.12400000000000005,0.13500000000000001,0.12099999999999994,2.4000000000000056E-2,0.03,5.9000000000000059E-2,5.0000000000000001E-3,5.8000000000000003E-2,4.8000000000000001E-2,3.0000000000000001E-3,-4.2000000000000003E-2,-5.7750000000000003E-2,-1.7000000000000001E-2,1.8500000000000003E-2,1.325E-2,0.02,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2]
["Общие",null,null,"CIB Research",null,"Ставка Libor 3m","%",null,"(EoY) Tom Levinson",1.8812499999999999E-2,1.38E-2,1.1518800000000001E-2,2.5643799999999998E-2,4.53625E-2,5.3600000000000002E-2,4.7024999999999997E-2,1.4250000000000001E-2,2.5063000000000004E-3,3.0281000000000001E-3,5.8099999999999992E-3,4.3006071428571399E-3,2.6720118577075098E-3,2.3369980237154201E-3,6.1269999999999996E-3,9.9789000000000006E-3,1.6E-2,2.8999999999999998E-2,3.7999999999999999E-2,0.03,2.4E-2,0.02,2.7000000000000003E-2,3.3000000000000002E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
["Общие",null,null,"CIB Research",null,"Ставка Mosprime 3m","%",null,"(EoY) Tsibanov Vladimir",null,null,null,null,6.2199999999999998E-2,5.7999999999999996E-2,6.7099999999999993E-2,0.218,7.0499999999999993E-2,4.0599999999999997E-2,7.22E-2,7.0919918699186998E-2,7.0100406504065002E-2,0.105294331983806,0.11789999999999999,0.10490000000000001,7.8799999999999995E-2,7.7837484729909964E-2,7.2744674056627351E-2,7.0200617867868589E-2,7.0200618057108088E-2,7.0200618293003531E-2,7.0200617947068611E-2,7.0200618220795749E-2,7.0200618425744862E-2,7.0200618376383236E-2,7.020061712899725E-2,7.0200617008621263E-2,7.0200618816791391E-2,7.0200618816791391E-2]
["Общие",null,null,"CIB Research",null,"Ставка НДС","%",null,"С 2019 года прогноз CIB",null,null,null,null,null,null,null,null,null,null,null,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["Общие",null,null,"CIB Research",null,"Ставка НДФЛ","%",null,"С 2019 года прогноз CIB",null,null,null,null,null,null,null,null,null,null,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
["Общие",null,null,"ЦМИ",null,"Средний за период курс рубля к доллару США (av USD/RUB)","$/руб",null,"С 2019 года прогноз CIB",29.17,31.35,30.68,28.81,28.7,27.18,25.57,24.81,31.68,30.36,29.35,31.07,31.82,38.380000000000003,60.94,67.05,58.298184615384642,63.3,68.5,69,69.5,70.89,72.3078,73.753956000000002,75.229035120000006,76.733615822400012,78.268288138848007,79.83365390162497,81.430326979657465,83.058933519250616]
["Общие",null,null,"ЦМИ",null,"Средний за период курс рубля к EUR (av EUR/RUB)","EUR/руб",null,"формула",26.13,29.65,34.69,35.81,34.17,34.11,35.01,36.409999999999997,44.13,40.270000000000003,40.869999999999997,39.937520491803269,42.38285477178421,51.002878099173586,67.977302469135793,73.992421774193559,66.030461943319835,74.852249999999998,78.774999999999991,79.349999999999994,79.924999999999997,81.523499999999999,83.153969999999987,84.817049400000002,86.513390388000005,88.243658195760005,90.008531359675203,91.808701986868712,93.644876026606084,95.517773547138205]
["Общие",null,null,"CIB Research",null,"Налог на имущество, инвентаризационная стоимость (НК Часть 2 Статья 380, максимальная ставка)","%",null,"С 2019 года = 2018",null,null,null,null,null,null,null,null,null,null,null,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2]
["Общие",null,null,"CIB Research",null,"Налог на имущество, кадастровая стоимость Москва (Закон г. Москвы от 05.11.2003 N 64, ред. от 25.11.2015, \"О налоге на имущество организаций\")","%",null,"С 2019 года = 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,8.9999999999999993E-3,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
["Общие",null,null,"CIB Research",null,"Налог на имущество, кадастровая стоимость кроме Москвы (НК Часть 2 Статья 380, максимальная ставка)","%",null,"С 2019 года = 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Общие",null,null,"ЦМИ",null,"Инфляция з.платы (Рост номинальных заработных плат)","%",null,"С 2019 года прогноз CIB; =CPI+рост реальных доходов",0.45699999999999991,0.34599999999999992,0.26099999999999995,0.22599999999999995,0.26900000000000007,0.24299999999999997,0.27799999999999997,0.27200000000000002,7.7999999999999972E-2,0.12400000000000005,0.115,0.13900000000000001,0.11899999999999999,9.0999999999999998E-2,4.4006770272349671E-2,8.6283249999999923E-2,7.1999999999999995E-2,0.10999470833333325,7.3454583333333323E-2,7.1144000000000096E-2,6.912000000000007E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2]
["Общие",null,null,"CIB Research",null,"Ставка Euribor 3m","%",null,"(EoY) Tom Levinson",3.2939999999999997E-2,2.8650000000000002E-2,2.1240000000000002E-2,2.155E-2,2.4879999999999999E-2,3.7249999999999998E-2,4.684E-2,2.8919999999999998E-2,6.9999999999999993E-3,1.0059999999999999E-2,1.3559999999999999E-2,4.9081058365758696E-3,1.52185019762846E-3,1.79734743083004E-3,-1.2786E-3,-3.1900000000000001E-3,-3.2789999999999998E-3,-2E-3,0,5.0000000000000001E-3,1.2E-2,1.8000000000000002E-2,2.3E-2,2.8999999999999998E-2,3.5000000000000003E-2,2.7999999999999997E-2,1.9E-2,2.7000000000000003E-2,2.7999999999999997E-2,2.7999999999999997E-2]
["Общие",null,null,"CIB Research",null,"Процентный своп IRS 1Y Mosprime","%",null,"(EoY) Tsibanov Vladimir",null,null,null,null,null,5.7800000000000004E-2,5.6799999999999996E-2,0.1575,7.3200000000000001E-2,5.3350000000000002E-2,7.2099999999999997E-2,7.3222593869731775E-2,6.9354528735632331E-2,0.10586615708812261,0.11599999999999999,0.10465000000000001,7.8E-2,8.0889831451106842E-2,7.5622693214210779E-2,7.3072151193968038E-2,7.3072150043778761E-2,7.3072151040423083E-2,7.3072150482682563E-2,7.307215108421139E-2,7.3072150421430226E-2,7.3072150475226749E-2,7.3072150201586084E-2,7.307215049278204E-2,7.3072150851380302E-2,7.3072150851380302E-2]
["Общие",null,null,"CIB Research",null,"Процентный своп IRS 3Y Mosprime","%",null,"(EoY) Tsibanov Vladimir",null,null,null,null,null,6.1500000000000006E-2,6.6699999999999995E-2,0.16,7.5999999999999998E-2,6.7500000000000004E-2,7.4200000000000002E-2,7.5070977011494247E-2,6.9934961685823707E-2,9.8913639846743243E-2,0.1079,9.5299999999999996E-2,7.5899999999999995E-2,8.1089831451106847E-2,7.5924659162429187E-2,7.5075151759389724E-2,7.5075151522294492E-2,7.5075151874699708E-2,7.5075151651821548E-2,7.5075151660288997E-2,7.5075151366080783E-2,7.5075151391240214E-2,7.5075151510320959E-2,7.5075151562958409E-2,7.507515165906864E-2,7.507515165906864E-2]
["Общие",null,null,"CIB Research",null,"Процентный своп IRS 5Y Mosprime","%",null,"(EoY) Tsibanov Vladimir",null,null,null,null,null,6.4000000000000001E-2,7.1800000000000003E-2,0.16500000000000001,7.85E-2,7.3499999999999996E-2,7.5399999999999995E-2,7.6751555555555559E-2,7.1434632183908123E-2,9.633078544061302E-2,0.10619999999999999,9.1799999999999993E-2,7.5499999999999998E-2,8.1289831451106853E-2,7.7591784452369916E-2,7.7082160777369735E-2,7.7082160612933937E-2,7.7082160700321811E-2,7.7082160531911859E-2,7.7082160540873135E-2,7.7082160490524743E-2,7.7082160476131811E-2,7.7082160542419453E-2,7.7082160636939401E-2,7.7082160691475776E-2,7.7082160691475776E-2]
["Общие",null,null,"CIB Research",null,"Процентный своп IRS 7Y Mosprime","%",null,"(EoY) Tsibanov Vladimir",null,null,null,null,null,6.4600000000000005E-2,7.3700000000000002E-2,0.16500000000000001,8.1500000000000003E-2,7.6509999999999995E-2,7.7100000000000002E-2,7.8596911877394732E-2,7.3566593869731592E-2,9.5379850574712641E-2,0.10539999999999999,8.9600000000000013E-2,7.5300000000000006E-2,8.1389831451106856E-2,7.9457177993018879E-2,7.9093185708499103E-2,7.9093185566271318E-2,7.9093185635120689E-2,7.9093185606230909E-2,7.909318558663414E-2,7.9093185546984746E-2,7.9093185584969028E-2,7.909318562669676E-2,7.9093185705926716E-2,7.9093185728434046E-2,7.9093185728434046E-2]
["Общие",null,null,"CIB Research",null,"Процентный своп IRS 10Y Mosprime","%",null,"(EoY) Tsibanov Vladimir",null,null,null,null,null,6.5099999999999991E-2,7.6600000000000001E-2,0.16500000000000001,8.199999999999999E-2,7.9509999999999997E-2,7.8899999999999998E-2,8.1269616858237512E-2,7.6304413793103459E-2,9.5675601532567031E-2,0.10390000000000001,8.7300000000000003E-2,7.5300000000000006E-2,8.3151452149999194E-2,8.2372052426363362E-2,8.2117270837915646E-2,8.2117270751000948E-2,8.2117270829177746E-2,8.2117270793628627E-2,8.2117270822511523E-2,8.211727079068476E-2,8.2117270812625431E-2,8.2117270823172328E-2,8.2117270860549763E-2,8.2117270859519031E-2,8.2117270859519031E-2]
["Общие",null,null,"CIB Research",null,"Средний за период курс рубля к CHF (av CHF/RUB)","CHF/руб",null,"формула",17.318563380281692,20.225351549295755,22.797648048048025,23.200051311953345,22.72658742857142,21.674498290598287,21.310417415730349,22.925360076045614,29.245193532338298,29.492689383561622,33.218057458563564,33.114757028112443,34.428351219512201,42.014607692307678,63.87710916334661,67.848924193548427,59.296312550607276,61.735325262363595,65.314750000000004,64.894499999999994,64.496000000000009,65.785920000000004,67.101638399999999,68.443671168000009,69.812544591360009,71.208795483187217,72.632971392850948,74.085630820707976,75.567343437122133,77.078690305864569]
["Общие",null,null,"CIB Research",null,"Курс рубля к CHF в конце года (eop CHF/RUB)","CHF/руб",null,"формула",17.86,22.777999999999999,23.599499999999999,24.482700000000001,21.956299999999999,21.597000000000001,21.7879,27.832899999999999,29.137,32.4084,34.236600000000003,33.288800000000002,36.695999999999998,56.976300000000002,73.611526999999995,59.415100000000002,58.974299999999999,65.759999999999991,65.343000000000004,64.912999999999997,65.360579999999999,67.101638399999999,68.443671168000009,69.812544591360009,71.208795483187217,72.632971392850948,74.085630820707976,75.567343437122133,77.078690305864569,77.078690305864569]
["Общие",null,null,"CIB Research",null,"Инфляция - Рост индекса цен производителей в США, в долларах США (USD, eop PPI)","%",null,"=CPI",-1.6E-2,1.2E-2,0.04,4.2000000000000003E-2,5.4000000000000006E-2,1.1000000000000001E-2,6.2E-2,-9.0000000000000011E-3,4.2999999999999997E-2,3.7999999999999999E-2,4.7E-2,2.1000000000000001E-2,4.0000000000000001E-3,8.0000000000000002E-3,-5.0999999999999997E-2,-1.9E-2,0.02,2.1000000000000001E-2,2.3E-2,2.2000000000000002E-2,2.1000000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Общие",null,null,"CIB Research",null,"Инфляция - Рост индекса потребительских цен в Еврозоне (EUR, eop CPI)","%",null,"Bloomberg consensus",2.1000000000000001E-2,2.3E-2,0.02,2.3E-2,2.3E-2,1.9E-2,3.1E-2,1.6E-2,9.0000000000000011E-3,2.2000000000000002E-2,2.7999999999999997E-2,2.2212505465675658E-2,8.4695012404825132E-3,-1.6118086189345071E-3,1E-3,2E-3,1.2999999999999999E-2,1.4999999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Общие",null,null,"CIB Research",null,"Инфляция - Рост индекса цен производителей в Еврозоне (EUR, eop PPI)","%",null,"=CPI",-5.0000000000000001E-3,1.4999999999999999E-2,0.01,3.7000000000000005E-2,4.4999999999999998E-2,3.7999999999999999E-2,4.4000000000000004E-2,1.4999999999999999E-2,-0.03,0.05,4.4000000000000004E-2,2.4E-2,-1E-3,-1.2999999999999999E-2,-1.9E-2,-1.0999999999999999E-2,1.2999999999999999E-2,1.4999999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Общие",null,null,"CIB Research",null,"Ставка страхового взноса в ФОМС","%",null,"Не меняется",null,null,null,null,null,null,null,null,null,null,null,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2]
["Общие",null,null,"CIB Research",null,"Ставка страхового взноса в ФСС","%",null,"Не меняется",null,null,null,null,null,null,null,null,null,null,null,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2]
["Общие",null,null,"CIB Research",null,"Ставка страхового взноса в ПФР","%",null,"Не меняется",null,null,null,null,null,null,null,null,null,null,null,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22]
["Общие",null,null,"CIB Research",null,"Ставка налога на прибыль организаций","%",null,"Не меняется",null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["Общие",null,null,"ЦМИ",null,"Средний за период курс EUR к доллару США (av EUR/USD)","EUR/$",null,"2017-21 ЦМИ",0.89559999999999995,0.9456,1.1312,1.2439,1.2441,1.2556,1.3705000000000001,1.4708000000000001,1.3948,1.3257000000000001,1.3919999999999999,null,null,1.32,1.109844890109889,1.1075316927665921,1.1301777562326867,1.1825000000000001,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999]
["Общие",null,null,"ЦМИ",null,"Курс EUR к доллару США в конце года (eop EUR/USD)","EUR/$",null,null,0.88129999999999997,1.0487,1.2629999999999999,1.3621000000000001,1.1797,1.3169999999999999,1.4721,1.3916999999999999,1.4406000000000001,1.3362000000000001,1.2939000000000001,1.3193999999999999,1.3791,1.2141,1.0865499999999999,1.0516000000000001,1.1994,1.1825000000000001,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999]
["Общие",null,null,"CIB Research",null,"ECB policy rate (Main Refinancing Operations rate)","%",null,"(EoY) Tom Levinson, АХ",3.2500000000000001E-2,2.75E-2,0.02,0.02,2.2499999999999999E-2,3.5000000000000003E-2,0.04,2.5000000000000001E-2,0.01,0.01,0.01,7.4999999999999997E-3,2.5000000000000001E-3,5.0000000000000001E-4,5.0000000000000001E-4,-1E-3,-4.0000000000000001E-3,0,0,2.5000000000000001E-3,7.4999999999999997E-3,1.4999999999999999E-2,2.2499999999999999E-2,2.75E-2,3.5000000000000003E-2,0.03,2.5000000000000001E-2,0.03,0.03,0.03]
["Общие",null,null,"CIB Research",null,"Курс EUR к CHF в конце года (eop EUR/CHF)",null,null,"формула",1.4777,1.4514,1.5604499999999999,1.546,1.5561500000000001,1.6091,1.6536,1.4935800000000001,1.4836499999999999,1.2516099999999999,1.21689,1.2072000000000001,1.2276,1.2023999999999999,0.92954765082140733,0.98896918980600979,0.81247290311822573,0.81183932346723031,0.82347826086956522,0.81217391304347841,0.80173913043478273,0.80695652173913057,0.80695652173913057,0.80695652173913057,0.80695652173913057,0.80695652173913057,0.80695652173913057,0.80695652173913057,0.80695652173913057,0.80695652173913057]
["Общие",null,null,"ЦМИ",null,"Ключевая ставка на конец года (eop)","%",null,"С 2020 года = инфляция + 2%",null,null,null,null,null,null,null,null,null,null,5.2499999999999998E-2,null,null,0.17,0.11,0.1,7.7499999999999999E-2,7.7499999999999999E-2,7.4999999999999997E-2,7.0000000000000007E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2,6.7500000000000004E-2]
[null,null,null,"ЦМИ",null,"USD/CHF eop",null,null,null,1.6602999999999999,1.3835999999999999,1.2391000000000001,1.1404000000000001,1.3134000000000001,1.2201,1.1335,1.0687,1.0351999999999999,0.93520000000000003,0.93810000000000004,null,null,null,1.01,1.04,0.97448000000000001,0.96,0.94699999999999995,0.93400000000000005,0.92200000000000004,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005]
[null,null,null,null,null,"USD/CHF average",null,null,"формула",1.6871386973180078,1.5552532567049817,1.3443716475095775,1.2421034351145044,1.2463265384615383,1.2528880769230768,1.2000164750957858,1.0823534351145039,1.0849888888888892,1.0423498084291187,0.88658192307692352,null,null,null,null,0.98173704755070879,0.98316711626257081,0.97528159972138384,0.95350000000000001,0.9405,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Уголь",null,"CIB Research",null,"Hard Coking Coal (FOB Australia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,192,149,117,90,143.19999999999999,187,200,180,170,170.714,171.39685599999999,172.08244342399999,172.770773197696,173.46185629048679,174.15570371564874,174.85232653051133,175.55173583663338,176.25394277997992,176.95895855109984]
["Отраслевые","Уголь",null,"CIB Research",null,"Антрацит","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,169,132,108,100,92,150,150,130,130,130.54599999999999,131.068184,131.592456736,132.11882656294401,132.64730186919579,133.17789107667258,133.71060264097926,134.24544505154319,134.78242683174935,135.32155653907634]
["Отраслевые","Уголь",null,"CIB Research",null,"Энергетический уголь (CIF ARA)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,93,82,76,57,59.08,84,90,85,85.373999999999995,85.732570799999991,86.075501083199995,86.419803087532799,86.765482299882933,87.112544229082459,87.46099440599879,87.81083838362278,88.162081737157266,88.514730064105891,88.868788984362311]
["Отраслевые","Уголь",null,"CIB Research",null,"Thermal Coal (FOB Newcastle)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,95,84,71,59,65.7,87,100,90,90.396000000000001,90.775663199999997,91.138765852799992,91.503320916211194,91.869334199876036,92.236811536675546,92.605758782822249,92.976181817953545,93.348086545225357,93.721478891406264,94.096364806971891]
[]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Алюминий (London Metals Exchange)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,2052,1888,1895,1681,1611,2111,2100,2100,2000,2008.3999999999999,2016.4335999999998,2024.4993344,2032.5973317375999,2040.7277210645502,2048.8906319488083,2057.0861944766034,2065.3145392545098,2073.5757974115277,2081.8701006011738]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Арматура (Rebar, EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,634,543,489,319,284,446,480,460,460,461.93200000000002,463.77972800000003,465.63484691200006,467.49738629964804,469.36737584484666,471.24484534822608,473.12982472961897,475.02234402853747,476.9224334046516,478.83012313827021]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Арматура (Rebar, FOB Black Sea)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,619,586,527,366,314,439,500,480,480,482.01599999999996,483.94406399999997,485.87984025599997,487.82335961702398,489.77465305549208,491.73375166771405,493.70068667438488,495.67548942108243,497.65819137876679,499.64882414428183]
["Отраслевые","Металлы","Трубы",null,null,"Бесшовные трубы (EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,1288.809462504023,1218.3526084223759,1040.3367875647668,792.41036225303776,682.39758895198145,1078,1217.5058823529412,1192.1411764705883,1197.3865976470588,1202.4156213571764,1207.2252838426052,1212.0541849779756,1216.9024017178876,1221.7700113247593,1226.6570913700582,1231.5637197355384,1236.4899746144806,1241.4359345129385,1246.4016782509902]
["Отраслевые","Металлы","Черная металлургия",null,null,"Горячебрикетированное железо (HBI, EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,395,369,370,262,241,245,225,225,225.98999999999998,226.93915799999996,227.84691463199997,228.75830229052798,229.6733354996901,230.59202884168886,231.51439695705562,232.44045454488383,233.37021636306338,234.30369722851563,235.24091201742971]
["Отраслевые","Металлы","Черная металлургия",null,null,"Горячебрикетированное железо (HBI, FOB Black Sea)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,371,350,363,257,236,240,247.21030042918454,220,220.96799999999999,221.89606559999999,222.78364986239998,223.67478446184958,224.56948359969698,225.46776153409576,226.36963258023215,227.27511111055307,228.18421155499527,229.09694840121526,230.01333619482011]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Горячекатанный прокат (HRC, EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,561,509,477,370,424,534,570,550,550,552.30999999999995,554.51923999999997,556.73731695999993,558.96426622783997,561.2001232927513,563.44492378592236,565.69870348106599,567.96149829499029,570.2333442881702,572.51427766532288]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Горячекатанный прокат (HRC, FOB Black Sea)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,581,543,522,345,394,495,550,530,530,532.226,534.35490400000003,536.49232361600002,538.63829291046397,540.79284608210583,542.95601746643422,545.12784153629991,547.30835290244511,549.49758631405484,551.69557665931109]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Горячеоцинкованный прокат (HDG, EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,957,815,716,562,647,700,725,725,725,728.04499999999996,730.95717999999999,733.88100871999995,736.81653275487997,739.76379888589952,742.72285408144307,745.69374549776887,748.67652047975992,751.67122656167896,754.6779114679257]
["Отраслевые","Металлы","Черная металлургия",null,null,"Горячеоцинкованный прокат (HDG, FOB Black Sea)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,737.64407700208335,692.30197291666661,649.52198020833328,613,657,735,750,750,750,753.15,756.1626,759.18725040000004,762.22399940160005,765.2728953992065,768.33398698080339,771.40732292872656,774.49295222044145,777.59092402932322,780.70128772544047]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Железная руда (Iron Ore 62%, CFR China)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,129,136,97,55,58,71,65,60,60,60.251999999999995,60.493007999999996,60.734980031999996,60.977919952127998,61.22183163193651,61.466718958464256,61.71258583429811,61.959436177635304,62.207273922345848,62.456103018035229]
["Отраслевые","Металлы","Черная металлургия",null,null,"Заготовка квадратная (Billet, EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,574.97961911591722,467.93014601299592,445.59876825650304,305.74171697458252,294,450,460,425,425,426.78499999999997,428.49213999999995,430.20610855999996,431.92693299423996,433.65464072621694,435.38925928912181,437.13081632627831,438.8793395915834,440.63485694994972,442.39739637774954]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Заготовка квадратная (Billet, FOB Black Sea)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,560,511,483,330,284,466,480,440,440,441.84800000000001,443.61539200000004,445.38985356800004,447.17141298227205,448.96009863420113,450.75593902873794,452.55896278485289,454.36919863599229,456.18667543053624,458.01142213225836]
["Отраслевые","Металлы","Черная металлургия",null,null,"Заготовка плоская (Slab, EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,529.97961911591722,439.93014601299592,451.59876825650304,276.76005713162755,335,425,480,470,470,471.97399999999999,473.861896,475.75734358400001,477.66037295833604,479.5710144501694,481.48929850797009,483.41525570200196,485.34891672480995,487.29031239170922,489.23947364127605]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Заготовка плоская, (Slab, FOB Black Sea)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,515,483,489,290,339,439,500,480,480,482.01599999999996,483.94406399999997,485.87984025599997,487.82335961702398,489.77465305549208,491.73375166771405,493.70068667438488,495.67548942108243,497.65819137876679,499.64882414428183]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Золото (London Metals Exchange)","$/унция",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,1669,1412,1266,1160,1249,1258,1250,1250,1250,1255.25,1260.271,1265.3120839999999,1270.373332336,1275.4548256653441,1280.5566449680055,1285.6788715478774,1290.8215870340689,1295.9848733822053,1301.1688128757341]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Медь (London Metals Exchange)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,7953,7349,6827,5493,4871,6173,6500,6750,6750,6778.3499999999995,6805.4633999999996,6832.6852535999997,6860.0159946143995,6887.4560585928575,6915.0058828272286,6942.6659063585375,6970.4365699839718,6998.3183162639079,7026.3115895289639]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Металлолом (Scrap, EXW Russia )","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,318,296,273,158,174,230,280,250,250,251.04999999999998,252.05419999999998,253.06241679999999,254.07466646719999,255.09096513306878,256.11132899360103,257.13577430957542,258.16431740681372,259.19697467644096,260.23376257514673]
["Отраслевые","Металлы","Черная металлургия",null,null,"Металлолом (Scrap, FOB Black sea)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,209,250,300,280,280,281.17599999999999,282.300704,283.42990681599997,284.56362644326396,285.70188094903699,286.84468847283313,287.99206722672449,289.14403549563139,290.30061163761394,291.46181408416442]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Никель (London Metals Exchange)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,17519,15089,16960,11877,9645,10471,13500,14000,14000,14058.8,14115.035199999998,14171.495340799998,14228.181322163198,14285.094047451852,14342.234423641659,14399.603361336225,14457.20177478157,14515.030581880696,14573.090704208218]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Окатыш (Pellet, EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,113,102,73,52,53,70,68,65,65.286000000000001,65.560201199999995,65.822442004799996,66.085731772819202,66.350074699910479,66.615474998710127,66.881936898704964,67.149464646299791,67.418062504884986,67.687734754904525,67.958485693924146]
["Отраслевые","Металлы","Черная металлургия",null,null,"Окатыш (Pellet, FOB Black Sea)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,112,107,101,77,69,85,83,80,80.352000000000004,80.689478399999999,81.012236313599999,81.336285258854403,81.661630399889816,81.988276921489373,82.31623002917533,82.645494949292029,82.976076929089203,83.30798123680556,83.641213161752788]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Свинец (London Metals Exchange) ","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,2074,2155,2112,1794,1875,2250,2200,2100,2109.2399999999998,2118.0988079999997,2126.5712032319998,2135.0774880449276,2143.6177979971071,2152.1922691890954,2160.8010382658517,2169.4442424189151,2178.1220193885906,2186.8345074661452,2195.5818454960099]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Серебро (London Metals Exchange)","$/унция",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,31.2,23.9,19.100000000000001,15.7,17.14,17.600000000000001,16,16,16,16.0672,16.1314688,16.195994675200001,16.2607786539008,16.325821768516402,16.391125055590468,16.456689555812829,16.522516314036082,16.588606379292226,16.654960804809395]
["Отраслевые","Металлы","Трубы",null,null,"Трубы большого диаметра (LDP, EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,1777.5638861281996,1777.5638861281996,1813.1151638507636,1516,1598.0327250367213,2027.3549496734524,2289.7185313958994,2242.0160619918179,2251.8809326645819,2261.3388325817732,2270.3841879121005,2279.4657246637489,2288.5835875624039,2297.7379219126533,2306.9288736003041,2316.1565890947054,2325.4212154510842,2334.7229003128887,2344.06179191414]
["Отраслевые","Металлы","Цветная металлургия",null,null,"Ферросилико-марганец (Европа)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,845,1217,1100,1000,1000,1004.1999999999999,1008.2167999999999,1012.2496672,1016.2986658688,1020.3638605322751,1024.4453159744041,1028.5430972383017,1032.6572696272549,1036.7878987057638,1040.9350503005869]
["Отраслевые","Металлы","Цветная металлургия",null,null,"Ферросилиций (Европа)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1028,1461,1500,1400,1400,1405.8799999999999,1411.50352,1417.14953408,1422.81813221632,1428.5094047451853,1434.223442364166,1439.9603361336226,1445.7201774781572,1451.5030581880699,1457.3090704208221]
["Отраслевые","Металлы","Цветная металлургия",null,null,"Феррохром (High carbon/Europe)","cents/lb",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,107.9,99.6,108.1,96.8,103,120,128,120,120,120.50399999999999,120.98601599999999,121.46996006399999,121.955839904256,122.44366326387302,122.93343791692851,123.42517166859622,123.91887235527061,124.4145478446917,124.91220603607046]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Холоднокатанный прокат (CRC, EXW Russia)","$/т",null,"В 2015 FOB>EXW из-за премии внутреннего рынка. С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,679,596,538,459,479,600,580,530,530,532.226,534.35490400000003,536.49232361600002,538.63829291046397,540.79284608210583,542.95601746643422,545.12784153629991,547.30835290244511,549.49758631405484,551.69557665931109]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Холоднокатанный прокат (CRC, FOB Black Sea)","$/т",null,"В 2015 FOB>EXW из-за премии внутреннего рынка. С 2020 года = 2020",null,null,null,null,null,null,null,null,null,null,null,679,622,608,414,444,555,600,550,550,552.30999999999995,554.51923999999997,556.73731695999993,558.96426622783997,561.2001232927513,563.44492378592236,565.69870348106599,567.96149829499029,570.2333442881702,572.51427766532288]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Цинк (London Metals Exchange)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,1965,1938,2166,1939,2101,2893,2900,3000,3000,3012.6,3024.6504,3036.7490016000002,3048.8959976064002,3061.091581596826,3073.3359479232136,3085.6292917149062,3097.9718088817658,3110.3636961172929,3122.8051509017619]
["Отраслевые","Металлы","Черная металлургия",null,null,"Чугун (Pig iron, EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,430.17569754728976,346.64168447453437,339.48556070933324,248,256,330,350,330,330,331.38599999999997,332.71154399999995,334.04239017599997,335.37855973670395,336.72007397565079,338.06695427155341,339.41922208863963,340.77689897699418,342.14000657290217,343.50856659919378]
["Отраслевые","Металлы","Черная металлургия",null,null,"Чугун (Pig iron, FOB Black Sea)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,415.19607843137254,389.71153846153845,376.88679245283021,270,266,340,380,350,350,351.46999999999997,352.87588,354.28738351999999,355.70453305408,357.12735118629632,358.55586059104149,359.99008403340565,361.4300443695393,362.87576454701747,364.32726760520552]
["Отраслевые","Металлы","Цветная металлургия",null,null,"Платина (LME)","$/унция",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1054,989,960,850,800,800,803.36,806.57344000000001,809.79973375999998,813.03893269503999,816.29108842582013,819.55625277952345,822.83447779064159,826.12581570180419,829.43031896461139,832.74804024046989]
["Отраслевые","Металлы","Цветная металлургия",null,null,"Палладий (LME)","$/унция",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,690,615,850,980,1000,1000,1004.1999999999999,1008.2167999999999,1012.2496672,1016.2986658688,1020.3638605322751,1024.4453159744041,1028.5430972383017,1032.6572696272549,1036.7878987057638,1040.9350503005869]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Отраслевые","Удобрения",null,"CIB Research",null,"Карбамид (FOB Южный)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,268,195,221,255,240,240.96,241.92384000000001,242.89153536000001,243.86310150144001,244.83855390744577,245.81790812307557,246.80117975556786,247.78838447459012,248.77953801248847,249.77465616453844,250.7737547891966]
["Отраслевые","Удобрения",null,"CIB Research",null,"Моноаммонийфосфат, MAP (FOB Балтика)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,459,345,348,415,400,400,401.6,403.20640000000003,404.81922560000004,406.43850250240001,408.0642565124096,409.69651353845921,411.33529959261307,412.9806407909835,414.63256335414741,416.29109360756399]
["Отраслевые","Удобрения",null,"CIB Research",null,"Апатитовый концетрат (FOB Morocco)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,120,97,95,95,95.38,95.76151999999999,96.14456607999999,96.529144344319988,96.915260921697268,97.302921965384058,97.692133653245591,98.082902187858579,98.475233796610013,98.86913473179645,99.264611270723634]
["Отраслевые","Удобрения",null,"CIB Research",null,"Аммиак (FOB Черное море)","$/т",null,"Цена не следует газовому тренду из-за Китая, который на угле. С 2018 года = 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,396,225,271,294,303,304.21199999999999,305.42884800000002,306.65056339200004,307.87716564556803,309.10867430815028,310.34510900538288,311.58648944140441,312.83283539917005,314.0841667407667,315.34050340772978,316.60186542136069]
["Отраслевые","Удобрения",null,"CIB Research",null,"Аммиачная селитра (FOB Черное море)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,224,162.92583006443252,196,195,195,195,195.78,196.56312,197.34937248,198.13876996991999,198.93132504979968,199.72705034999888,200.52595855139887,201.32806238560448,202.13337463514691,202.94190813368749]
["Отраслевые","Удобрения",null,"CIB Research",null,"Хлорид калия (CFR Ю-В Азия)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,323,255,251,288,283,261,262.04399999999998,263.09217599999999,264.144544704,265.20112288281598,266.26192737434724,267.32697508384462,268.39628298418,269.46986811611674,270.54774758858122,271.62993857893554]
["Отраслевые","Удобрения",null,"CIB Research",null,"Хлорид калия (средняя цена реализации производителей СНГ CFR)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,294,235,235,269.64143426294822,264.9601593625498,244.36254980079681,245.34,246.32136,247.30664544000001,248.29587202176,249.289055509847,250.2862117318864,251.28735657881396,252.29250600512921,253.30167602914972,254.31488273326633]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Сельхозпродукция",null,null,null,"Кукуруза","руб/кг без НДС",null,"цена предыдущего года *( 1+изменение мировых цен на масло)*(1+изменение курса рубля)",null,null,null,null,null,null,null,null,null,null,null,6.7510000000000003,6.5810000000000004,5.7990000000000004,7.8529999999999998,8.3480000000000008,7.0304200000000003,7.6199775513221839,8.4511629297971353,9.073254361372058,9.1669483363114672,9.3655484386279895,9.5684511724411792,9.7757497534018842,9.987539416659386,10.203917460613429,10.424983291614126,10.650838469630289,10.881586754907136,11.117334155634849]
["Отраслевые","Сельхозпродукция",null,null,null,"Молоко сырое","руб/литр без НДС",null,"цена предыдущего года * (1+ИПЦ/2)",null,null,null,null,null,null,null,null,null,null,null,13.603999999999999,15.875,19.614000000000001,20.648,21.814,24.5,22.785,24.290177819905214,24.866404665997859,25.455630341779113,26.224390378100843,27.016366967519488,27.832261249938579,28.672795539686724,29.538713964985266,30.430783126727821,31.349792777155002,32.296556519025081,33.271912525899644]
["Отраслевые","Сельхозпродукция",null,null,null,"Мясо птицы бройлеров в убойном весе ","руб/кг без НДС",null,"Мясо птицы бройлеров в живом весе*1,4",null,null,null,null,null,null,null,null,null,null,null,79.428640000000001,73.473369999999989,87.441000000000003,96.53,98.453000000000003,85.891818181818181,96.900211548000001,102.49440006428773,104.24004678071114,106.01263115108846,108.50039422876733,111.04653681333575,113.65242887722205,116.31947254154088,119.04910283051571,121.84278844360514,124.70203254574842,127.62837357615534,130.6233860760758]
["Отраслевые","Сельхозпродукция",null,null,null,"Мясо птицы бройлеров в живом весе ","руб/кг без НДС",null,"цена предыдущего года *(1+ИПЦ/3) ",null,null,null,null,null,null,null,null,null,null,null,55.173000000000002,54.357999999999997,63.654000000000003,71.275999999999996,72.344999999999999,68.057460000000006,76.904929800000005,81.344761955783909,82.730195857707258,84.137008850070202,86.111423991085189,88.132172074075996,90.200340378747654,92.31704169963561,94.483414944853735,96.700625748892975,98.969867099800339,101.29235998107566,103.66935402863159]
["Отраслевые","Сельхозпродукция",null,null,null,"Мясо крупного рогатого скота в убойном весе ","руб/кг без НДС",null,"Мясо крупного рогатого скота в живом весе*1,5",null,null,null,null,null,null,null,null,null,null,null,174.53289999999998,174.41897,182.30699999999999,227.32312499999998,173,194,203.70000000000002,217.15642843601898,222.3079495485523,227.57568139655061,234.44846697472644,241.52881067736317,248.82298075981953,256.33743477876607,264.07882530908478,272.05400583341913,280.27003680958842,288.73419192123799,297.45396451725941]
["Отраслевые","Сельхозпродукция",null,null,null,"Мясо крупного рогатого скота в живом весе ","руб/кг без НДС",null,"цена предыдущего года *(1+ИПЦ/2)",null,null,null,null,null,null,null,null,null,null,null,73.096999999999994,72.128,150,151.54874999999998,115.3,97.56,101.85000000000001,108.57821421800949,111.15397477427615,113.7878406982753,117.22423348736322,120.76440533868158,124.41149037990976,128.16871738938303,132.03941265454239,136.02700291670956,140.13501840479421,144.367095960619,148.7269822586297]
["Отраслевые","Сельхозпродукция",null,null,null,"Подсолнечник","руб/кг без НДС",null,"цена предыдущего года *( 1+изменение мировых цен)*(1+изменение курса рубля)",null,null,null,null,null,null,null,null,null,null,null,14,14,11.534000000000001,20.283999999999999,21.885999999999999,17.03256,18.735816000000003,19.368097992720383,20.489956008368203,20.695295063160472,21.110525463307724,21.618866916464174,22.13944923181263,22.672567169314679,23.218522586751778,23.77762461064076,24.35018981126499,24.936542381920251,25.537014322476892]
["Отраслевые","Сельхозпродукция",null,null,null,"Пшеница 1-го класса ","руб/кг без НДС",null,"цена предыдущего года *( 1+изменение мировых цен)*(1+изменение курса рубля) ",null,null,null,null,null,null,null,null,null,null,null,6.4089999999999998,6.7149999999999999,7.0270000000000001,8.5690000000000008,8.49,7.4937404887999985,8.0763093474559984,8.8837180545596208,8.8165181719328007,8.8803096418658978,9.0155263669949957,9.1536725354306689,9.2948116129762681,9.4390084404090757,9.5863292632688513,9.7368417622917196,9.8906150845034162,10.047719874986168,10.208228309333769]
["Отраслевые","Сельхозпродукция",null,null,null,"Пшеница 3-го класса","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2745100000000003,9.2349200000000007,9.4541200000000014,7.8835887399999987,8.7715393887999991,10.002190623700239,9.8997646555229686,9.9969955257855467,10.203092671252586,10.413654870156741,10.628778856987713,10.848563461968579,11.073109656459438,11.302520599344701,11.536901684425384,11.776360588838124,12.021007322523186]
["Отраслевые","Сельхозпродукция",null,null,null,"Пшеница 5-го класса ","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1603500000000002,7.8348199999999997,7.6623299999999999,6.4719147033999995,7.2570644678079992,8.3452392762347376,8.2546714897340721,8.3406456314085187,8.5228822516838605,8.7090669918901416,8.8992853872560431,9.0936248261138672,9.2921745900466597,9.4950258949051047,9.7022719327130442,9.9140079144808873,10.130331113946534]
["Отраслевые","Сельхозпродукция",null,null,null,"Сахар (средняя цена по России)","руб/кг без НДС",null,"цена предыдущего года *(1+изменение курса рубля)",null,null,null,null,null,null,null,null,null,null,null,20.409880000000001,20.632380000000001,24.425999999999998,35.393000000000001,37.043999999999997,28.99,28.4102,29.477788663997615,32.671075814661016,32.998487343709165,33.660568993773346,34.335934650064416,35.024850842883311,35.727589450194927,36.444427804923642,37.175648804401632,37.921541022013145,38.68239882107882,39.458522471024949]
["Отраслевые","Сельхозпродукция",null,null,null,"Свинина в живом весе","руб/кг без НДС",null,"цена предыдущего года *(1+ИПЦ/3)",null,null,null,null,null,null,null,null,null,null,null,83.242999999999995,71.674999999999997,94.081000000000003,103.03,93.975999999999999,96.8,101.64,107.50782331753555,109.33885680469555,111.19814557741309,113.80759539362973,116.47828029886692,119.21163727654701,122.00913703130333,124.8722847803046,127.80262106314909,130.80172257076435,133.87120299375829,137.0127138906785]
["Отраслевые","Сельхозпродукция",null,null,null,"Свинина в убойном весе, полутуши ","руб/кг без НДС",null,"Свинина в живом весе*1,5",null,null,null,null,null,null,null,null,null,null,null,131.42721,120.97136,133.72499999999999,158.624,143.511,144.15999999999997,152.46,161.26173497630333,164.00828520704334,166.79721836611964,170.71139309044457,174.71742044830037,178.81745591482053,183.01370554695498,187.30842717045689,191.70393159472363,196.20258385614653,200.80680449063743,205.51907083601776]
["Отраслевые","Сельхозпродукция",null,null,null,"Соевое масло","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,1173.0613252305516,1024.5275006342308,812.64130383333338,672.17026616666658,721.18631749999997,735.930505090873,661.92398246356606,660.63275483333337,694.8411084999999,697.75944115569985,700.55047892032269,703.35268083600397,706.16609155934793,708.99075592558529,711.82671894928762,714.67402582508475,717.53272192838506,720.40285281609863,723.28446422736306]
["Отраслевые","Сельхозпродукция",null,null,null,"Соевый шрот","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,129.02069087500004,131.98453686666664,556.94720481489435,442.77075054518463,440.16745941199065,469.2187800294746,523.07999223850697,490.22828860706471,493.9394022902348,495.38394777985377,496.76548357097317,498.15254550525708,499.54515568727811,500.94333631002723,502.34710965526733,503.75649809388841,505.17152408626396,506.59221018260899,508.01857902333944]
["Отраслевые","Сельхозпродукция",null,null,null,"Соя","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,447.45807141666666,434.78368204166662,457.76840828924156,347.34959827552416,362.70116843033514,359.30090524136767,340.07807688654822,327.38477978640009,343.83496840094062,345.27907526822457,346.66019156929747,348.04683233557466,349.43901966491694,350.8367757435766,352.24012284655089,353.6490833379371,355.06367967128887,356.48393438997402,357.90987012753391]
["Отраслевые","Сельхозпродукция",null,null,null,"Яйцо товарное","руб/десяток без НДС",null,"цена предыдущего года *(1+1/2 изменения цен на пшеницу)",null,null,null,null,null,null,null,null,null,null,null,27.040000000000003,31.97,34.07,41.71,41.84,35.645900000000005,37.428195000000009,39.58897850407584,40.263243344777869,40.947912990061056,41.908824014894492,42.892284418444021,43.898823359463506,44.928982414298922,45.983315868287811,47.062391013996972,48.166788456458768,49.297102425570337,50.453941095823723]
["Отраслевые","Сельхозпродукция",null,null,null,"Подсолнечное масло наливом (мировые цены)","$/т",null,"цена предыдущего года *( 1+изменение мировых цен)",null,null,null,null,null,null,null,null,null,null,null,1161.25,1028.3333333333333,806,765,773,735,710,688.69999999999993,724.36170916877541,727.40402834728422,730.31364446067334,733.23489903851601,736.16783863467003,739.11250998920866,742.06896002916551,745.0372358692822,748.01738481275936,751.00945435201038,754.01349216941844]
["Отраслевые","Сельхозпродукция",null,null,null,"Бутилированное подсолнечное масло (рафинированное)","руб/литр без НДС","без НДС","цена предыдущего года *( 1+изменение мировых цен на подсолнечник)*(1+изменение курса рубля)",null,null,null,null,null,null,null,null,null,31.4,38.200000000000003,34.4,33.200000000000003,34.36363636363636,53.127272727272718,57.872727272727268,46.599999999999994,48.463999999999999,50.871887519747233,53.896650095626278,54.515211794332458,55.827938094339984,57.172274843651692,58.548983221886822,59.958842737869851,61.402651670997763,62.881227523235388,64.395407481994894,65.946048894161336,67.534029751532742]
["Отраслевые","Сельхозпродукция",null,null,null,"Подсолнечный шрот ","руб/кг без НДС","без НДС","цена предыдущего года *( 1+изменение мировых цен на подсолнечник)*(1+изменение курса рубля/2)",null,null,null,null,null,null,null,null,null,null,null,6.6449999999999996,9.9760000000000009,8.8181818181818166,13.363636363636362,12.454545454545453,8.5709090909090904,11.142181818181818,10.828824852045662,11.01086635489345,11.121211193546809,11.344347174934132,11.571960156652009,11.804139965235075,12.040978229497552,12.282568416694192,12.529005869406744,12.780387843170521,13.036813544855896,13.298384171819885]
["Отраслевые","Сельхозпродукция",null,null,null,"Свекла","руб/т без НДС",null,"8% от прогнозной цены к сахару ",null,null,null,null,null,null,null,null,null,null,null,null,null,1.877,3.0720000000000001,2.919,2.3191999999999999,2.2728160000000002,2.3971459030587994,2.5688738688178185,2.5925126629944906,2.6456121679249356,2.6997992499631458,2.7550961847210433,2.8115257040567267,2.8691110054192257,2.9278757613846911,2.9878441293878781,3.0490407616529565,3.1114908153277234]
["Отраслевые","Сельхозпродукция",null,null,null,"Колбасы сырокопченые","руб/кг без НДС",null,"цена предыдущего года * (1+ИПЦ)",null,null,null,null,null,null,null,null,null,null,null,291,305,409.62687499999998,444.61352333333326,433.9866591666667,425.00992583333328,433.51012434999996,462.14781686156334,473.1111774805421,484.32185538171143,498.94837541423914,514.01661635174912,529.53991816557198,545.53202369417227,562.00709080973627,578.97970495219033,596.46489204174645,614.47813178140723,633.03537136120576]
["Отраслевые","Сельхозпродукция",null,null,null,"Мясо индейки (в убойном весе)","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159.69812185610925,158.83013626384013,172.2,184.25399999999999,194.89124830331755,198.21056396785099,201.58110109426084,206.31153759993953,211.1529816822848,216.10803831909575,221.17937361831721,226.36971625256044,231.68185892728721,237.11865988344758,242.68304443537917,248.37800654479608]
["Отраслевые","Сельхозпродукция",null,null,null,"Мясо индейки (в живом весе)","руб/кг без НДС"]
["Отраслевые","Сельхозпродукция",null,null,null,"Баранина в живом весе","руб/т без НДС",null,"10% премия к прогнозной цене на свинину ",null,null,null,null,null,null,null,null,null,null,null,null,null,70.783000000000001,81.542000000000002,87.611999999999995,89.4,93.87,100.07105516587679,102.44500355484834,104.87250472603931,108.03965436876571,111.30245193070243,114.66378597900965,118.12663231557573,121.69405661150613,125.36921712117362,129.15536747823307,133.05585957607573,137.07414653527323]
["Отраслевые","Сельхозпродукция",null,null,null,"Баранина в убойном весе ","руб/т без НДС",null,"10% премия к прогнозной цене на свинину ",null,null,null,null,null,null,null,null,null,null,null,null,null,160.11000000000001,162.27199999999999,152.535,156.45000000000002,164.27250000000001,175.12434654028436,179.2787562209846,183.52688327056879,189.06939514534,194.77929087872926,200.66162546326689,206.72160655225753,212.96459907013573,219.39612996205383,226.02189308690788,232.84775425813254,239.87975643672814]
["Отраслевые","Сельхозпродукция",null,null,null,"Какао-бобы (USD)","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,2400,2500,3008.19,3092.69,2851.0533955111755,2008.6695034688171,2290.0781533255076,2113.4166666666665,2178.1428571428573,2187.2910571428574,2196.0402213714287,2204.8243822569143,2213.6436797859419,2222.4982545050857,2231.3882475231062,2240.3138005131987,2249.2750557152513,2258.2721559381121,2267.3052445618646]
["Отраслевые","Сельхозпродукция",null,null,null,"Какао-бобы","руб/т без НДС и таможенной пошлины",null,"мировые цены * курс рубля",null,null,null,null,null,null,null,null,null,null,null,74568,79550,115454.3322,188468.52859999999,191163.13016902431,117101.7855445181,144961.94710550463,144769.04166666666,150291.85714285716,152016.72847142859,155677.29129302059,159426.0004673565,163264.97855861046,167196.39924230179,171222.48853605645,175345.52606000469,179567.84632752958,183891.84006709649,188319.95557591217]
["Отраслевые","Сельхозпродукция",null,null,null,"Подсолнечное масло (наливом) не бутилированное, нерафинированное ","руб/кг без НДС","без НДС","цена предыдущего года *( 1+изменение мировых цен на масло)*(1+изменение курса рубля)",null,null,null,null,null,null,null,null,null,null,34.200000000000003,30.4,27.8,28.036363636363635,44.272727272727273,48.563636363636363,39.118181818181817,40.682909090909092,42.704200545741777,45.243325275356987,45.762574395437497,46.86453718687963,47.993035242339694,49.148707530975237,50.332208408321122,51.544207986793495,52.785392515115483,54.056464766879465,55.358144438465928,56.691168556544191]
["Отраслевые","Сельхозпродукция",null,null,null,"Кокосовое масло (USD) ","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,1677.2727272727273,1115,1280,1110,1475,1610,1275,1285,1295,1305,1315,1326,1336,1346,1356.8,1367.6,1378.4,1389.2,1400]
["Отраслевые","Сельхозпродукция",null,null,null,"Кокосовое масло ","руб/т без НДС и таможенной пошлины",null,"мировые цены * курс рубля",null,null,null,null,null,null,null,null,null,null,null,null,null,49126.400000000001,67643.399999999994,98898.75,93860.077230769268,80707.5,88022.5,89355,90697.5,93220.35,95880.142800000001,98535.285216000004,101258.28127152001,104112.16994783233,107039.71085868853,110042.70853799986,113123.01024014015,116282.50692695087]
["Отраслевые","Сельхозпродукция",null,null,null,"Пальмовое масло (USD)","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,1087.5,995.83333333333337,821,623,700,720,690,705,721,737,754,771,788,806,824.8,843.6,862.4,881.2,900]
["Отраслевые","Сельхозпродукция",null,null,null,"Пальмовое масло ","руб/т без НДС и таможенной пошлины",null,"мировые цены * курс рубля",null,null,null,null,null,null,null,null,null,null,null,null,null,31509.980000000003,37965.619999999995,46935,41974.692923076946,43677,48292.5,49749,51221.5,53451.06,55749.313800000004,58118.117328,60634.602306720008,63289.886330315523,66027.127873932186,68848.543124761374,71756.404134474156,74753.040167325555]
["Отраслевые","Сельхозпродукция",null,null,null,"Табак (USD)","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,null,4589,4991,4908,4806,4850,4900,4865,4831,4797,4763,4729,4696,4663,4630.3999999999996,4597.8,4565.2,4532.6000000000004,4500]
["Отраслевые","Сельхозпродукция",null,null,null,"Табак","руб/т без НДС и таможенной пошлины",null,"мировые цены * курс рубля",null,null,null,null,null,null,null,null,null,null,null,null,null,191554.58000000002,299093.51999999996,322242.3,282746.19538461551,310170,333252.5,333339,333391.5,337649.07,341943.58620000002,346348.577376,350792.99076456,355307.33470404096,359861.93520479539,364456.59679169831,369091.10006799543,373765.20083662774]
["Отраслевые","Сельхозпродукция",null,null,null,"Пшеница 4-го класса","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9892200000000004,8.9003099999999993,9.2326599999999992,7.6284419999999988,8.5438550399999986,9.8125676532992152,9.7069738716731635,9.8072118822531404,10.01968316623978,10.236757598099732,10.458534904111044,10.685116971101628,10.916607893257153,11.153114019942992,11.394744004562252,11.641608854472294,11.893821981982667]
["Отраслевые","Сельхозпродукция",null,null,null,"Минтай б/г, Владивосток руб./кг","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52.124999999999993,72.011363636363626,71.635101010101025,63.160353535353529,73.266010101010096,79.876826498683499,82.110812253518219,84.321140118441193,87.383683927542975,90.557459327791349,93.846506250576724,97.255011357597681,100.78731337010564,104.44790859170787,108.24145663175871,112.17278633662418,116.24690193637039]
["Отраслевые","Сельхозпродукция",null,null,null,"Минтай б/г, Китай C&F","$/т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1492.0833333333333,1342.5,1165,1061.6666666666667,1210.3000000000002,1238.1369,1265.3759118,1291.9488059477999,1317.7877820667559,1344.1435377080911,1371.0264084622529,1398.4469366314979,1426.4158753641279,1454.9441928714105,1484.0430767288387,1513.7239382634154,1543.9984170286839]
["Отраслевые","Сельхозпродукция",null,null,null,"Сельдь н/р, Владивосток","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.989898989898986,60.275252525252519,64.84848484848483,52.280303030303024,44.438257575757568,49.194835999210099,50.644108686018946,52.082327975442915,54.186454025650811,56.375586768287107,58.653160473725912,61.022748156864445,63.488067182401771,66.052985096570808,68.721525694472277,71.497875332528963,74.38638949596313]
["Отраслевые","Сельхозпродукция",null,null,null,"Огурцы тепличные","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72.48,79.290000000000006,79.849999999999994,81.2589775,74.897143168269395,81.555158874836565,82.164117087697107,82.779864660556441,83.805755911768003,84.845867927583768,85.900422152691675,86.969643830967343,88.053762075160705,89.15300993791368,90.267624484134217,91.397846864753802,92.543922391895094]
["Отраслевые","Сельхозпродукция",null,null,null,"Томаты тепличные, руб./кг","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71.28,90.86,91.29,93.726542499999994,88.9685493703753,96.23573867269296,97.715955432073429,99.234227176226199,101.73341511387216,104.30316694603587,106.94571715603834,109.66337784508417,112.45854160174785,115.33368448153533,118.29136910082866,121.33424784969432,124.46506622821127]
[null,null,null,null,null,"Колбасы вареные","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202.57417249999995,206.62042583333331,213.99965,187.41547166666669,206.15701883333338,219.77575801111331,224.9894165040777,230.32068746036998,237.27637222167317,244.44211866276771,251.8242706463833,259.42936361990411,267.2641304012252,275.33550713934221,283.65063945495035,292.21688876648983,301.04183880723781]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Нефть марки Brent","$/бар",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,79.524505928853756,111.16063492063498,111.76564705882349,108.70716535433063,98.976363636363544,52.323517786561311,43.651027667984195,54.151490196078399,71,63.5,63.5,63.5,63.5,63.747999999999998,63.996991999999999,64.246979968000005,64.497967887871994,64.74995975942349,65.002959598461189,65.256971436855025,65.511999322602449]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"НДПИ на нефть (базовая ставка) - часть вторая Налогового кодекса РФ от 05.08.2000 N 117-ФЗ (в ред. Федерального закона от 24.11.2014 N 366-ФЗ)","руб/т",null,"С 2018 года = предыдущий год",null,null,null,null,null,null,null,null,null,null,null,446,470,493,766,857,919,919,919,919,919,919,919,919,919,919,919,919,919,919]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на бензин ниже класса 3 (здесь и далее - Налоговый кодекс)","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,7975,10100,11110,7300,7530,13100,13100,13100,13100,13100,13362,13629.24,13901.8248,14179.861296000001,14463.458521920002,14752.727692358401,15047.78224620557,15348.737891129682,15655.712648952276]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на бензин класс 3","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,7632,9750,10725,7300,7530,13100,13100,13100,13100,13100,13362,13629.24,13901.8248,14179.861296000001,14463.458521920002,14752.727692358401,15047.78224620557,15348.737891129682,15655.712648952276]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на бензин класс 4","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,6822,8760,9916,7300,7530,13100,13100,13100,13100,13100,13362,13629.24,13901.8248,14179.861296000001,14463.458521920002,14752.727692358401,15047.78224620557,15348.737891129682,15655.712648952276]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на бензин класс 5","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,5983,5446,6450,5530,7530,10130,9463,12314,12752,13262,13527.24,13797.784799999999,14073.740496,14355.215305920001,14642.319612038402,14935.16600427917,15233.869324364754,15538.54671085205,15849.317645069092]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на прямогонный бензин","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,7824,10229,11252,11300,10500,13100,13100,13912.455,14720.045,15532.5,16344.955,17152.544999999998,17965,17965,17965,17965,17965,17965,17965]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на дизельное топливо ниже класса 3 ","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,4199,5860,6446,3450,4150,6800,3249.166666666667,8541,8835,9188,9371.76,9559.1952000000001,9750.3791039999996,9945.386686079999,10144.294419801599,10347.180308197632,10554.123914361586,10765.206392648817,10980.510520501794]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на дизельное топливо класс 3 ",null,null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,4057,5860,6446,3450,4150,6800,3249.166666666667,8541,8835,9188,9371.76,9559.1952000000001,9750.3791039999996,9945.386686079999,10144.294419801599,10347.180308197632,10554.123914361586,10765.206392648817,10980.510520501794]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на дизельное топливо класс 4","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,3562,5017,5427,3450,4150,6800,3249.166666666667,8541,8835,9188,9371.76,9559.1952000000001,9750.3791039999996,9945.386686079999,10144.294419801599,10347.180308197632,10554.123914361586,10765.206392648817,10980.510520501794]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на дизельное топливо класс 5","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,3262,4417,4767,3450,4150,6800,3249.166666666667,8541,8835,9188,9371.76,9559.1952000000001,9750.3791039999996,9945.386686079999,10144.294419801599,10347.180308197632,10554.123914361586,10765.206392648817,10980.510520501794]
["Отраслевые","Нефть и нефтепереработка",null,null,null,"Акциз на масла","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,6072,7509,8260,6500,6000,5400,5400,5400,5616,5841,5957.82,6076.9763999999996,6198.5159279999998,6322.4862465599999,6448.9359714911998,6577.914690921024,6709.4729847394447,6843.6624444342333,6980.5356933229177]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на печное топливо","руб/т",null,"С 2017 года = акцизу на средние дистилляты",null,null,null,null,null,null,null,null,null,null,null,0,5860,6446,3000,3000,7800,7497.083333333333,9241,9535,9916,10114.32,10316.606400000001,10522.938528000001,10733.397298560001,10948.065244531201,11167.026549421826,11390.367080410262,11618.174422018468,11850.537910458837]
["Отраслевые","Нефть и нефтепереработка",null,null,null,"Акциз на бензол, параксилол, ортоксилол","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,2300,3000,2800,2800,2929.2579999999998,3057.7420000000002,3187,3316.2579999999998,3444.7420000000002,3574,3574,3574,3574,3574,3574,3574]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на авиационный керосин","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,2300,3000,2800,2800,2800,2800,2800,2856,2913.12,2971.3824,3030.8100479999998,3091.4262489600001,3153.2547739392003,3216.3198694179841,3280.6462668063441,3346.259192142471]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Предельная ставка вывозной таможенной пошлины на сырую нефть (при фактической цене свыше 25 долл США/бар)","%",null,"С 2018 года = 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42,0.42,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Экспортная пошлина на легкие и средние дистилляты, бензол, толуол, ксилолы","%",null,"В % от нефтяной",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48,0.4,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Экспортная пошлина на автомобильный бензин","%",null,"В % от нефтяной",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78,0.61,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Экспортная пошлина на нафту","%",null,"В % от нефтяной",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.71,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Экспортная пошлина на мазут, битумы и т.п.","%",null,"В % от нефтяной",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76,0.82,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Экспортная пошлина на смазочные масла","%",null,"В % от нефтяной",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48,0.4,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Экспортная пошлина на нефтяной кокс","%",null,"В % от нефтяной",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2]
["Отраслевые","Нефть и нефтепереработка",null,"ЦМИ",null,"Нефть марки Urals","$/бар",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,78.081027667984188,109.58242063492062,110.63688235294121,107.97051181102361,97.595118577075112,50.926936758893277,41.569031620553368,52.995509803921564,70,62,62,62,62,62.247999999999998,62.496991999999999,62.746979967999998,62.997967887872001,63.24995975942349,63.502959598461182,63.756971436855025,64.011999322602449]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на cредние дистилляты","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,0,5860,6446,0,0,7800,7497.083333333333,9241,9535,9916,10114.32,10316.606400000001,10522.938528000001,10733.397298560001,10948.065244531201,11167.026549421826,11390.367080410262,11618.174422018468,11850.537910458837]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Кк в формуле расечта НДПИ на нефть","руб/т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,306,357,428,428,428,0,0,0,0]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Корректирующий коэффициент для пошлин (Ккорр) - Законопроект Поправки в ФЗ \"О Таможенном тарифе\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83299999999999996,0.66700000000000004,0.5,0.33300000000000002,0.16700000000000001,0,0,0,0,0,0,0]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Корректирующий коэффициент для акцизов (Ккорр) - Законопроект Поправки в Налоговый кодекс",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16700000000000001,0.33300000000000002,0.5,0.66700000000000004,0.83299999999999996,1,1,1,1,1,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Газ",null,"МЭР",null,"Прирост тарифов на газ","%",null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999997E-2,0.15,7.5999999999999998E-2,3.5000000000000003E-2,3.6144578313252795E-2,1.9500000000000073E-2,3.6500000000000005E-2,0.03,3.0492368291481942E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","Газ",null,null,null,"Экспортная пошлина на природный газ","%",null,"С 2018 года = 2017",null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Отраслевые","Газ",null,null,null,"Экспортная пошлина на сжиженный газ","%",null,"С 2018 года = 2017",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Отраслевые","Газ",null,null,null,"Цена на сжиженный газ на хабе UK NBP (Европа, m3)","$/1000м куб",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,293.57369999999997,329.61025999999998,255.98383999999999,237.52164799270071,146.0102,185.21533210147058,244.64474999999999,216.68535,217.63876553999998,218.55284835526797,219.42705974868903,220.30476798768379,221.18598705963453,222.07073100787306,222.95901393190456,223.85084998763219,224.74625338758273,225.64523840113307,226.54781935473761]
["Отраслевые","Газ",null,null,null,"Цена на сжиженный газ на хабе LNGJ (Азия, m3)","$/1000м куб",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,487.40896763467515,516.57839144259083,431.50673999999998,318.68434780000001,214.3554,227.10647624823517,297.76760999999999,266.31328500000001,267.485063454,268.60850072050681,269.68293472338883,270.76166646228239,271.8447131281315,272.93209198064403,274.02382034856663,275.11991562996087,276.2203952924807,277.32527687365064,278.43457798114525]
["Отраслевые","Газ",null,null,null,"Цена на сжиженный газ на хабе UK NBP (Европа, BTU)","$/mmBtu",null,null,null,null,null,null,null,null,null,null,null,null,null,9.4499999999999993,10.61,8.24,6.5,4.7,5.8,7.875,6.9750000000000005,7.0056899999999995,7.0351138979999996,7.0632543535919989,7.091507371006367,7.119873400490393,7.148352894092354,7.1769463056687242,7.2056540908913984,7.2344767072549647,7.2634146140839846,7.2924682725403214]
["Отраслевые","Газ",null,null,null,"Цена на сжиженный газ на хабе LNGJ (Азия, BTU)","$/mmBtu",null,null,null,null,null,null,null,null,null,null,null,null,null,15.689466543316653,16.628416643359003,13.89,10.2583,6.9,8.1,9.5850000000000009,8.5724999999999998,8.6102190000000007,8.6463819198000014,8.6809674474792011,8.7156913172691173,8.7505540825381924,8.7855562988683467,8.82069852406382,8.8559813181600742,8.8914052434327147,8.9269708644064458,8.9626787478640715]
["Отраслевые","Газ",null,null,null,"Цена на природный газ на хабе Henry Hub","$/mmBtu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8,2.1,3,3,3,3,3.0125999999999999,3.0246504000000001,3.0367490016000001,3.0488959976064001,3.0610915815968256,3.073335947923213,3.085629291714906,3.0979718088817658,3.1103636961172927,3.1228051509017618]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Энергетика",null,"МЭР, Росстат",null,"Прирост тарифов на теплоэнергию","%",null,"С 2020 года прогноз CIB: рост => 50% себестоимости - топливо (газ), 50% фиксированные издержки - PPI",null,null,null,null,null,null,null,null,null,null,null,6.0999999999999999E-2,9.7000000000000003E-2,8.1000000000000003E-2,7.4999999999999997E-2,5.8999999999999997E-2,0.04,0.04,2.4E-2,0.04,0.04,3.5000000000000142E-2,3.5000000000000142E-2,3.5000000000000142E-2,3.5000000000000142E-2,3.5000000000000142E-2,3.5000000000000142E-2,3.5000000000000142E-2,3.5000000000000142E-2,3.5000000000000142E-2]
["Отраслевые","Энергетика",null,"CIB Research",null,"Прирост тарифов на э/э для населения","%",null,"С 2022 года прогноз CIB - рост на уровне 2021 года",null,null,null,null,null,null,null,null,null,null,null,0.03,9.2999999999999999E-2,8.1000000000000003E-2,6.2549639155632164E-2,5.8000000000000003E-2,4.1000000000000002E-2,0.04,3.3000000000000002E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
["Отраслевые","Энергетика",null,"CIB Research",null,"Прирост цен на э/э на ОРЭ","%",null,"С 2021 года прогноз CIB на уровне 2020 года",null,null,null,null,null,null,null,null,null,null,null,4.6511627906976827E-2,8.8888888888888795E-2,6.1224489795918435E-2,1.4232859473062964E-2,2.5170975902034431E-2,2E-3,3.6629079155480637E-2,2.721220073648567E-2,3.1735691136671296E-2,3.1749594200961795E-2,3.1763584865191374E-2,3.1763584865191374E-2,3.1763584865191374E-2,3.1763584865191374E-2,3.1763584865191374E-2,3.1763584865191374E-2,3.1763584865191374E-2,3.1763584865191374E-2,3.1763584865191374E-2]
["Отраслевые","Энергетика",null,"CIB Research",null,"Прирост цен на э/э для индустриальных потребителей","%",null,"С 2022 года прогноз CIB - рост на уровне 2021 года",null,null,null,null,null,null,null,null,null,null,null,-1.7000000000000001E-2,8.7999999999999995E-2,5.1999999999999998E-2,6.2549639155632164E-2,7.0000000000000007E-2,4.2999999999999997E-2,0.03,0.03,0.03,0.04,3.5000000000000142E-2,3.5000000000000142E-2,3.5000000000000142E-2,3.5000000000000142E-2,3.5000000000000142E-2,3.5000000000000142E-2,3.5000000000000142E-2,3.5000000000000142E-2,3.5000000000000142E-2]
["Отраслевые","Энергетика",null,"CIB Research",null,"Прирост цен на мощность на КОМ","%",null,null,null,null,null,null,null,null,null,null,null,null,null,-5.2352524807350864E-3,0.18490300060414855,6.8577741268447401E-2,6.8837839412193347E-2,-3.1326497860560965E-2,-8.0000000000000002E-3,-1.4647563466444469E-3,6.0907979048838712E-3,2.718637616096875E-2,0.17293469851719423,3.9999999999999813E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Энергетика",null,"МЭР",null,"Прирост тарифов сетевых компаний","%",null,"С 2019 года прогноз CIB; с 2019=инфляции",null,null,null,null,null,null,null,null,null,null,null,2.5999999999999999E-2,8.3000000000000004E-2,4.9000000000000002E-2,3.7999999999999999E-2,7.4999999999999997E-2,5.5E-2,5.5E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Энергетика",null,null,null,"Цена урана","$/фунт"]
["Отраслевые","Энергетика",null,null,null,"Цена услуг по обогащению урана","$/ЕРР"]
["Отраслевые","Энергетика",null,null,null,"Прирост цен на мощность на КОМ - 1 Ценовая зона","%",null,"С 2021 года = индекс цен производителей",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.9907334512494108E-2,-7.5158910121978062E-2,5.0000000000000001E-3,-1.9567131917705205E-2,-4.8771741887181363E-3,4.2267256079199456E-2,0.16742678858846816,4.0000000000000036E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Энергетика",null,null,null,"Прирост цен на мощность на КОМ - 2 Ценовая зона","%",null,"С 2021 года = индекс цен производителей",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.74933493123264094,7.1905055194522172E-2,-3.9E-2,2.1890375642259263E-2,2.4452471097829331E-2,1.2139921263938369E-3,0.18280940390725431,4.0000000000000036E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Энергетика",null,null,null,"Динамика потребления э/э в РФ","%",null,"0.4562*Реальный ВВП+0.0007",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0000000000000001E-3,1.7000000000000001E-2,1.7000000000000001E-2,4.5926610000000005E-3,3.1242090000000002E-3,5.6940000000000003E-3,6.6234000000000006E-3,3.3705000000000002E-3,3.3705000000000002E-3,3.3705000000000002E-3,3.3705000000000002E-3,3.3705000000000002E-3,3.3705000000000002E-3,3.3705000000000002E-3,3.3705000000000002E-3,3.3705000000000002E-3]
["Отраслевые","Энергетика",null,null,null,"Прирост цен на ОРЭ - 1 Ценовая зона","%",null,"С 2021 года прогноз CIB на уровне 2020 года",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2093974257885831E-2,4.267967941529216E-2,0,2.6499999999999996E-2,1.9999999999999997E-2,0.03,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000249E-2]
["Отраслевые","Энергетика",null,null,null,"Прирост цен на ОРЭ - 2 Ценовая зона","%",null,"С 2021 года прогноз CIB на уровне 2020 года",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16249878597645373,-5.862435883193795E-2,1.0999999999999999E-2,0.09,6.3E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Транспорт","Авиа","CIB Research",null,"Инфляция на топливо авиационное (в рублях)","%",null,"=(изменение цен на нефть*изменение курса рубля)-1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17393907411579113,-8.2103169106109042E-2,7.8629239109563764E-2,0.42362830784195649,-3.2162961974055881E-2,7.2992700729928028E-3,7.2463768115942351E-3,2.0000000000000018E-2,2.3983622047244024E-2,2.3983996988140799E-2,2.398437050541391E-2,2.3984742604196363E-2,2.3985113289605842E-2,2.3985482566742489E-2,2.3985850440690681E-2,2.398621691651881E-2]
["Отраслевые","Транспорт","ЖД","CIB Research",null,"Прирост тарифов на грузовые Ж/Д перевозки в регулируемом секторе","%",null,"в долгосрочном периоде инфляция минус 1%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.09,0.06,5.3999999999999999E-2,4.7E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (международные рейсы):","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18641977838290535,4.5792167339427037E-2,-4.6018893129922356E-2,0.2315866610234425,4.1769405447040331E-2,2.1401459854014648E-2,2.2593220338983144E-2,3.5475086614173312E-2,3.5475199096442367E-2,3.5475311151624167E-2,3.5475422781258814E-2,3.5475422781258814E-2,3.5475422781258814E-2,3.5475422781258814E-2,3.5475422781258814E-2,3.5475422781258814E-2]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (международные рейсы): Аэрофлот","%"]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (международные рейсы): S7","%"]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (международные рейсы): Utair","%"]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (внутренние рейсы):","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20732070870804575,2.9823568467379769E-2,-1.4900841070434767E-2,0.17225544964535899,3.6244571123422942E-2,1.8417518248175391E-2,1.9193220338983075E-2,2.7995086614173381E-2,2.7995199096442214E-2,2.7995311151624236E-2,2.7995422781258883E-2,2.7995422781258883E-2,2.7995422781258883E-2,2.7995422781258883E-2,2.7995422781258883E-2,2.7995422781258883E-2]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (внутренние рейсы): Аэрофлот","%"]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (внутренние рейсы): S7","%"]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (внутренние рейсы): Utair","%"]
["Отраслевые","Транспорт","ЖД","CIB Research",null,"Изменение объема грузоперевозок (Ж/д)","%",null,"в долгосрочном периоде = темп роста пром. пр-ва",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2E-3,6.0000000000000001E-3,2.1000000000000001E-2,3.3500000000000002E-2,1.925E-2,2.2000000000000002E-2,2.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
["Отраслевые","Транспорт","Морские порты",null,null,"Экспорт нефти","тонны",null,"1,05 базового",null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.79106999999999,246.18944999999997,254.38481549999995,262.60554994500001,262.60554994500001,262.60554994500001,262.60554994500001,262.60554994500001,262.60554994500001,262.60554994500001,262.60554994500001,262.60554994500001,262.60554994500001,262.60554994500001,262.60554994500001,262.60554994500001]
["Отраслевые","Транспорт","Морские порты",null,null,"Экспорт нефтепродуктов","тонны",null,"1,05 базового",null,null,null,null,null,null,null,null,null,null,null,null,null,null,172.25476949999998,164.46607189999997,161.63683639999999,158.83589325499997,158.83589325499997,158.83589325499997,158.83589325499997,158.83589325499997,158.83589325499997,158.83589325499997,158.83589325499997,158.83589325499997,158.83589325499997,158.83589325499997,158.83589325499997,158.83589325499997]
["Отраслевые","Транспорт","Морские порты",null,null,"Экспорт угля","тонны",null,"1,05 базового",null,null,null,null,null,null,null,null,null,null,null,null,null,null,155.68499999999997,155.14704922690524,166.00734267278861,169.32748952624439,172.71403931676929,172.71403931676929,172.71403931676929,172.71403931676929,172.71403931676929,172.71403931676929,172.71403931676929,172.71403931676929,172.71403931676929,172.71403931676929,172.71403931676929,172.71403931676929]
["Отраслевые","Транспорт","Морские порты",null,null,"Экспорт стали","тонны",null,"1,05 базового",null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.675719000000001,31.675719000000001,31.675719000000001,31.675719000000001,31.675719000000001,31.675719000000001,31.675719000000001,31.675719000000001,31.675719000000001,31.675719000000001,31.675719000000001,31.675719000000001,31.675719000000001,31.675719000000001,31.675719000000001,31.675719000000001]
["Отраслевые","Транспорт","Морские порты",null,null,"Перевалка контейнеров ДФЭ","ДФЭ",null,"1,05 базового",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3942884,3989275,4388202.5,4563730.6000000006,4746279.824000001,4936131.0169600016,5133576.2576384014,5338919.3079439374,5552476.0802616952,5774575.1234721635,6005558.12841105,6245780.4535474926,6495611.671689393,6755436.1385569694,7025653.5840992481,7306679.7274632184]
["Отраслевые","Транспорт","Морские порты",null,null,"Динамика грузооборота в портах","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5498877125441242E-2,6.6794739175410234E-2,8.9901648427759939E-2,4.6011819653242636E-2,3.9926153874290771E-2,3.8134163137777399E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","Транспорт","Авиа",null,null,"Динамика пассажиропотока (авиаперевозки)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0349339024561059E-2,-4.2060227229930192E-2,0.2056361280388681,0.1323008553955014,5.0870236093528476E-2,4.0650721897607989E-2,4.0670159046388266E-2,3.0000000000000027E-2,3.0000000000000027E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","Транспорт","ЖД",null,null,"Ставка аренды типового полувагона","руб/сут",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,697.91666666666663,1327.0833333333333,1666.6666666666667,1745.4166666666667,1797.7791666666667,1851.7125416666668,1907.2639179166667,1964.4818354541667,2023.4162905177918,2084.1187792333258,2146.6423426103256,2211.0416128886354,2277.3728612752943,2345.6940471135531,2416.0648685269598]
["Отраслевые","Транспорт","ЖД",null,null,"Объем закупок полувагонов в России","тыс. шт.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.399999999999999,20,25,25,20,20,20,20,19,19,19,19,19,19,19,19]
["Отраслевые","Транспорт","ЖД",null,null,"Ставка аренды нефтебензиновой цистерны","руб/сут",null,null,null,null,null,null,null,null,null,null,null,971.66666666666663,1125.8333333333333,1280,1083.05125,764.74416666666673,597.5,521.66666666666663,556.25,600,624,648.96,674.91840000000002,701.91513600000008,729.99174144000006,759.19141109760005,789.55906754150408,813.24583956774927,837.64321475478175,862.77251119742527,888.6556865333481,915.31535712934851]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Химия",null,null,null,"Капролактам импортный контракт (Тайвань и С. Кроея) CFR Азия","$/т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2212.9166666666665,1569.8333333333333,1365.6666666666667,1880.75,1957.5735794268601,1951.109861409607,1951.109861409607,1951.109861409607,1956.0421754658491,1960.9942187783165,1965.9660702640338,1970.9578091556937,1975.9695150029202,1981.0012676735359,1986.0531473548338,1991.1252345548569,1996.2176101036803]
["Отраслевые","Химия",null,null,null,"Капрон (полиамид, PA-6), CFR Китай","$/т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2157.5735794268603,2151.1098614096072,2151.1098614096072,2151.1098614096072,2156.0421754658491,2160.9942187783163,2165.966070264034,2170.9578091556937,2175.9695150029202,2181.0012676735359,2186.0531473548335,2191.1252345548569,2196.2176101036803]
["Отраслевые","Химия",null,null,null,"Метанол","$/т",null,"FOB Rotterdam, С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,400.8502125,499.14800624999998,388.20847499999996,309,228,336,408.47252541928265,370.47950636242695,371.2945612764243,372.07427985510481,372.818428414815,374.31119340218788,375.80993542057024,377.31467840199417,378.82544637431579,380.34226346159858,381.8651538844988,383.39414196065229,384.92925210506274]
["Отраслевые","Химия",null,null,null,"ПВХ суспензионный","руб/т без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,34302.92,33093.68,35358,50289,46841,50868.865454545456,64752.828242865675,66395.456590383139,67868.710066221422,69371.605463777611,71660.94244046144,74175.347497313312,76777.976802613732,79471.925926821015,82260.399056297087,85146.712804370603,88134.300156120837,91226.71455157439,94427.634112171028]
["Отраслевые","Химия",null,null,null,"Сода кальцинированная марки А","руб/т без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,8486.2800000000007,8995.5,7818,9984,11617,12021.331818181819,12425.248567272729,12902.378112256001,13315.254211848194,13741.342346627336,14181.065301719411,14634.859391374432,15103.174891898414,15586.476488439164,16085.243736069218,16599.971535623434,17131.170624763385,17679.368084755813,18245.107863468002]
["Отраслевые","Химия",null,null,null,"Сода кальцинированная марки Б","руб/т без НДС",null,"По маркам соды А и Б нет существенной разницы в ценах"]
["Отраслевые","Химия",null,null,null,"Этилен","руб/т без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,26328.38,27279.35,23080,28536,30354,32250.988181818182,46254.146397932942,44333.41452313726,44657.016088999582,44980.617654861897,45880.230007959137,46985.025946550792,48116.425371343736,49275.068894285694,50461.6125532601,51676.728183542604,52921.103798202304,54195.44397766301,55500.470268645135]
["Отраслевые","Химия",null,null,null,"Бензол, CFR Япония","$/т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1197.0833333333333,691.25,624.5454545454545,823.75,970.90299010473939,965.95910492206735,965.95910492206735,965.95910492206735,969.73166961530626,973.51932456731822,977.32213013913827,981.14014693324532,984.973435794529,988.82205781125788,992.68607431605346,996.56554688686833,1000.4605373479665]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые ","Строительство"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Связь"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Машиностроение",null,"Research",null,"Регистрация легковых автомобилей (ЛА)","тыс. шт.",null,null,null,null,null,null,1400,1800,2400,2740,1370,1780,2480,2760,2610,2340,1490,1310,1470,1649.5419847328244,1851.0127614940855,1970.7605075336201,2098.2551059881398,2263.6307946116322,2354.1760263960973,2448.3430674519414,2546.2767901500192,2648.1278617560201,2754.0529762262609,2864.2150952753113,2978.7836990863238,3097.935047049777]
["Отраслевые","Машиностроение",null,"Research",null,"Регистрация легких коммерческих автомобилей (ЛКА)","тыс. шт.",null,null,null,null,null,null,null,null,null,null,91,122,166,174,165,141,92,93,107,123.10752688172045,130.99904174821646,139.39642338391465,148.33209917348225,160.42943759591805,166.84661509975479,173.520479703745,180.46129889189481,187.6797508475706,195.18694088147345,202.9944185167324,211.11419525740169,219.55876306769775]
["Отраслевые","Машиностроение",null,"Research",null,"Регистрация грузовых автомобилей (ГА)","тыс. шт.",null,null,null,null,null,null,null,null,null,null,41,60,111,129,111,88,51,53,66,79.655532826370433,91.882055819352274,105.9852577973804,111.3905059450468,116.4030787125739,121.05920186107686,125.90156993551993,130.93763273294073,136.17513804225837,141.6221435639487,147.28702930650664,153.17851047876692,159.30565089791762]
["Отраслевые","Машиностроение",null,"Research",null,"Регистрация автобусов (АБ)","тыс. шт.",null,null,null,null,null,null,null,null,null,null,10.3,12.4,16.399999999999999,17.100000000000001,15.2,11.2,9,10.4,13.1,14.800480769230768,15.742575617750662,16.744637619868218,17.810483864187898,19.14688780418825,19.912763316355779,20.70927384901001,21.537644802970412,22.399150595089228,23.295116618892798,24.226921283648512,25.195998134994454,26.203838060394233]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Деревопереработка"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Центральный федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2850.1783333333333,2885]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Южный федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2714.8058333333333,2764]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Северо-Западный федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2721.3241666666668,3071]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Дальневосточный федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4249.96,4255]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Сибирский федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3278.2641666666664,3041]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Уральский федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2908.2416666666668,2942]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Приволжский федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2376.0224999999996,2648]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Северо-Кавказский федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2945.8766666666666,2873]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Крымский федеральный округ","руб/т без НДС и доставки"]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Центральный федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X474/W474-1","v":1.2217364176627665E-2},7.8682842287695065E-2,0.10154241645244211,1.3138250223947434E-2,{"$f":"AB$3","v":4.8000000000000001E-2},{"$f":"AC$3","v":0.04},{"$f":"AD$3","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Южный федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X475/W475-1","v":1.8120694328354281E-2},0.17329956584659922,7.9247610237434429E-2,5.2954944411936822E-2,{"$f":"AB483","v":4.8000000000000001E-2},{"$f":"AC483","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Северо-Западный федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12849473709030734,0.13871703028329541,5.8621675722047462E-2,1.2376237623762387E-2,{"$f":"AB484","v":4.8000000000000001E-2},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Дальневосточный федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1858935142918803E-3,-3.9482961222091606E-2,4.1350623929532704E-2,1.5880540412420041E-2,4.8000000000000001E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Сибирский федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.2374938261279942E-2,6.7083196317000882E-2,0.15593220338983049,6.8651778329197777E-2,4.8000000000000001E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Уральский федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1607815719119952E-2,2.4813052345343367E-2,2.553897180762843E-2,3.4527687296416865E-2,4.8000000000000001E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Приволжский федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11446756080803122,5.3625377643504502E-2,6.7025089605734722E-2,8.8563458856345978E-2,4.8000000000000001E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Северо-Кавказский федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.4738532841949712E-2,0.15767490428123909,8.538785327720988E-2,7.601835915088917E-2,4.8000000000000001E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Крымский федеральный округ"]
["Отраслевые","Цемент",null,null,null,"Рост потребления цемента",null,null,null,0.11221122112211224,8.0118694362017573E-2,7.9670329670329609E-2,0.11450381679389321,5.0228310502283158E-2,0.14130434782608692,0.14285714285714279,1.0000000000000009E-2,-0.27392739273927391,0.13181818181818183,0.15662650602409656,0.13020833333333326,6.9124423963133674E-2,2.7298850574712707E-2,-0.11504895104895108,-0.11766286310332841,-5.3735513801070889E-3,-4.2000000000000003E-2,{"$f":"3.466*AB$2 - 0.0272","v":2.2953020000000008E-2},{"$f":"3.466*AC$2 - 0.0272","v":4.2120000000000005E-2},4.9052000000000012E-2,2.4790000000000003E-2,2.4790000000000003E-2,2.4790000000000003E-2,2.4790000000000003E-2,2.4790000000000003E-2,2.4790000000000003E-2,2.4790000000000003E-2,2.4790000000000003E-2,2.4790000000000003E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","ОРДБ","Казахстан","ЦМИ",null,"Средний за период курс тенге к доллару США (av USD/KZT)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,149.1,152.13,179.87,223.15,347.77486338797814,326.05030136986301,330.6853698630137,345.28684931506854,356.13181170000001,366.81576605100003,{"$f":"AVERAGE(AD509:AE509)","v":376.88964731077499},386.31188849354436,395.96968570588297,405.86892784853001,416.01565104474321,426.41604232086172,437.07644337888325,448.00335446335527,459.2034383249391]
["Отраслевые","ОРДБ","Казахстан","ЦМИ",null,"Курс тенге к доллару США в конце года (eop USD/KZT)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,150.4,154.04,185,340.5,333.29,332.33,339.66,350.86878000000002,361.39484340000001,372.23668870200004,{"$f":"AD509*(1+AE510-3%)","v":381.54260591955},391.08117106753872,400.85820034422716,410.8796553528328,421.15164673665356,431.68043790506988,442.47244885269657,453.53426007401396,464.87261657586424]
["Отраслевые","ОРДБ","Казахстан","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РК, в тенге (KZT, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,5.0999999999999997E-2,5.7999999999999996E-2,6.7000000000000004E-2,6.6500000000000004E-2,0.14679999999999999,7.3999999999999996E-2,6.5000000000000002E-2,5.7999999999999996E-2,5.5E-2,5.5E-2,{"$f":"AD510","v":5.5E-2},{"$f":"AE510","v":5.5E-2},5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2]
["Отраслевые","ОРДБ","Казахстан","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РК, в тенге (KZT, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,0.11200000000000002,3.5499999999999997E-2,9.5000000000000001E-2,-0.20499999999999999,0.16800000000000001,0.16600000000000001,{"$f":"AA510","v":6.5000000000000002E-2},{"$f":"AB510","v":5.7999999999999996E-2},{"$f":"AC510","v":5.5E-2},{"$f":"AC511","v":5.5E-2},{"$f":"AD511","v":5.5E-2},5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2]
["Отраслевые","ОРДБ","Белоруссия","ЦМИ",null,"Средний за период курс белорусского рубля к доллару США (av USD/BYR)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,8335.86,8875.83,10215.530000000001,15936,1.9845759999999999,1.9315,2.0000300000000002,2.1324999999999998,2.2494499999999999,2.3571499999999999,{"$f":"AVERAGE(AD513:AE513)","v":2.4401250000000001},2.5011281250000001,2.563656328125,2.6277477363281245,2.6934414297363274,2.7607774654797357,2.8297969021167289,2.9005418246696468,2.9730553702863878]
["Отраслевые","ОРДБ","Белоруссия","ЦМИ",null,"Курс белорусского рубля к доллару США в конце года (eop USD/BYR)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,8570,9432.74,10953.42,18569,1.956,1.9726999999999999,2.0703999999999998,2.1945999999999999,2.3043,2.41,{"$f":"AD513*(1+AE514-3%)","v":2.4702500000000001},2.5320062499999998,2.5953064062499998,2.6601890664062493,2.7266937930664055,2.7948611378930655,2.8647326663403918,2.9363509829989014,3.0097597575738737]
["Отраслевые","ОРДБ","Белоруссия","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РБ, в белорусских рублях (BYR, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,0.65249999999999997,0.183,0.18100000000000002,0.13500000000000001,0.11800000000000001,6.0999999999999999E-2,6.3E-2,6.0999999999999999E-2,5.8999999999999997E-2,5.5E-2,{"$f":"AD514","v":5.5E-2},5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2]
["Отраслевые","ОРДБ","Белоруссия","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РБ, в белорусских рублях (BYR, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,1.3519999999999999,0.13600000000000001,0.128,0.16800000000000001,0.12,9.8000000000000004E-2,{"$f":"AA514","v":6.3E-2},6.0999999999999999E-2,{"$f":"AC514","v":5.8999999999999997E-2},{"$f":"AC515","v":5.8999999999999997E-2},5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2]
["Отраслевые","ОРДБ","Украина","ЦМИ",null,"Средний за период курс гривны к доллару США (av USD/UAH)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,7.99,8,12.017799999999999,21.75,25.5,26.600219178082192,27.106575342465753,29.25359589041096,30.55,31.650000000000002,{"$f":"AVERAGE(AD517:AE517)","v":32.634700000000002},33.515836899999996,34.420764496299995,35.350125137700097,36.304578516417997,37.284802136361279,38.291491794043033,39.325362072482193,40.387146848439201]
["Отраслевые","ОРДБ","Украина","ЦМИ",null,"Курс гривны к доллару США в конце года (eop USD/UAH)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,8,8,15.68,23.95,27.19,28.0672,28.5,30,31.1,32.200000000000003,{"$f":"AD517*(1+AE518-3%)","v":33.069400000000002},33.962273799999998,34.879255192599999,35.820995082800195,36.7881619500358,37.781442322686765,38.801541265399301,39.849182879565078,40.925110817313332]
["Отраслевые","ОРДБ","Украина","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РУ, в гривнах (UAH, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,6.0000000000000001E-3,-3.0000000000000001E-3,0.121,0.48499999999999999,0.14899999999999999,0.14299999999999999,0.115,7.9000000000000001E-2,0.06,5.7000000000000002E-2,{"$f":"AD518","v":5.7000000000000002E-2},5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2]
["Отраслевые","ОРДБ","Украина","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РУ, в гривнах (UAH, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,3.4000000000000002E-2,1E-3,0.17100000000000001,0.36,0.20499999999999999,0.26400000000000001,{"$f":"AA518","v":0.115},7.9000000000000001E-2,{"$f":"AC518","v":0.06},{"$f":"AC519","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
["Отраслевые","ОРДБ","Хорватия","ЦМИ",null,"Средний за период курс куны к доллару США (av USD/HRK)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.70308734939759,5.7481650000000002,6.8583040000000004,6.8059900000000004,6.623831,6.2415105720641604,6.2477695820161578,6.2606837606837606,6.2820512820512819,{"$f":"AVERAGE(AD521:AE521)","v":6.244358974358974},6.1694266666666664,6.0953935466666653,6.0222488241066658,5.9499818382173864,5.8785820561587769,5.8080390714848722,5.7383426026270534,5.6694824913955291]
["Отраслевые","ОРДБ","Хорватия","ЦМИ",null,"Курс куны к доллару США в конце года (eop USD/HRK)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,null,5.5490000000000004,6.3021070000000003,6.9918009999999997,7.1685359999999996,6.2697329999999996,6.2735042735042734,6.2435312024353129,6.2820512820512819,6.2820512820512819,{"$f":"AD521*(1+AE522-3%)","v":6.2066666666666661},{"$f":"AE521*(1+AF522-3%)","v":6.1321866666666658},6.0586004266666658,5.9858972215466659,5.9140664548881059,5.8430976574294489,5.7729804855402955,5.7037047197138122,5.6352602630772468]
["Отраслевые","ОРДБ","Хорватия","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РХ, в кунах (HRK, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,2.2000000000000002E-2,-2E-3,-5.0000000000000001E-3,-1.1000000000000001E-2,1.15E-2,1.6E-2,1.7000000000000001E-2,1.8000000000000002E-2,1.8000000000000002E-2,{"$f":"AD522","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2]
["Отраслевые","ОРДБ","Хорватия","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РХ, в кунах (HRK, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z522","v":1.15E-2},{"$f":"AA522","v":1.6E-2},{"$f":"AB522","v":1.7000000000000001E-2},{"$f":"AC522","v":1.8000000000000002E-2},{"$f":"AC523","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2]
["Отраслевые","ОРДБ","Сербия","ЦМИ",null,"Средний за период курс динара к доллару США (av USD/RSD)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88.4,108.8,111.28371675774135,107.7589,99.779456503922276,102.35335440814893,102.991452991453,103.41880341880342,{"$f":"AVERAGE(AD525:AE525)","v":103.41880341880342},103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342]
["Отраслевые","ОРДБ","Сербия","ЦМИ",null,"Курс динара к доллару США в конце года (eop USD/RSD)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,null,null,99.5,111.2,117.1353,99.115499999999997,99.67841297271984,102.56410256410257,103.41880341880342,103.41880341880342,{"$f":"AD525*(1+AE526-3%)","v":103.41880341880342},103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342]
["Отраслевые","ОРДБ","Сербия","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РУ, в динарах (RSD, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,null,2.1000000000000001E-2,1.3999999999999999E-2,1.125E-2,3.15E-2,0.02,0.03,0.03,0.03,{"$f":"AD526","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","ОРДБ","Сербия","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РУ, в динарах (RSD, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y526","v":1.125E-2},{"$f":"Z526","v":3.15E-2},{"$f":"AA526","v":0.02},0.03,{"$f":"AC526","v":0.03},{"$f":"AC527","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","ОРДБ","Словения","ЦМИ",null,"Средний за период курс евро к доллару США (av USD/EUR)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75301204819277101,{"$f":"1/W35","v":0.75757575757575757},0.90102680916158218,0.90290869916509553,{"$f":"1/Z35","v":0.88481656490336635},{"$f":"1/AA35","v":0.84566596194503163},0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443]
["Отраслевые","ОРДБ","Словения","ЦМИ",null,"Курс евро к доллару США в конце года (eop USD/EUR)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,null,0.72727272727272729,0.82644628099173556,0.91743119266054995,{"$f":"1/Y36","v":0.95093191327500948},{"$f":"1/Z36","v":0.8337502084375521},0.84566596194503163,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443]
["Отраслевые","ОРДБ","Словения","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РС, в евро (EUR, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,1.9E-2,4.0000000000000001E-3,-8.0000000000000002E-3,-1.5000000000000002E-3,1.5599999999999999E-2,1.9E-2,0.02,1.9E-2,1.8000000000000002E-2,{"$f":"AD530","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2]
["Отраслевые","ОРДБ","Словения","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РС, в евро (EUR, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z530","v":1.5599999999999999E-2},{"$f":"AA530","v":1.9E-2},0.02,{"$f":"AC530","v":1.9E-2},{"$f":"AC531","v":1.9E-2},1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2]
["Отраслевые","ОРДБ","Босния и Герцеговина","ЦМИ",null,"Средний за период курс марки к доллару США (av USD/BAM)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4727409638554216,1.4716328066215201,1.7619819819819817,1.7676462696066966,1.7282999999999999,1.6510939957442872,1.6716239316239316,1.6716239316239316,1.6716239316239316,{"$f":"AVERAGE(AD533:AE533)","v":1.661594188034188},1.6416550577777778,1.6219551970844446,1.6024917347194312,1.5832618339027982,1.5642626918959643,1.5454915395932129,1.5269456411180942,1.5086222934246771]
["Отраслевые","ОРДБ","Босния и Герцеговина","ЦМИ",null,"Курс марки к доллару США в конце года (eop USD/BAM)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,null,1.4223999999999999,1.6163636363636364,1.7943119266055045,1.8603633596499574,1.6301000000000001,1.6716239316239316,1.6716239316239316,1.6716239316239316,1.6716239316239316,{"$f":"AD533*(1+AE534-3%)","v":1.6515644444444444},1.6317456711111111,1.6121647230577778,1.5928187463810846,1.5737049214245116,1.5548204623674173,1.5361626168190083,1.5177286654171802,1.499515921432174]
["Отраслевые","ОРДБ","Босния и Герцеговина","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РБиГ, в марках (BAM, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,-1E-3,-9.0000000000000011E-3,-0.01,-1.0749999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.7000000000000001E-2,1.8000000000000002E-2,{"$f":"AD534","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2]
["Отраслевые","ОРДБ","Босния и Герцеговина","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РБиГ, в марках (BAM, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z534","v":1.7000000000000001E-2},{"$f":"AA534","v":1.6E-2},1.6E-2,{"$f":"AC534","v":1.7000000000000001E-2},{"$f":"AC535","v":1.7000000000000001E-2},1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,100]
[]
["Отраслевые","Недвижимость",null,"ЦМИ","2015-04-14","Прирост оборота розничной торговли","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.7000000000000003E-2,-5.1449999999999996E-2,1.2E-2,2.5849999999999998E-2,2.1749999999999999E-2,2.4E-2,2.5000000000000001E-2,{"$f":"AE2","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
["Отраслевые","Недвижимость",null,"ЦМИ","2015-04-14","Прирост реальных располагаемых доходов населения","%",null,"= рост потребления домохозяйств",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X9","v":-4.2000000000000003E-2},{"$f":"Y9","v":-5.7750000000000003E-2},{"$f":"Z9","v":-1.7000000000000001E-2},{"$f":"AA9","v":1.8500000000000003E-2},1.325E-2,0.02,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2,2.1000000000000001E-2]
["Отраслевые","Недвижимость",null,"ЦМИ","2015-04-14","Прирост объема промышленного производства","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.0000000000000001E-3,1.325E-2,2.1000000000000001E-2,3.3000000000000002E-2,2.2499999999999999E-2,2.4E-2,2.5000000000000001E-2,{"$f":"AE$2","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
["Отраслевые","Недвижимость",null,"ЦМИ","2015-04-14","Уровень безработицы","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6000000000000008E-2,5.525E-2,5.1999999999999998E-2,4.8250000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.9000000000000002E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,{"$f":"AH548","v":5.5E-2},5.5E-2,5.5E-2,5.5E-2,5.5E-2]
["Отраслевые","Недвижимость","Жилая","CIB Research","2015-06-15","Количество зарегистрированных договоров долевого участия в строительстве в Москве","ед.",null,"с 2019 с темпом роста реальных располагаемых доходов",null,null,null,null,null,null,null,null,null,null,null,null,21251,24029,19661,35621,51298,{"$f":"Z549*1.45","v":74382.099999999991},{"$f":"AA549*1.2","v":89258.51999999999},{"$f":"AB549*(1+AC546)","v":91043.690399999992},92955.607898399991,94907.675664266382,96900.736853215974,98935.652327133503,101013.3010260033,103134.58034754936,105300.40653484789,107511.71507207969,109769.46108859335,112074.6197714538]
["Отраслевые","Недвижимость","Жилая","CIB Research","2015-06-15","Средняя цена 1 кв.м. на первичном рынке жилой недвижимости в Москве (темп прироста)","%",null,"Без учета роста цен за счет роста строительной готовности объекта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.1,-0.05,-1.0999999999999999E-2,7.0000000000000001E-3,{"$f":"AB$3-1%","v":3.7999999999999999E-2},{"$f":"AC$3-1%","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","Недвижимость","Гостиницы",null,null,"Изменение реальных расходов на гостиничные услуги","%"]
["Отраслевые","Недвижимость","Гостиницы",null,null,"Ставка капитализации для гостиниц 3-5*, мин. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2499999999999999E-2,{"$f":"Z552-0.5%","v":8.7499999999999994E-2},8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2]
["Отраслевые","Недвижимость","Гостиницы",null,null,"Ставка капитализации для гостиниц 3-5*, макс. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10249999999999999,{"$f":"AA552+1%","v":9.7499999999999989E-2},9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2]
["Отраслевые","Недвижимость","Офисы",null,null,"Ставка капитализации для офисов класса А и В, мин. значение (Москва и Моск. обл.), на конец периода","%"]
["Отраслевые","Недвижимость","Офисы",null,null,"Ставка капитализации для офисов класса А и В, макс. значение (Москва и Моск. обл.), на конец периода","%"]
["Отраслевые","Недвижимость","Склады",null,null,"Ставка капитализации для складов класса А и В, мин. значение (Москва и Моск. обл.), на конец периода","%"]
["Отраслевые","Недвижимость","Склады",null,null,"Ставка капитализации для складов класса А и В, макс. значение (Москва и Моск. обл.), на конец периода","%"]
["Отраслевые","Недвижимость","ТЦ",null,null,"Ставка капитализации для торговой недвижимости, мин. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,9.5000000000000001E-2,9.5000000000000001E-2,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
["Отраслевые","Недвижимость","ТЦ",null,null,"Ставка капитализации для торговой недвижимости, макс. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.125,0.11,0.11,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105]
["Отраслевые","Недвижимость","Гостиницы",null,null,"Уровень вакантных площадей: гостиничная недвижимость (Москва и Моск. обл.)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-67%","v":0.32999999999999996},{"$f":"1-71.9%","v":0.28099999999999992},0.29166666666666663,0.2416666666666667,0.2616666666666666,0.2616666666666666,0.2616666666666666,0.2616666666666666,0.2616666666666666,0.2616666666666666,0.2616666666666666,0.2616666666666666,0.2616666666666666,0.2616666666666666,0.2616666666666666,0.2616666666666666]
["Отраслевые","Недвижимость","Офисы",null,null,"Уровень вакантных площадей: офисная недвижимость (Москва и Моск. обл.)","%"]
["Отраслевые","Недвижимость","Склады",null,null,"Уровень вакантных площадей: складская недвижимость (Москва и Моск. обл.)","%"]
["Отраслевые","Недвижимость","ТЦ",null,null,"Уровень вакантных площадей: торговая недвижимость (Москва и Моск. обл.)","%",null,null,null,null,1.6E-2,1.2999999999999999E-2,7.0000000000000001E-3,7.0000000000000001E-3,0.01,0.03,0.06,0.05,0.03,0.02,2.8000000000000001E-2,0.06,0.08,0.11,8.3000000000000004E-2,7.0000000000000007E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
["Отраслевые","Недвижимость","Офисы",null,null,"Темп прироста ставок аренды: офисная недвижимость (Москва и Моск. обл.)","%",null,null,null,3.9912762829645843E-3,-1.6236345590277201E-2,7.9434971955183453E-2,3.3884496513613804E-2,9.3034814507108043E-2,0.1357363168061263,0.22483711565783127,-0.36156967974364462,-3.2156469509323493E-3,2.5428474290161152E-2,0.14825567168483622,0.10912804589846958,-6.226708243569079E-2,9.1848319743374374E-2,-9.3389758904701581E-2,-1.8338295531031057E-2,7.9562799246192473E-2,4.0800000000000003E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2]
["Отраслевые","Недвижимость","Склады",null,null,"Темп прироста ставок аренды: складская недвижимость (Москва и Моск. обл.)","%",null,null,null,0.18436140886486641,0.15875134903481358,3.7879122856574243E-2,-4.6577196215583427E-2,-9.3842391275719139E-3,-8.723978634740337E-2,7.2181893334628544E-2,-0.10451875792389653,6.1520691116587756E-2,0.17531098096333575,7.2582762430523085E-2,2.6669640717010612E-2,1.3155296347179268E-2,-6.6761320365148813E-2,-4.148350807071044E-2,-6.766905315283811E-2,2.2563357314369092E-3,4.0800000000000003E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2]
["Отраслевые","Недвижимость","ТЦ",null,null,"Темп прироста ставок аренды: торговая недвижимость (Москва и Моск. обл.)","%",null,null,null,null,null,null,null,null,-3.1687546057479699E-2,8.1539465101108988E-2,-0.12175311620426221,8.4012453072062065E-3,0.20092619917822518,8.6527919549355348E-2,5.4793448098887421E-2,5.0487390522687248E-2,0.25162505887894482,-9.0521350795323419E-2,3.4482758620689724E-2,3.3333333333333437E-2,4.0800000000000003E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2]
["Отраслевые","Недвижимость","Гостиницы",null,null,"Темп прироста средней цены номера (Гостиничная недвижимость по Москве и Моск. обл.)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.8000000000000005E-2,{"$f":"Y567","v":6.8000000000000005E-2},0.54800000000000004,-0.32262532299741609,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2]
["Отраслевые","Недвижимость","Офисы",null,null,"Темп прироста ставок аренды: офисная недвижимость (Москва и Моск. обл., лучшие объекты в классе А)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,6.480000000000001E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
["Отраслевые","Недвижимость","Склады",null,null,"Темп прироста ставок аренды: складская недвижимость (Москва и Моск. обл., лучшие объекты в классе А)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X565+5%","v":-1.676132036514881E-2},0,0.04,0.05,6.480000000000001E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
["Отраслевые","Недвижимость","ТЦ",null,null,"Темп прироста ставок аренды: торговая недвижимость (Москва и Моск. обл., лучшие объекты в классе А)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.04,0.05,6.480000000000001E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
["Отраслевые","Недвижимость","Офисы",null,null,"Ставка капитализации для офисов класса А, мин. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5000000000000001E-2,9.5000000000000001E-2,0.09,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
["Отраслевые","Недвижимость","Офисы",null,null,"Ставка капитализации для офисов класса А, макс. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.105,0.105,9.9999999999999992E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2]
["Отраслевые","Недвижимость","Офисы",null,null,"Ставка капитализации для офисов класса В, мин. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10249999999999999,0.10249999999999999,9.7499999999999989E-2,9.4999999999999987E-2,9.4999999999999987E-2,9.4999999999999987E-2,9.4999999999999987E-2,9.4999999999999987E-2,9.4999999999999987E-2,9.4999999999999987E-2,9.4999999999999987E-2,9.4999999999999987E-2,9.4999999999999987E-2,9.4999999999999987E-2]
["Отраслевые","Недвижимость","Офисы",null,null,"Ставка капитализации для офисов класса В, макс. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11749999999999999,0.11749999999999999,0.11249999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999]
["Отраслевые","Недвижимость","Склады",null,null,"Ставка капитализации для складов класса А, мин. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11499999999999999,0.11499999999999999,0.10999999999999999,0.10749999999999998,0.10499999999999998,0.10499999999999998,0.10499999999999998,0.10499999999999998,0.10499999999999998,0.10499999999999998,0.10499999999999998,0.10499999999999998,0.10499999999999998,0.10499999999999998]
["Отраслевые","Недвижимость","Склады",null,null,"Ставка капитализации для складов класса А, макс. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13,0.125,0.12,0.11749999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999]
["Отраслевые","Недвижимость","Склады",null,null,"Ставка капитализации для складов класса В, мин. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,0.12,0.11499999999999999,0.11249999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999]
["Отраслевые","Недвижимость","Склады",null,null,"Ставка капитализации для складов класса В, макс. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13500000000000001,0.13500000000000001,0.13,0.1275,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125]
["Отраслевые","Недвижимость","Офисы",null,null,"Уровень вакантных площадей: офисов класса А (Москва и Моск. обл.)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15999999999999992,0.15900000000000003,0.14400000000000002,0.13900000000000001,0.13400000000000001,0.129,0.12400000000000001,0.11900000000000001,0.114,0.109,0.104,9.8999999999999991E-2,9.3999999999999986E-2,8.8999999999999982E-2]
["Отраслевые","Недвижимость","Офисы",null,null,"Уровень вакантных площадей: офисов класса В (Москва и Моск. обл.)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13,0.10602848101265816,9.1028481012658161E-2,8.6028481012658156E-2,8.1028481012658152E-2,7.6028481012658147E-2,7.1028481012658143E-2,6.6028481012658138E-2,6.1028481012658127E-2,5.6028481012658123E-2,5.1028481012658125E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2]
["Отраслевые","Недвижимость","Склады",null,null,"Уровень вакантных площадей: складов класса А (Москва и Моск. обл.)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10499999999999998,8.0000000000000071E-2,6.0000000000000074E-2,5.0000000000000072E-2,5.0000000000000072E-2,5.0000000000000072E-2,5.0000000000000072E-2,5.0000000000000072E-2,5.0000000000000072E-2,5.0000000000000072E-2,5.0000000000000072E-2,5.0000000000000072E-2,5.0000000000000072E-2,5.0000000000000072E-2]
["Отраслевые","Недвижимость","Склады",null,null,"Уровень вакантных площадей: складов класса В (Москва и Моск. обл.)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9999999999999978E-2,9.4999999999999973E-2,7.4999999999999983E-2,6.4999999999999988E-2,5.4999999999999986E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]

{"sheet":"inputs Sber_neg_11-2018","index":23,"n_rows":978,"n_cols":42,"rows_kept":978,"cut":false,"hidden":false,"merged":[]}
["INPUTS","Отрасль","Подотрасль/ Дивизион","Источник","Дата обновления","Наименование","Ед. измерения","Link","Комментарий к заполнению (формула)",2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["Общие",null,null,"ЦМИ",null,"Рост реального ВВП","%","Наименование листа, номер строки [например: Scenarios, line 352]","С 2019 года прогноз CIB",null,null,null,null,null,null,null,null,null,null,null,3.4000000000000002E-2,1.2999999999999999E-2,6.0000000000000001E-3,-2.8000000000000001E-2,-2.299524790849813E-3,1.6500000000000001E-2,1.763E-2,-1.0922565725222267E-3,1.8000000000000002E-2,1.9E-2,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
["Общие",null,null,"ЦМИ",null,"Инфляция - Рост индекса потребительских цен (RUB, eop CPI)","%",null,"С 2019 года прогноз CIB",null,null,null,null,null,null,null,null,null,null,null,6.6000000000000003E-2,6.5000000000000002E-2,0.114,0.12909999999999999,5.4000000000000006E-2,2.5000000000000001E-2,4.2000000000000003E-2,6.8000000000000005E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Общие",null,null,"CIB Research",null,"Инфляция - Рост индекса потребительских цен в США, в долларах США (USD, eop CPI)","%",null,"(EoY) Tom Levinson",null,null,null,null,null,null,null,null,null,null,null,1.7989999999999999E-2,1.3169999999999999E-2,8.7399999999999995E-3,2E-3,1.3000000000000001E-2,0.02,2.1000000000000001E-2,2.3E-2,2.2000000000000002E-2,2.1000000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Общие",null,null,"ЦМИ",null,"Инфляция - Рост индекса цен производителей (RUB, eop PPI)","%",null,"С 2019 года прогноз CIB",null,null,null,null,null,null,null,null,null,null,null,5.0999999999999997E-2,3.4599999999999964E-2,6.2799999999999967E-2,0.12139999999999995,7.4500000000000011E-2,8.3699999999999997E-2,0.09,7.2000000000000008E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Общие",null,null,"ЦМИ",null,"Инфляция - Дефлятор ВВП (RUB, GDP Deflator)","%",null,"=0.8CPI+0.2PPI; С 2019 года прогноз CIB",null,null,null,null,null,null,null,null,null,null,null,7.3999999999999996E-2,0.05,7.1999999999999995E-2,7.9000000000000001E-2,3.5158922314520946E-2,4.4000000000000004E-2,7.9430000000000001E-2,6.8110000000000004E-2,3.9E-2,3.9E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Общие",null,null,"ЦМИ, CIB Research",null,"Курс рубля к доллару США в конце года (eop USD/RUB)","$/руб",null,"2015-17 модель ЦМИ c ценой на нефть CIB Research, после - CIB Research, с 2019 года прогноз CIB; =предыдущий год*1.02",null,null,null,null,null,null,null,null,null,null,null,30.37,32.729999999999997,56.26,72.8827,60.6569,57.600200000000001,85,85.5,86,88.58,91.237399999999994,93.974521999999993,96.793757659999997,99.697570389800006,102.68849750149401,105.76915242653884,108.94222699933501,112.21049380931505,112.21049380931505]
["Общие",null,null,"ЦМИ, CIB Research",null,"Курс рубля к EUR в конце года (eop EUR/RUB)","EUR/руб",null,"=EUR/USD*курс доллара",null,null,null,null,null,null,null,null,null,null,null,40.229999999999997,44.97,68.34,79.56,63.811100000000003,68.866799999999998,100.5125,89.775000000000006,90.3,93.009,95.799269999999993,98.673248099999995,101.63344554300001,104.68244890929002,107.82292237656871,111.05761004786578,114.38933834930177,117.82101849978081,117.82101849978081]
["Общие",null,null,"ЦМИ",null,"Рост реальных расп. денежных доходов населения","%",null,"С 2019 года прогноз CIB",null,null,null,null,null,null,null,null,null,null,null,5.8000000000000003E-2,4.8000000000000001E-2,-5.0000000000000001E-3,-4.2000000000000003E-2,-5.7750000000000003E-2,-1.7000000000000001E-2,0.02,-1.7499999999999998E-3,1.3000000000000001E-2,1.6E-2,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3]
["Общие",null,null,"CIB Research",null,"Ставка Libor 3m","%",null,"(EoY) Tom Levinson",null,null,null,null,null,null,null,null,null,null,null,4.3006071428571399E-3,2.6720118577075098E-3,2.3369980237154201E-3,6.1269999999999996E-3,9.9789000000000006E-3,1.6E-2,2.8999999999999998E-2,3.7999999999999999E-2,0.03,2.4E-2,0.02,2.7000000000000003E-2,3.3000000000000002E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
["Общие",null,null,"CIB Research",null,"Ставка Mosprime 3m","%",null,"(EoY) Tsibanov Vladimir",null,null,null,null,null,null,null,null,null,null,null,7.0919918699186998E-2,7.0100406504065002E-2,0.105294331983806,0.11789999999999999,0.10490000000000001,7.8799999999999995E-2,7.7837484729909964E-2,7.783748443237036E-2,7.0200618324345279E-2,7.0200617229116122E-2,7.0200618599804671E-2,7.0200617514728558E-2,7.0200617874132301E-2,7.020061724504216E-2,7.0200617397438561E-2,7.0200617644156804E-2,7.0200617494116976E-2,7.0200617354638117E-2,7.0200617354638117E-2]
["Общие",null,null,"CIB Research",null,"Ставка НДС","%",null,"С 2019 года прогноз CIB",null,null,null,null,null,null,null,null,null,null,null,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["Общие",null,null,"CIB Research",null,"Ставка НДФЛ","%",null,"С 2019 года прогноз CIB",null,null,null,null,null,null,null,null,null,null,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
["Общие",null,null,"ЦМИ",null,"Средний за период курс рубля к доллару США (av USD/RUB)","$/руб",null,"С 2019 года прогноз CIB",null,null,null,null,null,null,null,null,null,null,null,31.07,31.82,38.6,60.94,67.05,58.298184615384642,63.3,85,85.5,86,88.58,91.237399999999994,93.974521999999993,96.793757659999997,99.697570389800006,102.68849750149401,105.76915242653884,108.94222699933501,112.21049380931505]
["Общие",null,null,"ЦМИ",null,"Средний за период курс рубля к EUR (av EUR/RUB)","EUR/руб",null,"формула",null,null,null,null,null,null,null,null,null,40.201768032786909,40.927316393442602,39.937520491803269,42.38285477178421,51.002878099173586,67.977302469135793,73.992421774193559,66.030461943319835,74.852249999999998,89.25,89.775000000000006,90.3,93.009,95.799269999999993,98.673248099999995,101.63344554300001,104.68244890929002,107.82292237656871,111.05761004786578,114.38933834930177,117.82101849978081]
["Общие",null,null,"CIB Research",null,"Налог на имущество, инвентаризационная стоимость (НК Часть 2 Статья 380, максимальная ставка)","%",null,"С 2019 года = 2018",null,null,null,null,null,null,null,null,null,null,null,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2]
["Общие",null,null,"CIB Research",null,"Налог на имущество, кадастровая стоимость Москва (Закон г. Москвы от 05.11.2003 N 64, ред. от 25.11.2015, \"О налоге на имущество организаций\")","%",null,"С 2019 года = 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,8.9999999999999993E-3,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Общие",null,null,"CIB Research",null,"Налог на имущество, кадастровая стоимость кроме Москвы (НК Часть 2 Статья 380, максимальная ставка)","%",null,"С 2019 года = 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Общие",null,null,"ЦМИ",null,"Инфляция з.платы (Рост номинальных заработных плат)","%",null,"С 2019 года прогноз CIB; =CPI+рост реальных доходов",null,null,null,null,null,null,null,null,null,null,null,0.13900000000000001,0.11899999999999999,9.0999999999999998E-2,4.4006770272349671E-2,8.6283249999999923E-2,7.1999999999999995E-2,0.10999470833333325,4.9210500000000046E-2,7.5080000000000036E-2,6.1840000000000117E-2,4.3000000000000003E-2,4.3000000000000003E-2,4.3000000000000003E-2,4.3000000000000003E-2,4.3000000000000003E-2,4.3000000000000003E-2,4.3000000000000003E-2,4.3000000000000003E-2,4.3000000000000003E-2]
["Общие",null,null,"CIB Research",null,"Ставка Euribor 3m","%",null,"(EoY) Tom Levinson",null,null,null,null,null,null,null,null,null,null,null,4.9081058365758696E-3,1.52185019762846E-3,1.79734743083004E-3,-1.2786E-3,-3.1900000000000001E-3,-3.2789999999999998E-3,-2E-3,0,5.0000000000000001E-3,1.2E-2,1.8000000000000002E-2,2.3E-2,2.8999999999999998E-2,3.5000000000000003E-2,2.7999999999999997E-2,1.9E-2,2.7000000000000003E-2,2.7999999999999997E-2,2.7999999999999997E-2]
["Общие",null,null,"CIB Research",null,"Процентный своп IRS 1Y Mosprime","%",null,"(EoY) Tsibanov Vladimir",null,null,null,null,null,null,null,null,null,null,null,7.3222593869731775E-2,6.9354528735632331E-2,0.10586615708812261,0.11599999999999999,0.10465000000000001,7.8E-2,8.1141290446847592E-2,7.9397079323413111E-2,7.307215041071724E-2,7.3072150469252417E-2,7.3072150410910863E-2,7.3072150198000285E-2,7.3072151042398392E-2,7.3072150027489347E-2,7.3072150726625429E-2,7.3072150420672832E-2,7.3072150485690601E-2,7.307215071551254E-2,7.307215071551254E-2]
["Общие",null,null,"CIB Research",null,"Процентный своп IRS 3Y Mosprime","%",null,"(EoY) Tsibanov Vladimir",null,null,null,null,null,null,null,null,null,null,null,7.5070977011494247E-2,6.9934961685823707E-2,9.8913639846743243E-2,0.1079,9.5299999999999996E-2,7.5899999999999995E-2,8.1341290446847597E-2,7.9597079323413117E-2,7.5075151430293197E-2,7.5075151359387471E-2,7.5075151568567033E-2,7.5075151423736219E-2,7.5075151598837264E-2,7.5075151391595485E-2,7.5075151544423457E-2,7.5075151536058815E-2,7.5075151544295338E-2,7.5075151533769313E-2,7.5075151533769313E-2]
["Общие",null,null,"CIB Research",null,"Процентный своп IRS 5Y Mosprime","%",null,"(EoY) Tsibanov Vladimir",null,null,null,null,null,null,null,null,null,null,null,7.6751555555555559E-2,7.1434632183908123E-2,9.633078544061302E-2,0.10619999999999999,9.1799999999999993E-2,7.5499999999999998E-2,8.1541290446847603E-2,7.9797079323413123E-2,7.7082160522134791E-2,7.708216043527516E-2,7.7082160494510887E-2,7.7082160492789153E-2,7.7082160545632217E-2,7.7082160477458972E-2,7.7082160557982782E-2,7.7082160505208774E-2,7.7082160481871886E-2,7.7082160566756208E-2,7.7082160566756208E-2]
["Общие",null,null,"CIB Research",null,"Процентный своп IRS 7Y Mosprime","%",null,"(EoY) Tsibanov Vladimir",null,null,null,null,null,null,null,null,null,null,null,7.8596911877394732E-2,7.3566593869731592E-2,9.5379850574712641E-2,0.10539999999999999,8.9600000000000013E-2,7.5300000000000006E-2,8.1741290446847609E-2,7.9994470429944675E-2,7.9093185510380248E-2,7.9093185509178099E-2,7.9093185513641195E-2,7.9093185555287882E-2,7.9093185582848502E-2,7.9093185500042518E-2,7.9093185541892597E-2,7.909318556650935E-2,7.9093185581947889E-2,7.9093185612680861E-2,7.9093185612680861E-2]
["Общие",null,null,"CIB Research",null,"Процентный своп IRS 10Y Mosprime","%",null,"(EoY) Tsibanov Vladimir",null,null,null,null,null,null,null,null,null,null,null,8.1269616858237512E-2,7.6304413793103459E-2,9.5675601532567031E-2,0.10390000000000001,8.7300000000000003E-2,7.5300000000000006E-2,8.3552757749877138E-2,8.2748090619938486E-2,8.2117270703526479E-2,8.2117270705645673E-2,8.2117270704074263E-2,8.211727069629049E-2,8.2117270761944861E-2,8.2117270710415635E-2,8.2117270777207096E-2,8.2117270743724324E-2,8.2117270755042604E-2,8.2117270772326778E-2,8.2117270772326778E-2]
["Общие",null,null,"CIB Research",null,"Средний за период курс рубля к CHF (av CHF/RUB)","CHF/руб",null,"формула",null,null,null,null,null,null,null,null,null,null,null,33.114757028112443,34.428351219512201,42.014607692307678,63.87710916334661,67.848924193548427,59.296312550607276,87.756,88.74,91.135980000000018,93.870059400000017,96.686161182000021,99.58674601746003,102.57434839798384,105.65157884992335,92.519345321734406,95.294925681386445,98.153773451828044,101.0983866553829,104.13133825504437]
["Общие",null,null,"CIB Research",null,"Курс рубля к CHF в конце года (eop CHF/RUB)","CHF/руб",null,"формула",null,null,null,null,null,null,null,null,null,null,null,33.288800000000002,36.695999999999998,56.976300000000002,73.611526999999995,59.415100000000002,58.974299999999999,86.904000000000011,90.575999999999993,91.695960000000042,96.044158799999991,97.328163564000036,101.84532847092001,103.30336832504766,107.99978937479905,95.294925681386445,98.153773451828044,101.0983866553829,104.13133825504437,104.13133825504437]
["Общие",null,null,"CIB Research",null,"Инфляция - Рост индекса цен производителей в США, в долларах США (USD, eop PPI)","%",null,"=CPI",null,null,null,null,null,null,null,null,null,null,7.8E-2,2.1000000000000001E-2,4.0000000000000001E-3,8.0000000000000002E-3,-5.0999999999999997E-2,-1.9E-2,0.02,2.3E-2,2.5000000000000001E-2,2.3E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Общие",null,null,"CIB Research",null,"Инфляция - Рост индекса потребительских цен в Еврозоне (EUR, eop CPI)","%",null,"Bloomberg consensus",null,null,null,null,null,null,null,null,null,null,null,2.2212505465675658E-2,8.4695012404825132E-3,-1.6118086189345071E-3,1E-3,2E-3,1.2999999999999999E-2,1.4999999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Общие",null,null,"CIB Research",null,"Инфляция - Рост индекса цен производителей в Еврозоне (EUR, eop PPI)","%",null,"=CPI",null,null,null,null,null,null,null,null,null,null,4.9000000000000002E-2,2.4E-2,-1E-3,-1.2999999999999999E-2,-1.9E-2,-1.0999999999999999E-2,1.2999999999999999E-2,1.4999999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Общие",null,null,"CIB Research",null,"Ставка страхового взноса в ФОМС","%",null,"Не меняется",null,null,null,null,null,null,null,null,null,null,null,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2]
["Общие",null,null,"CIB Research",null,"Ставка страхового взноса в ФСС","%",null,"Не меняется",null,null,null,null,null,null,null,null,null,null,null,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2]
["Общие",null,null,"CIB Research",null,"Ставка страхового взноса в ПФР","%",null,"Не меняется",null,null,null,null,null,null,null,null,null,null,null,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22]
["Общие",null,null,"CIB Research",null,"Ставка налога на прибыль организаций","%",null,"Не меняется",null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["Общие",null,null,"ЦМИ",null,"Средний за период курс EUR к доллару США (av EUR/USD)","EUR/$",null,"2017-21 ЦМИ",null,null,null,null,null,null,null,null,null,null,null,null,null,1.32,1.109844890109889,1.1075316927665921,1.1301777562326867,1.1825000000000001,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05]
["Общие",null,null,"ЦМИ",null,"Курс EUR к доллару США в конце года (eop EUR/USD)","EUR/$",null,null,null,null,null,null,null,null,null,null,null,null,null,1.3193999999999999,1.3791,1.2141,1.0865499999999999,1.0516000000000001,1.1994,1.1825000000000001,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05]
["Общие",null,null,"CIB Research",null,"ECB policy rate (Main Refinancing Operations rate)","%",null,"(EoY) Tom Levinson, АХ",null,null,null,null,null,null,null,null,null,null,null,7.4999999999999997E-3,2.5000000000000001E-3,5.0000000000000001E-4,5.0000000000000001E-4,-1E-3,-4.0000000000000001E-3,0,0,2.5000000000000001E-3,7.4999999999999997E-3,1.4999999999999999E-2,2.2499999999999999E-2,2.75E-2,3.5000000000000003E-2,0.03,2.5000000000000001E-2,0.03,0.03,0.03]
["Общие",null,null,"CIB Research",null,"Курс EUR к CHF в конце года (eop EUR/CHF)",null,null,"формула",null,null,null,null,null,null,null,null,null,null,null,1.2072000000000001,1.2276,1.2023999999999999,0.92954765082140733,0.98896918980600979,0.81247290311822573,0.81183932346723031,0.90190476190476188,0.88952380952380949,0.87809523809523815,0.88380952380952382,0.88380952380952382,0.88380952380952382,0.88380952380952382,0.88380952380952382,0.88380952380952382,0.88380952380952382,0.88380952380952382,0.88380952380952382]
["Общие",null,null,"ЦМИ",null,"Ключевая ставка на конец года (eop)","%",null,"С 2020 года = инфляция + 2%",null,null,null,null,null,null,null,null,null,null,null,null,null,0.17,0.11,0.1,7.7499999999999999E-2,7.7499999999999999E-2,9.5000000000000001E-2,7.0000000000000007E-2,6.7500000000000004E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2]
[null,null,null,"CIB Research",null,"USD/CHF eop",null,null,"(EoY) Tom Levinson",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.01,1.04,0.97448000000000001,0.96,0.94699999999999995,0.93400000000000005,0.92200000000000004,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005]
[null,null,null,null,null,"USD/CHF average",null,null,"формула",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98173704755070879,0.98316711626257081,0.97528159972138384,0.95350000000000001,0.9405,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Уголь",null,"CIB Research",null,"Hard Coking Coal (FOB Australia)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,192,149,117,90,143.19999999999999,187,134,120.60000000000001,113.9,113.9,113.9,113.9,113.9,113.9,113.9,113.9,113.9,113.9,113.9]
["Отраслевые","Уголь",null,"CIB Research",null,"Антрацит","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,169,132,108,100,92,150,100.5,87.100000000000009,87.100000000000009,87.100000000000009,87.100000000000009,87.100000000000009,87.100000000000009,87.100000000000009,87.100000000000009,87.100000000000009,87.100000000000009,87.100000000000009,87.100000000000009]
["Отраслевые","Уголь",null,"CIB Research",null,"Энергетический уголь (CIF ARA)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,93,82,76,57,59.08,84,60.300000000000004,56.95,57.200580000000002,57.200580000000002,57.200580000000002,57.200580000000002,57.200580000000002,57.200580000000002,57.200580000000002,57.200580000000002,57.200580000000002,57.200580000000002,57.200580000000002]
["Отраслевые","Уголь",null,"CIB Research",null,"Thermal Coal (FOB Newcastle)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,95,84,71,59,65.7,87,67,60.300000000000004,60.565320000000007,60.565320000000007,60.565320000000007,60.565320000000007,60.565320000000007,60.565320000000007,60.565320000000007,60.565320000000007,60.565320000000007,60.565320000000007,60.565320000000007]
[]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Алюминий (London Metals Exchange)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,2052,1888,1895,1681,1611,2111,1407,1407,1340,1340,1340,1340,1340,1340,1340,1340,1340,1340,1340]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Арматура (Rebar, EXW Russia)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,634,543,489,319,284,446,321.60000000000002,308.20000000000005,308.20000000000005,308.20000000000005,308.20000000000005,308.20000000000005,308.20000000000005,308.20000000000005,308.20000000000005,308.20000000000005,308.20000000000005,308.20000000000005,308.20000000000005]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Арматура (Rebar, FOB Black Sea)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,619,586,527,366,314,439,335,321.60000000000002,321.60000000000002,321.60000000000002,321.60000000000002,321.60000000000002,321.60000000000002,321.60000000000002,321.60000000000002,321.60000000000002,321.60000000000002,321.60000000000002,321.60000000000002]
["Отраслевые","Металлы","Трубы",null,null,"Бесшовные трубы (EXW Russia)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,1279.3949690223785,1082.1327918175093,905.24105889902125,792.41036225303776,682.39758895198145,1078,816.06000000000006,799.05875000000003,802.24902042353017,802.24902042353017,802.24902042353017,802.24902042353017,802.24902042353017,802.24902042353017,802.24902042353017,802.24902042353017,802.24902042353017,802.24902042353017,802.24902042353017]
["Отраслевые","Металлы","Черная металлургия",null,null,"Горячебрикетированное железо (HBI, EXW Russia)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,395,369,370,262,241,245,150.75,150.75,151.41330000000002,151.41330000000002,151.41330000000002,151.41330000000002,151.41330000000002,151.41330000000002,151.41330000000002,151.41330000000002,151.41330000000002,151.41330000000002,151.41330000000002]
["Отраслевые","Металлы","Черная металлургия",null,null,"Горячебрикетированное железо (HBI, FOB Black Sea)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,371,350,363,257,236,240,165.49,147.4,148.04856000000001,148.04856000000001,148.04856000000001,148.04856000000001,148.04856000000001,148.04856000000001,148.04856000000001,148.04856000000001,148.04856000000001,148.04856000000001,148.04856000000001]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Горячекатанный прокат (HRC, EXW Russia)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,561,509,477,370,424,534,381.90000000000003,368.5,368.5,368.5,368.5,368.5,368.5,368.5,368.5,368.5,368.5,368.5,368.5]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Горячекатанный прокат (HRC, FOB Black Sea)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,581,543,522,345,394,495,368.5,355.1,355.1,355.1,355.1,355.1,355.1,355.1,355.1,355.1,355.1,355.1,355.1]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Горячеоцинкованный прокат (HDG, EXW Russia)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,957,815,716,562,647,700,485.75000000000006,485.75000000000006,485.75000000000006,485.75000000000006,485.75000000000006,485.75000000000006,485.75000000000006,485.75000000000006,485.75000000000006,485.75000000000006,485.75000000000006,485.75000000000006,485.75000000000006]
["Отраслевые","Металлы","Черная металлургия",null,null,"Горячеоцинкованный прокат (HDG, FOB Black Sea)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,737.64407700208335,692.30197291666661,649.52198020833328,613,657,735,502.50000000000006,502.50000000000006,502.50000000000006,502.50000000000006,502.50000000000006,502.50000000000006,502.50000000000006,502.50000000000006,502.50000000000006,502.50000000000006,502.50000000000006,502.50000000000006,502.50000000000006]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Железная руда (Iron Ore 62%, CFR China)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,129,136,97,55,58,71,43.550000000000004,40.200000000000003,40.200000000000003,40.200000000000003,40.200000000000003,40.200000000000003,40.200000000000003,40.200000000000003,40.200000000000003,40.200000000000003,40.200000000000003,40.200000000000003,40.200000000000003]
["Отраслевые","Металлы","Черная металлургия",null,null,"Заготовка квадратная (Billet, EXW Russia)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,574.97961911591722,467.93014601299592,445.59876825650304,305.74171697458252,294,450,308.20000000000005,284.75,284.75,284.75,284.75,284.75,284.75,284.75,284.75,284.75,284.75,284.75,284.75]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Заготовка квадратная (Billet, FOB Black Sea)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,560,511,483,330,284,466,321.60000000000002,294.8,294.8,294.8,294.8,294.8,294.8,294.8,294.8,294.8,294.8,294.8,294.8]
["Отраслевые","Металлы","Черная металлургия",null,null,"Заготовка плоская (Slab, EXW Russia)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,529.97961911591722,439.93014601299592,451.59876825650304,276.76005713162755,335,425,321.60000000000002,314.90000000000003,314.90000000000003,314.90000000000003,314.90000000000003,314.90000000000003,314.90000000000003,314.90000000000003,314.90000000000003,314.90000000000003,314.90000000000003,314.90000000000003,314.90000000000003]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Заготовка плоская, (Slab, FOB Black Sea)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,515,483,489,290,339,439,335,321.60000000000002,321.60000000000002,321.60000000000002,321.60000000000002,321.60000000000002,321.60000000000002,321.60000000000002,321.60000000000002,321.60000000000002,321.60000000000002,321.60000000000002,321.60000000000002]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Золото (London Metals Exchange)","$/унция",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,1669,1412,1266,1160,1249,1258,837.5,837.5,837.5,837.5,837.5,837.5,837.5,837.5,837.5,837.5,837.5,837.5,837.5]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Медь (London Metals Exchange)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,7953,7349,6827,5493,4871,6173,4355,4522.5,4522.5,4522.5,4522.5,4522.5,4522.5,4522.5,4522.5,4522.5,4522.5,4522.5,4522.5]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Металлолом (Scrap, EXW Russia )","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,318,296,273,158,174,230,187.60000000000002,167.5,167.5,167.5,167.5,167.5,167.5,167.5,167.5,167.5,167.5,167.5,167.5]
["Отраслевые","Металлы","Черная металлургия",null,null,"Металлолом (Scrap, FOB Black sea)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,209,250,201,187.60000000000002,187.60000000000002,187.60000000000002,187.60000000000002,187.60000000000002,187.60000000000002,187.60000000000002,187.60000000000002,187.60000000000002,187.60000000000002,187.60000000000002,187.60000000000002]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Никель (London Metals Exchange)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,17519,15089,16960,11877,9645,10471,9045,9380,9380,9380,9380,9380,9380,9380,9380,9380,9380,9380,9380]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Окатыш (Pellet, EXW Russia)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,113,102,73,52,53,70,45.56,43.550000000000004,43.741620000000005,43.741620000000005,43.741620000000005,43.741620000000005,43.741620000000005,43.741620000000005,43.741620000000005,43.741620000000005,43.741620000000005,43.741620000000005,43.741620000000005]
["Отраслевые","Металлы","Черная металлургия",null,null,"Окатыш (Pellet, FOB Black Sea)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,112,107,101,77,69,85,55.610000000000007,53.6,53.835840000000005,53.835840000000005,53.835840000000005,53.835840000000005,53.835840000000005,53.835840000000005,53.835840000000005,53.835840000000005,53.835840000000005,53.835840000000005,53.835840000000005]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Свинец (London Metals Exchange) ","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,2074,2155,2112,1794,1875,2250,1474,1407,1413.1907999999999,1413.1907999999999,1413.1907999999999,1413.1907999999999,1413.1907999999999,1413.1907999999999,1413.1907999999999,1413.1907999999999,1413.1907999999999,1413.1907999999999,1413.1907999999999]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Серебро (London Metals Exchange)","$/унция",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,31.2,23.9,19.100000000000001,15.7,17.14,17.600000000000001,10.72,10.72,10.72,10.72,10.72,10.72,10.72,10.72,10.72,10.72,10.72,10.72,10.72]
["Отраслевые","Металлы","Трубы",null,null,"Трубы большого диаметра (LDP, EXW Russia)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,1777.5638861281996,1777.5638861281996,1813.1151638507636,1516,1598.0327250367213,2027.3549496734524,1534.3000000000002,1502.3354166666666,1508.7602248852688,1508.7602248852688,1508.7602248852688,1508.7602248852688,1508.7602248852688,1508.7602248852688,1508.7602248852688,1508.7602248852688,1508.7602248852688,1508.7602248852688,1508.7602248852688]
["Отраслевые","Металлы","Цветная металлургия",null,null,"Ферросилико-марганец (Европа)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,845,1217,737,670,670,670,670,670,670,670,670,670,670,670,670]
["Отраслевые","Металлы","Цветная металлургия",null,null,"Ферросилиций (Европа)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1028,1461,1005.0000000000001,938,938,938,938,938,938,938,938,938,938,938,938]
["Отраслевые","Металлы","Цветная металлургия",null,null,"Феррохром (High carbon/Europe)","cents/lb",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,107.9,99.6,108.1,96.8,103,120,85.76,80.400000000000006,80.400000000000006,80.400000000000006,80.400000000000006,80.400000000000006,80.400000000000006,80.400000000000006,80.400000000000006,80.400000000000006,80.400000000000006,80.400000000000006,80.400000000000006]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Холоднокатанный прокат (CRC, EXW Russia)","$/т",null,"В 2015 FOB>EXW из-за премии внутреннего рынка. С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,679,596,538,459,479,600,388.6,355.1,355.1,355.1,355.1,355.1,355.1,355.1,355.1,355.1,355.1,355.1,355.1]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Холоднокатанный прокат (CRC, FOB Black Sea)","$/т",null,"В 2015 FOB>EXW из-за премии внутреннего рынка. С 2020 года = 2020",null,null,null,null,null,null,null,null,null,null,null,679,622,608,414,444,555,402,368.5,368.5,368.5,368.5,368.5,368.5,368.5,368.5,368.5,368.5,368.5,368.5]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Цинк (London Metals Exchange)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,1965,1938,2166,1939,2101,2893,1943.0000000000002,2010.0000000000002,2010.0000000000002,2010.0000000000002,2010.0000000000002,2010.0000000000002,2010.0000000000002,2010.0000000000002,2010.0000000000002,2010.0000000000002,2010.0000000000002,2010.0000000000002,2010.0000000000002]
["Отраслевые","Металлы","Черная металлургия",null,null,"Чугун (Pig iron, EXW Russia)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,430.17569754728976,346.64168447453437,339.48556070933324,248,256,330,234.5,221.10000000000002,221.10000000000002,221.10000000000002,221.10000000000002,221.10000000000002,221.10000000000002,221.10000000000002,221.10000000000002,221.10000000000002,221.10000000000002,221.10000000000002,221.10000000000002]
["Отраслевые","Металлы","Черная металлургия",null,null,"Чугун (Pig iron, FOB Black Sea)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,415.19607843137254,389.71153846153845,376.88679245283021,270,266,340,254.60000000000002,234.5,234.5,234.5,234.5,234.5,234.5,234.5,234.5,234.5,234.5,234.5,234.5]
["Отраслевые","Металлы","Цветная металлургия",null,null,"Платина (LME)","$/унция",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1054,989,960,569.5,536,536,536,536,536,536,536,536,536,536,536,536]
["Отраслевые","Металлы","Цветная металлургия",null,null,"Палладий (LME)","$/унция",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,690,615,850,656.6,670,670,670,670,670,670,670,670,670,670,670,670]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Удобрения",null,"CIB Research",null,"Карбамид (FOB Южный)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,268,195,221,170.85000000000002,160.80000000000001,161.44320000000002,161.44320000000002,161.44320000000002,161.44320000000002,161.44320000000002,161.44320000000002,161.44320000000002,161.44320000000002,161.44320000000002,161.44320000000002,161.44320000000002]
["Отраслевые","Удобрения",null,"CIB Research",null,"Моноаммонийфосфат, MAP (FOB Балтика)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,459,345,348,278.05,268,268,268,268,268,268,268,268,268,268,268,268]
["Отраслевые","Удобрения",null,"CIB Research",null,"Апатитовый концетрат (FOB Morocco)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,120,97,63.650000000000006,63.650000000000006,63.904600000000002,63.904600000000002,63.904600000000002,63.904600000000002,63.904600000000002,63.904600000000002,63.904600000000002,63.904600000000002,63.904600000000002,63.904600000000002,63.904600000000002]
["Отраслевые","Удобрения",null,"CIB Research",null,"Аммиак (FOB Черное море)","$/т",null,"Цена не следует газовому тренду из-за Китая, который на угле. С 2018 года = 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,396,225,271,196.98000000000002,203.01000000000002,203.82204000000002,203.82204000000002,203.82204000000002,203.82204000000002,203.82204000000002,203.82204000000002,203.82204000000002,203.82204000000002,203.82204000000002,203.82204000000002,203.82204000000002]
["Отраслевые","Удобрения",null,"CIB Research",null,"Аммиачная селитра (FOB Черное море)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,224,162.92583006443252,196,130.65,130.65,130.65,130.65,130.65,130.65,130.65,130.65,130.65,130.65,130.65,130.65,130.65]
["Отраслевые","Удобрения",null,"CIB Research",null,"Хлорид калия (CFR Ю-В Азия)","$/т",null,"С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,null,null,null,323,255,251,192.96,189.61,174.87,174.87,174.87,174.87,174.87,174.87,174.87,174.87,174.87,174.87,174.87]
["Отраслевые","Удобрения",null,"CIB Research",null,"Хлорид калия (средняя цена реализации производителей СНГ CFR)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,294,235,235,180.65976095617532,177.52330677290837,163.72290836653389,163.72290836653389,163.72290836653389,163.72290836653389,163.72290836653389,163.72290836653389,163.72290836653389,163.72290836653389,163.72290836653389,163.72290836653389,163.72290836653389]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Сельхозпродукция",null,null,null,"Кукуруза","руб/кг без НДС",null,"цена предыдущего года *( 1+изменение мировых цен на масло)*(1+изменение курса рубля)",null,null,null,null,null,null,null,null,null,null,null,6.7510000000000003,6.5810000000000004,5.7990000000000004,7.8529999999999998,8.3480000000000008,7.0304200000000003,6.8579797961899658,7.3407911579989715,7.8700619351901127,7.9070821950104575,8.1250870789678444,8.3491025403110619,8.5792942956968101,8.815832630728897,9.0588925259279804,9.3086537861743395,9.565301173719515,9.8290245448651987,10.100018990410456]
["Отраслевые","Сельхозпродукция",null,null,null,"Молоко сырое","руб/литр без НДС",null,"цена предыдущего года * (1+ИПЦ/2)",null,null,null,null,null,null,null,null,null,null,null,13.603999999999999,15.875,19.614000000000001,20.648,21.814,24.5,21.076125000000001,21.098767595392118,21.584039250086139,22.080093485482859,22.859520785520406,23.666461869249279,24.501887973233782,25.366804618688938,26.262252821728662,27.189310346335688,28.149093001561344,29.142755984516466,30.171495270769899]
["Отраслевые","Сельхозпродукция",null,null,null,"Мясо птицы бройлеров в убойном весе ","руб/кг без НДС",null,"Мясо птицы бройлеров в живом весе*1,4",null,null,null,null,null,null,null,null,null,null,null,79.428640000000001,73.473369999999989,87.441000000000003,96.53,98.453000000000003,85.891818181818181,89.632695681900017,89.027982537592976,90.480360605657239,91.954855371082772,94.578633911004346,97.277277598598346,100.05292258607838,102.90776597720115,105.84406756641732,108.86415162764578,111.97040875408796,115.16529775053796,118.45134757968667]
["Отраслевые","Сельхозпродукция",null,null,null,"Мясо птицы бройлеров в живом весе ","руб/кг без НДС",null,"цена предыдущего года *(1+ИПЦ/3) ",null,null,null,null,null,null,null,null,null,null,null,55.173000000000002,54.357999999999997,63.654000000000003,71.275999999999996,72.344999999999999,68.057460000000006,71.137060065000014,70.657128998089661,71.809810004489876,72.980043945303791,75.062407865876466,77.204188570316148,79.407081417522519,81.672830140635838,84.003228227315333,86.400120339401411,88.865403773085674,91.40102996074441,94.009006015624337]
["Отраслевые","Сельхозпродукция",null,null,null,"Мясо крупного рогатого скота в убойном весе ","руб/кг без НДС",null,"Мясо крупного рогатого скота в живом весе*1,5",null,null,null,null,null,null,null,null,null,null,null,174.53289999999998,174.41897,182.30699999999999,227.32312499999998,173,194,188.42250000000001,188.62492688968072,192.96330020814338,197.3980707918744,204.36622269082758,211.58035035181385,219.04913671923291,226.78157124542187,234.7869607103853,243.07494042346195,251.65548582041018,260.53892446987072,269.7359485036572]
["Отраслевые","Сельхозпродукция",null,null,null,"Мясо крупного рогатого скота в живом весе ","руб/кг без НДС",null,"цена предыдущего года *(1+ИПЦ/2)",null,null,null,null,null,null,null,null,null,null,null,73.096999999999994,72.128,150,151.54874999999998,115.3,97.56,94.211250000000007,94.312463444840361,96.48165010407169,98.699035395937202,102.18311134541379,105.79017517590692,109.52456835961645,113.39078562271094,117.39348035519265,121.53747021173098,125.82774291020509,130.26946223493536,134.8679742518286]
["Отраслевые","Сельхозпродукция",null,null,null,"Подсолнечник","руб/кг без НДС",null,"цена предыдущего года *( 1+изменение мировых цен)*(1+изменение курса рубля)",null,null,null,null,null,null,null,null,null,null,null,14,14,11.534000000000001,20.283999999999999,21.885999999999999,17.03256,16.862234400000002,17.576720813905919,18.595610687558839,18.70435694888959,19.265487657356278,19.843452287076968,20.438755855689276,21.051918531359956,21.683476087300754,22.333980369919779,23.003999781017374,23.694119774447895,24.404943367681334]
["Отраслевые","Сельхозпродукция",null,null,null,"Пшеница 1-го класса ","руб/кг без НДС",null,"цена предыдущего года *( 1+изменение мировых цен)*(1+изменение курса рубля) ",null,null,null,null,null,null,null,null,null,null,null,6.4089999999999998,6.7149999999999999,7.0270000000000001,8.5690000000000008,8.49,7.4937404887999985,7.5325784127103983,8.0632441495809832,7.9973255447851912,8.0225307598779665,8.1709592154881552,8.3234799680345848,8.4802058455740195,8.6412527869273177,8.8067399274458129,8.9767896871423343,9.1515278612520756,9.3310837132903153,9.5155900706757954]
["Отраслевые","Сельхозпродукция",null,null,null,"Пшеница 3-го класса","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2745100000000003,9.2349200000000007,9.4541200000000014,7.8835887399999987,7.9427854499199988,8.7516254322651701,8.6511523859862276,8.6895701399774179,8.9158045867748434,9.1482765069037502,9.3871578727322422,9.6326253980507524,9.8848606687970459,10.144050277385395,10.410385960739335,10.684064742130118,10.965289076925711]
["Отраслевые","Сельхозпродукция",null,null,null,"Пшеница 5-го класса ","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1603500000000002,7.8348199999999997,7.6623299999999999,6.4719147033999995,6.5242580210271992,7.2394560136637498,7.150615053051947,7.1845850608851878,7.3846276227595711,7.5901855257436575,7.8014108324148914,8.018459797843434,8.2414929851827079,8.4706753844468583,8.7061765345630189,8.948170648788663,9.1968367435867862]
["Отраслевые","Сельхозпродукция",null,null,null,"Сахар (средняя цена по России)","руб/кг без НДС",null,"цена предыдущего года *(1+изменение курса рубля)",null,null,null,null,null,null,null,null,null,null,null,20.409880000000001,20.632380000000001,24.425999999999998,35.393000000000001,37.043999999999997,28.99,25.569179999999999,25.604794532961428,28.338607065325526,28.463316489324569,29.202246509557231,29.960359732668081,30.738154169649505,31.536140760249818,32.354843708613956,33.194800827637593,34.056563892260968,34.940699001934568,35.847786952494594]
["Отраслевые","Сельхозпродукция",null,null,null,"Свинина в живом весе","руб/кг без НДС",null,"цена предыдущего года *(1+ИПЦ/3)",null,null,null,null,null,null,null,null,null,null,null,83.242999999999995,71.674999999999997,94.081000000000003,103.03,93.975999999999999,96.8,94.01700000000001,93.382707845158606,94.906127706475715,96.45274608391459,99.204864438842307,102.03550990416396,104.94692312009613,107.94140865978956,111.02133685354892,114.18914566510354,117.44734262141452,120.79850679754557,124.24529085816889]
["Отраслевые","Сельхозпродукция",null,null,null,"Свинина в убойном весе, полутуши ","руб/кг без НДС",null,"Свинина в живом весе*1,5",null,null,null,null,null,null,null,null,null,null,null,131.42721,120.97136,133.72499999999999,158.624,143.511,144.15999999999997,141.02550000000002,140.0740617677379,142.35919155971357,144.67911912587189,148.80729665826345,153.05326485624593,157.4203846801442,161.91211298968435,166.53200528032338,171.28371849765531,176.17101393212178,181.19776019631837,186.36793628725331]
["Отраслевые","Сельхозпродукция",null,null,null,"Соевое масло","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,1173.0613252305516,1024.5275006342308,812.64130383333338,672.17026616666658,721.18631749999997,735.930505090873,595.7315842172095,462.44292838333331,486.38877594999991,486.38877594999991,486.38877594999991,486.38877594999991,486.38877594999991,486.38877594999991,486.38877594999991,486.38877594999991,486.38877594999991,486.38877594999991,486.38877594999991]
["Отраслевые","Сельхозпродукция",null,null,null,"Соевый шрот","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,129.02069087500004,131.98453686666664,556.94720481489435,442.77075054518463,440.16745941199065,469.2187800294746,485.77199301465635,388.15980202494529,390.75758160316434,390.75758160316434,390.75758160316434,390.75758160316434,390.75758160316434,390.75758160316434,390.75758160316434,390.75758160316434,390.75758160316434,390.75758160316434,390.75758160316434]
["Отраслевые","Сельхозпродукция",null,null,null,"Соя","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,447.45807141666666,434.78368204166662,457.76840828924156,347.34959827552416,362.70116843033514,359.30090524136767,306.07026919789342,229.16934585048006,240.68447788065842,240.68447788065842,240.68447788065842,240.68447788065842,240.68447788065842,240.68447788065842,240.68447788065842,240.68447788065842,240.68447788065842,240.68447788065842,240.68447788065842]
["Отраслевые","Сельхозпродукция",null,null,null,"Яйцо товарное","руб/десяток без НДС",null,"цена предыдущего года *(1+1/2 изменения цен на пшеницу)",null,null,null,null,null,null,null,null,null,null,null,27.040000000000003,31.97,34.07,41.71,41.84,35.645900000000005,34.621080375000012,34.387506875803098,34.948495223267187,35.518026256535251,36.531473939055068,37.573838662116117,38.645945525275174,39.748643170929697,40.882804456073572,42.049327143220218,43.249134611040105,44.483176585275125,45.752429890508317]
["Отраслевые","Сельхозпродукция",null,null,null,"Подсолнечное масло наливом (мировые цены)","$/т",null,"цена предыдущего года *( 1+изменение мировых цен)",null,null,null,null,null,null,null,null,null,null,null,1161.25,1028.3333333333333,806,765,773,735,639,496.03049270123546,521.71554449382415,521.71554449382415,521.71554449382415,521.71554449382415,521.71554449382415,521.71554449382415,521.71554449382415,521.71554449382415,521.71554449382415,521.71554449382415,521.71554449382415]
["Отраслевые","Сельхозпродукция",null,null,null,"Бутилированное подсолнечное масло (рафинированное)","руб/литр без НДС","без НДС","цена предыдущего года *( 1+изменение мировых цен на подсолнечник)*(1+изменение курса рубля)",null,null,null,null,null,null,null,null,null,33.799999999999997,31.9,45,42,34.36363636363636,53.127272727272718,57.872727272727268,46.599999999999994,43.98940771764849,45.85332642643052,48.511358630721404,48.795050786456613,50.25890231005031,51.766669379351818,53.319669460732371,54.919259544554343,56.566837330890976,58.263842450817705,60.011757724342239,61.81211045607251,63.666473769754688]
["Отраслевые","Сельхозпродукция",null,null,null,"Подсолнечный шрот ","руб/кг без НДС","без НДС","цена предыдущего года *( 1+изменение мировых цен на подсолнечник)*(1+изменение курса рубля/2)",null,null,null,null,null,null,null,null,null,null,null,6.6449999999999996,9.9760000000000009,8.8181818181818166,13.363636363636362,12.454545454545453,8.5709090909090904,10.027963636363637,9.4060595430177631,9.550729729570623,9.5954115060832326,9.8257013822292301,10.061518215402732,10.302994652572398,10.550266524234136,10.803472920815755,11.062756270915333,11.328262421417302,11.600140719531318,11.87854409680007]
["Отраслевые","Сельхозпродукция",null,null,null,"Свекла","руб/т без НДС",null,"8% от прогнозной цены к сахару ",null,null,null,null,null,null,null,null,null,null,null,null,null,1.877,3.0720000000000001,2.919,2.3191999999999999,2.0455343999999998,2.0483835626369138,2.2670885652260417,2.2770653191459655,2.3361797207645787,2.3968287786134468,2.4590523335719605,2.5228912608199856,2.5883874966891169,2.655584066211008,2.7245251113808782,2.7952559201547662,2.8678229561995683]
["Отраслевые","Сельхозпродукция",null,null,null,"Колбасы сырокопченые","руб/кг без НДС",null,"цена предыдущего года * (1+ИПЦ)",null,null,null,null,null,null,null,null,null,null,null,291,305,409.62687499999998,444.61352333333326,433.9866591666667,425.00992583333328,400.99686502374999,401.42766574106594,410.66050205311046,420.09848903012056,434.9279656928839,450.28092288184274,466.17583945957182,482.63184659249475,499.66875077720988,517.30705767964548,535.56799681573705,554.47354710333275,574.04646331608046]
["Отраслевые","Сельхозпродукция",null,null,null,"Мясо индейки (в убойном весе)","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,159.69812185610925,158.83013626384013,172.2,170.43494999999999,169.28509889120284,172.04676952409463,174.85049465707988,179.83956210462858,184.9709842766807,190.24882302804204,195.67725611177556,201.26058048616491,207.00321571603686,212.90970747113448,218.98473112431088,225.23309545239127]
["Отраслевые","Сельхозпродукция",null,null,null,"Мясо индейки (в живом весе)","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Отраслевые","Сельхозпродукция",null,null,null,"Баранина в живом весе","руб/т без НДС",null,"10% премия к прогнозной цене на свинину ",null,null,null,null,null,null,null,null,null,null,null,null,null,70.783000000000001,81.542000000000002,87.611999999999995,89.4,86.829750000000004,86.92303331926523,88.922263085608336,90.96591509687407,94.17701189979374,97.501460419856471,100.94326197267742,104.50655912031294,108.19564065726001,112.01494677246131,115.96907439352921,120.06278271962081,124.30099894962345]
["Отраслевые","Сельхозпродукция",null,null,null,"Баранина в убойном весе ","руб/т без НДС",null,"10% премия к прогнозной цене на свинину ",null,null,null,null,null,null,null,null,null,null,null,null,null,160.11000000000001,162.27199999999999,152.535,156.45000000000002,151.95206250000001,152.11530830871416,155.61396039981457,159.19035141952963,164.80977082463903,170.62755573474882,176.65070845218548,182.88647846054766,189.34237115020503,196.02615685180729,202.94588018867611,210.10986975933642,217.52674816184103]
["Отраслевые","Сельхозпродукция",null,null,null,"Какао-бобы (USD)","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,2400,2500,3008.19,3092.69,2851.0533955111755,2008.6695034688171,2061.0703379929569,1479.3916666666664,1524.7,1531.1037400000002,1537.22815496,1543.3770675798398,1549.5505758501592,1555.7487781535599,1561.9717732661743,1568.219660359239,1574.4925390006758,1580.7905091566784,1587.113671193305]
["Отраслевые","Сельхозпродукция",null,null,null,"Какао-бобы","руб/т без НДС и таможенной пошлины",null,"мировые цены * курс рубля",null,null,null,null,null,null,null,null,null,null,null,74568,79550,116116.13400000001,188468.52859999999,191163.13016902431,117101.7855445181,130465.75239495416,125748.29166666664,130361.85,131674.92164000002,136167.6699663568,140813.71086560888,145618.27468034346,150586.77021243676,155724.79081208515,161038.12067459349,166532.74135201063,172214.83848694121,178090.80877611565]
["Отраслевые","Сельхозпродукция",null,null,null,"Подсолнечное масло (наливом) не бутилированное, нерафинированное ","руб/кг без НДС","без НДС","цена предыдущего года *( 1+изменение мировых цен на масло)*(1+изменение курса рубля)",null,null,null,null,null,null,null,null,null,null,34.200000000000003,30.4,27.8,28.036363636363635,44.272727272727273,48.563636363636363,39.118181818181817,36.926730668950739,38.491389702093365,40.722664102222836,40.960808336738758,42.189632586840922,43.455321564446152,44.758981211379535,46.10175064772092,47.484803167152549,48.909347262167124,50.376627680032136,51.887926510433104,53.444564305746098]
["Отраслевые","Сельхозпродукция",null,null,null,"Кокосовое масло (USD) ","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,1677.2727272727273,1115,1280,1110,1475,1610,1147.5,899.49999999999989,906.49999999999977,913.49999999999977,920.49999999999977,928.19999999999982,935.19999999999982,942.19999999999982,949.75999999999976,957.31999999999971,964.87999999999977,972.43999999999971,979.99999999999966]
["Отраслевые","Сельхозпродукция",null,null,null,"Кокосовое масло ","руб/т без НДС и таможенной пошлины",null,"мировые цены * курс рубля",null,null,null,null,null,null,null,null,null,null,null,null,null,49408,67643.399999999994,98898.75,93860.077230769268,72636.75,76457.499999999985,77505.749999999985,78560.999999999985,81537.889999999985,84686.554679999972,87884.972974399978,91199.07846725198,94688.764453416428,98305.752428130218,102054.53979331876,105939.7792232333,109966.28393312871]
["Отраслевые","Сельхозпродукция",null,null,null,"Пальмовое масло (USD)","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,1087.5,995.83333333333337,821,623,700,720,621,493.49999999999994,504.69999999999993,515.9,527.79999999999995,539.69999999999993,551.59999999999991,564.19999999999993,577.3599999999999,590.52,603.67999999999995,616.84,630]
["Отраслевые","Сельхозпродукция",null,null,null,"Пальмовое масло ","руб/т без НДС и таможенной пошлины",null,"мировые цены * курс рубля",null,null,null,null,null,null,null,null,null,null,null,null,null,31690.600000000002,37965.619999999995,46935,41974.692923076946,39309.299999999996,41947.499999999993,43151.849999999991,44367.4,46752.523999999998,49240.824779999988,51836.346335199989,54611.038071771989,57561.389240254925,60639.611544582243,63850.721936852962,67199.923302269803,70692.611099868489]
["Отраслевые","Сельхозпродукция",null,null,null,"Табак (USD)","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,null,4589,4991,4908,4806,4850,4410,3405.5,3381.7,3357.8999999999996,3334.0999999999995,3310.2999999999993,3287.1999999999994,3264.0999999999995,3241.2799999999993,3218.4599999999996,3195.6399999999994,3172.8199999999997,3149.9999999999995]
["Отраслевые","Сельхозпродукция",null,null,null,"Табак","руб/т без НДС и таможенной пошлины",null,"мировые цены * курс рубля",null,null,null,null,null,null,null,null,null,null,null,null,null,192652.6,299093.51999999996,322242.3,282746.19538461551,279153,289467.5,289135.34999999998,288779.39999999997,295334.57799999992,302023.16521999991,308913.04871839989,315944.50437800592,323147.7409530509,330498.82166865835,338000.13426034449,345654.07666803006,353463.05549934239]
["Отраслевые","Сельхозпродукция",null,null,null,"Пшеница 4-го класса","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9892200000000004,8.9003099999999993,9.2326599999999992,7.6284419999999988,7.6894695359999989,8.5233251879022376,8.4197447278208539,8.4593506597705339,8.6925820482214888,8.9322438215502586,9.178513270857982,9.4315725753100548,9.6916089369041707,9.9588147189540148,10.233387588391068,10.515530661989812,10.805452656624444]
["Отраслевые","Сельхозпродукция",null,null,null,"Минтай б/г, Владивосток руб./кг","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52.124999999999993,72.011363636363626,71.635101010101025,63.160353535353529,67.771059343434345,69.382060973309024,71.242153215026391,73.078534284857909,76.329067489848399,79.724184411796855,83.270316134433585,86.97417979609321,90.842791313423447,94.883478671044514,99.103895802332559,103.51203708762031,108.11625249727766]
["Отраслевые","Сельхозпродукция",null,null,null,"Минтай б/г, Китай C&F","$/т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1492.0833333333333,1342.5,1165,1061.6666666666667,1089.2700000000002,866.69582999999989,885.76313825999989,904.3641641634598,922.45144744672905,940.90047639566365,959.71848592357696,978.9128556420485,998.49111275488951,1018.4609350099873,1038.830153710187,1059.6067567843907,1080.7988919200784]
["Отраслевые","Сельхозпродукция",null,null,null,"Сельдь н/р, Владивосток","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.989898989898986,60.275252525252519,64.84848484848483,52.280303030303024,41.105388257575754,42.731280904423372,43.928259490699041,45.113038044916017,47.395757769988769,49.793983113150205,52.313558658675611,54.960624726804603,57.741632337980917,60.663358934282755,63.732924896357467,66.957810896113159,70.345876127456492]
["Отраслевые","Сельхозпродукция",null,null,null,"Огурцы тепличные","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72.48,79.290000000000006,79.849999999999994,81.2589775,69.279857430649187,70.839882526317894,71.048235121983538,71.2559784995332,72.324818177026202,73.409690449681605,74.51083580642684,75.628498343523248,76.762925818676109,77.914369705956261,79.083085251545612,80.269331530318809,81.473371503273597]
["Отраслевые","Сельхозпродукция",null,null,null,"Томаты тепличные, руб./кг","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71.28,90.86,91.29,93.726542499999994,82.295908167597162,83.591627022266152,84.083342475338299,84.575057928410445,87.11230966626276,89.725678956250647,92.417449324938175,95.18997280468632,98.045671988826911,100.98704214849172,104.01665341294648,107.13715301533487,110.35126760579492]
[null,null,null,null,null,"Колбасы вареные","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202.57417249999995,206.62042583333331,213.99965,187.41547166666669,190.69524242083338,190.90011097315681,195.29081352553945,199.77907608200363,206.83127746769838,214.13242156230817,221.69129604345767,229.51699879379177,237.61894885121265,246.0068977456605,254.69094123608232,263.68153146171608,272.98948952231473]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Нефть марки Brent","$/бар",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,79.524505928853756,111.16063492063498,111.76564705882349,108.70716535433063,98.976363636363544,52.323517786561311,43.651027667984195,54.151490196078399,70.575000000000003,26.5,26.5,26.5,26.5,26.5,26.5,26.5,26.5,26.5,26.5,26.5,26.5]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"НДПИ на нефть (базовая ставка) - часть вторая Налогового кодекса РФ от 05.08.2000 N 117-ФЗ (в ред. Федерального закона от 24.11.2014 N 366-ФЗ)","руб/т",null,"С 2018 года = предыдущий год",null,null,null,null,null,null,null,null,null,null,null,446,470,493,766,857,919,766,857,919,919,919,919,919,919,919,919,919,919,919,{"$f":"AM195","v":919},919,919]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на бензин ниже класса 3 (здесь и далее - Налоговый кодекс)","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,7975,10100,11110,7300,7530,13100,7300,7530,13100,13100,13100,13100,13100,13362,13629.24,13901.8248,14179.861296000001,14463.458521920002,14752.727692358401,{"$f":"AM196*(1+2%)","v":15047.78224620557},15348.737891129682,15655.712648952276]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на бензин класс 3","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,7632,9750,10725,7300,7530,13100,7300,7530,13100,13100,13100,13100,13100,13362,13629.24,13901.8248,14179.861296000001,14463.458521920002,14752.727692358401,15047.78224620557,15348.737891129682,15655.712648952276]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на бензин класс 4","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,6822,8760,9916,7300,7530,13100,7300,7530,13100,13100,13100,13100,13100,13362,13629.24,13901.8248,14179.861296000001,14463.458521920002,14752.727692358401,15047.78224620557,15348.737891129682,15655.712648952276]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на бензин класс 5","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,5983,5446,6450,5530,7530,10130,5530,7530,10130,9463,12314,12752,13262,13527.24,13797.784799999999,14073.740496,14355.215305920001,14642.319612038402,14935.16600427917,15233.869324364754,15538.54671085205,15849.317645069092]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на прямогонный бензин","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,7824,10229,11252,11300,10500,13100,11300,10500,13100,13100,16344.955,17152.544999999998,17965,17965,17965,17965,17965,17965,17965,{"$f":"13100+4865*AN220","v":13100},13100,13100]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на дизельное топливо ниже класса 3 ","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,4199,5860,6446,3450,4150,6800,3450,4150,6800,3249.166666666667,8541,8835,9188,9371.76,9559.1952000000001,9750.3791039999996,9945.386686079999,10144.294419801599,10347.180308197632,10554.123914361586,10765.206392648817,10980.510520501794]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на дизельное топливо класс 3 ",null,null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,4057,5860,6446,3450,4150,6800,3450,4150,6800,3249.166666666667,8541,8835,9188,9371.76,9559.1952000000001,9750.3791039999996,9945.386686079999,10144.294419801599,10347.180308197632,10554.123914361586,10765.206392648817,10980.510520501794]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на дизельное топливо класс 4","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,3562,5017,5427,3450,4150,6800,3450,4150,6800,3249.166666666667,8541,8835,9188,9371.76,9559.1952000000001,9750.3791039999996,9945.386686079999,10144.294419801599,10347.180308197632,10554.123914361586,10765.206392648817,10980.510520501794]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на дизельное топливо класс 5","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,3262,4417,4767,3450,4150,6800,3450,4150,6800,3249.166666666667,8541,8835,9188,9371.76,9559.1952000000001,9750.3791039999996,9945.386686079999,10144.294419801599,10347.180308197632,10554.123914361586,10765.206392648817,10980.510520501794]
["Отраслевые","Нефть и нефтепереработка",null,null,null,"Акциз на масла","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,6072,7509,8260,6500,6000,5400,6500,6000,5400,5400,5400,5616,5841,5957.82,6076.9763999999996,6198.5159279999998,6322.4862465599999,6448.9359714911998,6577.914690921024,6709.4729847394447,6843.6624444342333,6980.5356933229177]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на печное топливо","руб/т",null,"С 2017 года = акцизу на средние дистилляты",null,null,null,null,null,null,null,null,null,null,null,0,5860,6446,3000,3000,7800,3000,3000,9535,9916,10114.32,10316.606400000001,10522.938528000001,10733.397298560001,10948.065244531201,11167.026549421826,11390.367080410262,11618.174422018468,11850.537910458837,{"$f":"AN217","v":0},0,0]
["Отраслевые","Нефть и нефтепереработка",null,null,null,"Акциз на бензол, параксилол, ортоксилол","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,2300,3000,2800,2300,3000,2800,2800,3316.2579999999998,3444.7420000000002,3574,3574,3574,3574,3574,3574,3574,{"$f":"2800+774*AN220","v":2800},2800,2800]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на авиационный керосин","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,2300,3000,2800,2300,3000,2800,2800,2800,2800,2800,2856,2913.12,2971.3824,3030.8100479999998,3091.4262489600001,3153.2547739392003,3216.3198694179841,3280.6462668063441,3346.259192142471]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Предельная ставка вывозной таможенной пошлины на сырую нефть (при фактической цене свыше 25 долл США/бар)","%",null,"С 2018 года = 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42,0.42,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Экспортная пошлина на легкие и средние дистилляты, бензол, толуол, ксилолы","%",null,"В % от нефтяной",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48,0.4,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Экспортная пошлина на автомобильный бензин","%",null,"В % от нефтяной",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78,0.61,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Экспортная пошлина на нафту","%",null,"В % от нефтяной",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.71,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Экспортная пошлина на мазут, битумы и т.п.","%",null,"В % от нефтяной",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76,0.82,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Экспортная пошлина на смазочные масла","%",null,"В % от нефтяной",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48,0.4,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Экспортная пошлина на нефтяной кокс","%",null,"В % от нефтяной",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2]
["Отраслевые","Нефть и нефтепереработка",null,"ЦМИ",null,"Нефть марки Urals","$/бар",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,78.081027667984188,109.58242063492062,110.63688235294121,107.97051181102361,97.595118577075112,50.926936758893277,41.569031620553368,52.995509803921564,69.575000000000003,25,25,25,25,25,25,25,25,25,25,25,25]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на cредние дистилляты","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,0,5860,6446,0,0,7800,7497.083333333333,9241,9535,9916,10114.32,10316.606400000001,10522.938528000001,10733.397298560001,10948.065244531201,11167.026549421826,11390.367080410262,11618.174422018468,11850.537910458837]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Кк в формуле расечта НДПИ на нефть","руб/т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,306,357,428,428,428,0,0,0,0]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Корректирующий коэффициент для пошлин (Ккорр) - Законопроект Поправки в ФЗ \"О Таможенном тарифе\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83299999999999996,0.66700000000000004,0.5,0.33300000000000002,0.16700000000000001,0,0,0,0,0,0,0]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Корректирующий коэффициент для акцизов (Ккорр) - Законопроект Поправки в Налоговый кодекс",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16700000000000001,0.33300000000000002,0.5,0.66700000000000004,0.83299999999999996,1,1,1,1,1,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Газ",null,"МЭР",null,"Прирост тарифов на газ","%",null,"для всех категорий кроме населения. Прогноз МЭР до 2021 года. ",null,null,null,null,null,null,null,null,null,null,null,7.4999999999999997E-2,0.15,7.5999999999999998E-2,3.5000000000000003E-2,3.6144578313252795E-2,1.9500000000000073E-2,3.6500000000000005E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Отраслевые","Газ",null,null,null,"Экспортная пошлина на природный газ","%",null,"С 2018 года = 2017",null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Отраслевые","Газ",null,null,null,"Экспортная пошлина на сжиженный газ","%",null,"С 2018 года = 2017",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Отраслевые","Газ",null,null,null,"Цена на сжиженный газ на хабе UK NBP (Европа, m3)","$/1000м куб",null,null,null,null,null,null,null,null,null,null,null,null,null,293.57369999999997,329.61025999999998,255.98383999999999,237.52164799270071,146.0102,185.21533210147058,84.188787318850274,84.188787318850274,84.188787318850274,84.188787318850274,84.188787318850274,84.188787318850274,84.188787318850274,84.188787318850274,84.188787318850274,84.188787318850274,84.188787318850274,84.188787318850274,84.188787318850274]
["Отраслевые","Газ",null,null,null,"Цена на сжиженный газ на хабе LNGJ (Азия, m3)","$/1000м куб",null,null,null,null,null,null,null,null,null,null,null,null,null,487.40896763467515,516.57839144259083,431.50673999999998,318.68434780000001,214.3554,227.10647624823517,103.23021647647053,103.23021647647053,103.23021647647053,103.23021647647053,103.23021647647053,103.23021647647053,103.23021647647053,103.23021647647053,103.23021647647053,103.23021647647053,103.23021647647053,103.23021647647053,103.23021647647053]
["Отраслевые","Газ",null,null,null,"Цена на сжиженный газ на хабе UK NBP (Европа, BTU)","$/mmBtu",null,null,null,null,null,null,null,null,null,null,null,null,null,9.4499999999999993,10.61,8.24,6.5,4.7,5.8,2.709997660427808,2.709997660427808,2.709997660427808,2.709997660427808,2.709997660427808,2.709997660427808,2.709997660427808,2.709997660427808,2.709997660427808,2.709997660427808,2.709997660427808,2.709997660427808,2.709997660427808]
["Отраслевые","Газ",null,null,null,"Цена на сжиженный газ на хабе LNGJ (Азия, BTU)","$/mmBtu",null,null,null,null,null,null,null,null,null,null,null,null,null,15.689466543316653,16.628416643359003,13.89,10.2583,6.9,8.1,3.3229323529411747,3.3229323529411747,3.3229323529411747,3.3229323529411747,3.3229323529411747,3.3229323529411747,3.3229323529411747,3.3229323529411747,3.3229323529411747,3.3229323529411747,3.3229323529411747,3.3229323529411747,3.3229323529411747]
["Отраслевые","Газ",null,null,null,"Цена на природный газ на хабе Henry Hub","$/mmBtu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8,2.1,3,1.3636363636363635,1.3636363636363635,1.3636363636363635,1.3636363636363635,1.3636363636363635,1.3636363636363635,1.3636363636363635,1.3636363636363635,1.3636363636363635,1.3636363636363635,1.3636363636363635,1.3636363636363635,1.3636363636363635]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Энергетика",null,"МЭР",null,"Прирост тарифов на теплоэнергию","%",null,"С 2022 года прогноз CIB: рост => 50% себестоимости - топливо (газ), 50% фиксированные издержки - PPI, -0.5% корректировка, так как PPI > CPI ",null,null,null,null,null,null,null,null,null,null,null,6.0999999999999999E-2,9.7000000000000003E-2,8.1000000000000003E-2,7.4999999999999997E-2,5.8999999999999997E-2,0.04,0.04,2.4E-2,0.03,2.5000000000000001E-2,2.4500000000000081E-2,2.4500000000000081E-2,2.4500000000000081E-2,2.4500000000000081E-2,3.2499999999999973E-2,3.2499999999999973E-2,3.2499999999999973E-2,3.2499999999999973E-2,3.2499999999999973E-2]
["Отраслевые","Энергетика",null,"CIB Research",null,"Прирост тарифов на э/э для населения","%",null,"С 2022 года прогноз CIB - рост на уровне 2021 года",null,null,null,null,null,null,null,null,null,null,null,0.03,9.2999999999999999E-2,8.1000000000000003E-2,6.2549639155632164E-2,5.8000000000000003E-2,4.1000000000000002E-2,0.04,3.3000000000000002E-2,0.04,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","Энергетика",null,"CIB Research",null,"Прирост цен на э/э на ОРЭ","%",null,"С 2021 года прогноз CIB на уровне 2020 года",null,null,null,null,null,null,null,null,null,null,null,4.6511627906976827E-2,8.8888888888888795E-2,6.1224489795918435E-2,1.4232859473062964E-2,2.5170975902034431E-2,2E-3,3.6629079155480637E-2,2.4560359115806785E-2,2.7632375535762588E-2,2.7664056351635935E-2,2.7696035332342106E-2,2.7696035332342106E-2,2.7696035332342106E-2,2.7696035332342106E-2,2.7696035332342106E-2,2.7696035332342106E-2,2.7696035332342106E-2,2.7696035332342106E-2,2.7696035332342106E-2]
["Отраслевые","Энергетика",null,"CIB Research",null,"Прирост цен на э/э для индустриальных потребителей","%",null,"С 2022 года прогноз CIB - рост на уровне 2021 года",null,null,null,null,null,null,null,null,null,null,null,-1.7000000000000001E-2,8.7999999999999995E-2,5.1999999999999998E-2,6.2549639155632164E-2,7.0000000000000007E-2,4.2999999999999997E-2,0.04,1.4E-2,0.03,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Отраслевые","Энергетика",null,"CIB Research",null,"Прирост цен на мощность на КОМ","%",null,null,null,null,null,null,null,null,null,null,null,null,null,-5.2352524807350864E-3,0.18490300060414855,6.8577741268447401E-2,6.8837839412193347E-2,-3.1326497860560965E-2,-8.0000000000000002E-3,-1E-3,6.0000000000000001E-3,2.7E-2,0.17299999999999999,0.04,3.9E-2,3.9E-2,3.9E-2,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Энергетика",null,"МЭР",null,"Прирост тарифов сетевых компаний","%",null,"С 2019 года прогноз CIB; с 2019=инфляции",null,null,null,null,null,null,null,null,null,null,null,2.5999999999999999E-2,8.3000000000000004E-2,4.9000000000000002E-2,3.7999999999999999E-2,7.4999999999999997E-2,5.5E-2,5.5E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Энергетика",null,null,null,"Цена урана","$/фунт"]
["Отраслевые","Энергетика",null,null,null,"Цена услуг по обогащению урана","$/ЕРР"]
["Отраслевые","Энергетика",null,null,null,"Прирост цен на мощность на КОМ - 1 Ценовая зона","%",null,"С 2021 года = индекс цен производителей - 1%. До этого динамика цен КОМа без индексации",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.9907334512494108E-2,-7.5158910121978062E-2,5.0000000000000001E-3,-0.02,-5.0000000000000001E-3,4.2000000000000003E-2,0.16700000000000001,0.04,3.9E-2,3.9E-2,3.9E-2,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Энергетика",null,null,null,"Прирост цен на мощность на КОМ - 2 Ценовая зона","%",null,"С 2021 года = индекс цен производителей - 1%. До этого динамика цен КОМа без индексации",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.74933493123264094,7.1905055194522172E-2,-3.9E-2,2.1999999999999999E-2,2.4E-2,1E-3,0.183,0.04,3.9E-2,3.9E-2,3.9E-2,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Энергетика",null,null,null,"Динамика потребления э/э в РФ","%",null,"0.4562*Реальный ВВП+0.0007",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0000000000000001E-3,1.7000000000000001E-2,1.7000000000000001E-2,-3.4710000000000036E-4,1.1760000000000026E-4,1.0470000000000002E-3,1.0470000000000002E-3,1.0470000000000002E-3,1.0470000000000002E-3,1.0470000000000002E-3,1.0470000000000002E-3,1.0470000000000002E-3,1.0470000000000002E-3,1.0470000000000002E-3,1.0470000000000002E-3,1.0470000000000002E-3]
["Отраслевые","Энергетика",null,null,null,"Прирост цен на ОРЭ - 1 Ценовая зона","%",null,"С 2021 года прогноз CIB на уровне 2020 года",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2093974257885831E-2,4.267967941529216E-2,0,2.6499999999999996E-2,1.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Отраслевые","Энергетика",null,null,null,"Прирост цен на ОРЭ - 2 Ценовая зона","%",null,"С 2021 года прогноз CIB на уровне 2020 года",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16249878597645373,-5.862435883193795E-2,1.0999999999999999E-2,0.09,7.2000000000000008E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Транспорт","Авиа","CIB Research",null,"Инфляция на топливо авиационное (в рублях)","%",null,"=(изменение цен на нефть*изменение курса рубля)-1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17393907411579113,-8.2103169106109042E-2,7.8629239109563764E-2,2.0359281437125842E-2,2.1126760563380254E-2,2.7000000000000135E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2]
["Отраслевые","Транспорт","ЖД","CIB Research",null,"Прирост тарифов на грузовые Ж/Д перевозки в регулируемом секторе","%",null,"в долгосрочном периоде инфляция минус 1%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.09,0.06,5.3999999999999999E-2,6.7000000000000004E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (международные рейсы):","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18641977838290535,4.5792167339427037E-2,-4.6018893129922356E-2,0.22903568778749883,2.5996980967135652E-3,1.9964705882352884E-2,1.4000000000000012E-2,4.4420000000000126E-2,4.4420000000000126E-2,4.4420000000000126E-2,4.4420000000000126E-2,4.4420000000000126E-2,4.4420000000000126E-2,4.4420000000000126E-2,4.4420000000000126E-2,4.4420000000000126E-2]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (международные рейсы): Аэрофлот","%"]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (международные рейсы): S7","%"]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (международные рейсы): Utair","%"]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (внутренние рейсы):","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20732070870804575,2.9823568467379769E-2,-1.4900841070434767E-2,0.16969893402212177,-2.205113782688839E-3,1.7482352941176504E-2,1.3599999999999834E-2,3.3399999999999874E-2,3.3400000000000096E-2,3.3399999999999874E-2,3.3399999999999874E-2,3.3399999999999874E-2,3.3399999999999874E-2,3.3399999999999874E-2,3.3399999999999874E-2,3.3399999999999874E-2]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (внутренние рейсы): Аэрофлот","%"]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (внутренние рейсы): S7","%"]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (внутренние рейсы): Utair","%"]
["Отраслевые","Транспорт","ЖД","CIB Research",null,"Изменение объема грузоперевозок (Ж/д)","%",null,"в долгосрочном периоде = темп роста пром. пр-ва",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2E-3,6.0000000000000001E-3,2.1000000000000001E-2,4.000000000000001E-3,1.2E-2,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
["Отраслевые","Транспорт","Морские порты",null,null,"Экспорт нефти","тонны",null,"0,9x от базового",null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.79106999999999,246.18944999999997,254.38481549999995,236.34499495050002,236.34499495050002,236.34499495050002,236.34499495050002,236.34499495050002,236.34499495050002,236.34499495050002,236.34499495050002,236.34499495050002,236.34499495050002,236.34499495050002,236.34499495050002,236.34499495050002]
["Отраслевые","Транспорт","Морские порты",null,null,"Экспорт нефтепродуктов","тонны",null,"0,9x от базового",null,null,null,null,null,null,null,null,null,null,null,null,null,null,172.25476949999998,164.46607189999997,161.63683639999999,142.95230392949998,142.95230392949998,142.95230392949998,142.95230392949998,142.95230392949998,142.95230392949998,142.95230392949998,142.95230392949998,142.95230392949998,142.95230392949998,142.95230392949998,142.95230392949998,142.95230392949998]
["Отраслевые","Транспорт","Морские порты",null,null,"Экспорт угля","тонны",null,"0,9x от базового",null,null,null,null,null,null,null,null,null,null,null,null,null,null,155.68499999999997,155.14704922690524,166.00734267278861,145.08949982620112,147.8590741286778,147.8590741286778,147.8590741286778,147.8590741286778,147.8590741286778,147.8590741286778,147.8590741286778,147.8590741286778,147.8590741286778,147.8590741286778,147.8590741286778,147.8590741286778]
["Отраслевые","Транспорт","Морские порты",null,null,"Экспорт стали","тонны",null,"0,9x от базового",null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.675719000000001,31.675719000000001,31.675719000000001,28.508147100000002,28.508147100000002,28.508147100000002,28.508147100000002,28.508147100000002,28.508147100000002,28.508147100000002,28.508147100000002,28.508147100000002,28.508147100000002,28.508147100000002,28.508147100000002,28.508147100000002]
["Отраслевые","Транспорт","Морские порты",null,null,"Перевалка контейнеров ДФЭ","ДФЭ",null,"0,9x от базового",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3942884,3989275,4388202.5,3733961.4,3920659.47,4057882.5514499997,4199908.4407507498,4346905.2361770254,4499046.9194432208,4656513.5616237335,4819491.536280564,4964076.2823689813,5112998.5708400505,5266388.5279652523,5424380.1838042103,5587111.5893183369]
["Отраслевые","Транспорт","Морские порты",null,null,"Динамика грузооборота в портах","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5498877125441242E-2,6.6794739175410234E-2,8.9901648427759939E-2,2.6011819653242601E-2,1.9926153874290798E-2,1.8134163137777399E-2,9.9999999999999985E-3,9.9999999999999985E-3,9.9999999999999985E-3,9.9999999999999985E-3,9.9999999999999985E-3,9.9999999999999985E-3,9.9999999999999985E-3,9.9999999999999985E-3,9.9999999999999985E-3,9.9999999999999985E-3]
["Отраслевые","Транспорт","Авиа",null,null,"Динамика пассажиропотока (авиаперевозки)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0349339024561059E-2,-4.2060227229930192E-2,0.2056361280388681,0.11230085539550098,-0.1,-0.05,2.06701590463883E-2,9.9999999999999985E-3,9.9999999999999985E-3,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
["Отраслевые","Транспорт","ЖД",null,null,"Ставка аренды типового полувагона","руб/сут",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,697.91666666666663,1327.0833333333333,1416.6666666666699,900,587.46527112727972,599.21457654982532,611.19886808082185,623.4228454424383,635.8913023512871,648.60912839831281,668.06740225026226,688.10942431777016,708.75270704730326,730.01528825872242,751.91574690648406]
["Отраслевые","Транспорт","ЖД",null,null,"Объем закупок полувагонов в России","тыс. шт.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.399999999999999,20,25,15,10,10,10,10,10,10,10,19,19,19,19,19]
["Отраслевые","Транспорт","ЖД",null,null,"Ставка аренды нефтебензиновой цистерны","руб/сут",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597.5,521.66666666666663,556.25,600]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Химия",null,null,null,"Капролактам импортный контракт (Тайвань и С. Кроея) CFR Азия","$/т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2212.9166666666665,1569.8333333333333,1365.6666666666667,1880.75,1311.5742982159964,1307.2436071444367,1307.2436071444367,1307.2436071444367,1310.548257562119,1313.8661265814721,1317.1972670769028,1320.5417321343148,1323.8995750519566,1327.2708493412692,1330.6556087277386,1334.0539071517542,1337.4657987694659]
["Отраслевые","Химия",null,null,null,"Капрон (полиамид, PA-6), CFR Китай","$/т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1445.5742982159966,1441.243607144437,1441.243607144437,1441.243607144437,1444.548257562119,1447.8661265814719,1451.1972670769028,1454.5417321343148,1457.8995750519566,1461.2708493412692,1464.6556087277386,1468.0539071517542,1471.4657987694659]
["Отраслевые","Химия",null,null,null,"Метанол","$/т",null,"FOB Rotterdam",null,null,null,null,null,null,null,null,null,null,null,400.8502125,499.14800624999998,388.20847499999996,309,228,336,337.67567285574694,220.2511524161406,220.2511524161406,220.2511524161406,220.2511524161406,220.2511524161406,220.2511524161406,220.2511524161406,220.2511524161406,220.2511524161406,220.2511524161406,220.2511524161406,220.2511524161406]
["Отраслевые","Химия",null,null,null,"ПВХ суспензионный","руб/т без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,34302.92,33093.68,35358,50289,46841,50868.865454545456,64089.699273378814,53824.586646364573,55559.956877817422,56724.330117258512,59081.362172022891,61536.334565539662,64093.316953940797,66756.548097337727,69530.442886497563,72419.599661494474,75428.807834468767,78563.055829129764,81827.539350164108]
["Отраслевые","Химия",null,null,null,"Сода кальцинированная марки А","руб/т без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,8486.2800000000007,8995.5,7818,9984,11617,12021.331818181819,12261.758454545456,12673.753538618184,13363.205731119013,13790.828314514822,14232.134820579297,14687.563134837834,15157.565155152644,15642.60724011753,16143.170671801292,16659.752133298934,17192.864201564502,17743.035856014565,18310.813003407031]
["Отраслевые","Химия",null,null,null,"Сода кальцинированная марки Б","руб/т без НДС",null,"По маркам соды А и Б нет существенной разницы в ценах",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Отраслевые","Химия",null,null,null,"Этилен","руб/т без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,26328.38,27279.35,23080,28536,30354,32250.988181818182,45973.317651945494,22182.365401852294,22312.849904216131,22443.334406579972,23116.634438777372,23810.133471940695,24524.437476098916,25260.170600381884,26017.97571839334,26798.514989945139,27602.470439643494,28430.544552832798,29283.460889417784]
["Отраслевые","Химия",null,null,null,"Бензол, CFR Япония","$/т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1197.0833333333333,691.25,624.5454545454545,823.75,650.50500337017547,647.19260029778513,647.19260029778513,647.19260029778513,649.72021864225519,652.2579474601032,654.80582719322263,657.36389844527446,659.9322019823345,662.51077873354279,665.0996697917559,667.69891641420179,670.3085600231376]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые ","Строительство"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Связь"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Машиностроение",null,"Research",null,"Регистрация легковых автомобилей (ЛА)","тыс. шт.",null,null,null,null,null,null,1400,1800,2400,2740,1370,1780,2480,2760,2610,2340,1490,1310,1470,1336.7344643891236,1291.0636669675291,1356.3532415499301,1388.9057193471285,1409.7393051373354,1430.8853947143953,1452.348675635111,1474.1339057696375,1496.2459143561819,1518.6896030715245,1541.4699471175973,1564.5919963243612,1588.0608762692264]
["Отраслевые","Машиностроение",null,"Research",null,"Регистрация легких коммерческих автомобилей (ЛКА)","тыс. шт.",null,null,null,null,null,null,null,null,null,null,91,122,166,174,165,141,92,93,107,97.299719516759325,91.649579976451648,95.92498417455333,98.227183794742615,99.700591551663749,101.19610042493869,102.71404193131276,104.25475256028244,105.81857384868667,107.40585245641695,109.01694024326319,110.65219434691213,112.3119772621158]
["Отраслевые","Машиностроение",null,"Research",null,"Регистрация грузовых автомобилей (ГА)","тыс. шт.",null,null,null,null,null,null,null,null,null,null,41,60,111,129,111,88,51,53,66,60.016649421552486,57.472120888466286,64.685345496214026,66.23779378812317,67.23136069494501,68.239831105369177,69.263428571949703,70.302380000528942,71.356915700536874,72.427269436044924,73.513678477585586,74.616383654749356,75.735629409570592]
["Отраслевые","Машиностроение",null,"Research",null,"Регистрация автобусов (АБ)","тыс. шт.",null,null,null,null,null,null,null,null,null,null,10.3,12.4,16.399999999999999,17.100000000000001,15.2,11.2,9,10.4,13.1,12.293752718287521,12.096821105471095,12.729137672725194,13.034636976870599,13.230156531523658,13.428608879496512,13.630038012688958,13.834488582879292,14.04200591162248,14.252636000296816,14.466425540301266,14.683421923405783,14.903673252256869]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Деревопереработка"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Центральный федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2850.1783333333333,2885]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Южный федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2714.8058333333333,2764]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Северо-Западный федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2721.3241666666668,3071]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Дальневосточный федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4249.96,4255]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Сибирский федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3278.2641666666664,3041]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Уральский федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2908.2416666666668,2942]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Приволжский федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2376.0224999999996,2648]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Северо-Кавказский федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2945.8766666666666,2873]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Крымский федеральный округ","руб/т без НДС и доставки"]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Центральный федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X474/W474-1","v":1.2217364176627665E-2},7.8682842287695065E-2,0.10154241645244211,1.3138250223947434E-2,{"$f":"AB$3-1%","v":5.8000000000000003E-2},{"$f":"AC$3-1%","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Южный федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X475/W475-1","v":1.8120694328354281E-2},0.17329956584659922,7.9247610237434429E-2,5.2954944411936822E-2,{"$f":"AB483","v":5.8000000000000003E-2},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"AM483","v":0.03}]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Северо-Западный федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12849473709030734,0.13871703028329541,5.8621675722047462E-2,1.2376237623762387E-2,5.8000000000000003E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Дальневосточный федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1858935142918803E-3,-3.9482961222091606E-2,4.1350623929532704E-2,1.5880540412420041E-2,5.8000000000000003E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Сибирский федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.2374938261279942E-2,6.7083196317000882E-2,0.15593220338983049,6.8651778329197777E-2,5.8000000000000003E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Уральский федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1607815719119952E-2,2.4813052345343367E-2,2.553897180762843E-2,3.4527687296416865E-2,5.8000000000000003E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Приволжский федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11446756080803122,5.3625377643504502E-2,6.7025089605734722E-2,8.8563458856345978E-2,5.8000000000000003E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Северо-Кавказский федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.4738532841949712E-2,0.15767490428123909,8.538785327720988E-2,7.601835915088917E-2,5.8000000000000003E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Крымский федеральный округ"]
["Отраслевые","Цемент",null,null,null,"Рост потребления цемента",null,null,null,0.11221122112211224,8.0118694362017573E-2,7.9670329670329609E-2,0.11450381679389321,5.0228310502283158E-2,0.14130434782608692,0.14285714285714279,1.0000000000000009E-2,-0.27392739273927391,0.13181818181818183,0.15662650602409656,0.13020833333333326,6.9124423963133674E-2,2.7298850574712707E-2,-0.11504895104895108,-0.11766286310332841,-5.3735513801070889E-3,-4.2000000000000003E-2,-0.05,-0.1,-0.05,-1.5275651978274138E-2,-1.5275651978274138E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","ОРДБ","Казахстан","ЦМИ",null,"Средний за период курс тенге к доллару США (av USD/KZT)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,149.1,152.13,179.87,223.15,347.77486338797814,326.05030136986301,330.6853698630137,345.28684931506854,356.13181170000001,366.81576605100003,{"$f":"AVERAGE(AD509:AE509)","v":376.88964731077499},386.31188849354436,395.96968570588297,405.86892784853001,416.01565104474321,426.41604232086172,437.07644337888325,448.00335446335527,459.2034383249391]
["Отраслевые","ОРДБ","Казахстан","ЦМИ",null,"Курс тенге к доллару США в конце года (eop USD/KZT)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,150.4,154.04,185,340.5,333.29,332.33,339.66,350.86878000000002,361.39484340000001,372.23668870200004,{"$f":"AD509*(1+AE510-3%)","v":381.54260591955},391.08117106753872,400.85820034422716,410.8796553528328,421.15164673665356,431.68043790506988,442.47244885269657,453.53426007401396,464.87261657586424]
["Отраслевые","ОРДБ","Казахстан","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РК, в тенге (KZT, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,5.0999999999999997E-2,5.7999999999999996E-2,6.7000000000000004E-2,6.6500000000000004E-2,0.14679999999999999,7.3999999999999996E-2,6.5000000000000002E-2,5.7999999999999996E-2,5.5E-2,5.5E-2,{"$f":"AD510","v":5.5E-2},{"$f":"AE510","v":5.5E-2},5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2]
["Отраслевые","ОРДБ","Казахстан","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РК, в тенге (KZT, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,0.11200000000000002,3.5499999999999997E-2,9.5000000000000001E-2,-0.20499999999999999,0.16800000000000001,0.16600000000000001,{"$f":"AA510","v":6.5000000000000002E-2},{"$f":"AB510","v":5.7999999999999996E-2},{"$f":"AC510","v":5.5E-2},{"$f":"AC511","v":5.5E-2},{"$f":"AD511","v":5.5E-2},5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2]
["Отраслевые","ОРДБ","Белоруссия","ЦМИ",null,"Средний за период курс белорусского рубля к доллару США (av USD/BYR)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,8335.86,8875.83,10215.530000000001,15936,1.9845759999999999,1.9315,2.0000300000000002,2.1324999999999998,2.2494499999999999,2.3571499999999999,{"$f":"AVERAGE(AD513:AE513)","v":2.4401250000000001},2.5011281250000001,2.563656328125,2.6277477363281245,2.6934414297363274,2.7607774654797357,2.8297969021167289,2.9005418246696468,2.9730553702863878]
["Отраслевые","ОРДБ","Белоруссия","ЦМИ",null,"Курс белорусского рубля к доллару США в конце года (eop USD/BYR)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,8570,9432.74,10953.42,18569,1.956,1.9726999999999999,2.0703999999999998,2.1945999999999999,2.3043,2.41,{"$f":"AD513*(1+AE514-3%)","v":2.4702500000000001},2.5320062499999998,2.5953064062499998,2.6601890664062493,2.7266937930664055,2.7948611378930655,2.8647326663403918,2.9363509829989014,3.0097597575738737]
["Отраслевые","ОРДБ","Белоруссия","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РБ, в белорусских рублях (BYR, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,0.65249999999999997,0.183,0.18100000000000002,0.13500000000000001,0.11800000000000001,6.0999999999999999E-2,6.3E-2,6.0999999999999999E-2,5.8999999999999997E-2,5.5E-2,{"$f":"AD514","v":5.5E-2},5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2]
["Отраслевые","ОРДБ","Белоруссия","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РБ, в белорусских рублях (BYR, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,1.3519999999999999,0.13600000000000001,0.128,0.16800000000000001,0.12,9.8000000000000004E-2,{"$f":"AA514","v":6.3E-2},6.0999999999999999E-2,{"$f":"AC514","v":5.8999999999999997E-2},{"$f":"AC515","v":5.8999999999999997E-2},5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2,5.8999999999999997E-2]
["Отраслевые","ОРДБ","Украина","ЦМИ",null,"Средний за период курс гривны к доллару США (av USD/UAH)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,7.99,8,12.017799999999999,21.75,25.5,26.600219178082192,27.106575342465753,29.25359589041096,30.55,31.650000000000002,{"$f":"AVERAGE(AD517:AE517)","v":32.634700000000002},33.515836899999996,34.420764496299995,35.350125137700097,36.304578516417997,37.284802136361279,38.291491794043033,39.325362072482193,40.387146848439201]
["Отраслевые","ОРДБ","Украина","ЦМИ",null,"Курс гривны к доллару США в конце года (eop USD/UAH)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,8,8,15.68,23.95,27.19,28.0672,28.5,30,31.1,32.200000000000003,{"$f":"AD517*(1+AE518-3%)","v":33.069400000000002},33.962273799999998,34.879255192599999,35.820995082800195,36.7881619500358,37.781442322686765,38.801541265399301,39.849182879565078,40.925110817313332]
["Отраслевые","ОРДБ","Украина","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РУ, в гривнах (UAH, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,6.0000000000000001E-3,-3.0000000000000001E-3,0.121,0.48499999999999999,0.14899999999999999,0.14299999999999999,0.115,7.9000000000000001E-2,0.06,5.7000000000000002E-2,{"$f":"AD518","v":5.7000000000000002E-2},5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2]
["Отраслевые","ОРДБ","Украина","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РУ, в гривнах (UAH, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,3.4000000000000002E-2,1E-3,0.17100000000000001,0.36,0.20499999999999999,0.26400000000000001,{"$f":"AA518","v":0.115},7.9000000000000001E-2,{"$f":"AC518","v":0.06},{"$f":"AC519","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
["Отраслевые","ОРДБ","Хорватия","ЦМИ",null,"Средний за период курс куны к доллару США (av USD/HRK)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.70308734939759,5.7481650000000002,6.8583040000000004,6.8059900000000004,6.623831,6.2415105720641604,6.2477695820161578,6.2606837606837606,6.2820512820512819,{"$f":"AVERAGE(AD521:AE521)","v":6.244358974358974},6.1694266666666664,6.0953935466666653,6.0222488241066658,5.9499818382173864,5.8785820561587769,5.8080390714848722,5.7383426026270534,5.6694824913955291]
["Отраслевые","ОРДБ","Хорватия","ЦМИ",null,"Курс куны к доллару США в конце года (eop USD/HRK)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,null,5.5490000000000004,6.3021070000000003,6.9918009999999997,7.1685359999999996,6.2697329999999996,6.2735042735042734,6.2435312024353129,6.2820512820512819,6.2820512820512819,{"$f":"AD521*(1+AE522-3%)","v":6.2066666666666661},{"$f":"AE521*(1+AF522-3%)","v":6.1321866666666658},6.0586004266666658,5.9858972215466659,5.9140664548881059,5.8430976574294489,5.7729804855402955,5.7037047197138122,5.6352602630772468]
["Отраслевые","ОРДБ","Хорватия","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РХ, в кунах (HRK, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,2.2000000000000002E-2,-2E-3,-5.0000000000000001E-3,-1.1000000000000001E-2,1.15E-2,1.6E-2,1.7000000000000001E-2,1.8000000000000002E-2,1.8000000000000002E-2,{"$f":"AD522","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2]
["Отраслевые","ОРДБ","Хорватия","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РХ, в кунах (HRK, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z522","v":1.15E-2},{"$f":"AA522","v":1.6E-2},{"$f":"AB522","v":1.7000000000000001E-2},{"$f":"AC522","v":1.8000000000000002E-2},{"$f":"AC523","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2]
["Отраслевые","ОРДБ","Сербия","ЦМИ",null,"Средний за период курс динара к доллару США (av USD/RSD)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88.4,108.8,111.28371675774135,107.7589,99.779456503922276,102.35335440814893,102.991452991453,103.41880341880342,{"$f":"AVERAGE(AD525:AE525)","v":103.41880341880342},103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342]
["Отраслевые","ОРДБ","Сербия","ЦМИ",null,"Курс динара к доллару США в конце года (eop USD/RSD)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,null,null,99.5,111.2,117.1353,99.115499999999997,99.67841297271984,102.56410256410257,103.41880341880342,103.41880341880342,{"$f":"AD525*(1+AE526-3%)","v":103.41880341880342},103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342,103.41880341880342]
["Отраслевые","ОРДБ","Сербия","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РУ, в динарах (RSD, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,null,2.1000000000000001E-2,1.3999999999999999E-2,1.125E-2,3.15E-2,0.02,0.03,0.03,0.03,{"$f":"AD526","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","ОРДБ","Сербия","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РУ, в динарах (RSD, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y526","v":1.125E-2},{"$f":"Z526","v":3.15E-2},{"$f":"AA526","v":0.02},0.03,{"$f":"AC526","v":0.03},{"$f":"AC527","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","ОРДБ","Словения","ЦМИ",null,"Средний за период курс евро к доллару США (av USD/EUR)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75301204819277101,{"$f":"1/W35","v":0.75757575757575757},0.90102680916158218,0.90290869916509553,{"$f":"1/Z35","v":0.88481656490336635},{"$f":"1/AA35","v":0.84566596194503163},0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233]
["Отраслевые","ОРДБ","Словения","ЦМИ",null,"Курс евро к доллару США в конце года (eop USD/EUR)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,null,0.72727272727272729,0.82644628099173556,0.91743119266054995,{"$f":"1/Y36","v":0.95093191327500948},{"$f":"1/Z36","v":0.8337502084375521},0.84566596194503163,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233,0.95238095238095233]
["Отраслевые","ОРДБ","Словения","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РС, в евро (EUR, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,1.9E-2,4.0000000000000001E-3,-8.0000000000000002E-3,-1.5000000000000002E-3,1.5599999999999999E-2,1.9E-2,0.02,1.9E-2,1.8000000000000002E-2,{"$f":"AD530","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2]
["Отраслевые","ОРДБ","Словения","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РС, в евро (EUR, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z530","v":1.5599999999999999E-2},{"$f":"AA530","v":1.9E-2},0.02,{"$f":"AC530","v":1.9E-2},{"$f":"AC531","v":1.9E-2},1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2]
["Отраслевые","ОРДБ","Босния и Герцеговина","ЦМИ",null,"Средний за период курс марки к доллару США (av USD/BAM)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4727409638554216,1.4716328066215201,1.7619819819819817,1.7676462696066966,1.7282999999999999,1.6510939957442872,1.6716239316239316,1.6716239316239316,1.6716239316239316,{"$f":"AVERAGE(AD533:AE533)","v":1.661594188034188},1.6416550577777778,1.6219551970844446,1.6024917347194312,1.5832618339027982,1.5642626918959643,1.5454915395932129,1.5269456411180942,1.5086222934246771]
["Отраслевые","ОРДБ","Босния и Герцеговина","ЦМИ",null,"Курс марки к доллару США в конце года (eop USD/BAM)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,null,1.4223999999999999,1.6163636363636364,1.7943119266055045,1.8603633596499574,1.6301000000000001,1.6716239316239316,1.6716239316239316,1.6716239316239316,1.6716239316239316,{"$f":"AD533*(1+AE534-3%)","v":1.6515644444444444},1.6317456711111111,1.6121647230577778,1.5928187463810846,1.5737049214245116,1.5548204623674173,1.5361626168190083,1.5177286654171802,1.499515921432174]
["Отраслевые","ОРДБ","Босния и Герцеговина","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РБиГ, в марках (BAM, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,-1E-3,-9.0000000000000011E-3,-0.01,-1.0749999999999999E-2,1.7000000000000001E-2,1.6E-2,1.6E-2,1.7000000000000001E-2,1.8000000000000002E-2,{"$f":"AD534","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2]
["Отраслевые","ОРДБ","Босния и Герцеговина","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РБиГ, в марках (BAM, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z534","v":1.7000000000000001E-2},{"$f":"AA534","v":1.6E-2},1.6E-2,{"$f":"AC534","v":1.7000000000000001E-2},{"$f":"AC535","v":1.7000000000000001E-2},1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2,1.7000000000000001E-2]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,100]
[]
["Отраслевые","Недвижимость",null,"ЦМИ","2015-04-14","Прирост оборота розничной торговли","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.7000000000000003E-2,-5.1449999999999996E-2,1.2E-2,2.5849999999999998E-2,-5.2500000000000003E-3,2.1000000000000001E-2,0.02,0.01,0.01,0.01,0.01,{"$f":"AI2","v":0.01},0.01,0.01,0.01,0.01]
["Отраслевые","Недвижимость",null,"ЦМИ","2015-04-14","Прирост реальных располагаемых доходов населения","%",null,"= рост потребления домохозяйств",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X9","v":-4.2000000000000003E-2},-5.7750000000000003E-2,{"$f":"Z9","v":-1.7000000000000001E-2},{"$f":"AA9","v":0.02},-1.7499999999999998E-3,1.3000000000000001E-2,1.6E-2,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3]
["Отраслевые","Недвижимость",null,"ЦМИ","2015-04-14","Прирост объема промышленного производства","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.0000000000000001E-3,1.325E-2,2.1000000000000001E-2,3.3000000000000002E-2,2.5000000000000001E-3,0.02,0.02,0.01,0.01,0.01,0.01,{"$f":"AI$2","v":0.01},0.01,0.01,0.01,0.01]
["Отраслевые","Недвижимость",null,"ЦМИ","2015-04-14","Уровень безработицы","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6000000000000008E-2,5.525E-2,5.1999999999999998E-2,4.8250000000000001E-2,4.9500000000000002E-2,4.8000000000000001E-2,4.8000000000000001E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,{"$f":"AH548","v":5.5E-2},5.5E-2,5.5E-2,5.5E-2,5.5E-2]
["Отраслевые","Недвижимость","Жилая","CIB Research","2015-06-15","Количество зарегистрированных договоров долевого участия в строительстве в Москве","ед.",null,"с 2019 с темпом роста реальных располагаемых доходов",null,null,null,null,null,null,null,null,null,null,null,null,21251,24029,19661,35621,51298,{"$f":"Z549*1.2","v":61557.599999999999},{"$f":"AA549","v":61557.599999999999},{"$f":"AB549*(1+AC546)","v":62357.848799999992},63355.57438079999,63545.641103942384,63736.2780272542,63927.486861335958,64119.269321919957,64311.62712988571,64504.56201127536,64698.075697309177,64892.169924401096,65086.846434174295]
["Отраслевые","Недвижимость","Жилая","CIB Research","2015-06-15","Средняя цена 1 кв.м. на первичном рынке жилой недвижимости в Москве (темп прироста)","%",null,"Без учета роста цен за счет роста строительной готовности объекта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.1,-0.05,-1.0999999999999999E-2,7.0000000000000001E-3,-0.05,-0.05,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"AH550","v":2.5000000000000001E-2},{"$f":"AI550","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
["Отраслевые","Недвижимость","Гостиницы",null,null,"Изменение реальных расходов на гостиничные услуги","%"]
["Отраслевые","Недвижимость","Гостиницы",null,null,"Ставка капитализации для гостиниц 3-5*, мин. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2499999999999999E-2,{"$f":"Z552-0.5%","v":8.7499999999999994E-2},{"$f":"AA552","v":8.7499999999999994E-2},8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
["Отраслевые","Недвижимость","Гостиницы",null,null,"Ставка капитализации для гостиниц 3-5*, макс. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10249999999999999,{"$f":"AA552+1%","v":9.7499999999999989E-2},9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2]
["Отраслевые","Недвижимость","Офисы",null,null,"Ставка капитализации для офисов класса А и В, мин. значение (Москва и Моск. обл.), на конец периода","%"]
["Отраслевые","Недвижимость","Офисы",null,null,"Ставка капитализации для офисов класса А и В, макс. значение (Москва и Моск. обл.), на конец периода","%"]
["Отраслевые","Недвижимость","Склады",null,null,"Ставка капитализации для складов класса А и В, мин. значение (Москва и Моск. обл.), на конец периода","%"]
["Отраслевые","Недвижимость","Склады",null,null,"Ставка капитализации для складов класса А и В, макс. значение (Москва и Моск. обл.), на конец периода","%"]
["Отраслевые","Недвижимость","ТЦ",null,null,"Ставка капитализации для торговой недвижимости, мин. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,9.5000000000000001E-2,9.5000000000000001E-2,{"$f":"AA558","v":9.5000000000000001E-2},9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2]
["Отраслевые","Недвижимость","ТЦ",null,null,"Ставка капитализации для торговой недвижимости, макс. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.125,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11]
["Отраслевые","Недвижимость","Гостиницы",null,null,"Уровень вакантных площадей: гостиничная недвижимость (Москва и Моск. обл.)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-67%","v":0.32999999999999996},{"$f":"1-71.9%","v":0.28099999999999992},0.29166666666666663,0.2416666666666667,0.32166666666666666,0.32166666666666666,0.32166666666666666,0.32166666666666666,0.32166666666666666,0.32166666666666666,0.32166666666666666,0.32166666666666666,0.32166666666666666,0.32166666666666666,0.32166666666666666,0.35166666666666668]
["Отраслевые","Недвижимость","Офисы",null,null,"Уровень вакантных площадей: офисная недвижимость (Москва и Моск. обл.)","%"]
["Отраслевые","Недвижимость","Склады",null,null,"Уровень вакантных площадей: складская недвижимость (Москва и Моск. обл.)","%"]
["Отраслевые","Недвижимость","ТЦ",null,null,"Уровень вакантных площадей: торговая недвижимость (Москва и Моск. обл.)","%",null,null,null,null,1.6E-2,1.2999999999999999E-2,7.0000000000000001E-3,7.0000000000000001E-3,0.01,0.03,0.06,0.05,0.03,0.02,2.8000000000000001E-2,0.06,0.08,0.11,8.3000000000000004E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.08]
["Отраслевые","Недвижимость","Офисы",null,null,"Темп прироста ставок аренды: офисная недвижимость (Москва и Моск. обл.)","%",null,null,null,3.9912762829645843E-3,-1.6236345590277201E-2,7.9434971955183453E-2,3.3884496513613804E-2,9.3034814507108043E-2,0.1357363168061263,0.22483711565783127,-0.36156967974364462,-3.2156469509323493E-3,2.5428474290161152E-2,0.14825567168483622,0.10912804589846958,-6.226708243569079E-2,9.1848319743374374E-2,-9.3389758904701581E-2,-1.8338295531031057E-2,7.9562799246192473E-2,2.7200000000000002E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,1.9200000000000002E-2]
["Отраслевые","Недвижимость","Склады",null,null,"Темп прироста ставок аренды: складская недвижимость (Москва и Моск. обл.)","%",null,null,null,0.18436140886486641,0.15875134903481358,3.7879122856574243E-2,-4.6577196215583427E-2,-9.3842391275719139E-3,-8.723978634740337E-2,7.2181893334628544E-2,-0.10451875792389653,6.1520691116587756E-2,0.17531098096333575,7.2582762430523085E-2,2.6669640717010612E-2,1.3155296347179268E-2,-6.6761320365148813E-2,-4.148350807071044E-2,-6.766905315283811E-2,2.2563357314369092E-3,2.7200000000000002E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,1.9200000000000002E-2]
["Отраслевые","Недвижимость","ТЦ",null,null,"Темп прироста ставок аренды: торговая недвижимость (Москва и Моск. обл.)","%",null,null,null,null,null,null,null,null,-3.1687546057479699E-2,8.1539465101108988E-2,-0.12175311620426221,8.4012453072062065E-3,0.20092619917822518,8.6527919549355348E-2,5.4793448098887421E-2,5.0487390522687248E-2,0.25162505887894482,-9.0521350795323419E-2,3.4482758620689724E-2,3.3333333333333437E-2,2.7200000000000002E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,1.9200000000000002E-2]
["Отраслевые","Недвижимость","Гостиницы",null,null,"Темп прироста средней цены номера (Гостиничная недвижимость по Москве и Моск. обл.)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.8000000000000005E-2,{"$f":"Y567","v":6.8000000000000005E-2},0.54800000000000004,-0.32262532299741609,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.2800000000000001E-2]
["Отраслевые","Недвижимость","Офисы",null,null,"Темп прироста ставок аренды: офисная недвижимость (Москва и Моск. обл., лучшие объекты в классе А)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,4.3200000000000009E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,3.2000000000000008E-2]
["Отраслевые","Недвижимость","Склады",null,null,"Темп прироста ставок аренды: складская недвижимость (Москва и Моск. обл., лучшие объекты в классе А)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X565+5%","v":-1.676132036514881E-2},0,0.04,0.05,4.3200000000000009E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,3.2000000000000008E-2]
["Отраслевые","Недвижимость","ТЦ",null,null,"Темп прироста ставок аренды: торговая недвижимость (Москва и Моск. обл., лучшие объекты в классе А)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.04,0.05,4.3200000000000009E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,3.2000000000000008E-2]
["Отраслевые","Недвижимость","Офисы",null,null,"Ставка капитализации для офисов класса А, мин. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5000000000000001E-2,9.5000000000000001E-2,{"$f":"AA571","v":9.5000000000000001E-2},{"$f":"AB571","v":9.5000000000000001E-2},9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2]
["Отраслевые","Недвижимость","Офисы",null,null,"Ставка капитализации для офисов класса А, макс. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.105,0.105,{"$f":"AA572","v":0.105},0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105]
["Отраслевые","Недвижимость","Офисы",null,null,"Ставка капитализации для офисов класса В, мин. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999]
["Отраслевые","Недвижимость","Офисы",null,null,"Ставка капитализации для офисов класса В, макс. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11749999999999999,0.11749999999999999,0.11749999999999999,0.11749999999999999,0.11749999999999999,0.11749999999999999,0.11749999999999999,0.11749999999999999,0.11749999999999999,0.11749999999999999,0.11749999999999999,0.11749999999999999,0.11749999999999999,0.11749999999999999]
["Отраслевые","Недвижимость","Склады",null,null,"Ставка капитализации для складов класса А, мин. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999]
["Отраслевые","Недвижимость","Склады",null,null,"Ставка капитализации для складов класса А, макс. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125]
["Отраслевые","Недвижимость","Склады",null,null,"Ставка капитализации для складов класса В, мин. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12]
["Отраслевые","Недвижимость","Склады",null,null,"Ставка капитализации для складов класса В, макс. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001,0.13500000000000001]
["Отраслевые","Недвижимость","Офисы",null,null,"Уровень вакантных площадей: офисов класса А (Москва и Моск. обл.)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15999999999999992,0.15900000000000003,0.16400000000000003,0.15900000000000003,0.15400000000000003,0.14900000000000002,0.14400000000000002,0.13900000000000001,0.13400000000000001,0.129,0.12399999999999999,0.11899999999999998,0.11399999999999998,0.10899999999999997]
["Отраслевые","Недвижимость","Офисы",null,null,"Уровень вакантных площадей: офисов класса В (Москва и Моск. обл.)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13,0.10602848101265816,0.11102848101265815,0.10602848101265815,0.10102848101265814,9.6028481012658137E-2,9.1028481012658133E-2,8.6028481012658128E-2,8.1028481012658124E-2,7.602848101265812E-2,7.1028481012658129E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2]
["Отраслевые","Недвижимость","Склады",null,null,"Уровень вакантных площадей: складов класса А (Москва и Моск. обл.)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10499999999999998,8.0000000000000071E-2,8.0000000000000071E-2,7.0000000000000076E-2,7.0000000000000076E-2,7.0000000000000076E-2,7.0000000000000076E-2,7.0000000000000076E-2,7.0000000000000076E-2,7.0000000000000076E-2,7.0000000000000076E-2,7.0000000000000076E-2,7.0000000000000076E-2,7.0000000000000076E-2]
["Отраслевые","Недвижимость","Склады",null,null,"Уровень вакантных площадей: складов класса В (Москва и Моск. обл.)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9999999999999978E-2,9.4999999999999973E-2,9.4999999999999973E-2,8.4999999999999978E-2,7.4999999999999983E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]

{"sheet":"inputs Sber_pos_11-2018","index":24,"n_rows":978,"n_cols":39,"rows_kept":978,"cut":false,"hidden":false,"merged":[]}
["INPUTS","Отрасль","Подотрасль/ Дивизион","Источник","Дата обновления","Наименование","Ед. измерения","Link","Комментарий к заполнению (формула)",2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030]
["Общие",null,null,"ЦМИ",null,"Рост реального ВВП","%","Наименование листа, номер строки [например: Scenarios, line 352]","С 2019 года прогноз CIB",null,null,null,null,null,null,null,null,null,null,null,3.4000000000000002E-2,1.2999999999999999E-2,6.0000000000000001E-3,-2.8000000000000001E-2,-2.299524790849813E-3,1.6500000000000001E-2,1.7390000000000003E-2,1.9300000000000001E-2,1.9E-2,2.1000000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Общие",null,null,"ЦМИ",null,"Инфляция - Рост индекса потребительских цен (RUB, eop CPI)","%",null,"С 2019 года прогноз CIB",null,null,null,null,null,null,null,null,null,null,null,6.6000000000000003E-2,6.5000000000000002E-2,0.114,0.12909999999999999,5.4000000000000006E-2,2.5000000000000001E-2,3.9E-2,4.0999999999999995E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Общие",null,null,"CIB Research",null,"Инфляция - Рост индекса потребительских цен в США, в долларах США (USD, eop CPI)","%",null,"(EoY) Tom Levinson",null,null,null,null,null,null,null,null,null,null,null,1.7989999999999999E-2,1.3169999999999999E-2,8.7399999999999995E-3,2E-3,1.3000000000000001E-2,0.02,2.1000000000000001E-2,2.3E-2,2.2000000000000002E-2,2.1000000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Общие",null,null,"ЦМИ",null,"Инфляция - Рост индекса цен производителей (RUB, eop PPI)","%",null,"С 2019 года прогноз CIB",null,null,null,null,null,null,null,null,null,null,null,5.0999999999999997E-2,3.4599999999999964E-2,6.2799999999999967E-2,0.12139999999999995,7.4500000000000011E-2,8.3699999999999997E-2,0.08,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Общие",null,null,"ЦМИ",null,"Инфляция - Дефлятор ВВП (RUB, GDP Deflator)","%",null,"=0.8CPI+0.2PPI; С 2019 года прогноз CIB",null,null,null,null,null,null,null,null,null,null,null,7.3999999999999996E-2,0.05,7.1999999999999995E-2,7.9000000000000001E-2,3.5158922314520946E-2,4.4000000000000004E-2,7.0029999999999995E-2,6.2279999999999995E-2,3.9E-2,3.9E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Общие",null,null,"ЦМИ, CIB Research",null,"Курс рубля к доллару США в конце года (eop USD/RUB)","$/руб",null,"2015-17 модель ЦМИ c ценой на нефть CIB Research, после - CIB Research, с 2019 года прогноз CIB; =предыдущий год*1.02",null,null,null,null,null,null,null,null,null,null,null,30.37,32.729999999999997,56.26,72.8827,60.6569,57.600200000000001,63,63.5,64,64.64,65.2864,65.939263999999994,66.598656640000002,67.264643206399995,67.937289638463994,68.616662534848629,69.30282916019712,69.995857451799097,69.995857451799097]
["Общие",null,null,"ЦМИ, CIB Research",null,"Курс рубля к EUR в конце года (eop EUR/RUB)","EUR/руб",null,"=EUR/USD*курс доллара",null,null,null,null,null,null,null,null,null,null,null,40.229999999999997,44.97,68.34,79.56,63.811100000000003,68.866799999999998,74.339999999999989,73.024999999999991,73.599999999999994,74.335999999999999,75.079359999999994,75.830153599999989,76.588455135999993,77.354339687359982,78.127883084233588,78.909161915075913,79.69825353422668,80.495236069568961,80.495236069568961]
["Общие",null,null,"ЦМИ",null,"Рост реальных расп. денежных доходов населения","%",null,"С 2019 года прогноз CIB",null,null,null,null,null,null,null,null,null,null,null,5.8000000000000003E-2,4.8000000000000001E-2,-5.0000000000000001E-3,-4.2000000000000003E-2,-5.7750000000000003E-2,-1.7000000000000001E-2,0.02,2.0250000000000001E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2]
["Общие",null,null,"CIB Research",null,"Ставка Libor 3m","%",null,"(EoY) Tom Levinson",null,null,null,null,null,null,null,null,null,null,null,4.3006071428571399E-3,2.6720118577075098E-3,2.3369980237154201E-3,6.1269999999999996E-3,9.9789000000000006E-3,1.6E-2,2.8999999999999998E-2,3.7999999999999999E-2,0.03,2.4E-2,0.02,2.7000000000000003E-2,3.3000000000000002E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
["Общие",null,null,"CIB Research",null,"Ставка Mosprime 3m","%",null,"(EoY) Tsibanov Vladimir",null,null,null,null,null,null,null,null,null,null,null,7.0919918699186998E-2,7.0100406504065002E-2,0.105294331983806,0.11789999999999999,0.10490000000000001,7.8799999999999995E-2,7.7837484729909964E-2,7.2744674056627351E-2,7.0200617867868589E-2,7.0200618057108088E-2,7.0200618293003531E-2,7.0200617947068611E-2,7.0200618220795749E-2,7.0200618425744862E-2,7.0200618376383236E-2,7.020061712899725E-2,7.0200617008621263E-2,7.0200618816791391E-2,7.0200618816791391E-2]
["Общие",null,null,"CIB Research",null,"Ставка НДС","%",null,"С 2019 года прогноз CIB",null,null,null,null,null,null,null,null,null,null,null,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["Общие",null,null,"CIB Research",null,"Ставка НДФЛ","%",null,"С 2019 года прогноз CIB",null,null,null,null,null,null,null,null,null,null,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
["Общие",null,null,"ЦМИ",null,"Средний за период курс рубля к доллару США (av USD/RUB)","$/руб",null,"С 2019 года прогноз CIB",null,null,null,null,null,null,null,null,null,null,null,31.07,31.82,38.6,60.94,67.05,58.298184615384642,62.75,63,63.5,64,64.64,65.2864,65.939263999999994,66.598656640000002,67.264643206399995,67.937289638463994,68.616662534848629,69.30282916019712,69.995857451799097]
["Общие",null,null,"ЦМИ",null,"Средний за период курс рубля к EUR (av EUR/RUB)","EUR/руб",null,"формула",null,null,null,null,null,null,null,null,null,40.201768032786909,40.927316393442602,39.937520491803269,42.38285477178421,51.002878099173586,67.977302469135793,73.992421774193559,66.030461943319835,74.045000000000002,72.449999999999989,73.024999999999991,73.599999999999994,74.335999999999999,75.079359999999994,75.830153599999989,76.588455135999993,77.354339687359982,78.127883084233588,78.909161915075913,79.69825353422668,80.495236069568961]
["Общие",null,null,"CIB Research",null,"Налог на имущество, инвентаризационная стоимость (НК Часть 2 Статья 380, максимальная ставка)","%",null,"С 2019 года = 2018",null,null,null,null,null,null,null,null,null,null,null,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2]
["Общие",null,null,"CIB Research",null,"Налог на имущество, кадастровая стоимость Москва (Закон г. Москвы от 05.11.2003 N 64, ред. от 25.11.2015, \"О налоге на имущество организаций\")","%",null,"С 2019 года = 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,8.9999999999999993E-3,1.2E-2,1.2999999999999999E-2,1.4E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
["Общие",null,null,"CIB Research",null,"Налог на имущество, кадастровая стоимость кроме Москвы (НК Часть 2 Статья 380, максимальная ставка)","%",null,"С 2019 года = 2018",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4999999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Общие",null,null,"ЦМИ",null,"Инфляция з.платы (Рост номинальных заработных плат)","%",null,"С 2019 года прогноз CIB; =CPI+рост реальных доходов",null,null,null,null,null,null,null,null,null,null,null,0.13900000000000001,0.11899999999999999,9.0999999999999998E-2,4.4006770272349671E-2,8.6283249999999923E-2,7.1999999999999995E-2,0.10848199999999975,7.7251500000000028E-2,7.3795999999999973E-2,7.3280000000000012E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2,6.3E-2]
["Общие",null,null,"CIB Research",null,"Ставка Euribor 3m","%",null,"(EoY) Tom Levinson",null,null,null,null,null,null,null,null,null,null,null,4.9081058365758696E-3,1.52185019762846E-3,1.79734743083004E-3,-1.2786E-3,-3.1900000000000001E-3,-3.2789999999999998E-3,-2E-3,0,5.0000000000000001E-3,1.2E-2,1.8000000000000002E-2,2.3E-2,2.8999999999999998E-2,3.5000000000000003E-2,2.7999999999999997E-2,1.9E-2,2.7000000000000003E-2,2.7999999999999997E-2,2.7999999999999997E-2]
["Общие",null,null,"CIB Research",null,"Процентный своп IRS 1Y Mosprime","%",null,"(EoY) Tsibanov Vladimir",null,null,null,null,null,null,null,null,null,null,null,7.3222593869731775E-2,6.9354528735632331E-2,0.10586615708812261,0.11599999999999999,0.10465000000000001,7.8E-2,8.0889831451106842E-2,7.5622693214210779E-2,7.3072151193968038E-2,7.3072150043778761E-2,7.3072151040423083E-2,7.3072150482682563E-2,7.307215108421139E-2,7.3072150421430226E-2,7.3072150475226749E-2,7.3072150201586084E-2,7.307215049278204E-2,7.3072150851380302E-2,7.3072150851380302E-2]
["Общие",null,null,"CIB Research",null,"Процентный своп IRS 3Y Mosprime","%",null,"(EoY) Tsibanov Vladimir",null,null,null,null,null,null,null,null,null,null,null,7.5070977011494247E-2,6.9934961685823707E-2,9.8913639846743243E-2,0.1079,9.5299999999999996E-2,7.5899999999999995E-2,8.1089831451106847E-2,7.5924659162429187E-2,7.5075151759389724E-2,7.5075151522294492E-2,7.5075151874699708E-2,7.5075151651821548E-2,7.5075151660288997E-2,7.5075151366080783E-2,7.5075151391240214E-2,7.5075151510320959E-2,7.5075151562958409E-2,7.507515165906864E-2,7.507515165906864E-2]
["Общие",null,null,"CIB Research",null,"Процентный своп IRS 5Y Mosprime","%",null,"(EoY) Tsibanov Vladimir",null,null,null,null,null,null,null,null,null,null,null,7.6751555555555559E-2,7.1434632183908123E-2,9.633078544061302E-2,0.10619999999999999,9.1799999999999993E-2,7.5499999999999998E-2,8.1289831451106853E-2,7.7591784452369916E-2,7.7082160777369735E-2,7.7082160612933937E-2,7.7082160700321811E-2,7.7082160531911859E-2,7.7082160540873135E-2,7.7082160490524743E-2,7.7082160476131811E-2,7.7082160542419453E-2,7.7082160636939401E-2,7.7082160691475776E-2,7.7082160691475776E-2]
["Общие",null,null,"CIB Research",null,"Процентный своп IRS 7Y Mosprime","%",null,"(EoY) Tsibanov Vladimir",null,null,null,null,null,null,null,null,null,null,null,7.8596911877394732E-2,7.3566593869731592E-2,9.5379850574712641E-2,0.10539999999999999,8.9600000000000013E-2,7.5300000000000006E-2,8.1389831451106856E-2,7.9457177993018879E-2,7.9093185708499103E-2,7.9093185566271318E-2,7.9093185635120689E-2,7.9093185606230909E-2,7.909318558663414E-2,7.9093185546984746E-2,7.9093185584969028E-2,7.909318562669676E-2,7.9093185705926716E-2,7.9093185728434046E-2,7.9093185728434046E-2]
["Общие",null,null,"CIB Research",null,"Процентный своп IRS 10Y Mosprime","%",null,"(EoY) Tsibanov Vladimir",null,null,null,null,null,null,null,null,null,null,null,8.1269616858237512E-2,7.6304413793103459E-2,9.5675601532567031E-2,0.10390000000000001,8.7300000000000003E-2,7.5300000000000006E-2,8.3151452149999194E-2,8.2372052426363362E-2,8.2117270837915646E-2,8.2117270751000948E-2,8.2117270829177746E-2,8.2117270793628627E-2,8.2117270822511523E-2,8.211727079068476E-2,8.2117270812625431E-2,8.2117270823172328E-2,8.2117270860549763E-2,8.2117270859519031E-2,8.2117270859519031E-2]
["Общие",null,null,"CIB Research",null,"Средний за период курс рубля к CHF (av CHF/RUB)","CHF/руб",null,"формула",null,null,null,null,null,null,null,null,null,null,null,33.114757028112443,34.428351219512201,42.014607692307678,63.87710916334661,67.848924193548427,59.296312550607276,61.198920382516839,60.070500000000003,59.72175,59.392000000000003,59.98592,60.585779200000005,61.191636991999999,61.803553361920002,62.421588895539202,63.045804784494592,63.676262832339532,64.313025460662928,64.95615571526956]
["Общие",null,null,"CIB Research",null,"Курс рубля к CHF в конце года (eop CHF/RUB)","CHF/руб",null,"формула",null,null,null,null,null,null,null,null,null,null,null,33.288800000000002,36.695999999999998,56.976300000000002,73.611526999999995,59.415100000000002,58.974299999999999,60.48,60.134499999999996,59.776000000000003,59.598080000000003,60.585779200000005,61.191636991999999,61.803553361920002,62.421588895539202,63.045804784494592,63.676262832339532,64.313025460662928,64.95615571526956,64.95615571526956]
["Общие",null,null,"CIB Research",null,"Инфляция - Рост индекса цен производителей в США, в долларах США (USD, eop PPI)","%",null,"=CPI",null,null,null,null,null,null,null,null,null,null,7.8E-2,2.1000000000000001E-2,4.0000000000000001E-3,8.0000000000000002E-3,-5.0999999999999997E-2,-1.9E-2,0.02,2.1000000000000001E-2,2.3E-2,2.2000000000000002E-2,2.1000000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Общие",null,null,"CIB Research",null,"Инфляция - Рост индекса потребительских цен в Еврозоне (EUR, eop CPI)","%",null,"Bloomberg consensus",null,null,null,null,null,null,null,null,null,null,null,2.2212505465675658E-2,8.4695012404825132E-3,-1.6118086189345071E-3,1E-3,2E-3,1.2999999999999999E-2,1.4999999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Общие",null,null,"CIB Research",null,"Инфляция - Рост индекса цен производителей в Еврозоне (EUR, eop PPI)","%",null,"=CPI",null,null,null,null,null,null,null,null,null,null,4.9000000000000002E-2,2.4E-2,-1E-3,-1.2999999999999999E-2,-1.9E-2,-1.0999999999999999E-2,1.2999999999999999E-2,1.4999999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Общие",null,null,"CIB Research",null,"Ставка страхового взноса в ФОМС","%",null,"Не меняется",null,null,null,null,null,null,null,null,null,null,null,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2,5.0999999999999997E-2]
["Общие",null,null,"CIB Research",null,"Ставка страхового взноса в ФСС","%",null,"Не меняется",null,null,null,null,null,null,null,null,null,null,null,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2,2.9000000000000001E-2]
["Общие",null,null,"CIB Research",null,"Ставка страхового взноса в ПФР","%",null,"Не меняется",null,null,null,null,null,null,null,null,null,null,null,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22,0.22]
["Общие",null,null,"CIB Research",null,"Ставка налога на прибыль организаций","%",null,"Не меняется",null,null,null,null,null,null,null,null,null,null,null,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
["Общие",null,null,"ЦМИ",null,"Средний за период курс EUR к доллару США (av EUR/USD)","EUR/$",null,"2017-21 ЦМИ",null,null,null,null,null,null,null,null,null,null,null,null,null,1.32,1.109844890109889,1.1075316927665921,1.1301777562326867,1.18,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999]
["Общие",null,null,"ЦМИ",null,"Курс EUR к доллару США в конце года (eop EUR/USD)","EUR/$",null,null,null,null,null,null,null,null,null,null,null,null,null,1.3193999999999999,1.3791,1.2141,1.0865499999999999,1.0516000000000001,1.1994,1.18,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999]
["Общие",null,null,"CIB Research",null,"ECB policy rate (Main Refinancing Operations rate)","%",null,"(EoY) Tom Levinson, АХ",null,null,null,null,null,null,null,null,null,null,null,7.4999999999999997E-3,2.5000000000000001E-3,5.0000000000000001E-4,5.0000000000000001E-4,-1E-3,-4.0000000000000001E-3,0,0,2.5000000000000001E-3,7.4999999999999997E-3,1.4999999999999999E-2,2.2499999999999999E-2,2.75E-2,3.5000000000000003E-2,0.03,2.5000000000000001E-2,0.03,0.03,0.03]
["Общие",null,null,"CIB Research",null,"Курс EUR к CHF в конце года (eop EUR/CHF)",null,null,"формула",null,null,null,null,null,null,null,null,null,null,null,1.2072000000000001,1.2276,1.2023999999999999,0.92954765082140733,0.98896918980600979,0.81247290311822573,0.81355932203389836,0.82347826086956522,0.81217391304347841,0.80173913043478273,0.80695652173913057,0.80695652173913057,0.80695652173913057,0.80695652173913057,0.80695652173913057,0.80695652173913057,0.80695652173913057,0.80695652173913057,0.80695652173913057]
["Общие",null,null,"ЦМИ",null,"Ключевая ставка на конец года (eop)","%",null,"С 2020 года = инфляция + 2%",null,null,null,null,null,null,null,null,null,null,null,null,null,0.17,0.11,0.1,7.7499999999999999E-2,7.4999999999999997E-2,7.0000000000000007E-2,6.7500000000000004E-2,6.7500000000000004E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,null,"ЦМИ",null,"USD/CHF eop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.01,1.04,0.97448000000000001,0.96,0.94699999999999995,0.93400000000000005,0.92200000000000004,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005]
[null,null,null,null,null,"USD/CHF average",null,null,"формула",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.98173704755070879,0.98316711626257081,0.97528159972138384,0.95350000000000001,0.9405,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005,0.92800000000000005]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Уголь",null,"CIB Research",null,"Hard Coking Coal (FOB Australia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,192,149,117,90,143.19999999999999,187,220.00000000000003,198.00000000000003,187.00000000000003,190.92700000000002,194.74554000000003,198.64045080000002,202.61325981600004,206.66552501232005,210.79883551256646,215.0148122228178,219.31510846727414,223.70141063661964,228.17543884935205]
["Отраслевые","Уголь",null,"CIB Research",null,"Антрацит","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,169,132,108,100,92,150,165,143,143,146.00299999999999,148.92305999999999,151.90152119999999,154.93955162399999,158.03834265647998,161.1991095096096,164.4230916998018,167.71155353379785,171.06578460447381,174.48710029656328]
["Отраслевые","Уголь",null,"CIB Research",null,"Энергетический уголь (CIF ARA)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,93,82,76,57,59.08,84,99.000000000000014,93.500000000000014,93.9114,95.883539399999989,97.801210187999985,99.75723439175998,101.75237907959519,103.7874266611871,105.86317519441084,107.98043869829907,110.14004747226505,112.34284842171036,114.58970539014457]
["Отраслевые","Уголь",null,"CIB Research",null,"Thermal Coal (FOB Newcastle)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,95,84,71,59,65.7,87,110.00000000000001,99.000000000000014,99.435600000000008,101.52374759999999,103.554222552,105.62530700304001,107.73781314310081,109.89256940596283,112.09042079408209,114.33222920996374,116.61887379416302,118.95125127004628,121.33027629544721]
[]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Алюминий (London Metals Exchange)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,2052,1888,1895,1681,1611,2111,2310,2310,2200,2246.1999999999998,2291.1239999999998,2336.9464799999996,2383.6854095999997,2431.3591177919998,2479.9863001478398,2529.5860261507964,2580.1777466738126,2631.7813016072892,2684.416927639435]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Арматура (Rebar, EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,634,543,489,319,284,446,528,506.00000000000006,506.00000000000006,516.62599999999998,526.95852000000002,537.49769040000001,548.247644208,559.21259709215997,570.39684903400314,581.80478601468326,593.44088173497698,605.30969936967654,617.4158933570701]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Арматура (Rebar, FOB Black Sea)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,619,586,527,366,314,439,550,528,528,539.08799999999997,549.86975999999993,560.86715519999996,572.08449830400002,583.52618827008007,595.19671203548171,607.10064627619136,619.24265920171524,631.62751238574958,644.2600626334646]
["Отраслевые","Металлы","Трубы",null,null,"Бесшовные трубы (EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,1279.3949690223785,1082.1327918175093,905.24105889902125,792.41036225303776,682.39758895198145,1078,1339.8000000000002,1311.8875,1317.1252574117661,1344.7848878174132,1371.6805855737614,1399.1141972852367,1427.0964812309414,1455.6384108555603,1484.7511790726714,1514.4462026541248,1544.7351267072074,1575.6298292413517,1607.1424258261786]
["Отраслевые","Металлы","Черная металлургия",null,null,"Горячебрикетированное железо (HBI, EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,395,369,370,262,241,245,247.50000000000003,247.50000000000003,248.58900000000003,253.809369,258.88555638000003,264.06326750760002,269.34453285775203,274.73142351490708,280.22605198520523,285.83057302490931,291.54718448540751,297.37812817511565,303.32569073861799]
["Отраслевые","Металлы","Черная металлургия",null,null,"Горячебрикетированное железо (HBI, FOB Black Sea)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,371,350,363,257,236,240,271.70000000000005,242.00000000000003,243.06480000000002,248.16916079999999,253.132544016,258.19519489632,263.35909879424639,268.6262807701313,273.99880638553395,279.47878251324465,285.06835816350957,290.76972532677979,296.58511983331539]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Горячекатанный прокат (HRC, EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,561,509,477,370,424,534,627,605,605,617.70499999999993,630.05909999999994,642.66028199999994,655.51348763999999,668.62375739280003,681.99623254065602,695.63615719146912,709.54888033529846,723.73985794200439,738.21465510084454]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Горячекатанный прокат (HRC, FOB Black Sea)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,581,543,522,345,394,495,605,583,583,595.24299999999994,607.14785999999992,619.29081719999988,631.67663354399986,644.31016621487981,657.19636953917745,670.34029692996103,683.74710286856021,697.42204492593146,711.37048582445016]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Горячеоцинкованный прокат (HDG, EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,957,815,716,562,647,700,797.50000000000011,797.50000000000011,797.50000000000011,814.24750000000006,830.53245000000004,847.14309900000001,864.08596097999998,881.36768019960004,898.99503380359204,916.97493447966394,935.3144331692572,954.02072183264238,973.10113626929524]
["Отраслевые","Металлы","Черная металлургия",null,null,"Горячеоцинкованный прокат (HDG, FOB Black Sea)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,737.64407700208335,692.30197291666661,649.52198020833328,613,657,735,825.00000000000011,825.00000000000011,825.00000000000011,842.32500000000005,859.17150000000004,876.35493000000008,893.88202860000013,911.75966917200014,929.99486255544014,948.59475980654895,967.56665500267991,986.91798810273349,1006.6563478647881]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Железная руда (Iron Ore 62%, CFR China)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,129,136,97,55,58,71,71.5,66,66,67.385999999999996,68.733719999999991,70.108394399999995,71.510562288000003,72.940773533760009,74.399589004435214,75.887580784523919,77.405332400214405,78.953439048218698,80.532507829183075]
["Отраслевые","Металлы","Черная металлургия",null,null,"Заготовка квадратная (Billet, EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,574.97961911591722,467.93014601299592,445.59876825650304,305.74171697458252,294,450,506.00000000000006,467.50000000000006,467.50000000000006,477.3175,486.86385000000001,496.60112700000002,506.53314954000001,516.66381253079999,526.99708878141598,537.53703055704432,548.28777116818526,559.25352659154896,570.43859712337996]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Заготовка квадратная (Billet, FOB Black Sea)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,560,511,483,330,284,466,528,484.00000000000006,484.00000000000006,494.16399999999999,504.04728,514.12822560000006,524.41079011200009,534.89900591424009,545.59698603252491,556.50892575317539,567.63910426823895,578.99188635360372,590.57172408067584]
["Отраслевые","Металлы","Черная металлургия",null,null,"Заготовка плоская (Slab, EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,529.97961911591722,439.93014601299592,451.59876825650304,276.76005713162755,335,425,528,517,517,527.85699999999997,538.41413999999997,549.18242280000004,560.16607125600001,571.36939268112008,582.79678053474254,594.45271614543742,606.34177046834623,618.46860587771312,630.83797799526735]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Заготовка плоская, (Slab, FOB Black Sea)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,515,483,489,290,339,439,550,528,528,539.08799999999997,549.86975999999993,560.86715519999996,572.08449830400002,583.52618827008007,595.19671203548171,607.10064627619136,619.24265920171524,631.62751238574958,644.2600626334646]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Золото (London Metals Exchange)","$/унция",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,1669,1412,1266,1160,1249,1258,1375,1375,1375,1403.8749999999998,1431.9524999999999,1460.5915499999999,1489.8033809999999,1519.59944862,1549.9914375924,1580.9912663442481,1612.611091671133,1644.8633135045557,1677.7605797746469]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Медь (London Metals Exchange)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,7953,7349,6827,5493,4871,6173,7150.0000000000009,7425.0000000000009,7425.0000000000009,7580.9250000000002,7732.5435000000007,7887.1943700000011,8044.938257400001,8205.8370225480012,8369.9537629989609,8537.3528382589411,8708.099895024121,8882.2618929246037,9059.9071307830964]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Металлолом (Scrap, EXW Russia )","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,318,296,273,158,174,230,308,275,275,280.77499999999998,286.39049999999997,292.11830999999995,297.96067619999997,303.91988972399997,309.99828751847997,316.19825326884956,322.52221833422658,328.97266270091114,335.55211595492938]
["Отраслевые","Металлы","Черная металлургия",null,null,"Металлолом (Scrap, FOB Black sea)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,209,250,330,308,308,314.46799999999996,320.75735999999995,327.17250719999993,333.71595734399995,340.39027649087996,347.19808202069754,354.14204366111147,361.22488453433368,368.44938222502037,375.81836986952078]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Никель (London Metals Exchange)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,17519,15089,16960,11877,9645,10471,14850.000000000002,15400.000000000002,15400.000000000002,15723.4,16037.868,16358.62536,16685.797867199999,17019.513824543999,17359.904101034881,17707.10218305558,18061.244226716692,18422.469111251026,18790.918493476049]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Окатыш (Pellet, EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,113,102,73,52,53,70,74.800000000000011,71.5,71.814600000000013,73.322706600000004,74.789160731999999,76.284943946639999,77.810642825572799,79.36685568208425,80.95419279572593,82.573276651640455,84.224742184673261,85.909237028366732,87.62742176893407]
["Отраслевые","Металлы","Черная металлургия",null,null,"Окатыш (Pellet, FOB Black Sea)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,112,107,101,77,69,85,91.300000000000011,88,88.387200000000007,90.2433312,92.048197823999999,93.889161780479995,95.766945016089593,97.682283916411393,99.635929594739622,101.62864818663442,103.66122115036711,105.73444557337446,107.84913448484195]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Свинец (London Metals Exchange) ","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,2074,2155,2112,1794,1875,2250,2420,2310,2320.1639999999998,2368.8874439999995,2416.2651928799996,2464.5904967375996,2513.8823066723517,2564.1599528057986,2615.4431518619149,2667.7520148991534,2721.1070551971366,2775.5291963010795,2831.0397802271013]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Серебро (London Metals Exchange)","$/унция",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,31.2,23.9,19.100000000000001,15.7,17.14,17.600000000000001,17.600000000000001,17.600000000000001,17.600000000000001,17.9696,18.328992,18.695571839999999,19.0694832768,19.450872942336002,19.839890401182721,20.236688209206378,20.641421973390507,21.054250412858316,21.475335421115481]
["Отраслевые","Металлы","Трубы",null,null,"Трубы большого диаметра (LDP, EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,1777.5638861281996,1777.5638861281996,1813.1151638507636,1516,1598.0327250367213,2027.3549496734524,2519,2466.5208333333335,2477.0690259310381,2529.0874754755896,2579.6692249851012,2631.2626094848033,2683.8878616744996,2737.5656189079896,2792.3169312861496,2848.1632699118727,2905.1265353101103,2963.2290660163126,3022.4936473366388]
["Отраслевые","Металлы","Цветная металлургия",null,null,"Ферросилико-марганец (Европа)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,845,1217,1210,1100,1100,1123.0999999999999,1145.5619999999999,1168.4732399999998,1191.8427047999999,1215.6795588959999,1239.9931500739199,1264.7930130753982,1290.0888733369063,1315.8906508036446,1342.2084638197175]
["Отраслевые","Металлы","Цветная металлургия",null,null,"Ферросилиций (Европа)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1028,1461,1650.0000000000002,1540.0000000000002,1540.0000000000002,1572.3400000000001,1603.7868000000001,1635.8625360000001,1668.5797867200001,1701.9513824544001,1735.9904101034881,1770.7102183055579,1806.124422671669,1842.2469111251023,1879.0918493476045]
["Отраслевые","Металлы","Цветная металлургия",null,null,"Феррохром (High carbon/Europe)","cents/lb",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,107.9,99.6,108.1,96.8,103,120,140.80000000000001,132,132,134.77199999999999,137.46743999999998,140.21678879999999,143.02112457600001,145.88154706752002,148.79917800887043,151.77516156904784,154.81066480042881,157.9068780964374,161.06501565836615]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Холоднокатанный прокат (CRC, EXW Russia)","$/т",null,"В 2015 FOB>EXW из-за премии внутреннего рынка. С 2020 года = 2019",null,null,null,null,null,null,null,null,null,null,null,679,596,538,459,479,600,638,583,583,595.24299999999994,607.14785999999992,619.29081719999988,631.67663354399986,644.31016621487981,657.19636953917745,670.34029692996103,683.74710286856021,697.42204492593146,711.37048582445016]
["Отраслевые","Металлы","Черная металлургия","CIB Research",null,"Холоднокатанный прокат (CRC, FOB Black Sea)","$/т",null,"В 2015 FOB>EXW из-за премии внутреннего рынка. С 2020 года = 2020",null,null,null,null,null,null,null,null,null,null,null,679,622,608,414,444,555,660,605,605,617.70499999999993,630.05909999999994,642.66028199999994,655.51348763999999,668.62375739280003,681.99623254065602,695.63615719146912,709.54888033529846,723.73985794200439,738.21465510084454]
["Отраслевые","Металлы","Цветная металлургия","CIB Research",null,"Цинк (London Metals Exchange)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,1965,1938,2166,1939,2101,2893,3190.0000000000005,3300.0000000000005,3300.0000000000005,3369.3,3436.6860000000001,3505.4197200000003,3575.5281144000005,3647.0386766880006,3719.9794502217605,3794.3790392261958,3870.2666200107196,3947.671952410934,4026.6253914591525]
["Отраслевые","Металлы","Черная металлургия",null,null,"Чугун (Pig iron, EXW Russia)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,430.17569754728976,346.64168447453437,339.48556070933324,248,256,330,385.00000000000006,363.00000000000006,363.00000000000006,370.62300000000005,378.03546000000006,385.59616920000008,393.30809258400006,401.1742544356801,409.19773952439368,417.38169431488154,425.72932820117916,434.24391476520276,442.92879306050685]
["Отраслевые","Металлы","Черная металлургия",null,null,"Чугун (Pig iron, FOB Black Sea)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,415.19607843137254,389.71153846153845,376.88679245283021,270,266,340,418.00000000000006,385.00000000000006,385.00000000000006,393.08500000000004,400.94670000000002,408.96563400000002,417.14494668000003,425.48784561360003,433.99760252587203,442.67755457638947,451.53110566791725,460.56172778127558,469.77296233690112]
["Отраслевые","Металлы","Цветная металлургия",null,null,"Платина (LME)","$/унция",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1054,989,960,935.00000000000011,880.00000000000011,880.00000000000011,898.48,916.44960000000003,934.778592,953.47416384000007,972.54364711680012,991.99452005913611,1011.8344104603188,1032.0710986695253,1052.7125206429159,1073.7667710557744]
["Отраслевые","Металлы","Цветная металлургия",null,null,"Палладий (LME)","$/унция",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,690,615,850,1078,1100,1100,1123.0999999999999,1145.5619999999999,1168.4732399999998,1191.8427047999999,1215.6795588959999,1239.9931500739199,1264.7930130753982,1290.0888733369063,1315.8906508036446,1342.2084638197175]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Удобрения",null,"CIB Research",null,"Карбамид (FOB Южный)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,268,195,221,280.5,264,265.05600000000004,270.62217600000002,276.03461952000004,281.55531191040006,287.18641814860808,292.93014651158023,298.78874944181183,304.76452443064807,310.85981491926105,317.07701121764626,323.41855144199917]
["Отраслевые","Удобрения",null,"CIB Research",null,"Моноаммонийфосфат, MAP (FOB Балтика)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,459,345,348,456.50000000000006,440.00000000000006,440.00000000000006,449.24,458.22480000000002,467.389296,476.73708192000004,486.27182355840006,495.99726002956805,505.91720523015942,516.03554933476266,526.35626032145797,536.88338552788719]
["Отраслевые","Удобрения",null,"CIB Research",null,"Апатитовый концетрат (FOB Morocco)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,120,97,104.50000000000001,104.50000000000001,104.91800000000001,107.121278,109.26370356000001,111.44897763120001,113.67795718382401,115.95151632750049,118.27054665405049,120.6359575871315,123.04867673887414,125.50965027365162,128.01984327912464]
["Отраслевые","Удобрения",null,"CIB Research",null,"Аммиак (FOB Черное море)","$/т",null,"Цена не следует газовому тренду из-за Китая, который на угле. С 2018 года = 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,396,225,271,323.40000000000003,333.3,334.63319999999999,341.66049719999995,348.49370714399998,355.46358128688001,362.57285291261763,369.82430997086999,377.22079617028737,384.76521209369315,392.46051633556704,400.30972666227836,408.31592119552391]
["Отраслевые","Удобрения",null,"CIB Research",null,"Аммиачная селитра (FOB Черное море)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,224,162.92583006443252,196,214.50000000000003,214.50000000000003,214.50000000000003,219.00450000000001,223.38459,227.85228180000001,232.40932743600001,237.05751398472,241.79866426441441,246.63463754970272,251.56733030069677,256.59867690671069,261.73065044484491]
["Отраслевые","Удобрения",null,"CIB Research",null,"Хлорид калия (CFR Ю-В Азия)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,323,255,251,316.8,311.3,287.10000000000002,293.12909999999999,298.99168200000003,304.97151564000001,311.0709459528,317.29236487185602,323.63821216929313,330.11097641267901,336.71319594093262,343.44745985975129,350.31640905694633]
["Отраслевые","Удобрения",null,"CIB Research",null,"Хлорид калия (средняя цена реализации производителей СНГ CFR)","$/т",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,294,235,235,296.60557768924309,291.45617529880479,268.79880478087654,274.44357968127491,279.93245127490042,285.53110030039841,291.24172230640636,297.0665567525345,303.00788788758518,309.06804564533689,315.24940655824366,321.55439468940853,327.9854825831967]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Сельхозпродукция",null,null,null,"Кукуруза","руб/кг без НДС",null,"цена предыдущего года *( 1+изменение мировых цен на масло)*(1+изменение курса рубля)",null,null,null,null,null,null,null,null,null,null,null,6.7510000000000003,6.5810000000000004,5.7990000000000004,7.8529999999999998,8.3480000000000008,7.0304200000000003,8.3091461371250208,9.3271228831045736,10.020028729515229,10.299276656825846,10.585291344619577,10.879248765127407,11.181369490948089,11.49188022006229,11.811013945936688,12.139010132351936,12.476114893085642,12.82258117658524,13.178668955769245]
["Отраслевые","Сельхозпродукция",null,null,null,"Молоко сырое","руб/литр без НДС",null,"цена предыдущего года * (1+ИПЦ/2)",null,null,null,null,null,null,null,null,null,null,null,13.603999999999999,15.875,19.614000000000001,20.648,21.814,24.5,24.845728672985782,26.807845885909984,27.561018698895072,28.333595286045202,29.189269863683769,30.070785813567021,30.978923545136745,31.914487036199873,32.878304544693108,33.871229341942843,34.894140468069523,35.947943510205221,37.033571404213419]
["Отраслевые","Сельхозпродукция",null,null,null,"Мясо птицы бройлеров в убойном весе ","руб/кг без НДС",null,"Мясо птицы бройлеров в живом весе*1,4",null,null,null,null,null,null,null,null,null,null,null,79.428640000000001,73.473369999999989,87.441000000000003,96.53,98.453000000000003,85.891818181818181,105.66409324013748,113.11790722423578,115.53587730458453,117.99821673690272,120.76724155632871,123.60124615818391,126.50175540136264,129.47032992811464,132.50856700376107,135.61810137611602,138.80060615507554,142.057793712848,145.3914166053095]
["Отраслевые","Сельхозпродукция",null,null,null,"Мясо птицы бройлеров в живом весе ","руб/кг без НДС",null,"цена предыдущего года *(1+ИПЦ/3) ",null,null,null,null,null,null,null,null,null,null,null,55.173000000000002,54.357999999999997,63.654000000000003,71.275999999999996,72.344999999999999,68.057460000000006,83.86039146042657,89.776116844631574,91.695140717924232,93.649378362621206,95.847017108197392,98.096227109669769,100.39821857251003,102.75423010167827,105.16552936806434,107.63341379056826,110.15921123418694,112.74428072448254,115.39001317881707]
["Отраслевые","Сельхозпродукция",null,null,null,"Мясо крупного рогатого скота в убойном весе ","руб/кг без НДС",null,"Мясо крупного рогатого скота в живом весе*1,5",null,null,null,null,null,null,null,null,null,null,null,174.53289999999998,174.41897,182.30699999999999,227.32312499999998,173,194,222.1231042654029,239.66461298924136,246.39804735417718,253.30495324851472,260.95476283661986,268.8355966742858,276.95443169384919,285.31845553100345,293.93507288803977,302.81191208925861,311.95683183435426,321.37792815575176,331.08354158605545]
["Отраслевые","Сельхозпродукция",null,null,null,"Мясо крупного рогатого скота в живом весе ","руб/кг без НДС",null,"цена предыдущего года *(1+ИПЦ/2)",null,null,null,null,null,null,null,null,null,null,null,73.096999999999994,72.128,150,151.54874999999998,115.3,97.56,111.06155213270145,119.83230649462068,123.19902367708859,126.65247662425736,130.47738141830993,134.4177983371429,138.47721584692459,142.65922776550173,146.96753644401988,151.40595604462931,155.97841591717713,160.68896407787588,165.54177079302772]
["Отраслевые","Сельхозпродукция",null,null,null,"Подсолнечник","руб/кг без НДС",null,"цена предыдущего года *( 1+изменение мировых цен)*(1+изменение курса рубля)",null,null,null,null,null,null,null,null,null,null,null,14,14,11.534000000000001,20.283999999999999,21.885999999999999,17.03256,20.430327004739343,22.332774681198114,23.67561460972404,24.363139544217443,25.098906358452808,25.856893330478083,26.637771509058524,27.442232208632095,28.270987621332786,29.124771447497036,30.004339545211447,30.910470599476835,31.843966811581033]
["Отраслевые","Сельхозпродукция",null,null,null,"Пшеница 1-го класса ","руб/кг без НДС",null,"цена предыдущего года *( 1+изменение мировых цен)*(1+изменение курса рубля) ",null,null,null,null,null,null,null,null,null,null,null,6.4089999999999998,6.7149999999999999,7.0270000000000001,8.5690000000000008,8.49,7.4937404887999985,8.5680723176643045,9.5309808018205437,9.4611287637866575,9.6512544978099513,9.8459873754428742,10.046128056463857,10.251826717555129,10.463237705860433,10.680519654800259,10.903835603103339,11.133353117143651,11.369244416674809,11.611686504056093]
["Отраслевые","Сельхозпродукция",null,null,null,"Пшеница 3-го класса","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2745100000000003,9.2349200000000007,9.4541200000000014,7.8835887399999987,9.5210838279924186,10.988747608054569,10.882279228273189,11.172068609169786,11.468880191985525,11.773934341247552,12.08745995604726,12.409692292087712,12.74087313820907,13.081250997816214,13.43108127534466,13.790626467904723,14.16015636224766]
["Отраслевые","Сельхозпродукция",null,null,null,"Пшеница 5-го класса ","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.1603500000000002,7.8348199999999997,7.6623299999999999,6.4719147033999995,7.9198317518238124,9.2175794055962932,9.1234372104019741,9.3796767485411614,9.6421255058412214,9.9118625613278617,10.189090313713129,10.474016782395495,10.766855763548371,11.067826990543265,11.377156298827954,11.695075795383381,12.021824032886412]
["Отраслевые","Сельхозпродукция",null,null,null,"Сахар (средняя цена по России)","руб/кг без НДС",null,"цена предыдущего года *(1+изменение курса рубля)",null,null,null,null,null,null,null,null,null,null,null,20.409880000000001,20.632380000000001,24.425999999999998,35.393000000000001,37.043999999999997,28.99,30.979684913112166,32.533150700703942,36.075695906812918,37.065306217050356,38.109065240122497,39.182216517284353,40.285587734411081,41.420029885012099,42.586417926574043,43.785651455386372,45.018655400370051,46.286380736444471,47.58980521798275]
["Отраслевые","Сельхозпродукция",null,null,null,"Свинина в живом весе","руб/кг без НДС",null,"цена предыдущего года *(1+ИПЦ/3)",null,null,null,null,null,null,null,null,null,null,null,83.242999999999995,71.674999999999997,94.081000000000003,103.03,93.975999999999999,96.8,110.83255924170616,118.65096996796625,121.18721292389526,123.76999551954364,126.67446474773561,129.64709218714916,132.68947728380761,135.80325701740099,138.990106782076,142.25174128789538,145.58991548345134,149.00642550012969,152.50310961853276]
["Отраслевые","Сельхозпродукция",null,null,null,"Свинина в убойном весе, полутуши ","руб/кг без НДС",null,"Свинина в живом весе*1,5",null,null,null,null,null,null,null,null,null,null,null,131.42721,120.97136,133.72499999999999,158.624,143.511,144.15999999999997,166.24883886255924,177.97645495194936,181.7808193858429,185.65499327931548,190.01169712160342,194.47063828072373,199.03421592571141,203.70488552610149,208.485160173114,213.37761193184309,218.38487322517699,223.50963825019454,228.75466442779913]
["Отраслевые","Сельхозпродукция",null,null,null,"Соевое масло","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,1173.0613252305516,1024.5275006342308,812.64130383333338,672.17026616666658,721.18631749999997,735.930505090873,728.11638070992274,792.75930579999999,833.80933019999986,851.31932613419974,868.34571265688373,885.71262691002141,903.42687944822183,921.49541703718626,939.92532537792999,958.72383188548861,977.89830852319835,997.45627469366229,1017.4054001875355]
["Отраслевые","Сельхозпродукция",null,null,null,"Соевый шрот","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,129.02069087500004,131.98453686666664,556.94720481489435,442.77075054518463,440.16745941199065,469.2187800294746,560.38799146235783,558.27394632847768,562.72728274828182,571.39455568599567,579.82244679971564,588.41889573570984,597.18727365042412,606.13101912343268,615.25363950590122,624.55871229601939,634.04988654193971,643.73088427277844,653.60550195823407]
["Отраслевые","Сельхозпродукция",null,null,null,"Соя","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,447.45807141666666,434.78368204166662,457.76840828924156,347.34959827552416,362.70116843033514,359.30090524136767,374.08588457520307,392.86173574368007,412.60196208112876,421.2666032848324,429.69193535052904,438.28577405753964,447.05148953869042,455.99251932946424,465.11236971605354,474.41461711037459,483.90290945258209,493.58096764163372,503.4525869944664]
["Отраслевые","Сельхозпродукция",null,null,null,"Яйцо товарное","руб/десяток без НДС",null,"цена предыдущего года *(1+1/2 изменения цен на пшеницу)",null,null,null,null,null,null,null,null,null,null,null,27.040000000000003,31.97,34.07,41.71,41.84,35.645900000000005,40.813288465639822,43.692361677491,44.626314805411972,45.57740581911262,46.646955609001132,47.741604167292365,48.861940478418163,50.008567348311708,51.182101728752095,52.383175049320144,53.612433557144193,54.870538664618515,56.158167305281573]
["Отраслевые","Сельхозпродукция",null,null,null,"Подсолнечное масло наливом (мировые цены)","$/т",null,"цена предыдущего года *( 1+изменение мировых цен)",null,null,null,null,null,null,null,null,null,null,null,1161.25,1028.3333333333333,806,765,773,735,781.00000000000011,850.33798748783238,894.36950484655597,913.15126444833356,931.41428973730024,950.04257553204627,969.0434270426872,988.42429558354092,1008.1927814952118,1028.3566371251161,1048.9237698676184,1069.9022452649708,1091.3002901702703]
["Отраслевые","Сельхозпродукция",null,null,null,"Бутилированное подсолнечное масло (рафинированное)","руб/литр без НДС","без НДС","цена предыдущего года *( 1+изменение мировых цен на подсолнечник)*(1+изменение курса рубля)",null,null,null,null,null,null,null,null,null,null,null,45,42,34.36363636363636,53.127272727272718,57.872727272727268,46.599999999999994,53.297680668960638,58.260697106523502,61.763835048637795,63.557417912097442,65.476851933042795,67.454252861420699,69.491371297835613,71.590010711030246,73.752029034503352,75.979340311345354,78.273916388747992,80.63778866368817,83.073049881331556]
["Отраслевые","Сельхозпродукция",null,null,null,"Подсолнечный шрот ","руб/кг без НДС","без НДС","цена предыдущего года *( 1+изменение мировых цен на подсолнечник)*(1+изменение курса рубля/2)",null,null,null,null,null,null,null,null,null,null,null,6645,9976,8.8181818181818166,13.363636363636362,12.454545454545453,8.5709090909090904,12.149906793048972,11.951228595834333,12.158297710889599,12.491818006678551,12.84358760174662,13.205263028611805,13.577123235497513,13.959455025809124,14.352553279335909,14.756721179682009,15.172270448101855,15.599521583920405,16.038804111723604]
["Отраслевые","Сельхозпродукция",null,null,null,"Свекла","руб/т без НДС",null,"8% от прогнозной цены к сахару ",null,null,null,null,null,null,null,null,null,null,null,null,null,1.877,3.0720000000000001,2.919,2.3191999999999999,2.4783747930489732,2.6026520560563151,2.8860556725450328,2.9652244973640278,3.0487252192097993,3.1345773213827477,3.2228470187528857,3.3136023908009666,3.4069134341259226,3.5028521164309092,3.6014924320296036,3.7029104589155573,3.8071844174386191]
["Отраслевые","Сельхозпродукция",null,null,null,"Колбасы сырокопченые","руб/кг без НДС",null,"цена предыдущего года * (1+ИПЦ)",null,null,null,null,null,null,null,null,null,null,null,291,305,409.62687499999998,444.61352333333326,433.9866591666667,425.00992583333328,472.71779357438783,510.04926941217792,524.3792250766154,539.07835925986535,555.35852570951329,572.13035318594063,589.40868985215604,607.20883228569119,625.54653902071914,644.43804449914478,663.90007344301898,683.94985566099808,704.60514130196032]
["Отраслевые","Сельхозпродукция",null,null,null,"Мясо индейки (в убойном весе)","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,159.69812185610925,158.83013626384013,172.2,200.91836255924173,215.09165506176359,219.68938144509443,224.37147534885864,229.63672597037856,235.02553447315012,240.54080034878672,246.18549113030494,251.96264398882946,257.87536736776735,263.92684265533097,270.12032589630945,276.45914954400956]
["Отраслевые","Сельхозпродукция",null,null,null,"Мясо индейки (в живом весе)","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Отраслевые","Сельхозпродукция",null,null,null,"Баранина в живом весе","руб/т без НДС",null,"10% премия к прогнозной цене на свинину ",null,null,null,null,null,null,null,null,null,null,null,null,null,70.783000000000001,81.542000000000002,87.611999999999995,89.4,102.35982227488154,110.44338351153699,113.54631666733732,116.72918979596504,120.25441132780318,123.88609454990284,127.62745460530991,131.48180373439027,135.45255420716884,139.54322134422534,143.75742662882095,148.09890091301133,152.57148772058429]
["Отраслевые","Сельхозпродукция",null,null,null,"Баранина в убойном весе ","руб/т без НДС",null,"10% премия к прогнозной цене на свинину ",null,null,null,null,null,null,null,null,null,null,null,null,null,160.11000000000001,162.27199999999999,152.535,156.45000000000002,179.1296889810427,193.27592114518973,198.70605416784031,204.27608214293883,210.44521982365558,216.80066546232996,223.34804555929233,230.09315653518297,237.04196986254547,244.20063735239435,251.57549660043668,259.17307659776986,267.00010351102253]
["Отраслевые","Сельхозпродукция",null,null,null,"Какао-бобы (USD)","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,2400,2500,3008.19,3092.69,2851.0533955111755,2008.6695034688171,2519.0859686580584,2536.1,2613.7714285714287,2668.6606285714283,2722.033841142857,2776.4745179657143,2832.0040083250287,2888.6440884915291,2946.4169702613599,3005.3453096665871,3065.4522158599189,3126.7612601771175,3189.2964853806598]
["Отраслевые","Сельхозпродукция",null,null,null,"Какао-бобы","руб/т без НДС и таможенной пошлины",null,"мировые цены * курс рубля",null,null,null,null,null,null,null,null,null,null,null,74568,79550,116116.13400000001,188468.52859999999,191163.13016902431,117101.7855445181,158072.64453329318,159774.29999999999,165974.48571428572,170794.28022857141,175952.26749147428,181266.02596971681,186740.25995400225,192379.81580461314,198189.68624191245,204175.0147664182,210341.10021236402,216693.40143877742,223237.54216222852]
["Отраслевые","Сельхозпродукция",null,null,null,"Подсолнечное масло (наливом) не бутилированное, нерафинированное ","руб/кг без НДС","без НДС","цена предыдущего года *( 1+изменение мировых цен на масло)*(1+изменение курса рубля)",null,null,null,null,null,null,null,null,null,null,34.200000000000003,30.4,27.8,28.036363636363635,44.272727272727273,48.563636363636363,39.118181818181817,44.740522808922684,48.906706915600992,51.847401914609542,53.353017806429065,54.964278944183221,56.624200168297556,58.334251013380147,60.095945393984231,61.91084294488256,63.780550401818012,65.706723023952918,67.691066059276295,69.735336254266429]
["Отраслевые","Сельхозпродукция",null,null,null,"Кокосовое масло (USD) ","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,1677.2727272727273,1115,1280,1110,1475,1610,1402.5,1542,1575.924,1609.0184039999999,1641.19877208,1674.0227475216,1707.5032024720319,1741.6532665214727,1776.4863318519022,1812.0160584889402,1848.256379658719,1885.2215072518934,1922.9259373969312]
["Отраслевые","Сельхозпродукция",null,null,null,"Кокосовое масло ","руб/т без НДС и таможенной пошлины",null,"мировые цены * курс рубля",null,null,null,null,null,null,null,null,null,null,null,null,null,49408,67643.399999999994,98898.75,93860.077230769268,88006.875,97146,100071.174,102977.17785599999,106087.0886272512,109290.91870379419,112591.50444864876,115991.76788299797,119494.7192730645,123103.45979511105,126821.18428092339,130651.18404620729,134596.84980440274]
["Отраслевые","Сельхозпродукция",null,null,null,"Пальмовое масло (USD)","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,1087.5,995.83333333333337,821,623,700,720,759.00000000000011,846,864.61199999999997,882.76885199999992,900.42422903999989,918.43271362079986,936.80136789321591,955.53739525108028,974.64814315610192,994.14110601922403,1014.0239281396085,1034.3044067024007,1054.9904948364488]
["Отраслевые","Сельхозпродукция",null,null,null,"Пальмовое масло ","руб/т без НДС и таможенной пошлины",null,"мировые цены * курс рубля",null,null,null,null,null,null,null,null,null,null,null,null,null,31690.600000000002,37965.619999999995,46935,41974.692923076946,47627.250000000007,53298,54902.862000000001,56497.206527999995,58203.422165145595,59961.165514532986,61771.992713071879,63637.506893006663,65559.359601175456,67539.252261130969,69578.937679417111,71680.22159733552,73844.964289575059]
["Отраслевые","Сельхозпродукция",null,null,null,"Табак (USD)","$/т",null,"мировые цены согласно World Bank Commodity Prices",null,null,null,null,null,null,null,null,null,null,null,null,4589,4991,4908,4806,4850,5390,5838,5966.4359999999997,6091.7311559999989,6213.5657791199992,6337.8370947023996,6464.5938365964475,6593.8857133283764,6725.763427594944,6860.2786961468428,6997.48427006978,7137.433955471176,7280.1826345805994]
["Отраслевые","Сельхозпродукция",null,null,null,"Табак","руб/т без НДС и таможенной пошлины",null,"мировые цены * курс рубля",null,null,null,null,null,null,null,null,null,null,null,null,null,192652.6,299093.51999999996,322242.3,282746.19538461551,338222.5,367794,378868.68599999999,389870.79398399993,401644.89196231676,413774.56769957877,426270.55964410596,439143.93054535805,452406.07724782778,466068.74078071216,480144.01675228967,494644.36605820886,509582.62591316685]
["Отраслевые","Сельхозпродукция",null,null,null,"Пшеница 4-го класса","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.9892200000000004,8.9003099999999993,9.2326599999999992,7.6284419999999988,9.3165812659715659,10.829636709334608,10.719875493065144,11.018627432133801,11.324618754624252,11.639107568296446,11.962329851595113,12.294528136172898,12.63595168887533,12.986856698779603,13.347506469427485,13.718171616396621,14.099130270358414]
["Отраслевые","Сельхозпродукция",null,null,null,"Минтай б/г, Владивосток руб./кг","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52.124999999999993,72.011363636363626,71.635101010101025,63.160353535353529,79.892359355801304,88.156030413145572,90.621567976145641,93.060995517578874,96.440970874777335,99.943706936949255,103.57366237289925,107.33545779028296,111.23388161722605,115.2738961975637,119.46064410745923,123.79945470144214,128.29585089619854]
["Отраслевые","Сельхозпродукция",null,null,null,"Минтай б/г, Китай C&F","$/т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1492.0833333333333,1342.5,1165,1061.6666666666667,1331.3300000000004,1485.7642799999999,1518.4510941599999,1550.3385671373596,1581.3453384801069,1612.9722452497092,1645.2316901547033,1678.1363239577975,1711.6990504369535,1745.9330314456924,1780.8516920746063,1816.4687259160985,1852.7981004344206]
["Отраслевые","Сельхозпродукция",null,null,null,"Сельдь н/р, Владивосток","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28.989898989898986,60.275252525252519,64.84848484848483,52.280303030303024,48.457357490784624,54.293862796208515,55.928711331516574,57.5528458778995,59.290941823412069,61.081528266479118,62.926190420126787,64.82656137081463,66.784323524213235,68.801210094644475,70.879006639502734,73.019552640015718,75.224743129744198]
["Отраслевые","Сельхозпродукция",null,null,null,"Огурцы тепличные","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72.48,79.290000000000006,79.849999999999994,81.2589775,81.671015911371185,90.008321327556857,90.680397836932869,91.359967420993684,92.492191925980464,93.640111172632615,94.803969558299158,95.984015673301215,97.180502377841634,98.393686880383598,99.623830817526269,100.87120033540715,102.1360661726609]
["Отраслевые","Сельхозпродукция",null,null,null,"Томаты тепличные, руб./кг","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71.28,90.86,91.29,93.726542499999994,97.015072990365823,106.21053786358522,107.84417854985037,109.5198186061708,112.27804646144138,115.11415213314322,118.03060170797806,121.02994693559653,124.11482839550565,127.28797878546088,130.55222633609702,133.91049835674292,137.36582491755871]
[null,null,null,null,null,"Колбасы вареные","руб/кг без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202.57417249999995,206.62042583333331,213.99965,187.41547166666669,224.8023416267115,242.55543511883454,249.37008781979227,256.3603044547408,264.10238564927403,272.07827769588215,280.29504168229778,288.75995194110317,297.48050248972447,306.46441366491416,315.71963895759461,325.25437205411396,335.07705409014824]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Нефть марки Brent","$/бар",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,79.524505928853756,111.16063492063498,111.76564705882349,108.70716535433063,98.976363636363544,52.323517786561311,43.651027667984195,54.151490196078399,81,81.5,81.5,81.5,83.13,84.792599999999993,86.488451999999995,88.218221040000003,89.826464256000008,91.592993541120009,93.394853411942407,95.232750480181252,97.107405489784881]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"НДПИ на нефть (базовая ставка) - часть вторая Налогового кодекса РФ от 05.08.2000 N 117-ФЗ (в ред. Федерального закона от 24.11.2014 N 366-ФЗ)","руб/т",null,"С 2018 года = предыдущий год",null,null,null,null,null,null,null,null,null,null,null,446,470,493,766,857,919,919,919,919,919,919,919,919,919,919,919,919,919,919]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на бензин ниже класса 3 (здесь и далее - Налоговый кодекс)","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,7975,10100,11110,7300,7530,13100,13100,13100,13100,13100,13362,13629.24,13901.8248,14179.861296000001,14463.458521920002,14752.727692358401,15047.78224620557,15348.737891129682,15655.712648952276]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на бензин класс 3","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,7632,9750,10725,7300,7530,13100,13100,13100,13100,13100,13362,13629.24,13901.8248,14179.861296000001,14463.458521920002,14752.727692358401,15047.78224620557,15348.737891129682,15655.712648952276]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на бензин класс 4","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,6822,8760,9916,7300,7530,13100,13100,13100,13100,13100,13362,13629.24,13901.8248,14179.861296000001,14463.458521920002,14752.727692358401,15047.78224620557,15348.737891129682,15655.712648952276]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на бензин класс 5","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,5983,5446,6450,5530,7530,10130,9463,12314,12752,13262,13527.24,13797.784799999999,14073.740496,14355.215305920001,14642.319612038402,14935.16600427917,15233.869324364754,15538.54671085205,15849.317645069092]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на прямогонный бензин","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,7824,10229,11252,11300,10500,13100,13100,13912.455,14720.045,15532.5,16344.955,17152.544999999998,17965,17965,17965,17965,17965,17965,17965]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на дизельное топливо ниже класса 3 ","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,4199,5860,6446,3450,4150,6800,3249.166666666667,8541,8835,9188,9371.76,9559.1952000000001,9750.3791039999996,9945.386686079999,10144.294419801599,10347.180308197632,10554.123914361586,10765.206392648817,10980.510520501794]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на дизельное топливо класс 3 ",null,null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,4057,5860,6446,3450,4150,6800,3249.166666666667,8541,8835,9188,9371.76,9559.1952000000001,9750.3791039999996,9945.386686079999,10144.294419801599,10347.180308197632,10554.123914361586,10765.206392648817,10980.510520501794]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на дизельное топливо класс 4","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,3562,5017,5427,3450,4150,6800,3249.166666666667,8541,8835,9188,9371.76,9559.1952000000001,9750.3791039999996,9945.386686079999,10144.294419801599,10347.180308197632,10554.123914361586,10765.206392648817,10980.510520501794]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на дизельное топливо класс 5","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,3262,4417,4767,3450,4150,6800,3249.166666666667,8541,8835,9188,9371.76,9559.1952000000001,9750.3791039999996,9945.386686079999,10144.294419801599,10347.180308197632,10554.123914361586,10765.206392648817,10980.510520501794]
["Отраслевые","Нефть и нефтепереработка",null,null,null,"Акциз на масла","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,6072,7509,8260,6500,6000,5400,5400,5400,5616,5841,5957.82,6076.9763999999996,6198.5159279999998,6322.4862465599999,6448.9359714911998,6577.914690921024,6709.4729847394447,6843.6624444342333,6980.5356933229177]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на печное топливо","руб/т",null,"С 2017 года = акцизу на средние дистилляты",null,null,null,null,null,null,null,null,null,null,null,0,5860,6446,3000,3000,7800,7497.083333333333,9241,9535,9916,10114.32,10316.606400000001,10522.938528000001,10733.397298560001,10948.065244531201,11167.026549421826,11390.367080410262,11618.174422018468,11850.537910458837]
["Отраслевые","Нефть и нефтепереработка",null,null,null,"Акциз на бензол, параксилол, ортоксилол","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,2300,3000,2800,2800,2929.2579999999998,3057.7420000000002,3187,3316.2579999999998,3444.7420000000002,3574,3574,3574,3574,3574,3574,3574]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на авиационный керосин","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,0,0,0,2300,3000,2800,2800,2800,2800,2800,2856,2913.12,2971.3824,3030.8100479999998,3091.4262489600001,3153.2547739392003,3216.3198694179841,3280.6462668063441,3346.259192142471]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Предельная ставка вывозной таможенной пошлины на сырую нефть (при фактической цене свыше 25 долл США/бар)","%",null,"С 2018 года = 2017",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42,0.42,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Экспортная пошлина на легкие и средние дистилляты, бензол, толуол, ксилолы","%",null,"В % от нефтяной",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48,0.4,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Экспортная пошлина на автомобильный бензин","%",null,"В % от нефтяной",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78,0.61,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Экспортная пошлина на нафту","%",null,"В % от нефтяной",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85,0.71,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Экспортная пошлина на мазут, битумы и т.п.","%",null,"В % от нефтяной",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76,0.82,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Экспортная пошлина на смазочные масла","%",null,"В % от нефтяной",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.48,0.4,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Экспортная пошлина на нефтяной кокс","%",null,"В % от нефтяной",null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2]
["Отраслевые","Нефть и нефтепереработка",null,"ЦМИ",null,"Нефть марки Urals","$/бар",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,78.081027667984188,109.58242063492062,110.63688235294121,107.97051181102361,97.595118577075112,50.926936758893277,41.569031620553368,52.995509803921564,80,80,80,80,81.599999999999994,83.231999999999999,84.896640000000005,86.594572800000009,88.326464256000008,90.092993541120009,91.894853411942407,93.732750480181252,95.607405489784881]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Акциз на cредние дистилляты","руб/т",null,"С 2020 года = предыдущий год * (1+2%)",null,null,null,null,null,null,null,null,null,null,null,0,5860,6446,0,0,7800,7497.083333333333,9241,9535,9916,10114.32,10316.606400000001,10522.938528000001,10733.397298560001,10948.065244531201,11167.026549421826,11390.367080410262,11618.174422018468,11850.537910458837]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Кк в формуле расечта НДПИ на нефть","руб/т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,306,357,428,428,428,0,0,0,0]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Корректирующий коэффициент для пошлин (Ккорр) - Законопроект Поправки в ФЗ \"О Таможенном тарифе\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.83299999999999996,0.66700000000000004,0.5,0.33300000000000002,0.16700000000000001,0,0,0,0,0,0,0]
["Отраслевые","Нефть и нефтепереработка",null,"CIB Research",null,"Корректирующий коэффициент для акцизов (Ккорр) - Законопроект Поправки в Налоговый кодекс",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16700000000000001,0.33300000000000002,0.5,0.66700000000000004,0.83299999999999996,1,1,1,1,1,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Газ",null,"МЭР",null,"Прирост тарифов на газ","%",null,null,null,null,null,null,null,null,null,null,null,null,null,7.4999999999999997E-2,0.15,7.5999999999999998E-2,3.5000000000000003E-2,3.6144578313252795E-2,1.9500000000000073E-2,3.6500000000000005E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
["Отраслевые","Газ",null,null,null,"Экспортная пошлина на природный газ","%",null,"С 2018 года = 2017",null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Отраслевые","Газ",null,null,null,"Экспортная пошлина на сжиженный газ","%",null,"С 2018 года = 2017",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Отраслевые","Газ",null,null,null,"Цена на сжиженный газ на хабе UK NBP (Европа, m3)","$/1000м куб",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,293.57369999999997,329.61025999999998,255.98383999999999,237.52164799270071,146.0102,185.21533210147058,279.59399999999999,279.59399999999999,285.745068,291.74571442799999,297.58062871656,303.53224129089119,309.60288611670904,315.79494383904324,322.11084271582411,328.55305957014059,335.1241207615434,341.82660317677426,348.66313524030977]
["Отраслевые","Газ",null,null,null,"Цена на сжиженный газ на хабе LNGJ (Азия, m3)","$/1000м куб",null,"С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,487.40896763467515,516.57839144259083,431.50673999999998,318.68434780000001,214.3554,227.10647624823517,339.70670999999999,341.80366500000002,349.32334563000001,356.65913588822997,363.79231860599458,371.06816497811445,378.48952827767675,386.0593188432303,393.78050522009494,401.65611532449685,409.68923763098678,417.88302238360654,426.24068283127866]
["Отраслевые","Газ",null,null,null,"Цена на сжиженный газ на хабе UK NBP (Европа, BTU)","$/mmBtu",null,null,null,null,null,null,null,null,null,null,null,null,null,9.4499999999999993,10.61,8.24,6.5,4.7,5.8,9,9,9.1980000000000004,9.391157999999999,9.5789811599999997,9.7705607832000005,9.965971998864001,10.165291438841281,10.368597267618107,10.575969212970469,10.787488597229878,11.003238369174476,11.223303136557966]
["Отраслевые","Газ",null,null,null,"Цена на сжиженный газ на хабе LNGJ (Азия, BTU)","$/mmBtu",null,null,null,null,null,null,null,null,null,null,null,null,null,15.689466543316653,16.628416643359003,13.89,10.2583,6.9,8.1,10.935,11.002500000000001,11.244555,11.480690655,11.7103044681,11.944510557461999,12.183400768611239,12.427068783983465,12.675610159663135,12.929122362856399,13.187704810113527,13.451458906315798,13.720488084442113]
["Отраслевые","Газ",null,null,null,"Цена на природный газ на хабе Henry Hub","$/mmBtu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.8,2.1,3,3.3000000000000003,3.3000000000000003,3.3000000000000003,3.3693,3.4366859999999999,3.5054197199999999,3.5755281144,3.6470386766880001,3.7199794502217602,3.7943790392261953,3.8702666200107192,3.9476719524109338,4.0266253914591523]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Энергетика",null,"МЭР, Росстат",null,"Прирост тарифов на теплоэнергию","%",null,"С 2020 года прогноз CIB: рост => 50% себестоимости - топливо (газ), 50% фиксированные издержки - PPI",null,null,null,null,null,null,null,null,null,null,null,6.0999999999999999E-2,9.7000000000000003E-2,8.1000000000000003E-2,7.4999999999999997E-2,5.8999999999999997E-2,0.04,0.04,2.4E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.7500000000000091E-2,4.7500000000000091E-2,4.7500000000000091E-2,4.7500000000000091E-2,3.7500000000000089E-2,3.7500000000000089E-2,3.7500000000000089E-2,3.7500000000000089E-2,3.7500000000000089E-2]
["Отраслевые","Энергетика",null,"CIB Research",null,"Прирост тарифов на э/э для населения","%",null,"С 2022 года прогноз CIB - рост на уровне 2021 года",null,null,null,null,null,null,null,null,null,null,null,0.03,9.2999999999999999E-2,8.1000000000000003E-2,6.2549639155632164E-2,5.8000000000000003E-2,4.1000000000000002E-2,0.05,3.3000000000000002E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2]
["Отраслевые","Энергетика",null,"CIB Research",null,"Прирост цен на э/э на ОРЭ","%",null,"С 2021 года прогноз CIB на уровне 2020 года",null,null,null,null,null,null,null,null,null,null,null,4.6511627906976827E-2,8.8888888888888795E-2,6.1224489795918435E-2,1.4232859473062964E-2,2.5170975902034431E-2,2E-3,3.5033948579814345E-2,3.1990603835893472E-2,4.050686024810779E-2,4.064707462219852E-2,4.0790078854614276E-2,4.0790078854614276E-2,4.0790078854614276E-2,4.0790078854614276E-2,4.0790078854614276E-2,4.0790078854614276E-2,4.0790078854614276E-2,4.0790078854614276E-2,4.0790078854614276E-2]
["Отраслевые","Энергетика",null,"CIB Research",null,"Прирост цен на э/э для индустриальных потребителей","%",null,"С 2022 года прогноз CIB - рост на уровне 2021 года",null,null,null,null,null,null,null,null,null,null,null,-1.7000000000000001E-2,8.7999999999999995E-2,5.1999999999999998E-2,6.2549639155632164E-2,7.0000000000000007E-2,4.2999999999999997E-2,0.04,2.9000000000000001E-2,4.2000000000000003E-2,4.2000000000000003E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2]
["Отраслевые","Энергетика",null,"CIB Research",null,"Прирост цен на мощность на КОМ","%",null,null,null,null,null,null,null,null,null,null,null,null,null,-5.2352524807350864E-3,0.18490300060414855,6.8577741268447401E-2,6.8837839412193347E-2,-3.1326497860560965E-2,-8.0000000000000002E-3,-1E-3,6.0000000000000001E-3,2.7E-2,0.17299999999999999,4.0999999999999703E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Энергетика",null,"МЭР",null,"Прирост тарифов сетевых компаний","%",null,"С 2019 года прогноз CIB; с 2019=инфляции",null,null,null,null,null,null,null,null,null,null,null,2.5999999999999999E-2,8.3000000000000004E-2,4.9000000000000002E-2,3.7999999999999999E-2,7.4999999999999997E-2,5.5E-2,5.5E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Энергетика",null,null,null,"Цена урана","$/фунт"]
["Отраслевые","Энергетика",null,null,null,"Цена услуг по обогащению урана","$/ЕРР"]
["Отраслевые","Энергетика",null,null,null,"Прирост цен на мощность на КОМ - 1 Ценовая зона","%",null,"С 2021 года = индекс цен производителей",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-8.9907334512494108E-2,-7.5158910121978062E-2,5.0000000000000001E-3,-0.02,-5.0000000000000001E-3,4.2000000000000003E-2,0.16700000000000001,4.0999999999999925E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Энергетика",null,null,null,"Прирост цен на мощность на КОМ - 2 Ценовая зона","%",null,"С 2021 года = индекс цен производителей",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.74933493123264094,7.1905055194522172E-2,-3.9E-2,2.1999999999999999E-2,2.4E-2,1E-3,0.183,4.0999999999999925E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Энергетика",null,null,null,"Динамика потребления э/э в РФ","%",null,"0.4562*Реальный ВВП+0.0007",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0000000000000001E-3,1.7000000000000001E-2,1.7000000000000001E-2,4.4811330000000009E-3,5.3687100000000014E-3,5.2293000000000001E-3,6.1587000000000005E-3,5.6940000000000003E-3,5.6940000000000003E-3,5.6940000000000003E-3,5.6940000000000003E-3,5.6940000000000003E-3,5.6940000000000003E-3,5.6940000000000003E-3,5.6940000000000003E-3,5.6940000000000003E-3]
["Отраслевые","Энергетика",null,null,null,"Прирост цен на ОРЭ - 1 Ценовая зона","%",null,"С 2021 года прогноз CIB на уровне 2020 года",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.2093974257885831E-2,4.267967941529216E-2,0,2.6499999999999996E-2,2.5000000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
["Отраслевые","Энергетика",null,null,null,"Прирост цен на ОРЭ - 2 Ценовая зона","%",null,"С 2021 года прогноз CIB на уровне 2020 года",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.16249878597645373,-5.862435883193795E-2,1.0999999999999999E-2,0.08,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2,6.7000000000000004E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Транспорт","Авиа","CIB Research",null,"Инфляция на топливо авиационное (в рублях)","%",null,"=(изменение цен на нефть*изменение курса рубля)-1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.17393907411579113,-8.2103169106109042E-2,7.8629239109563764E-2,0.61002754192726449,1.0181496237273047E-2,7.9365079365079083E-3,7.8740157480314821E-3,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,3.0200000000000005E-2,2.8412586753744362E-2,2.9862682927008555E-2,2.9869188670131219E-2,2.9875570988196154E-2,2.9881832144433185E-2]
["Отраслевые","Транспорт","ЖД","CIB Research",null,"Прирост тарифов на грузовые Ж/Д перевозки в регулируемом секторе","%",null,"в долгосрочном периоде инфляция минус 1%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.09,0.06,5.3999999999999999E-2,3.9999999999999994E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2,3.9E-2]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (международные рейсы):","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18641977838290535,4.5792167339427037E-2,-4.6018893129922356E-2,0.24894835386534075,1.7965248728544214E-3,2.2047619047619094E-2,3.4280000000000088E-2,3.2596999999999987E-2,3.4030204081632487E-2,3.4157600000000121E-2,4.0399999999999769E-2,4.0399999999999769E-2,4.0399999999999769E-2,4.0399999999999769E-2,4.0399999999999769E-2,4.0399999999999769E-2]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (международные рейсы): Аэрофлот","%"]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (международные рейсы): S7","%"]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (международные рейсы): Utair","%"]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (внутренние рейсы):","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.20732070870804575,2.9823568467379769E-2,-1.4900841070434767E-2,0.19394356284807657,1.8551029565946564E-2,1.883809523809532E-2,2.654117647058829E-2,2.6260000000000172E-2,2.6260000000000172E-2,2.6260000000000172E-2,2.625999999999995E-2,2.625999999999995E-2,2.625999999999995E-2,2.625999999999995E-2,2.625999999999995E-2,2.625999999999995E-2]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (внутренние рейсы): Аэрофлот","%"]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (внутренние рейсы): S7","%"]
["Отраслевые","Транспорт","Авиа",null,null,"Прирост тарифов на авиаперевозки (внутренние рейсы): Utair","%"]
["Отраслевые","Транспорт","ЖД","CIB Research",null,"Изменение объема грузоперевозок (Ж/д)","%",null,"в долгосрочном периоде = темп роста пром. пр-ва",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2E-3,6.0000000000000001E-3,2.1000000000000001E-2,2.1000000000000001E-2,3.3000000000000002E-2,2.2499999999999999E-2,2.4E-2,2.5000000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Отраслевые","Транспорт","Морские порты",null,null,"Экспорт нефти","тонны",null,"1,05 базового",null,null,null,null,null,null,null,null,null,null,null,null,null,null,240.79106999999999,246.18944999999997,254.38481549999995,275.73582744225001,275.73582744225001,275.73582744225001,275.73582744225001,275.73582744225001,275.73582744225001,275.73582744225001,275.73582744225001,275.73582744225001,275.73582744225001,275.73582744225001,275.73582744225001,275.73582744225001]
["Отраслевые","Транспорт","Морские порты",null,null,"Экспорт нефтепродуктов","тонны",null,"1,05 базового",null,null,null,null,null,null,null,null,null,null,null,null,null,null,172.25476949999998,164.46607189999997,161.63683639999999,166.77768791774997,166.77768791774997,166.77768791774997,166.77768791774997,166.77768791774997,166.77768791774997,166.77768791774997,166.77768791774997,166.77768791774997,166.77768791774997,166.77768791774997,166.77768791774997,166.77768791774997]
["Отраслевые","Транспорт","Морские порты",null,null,"Экспорт угля","тонны",null,"1,05 базового",null,null,null,null,null,null,null,null,null,null,null,null,null,null,155.68499999999997,155.14704922690524,166.00734267278861,177.23998903681658,180.78478881755291,180.78478881755291,180.78478881755291,180.78478881755291,180.78478881755291,180.78478881755291,180.78478881755291,180.78478881755291,180.78478881755291,180.78478881755291,180.78478881755291,180.78478881755291]
["Отраслевые","Транспорт","Морские порты",null,null,"Экспорт стали","тонны",null,"1,05 базового",null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.675719000000001,31.675719000000001,31.675719000000001,33.25950495,33.25950495,33.25950495,33.25950495,33.25950495,33.25950495,33.25950495,33.25950495,33.25950495,33.25950495,33.25950495,33.25950495,33.25950495]
["Отраслевые","Транспорт","Морские порты",null,null,"Перевалка контейнеров ДФЭ","ДФЭ",null,"1,05 базового",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3942884,3989275,4388202.5,4771172.9000000004,4962019.8160000006,5160500.6086400012,5366920.6329856012,5581597.4583050255,5804861.3566372264,6037055.8109027157,6278538.0433388241,6592464.9455057653,6922088.1927810535,7268192.6024201065,7631602.2325411122,8013182.3441681685]
["Отраслевые","Транспорт","Морские порты",null,null,"Динамика грузооборота в портах","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5498877125441242E-2,6.6794739175410234E-2,8.9901648427759939E-2,5.6011819653242603E-2,4.99261538742908E-2,4.8134163137777401E-2,4.8134163137777401E-2,4.8134163137777401E-2,4.8134163137777401E-2,4.8134163137777401E-2,4.8134163137777401E-2,4.8134163137777401E-2,4.8134163137777401E-2,4.8134163137777401E-2,4.8134163137777401E-2,4.8134163137777401E-2]
["Отраслевые","Транспорт","Авиа",null,null,"Динамика пассажиропотока (авиаперевозки)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.0349339024561059E-2,-4.2060227229930192E-2,0.2056361280388681,0.142300855395501,6.0870236093528506E-2,5.0650721897607998E-2,5.0670159046388302E-2,0.04,0.04,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2,3.4999999999999996E-2]
["Отраслевые","Транспорт","ЖД",null,null,"Ставка аренды типового полувагона","руб/сут",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,697.91666666666663,1327.0833333333333,1166.6666666666699,1201.6666666666702,1237.7166666666703,1274.8481666666705,1313.0936116666708,1352.486420016671,1393.0610126171712,1434.8528429956864,1477.898428285557,1522.2353811341238,1567.9024425681475,1614.9395158451921,1663.3877013205479]
["Отраслевые","Транспорт","ЖД",null,null,"Объем закупок полувагонов в России","тыс. шт.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.399999999999999,20,25,30,25,25,25,22.5,22.5,22.5,22.5,19,19,19,19,19]
["Отраслевые","Транспорт","ЖД",null,null,"Ставка аренды нефтебензиновой цистерны","руб/сут",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597.5,521.66666666666663,550]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Химия",null,null,null,"Капролактам импортный контракт (Тайвань и С. Кроея) CFR Азия","$/т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2212.9166666666665,1569.8333333333333,1365.6666666666667,1880.75,2153.3309373695461,2146.2208475505677,2146.2208475505677,2146.2208475505677,2151.6463930124341,2157.0936406561482,2162.5626772904375,2168.053590071263,2173.5664665032123,2179.1013944408896,2184.6584620903172,2190.2377580103425,2195.8393711140484]
["Отраслевые","Химия",null,null,null,"Капрон (полиамид, PA-6), CFR Китай","$/т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2373.3309373695465,2366.2208475505681,2366.2208475505681,2366.2208475505681,2371.6463930124341,2377.0936406561482,2382.5626772904375,2388.0535900712634,2393.5664665032123,2399.1013944408896,2404.6584620903172,2410.237758010343,2415.8393711140484]
["Отраслевые","Химия",null,null,null,"Метанол","$/т",null,"FOB Rotterdam, С 2020 года по утвержденному подходу к долгосрочным прогнозам",null,null,null,null,null,null,null,null,null,null,null,400.8502125,499.14800624999998,388.20847499999996,309,228,336,464.77085524448808,447.08935531670863,448.07295189840539,452.7777178933386,461.87855002299472,471.16230887845688,480.63267128691388,490.29338797978085,500.14828507817441,510.20126560824576,520.45631104697156,530.91748289901568,541.5889243052859]
["Отраслевые","Химия",null,null,null,"ПВХ суспензионный","руб/т без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,34302.92,33093.68,35358,50289,46841,50868.865454545456,69528.566243468216,70903.645966774537,72515.30304893307,74159.744566893132,76738.97638260157,79407.912347077159,82169.672317269971,85027.484656899484,87984.690010255566,91044.745207249929,94211.227304282933,97487.837765649398,100878.40679037118]
["Отраслевые","Химия",null,null,null,"Сода кальцинированная марки А","руб/т без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,8486.2800000000007,8995.5,7818,9984,11617,12021.331818181819,12396.397370909091,12802.999204674908,13212.695179224505,13635.50142495969,14071.837470558401,14522.136269616271,14986.844630243992,15466.423658411799,15961.349215480977,16472.112390376369,16999.219986868415,17543.195026448204,18104.577267294546]
["Отраслевые","Химия",null,null,null,"Сода кальцинированная марки Б","руб/т без НДС",null,"По маркам соды А и Б нет существенной разницы в ценах",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Отраслевые","Химия",null,null,null,"Этилен","руб/т без НДС",null,null,null,null,null,null,null,null,null,null,null,null,null,26328.38,27279.35,23080,28536,30354,32250.988181818182,52402.576149316941,52611.351353099082,53028.901760663357,53446.452168227624,55060.535023708093,56723.36318142408,58436.408749503091,60201.18829373808,62019.264180208971,63892.245958451284,65821.791786396512,67809.60989834569,69857.460117275739]
["Отраслевые","Химия",null,null,null,"Бензол, CFR Япония","$/т",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1197.0833333333333,691.25,624.5454545454545,823.75,1067.9932891152134,1062.5550154142741,1062.5550154142741,1062.5550154142741,1066.7048365768369,1070.8712570240502,1075.0543431530523,1079.2541616265698,1083.4707793739819,1087.7042635923838,1091.9546817476589,1096.2221015755551,1100.5065910827632]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые ","Строительство"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Связь"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Машиностроение",null,"Research",null,"Регистрация легковых автомобилей (ЛА)","тыс. шт.",null,null,null,null,null,null,1400,1800,2400,2740,1370,1780,2480,2760,2610,2340,1490,1310,1470,1666.9012548168521,1790.0400245794965,1824.0507850465069,1862.3558515324835,1918.226527078458,1975.7733228908119,2035.0465225775363,2096.0979182548622,2648.1278617560201,2754.0529762262609,2864.2150952753113,2978.7836990863238,3097.935047049777]
["Отраслевые","Машиностроение",null,"Research",null,"Регистрация легких коммерческих автомобилей (ЛКА)","тыс. шт.",null,null,null,null,null,null,null,null,null,null,91,122,166,174,165,141,92,93,107,113.51349510183036,122.07776666209224,124.39724422867198,127.00958635747408,130.81987394819831,134.74447016664425,138.78680427164358,142.95040839979288,187.6797508475706,195.18694088147345,202.9944185167324,211.11419525740169,219.55876306769775]
["Отраслевые","Машиностроение",null,"Research",null,"Регистрация грузовых автомобилей (ГА)","тыс. шт.",null,null,null,null,null,null,null,null,null,null,41,60,111,129,111,88,51,53,66,70.017669875895365,75.30030467007559,76.73101045880702,78.342361678441961,80.692632528795215,83.113411504659069,85.60681384979884,88.175018265292806,136.17513804225837,141.6221435639487,147.28702930650664,153.17851047876692,159.30565089791762]
["Отраслевые","Машиностроение",null,"Research",null,"Регистрация автобусов (АБ)","тыс. шт.",null,null,null,null,null,null,null,null,null,null,10.3,12.4,16.399999999999999,17.100000000000001,15.2,11.2,9,10.4,13.1,13.9062706394855,14.174661662827571,14.443980234421293,14.747303819344138,15.042249895731022,15.343094893645642,15.649956791518555,15.962955927348926,22.399150595089228,23.295116618892798,24.226921283648512,25.195998134994454,26.203838060394233]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Деревопереработка"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Центральный федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2850.1783333333333,2885]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Южный федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2714.8058333333333,2764]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Северо-Западный федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2721.3241666666668,3071]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Дальневосточный федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4249.96,4255]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Сибирский федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3278.2641666666664,3041]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Уральский федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2908.2416666666668,2942]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Приволжский федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2376.0224999999996,2648]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Северо-Кавказский федеральный округ","руб/т без НДС и доставки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2945.8766666666666,2873]
["Отраслевые","Цемент",null,null,null,"Цемент средней марки (средняя цена производителя): Крымский федеральный округ","руб/т без НДС и доставки"]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Центральный федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2217364176627665E-2,7.8682842287695065E-2,0.10154241645244211,1.3138250223947434E-2,4.0999999999999995E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Южный федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8120694328354281E-2,0.17329956584659922,7.9247610237434429E-2,5.2954944411936822E-2,4.0999999999999995E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Северо-Западный федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12849473709030734,0.13871703028329541,5.8621675722047462E-2,1.2376237623762387E-2,4.0999999999999995E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Дальневосточный федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1858935142918803E-3,-3.9482961222091606E-2,4.1350623929532704E-2,1.5880540412420041E-2,4.0999999999999995E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Сибирский федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-7.2374938261279942E-2,6.7083196317000882E-2,0.15593220338983049,6.8651778329197777E-2,4.0999999999999995E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Уральский федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1607815719119952E-2,2.4813052345343367E-2,2.553897180762843E-2,3.4527687296416865E-2,4.0999999999999995E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Приволжский федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11446756080803122,5.3625377643504502E-2,6.7025089605734722E-2,8.8563458856345978E-2,4.0999999999999995E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Северо-Кавказский федеральный округ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.4738532841949712E-2,0.15767490428123909,8.538785327720988E-2,7.601835915088917E-2,4.0999999999999995E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
["Отраслевые","Цемент",null,null,null,"Рост цен на цемент средней марки (средняя цена производителя): Крымский федеральный округ"]
["Отраслевые","Цемент",null,null,null,"Рост потребления цемента",null,null,null,0.11221122112211224,8.0118694362017573E-2,7.9670329670329609E-2,0.11450381679389321,5.0228310502283158E-2,0.14130434782608692,0.14285714285714279,1.0000000000000009E-2,-0.27392739273927391,0.13181818181818183,0.15662650602409656,0.13020833333333326,6.9124423963133674E-2,2.7298850574712707E-2,-0.11504895104895108,-0.11766286310332841,-5.3735513801070889E-3,-4.2000000000000003E-2,3.9693800000000001E-2,3.8653999999999994E-2,4.5586000000000002E-2,4.2120000000000005E-2,4.2120000000000005E-2,4.2120000000000005E-2,4.2120000000000005E-2,4.2120000000000005E-2,4.2120000000000005E-2,4.2120000000000005E-2,4.2120000000000005E-2,4.2120000000000005E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Отраслевые","ОРДБ","Казахстан","ЦМИ",null,"Средний за период курс тенге к доллару США (av USD/KZT)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,149.1,152.13,179.87,223.15,347.77486338797814,326.05030136986301,344.66,371.6976438356163,379.11359999999991,386.69587199999989,394.42978943999992,402.31838522879997,410.36475293337594,418.57204799204351,426.94348895188432,435.48235873092204,444.1920059055405,453.07584602365131,462.13736294412433]
["Отраслевые","ОРДБ","Казахстан","ЦМИ",null,"Курс тенге к доллару США в конце года (eop USD/KZT)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,150.4,154.04,185,340.5,333.29,332.33,368,375.3599999999999,382.86719999999991,390.52454399999993,398.33503487999997,406.30173557759997,414.42777028915197,422.71632569493499,431.1706522088337,439.79406525301039,448.58994655807061,457.56174548923201,466.71298039901666]
["Отраслевые","ОРДБ","Казахстан","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РК, в тенге (KZT, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,5.0999999999999997E-2,5.7999999999999996E-2,6.7000000000000004E-2,6.6500000000000004E-2,0.14679999999999999,7.3999999999999996E-2,6.3E-2,5.7000000000000002E-2,5.2999999999999999E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
["Отраслевые","ОРДБ","Казахстан","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РК, в тенге (KZT, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,0.11200000000000002,3.5499999999999997E-2,9.5000000000000001E-2,-0.20499999999999999,0.16800000000000001,0.16600000000000001,6.3E-2,5.7000000000000002E-2,5.2999999999999999E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
["Отраслевые","ОРДБ","Белоруссия","ЦМИ",null,"Средний за период курс белорусского рубля к доллару США (av USD/BYR)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,8335.86,8875.83,10215.530000000001,15936,1.9845759999999999,1.9315,2.028,2.2076164383561645,2.2799999999999998,2.37,2.4526699999999999,2.5188920899999996,2.5869021764299998,2.6567485351936093,2.7284807456438367,2.80214972577622,2.8778077683721777,2.9555085781182262,3.0353073097274179]
["Отраслевые","ОРДБ","Белоруссия","ЦМИ",null,"Курс белорусского рубля к доллару США в конце года (eop USD/BYR)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,8570,9432.74,10953.42,18569,1.956,1.9726999999999999,2.1800000000000002,2.23,2.33,2.42,2.4853399999999999,2.5524441799999997,2.6213601728599993,2.6921368975272193,2.7648245937604541,2.8394748577919859,2.9161406789523694,2.994876477284083,3.0757381421707528]
["Отраслевые","ОРДБ","Белоруссия","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РБ, в белорусских рублях (BYR, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,0.65249999999999997,0.183,0.18100000000000002,0.13500000000000001,0.11800000000000001,6.0999999999999999E-2,4.7E-2,6.0999999999999999E-2,5.8999999999999997E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2]
["Отраслевые","ОРДБ","Белоруссия","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РБ, в белорусских рублях (BYR, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,1.3519999999999999,0.13600000000000001,0.128,0.16800000000000001,0.12,9.8000000000000004E-2,4.7E-2,6.0999999999999999E-2,5.8999999999999997E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2]
["Отраслевые","ОРДБ","Украина","ЦМИ",null,"Средний за период курс гривны к доллару США (av USD/UAH)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,7.99,8,12.017799999999999,21.75,25.5,26.600219178082192,27.07,29.25359589041096,30.55,31.650000000000002,32.634700000000002,33.515836899999996,34.420764496299995,35.350125137700097,36.304578516417997,37.284802136361279,38.291491794043033,39.325362072482193,40.387146848439201]
["Отраслевые","ОРДБ","Украина","ЦМИ",null,"Курс гривны к доллару США в конце года (eop USD/UAH)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,8,8,15.68,23.95,27.19,28.0672,28.5,30,31.1,32.200000000000003,33.069400000000002,33.962273799999998,34.879255192599999,35.820995082800195,36.7881619500358,37.781442322686765,38.801541265399301,39.849182879565078,40.925110817313332]
["Отраслевые","ОРДБ","Украина","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РУ, в гривнах (UAH, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,6.0000000000000001E-3,-3.0000000000000001E-3,0.121,0.48499999999999999,0.14899999999999999,0.14299999999999999,0.108,7.9000000000000001E-2,0.06,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2]
["Отраслевые","ОРДБ","Украина","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РУ, в гривнах (UAH, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,3.4000000000000002E-2,1E-3,0.17100000000000001,0.36,0.20499999999999999,0.26400000000000001,0.108,7.9000000000000001E-2,0.06,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2,5.7000000000000002E-2]
["Отраслевые","ОРДБ","Хорватия","ЦМИ",null,"Средний за период курс куны к доллару США (av USD/HRK)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.70308734939759,5.7481650000000002,6.8583040000000004,6.8059900000000004,6.623831,6.2905699726027393,6.4793329362715903,6.4695652173913043,6.4565217391304355,6.4199130434782603,6.3557139130434779,6.2921567739130424,6.2292352061739127,6.1669428541121736,6.1052734255710508,6.0442206913153402,5.9837784844021868,5.9239406995581652]
["Отраслевые","ОРДБ","Хорватия","ЦМИ",null,"Курс куны к доллару США в конце года (eop USD/HRK)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,null,5.5490000000000004,6.3021070000000003,6.9918009999999997,7.1685359999999996,6.2697329999999996,6.4869565217391312,6.4563414267865484,6.4608695652173918,6.4521739130434783,6.3876521739130432,6.3237756521739126,6.2605378956521731,6.1979325166956514,6.1359531915286949,6.0745936596134076,6.0138477230172738,5.9537092457871008,5.8941721533292295]
["Отраслевые","ОРДБ","Хорватия","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РХ, в кунах (HRK, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,2.2000000000000002E-2,-2E-3,-5.0000000000000001E-3,-1.1000000000000001E-2,1.15E-2,1.7999999999999999E-2,1.7999999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Отраслевые","ОРДБ","Хорватия","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РХ, в кунах (HRK, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.15E-2,1.7999999999999999E-2,1.7999999999999999E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Отраслевые","ОРДБ","Сербия","ЦМИ",null,"Средний за период курс динара к доллару США (av USD/RSD)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88.4,108.8,111.28371675774135,107.7589,100.19900246575345,102.60869565217392,103.04347826086958,103.91304347826087,104.34782608695653,104.34782608695653,104.34782608695653,104.34782608695653,104.34782608695653,104.34782608695653,104.34782608695653,104.34782608695653,104.34782608695653]
["Отраслевые","ОРДБ","Сербия","ЦМИ",null,"Курс динара к доллару США в конце года (eop USD/RSD)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,null,null,99.5,111.2,117.1353,99.115499999999997,100.68283808219178,102.60869565217392,103.47826086956522,104.34782608695653,104.34782608695653,104.34782608695653,104.34782608695653,104.34782608695653,104.34782608695653,104.34782608695653,104.34782608695653,104.34782608695653,104.34782608695653]
["Отраслевые","ОРДБ","Сербия","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РУ, в динарах (RSD, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,null,2.1000000000000001E-2,1.3999999999999999E-2,1.125E-2,3.15E-2,2.1999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","ОРДБ","Сербия","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РУ, в динарах (RSD, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.125E-2,3.15E-2,2.1999999999999999E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","ОРДБ","Словения","ЦМИ",null,"Средний за период курс евро к доллару США (av USD/EUR)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75301204819277101,0.75757575757575757,0.90102680916158218,0.90290869916509553,0.88481656490336635,0.84745762711864414,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443]
["Отраслевые","ОРДБ","Словения","ЦМИ",null,"Курс евро к доллару США в конце года (eop USD/EUR)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,null,0.72727272727272729,0.82644628099173556,0.91743119266054995,0.95093191327500948,0.8337502084375521,0.84745762711864414,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443,0.86956521739130443]
["Отраслевые","ОРДБ","Словения","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РС, в евро (EUR, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,1.9E-2,4.0000000000000001E-3,-8.0000000000000002E-3,-1.5000000000000002E-3,1.5599999999999999E-2,2.1000000000000001E-2,0.02,1.9E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2]
["Отраслевые","ОРДБ","Словения","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РС, в евро (EUR, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.5599999999999999E-2,2.1000000000000001E-2,0.02,1.9E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2]
["Отраслевые","ОРДБ","Босния и Герцеговина","ЦМИ",null,"Средний за период курс марки к доллару США (av USD/BAM)","$/ед. валюты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4727409638554216,1.4716328066215201,1.7619819819819817,1.7676462696066966,1.7282999999999999,1.661,1.7006956521739132,1.7006956521739132,1.7006956521739132,1.6904914782608698,1.6702055805217393,1.6501631135554784,1.6303611561928126,1.6107968223184987,1.5914672604506768,1.5723696533252687,1.5535012174853655,1.5348592028755412]
["Отраслевые","ОРДБ","Босния и Герцеговина","ЦМИ",null,"Курс марки к доллару США в конце года (eop USD/BAM)","$/ед. валюты",null,"Ослабление со скоростью CPI - 3%",null,null,null,null,null,null,null,null,null,null,null,null,1.4223999999999999,1.6163636363636364,1.7943119266055045,1.8603633596499574,1.6301000000000001,1.7006956521739132,1.7006956521739132,1.7006956521739132,1.7006956521739132,1.6802873043478261,1.6601238566956522,1.6402023704153044,1.6205199419703207,1.6010737026666768,1.5818608182346767,1.5628784884158606,1.5441239465548704,1.5255944591962118]
["Отраслевые","ОРДБ","Босния и Герцеговина","ЦМИ",null,"Инфляция - Рост индекса потребительских цен в РБиГ, в марках (BAM, eop CPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,-1E-3,-9.0000000000000011E-3,-0.01,-1.0749999999999999E-2,1.7000000000000001E-2,1.4E-2,1.6E-2,1.7000000000000001E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2]
["Отраслевые","ОРДБ","Босния и Герцеговина","CIB Research, АХ",null,"Инфляция - Рост индекса цен производителей в РБиГ, в марках (BAM, eop PPI)","%",null,"Средняя за год",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7000000000000001E-2,1.4E-2,1.6E-2,1.7000000000000001E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,100]
[]
["Отраслевые","Недвижимость",null,"ЦМИ","2015-04-14","Прирост оборота розничной торговли","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-9.9999999999999978E-2,-4.599999999999993E-2,1.2999999999999901E-2,2.5849999999999998E-2,2.1749999999999999E-2,2.4E-2,2.5000000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Отраслевые","Недвижимость",null,"ЦМИ","2015-04-14","Прирост реальных располагаемых доходов населения","%",null,"= рост потребления домохозяйств",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.2000000000000003E-2,-5.7750000000000003E-2,-1.7000000000000001E-2,0.02,2.0250000000000001E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2]
["Отраслевые","Недвижимость",null,"ЦМИ","2015-04-14","Прирост объема промышленного производства","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-6.0000000000000001E-3,1.325E-2,2.1000000000000001E-2,3.3000000000000002E-2,2.2499999999999999E-2,2.4E-2,2.5000000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
["Отраслевые","Недвижимость",null,"ЦМИ","2015-04-14","Уровень безработицы","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.6000000000000008E-2,5.525E-2,5.1999999999999998E-2,4.8250000000000001E-2,4.8000000000000001E-2,4.8000000000000001E-2,4.9000000000000002E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2]
["Отраслевые","Недвижимость","Жилая","CIB Research","2015-06-15","Количество зарегистрированных договоров долевого участия в строительстве в Москве","ед.",null,"с 2019 с темпом роста реальных располагаемых доходов",null,null,null,null,null,null,null,null,null,null,null,null,21251,24029,19661,35621,51298,74382.099999999991,89258.51999999999,91311.465959999987,93411.629677079982,95560.097159652811,97757.979394324822,100006.41292039429,102306.56041756335,104659.6113071673,107066.78236723214,109529.31836167847,112048.49268399706,114625.60801572898]
["Отраслевые","Недвижимость","Жилая","CIB Research","2015-06-15","Средняя цена 1 кв.м. на первичном рынке жилой недвижимости в Москве (темп прироста)","%",null,"Без учета роста цен за счет роста строительной готовности объекта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.1,-0.05,-1.0999999999999999E-2,7.0000000000000001E-3,3.0999999999999993E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
["Отраслевые","Недвижимость","Гостиницы",null,null,"Изменение реальных расходов на гостиничные услуги","%"]
["Отраслевые","Недвижимость","Гостиницы",null,null,"Ставка капитализации для гостиниц 3-5*, мин. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2499999999999999E-2,8.7499999999999994E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2,8.249999999999999E-2]
["Отраслевые","Недвижимость","Гостиницы",null,null,"Ставка капитализации для гостиниц 3-5*, макс. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10249999999999999,9.7499999999999989E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2,9.2499999999999985E-2]
["Отраслевые","Недвижимость","Офисы",null,null,"Ставка капитализации для офисов класса А и В, мин. значение (Москва и Моск. обл.), на конец периода","%"]
["Отраслевые","Недвижимость","Офисы",null,null,"Ставка капитализации для офисов класса А и В, макс. значение (Москва и Моск. обл.), на конец периода","%"]
["Отраслевые","Недвижимость","Склады",null,null,"Ставка капитализации для складов класса А и В, мин. значение (Москва и Моск. обл.), на конец периода","%"]
["Отраслевые","Недвижимость","Склады",null,null,"Ставка капитализации для складов класса А и В, макс. значение (Москва и Моск. обл.), на конец периода","%"]
["Отраслевые","Недвижимость","ТЦ",null,null,"Ставка капитализации для торговой недвижимости, мин. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,9.5000000000000001E-2,9.5000000000000001E-2,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
["Отраслевые","Недвижимость","ТЦ",null,null,"Ставка капитализации для торговой недвижимости, макс. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.125,0.11,0.11,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105]
["Отраслевые","Недвижимость","Гостиницы",null,null,"Уровень вакантных площадей: гостиничная недвижимость (Москва и Моск. обл.)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32999999999999996,0.28099999999999992,0.29166666666666663,0.2416666666666667,0.2616666666666666,0.2616666666666666,0.2616666666666666,0.2616666666666666,0.2616666666666666,0.2616666666666666,0.2616666666666666,0.2616666666666666,0.2616666666666666,0.2616666666666666,0.2616666666666666,0.2616666666666666]
["Отраслевые","Недвижимость","Офисы",null,null,"Уровень вакантных площадей: офисная недвижимость (Москва и Моск. обл.)","%"]
["Отраслевые","Недвижимость","Склады",null,null,"Уровень вакантных площадей: складская недвижимость (Москва и Моск. обл.)","%"]
["Отраслевые","Недвижимость","ТЦ",null,null,"Уровень вакантных площадей: торговая недвижимость (Москва и Моск. обл.)","%",null,null,null,null,1.6E-2,1.2999999999999999E-2,7.0000000000000001E-3,7.0000000000000001E-3,0.01,0.03,0.06,0.05,0.03,0.02,2.8000000000000001E-2,0.06,0.08,0.11,8.3000000000000004E-2,7.0000000000000007E-2,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
["Отраслевые","Недвижимость","Офисы",null,null,"Темп прироста ставок аренды: офисная недвижимость (Москва и Моск. обл.)","%",null,null,null,3.9912762829645843E-3,-1.6236345590277201E-2,7.9434971955183453E-2,3.3884496513613804E-2,9.3034814507108043E-2,0.1357363168061263,0.22483711565783127,-0.36156967974364462,-3.2156469509323493E-3,2.5428474290161152E-2,0.14825567168483622,0.10912804589846958,-6.226708243569079E-2,9.1848319743374374E-2,-9.3389758904701581E-2,-1.8338295531031057E-2,7.9562799246192473E-2,4.0800000000000003E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2]
["Отраслевые","Недвижимость","Склады",null,null,"Темп прироста ставок аренды: складская недвижимость (Москва и Моск. обл.)","%",null,null,null,0.18436140886486641,0.15875134903481358,3.7879122856574243E-2,-4.6577196215583427E-2,-9.3842391275719139E-3,-8.723978634740337E-2,7.2181893334628544E-2,-0.10451875792389653,6.1520691116587756E-2,0.17531098096333575,7.2582762430523085E-2,2.6669640717010612E-2,1.3155296347179268E-2,-6.6761320365148813E-2,-4.148350807071044E-2,-6.766905315283811E-2,2.2563357314369092E-3,4.0800000000000003E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2]
["Отраслевые","Недвижимость","ТЦ",null,null,"Темп прироста ставок аренды: торговая недвижимость (Москва и Моск. обл.)","%",null,null,null,null,null,null,null,null,-3.1687546057479699E-2,8.1539465101108988E-2,-0.12175311620426221,8.4012453072062065E-3,0.20092619917822518,8.6527919549355348E-2,5.4793448098887421E-2,5.0487390522687248E-2,0.25162505887894482,-9.0521350795323419E-2,3.4482758620689724E-2,3.3333333333333437E-2,4.0800000000000003E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2]
["Отраслевые","Недвижимость","Гостиницы",null,null,"Темп прироста средней цены номера (Гостиничная недвижимость по Москве и Моск. обл.)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,6.8000000000000005E-2,6.8000000000000005E-2,0.54800000000000004,-0.32262532299741609,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2,2.4E-2]
["Отраслевые","Недвижимость","Офисы",null,null,"Темп прироста ставок аренды: офисная недвижимость (Москва и Моск. обл., лучшие объекты в классе А)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.05,0.05,0.05,6.480000000000001E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
["Отраслевые","Недвижимость","Склады",null,null,"Темп прироста ставок аренды: складская недвижимость (Москва и Моск. обл., лучшие объекты в классе А)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.676132036514881E-2,0,0.04,0.05,6.480000000000001E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
["Отраслевые","Недвижимость","ТЦ",null,null,"Темп прироста ставок аренды: торговая недвижимость (Москва и Моск. обл., лучшие объекты в классе А)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.04,0.05,6.480000000000001E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
["Отраслевые","Недвижимость","Офисы",null,null,"Ставка капитализации для офисов класса А, мин. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.5000000000000001E-2,9.5000000000000001E-2,0.09,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2,8.7499999999999994E-2]
["Отраслевые","Недвижимость","Офисы",null,null,"Ставка капитализации для офисов класса А, макс. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.105,0.105,9.9999999999999992E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2,9.7499999999999989E-2]
["Отраслевые","Недвижимость","Офисы",null,null,"Ставка капитализации для офисов класса В, мин. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10249999999999999,0.10249999999999999,9.7499999999999989E-2,9.4999999999999987E-2,9.4999999999999987E-2,9.4999999999999987E-2,9.4999999999999987E-2,9.4999999999999987E-2,9.4999999999999987E-2,9.4999999999999987E-2,9.4999999999999987E-2,9.4999999999999987E-2,9.4999999999999987E-2,9.4999999999999987E-2]
["Отраслевые","Недвижимость","Офисы",null,null,"Ставка капитализации для офисов класса В, макс. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11749999999999999,0.11749999999999999,0.11249999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999]
["Отраслевые","Недвижимость","Склады",null,null,"Ставка капитализации для складов класса А, мин. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11499999999999999,0.11499999999999999,0.10999999999999999,0.10749999999999998,0.10499999999999998,0.10499999999999998,0.10499999999999998,0.10499999999999998,0.10499999999999998,0.10499999999999998,0.10499999999999998,0.10499999999999998,0.10499999999999998,0.10499999999999998]
["Отраслевые","Недвижимость","Склады",null,null,"Ставка капитализации для складов класса А, макс. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13,0.125,0.12,0.11749999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999,0.11499999999999999]
["Отраслевые","Недвижимость","Склады",null,null,"Ставка капитализации для складов класса В, мин. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,0.12,0.11499999999999999,0.11249999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999,0.10999999999999999]
["Отраслевые","Недвижимость","Склады",null,null,"Ставка капитализации для складов класса В, макс. значение (Москва и Моск. обл.), на конец периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13500000000000001,0.13500000000000001,0.13,0.1275,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125]
["Отраслевые","Недвижимость","Офисы",null,null,"Уровень вакантных площадей: офисов класса А (Москва и Моск. обл.)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15999999999999992,0.15900000000000003,0.14400000000000002,0.13900000000000001,0.13400000000000001,0.129,0.12400000000000001,0.11900000000000001,0.114,0.109,0.104,9.8999999999999991E-2,9.3999999999999986E-2,8.8999999999999982E-2]
["Отраслевые","Недвижимость","Офисы",null,null,"Уровень вакантных площадей: офисов класса В (Москва и Моск. обл.)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.13,0.10602848101265816,9.1028481012658161E-2,8.6028481012658156E-2,8.1028481012658152E-2,7.6028481012658147E-2,7.1028481012658143E-2,6.6028481012658138E-2,6.1028481012658127E-2,5.6028481012658123E-2,5.1028481012658125E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2]
["Отраслевые","Недвижимость","Склады",null,null,"Уровень вакантных площадей: складов класса А (Москва и Моск. обл.)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10499999999999998,8.0000000000000071E-2,6.0000000000000074E-2,5.0000000000000072E-2,5.0000000000000072E-2,5.0000000000000072E-2,5.0000000000000072E-2,5.0000000000000072E-2,5.0000000000000072E-2,5.0000000000000072E-2,5.0000000000000072E-2,5.0000000000000072E-2,5.0000000000000072E-2,5.0000000000000072E-2]
["Отраслевые","Недвижимость","Склады",null,null,"Уровень вакантных площадей: складов класса В (Москва и Моск. обл.)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.9999999999999978E-2,9.4999999999999973E-2,7.4999999999999983E-2,6.4999999999999988E-2,5.4999999999999986E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
["Специальные","Уголь"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
["Специальные","Металлы"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
["Специальные","Удобрения"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
["Специальные","Сельхозпродукция"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
["Специальные","Нефть и нефтепереработка"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
["Специальные","Газ"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
["Специальные","Энергетика"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
["Специальные","Транспорт"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
["Специальные","Химия"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
["Специальные","Строительство"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
["Специальные","Связь"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
["Специальные","Торговля"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
["Специальные","Деревопереработка"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
["Специальные","Цемент"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
["Специальные","ОРДБ"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]
["Специальные","Недвижимость"]

{"sheet":"Sheet_template","index":25,"n_rows":25,"n_cols":162,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[null,{"$f":"IF(draft_model_flag,\"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ\",\"\")","v":"ПРЕДВАРИТЕЛЬНАЯ ВЕРСИЯ МОДЕЛИ"}]
[null,"Sheet name",null,null,null,null,null,"Проверка:"]
[null,{"$f":"model_full_name","v":"Проект \"Строительство школы на основе концессии\", модель версии 45"},null,null,null,null,null,{"$f":"IF(check_total,\"OK\",\"Ошибка\")","v":"Ошибка"}]
[]
[]
[null,"ВРЕМЕННЫЕ ПРЕДПОСЫЛКИ"]
[]
[null,"Порядковый номер периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M8","v":1},{"$f":"'Inputs T'!N8","v":2},{"$f":"'Inputs T'!O8","v":3},{"$f":"'Inputs T'!P8","v":4},{"$f":"'Inputs T'!Q8","v":5},{"$f":"'Inputs T'!R8","v":6},{"$f":"'Inputs T'!S8","v":7},{"$f":"'Inputs T'!T8","v":8},{"$f":"'Inputs T'!U8","v":9},{"$f":"'Inputs T'!V8","v":10},{"$f":"'Inputs T'!W8","v":11},{"$f":"'Inputs T'!X8","v":12},{"$f":"'Inputs T'!Y8","v":13},{"$f":"'Inputs T'!Z8","v":14},{"$f":"'Inputs T'!AA8","v":15},{"$f":"'Inputs T'!AB8","v":16},{"$f":"'Inputs T'!AC8","v":17},{"$f":"'Inputs T'!AD8","v":18},{"$f":"'Inputs T'!AE8","v":19},{"$f":"'Inputs T'!AF8","v":20},{"$f":"'Inputs T'!AG8","v":21},{"$f":"'Inputs T'!AH8","v":22},{"$f":"'Inputs T'!AI8","v":23},{"$f":"'Inputs T'!AJ8","v":24},{"$f":"'Inputs T'!AK8","v":25},{"$f":"'Inputs T'!AL8","v":26},{"$f":"'Inputs T'!AM8","v":27},{"$f":"'Inputs T'!AN8","v":28},{"$f":"'Inputs T'!AO8","v":29},{"$f":"'Inputs T'!AP8","v":30},{"$f":"'Inputs T'!AQ8","v":31},{"$f":"'Inputs T'!AR8","v":32},{"$f":"'Inputs T'!AS8","v":33},{"$f":"'Inputs T'!AT8","v":34},{"$f":"'Inputs T'!AU8","v":35},{"$f":"'Inputs T'!AV8","v":36},{"$f":"'Inputs T'!AW8","v":37},{"$f":"'Inputs T'!AX8","v":38},{"$f":"'Inputs T'!AY8","v":39},{"$f":"'Inputs T'!AZ8","v":40},{"$f":"'Inputs T'!BA8","v":41},{"$f":"'Inputs T'!BB8","v":42},{"$f":"'Inputs T'!BC8","v":43},{"$f":"'Inputs T'!BD8","v":44},{"$f":"'Inputs T'!BE8","v":45},{"$f":"'Inputs T'!BF8","v":46},{"$f":"'Inputs T'!BG8","v":47},{"$f":"'Inputs T'!BH8","v":48},{"$f":"'Inputs T'!BI8","v":49},{"$f":"'Inputs T'!BJ8","v":50},{"$f":"'Inputs T'!BK8","v":51},{"$f":"'Inputs T'!BL8","v":52},{"$f":"'Inputs T'!BM8","v":53},{"$f":"'Inputs T'!BN8","v":54},{"$f":"'Inputs T'!BO8","v":55},{"$f":"'Inputs T'!BP8","v":56},{"$f":"'Inputs T'!BQ8","v":57},{"$f":"'Inputs T'!BR8","v":58},{"$f":"'Inputs T'!BS8","v":59},{"$f":"'Inputs T'!BT8","v":60},{"$f":"'Inputs T'!BU8","v":61},{"$f":"'Inputs T'!BV8","v":62},{"$f":"'Inputs T'!BW8","v":63},{"$f":"'Inputs T'!BX8","v":64},{"$f":"'Inputs T'!BY8","v":65},{"$f":"'Inputs T'!BZ8","v":66},{"$f":"'Inputs T'!CA8","v":67},{"$f":"'Inputs T'!CB8","v":68},{"$f":"'Inputs T'!CC8","v":69},{"$f":"'Inputs T'!CD8","v":70},{"$f":"'Inputs T'!CE8","v":71},{"$f":"'Inputs T'!CF8","v":72},{"$f":"'Inputs T'!CG8","v":73},{"$f":"'Inputs T'!CH8","v":74},{"$f":"'Inputs T'!CI8","v":75},{"$f":"'Inputs T'!CJ8","v":76},{"$f":"'Inputs T'!CK8","v":77},{"$f":"'Inputs T'!CL8","v":78},{"$f":"'Inputs T'!CM8","v":79},{"$f":"'Inputs T'!CN8","v":80},{"$f":"'Inputs T'!CO8","v":81},{"$f":"'Inputs T'!CP8","v":82},{"$f":"'Inputs T'!CQ8","v":83},{"$f":"'Inputs T'!CR8","v":84},{"$f":"'Inputs T'!CS8","v":85},{"$f":"'Inputs T'!CT8","v":86},{"$f":"'Inputs T'!CU8","v":87},{"$f":"'Inputs T'!CV8","v":88},{"$f":"'Inputs T'!CW8","v":89},{"$f":"'Inputs T'!CX8","v":90},{"$f":"'Inputs T'!CY8","v":91},{"$f":"'Inputs T'!CZ8","v":92},{"$f":"'Inputs T'!DA8","v":93},{"$f":"'Inputs T'!DB8","v":94},{"$f":"'Inputs T'!DC8","v":95},{"$f":"'Inputs T'!DD8","v":96},{"$f":"'Inputs T'!DE8","v":97},{"$f":"'Inputs T'!DF8","v":98},{"$f":"'Inputs T'!DG8","v":99},{"$f":"'Inputs T'!DH8","v":100},{"$f":"'Inputs T'!DI8","v":101},{"$f":"'Inputs T'!DJ8","v":102},{"$f":"'Inputs T'!DK8","v":103},{"$f":"'Inputs T'!DL8","v":104},{"$f":"'Inputs T'!DM8","v":105},{"$f":"'Inputs T'!DN8","v":106},{"$f":"'Inputs T'!DO8","v":107},{"$f":"'Inputs T'!DP8","v":108},{"$f":"'Inputs T'!DQ8","v":109},{"$f":"'Inputs T'!DR8","v":110},{"$f":"'Inputs T'!DS8","v":111},{"$f":"'Inputs T'!DT8","v":112},{"$f":"'Inputs T'!DU8","v":113},{"$f":"'Inputs T'!DV8","v":114},{"$f":"'Inputs T'!DW8","v":115},{"$f":"'Inputs T'!DX8","v":116},{"$f":"'Inputs T'!DY8","v":117},{"$f":"'Inputs T'!DZ8","v":118},{"$f":"'Inputs T'!EA8","v":119},{"$f":"'Inputs T'!EB8","v":120},{"$f":"'Inputs T'!EC8","v":121},{"$f":"'Inputs T'!ED8","v":122},{"$f":"'Inputs T'!EE8","v":123},{"$f":"'Inputs T'!EF8","v":124},{"$f":"'Inputs T'!EG8","v":125},{"$f":"'Inputs T'!EH8","v":126},{"$f":"'Inputs T'!EI8","v":127},{"$f":"'Inputs T'!EJ8","v":128},{"$f":"'Inputs T'!EK8","v":129},{"$f":"'Inputs T'!EL8","v":130},{"$f":"'Inputs T'!EM8","v":131},{"$f":"'Inputs T'!EN8","v":132},{"$f":"'Inputs T'!EO8","v":133},{"$f":"'Inputs T'!EP8","v":134},{"$f":"'Inputs T'!EQ8","v":135},{"$f":"'Inputs T'!ER8","v":136},{"$f":"'Inputs T'!ES8","v":137},{"$f":"'Inputs T'!ET8","v":138},{"$f":"'Inputs T'!EU8","v":139},{"$f":"'Inputs T'!EV8","v":140},{"$f":"'Inputs T'!EW8","v":141},{"$f":"'Inputs T'!EX8","v":142},{"$f":"'Inputs T'!EY8","v":143},{"$f":"'Inputs T'!EZ8","v":144},{"$f":"'Inputs T'!FA8","v":145},{"$f":"'Inputs T'!FB8","v":146},{"$f":"'Inputs T'!FC8","v":147},{"$f":"'Inputs T'!FD8","v":148},{"$f":"'Inputs T'!FE8","v":149},{"$f":"'Inputs T'!FF8","v":150}]
[null,"Начало периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M9","v":"2019-04-01"},{"$f":"'Inputs T'!N9","v":"2019-07-01"},{"$f":"'Inputs T'!O9","v":"2019-10-01"},{"$f":"'Inputs T'!P9","v":"2020-01-01"},{"$f":"'Inputs T'!Q9","v":"2020-04-01"},{"$f":"'Inputs T'!R9","v":"2020-07-01"},{"$f":"'Inputs T'!S9","v":"2020-10-01"},{"$f":"'Inputs T'!T9","v":"2021-01-01"},{"$f":"'Inputs T'!U9","v":"2021-04-01"},{"$f":"'Inputs T'!V9","v":"2021-07-01"},{"$f":"'Inputs T'!W9","v":"2021-10-01"},{"$f":"'Inputs T'!X9","v":"2022-01-01"},{"$f":"'Inputs T'!Y9","v":"2022-04-01"},{"$f":"'Inputs T'!Z9","v":"2022-07-01"},{"$f":"'Inputs T'!AA9","v":"2022-10-01"},{"$f":"'Inputs T'!AB9","v":"2023-01-01"},{"$f":"'Inputs T'!AC9","v":"2023-04-01"},{"$f":"'Inputs T'!AD9","v":"2023-07-01"},{"$f":"'Inputs T'!AE9","v":"2023-10-01"},{"$f":"'Inputs T'!AF9","v":"2024-01-01"},{"$f":"'Inputs T'!AG9","v":"2024-04-01"},{"$f":"'Inputs T'!AH9","v":"2024-07-01"},{"$f":"'Inputs T'!AI9","v":"2024-10-01"},{"$f":"'Inputs T'!AJ9","v":"2025-01-01"},{"$f":"'Inputs T'!AK9","v":"2025-04-01"},{"$f":"'Inputs T'!AL9","v":"2025-07-01"},{"$f":"'Inputs T'!AM9","v":"2025-10-01"},{"$f":"'Inputs T'!AN9","v":"2026-01-01"},{"$f":"'Inputs T'!AO9","v":"2026-04-01"},{"$f":"'Inputs T'!AP9","v":"2026-07-01"},{"$f":"'Inputs T'!AQ9","v":"2026-10-01"},{"$f":"'Inputs T'!AR9","v":"2027-01-01"},{"$f":"'Inputs T'!AS9","v":"2027-04-01"},{"$f":"'Inputs T'!AT9","v":"2027-07-01"},{"$f":"'Inputs T'!AU9","v":"2027-10-01"},{"$f":"'Inputs T'!AV9","v":"2028-01-01"},{"$f":"'Inputs T'!AW9","v":"2028-04-01"},{"$f":"'Inputs T'!AX9","v":"2028-07-01"},{"$f":"'Inputs T'!AY9","v":"2028-10-01"},{"$f":"'Inputs T'!AZ9","v":"2029-01-01"},{"$f":"'Inputs T'!BA9","v":"2029-04-01"},{"$f":"'Inputs T'!BB9","v":"2029-07-01"},{"$f":"'Inputs T'!BC9","v":"2029-10-01"},{"$f":"'Inputs T'!BD9","v":"2030-01-01"},{"$f":"'Inputs T'!BE9","v":"2030-04-01"},{"$f":"'Inputs T'!BF9","v":"2030-07-01"},{"$f":"'Inputs T'!BG9","v":"2030-10-01"},{"$f":"'Inputs T'!BH9","v":"2031-01-01"},{"$f":"'Inputs T'!BI9","v":"2031-04-01"},{"$f":"'Inputs T'!BJ9","v":"2031-07-01"},{"$f":"'Inputs T'!BK9","v":"2031-10-01"},{"$f":"'Inputs T'!BL9","v":"2032-01-01"},{"$f":"'Inputs T'!BM9","v":"2032-04-01"},{"$f":"'Inputs T'!BN9","v":"2032-07-01"},{"$f":"'Inputs T'!BO9","v":"2032-10-01"},{"$f":"'Inputs T'!BP9","v":"2033-01-01"},{"$f":"'Inputs T'!BQ9","v":"2033-04-01"},{"$f":"'Inputs T'!BR9","v":"2033-07-01"},{"$f":"'Inputs T'!BS9","v":"2033-10-01"},{"$f":"'Inputs T'!BT9","v":"2034-01-01"},{"$f":"'Inputs T'!BU9","v":"2034-04-01"},{"$f":"'Inputs T'!BV9","v":"2034-07-01"},{"$f":"'Inputs T'!BW9","v":"2034-10-01"},{"$f":"'Inputs T'!BX9","v":"2035-01-01"},{"$f":"'Inputs T'!BY9","v":"2035-04-01"},{"$f":"'Inputs T'!BZ9","v":"2035-07-01"},{"$f":"'Inputs T'!CA9","v":"2035-10-01"},{"$f":"'Inputs T'!CB9","v":"2036-01-01"},{"$f":"'Inputs T'!CC9","v":"2036-04-01"},{"$f":"'Inputs T'!CD9","v":"2036-07-01"},{"$f":"'Inputs T'!CE9","v":"2036-10-01"},{"$f":"'Inputs T'!CF9","v":"2037-01-01"},{"$f":"'Inputs T'!CG9","v":"2037-04-01"},{"$f":"'Inputs T'!CH9","v":"2037-07-01"},{"$f":"'Inputs T'!CI9","v":"2037-10-01"},{"$f":"'Inputs T'!CJ9","v":"2038-01-01"},{"$f":"'Inputs T'!CK9","v":"2038-04-01"},{"$f":"'Inputs T'!CL9","v":"2038-07-01"},{"$f":"'Inputs T'!CM9","v":"2038-10-01"},{"$f":"'Inputs T'!CN9","v":"2039-01-01"},{"$f":"'Inputs T'!CO9","v":"2039-04-01"},{"$f":"'Inputs T'!CP9","v":"2039-07-01"},{"$f":"'Inputs T'!CQ9","v":"2039-10-01"},{"$f":"'Inputs T'!CR9","v":"2040-01-01"},{"$f":"'Inputs T'!CS9","v":"2040-04-01"},{"$f":"'Inputs T'!CT9","v":"2040-07-01"},{"$f":"'Inputs T'!CU9","v":"2040-10-01"},{"$f":"'Inputs T'!CV9","v":"2041-01-01"},{"$f":"'Inputs T'!CW9","v":"2041-04-01"},{"$f":"'Inputs T'!CX9","v":"2041-07-01"},{"$f":"'Inputs T'!CY9","v":"2041-10-01"},{"$f":"'Inputs T'!CZ9","v":"2042-01-01"},{"$f":"'Inputs T'!DA9","v":"2042-04-01"},{"$f":"'Inputs T'!DB9","v":"2042-07-01"},{"$f":"'Inputs T'!DC9","v":"2042-10-01"},{"$f":"'Inputs T'!DD9","v":"2043-01-01"},{"$f":"'Inputs T'!DE9","v":"2043-04-01"},{"$f":"'Inputs T'!DF9","v":"2043-07-01"},{"$f":"'Inputs T'!DG9","v":"2043-10-01"},{"$f":"'Inputs T'!DH9","v":"2044-01-01"},{"$f":"'Inputs T'!DI9","v":"2044-04-01"},{"$f":"'Inputs T'!DJ9","v":"2044-07-01"},{"$f":"'Inputs T'!DK9","v":"2044-10-01"},{"$f":"'Inputs T'!DL9","v":"2045-01-01"},{"$f":"'Inputs T'!DM9","v":"2045-04-01"},{"$f":"'Inputs T'!DN9","v":"2045-07-01"},{"$f":"'Inputs T'!DO9","v":"2045-10-01"},{"$f":"'Inputs T'!DP9","v":"2046-01-01"},{"$f":"'Inputs T'!DQ9","v":"2046-04-01"},{"$f":"'Inputs T'!DR9","v":"2046-07-01"},{"$f":"'Inputs T'!DS9","v":"2046-10-01"},{"$f":"'Inputs T'!DT9","v":"2047-01-01"},{"$f":"'Inputs T'!DU9","v":"2047-04-01"},{"$f":"'Inputs T'!DV9","v":"2047-07-01"},{"$f":"'Inputs T'!DW9","v":"2047-10-01"},{"$f":"'Inputs T'!DX9","v":"2048-01-01"},{"$f":"'Inputs T'!DY9","v":"2048-04-01"},{"$f":"'Inputs T'!DZ9","v":"2048-07-01"},{"$f":"'Inputs T'!EA9","v":"2048-10-01"},{"$f":"'Inputs T'!EB9","v":"2049-01-01"},{"$f":"'Inputs T'!EC9","v":"2049-04-01"},{"$f":"'Inputs T'!ED9","v":"2049-07-01"},{"$f":"'Inputs T'!EE9","v":"2049-10-01"},{"$f":"'Inputs T'!EF9","v":"2050-01-01"},{"$f":"'Inputs T'!EG9","v":"2050-04-01"},{"$f":"'Inputs T'!EH9","v":"2050-07-01"},{"$f":"'Inputs T'!EI9","v":"2050-10-01"},{"$f":"'Inputs T'!EJ9","v":"2051-01-01"},{"$f":"'Inputs T'!EK9","v":"2051-04-01"},{"$f":"'Inputs T'!EL9","v":"2051-07-01"},{"$f":"'Inputs T'!EM9","v":"2051-10-01"},{"$f":"'Inputs T'!EN9","v":"2052-01-01"},{"$f":"'Inputs T'!EO9","v":"2052-04-01"},{"$f":"'Inputs T'!EP9","v":"2052-07-01"},{"$f":"'Inputs T'!EQ9","v":"2052-10-01"},{"$f":"'Inputs T'!ER9","v":"2053-01-01"},{"$f":"'Inputs T'!ES9","v":"2053-04-01"},{"$f":"'Inputs T'!ET9","v":"2053-07-01"},{"$f":"'Inputs T'!EU9","v":"2053-10-01"},{"$f":"'Inputs T'!EV9","v":"2054-01-01"},{"$f":"'Inputs T'!EW9","v":"2054-04-01"},{"$f":"'Inputs T'!EX9","v":"2054-07-01"},{"$f":"'Inputs T'!EY9","v":"2054-10-01"},{"$f":"'Inputs T'!EZ9","v":"2055-01-01"},{"$f":"'Inputs T'!FA9","v":"2055-04-01"},{"$f":"'Inputs T'!FB9","v":"2055-07-01"},{"$f":"'Inputs T'!FC9","v":"2055-10-01"},{"$f":"'Inputs T'!FD9","v":"2056-01-01"},{"$f":"'Inputs T'!FE9","v":"2056-04-01"},{"$f":"'Inputs T'!FF9","v":"2056-07-01"}]
[null,"Конец периода",null,null,null,null,null,"дата",null,null,null,null,{"$f":"'Inputs T'!M10","v":"2019-06-30"},{"$f":"'Inputs T'!N10","v":"2019-09-30"},{"$f":"'Inputs T'!O10","v":"2019-12-31"},{"$f":"'Inputs T'!P10","v":"2020-03-31"},{"$f":"'Inputs T'!Q10","v":"2020-06-30"},{"$f":"'Inputs T'!R10","v":"2020-09-30"},{"$f":"'Inputs T'!S10","v":"2020-12-31"},{"$f":"'Inputs T'!T10","v":"2021-03-31"},{"$f":"'Inputs T'!U10","v":"2021-06-30"},{"$f":"'Inputs T'!V10","v":"2021-09-30"},{"$f":"'Inputs T'!W10","v":"2021-12-31"},{"$f":"'Inputs T'!X10","v":"2022-03-31"},{"$f":"'Inputs T'!Y10","v":"2022-06-30"},{"$f":"'Inputs T'!Z10","v":"2022-09-30"},{"$f":"'Inputs T'!AA10","v":"2022-12-31"},{"$f":"'Inputs T'!AB10","v":"2023-03-31"},{"$f":"'Inputs T'!AC10","v":"2023-06-30"},{"$f":"'Inputs T'!AD10","v":"2023-09-30"},{"$f":"'Inputs T'!AE10","v":"2023-12-31"},{"$f":"'Inputs T'!AF10","v":"2024-03-31"},{"$f":"'Inputs T'!AG10","v":"2024-06-30"},{"$f":"'Inputs T'!AH10","v":"2024-09-30"},{"$f":"'Inputs T'!AI10","v":"2024-12-31"},{"$f":"'Inputs T'!AJ10","v":"2025-03-31"},{"$f":"'Inputs T'!AK10","v":"2025-06-30"},{"$f":"'Inputs T'!AL10","v":"2025-09-30"},{"$f":"'Inputs T'!AM10","v":"2025-12-31"},{"$f":"'Inputs T'!AN10","v":"2026-03-31"},{"$f":"'Inputs T'!AO10","v":"2026-06-30"},{"$f":"'Inputs T'!AP10","v":"2026-09-30"},{"$f":"'Inputs T'!AQ10","v":"2026-12-31"},{"$f":"'Inputs T'!AR10","v":"2027-03-31"},{"$f":"'Inputs T'!AS10","v":"2027-06-30"},{"$f":"'Inputs T'!AT10","v":"2027-09-30"},{"$f":"'Inputs T'!AU10","v":"2027-12-31"},{"$f":"'Inputs T'!AV10","v":"2028-03-31"},{"$f":"'Inputs T'!AW10","v":"2028-06-30"},{"$f":"'Inputs T'!AX10","v":"2028-09-30"},{"$f":"'Inputs T'!AY10","v":"2028-12-31"},{"$f":"'Inputs T'!AZ10","v":"2029-03-31"},{"$f":"'Inputs T'!BA10","v":"2029-06-30"},{"$f":"'Inputs T'!BB10","v":"2029-09-30"},{"$f":"'Inputs T'!BC10","v":"2029-12-31"},{"$f":"'Inputs T'!BD10","v":"2030-03-31"},{"$f":"'Inputs T'!BE10","v":"2030-06-30"},{"$f":"'Inputs T'!BF10","v":"2030-09-30"},{"$f":"'Inputs T'!BG10","v":"2030-12-31"},{"$f":"'Inputs T'!BH10","v":"2031-03-31"},{"$f":"'Inputs T'!BI10","v":"2031-06-30"},{"$f":"'Inputs T'!BJ10","v":"2031-09-30"},{"$f":"'Inputs T'!BK10","v":"2031-12-31"},{"$f":"'Inputs T'!BL10","v":"2032-03-31"},{"$f":"'Inputs T'!BM10","v":"2032-06-30"},{"$f":"'Inputs T'!BN10","v":"2032-09-30"},{"$f":"'Inputs T'!BO10","v":"2032-12-31"},{"$f":"'Inputs T'!BP10","v":"2033-03-31"},{"$f":"'Inputs T'!BQ10","v":"2033-06-30"},{"$f":"'Inputs T'!BR10","v":"2033-09-30"},{"$f":"'Inputs T'!BS10","v":"2033-12-31"},{"$f":"'Inputs T'!BT10","v":"2034-03-31"},{"$f":"'Inputs T'!BU10","v":"2034-06-30"},{"$f":"'Inputs T'!BV10","v":"2034-09-30"},{"$f":"'Inputs T'!BW10","v":"2034-12-31"},{"$f":"'Inputs T'!BX10","v":"2035-03-31"},{"$f":"'Inputs T'!BY10","v":"2035-06-30"},{"$f":"'Inputs T'!BZ10","v":"2035-09-30"},{"$f":"'Inputs T'!CA10","v":"2035-12-31"},{"$f":"'Inputs T'!CB10","v":"2036-03-31"},{"$f":"'Inputs T'!CC10","v":"2036-06-30"},{"$f":"'Inputs T'!CD10","v":"2036-09-30"},{"$f":"'Inputs T'!CE10","v":"2036-12-31"},{"$f":"'Inputs T'!CF10","v":"2037-03-31"},{"$f":"'Inputs T'!CG10","v":"2037-06-30"},{"$f":"'Inputs T'!CH10","v":"2037-09-30"},{"$f":"'Inputs T'!CI10","v":"2037-12-31"},{"$f":"'Inputs T'!CJ10","v":"2038-03-31"},{"$f":"'Inputs T'!CK10","v":"2038-06-30"},{"$f":"'Inputs T'!CL10","v":"2038-09-30"},{"$f":"'Inputs T'!CM10","v":"2038-12-31"},{"$f":"'Inputs T'!CN10","v":"2039-03-31"},{"$f":"'Inputs T'!CO10","v":"2039-06-30"},{"$f":"'Inputs T'!CP10","v":"2039-09-30"},{"$f":"'Inputs T'!CQ10","v":"2039-12-31"},{"$f":"'Inputs T'!CR10","v":"2040-03-31"},{"$f":"'Inputs T'!CS10","v":"2040-06-30"},{"$f":"'Inputs T'!CT10","v":"2040-09-30"},{"$f":"'Inputs T'!CU10","v":"2040-12-31"},{"$f":"'Inputs T'!CV10","v":"2041-03-31"},{"$f":"'Inputs T'!CW10","v":"2041-06-30"},{"$f":"'Inputs T'!CX10","v":"2041-09-30"},{"$f":"'Inputs T'!CY10","v":"2041-12-31"},{"$f":"'Inputs T'!CZ10","v":"2042-03-31"},{"$f":"'Inputs T'!DA10","v":"2042-06-30"},{"$f":"'Inputs T'!DB10","v":"2042-09-30"},{"$f":"'Inputs T'!DC10","v":"2042-12-31"},{"$f":"'Inputs T'!DD10","v":"2043-03-31"},{"$f":"'Inputs T'!DE10","v":"2043-06-30"},{"$f":"'Inputs T'!DF10","v":"2043-09-30"},{"$f":"'Inputs T'!DG10","v":"2043-12-31"},{"$f":"'Inputs T'!DH10","v":"2044-03-31"},{"$f":"'Inputs T'!DI10","v":"2044-06-30"},{"$f":"'Inputs T'!DJ10","v":"2044-09-30"},{"$f":"'Inputs T'!DK10","v":"2044-12-31"},{"$f":"'Inputs T'!DL10","v":"2045-03-31"},{"$f":"'Inputs T'!DM10","v":"2045-06-30"},{"$f":"'Inputs T'!DN10","v":"2045-09-30"},{"$f":"'Inputs T'!DO10","v":"2045-12-31"},{"$f":"'Inputs T'!DP10","v":"2046-03-31"},{"$f":"'Inputs T'!DQ10","v":"2046-06-30"},{"$f":"'Inputs T'!DR10","v":"2046-09-30"},{"$f":"'Inputs T'!DS10","v":"2046-12-31"},{"$f":"'Inputs T'!DT10","v":"2047-03-31"},{"$f":"'Inputs T'!DU10","v":"2047-06-30"},{"$f":"'Inputs T'!DV10","v":"2047-09-30"},{"$f":"'Inputs T'!DW10","v":"2047-12-31"},{"$f":"'Inputs T'!DX10","v":"2048-03-31"},{"$f":"'Inputs T'!DY10","v":"2048-06-30"},{"$f":"'Inputs T'!DZ10","v":"2048-09-30"},{"$f":"'Inputs T'!EA10","v":"2048-12-31"},{"$f":"'Inputs T'!EB10","v":"2049-03-31"},{"$f":"'Inputs T'!EC10","v":"2049-06-30"},{"$f":"'Inputs T'!ED10","v":"2049-09-30"},{"$f":"'Inputs T'!EE10","v":"2049-12-31"},{"$f":"'Inputs T'!EF10","v":"2050-03-31"},{"$f":"'Inputs T'!EG10","v":"2050-06-30"},{"$f":"'Inputs T'!EH10","v":"2050-09-30"},{"$f":"'Inputs T'!EI10","v":"2050-12-31"},{"$f":"'Inputs T'!EJ10","v":"2051-03-31"},{"$f":"'Inputs T'!EK10","v":"2051-06-30"},{"$f":"'Inputs T'!EL10","v":"2051-09-30"},{"$f":"'Inputs T'!EM10","v":"2051-12-31"},{"$f":"'Inputs T'!EN10","v":"2052-03-31"},{"$f":"'Inputs T'!EO10","v":"2052-06-30"},{"$f":"'Inputs T'!EP10","v":"2052-09-30"},{"$f":"'Inputs T'!EQ10","v":"2052-12-31"},{"$f":"'Inputs T'!ER10","v":"2053-03-31"},{"$f":"'Inputs T'!ES10","v":"2053-06-30"},{"$f":"'Inputs T'!ET10","v":"2053-09-30"},{"$f":"'Inputs T'!EU10","v":"2053-12-31"},{"$f":"'Inputs T'!EV10","v":"2054-03-31"},{"$f":"'Inputs T'!EW10","v":"2054-06-30"},{"$f":"'Inputs T'!EX10","v":"2054-09-30"},{"$f":"'Inputs T'!EY10","v":"2054-12-31"},{"$f":"'Inputs T'!EZ10","v":"2055-03-31"},{"$f":"'Inputs T'!FA10","v":"2055-06-30"},{"$f":"'Inputs T'!FB10","v":"2055-09-30"},{"$f":"'Inputs T'!FC10","v":"2055-12-31"},{"$f":"'Inputs T'!FD10","v":"2056-03-31"},{"$f":"'Inputs T'!FE10","v":"2056-06-30"},{"$f":"'Inputs T'!FF10","v":"2056-09-30"}]
[]
[null,"Флаг фазы проектирования",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M12","v":1},{"$f":"'Inputs T'!N12","v":1},{"$f":"'Inputs T'!O12","v":1},{"$f":"'Inputs T'!P12","v":1},{"$f":"'Inputs T'!Q12","v":0},{"$f":"'Inputs T'!R12","v":0},{"$f":"'Inputs T'!S12","v":0},{"$f":"'Inputs T'!T12","v":0},{"$f":"'Inputs T'!U12","v":0},{"$f":"'Inputs T'!V12","v":0},{"$f":"'Inputs T'!W12","v":0},{"$f":"'Inputs T'!X12","v":0},{"$f":"'Inputs T'!Y12","v":0},{"$f":"'Inputs T'!Z12","v":0},{"$f":"'Inputs T'!AA12","v":0},{"$f":"'Inputs T'!AB12","v":0},{"$f":"'Inputs T'!AC12","v":0},{"$f":"'Inputs T'!AD12","v":0},{"$f":"'Inputs T'!AE12","v":0},{"$f":"'Inputs T'!AF12","v":0},{"$f":"'Inputs T'!AG12","v":0},{"$f":"'Inputs T'!AH12","v":0},{"$f":"'Inputs T'!AI12","v":0},{"$f":"'Inputs T'!AJ12","v":0},{"$f":"'Inputs T'!AK12","v":0},{"$f":"'Inputs T'!AL12","v":0},{"$f":"'Inputs T'!AM12","v":0},{"$f":"'Inputs T'!AN12","v":0},{"$f":"'Inputs T'!AO12","v":0},{"$f":"'Inputs T'!AP12","v":0},{"$f":"'Inputs T'!AQ12","v":0},{"$f":"'Inputs T'!AR12","v":0},{"$f":"'Inputs T'!AS12","v":0},{"$f":"'Inputs T'!AT12","v":0},{"$f":"'Inputs T'!AU12","v":0},{"$f":"'Inputs T'!AV12","v":0},{"$f":"'Inputs T'!AW12","v":0},{"$f":"'Inputs T'!AX12","v":0},{"$f":"'Inputs T'!AY12","v":0},{"$f":"'Inputs T'!AZ12","v":0},{"$f":"'Inputs T'!BA12","v":0},{"$f":"'Inputs T'!BB12","v":0},{"$f":"'Inputs T'!BC12","v":0},{"$f":"'Inputs T'!BD12","v":0},{"$f":"'Inputs T'!BE12","v":0},{"$f":"'Inputs T'!BF12","v":0},{"$f":"'Inputs T'!BG12","v":0},{"$f":"'Inputs T'!BH12","v":0},{"$f":"'Inputs T'!BI12","v":0},{"$f":"'Inputs T'!BJ12","v":0},{"$f":"'Inputs T'!BK12","v":0},{"$f":"'Inputs T'!BL12","v":0},{"$f":"'Inputs T'!BM12","v":0},{"$f":"'Inputs T'!BN12","v":0},{"$f":"'Inputs T'!BO12","v":0},{"$f":"'Inputs T'!BP12","v":0},{"$f":"'Inputs T'!BQ12","v":0},{"$f":"'Inputs T'!BR12","v":0},{"$f":"'Inputs T'!BS12","v":0},{"$f":"'Inputs T'!BT12","v":0},{"$f":"'Inputs T'!BU12","v":0},{"$f":"'Inputs T'!BV12","v":0},{"$f":"'Inputs T'!BW12","v":0},{"$f":"'Inputs T'!BX12","v":0},{"$f":"'Inputs T'!BY12","v":0},{"$f":"'Inputs T'!BZ12","v":0},{"$f":"'Inputs T'!CA12","v":0},{"$f":"'Inputs T'!CB12","v":0},{"$f":"'Inputs T'!CC12","v":0},{"$f":"'Inputs T'!CD12","v":0},{"$f":"'Inputs T'!CE12","v":0},{"$f":"'Inputs T'!CF12","v":0},{"$f":"'Inputs T'!CG12","v":0},{"$f":"'Inputs T'!CH12","v":0},{"$f":"'Inputs T'!CI12","v":0},{"$f":"'Inputs T'!CJ12","v":0},{"$f":"'Inputs T'!CK12","v":0},{"$f":"'Inputs T'!CL12","v":0},{"$f":"'Inputs T'!CM12","v":0},{"$f":"'Inputs T'!CN12","v":0},{"$f":"'Inputs T'!CO12","v":0},{"$f":"'Inputs T'!CP12","v":0},{"$f":"'Inputs T'!CQ12","v":0},{"$f":"'Inputs T'!CR12","v":0},{"$f":"'Inputs T'!CS12","v":0},{"$f":"'Inputs T'!CT12","v":0},{"$f":"'Inputs T'!CU12","v":0},{"$f":"'Inputs T'!CV12","v":0},{"$f":"'Inputs T'!CW12","v":0},{"$f":"'Inputs T'!CX12","v":0},{"$f":"'Inputs T'!CY12","v":0},{"$f":"'Inputs T'!CZ12","v":0},{"$f":"'Inputs T'!DA12","v":0},{"$f":"'Inputs T'!DB12","v":0},{"$f":"'Inputs T'!DC12","v":0},{"$f":"'Inputs T'!DD12","v":0},{"$f":"'Inputs T'!DE12","v":0},{"$f":"'Inputs T'!DF12","v":0},{"$f":"'Inputs T'!DG12","v":0},{"$f":"'Inputs T'!DH12","v":0},{"$f":"'Inputs T'!DI12","v":0},{"$f":"'Inputs T'!DJ12","v":0},{"$f":"'Inputs T'!DK12","v":0},{"$f":"'Inputs T'!DL12","v":0},{"$f":"'Inputs T'!DM12","v":0},{"$f":"'Inputs T'!DN12","v":0},{"$f":"'Inputs T'!DO12","v":0},{"$f":"'Inputs T'!DP12","v":0},{"$f":"'Inputs T'!DQ12","v":0},{"$f":"'Inputs T'!DR12","v":0},{"$f":"'Inputs T'!DS12","v":0},{"$f":"'Inputs T'!DT12","v":0},{"$f":"'Inputs T'!DU12","v":0},{"$f":"'Inputs T'!DV12","v":0},{"$f":"'Inputs T'!DW12","v":0},{"$f":"'Inputs T'!DX12","v":0},{"$f":"'Inputs T'!DY12","v":0},{"$f":"'Inputs T'!DZ12","v":0},{"$f":"'Inputs T'!EA12","v":0},{"$f":"'Inputs T'!EB12","v":0},{"$f":"'Inputs T'!EC12","v":0},{"$f":"'Inputs T'!ED12","v":0},{"$f":"'Inputs T'!EE12","v":0},{"$f":"'Inputs T'!EF12","v":0},{"$f":"'Inputs T'!EG12","v":0},{"$f":"'Inputs T'!EH12","v":0},{"$f":"'Inputs T'!EI12","v":0},{"$f":"'Inputs T'!EJ12","v":0},{"$f":"'Inputs T'!EK12","v":0},{"$f":"'Inputs T'!EL12","v":0},{"$f":"'Inputs T'!EM12","v":0},{"$f":"'Inputs T'!EN12","v":0},{"$f":"'Inputs T'!EO12","v":0},{"$f":"'Inputs T'!EP12","v":0},{"$f":"'Inputs T'!EQ12","v":0},{"$f":"'Inputs T'!ER12","v":0},{"$f":"'Inputs T'!ES12","v":0},{"$f":"'Inputs T'!ET12","v":0},{"$f":"'Inputs T'!EU12","v":0},{"$f":"'Inputs T'!EV12","v":0},{"$f":"'Inputs T'!EW12","v":0},{"$f":"'Inputs T'!EX12","v":0},{"$f":"'Inputs T'!EY12","v":0},{"$f":"'Inputs T'!EZ12","v":0},{"$f":"'Inputs T'!FA12","v":0},{"$f":"'Inputs T'!FB12","v":0},{"$f":"'Inputs T'!FC12","v":0},{"$f":"'Inputs T'!FD12","v":0},{"$f":"'Inputs T'!FE12","v":0},{"$f":"'Inputs T'!FF12","v":0}]
[null,"Флаг фазы строительства",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M13","v":0},{"$f":"'Inputs T'!N13","v":0},{"$f":"'Inputs T'!O13","v":0},{"$f":"'Inputs T'!P13","v":0},{"$f":"'Inputs T'!Q13","v":1},{"$f":"'Inputs T'!R13","v":1},{"$f":"'Inputs T'!S13","v":1},{"$f":"'Inputs T'!T13","v":1},{"$f":"'Inputs T'!U13","v":1},{"$f":"'Inputs T'!V13","v":1},{"$f":"'Inputs T'!W13","v":1},{"$f":"'Inputs T'!X13","v":1},{"$f":"'Inputs T'!Y13","v":0},{"$f":"'Inputs T'!Z13","v":0},{"$f":"'Inputs T'!AA13","v":0},{"$f":"'Inputs T'!AB13","v":0},{"$f":"'Inputs T'!AC13","v":0},{"$f":"'Inputs T'!AD13","v":0},{"$f":"'Inputs T'!AE13","v":0},{"$f":"'Inputs T'!AF13","v":0},{"$f":"'Inputs T'!AG13","v":0},{"$f":"'Inputs T'!AH13","v":0},{"$f":"'Inputs T'!AI13","v":0},{"$f":"'Inputs T'!AJ13","v":0},{"$f":"'Inputs T'!AK13","v":0},{"$f":"'Inputs T'!AL13","v":0},{"$f":"'Inputs T'!AM13","v":0},{"$f":"'Inputs T'!AN13","v":0},{"$f":"'Inputs T'!AO13","v":0},{"$f":"'Inputs T'!AP13","v":0},{"$f":"'Inputs T'!AQ13","v":0},{"$f":"'Inputs T'!AR13","v":0},{"$f":"'Inputs T'!AS13","v":0},{"$f":"'Inputs T'!AT13","v":0},{"$f":"'Inputs T'!AU13","v":0},{"$f":"'Inputs T'!AV13","v":0},{"$f":"'Inputs T'!AW13","v":0},{"$f":"'Inputs T'!AX13","v":0},{"$f":"'Inputs T'!AY13","v":0},{"$f":"'Inputs T'!AZ13","v":0},{"$f":"'Inputs T'!BA13","v":0},{"$f":"'Inputs T'!BB13","v":0},{"$f":"'Inputs T'!BC13","v":0},{"$f":"'Inputs T'!BD13","v":0},{"$f":"'Inputs T'!BE13","v":0},{"$f":"'Inputs T'!BF13","v":0},{"$f":"'Inputs T'!BG13","v":0},{"$f":"'Inputs T'!BH13","v":0},{"$f":"'Inputs T'!BI13","v":0},{"$f":"'Inputs T'!BJ13","v":0},{"$f":"'Inputs T'!BK13","v":0},{"$f":"'Inputs T'!BL13","v":0},{"$f":"'Inputs T'!BM13","v":0},{"$f":"'Inputs T'!BN13","v":0},{"$f":"'Inputs T'!BO13","v":0},{"$f":"'Inputs T'!BP13","v":0},{"$f":"'Inputs T'!BQ13","v":0},{"$f":"'Inputs T'!BR13","v":0},{"$f":"'Inputs T'!BS13","v":0},{"$f":"'Inputs T'!BT13","v":0},{"$f":"'Inputs T'!BU13","v":0},{"$f":"'Inputs T'!BV13","v":0},{"$f":"'Inputs T'!BW13","v":0},{"$f":"'Inputs T'!BX13","v":0},{"$f":"'Inputs T'!BY13","v":0},{"$f":"'Inputs T'!BZ13","v":0},{"$f":"'Inputs T'!CA13","v":0},{"$f":"'Inputs T'!CB13","v":0},{"$f":"'Inputs T'!CC13","v":0},{"$f":"'Inputs T'!CD13","v":0},{"$f":"'Inputs T'!CE13","v":0},{"$f":"'Inputs T'!CF13","v":0},{"$f":"'Inputs T'!CG13","v":0},{"$f":"'Inputs T'!CH13","v":0},{"$f":"'Inputs T'!CI13","v":0},{"$f":"'Inputs T'!CJ13","v":0},{"$f":"'Inputs T'!CK13","v":0},{"$f":"'Inputs T'!CL13","v":0},{"$f":"'Inputs T'!CM13","v":0},{"$f":"'Inputs T'!CN13","v":0},{"$f":"'Inputs T'!CO13","v":0},{"$f":"'Inputs T'!CP13","v":0},{"$f":"'Inputs T'!CQ13","v":0},{"$f":"'Inputs T'!CR13","v":0},{"$f":"'Inputs T'!CS13","v":0},{"$f":"'Inputs T'!CT13","v":0},{"$f":"'Inputs T'!CU13","v":0},{"$f":"'Inputs T'!CV13","v":0},{"$f":"'Inputs T'!CW13","v":0},{"$f":"'Inputs T'!CX13","v":0},{"$f":"'Inputs T'!CY13","v":0},{"$f":"'Inputs T'!CZ13","v":0},{"$f":"'Inputs T'!DA13","v":0},{"$f":"'Inputs T'!DB13","v":0},{"$f":"'Inputs T'!DC13","v":0},{"$f":"'Inputs T'!DD13","v":0},{"$f":"'Inputs T'!DE13","v":0},{"$f":"'Inputs T'!DF13","v":0},{"$f":"'Inputs T'!DG13","v":0},{"$f":"'Inputs T'!DH13","v":0},{"$f":"'Inputs T'!DI13","v":0},{"$f":"'Inputs T'!DJ13","v":0},{"$f":"'Inputs T'!DK13","v":0},{"$f":"'Inputs T'!DL13","v":0},{"$f":"'Inputs T'!DM13","v":0},{"$f":"'Inputs T'!DN13","v":0},{"$f":"'Inputs T'!DO13","v":0},{"$f":"'Inputs T'!DP13","v":0},{"$f":"'Inputs T'!DQ13","v":0},{"$f":"'Inputs T'!DR13","v":0},{"$f":"'Inputs T'!DS13","v":0},{"$f":"'Inputs T'!DT13","v":0},{"$f":"'Inputs T'!DU13","v":0},{"$f":"'Inputs T'!DV13","v":0},{"$f":"'Inputs T'!DW13","v":0},{"$f":"'Inputs T'!DX13","v":0},{"$f":"'Inputs T'!DY13","v":0},{"$f":"'Inputs T'!DZ13","v":0},{"$f":"'Inputs T'!EA13","v":0},{"$f":"'Inputs T'!EB13","v":0},{"$f":"'Inputs T'!EC13","v":0},{"$f":"'Inputs T'!ED13","v":0},{"$f":"'Inputs T'!EE13","v":0},{"$f":"'Inputs T'!EF13","v":0},{"$f":"'Inputs T'!EG13","v":0},{"$f":"'Inputs T'!EH13","v":0},{"$f":"'Inputs T'!EI13","v":0},{"$f":"'Inputs T'!EJ13","v":0},{"$f":"'Inputs T'!EK13","v":0},{"$f":"'Inputs T'!EL13","v":0},{"$f":"'Inputs T'!EM13","v":0},{"$f":"'Inputs T'!EN13","v":0},{"$f":"'Inputs T'!EO13","v":0},{"$f":"'Inputs T'!EP13","v":0},{"$f":"'Inputs T'!EQ13","v":0},{"$f":"'Inputs T'!ER13","v":0},{"$f":"'Inputs T'!ES13","v":0},{"$f":"'Inputs T'!ET13","v":0},{"$f":"'Inputs T'!EU13","v":0},{"$f":"'Inputs T'!EV13","v":0},{"$f":"'Inputs T'!EW13","v":0},{"$f":"'Inputs T'!EX13","v":0},{"$f":"'Inputs T'!EY13","v":0},{"$f":"'Inputs T'!EZ13","v":0},{"$f":"'Inputs T'!FA13","v":0},{"$f":"'Inputs T'!FB13","v":0},{"$f":"'Inputs T'!FC13","v":0},{"$f":"'Inputs T'!FD13","v":0},{"$f":"'Inputs T'!FE13","v":0},{"$f":"'Inputs T'!FF13","v":0}]
[null,"Флаг операционной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M14","v":0},{"$f":"'Inputs T'!N14","v":0},{"$f":"'Inputs T'!O14","v":0},{"$f":"'Inputs T'!P14","v":0},{"$f":"'Inputs T'!Q14","v":0},{"$f":"'Inputs T'!R14","v":0},{"$f":"'Inputs T'!S14","v":0},{"$f":"'Inputs T'!T14","v":0},{"$f":"'Inputs T'!U14","v":0},{"$f":"'Inputs T'!V14","v":0},{"$f":"'Inputs T'!W14","v":0},{"$f":"'Inputs T'!X14","v":0},{"$f":"'Inputs T'!Y14","v":1},{"$f":"'Inputs T'!Z14","v":1},{"$f":"'Inputs T'!AA14","v":1},{"$f":"'Inputs T'!AB14","v":1},{"$f":"'Inputs T'!AC14","v":1},{"$f":"'Inputs T'!AD14","v":1},{"$f":"'Inputs T'!AE14","v":1},{"$f":"'Inputs T'!AF14","v":1},{"$f":"'Inputs T'!AG14","v":1},{"$f":"'Inputs T'!AH14","v":1},{"$f":"'Inputs T'!AI14","v":1},{"$f":"'Inputs T'!AJ14","v":1},{"$f":"'Inputs T'!AK14","v":1},{"$f":"'Inputs T'!AL14","v":1},{"$f":"'Inputs T'!AM14","v":1},{"$f":"'Inputs T'!AN14","v":1},{"$f":"'Inputs T'!AO14","v":1},{"$f":"'Inputs T'!AP14","v":1},{"$f":"'Inputs T'!AQ14","v":1},{"$f":"'Inputs T'!AR14","v":1},{"$f":"'Inputs T'!AS14","v":0},{"$f":"'Inputs T'!AT14","v":0},{"$f":"'Inputs T'!AU14","v":0},{"$f":"'Inputs T'!AV14","v":0},{"$f":"'Inputs T'!AW14","v":0},{"$f":"'Inputs T'!AX14","v":0},{"$f":"'Inputs T'!AY14","v":0},{"$f":"'Inputs T'!AZ14","v":0},{"$f":"'Inputs T'!BA14","v":0},{"$f":"'Inputs T'!BB14","v":0},{"$f":"'Inputs T'!BC14","v":0},{"$f":"'Inputs T'!BD14","v":0},{"$f":"'Inputs T'!BE14","v":0},{"$f":"'Inputs T'!BF14","v":0},{"$f":"'Inputs T'!BG14","v":0},{"$f":"'Inputs T'!BH14","v":0},{"$f":"'Inputs T'!BI14","v":0},{"$f":"'Inputs T'!BJ14","v":0},{"$f":"'Inputs T'!BK14","v":0},{"$f":"'Inputs T'!BL14","v":0},{"$f":"'Inputs T'!BM14","v":0},{"$f":"'Inputs T'!BN14","v":0},{"$f":"'Inputs T'!BO14","v":0},{"$f":"'Inputs T'!BP14","v":0},{"$f":"'Inputs T'!BQ14","v":0},{"$f":"'Inputs T'!BR14","v":0},{"$f":"'Inputs T'!BS14","v":0},{"$f":"'Inputs T'!BT14","v":0},{"$f":"'Inputs T'!BU14","v":0},{"$f":"'Inputs T'!BV14","v":0},{"$f":"'Inputs T'!BW14","v":0},{"$f":"'Inputs T'!BX14","v":0},{"$f":"'Inputs T'!BY14","v":0},{"$f":"'Inputs T'!BZ14","v":0},{"$f":"'Inputs T'!CA14","v":0},{"$f":"'Inputs T'!CB14","v":0},{"$f":"'Inputs T'!CC14","v":0},{"$f":"'Inputs T'!CD14","v":0},{"$f":"'Inputs T'!CE14","v":0},{"$f":"'Inputs T'!CF14","v":0},{"$f":"'Inputs T'!CG14","v":0},{"$f":"'Inputs T'!CH14","v":0},{"$f":"'Inputs T'!CI14","v":0},{"$f":"'Inputs T'!CJ14","v":0},{"$f":"'Inputs T'!CK14","v":0},{"$f":"'Inputs T'!CL14","v":0},{"$f":"'Inputs T'!CM14","v":0},{"$f":"'Inputs T'!CN14","v":0},{"$f":"'Inputs T'!CO14","v":0},{"$f":"'Inputs T'!CP14","v":0},{"$f":"'Inputs T'!CQ14","v":0},{"$f":"'Inputs T'!CR14","v":0},{"$f":"'Inputs T'!CS14","v":0},{"$f":"'Inputs T'!CT14","v":0},{"$f":"'Inputs T'!CU14","v":0},{"$f":"'Inputs T'!CV14","v":0},{"$f":"'Inputs T'!CW14","v":0},{"$f":"'Inputs T'!CX14","v":0},{"$f":"'Inputs T'!CY14","v":0},{"$f":"'Inputs T'!CZ14","v":0},{"$f":"'Inputs T'!DA14","v":0},{"$f":"'Inputs T'!DB14","v":0},{"$f":"'Inputs T'!DC14","v":0},{"$f":"'Inputs T'!DD14","v":0},{"$f":"'Inputs T'!DE14","v":0},{"$f":"'Inputs T'!DF14","v":0},{"$f":"'Inputs T'!DG14","v":0},{"$f":"'Inputs T'!DH14","v":0},{"$f":"'Inputs T'!DI14","v":0},{"$f":"'Inputs T'!DJ14","v":0},{"$f":"'Inputs T'!DK14","v":0},{"$f":"'Inputs T'!DL14","v":0},{"$f":"'Inputs T'!DM14","v":0},{"$f":"'Inputs T'!DN14","v":0},{"$f":"'Inputs T'!DO14","v":0},{"$f":"'Inputs T'!DP14","v":0},{"$f":"'Inputs T'!DQ14","v":0},{"$f":"'Inputs T'!DR14","v":0},{"$f":"'Inputs T'!DS14","v":0},{"$f":"'Inputs T'!DT14","v":0},{"$f":"'Inputs T'!DU14","v":0},{"$f":"'Inputs T'!DV14","v":0},{"$f":"'Inputs T'!DW14","v":0},{"$f":"'Inputs T'!DX14","v":0},{"$f":"'Inputs T'!DY14","v":0},{"$f":"'Inputs T'!DZ14","v":0},{"$f":"'Inputs T'!EA14","v":0},{"$f":"'Inputs T'!EB14","v":0},{"$f":"'Inputs T'!EC14","v":0},{"$f":"'Inputs T'!ED14","v":0},{"$f":"'Inputs T'!EE14","v":0},{"$f":"'Inputs T'!EF14","v":0},{"$f":"'Inputs T'!EG14","v":0},{"$f":"'Inputs T'!EH14","v":0},{"$f":"'Inputs T'!EI14","v":0},{"$f":"'Inputs T'!EJ14","v":0},{"$f":"'Inputs T'!EK14","v":0},{"$f":"'Inputs T'!EL14","v":0},{"$f":"'Inputs T'!EM14","v":0},{"$f":"'Inputs T'!EN14","v":0},{"$f":"'Inputs T'!EO14","v":0},{"$f":"'Inputs T'!EP14","v":0},{"$f":"'Inputs T'!EQ14","v":0},{"$f":"'Inputs T'!ER14","v":0},{"$f":"'Inputs T'!ES14","v":0},{"$f":"'Inputs T'!ET14","v":0},{"$f":"'Inputs T'!EU14","v":0},{"$f":"'Inputs T'!EV14","v":0},{"$f":"'Inputs T'!EW14","v":0},{"$f":"'Inputs T'!EX14","v":0},{"$f":"'Inputs T'!EY14","v":0},{"$f":"'Inputs T'!EZ14","v":0},{"$f":"'Inputs T'!FA14","v":0},{"$f":"'Inputs T'!FB14","v":0},{"$f":"'Inputs T'!FC14","v":0},{"$f":"'Inputs T'!FD14","v":0},{"$f":"'Inputs T'!FE14","v":0},{"$f":"'Inputs T'!FF14","v":0}]
[null,"Флаг постпроектной фазы",null,null,null,null,null,"флаг",null,null,null,null,{"$f":"'Inputs T'!M15","v":0},{"$f":"'Inputs T'!N15","v":0},{"$f":"'Inputs T'!O15","v":0},{"$f":"'Inputs T'!P15","v":0},{"$f":"'Inputs T'!Q15","v":0},{"$f":"'Inputs T'!R15","v":0},{"$f":"'Inputs T'!S15","v":0},{"$f":"'Inputs T'!T15","v":0},{"$f":"'Inputs T'!U15","v":0},{"$f":"'Inputs T'!V15","v":0},{"$f":"'Inputs T'!W15","v":0},{"$f":"'Inputs T'!X15","v":0},{"$f":"'Inputs T'!Y15","v":0},{"$f":"'Inputs T'!Z15","v":0},{"$f":"'Inputs T'!AA15","v":0},{"$f":"'Inputs T'!AB15","v":0},{"$f":"'Inputs T'!AC15","v":0},{"$f":"'Inputs T'!AD15","v":0},{"$f":"'Inputs T'!AE15","v":0},{"$f":"'Inputs T'!AF15","v":0},{"$f":"'Inputs T'!AG15","v":0},{"$f":"'Inputs T'!AH15","v":0},{"$f":"'Inputs T'!AI15","v":0},{"$f":"'Inputs T'!AJ15","v":0},{"$f":"'Inputs T'!AK15","v":0},{"$f":"'Inputs T'!AL15","v":0},{"$f":"'Inputs T'!AM15","v":0},{"$f":"'Inputs T'!AN15","v":0},{"$f":"'Inputs T'!AO15","v":0},{"$f":"'Inputs T'!AP15","v":0},{"$f":"'Inputs T'!AQ15","v":0},{"$f":"'Inputs T'!AR15","v":0},{"$f":"'Inputs T'!AS15","v":1},{"$f":"'Inputs T'!AT15","v":1},{"$f":"'Inputs T'!AU15","v":1},{"$f":"'Inputs T'!AV15","v":1},{"$f":"'Inputs T'!AW15","v":1},{"$f":"'Inputs T'!AX15","v":1},{"$f":"'Inputs T'!AY15","v":1},{"$f":"'Inputs T'!AZ15","v":1},{"$f":"'Inputs T'!BA15","v":1},{"$f":"'Inputs T'!BB15","v":1},{"$f":"'Inputs T'!BC15","v":1},{"$f":"'Inputs T'!BD15","v":1},{"$f":"'Inputs T'!BE15","v":1},{"$f":"'Inputs T'!BF15","v":1},{"$f":"'Inputs T'!BG15","v":1},{"$f":"'Inputs T'!BH15","v":1},{"$f":"'Inputs T'!BI15","v":1},{"$f":"'Inputs T'!BJ15","v":1},{"$f":"'Inputs T'!BK15","v":1},{"$f":"'Inputs T'!BL15","v":1},{"$f":"'Inputs T'!BM15","v":1},{"$f":"'Inputs T'!BN15","v":1},{"$f":"'Inputs T'!BO15","v":1},{"$f":"'Inputs T'!BP15","v":1},{"$f":"'Inputs T'!BQ15","v":1},{"$f":"'Inputs T'!BR15","v":1},{"$f":"'Inputs T'!BS15","v":1},{"$f":"'Inputs T'!BT15","v":1},{"$f":"'Inputs T'!BU15","v":1},{"$f":"'Inputs T'!BV15","v":1},{"$f":"'Inputs T'!BW15","v":1},{"$f":"'Inputs T'!BX15","v":1},{"$f":"'Inputs T'!BY15","v":1},{"$f":"'Inputs T'!BZ15","v":1},{"$f":"'Inputs T'!CA15","v":1},{"$f":"'Inputs T'!CB15","v":1},{"$f":"'Inputs T'!CC15","v":1},{"$f":"'Inputs T'!CD15","v":1},{"$f":"'Inputs T'!CE15","v":1},{"$f":"'Inputs T'!CF15","v":1},{"$f":"'Inputs T'!CG15","v":1},{"$f":"'Inputs T'!CH15","v":1},{"$f":"'Inputs T'!CI15","v":1},{"$f":"'Inputs T'!CJ15","v":1},{"$f":"'Inputs T'!CK15","v":1},{"$f":"'Inputs T'!CL15","v":1},{"$f":"'Inputs T'!CM15","v":1},{"$f":"'Inputs T'!CN15","v":1},{"$f":"'Inputs T'!CO15","v":1},{"$f":"'Inputs T'!CP15","v":1},{"$f":"'Inputs T'!CQ15","v":1},{"$f":"'Inputs T'!CR15","v":1},{"$f":"'Inputs T'!CS15","v":1},{"$f":"'Inputs T'!CT15","v":1},{"$f":"'Inputs T'!CU15","v":1},{"$f":"'Inputs T'!CV15","v":1},{"$f":"'Inputs T'!CW15","v":1},{"$f":"'Inputs T'!CX15","v":1},{"$f":"'Inputs T'!CY15","v":1},{"$f":"'Inputs T'!CZ15","v":1},{"$f":"'Inputs T'!DA15","v":1},{"$f":"'Inputs T'!DB15","v":1},{"$f":"'Inputs T'!DC15","v":1},{"$f":"'Inputs T'!DD15","v":1},{"$f":"'Inputs T'!DE15","v":1},{"$f":"'Inputs T'!DF15","v":1},{"$f":"'Inputs T'!DG15","v":1},{"$f":"'Inputs T'!DH15","v":1},{"$f":"'Inputs T'!DI15","v":1},{"$f":"'Inputs T'!DJ15","v":1},{"$f":"'Inputs T'!DK15","v":1},{"$f":"'Inputs T'!DL15","v":1},{"$f":"'Inputs T'!DM15","v":1},{"$f":"'Inputs T'!DN15","v":1},{"$f":"'Inputs T'!DO15","v":1},{"$f":"'Inputs T'!DP15","v":1},{"$f":"'Inputs T'!DQ15","v":1},{"$f":"'Inputs T'!DR15","v":1},{"$f":"'Inputs T'!DS15","v":1},{"$f":"'Inputs T'!DT15","v":1},{"$f":"'Inputs T'!DU15","v":1},{"$f":"'Inputs T'!DV15","v":1},{"$f":"'Inputs T'!DW15","v":1},{"$f":"'Inputs T'!DX15","v":1},{"$f":"'Inputs T'!DY15","v":1},{"$f":"'Inputs T'!DZ15","v":1},{"$f":"'Inputs T'!EA15","v":1},{"$f":"'Inputs T'!EB15","v":1},{"$f":"'Inputs T'!EC15","v":1},{"$f":"'Inputs T'!ED15","v":1},{"$f":"'Inputs T'!EE15","v":1},{"$f":"'Inputs T'!EF15","v":1},{"$f":"'Inputs T'!EG15","v":1},{"$f":"'Inputs T'!EH15","v":1},{"$f":"'Inputs T'!EI15","v":1},{"$f":"'Inputs T'!EJ15","v":1},{"$f":"'Inputs T'!EK15","v":1},{"$f":"'Inputs T'!EL15","v":1},{"$f":"'Inputs T'!EM15","v":1},{"$f":"'Inputs T'!EN15","v":1},{"$f":"'Inputs T'!EO15","v":1},{"$f":"'Inputs T'!EP15","v":1},{"$f":"'Inputs T'!EQ15","v":1},{"$f":"'Inputs T'!ER15","v":1},{"$f":"'Inputs T'!ES15","v":1},{"$f":"'Inputs T'!ET15","v":1},{"$f":"'Inputs T'!EU15","v":1},{"$f":"'Inputs T'!EV15","v":1},{"$f":"'Inputs T'!EW15","v":1},{"$f":"'Inputs T'!EX15","v":1},{"$f":"'Inputs T'!EY15","v":1},{"$f":"'Inputs T'!EZ15","v":1},{"$f":"'Inputs T'!FA15","v":1},{"$f":"'Inputs T'!FB15","v":1},{"$f":"'Inputs T'!FC15","v":1},{"$f":"'Inputs T'!FD15","v":1},{"$f":"'Inputs T'!FE15","v":1},{"$f":"'Inputs T'!FF15","v":1}]
[null,{"$f":"\"Код статуса проекта (1 \"& Controls!$H$10 & \"; 2 \" & Controls!$H$11 & \"; 3 \"& Controls!$H$12 & \"; 4 \"& Controls!$H$13 &\")\"","v":"Код статуса проекта (1 Проект; 2 Строит; 3 Опер; 4 П/проект)"},null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M16","v":1},{"$f":"'Inputs T'!N16","v":1},{"$f":"'Inputs T'!O16","v":1},{"$f":"'Inputs T'!P16","v":1},{"$f":"'Inputs T'!Q16","v":2},{"$f":"'Inputs T'!R16","v":2},{"$f":"'Inputs T'!S16","v":2},{"$f":"'Inputs T'!T16","v":2},{"$f":"'Inputs T'!U16","v":2},{"$f":"'Inputs T'!V16","v":2},{"$f":"'Inputs T'!W16","v":2},{"$f":"'Inputs T'!X16","v":2},{"$f":"'Inputs T'!Y16","v":3},{"$f":"'Inputs T'!Z16","v":3},{"$f":"'Inputs T'!AA16","v":3},{"$f":"'Inputs T'!AB16","v":3},{"$f":"'Inputs T'!AC16","v":3},{"$f":"'Inputs T'!AD16","v":3},{"$f":"'Inputs T'!AE16","v":3},{"$f":"'Inputs T'!AF16","v":3},{"$f":"'Inputs T'!AG16","v":3},{"$f":"'Inputs T'!AH16","v":3},{"$f":"'Inputs T'!AI16","v":3},{"$f":"'Inputs T'!AJ16","v":3},{"$f":"'Inputs T'!AK16","v":3},{"$f":"'Inputs T'!AL16","v":3},{"$f":"'Inputs T'!AM16","v":3},{"$f":"'Inputs T'!AN16","v":3},{"$f":"'Inputs T'!AO16","v":3},{"$f":"'Inputs T'!AP16","v":3},{"$f":"'Inputs T'!AQ16","v":3},{"$f":"'Inputs T'!AR16","v":3},{"$f":"'Inputs T'!AS16","v":4},{"$f":"'Inputs T'!AT16","v":4},{"$f":"'Inputs T'!AU16","v":4},{"$f":"'Inputs T'!AV16","v":4},{"$f":"'Inputs T'!AW16","v":4},{"$f":"'Inputs T'!AX16","v":4},{"$f":"'Inputs T'!AY16","v":4},{"$f":"'Inputs T'!AZ16","v":4},{"$f":"'Inputs T'!BA16","v":4},{"$f":"'Inputs T'!BB16","v":4},{"$f":"'Inputs T'!BC16","v":4},{"$f":"'Inputs T'!BD16","v":4},{"$f":"'Inputs T'!BE16","v":4},{"$f":"'Inputs T'!BF16","v":4},{"$f":"'Inputs T'!BG16","v":4},{"$f":"'Inputs T'!BH16","v":4},{"$f":"'Inputs T'!BI16","v":4},{"$f":"'Inputs T'!BJ16","v":4},{"$f":"'Inputs T'!BK16","v":4},{"$f":"'Inputs T'!BL16","v":4},{"$f":"'Inputs T'!BM16","v":4},{"$f":"'Inputs T'!BN16","v":4},{"$f":"'Inputs T'!BO16","v":4},{"$f":"'Inputs T'!BP16","v":4},{"$f":"'Inputs T'!BQ16","v":4},{"$f":"'Inputs T'!BR16","v":4},{"$f":"'Inputs T'!BS16","v":4},{"$f":"'Inputs T'!BT16","v":4},{"$f":"'Inputs T'!BU16","v":4},{"$f":"'Inputs T'!BV16","v":4},{"$f":"'Inputs T'!BW16","v":4},{"$f":"'Inputs T'!BX16","v":4},{"$f":"'Inputs T'!BY16","v":4},{"$f":"'Inputs T'!BZ16","v":4},{"$f":"'Inputs T'!CA16","v":4},{"$f":"'Inputs T'!CB16","v":4},{"$f":"'Inputs T'!CC16","v":4},{"$f":"'Inputs T'!CD16","v":4},{"$f":"'Inputs T'!CE16","v":4},{"$f":"'Inputs T'!CF16","v":4},{"$f":"'Inputs T'!CG16","v":4},{"$f":"'Inputs T'!CH16","v":4},{"$f":"'Inputs T'!CI16","v":4},{"$f":"'Inputs T'!CJ16","v":4},{"$f":"'Inputs T'!CK16","v":4},{"$f":"'Inputs T'!CL16","v":4},{"$f":"'Inputs T'!CM16","v":4},{"$f":"'Inputs T'!CN16","v":4},{"$f":"'Inputs T'!CO16","v":4},{"$f":"'Inputs T'!CP16","v":4},{"$f":"'Inputs T'!CQ16","v":4},{"$f":"'Inputs T'!CR16","v":4},{"$f":"'Inputs T'!CS16","v":4},{"$f":"'Inputs T'!CT16","v":4},{"$f":"'Inputs T'!CU16","v":4},{"$f":"'Inputs T'!CV16","v":4},{"$f":"'Inputs T'!CW16","v":4},{"$f":"'Inputs T'!CX16","v":4},{"$f":"'Inputs T'!CY16","v":4},{"$f":"'Inputs T'!CZ16","v":4},{"$f":"'Inputs T'!DA16","v":4},{"$f":"'Inputs T'!DB16","v":4},{"$f":"'Inputs T'!DC16","v":4},{"$f":"'Inputs T'!DD16","v":4},{"$f":"'Inputs T'!DE16","v":4},{"$f":"'Inputs T'!DF16","v":4},{"$f":"'Inputs T'!DG16","v":4},{"$f":"'Inputs T'!DH16","v":4},{"$f":"'Inputs T'!DI16","v":4},{"$f":"'Inputs T'!DJ16","v":4},{"$f":"'Inputs T'!DK16","v":4},{"$f":"'Inputs T'!DL16","v":4},{"$f":"'Inputs T'!DM16","v":4},{"$f":"'Inputs T'!DN16","v":4},{"$f":"'Inputs T'!DO16","v":4},{"$f":"'Inputs T'!DP16","v":4},{"$f":"'Inputs T'!DQ16","v":4},{"$f":"'Inputs T'!DR16","v":4},{"$f":"'Inputs T'!DS16","v":4},{"$f":"'Inputs T'!DT16","v":4},{"$f":"'Inputs T'!DU16","v":4},{"$f":"'Inputs T'!DV16","v":4},{"$f":"'Inputs T'!DW16","v":4},{"$f":"'Inputs T'!DX16","v":4},{"$f":"'Inputs T'!DY16","v":4},{"$f":"'Inputs T'!DZ16","v":4},{"$f":"'Inputs T'!EA16","v":4},{"$f":"'Inputs T'!EB16","v":4},{"$f":"'Inputs T'!EC16","v":4},{"$f":"'Inputs T'!ED16","v":4},{"$f":"'Inputs T'!EE16","v":4},{"$f":"'Inputs T'!EF16","v":4},{"$f":"'Inputs T'!EG16","v":4},{"$f":"'Inputs T'!EH16","v":4},{"$f":"'Inputs T'!EI16","v":4},{"$f":"'Inputs T'!EJ16","v":4},{"$f":"'Inputs T'!EK16","v":4},{"$f":"'Inputs T'!EL16","v":4},{"$f":"'Inputs T'!EM16","v":4},{"$f":"'Inputs T'!EN16","v":4},{"$f":"'Inputs T'!EO16","v":4},{"$f":"'Inputs T'!EP16","v":4},{"$f":"'Inputs T'!EQ16","v":4},{"$f":"'Inputs T'!ER16","v":4},{"$f":"'Inputs T'!ES16","v":4},{"$f":"'Inputs T'!ET16","v":4},{"$f":"'Inputs T'!EU16","v":4},{"$f":"'Inputs T'!EV16","v":4},{"$f":"'Inputs T'!EW16","v":4},{"$f":"'Inputs T'!EX16","v":4},{"$f":"'Inputs T'!EY16","v":4},{"$f":"'Inputs T'!EZ16","v":4},{"$f":"'Inputs T'!FA16","v":4},{"$f":"'Inputs T'!FB16","v":4},{"$f":"'Inputs T'!FC16","v":4},{"$f":"'Inputs T'!FD16","v":4},{"$f":"'Inputs T'!FE16","v":4},{"$f":"'Inputs T'!FF16","v":4}]
[null,"Статус проекта",null,null,null,null,null,"код",null,null,null,null,{"$f":"'Inputs T'!M17","v":"Проект"},{"$f":"'Inputs T'!N17","v":"Проект"},{"$f":"'Inputs T'!O17","v":"Проект"},{"$f":"'Inputs T'!P17","v":"Проект"},{"$f":"'Inputs T'!Q17","v":"Строит"},{"$f":"'Inputs T'!R17","v":"Строит"},{"$f":"'Inputs T'!S17","v":"Строит"},{"$f":"'Inputs T'!T17","v":"Строит"},{"$f":"'Inputs T'!U17","v":"Строит"},{"$f":"'Inputs T'!V17","v":"Строит"},{"$f":"'Inputs T'!W17","v":"Строит"},{"$f":"'Inputs T'!X17","v":"Строит"},{"$f":"'Inputs T'!Y17","v":"Опер"},{"$f":"'Inputs T'!Z17","v":"Опер"},{"$f":"'Inputs T'!AA17","v":"Опер"},{"$f":"'Inputs T'!AB17","v":"Опер"},{"$f":"'Inputs T'!AC17","v":"Опер"},{"$f":"'Inputs T'!AD17","v":"Опер"},{"$f":"'Inputs T'!AE17","v":"Опер"},{"$f":"'Inputs T'!AF17","v":"Опер"},{"$f":"'Inputs T'!AG17","v":"Опер"},{"$f":"'Inputs T'!AH17","v":"Опер"},{"$f":"'Inputs T'!AI17","v":"Опер"},{"$f":"'Inputs T'!AJ17","v":"Опер"},{"$f":"'Inputs T'!AK17","v":"Опер"},{"$f":"'Inputs T'!AL17","v":"Опер"},{"$f":"'Inputs T'!AM17","v":"Опер"},{"$f":"'Inputs T'!AN17","v":"Опер"},{"$f":"'Inputs T'!AO17","v":"Опер"},{"$f":"'Inputs T'!AP17","v":"Опер"},{"$f":"'Inputs T'!AQ17","v":"Опер"},{"$f":"'Inputs T'!AR17","v":"Опер"},{"$f":"'Inputs T'!AS17","v":"П/проект"},{"$f":"'Inputs T'!AT17","v":"П/проект"},{"$f":"'Inputs T'!AU17","v":"П/проект"},{"$f":"'Inputs T'!AV17","v":"П/проект"},{"$f":"'Inputs T'!AW17","v":"П/проект"},{"$f":"'Inputs T'!AX17","v":"П/проект"},{"$f":"'Inputs T'!AY17","v":"П/проект"},{"$f":"'Inputs T'!AZ17","v":"П/проект"},{"$f":"'Inputs T'!BA17","v":"П/проект"},{"$f":"'Inputs T'!BB17","v":"П/проект"},{"$f":"'Inputs T'!BC17","v":"П/проект"},{"$f":"'Inputs T'!BD17","v":"П/проект"},{"$f":"'Inputs T'!BE17","v":"П/проект"},{"$f":"'Inputs T'!BF17","v":"П/проект"},{"$f":"'Inputs T'!BG17","v":"П/проект"},{"$f":"'Inputs T'!BH17","v":"П/проект"},{"$f":"'Inputs T'!BI17","v":"П/проект"},{"$f":"'Inputs T'!BJ17","v":"П/проект"},{"$f":"'Inputs T'!BK17","v":"П/проект"},{"$f":"'Inputs T'!BL17","v":"П/проект"},{"$f":"'Inputs T'!BM17","v":"П/проект"},{"$f":"'Inputs T'!BN17","v":"П/проект"},{"$f":"'Inputs T'!BO17","v":"П/проект"},{"$f":"'Inputs T'!BP17","v":"П/проект"},{"$f":"'Inputs T'!BQ17","v":"П/проект"},{"$f":"'Inputs T'!BR17","v":"П/проект"},{"$f":"'Inputs T'!BS17","v":"П/проект"},{"$f":"'Inputs T'!BT17","v":"П/проект"},{"$f":"'Inputs T'!BU17","v":"П/проект"},{"$f":"'Inputs T'!BV17","v":"П/проект"},{"$f":"'Inputs T'!BW17","v":"П/проект"},{"$f":"'Inputs T'!BX17","v":"П/проект"},{"$f":"'Inputs T'!BY17","v":"П/проект"},{"$f":"'Inputs T'!BZ17","v":"П/проект"},{"$f":"'Inputs T'!CA17","v":"П/проект"},{"$f":"'Inputs T'!CB17","v":"П/проект"},{"$f":"'Inputs T'!CC17","v":"П/проект"},{"$f":"'Inputs T'!CD17","v":"П/проект"},{"$f":"'Inputs T'!CE17","v":"П/проект"},{"$f":"'Inputs T'!CF17","v":"П/проект"},{"$f":"'Inputs T'!CG17","v":"П/проект"},{"$f":"'Inputs T'!CH17","v":"П/проект"},{"$f":"'Inputs T'!CI17","v":"П/проект"},{"$f":"'Inputs T'!CJ17","v":"П/проект"},{"$f":"'Inputs T'!CK17","v":"П/проект"},{"$f":"'Inputs T'!CL17","v":"П/проект"},{"$f":"'Inputs T'!CM17","v":"П/проект"},{"$f":"'Inputs T'!CN17","v":"П/проект"},{"$f":"'Inputs T'!CO17","v":"П/проект"},{"$f":"'Inputs T'!CP17","v":"П/проект"},{"$f":"'Inputs T'!CQ17","v":"П/проект"},{"$f":"'Inputs T'!CR17","v":"П/проект"},{"$f":"'Inputs T'!CS17","v":"П/проект"},{"$f":"'Inputs T'!CT17","v":"П/проект"},{"$f":"'Inputs T'!CU17","v":"П/проект"},{"$f":"'Inputs T'!CV17","v":"П/проект"},{"$f":"'Inputs T'!CW17","v":"П/проект"},{"$f":"'Inputs T'!CX17","v":"П/проект"},{"$f":"'Inputs T'!CY17","v":"П/проект"},{"$f":"'Inputs T'!CZ17","v":"П/проект"},{"$f":"'Inputs T'!DA17","v":"П/проект"},{"$f":"'Inputs T'!DB17","v":"П/проект"},{"$f":"'Inputs T'!DC17","v":"П/проект"},{"$f":"'Inputs T'!DD17","v":"П/проект"},{"$f":"'Inputs T'!DE17","v":"П/проект"},{"$f":"'Inputs T'!DF17","v":"П/проект"},{"$f":"'Inputs T'!DG17","v":"П/проект"},{"$f":"'Inputs T'!DH17","v":"П/проект"},{"$f":"'Inputs T'!DI17","v":"П/проект"},{"$f":"'Inputs T'!DJ17","v":"П/проект"},{"$f":"'Inputs T'!DK17","v":"П/проект"},{"$f":"'Inputs T'!DL17","v":"П/проект"},{"$f":"'Inputs T'!DM17","v":"П/проект"},{"$f":"'Inputs T'!DN17","v":"П/проект"},{"$f":"'Inputs T'!DO17","v":"П/проект"},{"$f":"'Inputs T'!DP17","v":"П/проект"},{"$f":"'Inputs T'!DQ17","v":"П/проект"},{"$f":"'Inputs T'!DR17","v":"П/проект"},{"$f":"'Inputs T'!DS17","v":"П/проект"},{"$f":"'Inputs T'!DT17","v":"П/проект"},{"$f":"'Inputs T'!DU17","v":"П/проект"},{"$f":"'Inputs T'!DV17","v":"П/проект"},{"$f":"'Inputs T'!DW17","v":"П/проект"},{"$f":"'Inputs T'!DX17","v":"П/проект"},{"$f":"'Inputs T'!DY17","v":"П/проект"},{"$f":"'Inputs T'!DZ17","v":"П/проект"},{"$f":"'Inputs T'!EA17","v":"П/проект"},{"$f":"'Inputs T'!EB17","v":"П/проект"},{"$f":"'Inputs T'!EC17","v":"П/проект"},{"$f":"'Inputs T'!ED17","v":"П/проект"},{"$f":"'Inputs T'!EE17","v":"П/проект"},{"$f":"'Inputs T'!EF17","v":"П/проект"},{"$f":"'Inputs T'!EG17","v":"П/проект"},{"$f":"'Inputs T'!EH17","v":"П/проект"},{"$f":"'Inputs T'!EI17","v":"П/проект"},{"$f":"'Inputs T'!EJ17","v":"П/проект"},{"$f":"'Inputs T'!EK17","v":"П/проект"},{"$f":"'Inputs T'!EL17","v":"П/проект"},{"$f":"'Inputs T'!EM17","v":"П/проект"},{"$f":"'Inputs T'!EN17","v":"П/проект"},{"$f":"'Inputs T'!EO17","v":"П/проект"},{"$f":"'Inputs T'!EP17","v":"П/проект"},{"$f":"'Inputs T'!EQ17","v":"П/проект"},{"$f":"'Inputs T'!ER17","v":"П/проект"},{"$f":"'Inputs T'!ES17","v":"П/проект"},{"$f":"'Inputs T'!ET17","v":"П/проект"},{"$f":"'Inputs T'!EU17","v":"П/проект"},{"$f":"'Inputs T'!EV17","v":"П/проект"},{"$f":"'Inputs T'!EW17","v":"П/проект"},{"$f":"'Inputs T'!EX17","v":"П/проект"},{"$f":"'Inputs T'!EY17","v":"П/проект"},{"$f":"'Inputs T'!EZ17","v":"П/проект"},{"$f":"'Inputs T'!FA17","v":"П/проект"},{"$f":"'Inputs T'!FB17","v":"П/проект"},{"$f":"'Inputs T'!FC17","v":"П/проект"},{"$f":"'Inputs T'!FD17","v":"П/проект"},{"$f":"'Inputs T'!FE17","v":"П/проект"},{"$f":"'Inputs T'!FF17","v":"П/проект"}]
[]
[null,"Дней в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M19","v":91},{"$f":"'Inputs T'!N19","v":92},{"$f":"'Inputs T'!O19","v":92},{"$f":"'Inputs T'!P19","v":91},{"$f":"'Inputs T'!Q19","v":91},{"$f":"'Inputs T'!R19","v":92},{"$f":"'Inputs T'!S19","v":92},{"$f":"'Inputs T'!T19","v":90},{"$f":"'Inputs T'!U19","v":91},{"$f":"'Inputs T'!V19","v":92},{"$f":"'Inputs T'!W19","v":92},{"$f":"'Inputs T'!X19","v":90},{"$f":"'Inputs T'!Y19","v":91},{"$f":"'Inputs T'!Z19","v":92},{"$f":"'Inputs T'!AA19","v":92},{"$f":"'Inputs T'!AB19","v":90},{"$f":"'Inputs T'!AC19","v":91},{"$f":"'Inputs T'!AD19","v":92},{"$f":"'Inputs T'!AE19","v":92},{"$f":"'Inputs T'!AF19","v":91},{"$f":"'Inputs T'!AG19","v":91},{"$f":"'Inputs T'!AH19","v":92},{"$f":"'Inputs T'!AI19","v":92},{"$f":"'Inputs T'!AJ19","v":90},{"$f":"'Inputs T'!AK19","v":91},{"$f":"'Inputs T'!AL19","v":92},{"$f":"'Inputs T'!AM19","v":92},{"$f":"'Inputs T'!AN19","v":90},{"$f":"'Inputs T'!AO19","v":91},{"$f":"'Inputs T'!AP19","v":92},{"$f":"'Inputs T'!AQ19","v":92},{"$f":"'Inputs T'!AR19","v":90},{"$f":"'Inputs T'!AS19","v":91},{"$f":"'Inputs T'!AT19","v":92},{"$f":"'Inputs T'!AU19","v":92},{"$f":"'Inputs T'!AV19","v":91},{"$f":"'Inputs T'!AW19","v":91},{"$f":"'Inputs T'!AX19","v":92},{"$f":"'Inputs T'!AY19","v":92},{"$f":"'Inputs T'!AZ19","v":90},{"$f":"'Inputs T'!BA19","v":91},{"$f":"'Inputs T'!BB19","v":92},{"$f":"'Inputs T'!BC19","v":92},{"$f":"'Inputs T'!BD19","v":90},{"$f":"'Inputs T'!BE19","v":91},{"$f":"'Inputs T'!BF19","v":92},{"$f":"'Inputs T'!BG19","v":92},{"$f":"'Inputs T'!BH19","v":90},{"$f":"'Inputs T'!BI19","v":91},{"$f":"'Inputs T'!BJ19","v":92},{"$f":"'Inputs T'!BK19","v":92},{"$f":"'Inputs T'!BL19","v":91},{"$f":"'Inputs T'!BM19","v":91},{"$f":"'Inputs T'!BN19","v":92},{"$f":"'Inputs T'!BO19","v":92},{"$f":"'Inputs T'!BP19","v":90},{"$f":"'Inputs T'!BQ19","v":91},{"$f":"'Inputs T'!BR19","v":92},{"$f":"'Inputs T'!BS19","v":92},{"$f":"'Inputs T'!BT19","v":90},{"$f":"'Inputs T'!BU19","v":91},{"$f":"'Inputs T'!BV19","v":92},{"$f":"'Inputs T'!BW19","v":92},{"$f":"'Inputs T'!BX19","v":90},{"$f":"'Inputs T'!BY19","v":91},{"$f":"'Inputs T'!BZ19","v":92},{"$f":"'Inputs T'!CA19","v":92},{"$f":"'Inputs T'!CB19","v":91},{"$f":"'Inputs T'!CC19","v":91},{"$f":"'Inputs T'!CD19","v":92},{"$f":"'Inputs T'!CE19","v":92},{"$f":"'Inputs T'!CF19","v":90},{"$f":"'Inputs T'!CG19","v":91},{"$f":"'Inputs T'!CH19","v":92},{"$f":"'Inputs T'!CI19","v":92},{"$f":"'Inputs T'!CJ19","v":90},{"$f":"'Inputs T'!CK19","v":91},{"$f":"'Inputs T'!CL19","v":92},{"$f":"'Inputs T'!CM19","v":92},{"$f":"'Inputs T'!CN19","v":90},{"$f":"'Inputs T'!CO19","v":91},{"$f":"'Inputs T'!CP19","v":92},{"$f":"'Inputs T'!CQ19","v":92},{"$f":"'Inputs T'!CR19","v":91},{"$f":"'Inputs T'!CS19","v":91},{"$f":"'Inputs T'!CT19","v":92},{"$f":"'Inputs T'!CU19","v":92},{"$f":"'Inputs T'!CV19","v":90},{"$f":"'Inputs T'!CW19","v":91},{"$f":"'Inputs T'!CX19","v":92},{"$f":"'Inputs T'!CY19","v":92},{"$f":"'Inputs T'!CZ19","v":90},{"$f":"'Inputs T'!DA19","v":91},{"$f":"'Inputs T'!DB19","v":92},{"$f":"'Inputs T'!DC19","v":92},{"$f":"'Inputs T'!DD19","v":90},{"$f":"'Inputs T'!DE19","v":91},{"$f":"'Inputs T'!DF19","v":92},{"$f":"'Inputs T'!DG19","v":92},{"$f":"'Inputs T'!DH19","v":91},{"$f":"'Inputs T'!DI19","v":91},{"$f":"'Inputs T'!DJ19","v":92},{"$f":"'Inputs T'!DK19","v":92},{"$f":"'Inputs T'!DL19","v":90},{"$f":"'Inputs T'!DM19","v":91},{"$f":"'Inputs T'!DN19","v":92},{"$f":"'Inputs T'!DO19","v":92},{"$f":"'Inputs T'!DP19","v":90},{"$f":"'Inputs T'!DQ19","v":91},{"$f":"'Inputs T'!DR19","v":92},{"$f":"'Inputs T'!DS19","v":92},{"$f":"'Inputs T'!DT19","v":90},{"$f":"'Inputs T'!DU19","v":91},{"$f":"'Inputs T'!DV19","v":92},{"$f":"'Inputs T'!DW19","v":92},{"$f":"'Inputs T'!DX19","v":91},{"$f":"'Inputs T'!DY19","v":91},{"$f":"'Inputs T'!DZ19","v":92},{"$f":"'Inputs T'!EA19","v":92},{"$f":"'Inputs T'!EB19","v":90},{"$f":"'Inputs T'!EC19","v":91},{"$f":"'Inputs T'!ED19","v":92},{"$f":"'Inputs T'!EE19","v":92},{"$f":"'Inputs T'!EF19","v":90},{"$f":"'Inputs T'!EG19","v":91},{"$f":"'Inputs T'!EH19","v":92},{"$f":"'Inputs T'!EI19","v":92},{"$f":"'Inputs T'!EJ19","v":90},{"$f":"'Inputs T'!EK19","v":91},{"$f":"'Inputs T'!EL19","v":92},{"$f":"'Inputs T'!EM19","v":92},{"$f":"'Inputs T'!EN19","v":91},{"$f":"'Inputs T'!EO19","v":91},{"$f":"'Inputs T'!EP19","v":92},{"$f":"'Inputs T'!EQ19","v":92},{"$f":"'Inputs T'!ER19","v":90},{"$f":"'Inputs T'!ES19","v":91},{"$f":"'Inputs T'!ET19","v":92},{"$f":"'Inputs T'!EU19","v":92},{"$f":"'Inputs T'!EV19","v":90},{"$f":"'Inputs T'!EW19","v":91},{"$f":"'Inputs T'!EX19","v":92},{"$f":"'Inputs T'!EY19","v":92},{"$f":"'Inputs T'!EZ19","v":90},{"$f":"'Inputs T'!FA19","v":91},{"$f":"'Inputs T'!FB19","v":92},{"$f":"'Inputs T'!FC19","v":92},{"$f":"'Inputs T'!FD19","v":91},{"$f":"'Inputs T'!FE19","v":91},{"$f":"'Inputs T'!FF19","v":92}]
[null,"Дней в 360-году в периоде",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M20","v":90},{"$f":"'Inputs T'!N20","v":90},{"$f":"'Inputs T'!O20","v":90},{"$f":"'Inputs T'!P20","v":90},{"$f":"'Inputs T'!Q20","v":90},{"$f":"'Inputs T'!R20","v":90},{"$f":"'Inputs T'!S20","v":90},{"$f":"'Inputs T'!T20","v":90},{"$f":"'Inputs T'!U20","v":90},{"$f":"'Inputs T'!V20","v":90},{"$f":"'Inputs T'!W20","v":90},{"$f":"'Inputs T'!X20","v":90},{"$f":"'Inputs T'!Y20","v":90},{"$f":"'Inputs T'!Z20","v":90},{"$f":"'Inputs T'!AA20","v":90},{"$f":"'Inputs T'!AB20","v":90},{"$f":"'Inputs T'!AC20","v":90},{"$f":"'Inputs T'!AD20","v":90},{"$f":"'Inputs T'!AE20","v":90},{"$f":"'Inputs T'!AF20","v":90},{"$f":"'Inputs T'!AG20","v":90},{"$f":"'Inputs T'!AH20","v":90},{"$f":"'Inputs T'!AI20","v":90},{"$f":"'Inputs T'!AJ20","v":90},{"$f":"'Inputs T'!AK20","v":90},{"$f":"'Inputs T'!AL20","v":90},{"$f":"'Inputs T'!AM20","v":90},{"$f":"'Inputs T'!AN20","v":90},{"$f":"'Inputs T'!AO20","v":90},{"$f":"'Inputs T'!AP20","v":90},{"$f":"'Inputs T'!AQ20","v":90},{"$f":"'Inputs T'!AR20","v":90},{"$f":"'Inputs T'!AS20","v":90},{"$f":"'Inputs T'!AT20","v":90},{"$f":"'Inputs T'!AU20","v":90},{"$f":"'Inputs T'!AV20","v":90},{"$f":"'Inputs T'!AW20","v":90},{"$f":"'Inputs T'!AX20","v":90},{"$f":"'Inputs T'!AY20","v":90},{"$f":"'Inputs T'!AZ20","v":90},{"$f":"'Inputs T'!BA20","v":90},{"$f":"'Inputs T'!BB20","v":90},{"$f":"'Inputs T'!BC20","v":90},{"$f":"'Inputs T'!BD20","v":90},{"$f":"'Inputs T'!BE20","v":90},{"$f":"'Inputs T'!BF20","v":90},{"$f":"'Inputs T'!BG20","v":90},{"$f":"'Inputs T'!BH20","v":90},{"$f":"'Inputs T'!BI20","v":90},{"$f":"'Inputs T'!BJ20","v":90},{"$f":"'Inputs T'!BK20","v":90},{"$f":"'Inputs T'!BL20","v":90},{"$f":"'Inputs T'!BM20","v":90},{"$f":"'Inputs T'!BN20","v":90},{"$f":"'Inputs T'!BO20","v":90},{"$f":"'Inputs T'!BP20","v":90},{"$f":"'Inputs T'!BQ20","v":90},{"$f":"'Inputs T'!BR20","v":90},{"$f":"'Inputs T'!BS20","v":90},{"$f":"'Inputs T'!BT20","v":90},{"$f":"'Inputs T'!BU20","v":90},{"$f":"'Inputs T'!BV20","v":90},{"$f":"'Inputs T'!BW20","v":90},{"$f":"'Inputs T'!BX20","v":90},{"$f":"'Inputs T'!BY20","v":90},{"$f":"'Inputs T'!BZ20","v":90},{"$f":"'Inputs T'!CA20","v":90},{"$f":"'Inputs T'!CB20","v":90},{"$f":"'Inputs T'!CC20","v":90},{"$f":"'Inputs T'!CD20","v":90},{"$f":"'Inputs T'!CE20","v":90},{"$f":"'Inputs T'!CF20","v":90},{"$f":"'Inputs T'!CG20","v":90},{"$f":"'Inputs T'!CH20","v":90},{"$f":"'Inputs T'!CI20","v":90},{"$f":"'Inputs T'!CJ20","v":90},{"$f":"'Inputs T'!CK20","v":90},{"$f":"'Inputs T'!CL20","v":90},{"$f":"'Inputs T'!CM20","v":90},{"$f":"'Inputs T'!CN20","v":90},{"$f":"'Inputs T'!CO20","v":90},{"$f":"'Inputs T'!CP20","v":90},{"$f":"'Inputs T'!CQ20","v":90},{"$f":"'Inputs T'!CR20","v":90},{"$f":"'Inputs T'!CS20","v":90},{"$f":"'Inputs T'!CT20","v":90},{"$f":"'Inputs T'!CU20","v":90},{"$f":"'Inputs T'!CV20","v":90},{"$f":"'Inputs T'!CW20","v":90},{"$f":"'Inputs T'!CX20","v":90},{"$f":"'Inputs T'!CY20","v":90},{"$f":"'Inputs T'!CZ20","v":90},{"$f":"'Inputs T'!DA20","v":90},{"$f":"'Inputs T'!DB20","v":90},{"$f":"'Inputs T'!DC20","v":90},{"$f":"'Inputs T'!DD20","v":90},{"$f":"'Inputs T'!DE20","v":90},{"$f":"'Inputs T'!DF20","v":90},{"$f":"'Inputs T'!DG20","v":90},{"$f":"'Inputs T'!DH20","v":90},{"$f":"'Inputs T'!DI20","v":90},{"$f":"'Inputs T'!DJ20","v":90},{"$f":"'Inputs T'!DK20","v":90},{"$f":"'Inputs T'!DL20","v":90},{"$f":"'Inputs T'!DM20","v":90},{"$f":"'Inputs T'!DN20","v":90},{"$f":"'Inputs T'!DO20","v":90},{"$f":"'Inputs T'!DP20","v":90},{"$f":"'Inputs T'!DQ20","v":90},{"$f":"'Inputs T'!DR20","v":90},{"$f":"'Inputs T'!DS20","v":90},{"$f":"'Inputs T'!DT20","v":90},{"$f":"'Inputs T'!DU20","v":90},{"$f":"'Inputs T'!DV20","v":90},{"$f":"'Inputs T'!DW20","v":90},{"$f":"'Inputs T'!DX20","v":90},{"$f":"'Inputs T'!DY20","v":90},{"$f":"'Inputs T'!DZ20","v":90},{"$f":"'Inputs T'!EA20","v":90},{"$f":"'Inputs T'!EB20","v":90},{"$f":"'Inputs T'!EC20","v":90},{"$f":"'Inputs T'!ED20","v":90},{"$f":"'Inputs T'!EE20","v":90},{"$f":"'Inputs T'!EF20","v":90},{"$f":"'Inputs T'!EG20","v":90},{"$f":"'Inputs T'!EH20","v":90},{"$f":"'Inputs T'!EI20","v":90},{"$f":"'Inputs T'!EJ20","v":90},{"$f":"'Inputs T'!EK20","v":90},{"$f":"'Inputs T'!EL20","v":90},{"$f":"'Inputs T'!EM20","v":90},{"$f":"'Inputs T'!EN20","v":90},{"$f":"'Inputs T'!EO20","v":90},{"$f":"'Inputs T'!EP20","v":90},{"$f":"'Inputs T'!EQ20","v":90},{"$f":"'Inputs T'!ER20","v":90},{"$f":"'Inputs T'!ES20","v":90},{"$f":"'Inputs T'!ET20","v":90},{"$f":"'Inputs T'!EU20","v":90},{"$f":"'Inputs T'!EV20","v":90},{"$f":"'Inputs T'!EW20","v":90},{"$f":"'Inputs T'!EX20","v":90},{"$f":"'Inputs T'!EY20","v":90},{"$f":"'Inputs T'!EZ20","v":90},{"$f":"'Inputs T'!FA20","v":90},{"$f":"'Inputs T'!FB20","v":90},{"$f":"'Inputs T'!FC20","v":90},{"$f":"'Inputs T'!FD20","v":90},{"$f":"'Inputs T'!FE20","v":90},{"$f":"'Inputs T'!FF20","v":90}]
[null,"Год",null,null,null,null,null,"год",null,null,null,null,{"$f":"'Inputs T'!M21","v":2019},{"$f":"'Inputs T'!N21","v":2019},{"$f":"'Inputs T'!O21","v":2019},{"$f":"'Inputs T'!P21","v":2020},{"$f":"'Inputs T'!Q21","v":2020},{"$f":"'Inputs T'!R21","v":2020},{"$f":"'Inputs T'!S21","v":2020},{"$f":"'Inputs T'!T21","v":2021},{"$f":"'Inputs T'!U21","v":2021},{"$f":"'Inputs T'!V21","v":2021},{"$f":"'Inputs T'!W21","v":2021},{"$f":"'Inputs T'!X21","v":2022},{"$f":"'Inputs T'!Y21","v":2022},{"$f":"'Inputs T'!Z21","v":2022},{"$f":"'Inputs T'!AA21","v":2022},{"$f":"'Inputs T'!AB21","v":2023},{"$f":"'Inputs T'!AC21","v":2023},{"$f":"'Inputs T'!AD21","v":2023},{"$f":"'Inputs T'!AE21","v":2023},{"$f":"'Inputs T'!AF21","v":2024},{"$f":"'Inputs T'!AG21","v":2024},{"$f":"'Inputs T'!AH21","v":2024},{"$f":"'Inputs T'!AI21","v":2024},{"$f":"'Inputs T'!AJ21","v":2025},{"$f":"'Inputs T'!AK21","v":2025},{"$f":"'Inputs T'!AL21","v":2025},{"$f":"'Inputs T'!AM21","v":2025},{"$f":"'Inputs T'!AN21","v":2026},{"$f":"'Inputs T'!AO21","v":2026},{"$f":"'Inputs T'!AP21","v":2026},{"$f":"'Inputs T'!AQ21","v":2026},{"$f":"'Inputs T'!AR21","v":2027},{"$f":"'Inputs T'!AS21","v":2027},{"$f":"'Inputs T'!AT21","v":2027},{"$f":"'Inputs T'!AU21","v":2027},{"$f":"'Inputs T'!AV21","v":2028},{"$f":"'Inputs T'!AW21","v":2028},{"$f":"'Inputs T'!AX21","v":2028},{"$f":"'Inputs T'!AY21","v":2028},{"$f":"'Inputs T'!AZ21","v":2029},{"$f":"'Inputs T'!BA21","v":2029},{"$f":"'Inputs T'!BB21","v":2029},{"$f":"'Inputs T'!BC21","v":2029},{"$f":"'Inputs T'!BD21","v":2030},{"$f":"'Inputs T'!BE21","v":2030},{"$f":"'Inputs T'!BF21","v":2030},{"$f":"'Inputs T'!BG21","v":2030},{"$f":"'Inputs T'!BH21","v":2031},{"$f":"'Inputs T'!BI21","v":2031},{"$f":"'Inputs T'!BJ21","v":2031},{"$f":"'Inputs T'!BK21","v":2031},{"$f":"'Inputs T'!BL21","v":2032},{"$f":"'Inputs T'!BM21","v":2032},{"$f":"'Inputs T'!BN21","v":2032},{"$f":"'Inputs T'!BO21","v":2032},{"$f":"'Inputs T'!BP21","v":2033},{"$f":"'Inputs T'!BQ21","v":2033},{"$f":"'Inputs T'!BR21","v":2033},{"$f":"'Inputs T'!BS21","v":2033},{"$f":"'Inputs T'!BT21","v":2034},{"$f":"'Inputs T'!BU21","v":2034},{"$f":"'Inputs T'!BV21","v":2034},{"$f":"'Inputs T'!BW21","v":2034},{"$f":"'Inputs T'!BX21","v":2035},{"$f":"'Inputs T'!BY21","v":2035},{"$f":"'Inputs T'!BZ21","v":2035},{"$f":"'Inputs T'!CA21","v":2035},{"$f":"'Inputs T'!CB21","v":2036},{"$f":"'Inputs T'!CC21","v":2036},{"$f":"'Inputs T'!CD21","v":2036},{"$f":"'Inputs T'!CE21","v":2036},{"$f":"'Inputs T'!CF21","v":2037},{"$f":"'Inputs T'!CG21","v":2037},{"$f":"'Inputs T'!CH21","v":2037},{"$f":"'Inputs T'!CI21","v":2037},{"$f":"'Inputs T'!CJ21","v":2038},{"$f":"'Inputs T'!CK21","v":2038},{"$f":"'Inputs T'!CL21","v":2038},{"$f":"'Inputs T'!CM21","v":2038},{"$f":"'Inputs T'!CN21","v":2039},{"$f":"'Inputs T'!CO21","v":2039},{"$f":"'Inputs T'!CP21","v":2039},{"$f":"'Inputs T'!CQ21","v":2039},{"$f":"'Inputs T'!CR21","v":2040},{"$f":"'Inputs T'!CS21","v":2040},{"$f":"'Inputs T'!CT21","v":2040},{"$f":"'Inputs T'!CU21","v":2040},{"$f":"'Inputs T'!CV21","v":2041},{"$f":"'Inputs T'!CW21","v":2041},{"$f":"'Inputs T'!CX21","v":2041},{"$f":"'Inputs T'!CY21","v":2041},{"$f":"'Inputs T'!CZ21","v":2042},{"$f":"'Inputs T'!DA21","v":2042},{"$f":"'Inputs T'!DB21","v":2042},{"$f":"'Inputs T'!DC21","v":2042},{"$f":"'Inputs T'!DD21","v":2043},{"$f":"'Inputs T'!DE21","v":2043},{"$f":"'Inputs T'!DF21","v":2043},{"$f":"'Inputs T'!DG21","v":2043},{"$f":"'Inputs T'!DH21","v":2044},{"$f":"'Inputs T'!DI21","v":2044},{"$f":"'Inputs T'!DJ21","v":2044},{"$f":"'Inputs T'!DK21","v":2044},{"$f":"'Inputs T'!DL21","v":2045},{"$f":"'Inputs T'!DM21","v":2045},{"$f":"'Inputs T'!DN21","v":2045},{"$f":"'Inputs T'!DO21","v":2045},{"$f":"'Inputs T'!DP21","v":2046},{"$f":"'Inputs T'!DQ21","v":2046},{"$f":"'Inputs T'!DR21","v":2046},{"$f":"'Inputs T'!DS21","v":2046},{"$f":"'Inputs T'!DT21","v":2047},{"$f":"'Inputs T'!DU21","v":2047},{"$f":"'Inputs T'!DV21","v":2047},{"$f":"'Inputs T'!DW21","v":2047},{"$f":"'Inputs T'!DX21","v":2048},{"$f":"'Inputs T'!DY21","v":2048},{"$f":"'Inputs T'!DZ21","v":2048},{"$f":"'Inputs T'!EA21","v":2048},{"$f":"'Inputs T'!EB21","v":2049},{"$f":"'Inputs T'!EC21","v":2049},{"$f":"'Inputs T'!ED21","v":2049},{"$f":"'Inputs T'!EE21","v":2049},{"$f":"'Inputs T'!EF21","v":2050},{"$f":"'Inputs T'!EG21","v":2050},{"$f":"'Inputs T'!EH21","v":2050},{"$f":"'Inputs T'!EI21","v":2050},{"$f":"'Inputs T'!EJ21","v":2051},{"$f":"'Inputs T'!EK21","v":2051},{"$f":"'Inputs T'!EL21","v":2051},{"$f":"'Inputs T'!EM21","v":2051},{"$f":"'Inputs T'!EN21","v":2052},{"$f":"'Inputs T'!EO21","v":2052},{"$f":"'Inputs T'!EP21","v":2052},{"$f":"'Inputs T'!EQ21","v":2052},{"$f":"'Inputs T'!ER21","v":2053},{"$f":"'Inputs T'!ES21","v":2053},{"$f":"'Inputs T'!ET21","v":2053},{"$f":"'Inputs T'!EU21","v":2053},{"$f":"'Inputs T'!EV21","v":2054},{"$f":"'Inputs T'!EW21","v":2054},{"$f":"'Inputs T'!EX21","v":2054},{"$f":"'Inputs T'!EY21","v":2054},{"$f":"'Inputs T'!EZ21","v":2055},{"$f":"'Inputs T'!FA21","v":2055},{"$f":"'Inputs T'!FB21","v":2055},{"$f":"'Inputs T'!FC21","v":2055},{"$f":"'Inputs T'!FD21","v":2056},{"$f":"'Inputs T'!FE21","v":2056},{"$f":"'Inputs T'!FF21","v":2056}]
[null,"Дней в году",null,null,null,null,null,"дней",null,null,null,null,{"$f":"'Inputs T'!M22","v":365},{"$f":"'Inputs T'!N22","v":365},{"$f":"'Inputs T'!O22","v":365},{"$f":"'Inputs T'!P22","v":366},{"$f":"'Inputs T'!Q22","v":366},{"$f":"'Inputs T'!R22","v":366},{"$f":"'Inputs T'!S22","v":366},{"$f":"'Inputs T'!T22","v":365},{"$f":"'Inputs T'!U22","v":365},{"$f":"'Inputs T'!V22","v":365},{"$f":"'Inputs T'!W22","v":365},{"$f":"'Inputs T'!X22","v":365},{"$f":"'Inputs T'!Y22","v":365},{"$f":"'Inputs T'!Z22","v":365},{"$f":"'Inputs T'!AA22","v":365},{"$f":"'Inputs T'!AB22","v":365},{"$f":"'Inputs T'!AC22","v":365},{"$f":"'Inputs T'!AD22","v":365},{"$f":"'Inputs T'!AE22","v":365},{"$f":"'Inputs T'!AF22","v":366},{"$f":"'Inputs T'!AG22","v":366},{"$f":"'Inputs T'!AH22","v":366},{"$f":"'Inputs T'!AI22","v":366},{"$f":"'Inputs T'!AJ22","v":365},{"$f":"'Inputs T'!AK22","v":365},{"$f":"'Inputs T'!AL22","v":365},{"$f":"'Inputs T'!AM22","v":365},{"$f":"'Inputs T'!AN22","v":365},{"$f":"'Inputs T'!AO22","v":365},{"$f":"'Inputs T'!AP22","v":365},{"$f":"'Inputs T'!AQ22","v":365},{"$f":"'Inputs T'!AR22","v":365},{"$f":"'Inputs T'!AS22","v":365},{"$f":"'Inputs T'!AT22","v":365},{"$f":"'Inputs T'!AU22","v":365},{"$f":"'Inputs T'!AV22","v":366},{"$f":"'Inputs T'!AW22","v":366},{"$f":"'Inputs T'!AX22","v":366},{"$f":"'Inputs T'!AY22","v":366},{"$f":"'Inputs T'!AZ22","v":365},{"$f":"'Inputs T'!BA22","v":365},{"$f":"'Inputs T'!BB22","v":365},{"$f":"'Inputs T'!BC22","v":365},{"$f":"'Inputs T'!BD22","v":365},{"$f":"'Inputs T'!BE22","v":365},{"$f":"'Inputs T'!BF22","v":365},{"$f":"'Inputs T'!BG22","v":365},{"$f":"'Inputs T'!BH22","v":365},{"$f":"'Inputs T'!BI22","v":365},{"$f":"'Inputs T'!BJ22","v":365},{"$f":"'Inputs T'!BK22","v":365},{"$f":"'Inputs T'!BL22","v":366},{"$f":"'Inputs T'!BM22","v":366},{"$f":"'Inputs T'!BN22","v":366},{"$f":"'Inputs T'!BO22","v":366},{"$f":"'Inputs T'!BP22","v":365},{"$f":"'Inputs T'!BQ22","v":365},{"$f":"'Inputs T'!BR22","v":365},{"$f":"'Inputs T'!BS22","v":365},{"$f":"'Inputs T'!BT22","v":365},{"$f":"'Inputs T'!BU22","v":365},{"$f":"'Inputs T'!BV22","v":365},{"$f":"'Inputs T'!BW22","v":365},{"$f":"'Inputs T'!BX22","v":365},{"$f":"'Inputs T'!BY22","v":365},{"$f":"'Inputs T'!BZ22","v":365},{"$f":"'Inputs T'!CA22","v":365},{"$f":"'Inputs T'!CB22","v":366},{"$f":"'Inputs T'!CC22","v":366},{"$f":"'Inputs T'!CD22","v":366},{"$f":"'Inputs T'!CE22","v":366},{"$f":"'Inputs T'!CF22","v":365},{"$f":"'Inputs T'!CG22","v":365},{"$f":"'Inputs T'!CH22","v":365},{"$f":"'Inputs T'!CI22","v":365},{"$f":"'Inputs T'!CJ22","v":365},{"$f":"'Inputs T'!CK22","v":365},{"$f":"'Inputs T'!CL22","v":365},{"$f":"'Inputs T'!CM22","v":365},{"$f":"'Inputs T'!CN22","v":365},{"$f":"'Inputs T'!CO22","v":365},{"$f":"'Inputs T'!CP22","v":365},{"$f":"'Inputs T'!CQ22","v":365},{"$f":"'Inputs T'!CR22","v":366},{"$f":"'Inputs T'!CS22","v":366},{"$f":"'Inputs T'!CT22","v":366},{"$f":"'Inputs T'!CU22","v":366},{"$f":"'Inputs T'!CV22","v":365},{"$f":"'Inputs T'!CW22","v":365},{"$f":"'Inputs T'!CX22","v":365},{"$f":"'Inputs T'!CY22","v":365},{"$f":"'Inputs T'!CZ22","v":365},{"$f":"'Inputs T'!DA22","v":365},{"$f":"'Inputs T'!DB22","v":365},{"$f":"'Inputs T'!DC22","v":365},{"$f":"'Inputs T'!DD22","v":365},{"$f":"'Inputs T'!DE22","v":365},{"$f":"'Inputs T'!DF22","v":365},{"$f":"'Inputs T'!DG22","v":365},{"$f":"'Inputs T'!DH22","v":366},{"$f":"'Inputs T'!DI22","v":366},{"$f":"'Inputs T'!DJ22","v":366},{"$f":"'Inputs T'!DK22","v":366},{"$f":"'Inputs T'!DL22","v":365},{"$f":"'Inputs T'!DM22","v":365},{"$f":"'Inputs T'!DN22","v":365},{"$f":"'Inputs T'!DO22","v":365},{"$f":"'Inputs T'!DP22","v":365},{"$f":"'Inputs T'!DQ22","v":365},{"$f":"'Inputs T'!DR22","v":365},{"$f":"'Inputs T'!DS22","v":365},{"$f":"'Inputs T'!DT22","v":365},{"$f":"'Inputs T'!DU22","v":365},{"$f":"'Inputs T'!DV22","v":365},{"$f":"'Inputs T'!DW22","v":365},{"$f":"'Inputs T'!DX22","v":366},{"$f":"'Inputs T'!DY22","v":366},{"$f":"'Inputs T'!DZ22","v":366},{"$f":"'Inputs T'!EA22","v":366},{"$f":"'Inputs T'!EB22","v":365},{"$f":"'Inputs T'!EC22","v":365},{"$f":"'Inputs T'!ED22","v":365},{"$f":"'Inputs T'!EE22","v":365},{"$f":"'Inputs T'!EF22","v":365},{"$f":"'Inputs T'!EG22","v":365},{"$f":"'Inputs T'!EH22","v":365},{"$f":"'Inputs T'!EI22","v":365},{"$f":"'Inputs T'!EJ22","v":365},{"$f":"'Inputs T'!EK22","v":365},{"$f":"'Inputs T'!EL22","v":365},{"$f":"'Inputs T'!EM22","v":365},{"$f":"'Inputs T'!EN22","v":366},{"$f":"'Inputs T'!EO22","v":366},{"$f":"'Inputs T'!EP22","v":366},{"$f":"'Inputs T'!EQ22","v":366},{"$f":"'Inputs T'!ER22","v":365},{"$f":"'Inputs T'!ES22","v":365},{"$f":"'Inputs T'!ET22","v":365},{"$f":"'Inputs T'!EU22","v":365},{"$f":"'Inputs T'!EV22","v":365},{"$f":"'Inputs T'!EW22","v":365},{"$f":"'Inputs T'!EX22","v":365},{"$f":"'Inputs T'!EY22","v":365},{"$f":"'Inputs T'!EZ22","v":365},{"$f":"'Inputs T'!FA22","v":365},{"$f":"'Inputs T'!FB22","v":365},{"$f":"'Inputs T'!FC22","v":365},{"$f":"'Inputs T'!FD22","v":366},{"$f":"'Inputs T'!FE22","v":366},{"$f":"'Inputs T'!FF22","v":366}]
[]
[null,"Порядковый номер операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M24","v":0},{"$f":"'Inputs T'!N24","v":0},{"$f":"'Inputs T'!O24","v":0},{"$f":"'Inputs T'!P24","v":0},{"$f":"'Inputs T'!Q24","v":0},{"$f":"'Inputs T'!R24","v":0},{"$f":"'Inputs T'!S24","v":0},{"$f":"'Inputs T'!T24","v":0},{"$f":"'Inputs T'!U24","v":0},{"$f":"'Inputs T'!V24","v":0},{"$f":"'Inputs T'!W24","v":0},{"$f":"'Inputs T'!X24","v":0},{"$f":"'Inputs T'!Y24","v":1},{"$f":"'Inputs T'!Z24","v":2},{"$f":"'Inputs T'!AA24","v":3},{"$f":"'Inputs T'!AB24","v":4},{"$f":"'Inputs T'!AC24","v":5},{"$f":"'Inputs T'!AD24","v":6},{"$f":"'Inputs T'!AE24","v":7},{"$f":"'Inputs T'!AF24","v":8},{"$f":"'Inputs T'!AG24","v":9},{"$f":"'Inputs T'!AH24","v":10},{"$f":"'Inputs T'!AI24","v":11},{"$f":"'Inputs T'!AJ24","v":12},{"$f":"'Inputs T'!AK24","v":13},{"$f":"'Inputs T'!AL24","v":14},{"$f":"'Inputs T'!AM24","v":15},{"$f":"'Inputs T'!AN24","v":16},{"$f":"'Inputs T'!AO24","v":17},{"$f":"'Inputs T'!AP24","v":18},{"$f":"'Inputs T'!AQ24","v":19},{"$f":"'Inputs T'!AR24","v":20},{"$f":"'Inputs T'!AS24","v":0},{"$f":"'Inputs T'!AT24","v":0},{"$f":"'Inputs T'!AU24","v":0},{"$f":"'Inputs T'!AV24","v":0},{"$f":"'Inputs T'!AW24","v":0},{"$f":"'Inputs T'!AX24","v":0},{"$f":"'Inputs T'!AY24","v":0},{"$f":"'Inputs T'!AZ24","v":0},{"$f":"'Inputs T'!BA24","v":0},{"$f":"'Inputs T'!BB24","v":0},{"$f":"'Inputs T'!BC24","v":0},{"$f":"'Inputs T'!BD24","v":0},{"$f":"'Inputs T'!BE24","v":0},{"$f":"'Inputs T'!BF24","v":0},{"$f":"'Inputs T'!BG24","v":0},{"$f":"'Inputs T'!BH24","v":0},{"$f":"'Inputs T'!BI24","v":0},{"$f":"'Inputs T'!BJ24","v":0},{"$f":"'Inputs T'!BK24","v":0},{"$f":"'Inputs T'!BL24","v":0},{"$f":"'Inputs T'!BM24","v":0},{"$f":"'Inputs T'!BN24","v":0},{"$f":"'Inputs T'!BO24","v":0},{"$f":"'Inputs T'!BP24","v":0},{"$f":"'Inputs T'!BQ24","v":0},{"$f":"'Inputs T'!BR24","v":0},{"$f":"'Inputs T'!BS24","v":0},{"$f":"'Inputs T'!BT24","v":0},{"$f":"'Inputs T'!BU24","v":0},{"$f":"'Inputs T'!BV24","v":0},{"$f":"'Inputs T'!BW24","v":0},{"$f":"'Inputs T'!BX24","v":0},{"$f":"'Inputs T'!BY24","v":0},{"$f":"'Inputs T'!BZ24","v":0},{"$f":"'Inputs T'!CA24","v":0},{"$f":"'Inputs T'!CB24","v":0},{"$f":"'Inputs T'!CC24","v":0},{"$f":"'Inputs T'!CD24","v":0},{"$f":"'Inputs T'!CE24","v":0},{"$f":"'Inputs T'!CF24","v":0},{"$f":"'Inputs T'!CG24","v":0},{"$f":"'Inputs T'!CH24","v":0},{"$f":"'Inputs T'!CI24","v":0},{"$f":"'Inputs T'!CJ24","v":0},{"$f":"'Inputs T'!CK24","v":0},{"$f":"'Inputs T'!CL24","v":0},{"$f":"'Inputs T'!CM24","v":0},{"$f":"'Inputs T'!CN24","v":0},{"$f":"'Inputs T'!CO24","v":0},{"$f":"'Inputs T'!CP24","v":0},{"$f":"'Inputs T'!CQ24","v":0},{"$f":"'Inputs T'!CR24","v":0},{"$f":"'Inputs T'!CS24","v":0},{"$f":"'Inputs T'!CT24","v":0},{"$f":"'Inputs T'!CU24","v":0},{"$f":"'Inputs T'!CV24","v":0},{"$f":"'Inputs T'!CW24","v":0},{"$f":"'Inputs T'!CX24","v":0},{"$f":"'Inputs T'!CY24","v":0},{"$f":"'Inputs T'!CZ24","v":0},{"$f":"'Inputs T'!DA24","v":0},{"$f":"'Inputs T'!DB24","v":0},{"$f":"'Inputs T'!DC24","v":0},{"$f":"'Inputs T'!DD24","v":0},{"$f":"'Inputs T'!DE24","v":0},{"$f":"'Inputs T'!DF24","v":0},{"$f":"'Inputs T'!DG24","v":0},{"$f":"'Inputs T'!DH24","v":0},{"$f":"'Inputs T'!DI24","v":0},{"$f":"'Inputs T'!DJ24","v":0},{"$f":"'Inputs T'!DK24","v":0},{"$f":"'Inputs T'!DL24","v":0},{"$f":"'Inputs T'!DM24","v":0},{"$f":"'Inputs T'!DN24","v":0},{"$f":"'Inputs T'!DO24","v":0},{"$f":"'Inputs T'!DP24","v":0},{"$f":"'Inputs T'!DQ24","v":0},{"$f":"'Inputs T'!DR24","v":0},{"$f":"'Inputs T'!DS24","v":0},{"$f":"'Inputs T'!DT24","v":0},{"$f":"'Inputs T'!DU24","v":0},{"$f":"'Inputs T'!DV24","v":0},{"$f":"'Inputs T'!DW24","v":0},{"$f":"'Inputs T'!DX24","v":0},{"$f":"'Inputs T'!DY24","v":0},{"$f":"'Inputs T'!DZ24","v":0},{"$f":"'Inputs T'!EA24","v":0},{"$f":"'Inputs T'!EB24","v":0},{"$f":"'Inputs T'!EC24","v":0},{"$f":"'Inputs T'!ED24","v":0},{"$f":"'Inputs T'!EE24","v":0},{"$f":"'Inputs T'!EF24","v":0},{"$f":"'Inputs T'!EG24","v":0},{"$f":"'Inputs T'!EH24","v":0},{"$f":"'Inputs T'!EI24","v":0},{"$f":"'Inputs T'!EJ24","v":0},{"$f":"'Inputs T'!EK24","v":0},{"$f":"'Inputs T'!EL24","v":0},{"$f":"'Inputs T'!EM24","v":0},{"$f":"'Inputs T'!EN24","v":0},{"$f":"'Inputs T'!EO24","v":0},{"$f":"'Inputs T'!EP24","v":0},{"$f":"'Inputs T'!EQ24","v":0},{"$f":"'Inputs T'!ER24","v":0},{"$f":"'Inputs T'!ES24","v":0},{"$f":"'Inputs T'!ET24","v":0},{"$f":"'Inputs T'!EU24","v":0},{"$f":"'Inputs T'!EV24","v":0},{"$f":"'Inputs T'!EW24","v":0},{"$f":"'Inputs T'!EX24","v":0},{"$f":"'Inputs T'!EY24","v":0},{"$f":"'Inputs T'!EZ24","v":0},{"$f":"'Inputs T'!FA24","v":0},{"$f":"'Inputs T'!FB24","v":0},{"$f":"'Inputs T'!FC24","v":0},{"$f":"'Inputs T'!FD24","v":0},{"$f":"'Inputs T'!FE24","v":0},{"$f":"'Inputs T'!FF24","v":0}]
[null,"Год операционного периода",null,null,null,null,null,"индекс",null,null,null,null,{"$f":"'Inputs T'!M25","v":0},{"$f":"'Inputs T'!N25","v":0},{"$f":"'Inputs T'!O25","v":0},{"$f":"'Inputs T'!P25","v":0},{"$f":"'Inputs T'!Q25","v":0},{"$f":"'Inputs T'!R25","v":0},{"$f":"'Inputs T'!S25","v":0},{"$f":"'Inputs T'!T25","v":0},{"$f":"'Inputs T'!U25","v":0},{"$f":"'Inputs T'!V25","v":0},{"$f":"'Inputs T'!W25","v":0},{"$f":"'Inputs T'!X25","v":0},{"$f":"'Inputs T'!Y25","v":1},{"$f":"'Inputs T'!Z25","v":1},{"$f":"'Inputs T'!AA25","v":1},{"$f":"'Inputs T'!AB25","v":2},{"$f":"'Inputs T'!AC25","v":2},{"$f":"'Inputs T'!AD25","v":2},{"$f":"'Inputs T'!AE25","v":2},{"$f":"'Inputs T'!AF25","v":3},{"$f":"'Inputs T'!AG25","v":3},{"$f":"'Inputs T'!AH25","v":3},{"$f":"'Inputs T'!AI25","v":3},{"$f":"'Inputs T'!AJ25","v":4},{"$f":"'Inputs T'!AK25","v":4},{"$f":"'Inputs T'!AL25","v":4},{"$f":"'Inputs T'!AM25","v":4},{"$f":"'Inputs T'!AN25","v":5},{"$f":"'Inputs T'!AO25","v":5},{"$f":"'Inputs T'!AP25","v":5},{"$f":"'Inputs T'!AQ25","v":5},{"$f":"'Inputs T'!AR25","v":6},{"$f":"'Inputs T'!AS25","v":0},{"$f":"'Inputs T'!AT25","v":0},{"$f":"'Inputs T'!AU25","v":0},{"$f":"'Inputs T'!AV25","v":0},{"$f":"'Inputs T'!AW25","v":0},{"$f":"'Inputs T'!AX25","v":0},{"$f":"'Inputs T'!AY25","v":0},{"$f":"'Inputs T'!AZ25","v":0},{"$f":"'Inputs T'!BA25","v":0},{"$f":"'Inputs T'!BB25","v":0},{"$f":"'Inputs T'!BC25","v":0},{"$f":"'Inputs T'!BD25","v":0},{"$f":"'Inputs T'!BE25","v":0},{"$f":"'Inputs T'!BF25","v":0},{"$f":"'Inputs T'!BG25","v":0},{"$f":"'Inputs T'!BH25","v":0},{"$f":"'Inputs T'!BI25","v":0},{"$f":"'Inputs T'!BJ25","v":0},{"$f":"'Inputs T'!BK25","v":0},{"$f":"'Inputs T'!BL25","v":0},{"$f":"'Inputs T'!BM25","v":0},{"$f":"'Inputs T'!BN25","v":0},{"$f":"'Inputs T'!BO25","v":0},{"$f":"'Inputs T'!BP25","v":0},{"$f":"'Inputs T'!BQ25","v":0},{"$f":"'Inputs T'!BR25","v":0},{"$f":"'Inputs T'!BS25","v":0},{"$f":"'Inputs T'!BT25","v":0},{"$f":"'Inputs T'!BU25","v":0},{"$f":"'Inputs T'!BV25","v":0},{"$f":"'Inputs T'!BW25","v":0},{"$f":"'Inputs T'!BX25","v":0},{"$f":"'Inputs T'!BY25","v":0},{"$f":"'Inputs T'!BZ25","v":0},{"$f":"'Inputs T'!CA25","v":0},{"$f":"'Inputs T'!CB25","v":0},{"$f":"'Inputs T'!CC25","v":0},{"$f":"'Inputs T'!CD25","v":0},{"$f":"'Inputs T'!CE25","v":0},{"$f":"'Inputs T'!CF25","v":0},{"$f":"'Inputs T'!CG25","v":0},{"$f":"'Inputs T'!CH25","v":0},{"$f":"'Inputs T'!CI25","v":0},{"$f":"'Inputs T'!CJ25","v":0},{"$f":"'Inputs T'!CK25","v":0},{"$f":"'Inputs T'!CL25","v":0},{"$f":"'Inputs T'!CM25","v":0},{"$f":"'Inputs T'!CN25","v":0},{"$f":"'Inputs T'!CO25","v":0},{"$f":"'Inputs T'!CP25","v":0},{"$f":"'Inputs T'!CQ25","v":0},{"$f":"'Inputs T'!CR25","v":0},{"$f":"'Inputs T'!CS25","v":0},{"$f":"'Inputs T'!CT25","v":0},{"$f":"'Inputs T'!CU25","v":0},{"$f":"'Inputs T'!CV25","v":0},{"$f":"'Inputs T'!CW25","v":0},{"$f":"'Inputs T'!CX25","v":0},{"$f":"'Inputs T'!CY25","v":0},{"$f":"'Inputs T'!CZ25","v":0},{"$f":"'Inputs T'!DA25","v":0},{"$f":"'Inputs T'!DB25","v":0},{"$f":"'Inputs T'!DC25","v":0},{"$f":"'Inputs T'!DD25","v":0},{"$f":"'Inputs T'!DE25","v":0},{"$f":"'Inputs T'!DF25","v":0},{"$f":"'Inputs T'!DG25","v":0},{"$f":"'Inputs T'!DH25","v":0},{"$f":"'Inputs T'!DI25","v":0},{"$f":"'Inputs T'!DJ25","v":0},{"$f":"'Inputs T'!DK25","v":0},{"$f":"'Inputs T'!DL25","v":0},{"$f":"'Inputs T'!DM25","v":0},{"$f":"'Inputs T'!DN25","v":0},{"$f":"'Inputs T'!DO25","v":0},{"$f":"'Inputs T'!DP25","v":0},{"$f":"'Inputs T'!DQ25","v":0},{"$f":"'Inputs T'!DR25","v":0},{"$f":"'Inputs T'!DS25","v":0},{"$f":"'Inputs T'!DT25","v":0},{"$f":"'Inputs T'!DU25","v":0},{"$f":"'Inputs T'!DV25","v":0},{"$f":"'Inputs T'!DW25","v":0},{"$f":"'Inputs T'!DX25","v":0},{"$f":"'Inputs T'!DY25","v":0},{"$f":"'Inputs T'!DZ25","v":0},{"$f":"'Inputs T'!EA25","v":0},{"$f":"'Inputs T'!EB25","v":0},{"$f":"'Inputs T'!EC25","v":0},{"$f":"'Inputs T'!ED25","v":0},{"$f":"'Inputs T'!EE25","v":0},{"$f":"'Inputs T'!EF25","v":0},{"$f":"'Inputs T'!EG25","v":0},{"$f":"'Inputs T'!EH25","v":0},{"$f":"'Inputs T'!EI25","v":0},{"$f":"'Inputs T'!EJ25","v":0},{"$f":"'Inputs T'!EK25","v":0},{"$f":"'Inputs T'!EL25","v":0},{"$f":"'Inputs T'!EM25","v":0},{"$f":"'Inputs T'!EN25","v":0},{"$f":"'Inputs T'!EO25","v":0},{"$f":"'Inputs T'!EP25","v":0},{"$f":"'Inputs T'!EQ25","v":0},{"$f":"'Inputs T'!ER25","v":0},{"$f":"'Inputs T'!ES25","v":0},{"$f":"'Inputs T'!ET25","v":0},{"$f":"'Inputs T'!EU25","v":0},{"$f":"'Inputs T'!EV25","v":0},{"$f":"'Inputs T'!EW25","v":0},{"$f":"'Inputs T'!EX25","v":0},{"$f":"'Inputs T'!EY25","v":0},{"$f":"'Inputs T'!EZ25","v":0},{"$f":"'Inputs T'!FA25","v":0},{"$f":"'Inputs T'!FB25","v":0},{"$f":"'Inputs T'!FC25","v":0},{"$f":"'Inputs T'!FD25","v":0},{"$f":"'Inputs T'!FE25","v":0},{"$f":"'Inputs T'!FF25","v":0}]