{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Содержание","Инструкция","Слайд","Результаты_1","Результаты_2","Контроль","Графики","Вводные","Расчет","Отчеты","Прогнозы","Формат"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":4,"defined_names":663,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Содержание","index":0,"n_rows":13,"n_cols":4,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[null,"№ листа","Имя листа","Описание"]
[null,1,"Инструкция","Описание функционала шаблона и рекомендации по работе"]
[null,2,"Слайд","Резюме проекта для стандарта презентации"]
[null,3,"Результаты_1","Ключевые показатели эффективности проекта"]
[null,4,"Результаты_2","Налоговые поступления в бюджет (без мер и с мерами поддержки)"]
[null,5,"Контроль","Панель управления финансовой моделью "]
[null,6,"Графики","Ключевые графики по проекту"]
[null,7,"Вводные","Основные допущения и вводные данные "]
[null,8,"Расчет","Расчет основных показателей"]
[null,9,"Отчеты","Отчетность по проекту (ОДДС, ОПиУ и Баланс)"]
[null,10,"Прогнозы","Прогноз основных макроэкономических показателей"]
[null,11,"Формат","Для добавления листов в формате модели"]

{"sheet":"Инструкция","index":1,"n_rows":60,"n_cols":17,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[null,"Описание функционала шаблона и рекомендации по работе",null,null,"К содержанию"]
[null,"Инструкция по работе с документом"]
[null,"Пожалуйста, внимательно ознакомьтесь с инструкцией, если работаете с документом впервые "]
[]
[null,"Настоящий файл предназначен для расчета показателей эффективности инвестиционного проекта согласно основным требованиям, указанным в постановлении Правительства РФ № 1577 и Методике Минэкономразвития России,"]
[null,"на которую ссылается постановление."]
[]
[null,"Подготовка к работе с файлом"]
[null,"Определенный функционал модели реализован с использованием макросов (скрипт, написанный на языке VBA, который запускается с помощью кнопки)."]
[null,"Перед использованием документа убедитесь, что у вас разрешен запуск макросов."]
[]
[null,"Описание работы каждого макроса приведено ниже. "]
[]
[null,"Структура документа"]
[null,"Модель состоит из 10 основыных листов. При необходимости можно добавлять вспомогательные листы. "]
[null,"Новые листы рекомендуется добавлять, копируя лист \"Формат\" (после можно будет нажать на кнопку \"обновить содержание\")"]
[null,"Каждый лист состоит из нескольких блоков расчетов, объединенных одной тематикой. Например, вкладка «Вводные» разделена на блоки «Базис», «Индексы», «Строительство (реконструкция)» и т.д."]
[null,"Для удобной навигации между блоками можно использовать ctrl + стрелочки \"вверх\" или \"вниз\" в столбце А. "]
[]
[null,"В расчете используется выделение различными стилями тех ячеек, которые содержат различные типы данных:"]
[null," - вводные",null,null,2,"ячейки, используемые для ввода данных вручную"]
[null," - ссылка с листа \"Контроль\"",null,null,2]
[null," - расчет",null,null,2]
[]
[null,"Краткое описание каждого из листов представлено на вкладке «Содержание»"]
[]
[null,"Описание ключевых листов"]
[null,"На листе «Вводные» вносятся исходные данные и допущения для расчета"]
[]
[null,"На листе «Расчет» представлена калькуляция по основным блокам проекта:"]
[null,"- инвестиции"]
[null,"- операционная деятельность"]
[null,"- оборотный капитал"]
[null,"- финансирование"]
[null,"- налоги"]
[null,"- эффективность проекта, и т.д."]
[]
[null,"На данной вкладке используются вводные параметры с листа \"Вводные\", дополнительных вводных не требуется"]
[]
[null,"На листе «Отчеты» выведены 3 формы отчетности (ОПиУ, Баланс и ОДДС)"]
[]
[null,"На листе «Контроль» реализована панель управления финансовой моделью, которая позволяет задавать различные сценарии по льготам, налоговым режимам, мерам поддержки, и прочее."]
[null,"На листе указаны основные сценарии проекта и выделен активный сценарий"]
[null,"В ячейке \"E5\" указан номер активного сценария, переключение между активными сценариями осуществляется ручным вводом в ячейку номера сценария, либо через счетчик"]
[null,"В ячейке \"E6\" указан номер сценария, который используется в качестве альтернативного к активному сценарию"]
[null,"По умолчанию сценарий №1 является базовым и отражает реализацию проекта без мер поддержки, а сценарий №2 отражает реализацию проекта с целевыми мерами"]
[null,"Настроить различные сценарии можно в столбцах справа; вводные задаются в специально выделенных ячейках "]
[null,"После изменения в расчетах модели или параметрах сценариев необходимо:"]
[null,"- выбрать в качестве основного сценария сценарий \"Без мер\", а в качестве альтернативного - сценарий \"С мерами\" "]
[null,"- пересчитать таблицу чувствительности, нажав кнопку \"Пересчет сценариев\""]
[]
[null,"По завершении работы с моделью необходимо заполнить листы \"Слайд\" и \"Результаты-1\" (только те ячейки, в которых нет формул)"]
[null,"На листе \"Слайд\" необходимо заполнить блоки \"профиль проекта\", \"преимущества реализации проекта\" и прочие блоки, выделенные цветом",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"текст"]
[null,"На листе \"Результаты 1\" необходимо заполнить блоки \"Структура финансирования капитальных и иных затрат\", \"Сроки реализации\" и прочие блоки, выделенные цветом",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"текст"]
[null,"На листе \"Результаты 2\" необходимо заполнить данные (при наличии) по инвестициям в объекты инф-ры по проекту (строки 11-13) и в объекты инф-ры за периметром проекта (строки 15-17)"]
[]
[null,"Описание работы макросов"]
[null,"Обновить содержание (лист \"Содержание\") - обновление листа \"Содержание\""]
[null,"Пересчитать сценарии (лист \"Контроль\") - пересчет таблицы чувствительности и заполнение вкладки \"Результаты 2\" в зависимости от выбранного альтернативного сценария"]
[null,"Подобрать номер года (лист \"Контроль\") - определить оптимальный момент для начала возмещения затрат на инфраструктуру в рамках СЗПК (под оптимальностью понимается наибольший NPV) для сценария 2"]

{"sheet":"Слайд","index":2,"n_rows":43,"n_cols":30,"rows_kept":43,"cut":false,"hidden":false,"merged":[[33,22,33,25],[35,1,35,15],[35,17,35,25],[36,1,39,15],[36,17,37,23],[36,24,37,25],[38,17,39,23],[38,24,39,25],[30,1,30,7],[31,1,33,7],[31,14,32,14],[31,15,32,15],[33,9,33,13],[33,17,33,21],[31,9,32,13],[28,1,28,5],[28,6,28,7],[28,17,28,21],[28,22,28,23],[28,24,28,25],[29,14,30,14],[29,15,30,15],[29,17,32,21],[29,22,32,23],[29,24,32,25],[28,9,28,13],[29,9,30,13],[26,1,26,5],[26,6,26,7],[26,17,26,21],[26,22,26,23],[26,24,26,25],[27,1,27,5],[27,6,27,7],[27,17,27,21],[27,22,27,25],[26,9,26,13],[27,9,27,13],[25,1,25,5],[25,6,25,7],[25,9,25,13],[25,17,25,21],[25,22,25,23],[25,24,25,25],[22,1,22,5],[22,6,22,7],[22,22,22,23],[22,24,22,25],[23,1,23,5],[23,6,23,7],[23,17,23,21],[23,22,23,23],[23,24,23,25],[21,1,21,5],[21,6,21,7],[21,17,21,21],[21,22,21,25],[17,22,18,23],[17,24,18,25],[18,1,18,5],[18,6,18,7],[19,1,19,5],[19,6,19,7],[19,17,19,21],[19,22,19,23],[19,24,19,25],[13,9,23,15],[13,17,14,21],[13,22,14,23],[13,24,14,25],[15,17,15,21],[15,22,15,25],[16,17,16,21],[17,17,18,21],[9,24,9,25],[10,17,10,23],[10,24,10,25],[12,9,12,15],[12,17,12,21],[12,22,12,23],[12,24,12,25],[20,1,20,5],[20,6,20,7],[20,17,20,21],[20,22,20,25],[7,1,16,7],[7,9,10,15],[7,17,7,23],[7,24,7,25],[8,17,8,23],[8,24,8,25],[9,17,9,23],[16,22,16,23],[16,24,16,25],[1,1,2,24],[1,25,2,25],[3,1,3,21],[4,1,4,4],[4,6,4,10],[4,12,4,15],[4,17,4,20],[4,22,4,25],[6,1,6,7],[6,9,6,15],[6,17,6,25]]}
[null,"Резюме проекта для стандарта презентации",null,null,"К содержанию"]
[null,"Агентство инвестиционного развития",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,"Проверка",{"$f":" (Y8 >= Y9) * 1","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Сценарий",{"$f":" (Контроль!E5 = 1) * 1","v":1}]
[null,"[Название проекта]"]
[null,"Участвующий ФОИВ",null,null,null,null,"Местоположение реализации проекта",null,null,null,null,null,"Наименование инициатора",null,null,null,null,"Имя бенефициара",null,null,null,null,"Наименование национального проекта"]
[]
[null,"I. Бизнес профиль",null,null,null,null,null,null,null,"VI. Вклад в национальный проект",null,null,null,null,null,null,null,"IX. Финансовые показатели, млрд. руб."]
[null,"Описать цель проекта, рынок и название отрасли",null,null,null,null,null,null,null,"Указать, к какому национальному проекту относится данный проект и какой вклад он вносит (в денежном выражении, рабочих местах и т.д.)",null,null,null,null,null,null,null,"Общий бюджет",null,null,null,null,null,null,{"$f":" Y10 + Y11","v":68.076637664314333}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"в т.ч . инвестиции в основной капитал",null,null,null,null,null,null,{"$f":" БДДС[[#This Row],[Всего]] / 1000","v":61.122483042871828}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Собственные средства",null,null,null,null,null,null,{"$f":" Результаты_2!E19 / 1000","v":27.230655065725731}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Заемные средства",null,null,null,null,null,null,{"$f":" Результаты_2!E20 / 1000","v":40.845982598588598}]
[]
[null,null,null,null,null,null,null,null,null,"VII. Преимущества реализации проекта",null,null,null,null,null,null,null,"X. Показатели эффективности",null,null,null,null,"Без мер",null,"С мерами"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Доходность по проекту, % ",null,null,null,null,{"$f":" Контроль!I25","v":0.16039382815361028},null,{"$f":" Контроль!J25","v":0.19149534106254573}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Среднеотраслевая доходность, %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Доходность акционера по проекту, %",null,null,null,null,{"$f":" Контроль!I26","v":0.21543578505516053},null,{"$f":" Контроль!J26","v":0.29337363839149488}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Бюджетный эффект, млрд руб. *",null,null,null,null,{"$f":" Результаты_2!E29 / 1000","v":115.7926381358933},null,{"$f":" Результаты_2!E43 / 1000","v":109.75048016556757}]
[null,"II. Рабочие места",null,null,null,null,"Кол-во мест"]
[null,"Действующие рабочие места:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Субъектовый бюджет, млрд. руб.",null,null,null,null,{"$f":" Результаты_2!E36 / 1000","v":49.180181023486},null,{"$f":" Результаты_2!E50 / 1000","v":42.706969563934784}]
[null,"Новые рабочие места:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Чистый бюджетный эффект, млрд руб. **",null,null,null,null,{"$f":" Результаты_2!E59 / 1000","v":79.664636446840944}]
[null,"в т. ч. завезённые",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Субъектовый бюджет, млрд. руб.",null,null,null,null,{"$f":" (Результаты_2!E50 - Результаты_2!E36) / 1000","v":-6.4732114595512176}]
[null,"в т. ч. Местные",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Окупаемость, лет",null,null,null,null,{"$f":" Контроль!I31","v":10.194055884451865},null,{"$f":" Контроль!J31","v":8.7476099839507366}]
[null,"Рабочие места на период строительства",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV проекта, млрд руб.",null,null,null,null,{"$f":" Контроль!I29 / 1000","v":5.1926950100466565},null,{"$f":" Контроль!J29 / 1000","v":14.139820944715874}]
[]
[null,"III. Сроки реализации",null,null,null,null,"Годы",null,null,"VIII. Инфраструктура для проекта",null,null,null,null,"Сроки","млрд руб.",null,"XI. Меры поддержки проекта, млрд руб.",null,null,null,null,"Федеральные",null,"Региональные"]
[null,"Капитальное строительство:",null,null,null,null,null,null,null,"Объект сопутствующей инфраструктуры",null,null,null,null,null,null,null,"Налоговые льготы",null,null,null,null,{"$f":" (Результаты_2!E31 + Результаты_2!E32 + Результаты_2!E34 - Результаты_2!E45 - Результаты_2!E46 - Результаты_2!E48) / 1000","v":0},null,{"$f":" (Результаты_2!E37 + Результаты_2!E40 - Результаты_2!E51 - Результаты_2!E54) / 1000","v":10.352692862580467}]
[null,"Выход на прибыльность:",null,null,null,null,null,null,null,"Объект обеспечивающей инфораструктуры",null,null,null,null,null,null,null,"Субсидирование долга",null,null,null,null,{"$f":" Результаты_2!E27 / 1000","v":11.029216238465814}]
[null,"Выход на проектную мощность:",null,null,null,null,null,null,null,"Прочие объекты инфраструктуры проекта, которые попадают под определение сопутствующей или обеспечивающей согласно 69-ФЗ",null,null,null,null,null,null,null,"Возмещение инфраструктуры по СЗПК",null,null,null,null,{"$f":" Контроль!J40 / 1000","v":13.074180505183239},null,{"$f":" Контроль!J41 / 1000","v":5.9824469750775702}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Иные меры поддержки"]
[null,"IV. Опыт и компетенции"]
[null,"ФИО, должность, роль в проекте, опыт успешной реализации схожих проектов / количество лет в проектах отрасли"]
[]
[null,null,null,null,null,null,null,null,null,"Итог:",null,null,null,null,null,{"$f":"SUM(P27:P33)","v":0},null,"Итог:",null,null,null,null,{"$f":"SUM(W27:Z33)","v":40.438536581307098}]
[]
[null,"V. Базовые условия/необходимые решения",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XII. Мультипликативные эффекты"]
[null,"Перечислить условия, необходимые для запуска проекта:\n   Возврат затрат на инфраструктуру\n   Стабилизация налогов\n   Налоговые льготы и прочее",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Соотношение средств господдержки к собственным инвестициям в проект",null,null,null,null,null,null,{"$f":"IFERROR(W34/Y10,\"н/д\")","v":1.4850372304192441}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Соотношение средств господдержки к чистому бюджетному эффекту",null,null,null,null,null,null,{"$f":"IFERROR(W34/W21,\"н/д\")","v":0.50760962937791287}]
[]
[]
[null,"* Сумма всех чистых налоговых поступлений в бюджеты федерального, регионального и местного уровней"]
[null,"** Бюджетный эффект в сценарии \"Без мер\" за вычетом суммы всех налоговых и неналоговых мер гос. поддержки и выпадающих налогов, уплачиваемых в рамках проекта в сценарии \"С мерами\""]

{"sheet":"Результаты_1","index":3,"n_rows":171,"n_cols":26,"rows_kept":171,"cut":false,"hidden":false,"merged":[[46,5,46,6],[47,5,47,6]]}
[null,"Ключевые показатели эффективности проекта",null,null,"К содержанию"]
[null,null,"1. Оценка коммерческой эффективности проекта"]
[]
[null,null,"Ключевые финансовые показатели "]
[]
[null,"Структура финансирования капитальных и иных затрат "]
[]
[null,null,"Затраты \\ источники",null,null,null,null,"с НДС / без НДС","Заемные средства","Собственные средства","Итого"]
[null,null,"СМР и ПИР","в валюте (указать)*",null,null,null,"млн руб.",null,null,{"$f":"SUM(I9:J9)","v":0}]
[null,null,"Российское оборудование","в валюте (указать)",null,null,null,"млн руб.",null,null,0]
[null,null,"Импортное оборудование (импорт пересчитан в руб.)","в валюте (указать)",null,null,null,"млн руб.",null,null,0]
[null,null,"НИОКР","в валюте (указать)",null,null,null,"млн руб.",null,null,0]
[null,null,"Оборотный капитал","в валюте (указать)",null,null,null,"млн руб.",null,null,0]
[null,null,"Иное","в валюте (указать)",null,null,null,"млн руб.",null,null,0]
[null,null,"Финансирование итого ","в валюте (указать)",null,null,null,"млн руб.",{"$f":"SUM(I9:I14)","v":0},{"$f":"SUM(J9:J14)","v":0},{"$f":"SUM(K9:K14)","v":0}]
[null,null,"Итого структура финансирования",null,null,null,null,"%",{"$f":"IFERROR(I15/$K$15,\"н/д\")","v":"н/д"},{"$f":"IFERROR(J15/$K$15,\"н/д\")","v":"н/д"}]
[null,"*возможно добавление нескольких столбцов при наличии нескольких валют"]
[]
[null,"Сроки реализации"]
[]
[null,null,"Инвестиционная фаза","ОТ",null,"ДО"]
[null,null,"Период финансирования ОС (выборка)","ОТ",null,"ДО"]
[null,null,"Год выхода на прибыльность","Год"]
[null,null,"Год выхода на полную мощность","Год"]
[]
[null,null,"Периоды строительства инфраструктуры"]
[null,null,"Инфраструктура в модели проекта "]
[null,null,"Указать наименование объекта","ОТ",null,"ДО"]
[null,null,"Указать наименование объекта","ОТ",null,"ДО"]
[null,null,"Указать наименование объекта","ОТ",null,"ДО"]
[null,null,"Инфраструктура за периметром проекта"]
[null,null,"Указать наименование объекта","ОТ",null,"ДО"]
[null,null,"Указать наименование объекта","ОТ",null,"ДО"]
[null,null,"Указать наименование объекта","ОТ",null,"ДО"]
[]
[]
[null,"Результаты реализации проекта"]
[]
[null,null,null,null,null,"База расчета"]
[null,null,null,null,null,"Для Проекта","Для акционеров"]
[null,null,"NPV","млн руб.",null,{"$f":" Расчет!E811","v":5192.6950100466565},{"$f":" Расчет!E825","v":3326.6947196175065}]
[null,null,"   в т.ч. Терминальная стоимость","млн руб.",null,"-","-"]
[null,null,"IRR","%",null,{"$f":" Расчет!E814","v":0.16039382815361028},{"$f":" Расчет!E828","v":0.21543578505516053}]
[]
[null,null,"Период окупаемости","лет",null,{"$f":" Расчет!E815","v":10.194055884451865},{"$f":" Расчет!E829","v":9.3863899627720464}]
[null,null,"Дисконтированный период окупаемости","лет",null,{"$f":" Расчет!E816","v":17.338356671054925},{"$f":" Расчет!E830","v":16.422253446915363}]
[null,null,"Прогнозный период финансовой модели","лет",null,{"$f":" Вводные!E24","v":20}]
[null,null,"Дисконтированный бюджетный эффект (прогнозный период)","млн руб.",null,{"$f":"F154","v":52269.349579668684}]
[]
[]
[null,null,"Показатели операционной стадии:"]
[null,null,"DSCR min",{"$f":" MIN(F109:Y109)","v":1.1693262474682733}]
[null,null,"DSCR срзнач",{"$f":" IFERROR(AVERAGE(F109:Y109), \"н/д\")","v":2.4748004530624588}]
[null,null,"EBITDA рентабельность max",{"$f":" MAX(F101:Y101)","v":0.27637403272654981}]
[null,null,"EBITDA рентабельность срзнач",{"$f":" IFERROR(AVERAGE(F101:Y101), \"н/д\")","v":0.2665191935365801}]
[null,null,"D/EBITDA max",{"$f":" MAX(F110:Y110)","v":2.5830083299114666}]
[null,null,"D/EBITDA срзнач",{"$f":" IFERROR(AVERAGE(F110:Y110), \"н/д\")","v":0.86140372124376419}]
[null,null,"WACC срзнач",{"$f":" Вводные!E198","v":0.14305203276685685}]
[null,null,"Стоимость акционерного капитала (Cost of equity)",{"$f":" Вводные!E191","v":0.1877723581028567}]
[null,null,"Максимальная загрузка (мощность), %"]
[]
[]
[null,"Финансовые результаты"]
[null,null,null,null,null,{"$f":" YEAR(Вводные!$E$11)","v":2021},{"$f":"F64+1","v":2022},{"$f":"G64+1","v":2023},2024,{"$f":"I64+1","v":2025},{"$f":"J64+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,"Итого"]
[null,null,"Показатели операционной деятельности"]
[null,null,"Объемы реализации товара / услуги","млн тонн",null,{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":" Вводные!$E$137 + Вводные!$E$138","v":100},{"$f":"SUM(F66:Y66)","v":2000}]
[null,null,"Цена реализации товара / услуги","руб/тонн",null,{"$f":" (Вводные!$E$141 * Вводные!H$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!H$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":456.72},{"$f":" (Вводные!$E$141 * Вводные!I$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!I$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":474.98880000000003},{"$f":" (Вводные!$E$141 * Вводные!J$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!J$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":493.98835200000008},{"$f":" (Вводные!$E$141 * Вводные!K$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!K$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":513.74788607999994},{"$f":" (Вводные!$E$141 * Вводные!L$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!L$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":534.29780152319995},{"$f":" (Вводные!$E$141 * Вводные!M$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!M$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":555.66971358412809},{"$f":" (Вводные!$E$141 * Вводные!N$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!N$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":577.89650212749325},{"$f":" (Вводные!$E$141 * Вводные!O$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!O$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":601.01236221259296},{"$f":" (Вводные!$E$141 * Вводные!P$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!P$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":625.05285670109674},{"$f":" (Вводные!$E$141 * Вводные!Q$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!Q$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":650.05497096914053},{"$f":" (Вводные!$E$141 * Вводные!R$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!R$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":676.05716980790612},{"$f":" (Вводные!$E$141 * Вводные!S$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!S$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":703.09945660022242},{"$f":" (Вводные!$E$141 * Вводные!T$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!T$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":731.22343486423142},{"$f":" (Вводные!$E$141 * Вводные!U$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!U$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":760.47237225880065},{"$f":" (Вводные!$E$141 * Вводные!V$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!V$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":790.8912671491529},{"$f":" (Вводные!$E$141 * Вводные!W$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!W$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":822.52691783511875},{"$f":" (Вводные!$E$141 * Вводные!X$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!X$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":855.42799454852366},{"$f":" (Вводные!$E$141 * Вводные!Y$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!Y$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":889.64511433046459},{"$f":" (Вводные!$E$141 * Вводные!Z$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!Z$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":925.23091890368335},{"$f":" (Вводные!$E$141 * Вводные!AA$32 * Вводные!$E$137 + Вводные!$E$142 * Вводные!AA$32 * Вводные!$E$138) / (Вводные!$E$137 + Вводные!$E$138)","v":962.24015565983075}]
[]
[null,null,"Показатели прибыли и затрат"]
[null,null,"Выручка","млн руб.",null,{"$f":" Отчеты!H41","v":0},{"$f":" Отчеты!I41","v":0},{"$f":" Отчеты!J41","v":0},{"$f":" Отчеты!K41","v":0},{"$f":" Отчеты!L41","v":0},{"$f":" Отчеты!M41","v":55566.971358412804},{"$f":" Отчеты!N41","v":57789.650212749322},{"$f":" Отчеты!O41","v":60101.2362212593},{"$f":" Отчеты!P41","v":62505.285670109675},{"$f":" Отчеты!Q41","v":65005.497096914063},{"$f":" Отчеты!R41","v":67605.716980790618},{"$f":" Отчеты!S41","v":70309.945660022247},{"$f":" Отчеты!T41","v":73122.343486423139},{"$f":" Отчеты!U41","v":76047.237225880061},{"$f":" Отчеты!V41","v":79089.126714915285},{"$f":" Отчеты!W41","v":82252.69178351188},{"$f":" Отчеты!X41","v":85542.799454852371},{"$f":" Отчеты!Y41","v":88964.511433046457},{"$f":" Отчеты!Z41","v":92523.09189036832},{"$f":" Отчеты!AA41","v":96224.015565983078},{"$f":"SUM(F70:Y70)","v":1112650.1207552385}]
[null,null,"Переменные затраты","млн руб.",null,{"$f":" Отчеты!H42","v":0},{"$f":" Отчеты!I42","v":0},{"$f":" Отчеты!J42","v":0},{"$f":" Отчеты!K42","v":0},{"$f":" Отчеты!L42","v":0},{"$f":" Отчеты!M42","v":-39149.457093427198},{"$f":" Отчеты!N42","v":-40715.4353771643},{"$f":" Отчеты!O42","v":-42344.05279225087},{"$f":" Отчеты!P42","v":-44037.814903940904},{"$f":" Отчеты!Q42","v":-45799.327500098545},{"$f":" Отчеты!R42","v":-47631.300600102477},{"$f":" Отчеты!S42","v":-49536.552624106582},{"$f":" Отчеты!T42","v":-51518.014729070856},{"$f":" Отчеты!U42","v":-53578.735318233688},{"$f":" Отчеты!V42","v":-55721.884730963036},{"$f":" Отчеты!W42","v":-57950.760120201565},{"$f":" Отчеты!X42","v":-60268.79052500963},{"$f":" Отчеты!Y42","v":-62679.542146010011},{"$f":" Отчеты!Z42","v":-65186.723831850417},{"$f":" Отчеты!AA42","v":-67794.19278512444},-783912.58507755445]
[null,null,"Валовая прибыль","млн руб.",null,{"$f":" Отчеты!H43","v":0},{"$f":" Отчеты!I43","v":0},{"$f":" Отчеты!J43","v":0},{"$f":" Отчеты!K43","v":0},{"$f":" Отчеты!L43","v":0},{"$f":" Отчеты!M43","v":16417.514264985606},{"$f":" Отчеты!N43","v":17074.214835585022},{"$f":" Отчеты!O43","v":17757.18342900843},{"$f":" Отчеты!P43","v":18467.470766168772},{"$f":" Отчеты!Q43","v":19206.169596815518},{"$f":" Отчеты!R43","v":19974.416380688141},{"$f":" Отчеты!S43","v":20773.393035915666},{"$f":" Отчеты!T43","v":21604.328757352283},{"$f":" Отчеты!U43","v":22468.501907646372},{"$f":" Отчеты!V43","v":23367.241983952248},{"$f":" Отчеты!W43","v":24301.931663310315},{"$f":" Отчеты!X43","v":25274.008929842741},{"$f":" Отчеты!Y43","v":26284.969287036445},{"$f":" Отчеты!Z43","v":27336.368058517903},{"$f":" Отчеты!AA43","v":28429.822780858638},328737.53567768412]
[null,null,"Постоянные производственные затраты","млн руб.",null,{"$f":" Отчеты!H45","v":0},{"$f":" Отчеты!I45","v":0},{"$f":" Отчеты!J45","v":0},{"$f":" Отчеты!K45","v":0},{"$f":" Отчеты!L45","v":0},{"$f":" Отчеты!M45","v":-378.86571380736001},{"$f":" Отчеты!N45","v":-394.02034235965448},{"$f":" Отчеты!O45","v":-409.78115605404065},{"$f":" Отчеты!P45","v":-426.17240229620234},{"$f":" Отчеты!Q45","v":-443.21929838805039},{"$f":" Отчеты!R45","v":-460.94807032357244},{"$f":" Отчеты!S45","v":-479.38599313651537},{"$f":" Отчеты!T45","v":-498.56143286197596},{"$f":" Отчеты!U45","v":-518.503890176455},{"$f":" Отчеты!V45","v":-539.24404578351323},{"$f":" Отчеты!W45","v":-560.81380761485377},{"$f":" Отчеты!X45","v":-583.24635991944797},{"$f":" Отчеты!Y45","v":-606.5762143162259},{"$f":" Отчеты!Z45","v":-630.83926288887494},{"$f":" Отчеты!AA45","v":-656.07283340443007},-7586.250823331171]
[null,null,"Прочие непроизводственные затраты","млн руб.",null,{"$f":" Отчеты!H46","v":0},{"$f":" Отчеты!I46","v":0},{"$f":" Отчеты!J46","v":0},{"$f":" Отчеты!K46","v":0},{"$f":" Отчеты!L46","v":0},{"$f":" Отчеты!M46","v":-505.15428507648005},{"$f":" Отчеты!N46","v":-525.36045647953927},{"$f":" Отчеты!O46","v":-546.37487473872091},{"$f":" Отчеты!P46","v":-568.22986972826982},{"$f":" Отчеты!Q46","v":-590.95906451740052},{"$f":" Отчеты!R46","v":-614.59742709809655},{"$f":" Отчеты!S46","v":-639.18132418202049},{"$f":" Отчеты!T46","v":-664.74857714930135},{"$f":" Отчеты!U46","v":-691.33852023527334},{"$f":" Отчеты!V46","v":-718.99206104468431},{"$f":" Отчеты!W46","v":-747.7517434864717},{"$f":" Отчеты!X46","v":-777.6618132259307},{"$f":" Отчеты!Y46","v":-808.76828575496779},{"$f":" Отчеты!Z46","v":-841.11901718516663},{"$f":" Отчеты!AA46","v":-874.76377787257343},-10115.001097774895]
[null,null,"Налог на имущество","млн руб.",null,{"$f":" Отчеты!H48","v":0},{"$f":" Отчеты!I48","v":0},{"$f":" Отчеты!J48","v":0},{"$f":" Отчеты!K48","v":0},{"$f":" Отчеты!L48","v":0},{"$f":" Отчеты!M48","v":-690.17952417203117},{"$f":" Отчеты!N48","v":-1331.0605109032028},{"$f":" Отчеты!O48","v":-1232.4634360214841},{"$f":" Отчеты!P48","v":-1133.8663611397653},{"$f":" Отчеты!Q48","v":-1035.2692862580468},{"$f":" Отчеты!R48","v":-936.67221137632794},{"$f":" Отчеты!S48","v":-838.0751364946093},{"$f":" Отчеты!T48","v":-739.47806161289066},{"$f":" Отчеты!U48","v":-640.88098673117167},{"$f":" Отчеты!V48","v":-542.28391184945292},{"$f":" Отчеты!W48","v":-443.68683696773422},{"$f":" Отчеты!X48","v":-345.08976208601547},{"$f":" Отчеты!Y48","v":-246.49268720429674},{"$f":" Отчеты!Z48","v":-147.89561232257799},{"$f":" Отчеты!AA48","v":-49.298537440859363},-10352.692862580467]
[null,null,"EBITDA","млн руб.",null,{"$f":" Отчеты!H49","v":0},{"$f":" Отчеты!I49","v":0},{"$f":" Отчеты!J49","v":0},{"$f":" Отчеты!K49","v":0},{"$f":" Отчеты!L49","v":0},{"$f":" Отчеты!M49","v":14695.557113544864},{"$f":" Отчеты!N49","v":14670.105592322361},{"$f":" Отчеты!O49","v":15408.749311333107},{"$f":" Отчеты!P49","v":16172.994896109016},{"$f":" Отчеты!Q49","v":16963.86642128068},{"$f":" Отчеты!R49","v":17782.428924463951},{"$f":" Отчеты!S49","v":18629.790044779278},{"$f":" Отчеты!T49","v":19507.101726911944},{"$f":" Отчеты!U49","v":20415.561993334653},{"$f":" Отчеты!V49","v":21356.416787419028},{"$f":" Отчеты!W49","v":22330.961890271461},{"$f":" Отчеты!X49","v":23340.544914242761},{"$f":" Отчеты!Y49","v":24386.567376177627},{"$f":" Отчеты!Z49","v":25470.486853594623},{"$f":" Отчеты!AA49","v":26593.819227113047},297724.95307289832]
[null,null,"Амортизация","млн руб.",null,{"$f":" Отчеты!H51","v":0},{"$f":" Отчеты!I51","v":0},{"$f":" Отчеты!J51","v":0},{"$f":" Отчеты!K51","v":0},{"$f":" Отчеты!L51","v":0},{"$f":" Отчеты!M51","v":-4481.6852218963068},{"$f":" Отчеты!N51","v":-4481.6852218963068},{"$f":" Отчеты!O51","v":-4481.6852218963068},{"$f":" Отчеты!P51","v":-4481.6852218963068},{"$f":" Отчеты!Q51","v":-4481.6852218963068},{"$f":" Отчеты!R51","v":-4481.6852218963068},{"$f":" Отчеты!S51","v":-4481.6852218963068},{"$f":" Отчеты!T51","v":-4481.6852218963068},{"$f":" Отчеты!U51","v":-4481.6852218963068},{"$f":" Отчеты!V51","v":-4481.6852218963068},{"$f":" Отчеты!W51","v":-4481.6852218963068},{"$f":" Отчеты!X51","v":-4481.6852218963068},{"$f":" Отчеты!Y51","v":-4481.6852218963068},{"$f":" Отчеты!Z51","v":-4481.6852218963068},{"$f":" Отчеты!AA51","v":-4481.6852218962977},-67225.278328444576]
[null,null,"Операционная прибыль (до субсидий)","млн руб.",null,{"$f":" Отчеты!H52","v":0},{"$f":" Отчеты!I52","v":0},{"$f":" Отчеты!J52","v":0},{"$f":" Отчеты!K52","v":0},{"$f":" Отчеты!L52","v":0},{"$f":" Отчеты!M52","v":10213.871891648558},{"$f":" Отчеты!N52","v":10188.420370426054},{"$f":" Отчеты!O52","v":10927.064089436801},{"$f":" Отчеты!P52","v":11691.309674212709},{"$f":" Отчеты!Q52","v":12482.181199384373},{"$f":" Отчеты!R52","v":13300.743702567645},{"$f":" Отчеты!S52","v":14148.104822882971},{"$f":" Отчеты!T52","v":15025.416505015637},{"$f":" Отчеты!U52","v":15933.876771438347},{"$f":" Отчеты!V52","v":16874.731565522721},{"$f":" Отчеты!W52","v":17849.276668375154},{"$f":" Отчеты!X52","v":18858.859692346454},{"$f":" Отчеты!Y52","v":19904.88215428132},{"$f":" Отчеты!Z52","v":20988.801631698316},{"$f":" Отчеты!AA52","v":22112.134005216751},230499.67474445381]
[null,null,"Субсидии",null,null,{"$f":" Отчеты!H54","v":0},{"$f":" Отчеты!I54","v":0},{"$f":" Отчеты!J54","v":0},{"$f":" Отчеты!K54","v":0},{"$f":" Отчеты!L54","v":0},{"$f":" Отчеты!M54","v":0},{"$f":" Отчеты!N54","v":0},{"$f":" Отчеты!O54","v":0},{"$f":" Отчеты!P54","v":0},{"$f":" Отчеты!Q54","v":0},{"$f":" Отчеты!R54","v":0},{"$f":" Отчеты!S54","v":0},{"$f":" Отчеты!T54","v":0},{"$f":" Отчеты!U54","v":0},{"$f":" Отчеты!V54","v":0},{"$f":" Отчеты!W54","v":0},{"$f":" Отчеты!X54","v":0},{"$f":" Отчеты!Y54","v":0},{"$f":" Отчеты!Z54","v":0},{"$f":" Отчеты!AA54","v":0}]
[null,null,"Операционная прибыль (после субсидий)","млн руб.",null,{"$f":" Отчеты!H56","v":0},{"$f":" Отчеты!I56","v":0},{"$f":" Отчеты!J56","v":0},{"$f":" Отчеты!K56","v":0},{"$f":" Отчеты!L56","v":0},{"$f":" Отчеты!M56","v":10213.871891648558},{"$f":" Отчеты!N56","v":10188.420370426054},{"$f":" Отчеты!O56","v":10927.064089436801},{"$f":" Отчеты!P56","v":11691.309674212709},{"$f":" Отчеты!Q56","v":12482.181199384373},{"$f":" Отчеты!R56","v":13300.743702567645},{"$f":" Отчеты!S56","v":14148.104822882971},{"$f":" Отчеты!T56","v":15025.416505015637},{"$f":" Отчеты!U56","v":15933.876771438347},{"$f":" Отчеты!V56","v":16874.731565522721},{"$f":" Отчеты!W56","v":17849.276668375154},{"$f":" Отчеты!X56","v":18858.859692346454},{"$f":" Отчеты!Y56","v":19904.88215428132},{"$f":" Отчеты!Z56","v":20988.801631698316},{"$f":" Отчеты!AA56","v":22112.134005216751},230499.67474445381]
[null,null,"Чистая прибыль","млн руб.",null,{"$f":"Отчеты!H63","v":0},{"$f":"Отчеты!I63","v":0},{"$f":"Отчеты!J63","v":0},{"$f":"Отчеты!K63","v":0},{"$f":"Отчеты!L63","v":0},{"$f":"Отчеты!M63","v":5848.6572598775392},{"$f":"Отчеты!N63","v":6001.5302125962862},{"$f":"Отчеты!O63","v":6778.6719202288878},{"$f":"Отчеты!P63","v":7590.2621254054193},{"$f":"Отчеты!Q63","v":8438.1676132002412},{"$f":"Отчеты!R63","v":9324.3665034786591},{"$f":"Отчеты!S63","v":10250.955454042609},{"$f":"Отчеты!T63","v":11220.157358133805},{"$f":"Отчеты!U63","v":12234.329571535916},{"$f":"Отчеты!V63","v":13295.972707087154},{"$f":"Отчеты!W63","v":14279.421334700124},{"$f":"Отчеты!X63","v":15087.087753877164},{"$f":"Отчеты!Y63","v":16004.737865913485},{"$f":"Отчеты!Z63","v":17000.875093415256},{"$f":"Отчеты!AA63","v":18027.966146536874},171383.15892002941]
[]
[null,null,"Балансовые показатели"]
[null,null,"Активы итого","млн руб.",null,{"$f":" Отчеты!H80","v":3285.9695138068669},{"$f":" Отчеты!I80","v":14112.462183982223},{"$f":" Отчеты!J80","v":27836.362294930605},{"$f":" Отчеты!K80","v":48590.250987706153},{"$f":" Отчеты!L80","v":68076.63766431433},{"$f":" Отчеты!M80","v":76100.467517237776},{"$f":" Отчеты!N80","v":72153.057271769037},{"$f":" Отчеты!O80","v":68187.545906880376},{"$f":" Отчеты!P80","v":64323.204617965181},{"$f":" Отчеты!Q80","v":60442.506083153108},{"$f":" Отчеты!R80","v":56585.847015824409},{"$f":" Отчеты!S80","v":52708.012198996679},{"$f":" Отчеты!T80","v":48948.532061562415},{"$f":" Отчеты!U80","v":45169.916259997641},{"$f":" Отчеты!V80","v":41419.423235246126},{"$f":" Отчеты!W80","v":37644.157578678773},{"$f":" Отчеты!X80","v":36533.354609679329},{"$f":" Отчеты!Y80","v":36905.46259143747},{"$f":" Отчеты!Z80","v":37292.454892465939},{"$f":" Отчеты!AA80","v":5.4569682106375694E-11}]
[null,null,"Долгосрочные кредиты","млн руб.",null,{"$f":" Отчеты!H86","v":1971.5817082841197},{"$f":" Отчеты!I86","v":8467.4773103893331},{"$f":" Отчеты!J86","v":16701.817376958359},{"$f":" Отчеты!K86","v":29154.150592623693},{"$f":" Отчеты!L86","v":40845.982598588591},{"$f":" Отчеты!M86","v":37958.746436976093},{"$f":" Отчеты!N86","v":34854.967563242659},{"$f":" Отчеты!O86","v":31518.405273979224},{"$f":" Отчеты!P86","v":27931.600813021032},{"$f":" Отчеты!Q86","v":24075.786017490977},{"$f":" Отчеты!R86","v":19930.785112296173},{"$f":" Отчеты!S86","v":15474.909139211759},{"$f":" Отчеты!T86","v":10684.842468146016},{"$f":" Отчеты!U86","v":5535.5207967503457},{"$f":" Отчеты!V86","v":0},{"$f":" Отчеты!W86","v":0},{"$f":" Отчеты!X86","v":0},{"$f":" Отчеты!Y86","v":0},{"$f":" Отчеты!Z86","v":0},{"$f":" Отчеты!AA86","v":0}]
[null,null,"Акционерный капитал","млн руб.",null,{"$f":" Отчеты!H90","v":1314.3878055227469},{"$f":" Отчеты!I90","v":5644.984873592889},{"$f":" Отчеты!J90","v":11134.54491797224},{"$f":" Отчеты!K90","v":19436.10039508246},{"$f":" Отчеты!L90","v":27230.655065725732},{"$f":" Отчеты!M90","v":32098.864844447126},{"$f":" Отчеты!N90","v":31013.519223279243},{"$f":" Отчеты!O90","v":30151.045124158474},{"$f":" Отчеты!P90","v":29594.212368100827},{"$f":" Отчеты!Q90","v":29297.432971345079},{"$f":" Отчеты!R90","v":29303.003325438502},{"$f":" Отчеты!S90","v":29607.853233984759},{"$f":" Отчеты!T90","v":30311.703035354549},{"$f":" Отчеты!U90","v":31364.329442862967},{"$f":" Отчеты!V90","v":32818.554574046429},{"$f":" Отчеты!W90","v":28723.693797827949},{"$f":" Отчеты!X90","v":27230.655065725732},{"$f":" Отчеты!Y90","v":27230.655065725732},{"$f":" Отчеты!Z90","v":27230.655065725732},{"$f":" Отчеты!AA90","v":0}]
[]
[null,null,"Финансирование"]
[null,null,"Участие государства в создании инфраструктурных условий","млн руб.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F89:Y89)","v":0}]
[null,null,"Компенсация части капитальных затрат на реализацию проекта","млн руб.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Собственный капитал","млн руб.",null,{"$f":" Отчеты!H29","v":1314.3878055227469},{"$f":" Отчеты!I29","v":4330.5970680701421},{"$f":" Отчеты!J29","v":5489.560044379351},{"$f":" Отчеты!K29","v":8301.5554771102215},{"$f":" Отчеты!L29","v":7794.5546706432733},{"$f":" Отчеты!M29","v":0},{"$f":" Отчеты!N29","v":0},{"$f":" Отчеты!O29","v":0},{"$f":" Отчеты!P29","v":0},{"$f":" Отчеты!Q29","v":0},{"$f":" Отчеты!R29","v":0},{"$f":" Отчеты!S29","v":0},{"$f":" Отчеты!T29","v":0},{"$f":" Отчеты!U29","v":0},{"$f":" Отчеты!V29","v":0},{"$f":" Отчеты!W29","v":0},{"$f":" Отчеты!X29","v":0},{"$f":" Отчеты!Y29","v":0},{"$f":" Отчеты!Z29","v":0},{"$f":" Отчеты!AA29","v":0},{"$f":"SUM(F91:Y91)","v":27230.655065725732}]
[null,null,"Привлечение кредитов","млн руб.",null,{"$f":" Отчеты!H25 + Отчеты!H26 + Отчеты!H27","v":1971.5817082841199},{"$f":" Отчеты!I25 + Отчеты!I26 + Отчеты!I27","v":6495.8956021052127},{"$f":" Отчеты!J25 + Отчеты!J26 + Отчеты!J27","v":8234.3400665690242},{"$f":" Отчеты!K25 + Отчеты!K26 + Отчеты!K27","v":12452.33321566533},{"$f":" Отчеты!L25 + Отчеты!L26 + Отчеты!L27","v":11691.832005964909},{"$f":" Отчеты!M25 + Отчеты!M26 + Отчеты!M27","v":0},{"$f":" Отчеты!N25 + Отчеты!N26 + Отчеты!N27","v":0},{"$f":" Отчеты!O25 + Отчеты!O26 + Отчеты!O27","v":0},{"$f":" Отчеты!P25 + Отчеты!P26 + Отчеты!P27","v":0},{"$f":" Отчеты!Q25 + Отчеты!Q26 + Отчеты!Q27","v":0},{"$f":" Отчеты!R25 + Отчеты!R26 + Отчеты!R27","v":0},{"$f":" Отчеты!S25 + Отчеты!S26 + Отчеты!S27","v":0},{"$f":" Отчеты!T25 + Отчеты!T26 + Отчеты!T27","v":0},{"$f":" Отчеты!U25 + Отчеты!U26 + Отчеты!U27","v":0},{"$f":" Отчеты!V25 + Отчеты!V26 + Отчеты!V27","v":0},{"$f":" Отчеты!W25 + Отчеты!W26 + Отчеты!W27","v":0},{"$f":" Отчеты!X25 + Отчеты!X26 + Отчеты!X27","v":0},{"$f":" Отчеты!Y25 + Отчеты!Y26 + Отчеты!Y27","v":0},{"$f":" Отчеты!Z25 + Отчеты!Z26 + Отчеты!Z27","v":0},{"$f":" Отчеты!AA25 + Отчеты!AA26 + Отчеты!AA27","v":0},40845.982598588598]
[null,null,"Выплата кредитов","млн руб.",null,{"$f":" Отчеты!H28","v":0},{"$f":" Отчеты!I28","v":0},{"$f":" Отчеты!J28","v":0},{"$f":" Отчеты!K28","v":0},{"$f":" Отчеты!L28","v":0},{"$f":" Отчеты!M28","v":-2887.2361616124927},{"$f":" Отчеты!N28","v":-3103.7788737334281},{"$f":" Отчеты!O28","v":-3336.5622892634333},{"$f":" Отчеты!P28","v":-3586.8044609581893},{"$f":" Отчеты!Q28","v":-3855.8147955300524},{"$f":" Отчеты!R28","v":-4145.0009051948045},{"$f":" Отчеты!S28","v":-4455.8759730844131},{"$f":" Отчеты!T28","v":-4790.0666710657424},{"$f":" Отчеты!U28","v":-5149.3216713956708},{"$f":" Отчеты!V28","v":-5535.5207967503447},{"$f":" Отчеты!W28","v":0},{"$f":" Отчеты!X28","v":0},{"$f":" Отчеты!Y28","v":0},{"$f":" Отчеты!Z28","v":0},{"$f":" Отчеты!AA28","v":0},-40845.982598588569]
[null,null,"Процентные и комиссионные выплаты","млн руб.",null,{"$f":" Отчеты!H13","v":0},{"$f":" Отчеты!I13","v":0},{"$f":" Отчеты!J13","v":0},{"$f":" Отчеты!K13","v":0},{"$f":" Отчеты!L13","v":0},{"$f":" Отчеты!M13","v":-2903.0503168016339},{"$f":" Отчеты!N13","v":-2686.5076046806976},{"$f":" Отчеты!O13","v":-2453.7241891506915},{"$f":" Отчеты!P13","v":-2203.482017455935},{"$f":" Отчеты!Q13","v":-1934.4716828840719},{"$f":" Отчеты!R13","v":-1645.2855732193195},{"$f":" Отчеты!S13","v":-1334.4105053297108},{"$f":" Отчеты!T13","v":-1000.2198073483817},{"$f":" Отчеты!U13","v":-640.9648070184528},{"$f":" Отчеты!V13","v":-254.76568166377939},{"$f":" Отчеты!W13","v":0},{"$f":" Отчеты!X13","v":0},{"$f":" Отчеты!Y13","v":0},{"$f":" Отчеты!Z13","v":0},{"$f":" Отчеты!AA13","v":0},-17056.882185552673]
[]
[]
[null,"Ключевые показатели эффективности"]
[null,null,null,null,null,{"$f":" YEAR(Вводные!$E$11)","v":2021},{"$f":"F98+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,"Коэф-ты рентабельности"]
[null,null,"Валовая рент-ть","%",null,{"$f":" IFERROR(F72 / F70, \"н/д\")","v":"н/д"},{"$f":" IFERROR(G72 / G70, \"н/д\")","v":"н/д"},"н/д","н/д","н/д",0.29545454545454553,0.29545454545454536,0.29545454545454547,0.29545454545454553,0.29545454545454547,0.29545454545454553,0.29545454545454547,0.29545454545454536,0.29545454545454536,0.29545454545454553,0.2954545454545453,0.29545454545454541,0.29545454545454536,0.29545454545454536,0.29545454545454547]
[null,null,"EBITDA рент-ть","%",null,{"$f":" IFERROR( F76 / F70, \"н/д\")","v":"н/д"},{"$f":" IFERROR( G76 / G70, \"н/д\")","v":"н/д"},"н/д","н/д","н/д",0.26446568445771457,0.25385351076386858,0.25637990630686314,0.25874603599872864,0.26096049071034622,0.2630314375560372,0.26496663978183171,0.26677347575073124,0.26845895706500328,0.27002974586380729,0.27149217133277886,0.27285224546060588,0.27411567807609039,0.27528789119774444,0.27637403272654981]
[null,null,"Чистая рент-ть","%",null,{"$f":" IFERROR(F81 / F70, \"н/д\")","v":"н/д"},{"$f":" IFERROR(G81 / G70, \"н/д\")","v":"н/д"},"н/д","н/д","н/д",0.10525420257571869,0.10385129846783971,0.11278756222706619,0.12143392425186721,0.12980698540955882,0.13792275150529162,0.14579666301564548,0.15344362370192755,0.16087802815501079,0.16811378832154547,0.17360430430998408,0.1763688802567164,0.17990025020210945,0.18374737318073836,0.18735412402504312]
[null,null,"ROA (Рентабельность активов)","%",null,{"$f":" IF( AND(F84 > acc, ABS(F78) > acc), F78 / F84, \"н/д\")","v":"н/д"},"н/д","н/д","н/д","н/д",0.13421562606478046,0.14120566412107427,0.16025014456979042,0.18175881851115638,0.20651329682148106,0.23505424773173494,0.26842417751341963,0.30696357729621426,0.35275418001049841,0.40741107063902954,0.47415795216213802,0.51620936248076965,0.53934785683731012,0.56281630405453964,"н/д"]
[null,null,"ROE (Рентабельность собственного капитала)","%",null,{"$f":" IF( AND(F86 > acc, ABS(F81) > acc), F81 / F86, \"н/д\")","v":"н/д"},"н/д","н/д","н/д","н/д",0.18220760416981896,0.19351335684895257,0.22482377948476115,0.25647792314915102,0.28801730245285839,0.31820514777691733,0.34622420521445513,0.37015925317845033,0.39007145342684407,0.40513584097947675,0.49713039817253296,0.55404791832814737,0.58774707502567891,0.6243285390079969,"н/д"]
[null,null,"ROIC (Рентабельность инвестированного капитала)","%",null,{"$f":" IF(AND(SUM(F85:F86) > acc, ABS(F78) > acc), F78 / SUM(F85:F86), \"н/д\")","v":"н/д"},"н/д","н/д","н/д","н/д",0.14579246572680266,0.15467822121747637,0.17718763535091886,0.20323588712083474,0.23386599938810584,0.27015478850239039,0.3138251535201973,0.36650445349676264,0.43181413116774003,0.51418265626078474,0.62141299771566616,0.69255989791018424,0.73097331321033465,0.77077843265387258,"н/д"]
[]
[null,null,"Показатели долговой нагрузки"]
[null,null,"CFADS ","млн руб.",null,{"$f":" MAX(Расчет!H785, 0)","v":0},{"$f":" MAX(Расчет!I785, 0)","v":0},{"$f":" MAX(Расчет!J785, 0)","v":0},{"$f":" MAX(Расчет!K785, 0)","v":0},{"$f":" MAX(Расчет!L785, 0)","v":0},{"$f":" MAX(Расчет!M785, 0)","v":6770.7339595702742},{"$f":" MAX(Расчет!N785, 0)","v":12877.162312178292},{"$f":" MAX(Расчет!O785, 0)","v":13431.432497763779},{"$f":" MAX(Расчет!P785, 0)","v":13937.381359877192},{"$f":" MAX(Расчет!Q785, 0)","v":14525.233488370117},{"$f":" MAX(Расчет!R785, 0)","v":15109.08262779936},{"$f":" MAX(Расчет!S785, 0)","v":15736.392023910479},{"$f":" MAX(Расчет!T785, 0)","v":16306.594035178136},{"$f":" MAX(Расчет!U785, 0)","v":16971.989642441622},{"$f":" MAX(Расчет!V785, 0)","v":17632.034054317817},{"$f":" MAX(Расчет!W785, 0)","v":18374.282110918604},{"$f":" MAX(Расчет!X785, 0)","v":19106.130938742801},{"$f":" MAX(Расчет!Y785, 0)","v":19934.999111808316},{"$f":" MAX(Расчет!Z785, 0)","v":20751.868930434248},{"$f":" MAX(Расчет!AA785, 0)","v":34265.205585449781}]
[null,null,"DSCR ",null,null,{"$f":"IF( SUM( F93:F94) <> 0, F108 / -SUM(F93:F94), \"н/д\" )","v":"н/д"},{"$f":"IF( SUM( G93:G94) <> 0, G108 / -SUM(G93:G94), \"н/д\" )","v":"н/д"},"н/д","н/д","н/д",1.1693262474682733,2.2239249059927615,2.3196490446259324,2.4070279444436817,2.5085517862577964,2.6093842997449621,2.7177225311001281,2.8161981442486894,2.9311139795435484,3.0451056471988203,"н/д","н/д","н/д","н/д","н/д"]
[null,null,"Долг / EBITDA",null,null,{"$f":"IF( F76 = 0, \"н/д\", IF(F85/F76<0, neg, IF(F85/F76>10, \">10х\",F85/F76)))","v":"н/д"},{"$f":"IF( G76 = 0, \"н/д\", IF(G85/G76<0, neg, IF(G85/G76>10, \">10х\",G85/G76)))","v":"н/д"},{"$f":"IF( H76 = 0, \"н/д\", IF(H85/H76<0, neg, IF(H85/H76>10, \">10х\",H85/H76)))","v":"н/д"},{"$f":"IF( I76 = 0, \"н/д\", IF(I85/I76<0, neg, IF(I85/I76>10, \">10х\",I85/I76)))","v":"н/д"},{"$f":"IF( J76 = 0, \"н/д\", IF(J85/J76<0, neg, IF(J85/J76>10, \">10х\",J85/J76)))","v":"н/д"},{"$f":"IF( K76 = 0, \"н/д\", IF(K85/K76<0, neg, IF(K85/K76>10, \">10х\",K85/K76)))","v":2.5830083299114666},{"$f":"IF( L76 = 0, \"н/д\", IF(L85/L76<0, neg, IF(L85/L76>10, \">10х\",L85/L76)))","v":2.3759179744066805},{"$f":"IF( M76 = 0, \"н/д\", IF(M85/M76<0, neg, IF(M85/M76>10, \">10х\",M85/M76)))","v":2.0454875757370843},{"$f":"IF( N76 = 0, \"н/д\", IF(N85/N76<0, neg, IF(N85/N76>10, \">10х\",N85/N76)))","v":1.727051853564918},{"$f":"IF( O76 = 0, \"н/д\", IF(O85/O76<0, neg, IF(O85/O76>10, \">10х\",O85/O76)))","v":1.4192393066293307},{"$f":"IF( P76 = 0, \"н/д\", IF(P85/P76<0, neg, IF(P85/P76>10, \">10х\",P85/P76)))","v":1.1208134275108306},{"$f":"IF( Q76 = 0, \"н/д\", IF(Q85/Q76<0, neg, IF(Q85/Q76>10, \">10х\",Q85/Q76)))","v":0.83065397420022846},{"$f":"IF( R76 = 0, \"н/д\", IF(R85/R76<0, neg, IF(R85/R76>10, \">10х\",R85/R76)))","v":0.54774115692467207},{"$f":"IF( S76 = 0, \"н/д\", IF(S85/S76<0, neg, IF(S85/S76>10, \">10х\",S85/S76)))","v":0.27114221977125108},{"$f":"IF( T76 = 0, \"н/д\", IF(T85/T76<0, neg, IF(T85/T76>10, \">10х\",T85/T76)))","v":0},{"$f":"IF( U76 = 0, \"н/д\", IF(U85/U76<0, neg, IF(U85/U76>10, \">10х\",U85/U76)))","v":0},{"$f":"IF( V76 = 0, \"н/д\", IF(V85/V76<0, neg, IF(V85/V76>10, \">10х\",V85/V76)))","v":0},{"$f":"IF( W76 = 0, \"н/д\", IF(W85/W76<0, neg, IF(W85/W76>10, \">10х\",W85/W76)))","v":0},{"$f":"IF( X76 = 0, \"н/д\", IF(X85/X76<0, neg, IF(X85/X76>10, \">10х\",X85/X76)))","v":0},{"$f":"IF( Y76 = 0, \"н/д\", IF(Y85/Y76<0, neg, IF(Y85/Y76>10, \">10х\",Y85/Y76)))","v":0}]
[null,null,"Долг / Собственные средства",null,null,{"$f":"IFERROR(F85/F86,\"н/д\")","v":1.4999999999999996},{"$f":"IFERROR(G85/G86,\"н/д\")","v":1.5},1.5,1.5000000000000002,1.4999999999999998,1.1825572842194352,1.123863670946442,1.045350340069146,0.94381970588033293,0.82177117841821723,0.68016185545711194,0.52266231586993972,0.35249891620024043,0.17649096585452323,0,0,0,0,0,"н/д"]
[]
[]
[]
[null,null,"2. Оценка бюджетной эффективности проекта"]
[]
[null,null,"Бюджетная эффективность** "]
[null,null,null,null,null,{"$f":" YEAR(Вводные!$E$11)","v":2021},{"$f":"F118+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,"Итого"]
[null,null,"Всего выплаты в бюджет и внебюджетные фонды","млн руб.",null,{"$f":"F120+F133+F137","v":138.41377535619711},{"$f":"G120+G133+G137","v":362.60314614955564},130.90399566150245,284.79276311584636,-65.354344413359286,4425.5279316123524,6080.9682295265811,6306.637588171985,6546.1183114681335,6800.085065294199,7069.2486680115271,7354.3582240014184,7656.2033941023419,7975.6168122893887,8313.4766586024562,8638.6297234232225,8926.952755446986,9250.1718507700116,9600.7088706472314,9966.9883384447548,{"$f":"SUM(F119:Y119)","v":115763.05175768233}]
[null,null,"1. Всего налоги","млн руб.",null,{"$f":"F121+F127","v":138.41377535619711},{"$f":"G121+G127","v":362.60314614955564},130.90399566150245,284.79276311584636,-65.354344413359286,4425.5279316123524,6080.9682295265811,6306.637588171985,6546.1183114681335,6800.085065294199,7069.2486680115271,7354.3582240014184,7656.2033941023419,7975.6168122893887,8313.4766586024562,8638.6297234232225,8926.952755446986,9250.1718507700116,9600.7088706472314,9966.9883384447548,115763.05175768233]
[null,null,"Федеральный бюджет","млн руб.",null,{"$f":"SUM(F122:F126)","v":138.41377535619711},{"$f":"SUM(G122:G126)","v":362.60314614955564},130.90399566150245,284.79276311584636,-65.354344413359286,2406.1023374132365,3385.7333067723898,3534.5896515215045,3689.4843207915524,3850.6710686926776,4018.414716084143,4192.9916619881296,4374.6904206158897,4563.8121854174433,4760.6714216513919,4962.3885215006803,5166.7963015054356,5381.3223186126825,5605.4739041788216,5838.369261580604,66582.870734196331]
[null,null,"НДС","млн руб.",null,{"$f":" Результаты_2!F31","v":138.41377535619711},{"$f":" Результаты_2!G31","v":362.60314614955564},{"$f":" Результаты_2!H31","v":130.90399566150245},{"$f":" Результаты_2!I31","v":284.79276311584636},{"$f":" Результаты_2!J31","v":-65.354344413359286},{"$f":" Результаты_2!K31","v":2225.7879916736356},{"$f":" Результаты_2!L31","v":3200.2332206451138},{"$f":" Результаты_2!M31","v":3328.2425494709187},{"$f":" Результаты_2!N31","v":3461.3722514497586},{"$f":" Результаты_2!O31","v":3599.827141507747},{"$f":" Результаты_2!P31","v":3743.8202271680548},{"$f":" Результаты_2!Q31","v":3893.5730362547783},{"$f":" Результаты_2!R31","v":4049.3159577049664},{"$f":" Результаты_2!S31","v":4211.2885960131644},{"$f":" Результаты_2!T31","v":4379.7401398536967},{"$f":" Результаты_2!U31","v":4554.9297454478401},{"$f":" Результаты_2!V31","v":4737.1269352657564},{"$f":" Результаты_2!W31","v":4926.6120126763853},{"$f":" Результаты_2!X31","v":5123.6764931834423},{"$f":" Результаты_2!Y31","v":5328.6235529107835},61615.529187095774]
[null,null,"Акцизы","млн руб.",null,{"$f":" Результаты_2!F32","v":0},{"$f":" Результаты_2!G32","v":0},{"$f":" Результаты_2!H32","v":0},{"$f":" Результаты_2!I32","v":0},{"$f":" Результаты_2!J32","v":0},{"$f":" Результаты_2!K32","v":0},{"$f":" Результаты_2!L32","v":0},{"$f":" Результаты_2!M32","v":0},{"$f":" Результаты_2!N32","v":0},{"$f":" Результаты_2!O32","v":0},{"$f":" Результаты_2!P32","v":0},{"$f":" Результаты_2!Q32","v":0},{"$f":" Результаты_2!R32","v":0},{"$f":" Результаты_2!S32","v":0},{"$f":" Результаты_2!T32","v":0},{"$f":" Результаты_2!U32","v":0},{"$f":" Результаты_2!V32","v":0},{"$f":" Результаты_2!W32","v":0},{"$f":" Результаты_2!X32","v":0},{"$f":" Результаты_2!Y32","v":0},0]
[null,null,"Налог на прибыль","млн руб.",null,{"$f":" Результаты_2!F33","v":0},{"$f":" Результаты_2!G33","v":0},{"$f":" Результаты_2!H33","v":0},{"$f":" Результаты_2!I33","v":0},{"$f":" Результаты_2!J33","v":0},{"$f":" Результаты_2!K33","v":146.21643149693847},{"$f":" Результаты_2!L33","v":150.03825531490716},{"$f":" Результаты_2!M33","v":169.46679800572218},{"$f":" Результаты_2!N33","v":189.75655313513548},{"$f":" Результаты_2!O33","v":210.95419033000601},{"$f":" Результаты_2!P33","v":233.10916258696648},{"$f":" Результаты_2!Q33","v":256.27388635106524},{"$f":" Результаты_2!R33","v":280.5039339533451},{"$f":" Результаты_2!S33","v":305.8582392883979},{"$f":" Результаты_2!T33","v":332.39931767717889},{"$f":" Результаты_2!U33","v":356.98553336750314},{"$f":" Результаты_2!V33","v":377.17719384692907},{"$f":" Результаты_2!W33","v":400.11844664783712},{"$f":" Результаты_2!X33","v":425.0218773353813},{"$f":" Результаты_2!Y33","v":450.69915366342178},4284.5789730007355]
[null,null,"НДПИ","млн руб.",null,{"$f":" Результаты_2!F34","v":0},{"$f":" Результаты_2!G34","v":0},{"$f":" Результаты_2!H34","v":0},{"$f":" Результаты_2!I34","v":0},{"$f":" Результаты_2!J34","v":0},{"$f":" Результаты_2!K34","v":0},{"$f":" Результаты_2!L34","v":0},{"$f":" Результаты_2!M34","v":0},{"$f":" Результаты_2!N34","v":0},{"$f":" Результаты_2!O34","v":0},{"$f":" Результаты_2!P34","v":0},{"$f":" Результаты_2!Q34","v":0},{"$f":" Результаты_2!R34","v":0},{"$f":" Результаты_2!S34","v":0},{"$f":" Результаты_2!T34","v":0},{"$f":" Результаты_2!U34","v":0},{"$f":" Результаты_2!V34","v":0},{"$f":" Результаты_2!W34","v":0},{"$f":" Результаты_2!X34","v":0},{"$f":" Результаты_2!Y34","v":0},0]
[null,null,"Прочие","млн руб.",null,{"$f":" Результаты_2!F35","v":0},{"$f":" Результаты_2!G35","v":0},{"$f":" Результаты_2!H35","v":0},{"$f":" Результаты_2!I35","v":0},{"$f":" Результаты_2!J35","v":0},{"$f":" Результаты_2!K35","v":34.097914242662405},{"$f":" Результаты_2!L35","v":35.461830812368902},{"$f":" Результаты_2!M35","v":36.880304044863657},{"$f":" Результаты_2!N35","v":38.355516206658208},{"$f":" Результаты_2!O35","v":39.889736854924543},{"$f":" Результаты_2!P35","v":41.48532632912152},{"$f":" Результаты_2!Q35","v":43.144739382286389},{"$f":" Результаты_2!R35","v":44.870528957577832},{"$f":" Результаты_2!S35","v":46.665350115880955},{"$f":" Результаты_2!T35","v":48.531964120516186},{"$f":" Результаты_2!U35","v":50.473242685336835},{"$f":" Результаты_2!V35","v":52.492172392750319},{"$f":" Результаты_2!W35","v":54.591859288460327},{"$f":" Результаты_2!X35","v":56.77553365999875},{"$f":" Результаты_2!Y35","v":59.046555006398698},682.76257409980542]
[null,null,"Региональный бюджет","млн руб.",null,{"$f":"SUM(F128:F132)","v":0},{"$f":"SUM(G128:G132)","v":0},0,0,0,2019.4255941991157,2695.2349227541908,2772.0479366504806,2856.6339906765816,2949.4139966015214,3050.8339519273841,3161.3665620132883,3281.5129734864518,3411.8046268719459,3552.8052369510638,3676.2412019225426,3760.1564539415499,3868.8495321573296,3995.2349664684093,4128.6190768641509,49180.181023486002]
[null,null,"Налог на имущество организаций","млн руб.",null,{"$f":" Результаты_2!F37","v":0},{"$f":" Результаты_2!G37","v":0},{"$f":" Результаты_2!H37","v":0},{"$f":" Результаты_2!I37","v":0},{"$f":" Результаты_2!J37","v":0},{"$f":" Результаты_2!K37","v":690.17952417203117},{"$f":" Результаты_2!L37","v":1331.0605109032028},{"$f":" Результаты_2!M37","v":1232.4634360214841},{"$f":" Результаты_2!N37","v":1133.8663611397653},{"$f":" Результаты_2!O37","v":1035.2692862580468},{"$f":" Результаты_2!P37","v":936.67221137632794},{"$f":" Результаты_2!Q37","v":838.0751364946093},{"$f":" Результаты_2!R37","v":739.47806161289066},{"$f":" Результаты_2!S37","v":640.88098673117167},{"$f":" Результаты_2!T37","v":542.28391184945292},{"$f":" Результаты_2!U37","v":443.68683696773422},{"$f":" Результаты_2!V37","v":345.08976208601547},{"$f":" Результаты_2!W37","v":246.49268720429674},{"$f":" Результаты_2!X37","v":147.89561232257799},{"$f":" Результаты_2!Y37","v":49.298537440859363},10352.692862580467]
[null,null,"Налог на прибыль","млн руб.",null,{"$f":" Результаты_2!F38","v":0},{"$f":" Результаты_2!G38","v":0},{"$f":" Результаты_2!H38","v":0},{"$f":" Результаты_2!I38","v":0},{"$f":" Результаты_2!J38","v":0},{"$f":" Результаты_2!K38","v":1315.9478834724462},{"$f":" Результаты_2!L38","v":1350.3442978341643},{"$f":" Результаты_2!M38","v":1525.2011820514995},{"$f":" Результаты_2!N38","v":1707.8089782162194},{"$f":" Результаты_2!O38","v":1898.5877129700539},{"$f":" Результаты_2!P38","v":2097.9824632826985},{"$f":" Результаты_2!Q38","v":2306.4649771595873},{"$f":" Результаты_2!R38","v":2524.5354055801058},{"$f":" Результаты_2!S38","v":2752.7241535955809},{"$f":" Результаты_2!T38","v":2991.5938590946093},{"$f":" Результаты_2!U38","v":3212.8698003075274},{"$f":" Результаты_2!V38","v":3394.5947446223618},{"$f":" Результаты_2!W38","v":3601.0660198305336},{"$f":" Результаты_2!X38","v":3825.1968960184317},{"$f":" Результаты_2!Y38","v":4056.2923829707956},38561.210757006615]
[null,null,"НДФЛ","млн руб.",null,{"$f":" Результаты_2!F39","v":0},{"$f":" Результаты_2!G39","v":0},{"$f":" Результаты_2!H39","v":0},{"$f":" Результаты_2!I39","v":0},{"$f":" Результаты_2!J39","v":0},{"$f":" Результаты_2!K39","v":13.298186554638336},{"$f":" Результаты_2!L39","v":13.830114016823872},{"$f":" Результаты_2!M39","v":14.383318577496828},{"$f":" Результаты_2!N39","v":14.958651320596703},{"$f":" Результаты_2!O39","v":15.556997373420572},{"$f":" Результаты_2!P39","v":16.179277268357389},{"$f":" Результаты_2!Q39","v":16.826448359091689},{"$f":" Результаты_2!R39","v":17.499506293455358},{"$f":" Результаты_2!S39","v":18.199486545193572},{"$f":" Результаты_2!T39","v":18.927466007001318},{"$f":" Результаты_2!U39","v":19.68456464728137},{"$f":" Результаты_2!V39","v":20.471947233172624},{"$f":" Результаты_2!W39","v":21.290825122499534},{"$f":" Результаты_2!X39","v":22.142458127399514},{"$f":" Результаты_2!Y39","v":23.028156452495491},266.27740389892415]
[null,null,"НДПИ","млн руб.",null,{"$f":" Результаты_2!F40","v":0},{"$f":" Результаты_2!G40","v":0},{"$f":" Результаты_2!H40","v":0},{"$f":" Результаты_2!I40","v":0},{"$f":" Результаты_2!J40","v":0},{"$f":" Результаты_2!K40","v":0},{"$f":" Результаты_2!L40","v":0},{"$f":" Результаты_2!M40","v":0},{"$f":" Результаты_2!N40","v":0},{"$f":" Результаты_2!O40","v":0},{"$f":" Результаты_2!P40","v":0},{"$f":" Результаты_2!Q40","v":0},{"$f":" Результаты_2!R40","v":0},{"$f":" Результаты_2!S40","v":0},{"$f":" Результаты_2!T40","v":0},{"$f":" Результаты_2!U40","v":0},{"$f":" Результаты_2!V40","v":0},{"$f":" Результаты_2!W40","v":0},{"$f":" Результаты_2!X40","v":0},{"$f":" Результаты_2!Y40","v":0},0]
[null,null,"Прочие","млн руб.",null,{"$f":" Результаты_2!F41","v":0},{"$f":" Результаты_2!G41","v":0},{"$f":" Результаты_2!H41","v":0},{"$f":" Результаты_2!I41","v":0},{"$f":" Результаты_2!J41","v":0},{"$f":" Результаты_2!K41","v":0},{"$f":" Результаты_2!L41","v":0},{"$f":" Результаты_2!M41","v":0},{"$f":" Результаты_2!N41","v":0},{"$f":" Результаты_2!O41","v":0},{"$f":" Результаты_2!P41","v":0},{"$f":" Результаты_2!Q41","v":0},{"$f":" Результаты_2!R41","v":0},{"$f":" Результаты_2!S41","v":0},{"$f":" Результаты_2!T41","v":0},{"$f":" Результаты_2!U41","v":0},{"$f":" Результаты_2!V41","v":0},{"$f":" Результаты_2!W41","v":0},{"$f":" Результаты_2!X41","v":0},{"$f":" Результаты_2!Y41","v":0},0]
[null,null,"2. Страховые взносы во внебюджетные фонды","млн руб.",null,{"$f":"SUM(F134:F136)","v":0},{"$f":"SUM(G134:G136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Пенсионный фонд","млн руб."]
[null,null,"Фонд обязательного медицинского страхования","млн руб."]
[null,null,"Фонд социального страхования","млн руб."]
[null,null,"3. Иные обязательные платежи в бюджетную систему","млн руб."]
[]
[null,null,"Всего поступления из бюджета и внебюджетных фондов","млн руб.",null,{"$f":" SUM(F140:F142)","v":0},{"$f":" SUM(G140:G142)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.2737367544323206E-13,0,0,0,0,0,0]
[null,null,"- из федерального бюджета (за исключением возмещения НДС по капитальным затратам)","млн руб.",null,{"$f":" Расчет!H845","v":0},{"$f":" Расчет!I845","v":0},{"$f":" Расчет!J845","v":0},{"$f":" Расчет!K845","v":0},{"$f":" Расчет!L845","v":0},{"$f":" Расчет!M845","v":0},{"$f":" Расчет!N845","v":0},{"$f":" Расчет!O845","v":0},{"$f":" Расчет!P845","v":0},{"$f":" Расчет!Q845","v":0},{"$f":" Расчет!R845","v":0},{"$f":" Расчет!S845","v":0},{"$f":" Расчет!T845","v":0},{"$f":" Расчет!U845","v":2.2737367544323206E-13},{"$f":" Расчет!V845","v":0},{"$f":" Расчет!W845","v":0},{"$f":" Расчет!X845","v":0},{"$f":" Расчет!Y845","v":0},{"$f":" Расчет!Z845","v":0},{"$f":" Расчет!AA845","v":0}]
[null,null,"- из региональных и местных бюджетов","млн руб.",null,{"$f":" Расчет!H848","v":0},{"$f":" Расчет!I848","v":0},{"$f":" Расчет!J848","v":0},{"$f":" Расчет!K848","v":0},{"$f":" Расчет!L848","v":0},{"$f":" Расчет!M848","v":0},{"$f":" Расчет!N848","v":0},{"$f":" Расчет!O848","v":0},{"$f":" Расчет!P848","v":0},{"$f":" Расчет!Q848","v":0},{"$f":" Расчет!R848","v":0},{"$f":" Расчет!S848","v":0},{"$f":" Расчет!T848","v":0},{"$f":" Расчет!U848","v":0},{"$f":" Расчет!V848","v":0},{"$f":" Расчет!W848","v":0},{"$f":" Расчет!X848","v":0},{"$f":" Расчет!Y848","v":0},{"$f":" Расчет!Z848","v":0},{"$f":" Расчет!AA848","v":0}]
[null,null,"- из внебюджетных фондов.","млн руб."]
[]
[null,null,"Совокупный бюджетный денежный поток от проекта","млн руб.",null,{"$f":" F119 - F139","v":138.41377535619711},{"$f":" G119 - G139","v":362.60314614955564},130.90399566150245,284.79276311584636,-65.354344413359286,4425.5279316123524,6080.9682295265811,6306.637588171985,6546.1183114681335,6800.085065294199,7069.2486680115271,7354.3582240014184,7656.2033941023419,7975.6168122893887,8313.4766586024562,8638.6297234232225,8926.952755446986,9250.1718507700116,9600.7088706472314,9966.9883384447548,{"$f":"SUM(F144:Y144)","v":115763.05175768233}]
[]
[null,null,"Длина периода","год",null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Ставка дисконтирования (условно безрисковая ставка)","%",null,{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2},{"$f":" Вводные!$E$218","v":6.5000000000000002E-2}]
[null,null,"Темп роста терминального периода","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Терминальная стоимость от проекта ","млн руб.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Y144 * (1 + Y148) / (Y147 - Y148), 0) * 0","v":0}]
[null,null,"Дисконт-фактор по годам",null,null,{"$f":"1/(1+F147)^F146","v":0.93896713615023475},{"$f":"1/(1+G147)^G146","v":0.93896713615023475},{"$f":"1/(1+H147)^H146","v":0.93896713615023475},{"$f":"1/(1+I147)^I146","v":0.93896713615023475},0.93896713615023475,0.93896713615023475,0.93896713615023475,0.93896713615023475,0.93896713615023475,0.93896713615023475,0.93896713615023475,0.93896713615023475,0.93896713615023475,0.93896713615023475,0.93896713615023475,0.93896713615023475,0.93896713615023475,0.93896713615023475,0.93896713615023475,0.93896713615023475]
[null,null,"Итоговый дисконт-фактор",null,null,{"$f":"PRODUCT($F150:F150)/F150^(F146/2)","v":0.96900316622301852},{"$f":"PRODUCT($F150:G150)/G150^(G146/2)","v":0.90986212790893761},{"$f":"PRODUCT($F150:H150)/H150^(H146/2)","v":0.85433063653421371},{"$f":"PRODUCT($F150:I150)/I150^(I146/2)","v":0.80218839111193785},{"$f":"PRODUCT($F150:J150)/J150^(J146/2)","v":0.7532285362553407},{"$f":"PRODUCT($F150:K150)/K150^(K146/2)","v":0.70725684155431046},{"$f":"PRODUCT($F150:L150)/L150^(L146/2)","v":0.66409093103691119},{"$f":"PRODUCT($F150:M150)/M150^(M146/2)","v":0.62355955965907151},{"$f":"PRODUCT($F150:N150)/N150^(N146/2)","v":0.58550193395217975},{"$f":"PRODUCT($F150:O150)/O150^(O146/2)","v":0.54976707413350212},{"$f":"PRODUCT($F150:P150)/P150^(P146/2)","v":0.51621321514882823},{"$f":"PRODUCT($F150:Q150)/Q150^(Q146/2)","v":0.48470724427120027},{"$f":"PRODUCT($F150:R150)/R150^(R146/2)","v":0.45512417302460118},{"$f":"PRODUCT($F150:S150)/S150^(S146/2)","v":0.42734664133765365},{"$f":"PRODUCT($F150:T150)/T150^(T146/2)","v":0.40126445196023824},{"$f":"PRODUCT($F150:U150)/U150^(U146/2)","v":0.37677413329599835},{"$f":"PRODUCT($F150:V150)/V150^(V146/2)","v":0.35377852891643041},{"$f":"PRODUCT($F150:W150)/W150^(W146/2)","v":0.33218641212810368},{"$f":"PRODUCT($F150:X150)/X150^(X146/2)","v":0.31191212406394714},{"$f":"PRODUCT($F150:Y150)/Y150^(Y146/2)","v":0.29287523386286118}]
[null,null,"Совокупный дисконтированный бюджетный денежный поток","млн руб.",null,{"$f":"F151 * F144","v":134.1233865690366},{"$f":"G151 * G144","v":329.91887014211017},111.83529393836334,228.45744844422401,-49.226757180402018,3129.9849071225326,4038.3158531521849,3932.5641574098718,3832.7649312443696,3738.4628702057166,3649.2395836008018,3564.7107081389659,3484.523238248973,3408.3530573279941,3335.9026552983473,3254.8122269078344,3158.1642135285097,3072.7813986756705,2994.577496363157,2919.084040530418]
[null,null,"Дисконтированная терминальная стоимость с учетом проекта ","млн руб.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Y149*Y151, 0)","v":0}]
[null,null,"Итого приведенный бюджетный эффект (NPV бюдж)","млн руб.",null,{"$f":"SUM(F152:Y152) + Y153","v":52269.349579668684}]
[]
[]
[]
[]
[]
[]
[]
[null,null,"**Данные определяются на основании данных бухгалтерского учета",null,1]
[]
[]
[null,null,"3. Оценка социально-экономических эффектов от реализации проекта"]
[]
[null,null,"Оценка эффекта  в области занятости"]
[null,null,"Среднесписочная численность работников","чел."]
[null,null,"Фонд оплаты труда ","млн руб."]
[]
[null,null,"Численность занятых (на момент окончания прогнозного периода)","чел",null,{"$f":"Y168","v":0}]

{"sheet":"Результаты_2","index":4,"n_rows":66,"n_cols":26,"rows_kept":66,"cut":false,"hidden":false,"merged":[[0,25,0,29]]}
[null,"Налоговые поступления в бюджет (без мер и с мерами поддержки)",null,null,"К содержанию",null,"Ввести годы прогнозирования по модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Указать год окончание прогнозирования модели или расчёта терминальной стоимости сверх выбранного периода"]
["№","ID","Финансовые показатели (млн. руб.)","Описание","Всего","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041-20##"]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":1},1,"Операционные показатели (без мер)"]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":2},2,"Выручка",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":1112650.1207552385},{"$f":" Результаты_1!F70","v":0},{"$f":" Результаты_1!G70","v":0},{"$f":" Результаты_1!H70","v":0},{"$f":" Результаты_1!I70","v":0},{"$f":" Результаты_1!J70","v":0},{"$f":" Результаты_1!K70","v":55566.971358412804},{"$f":" Результаты_1!L70","v":57789.650212749322},{"$f":" Результаты_1!M70","v":60101.2362212593},{"$f":" Результаты_1!N70","v":62505.285670109675},{"$f":" Результаты_1!O70","v":65005.497096914063},{"$f":" Результаты_1!P70","v":67605.716980790618},{"$f":" Результаты_1!Q70","v":70309.945660022247},{"$f":" Результаты_1!R70","v":73122.343486423139},{"$f":" Результаты_1!S70","v":76047.237225880061},{"$f":" Результаты_1!T70","v":79089.126714915285},{"$f":" Результаты_1!U70","v":82252.69178351188},{"$f":" Результаты_1!V70","v":85542.799454852371},{"$f":" Результаты_1!W70","v":88964.511433046457},{"$f":" Результаты_1!X70","v":92523.09189036832},{"$f":" Результаты_1!Y70","v":96224.015565983078}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":3},3,"EBITDA",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":297724.95307289832},{"$f":" Результаты_1!F76","v":0},{"$f":" Результаты_1!G76","v":0},{"$f":" Результаты_1!H76","v":0},{"$f":" Результаты_1!I76","v":0},{"$f":" Результаты_1!J76","v":0},{"$f":" Результаты_1!K76","v":14695.557113544864},{"$f":" Результаты_1!L76","v":14670.105592322361},{"$f":" Результаты_1!M76","v":15408.749311333107},{"$f":" Результаты_1!N76","v":16172.994896109016},{"$f":" Результаты_1!O76","v":16963.86642128068},{"$f":" Результаты_1!P76","v":17782.428924463951},{"$f":" Результаты_1!Q76","v":18629.790044779278},{"$f":" Результаты_1!R76","v":19507.101726911944},{"$f":" Результаты_1!S76","v":20415.561993334653},{"$f":" Результаты_1!T76","v":21356.416787419028},{"$f":" Результаты_1!U76","v":22330.961890271461},{"$f":" Результаты_1!V76","v":23340.544914242761},{"$f":" Результаты_1!W76","v":24386.567376177627},{"$f":" Результаты_1!X76","v":25470.486853594623},{"$f":" Результаты_1!Y76","v":26593.819227113047}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":4},4,"Доходность по EBITDA (%)",null,{"$f":" IFERROR(E5 / E4, 0)","v":0.26758182785331497},{"$f":" IFERROR(F5 / F4, 0)","v":0},{"$f":" IFERROR(G5 / G4, 0)","v":0},0,0,0,0.26446568445771457,0.25385351076386858,0.25637990630686314,0.25874603599872864,0.26096049071034622,0.2630314375560372,0.26496663978183171,0.26677347575073124,0.26845895706500328,0.27002974586380729,0.27149217133277886,0.27285224546060588,0.27411567807609039,0.27528789119774444,0.27637403272654981]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":5},5,"Чистая прибыль",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":171383.15892002941},{"$f":" Результаты_1!F81","v":0},{"$f":" Результаты_1!G81","v":0},{"$f":" Результаты_1!H81","v":0},{"$f":" Результаты_1!I81","v":0},{"$f":" Результаты_1!J81","v":0},{"$f":" Результаты_1!K81","v":5848.6572598775392},{"$f":" Результаты_1!L81","v":6001.5302125962862},{"$f":" Результаты_1!M81","v":6778.6719202288878},{"$f":" Результаты_1!N81","v":7590.2621254054193},{"$f":" Результаты_1!O81","v":8438.1676132002412},{"$f":" Результаты_1!P81","v":9324.3665034786591},{"$f":" Результаты_1!Q81","v":10250.955454042609},{"$f":" Результаты_1!R81","v":11220.157358133805},{"$f":" Результаты_1!S81","v":12234.329571535916},{"$f":" Результаты_1!T81","v":13295.972707087154},{"$f":" Результаты_1!U81","v":14279.421334700124},{"$f":" Результаты_1!V81","v":15087.087753877164},{"$f":" Результаты_1!W81","v":16004.737865913485},{"$f":" Результаты_1!X81","v":17000.875093415256},{"$f":" Результаты_1!Y81","v":18027.966146536874}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":6},6,"Инвестиционный поток (без мер)"]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":7},7,"Капитальные затраты","Капитальные затраты, всего по проекту;\nБез НДС",{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":61122.483042871827},{"$f":" - Расчет!H11","v":2763.753978177981},{"$f":" - Расчет!I11","v":9999.6457328940996},{"$f":" - Расчет!J11","v":12612.319128637489},{"$f":" - Расчет!K11","v":18754.739813040582},{"$f":" - Расчет!L11","v":16992.024390121671},{"$f":" - Расчет!M11","v":0},{"$f":" - Расчет!N11","v":0},{"$f":" - Расчет!O11","v":0},{"$f":" - Расчет!P11","v":0},{"$f":" - Расчет!Q11","v":0},{"$f":" - Расчет!R11","v":0},{"$f":" - Расчет!S11","v":0},{"$f":" - Расчет!T11","v":0},{"$f":" - Расчет!U11","v":0},{"$f":" - Расчет!V11","v":0},{"$f":" - Расчет!W11","v":0},{"$f":" - Расчет!X11","v":0},{"$f":" - Расчет!Y11","v":0},{"$f":" - Расчет!Z11","v":0},{"$f":" - Расчет!AA11","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":8},8,"-на инф-ру по проекту","в том числе затраты на инфраструктуру, учтённую в модели: транспортную, энергетическую, социальную;\nБез НДС",{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":0},{"$f":" SUM(F11:F13)","v":0},{"$f":" SUM(G11:G13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":9},9,"объект №1","Указать наименование объекта",{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":10},10,"объект №2","Указать наименование объекта",{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":11},11,"объект №3","Указать наименование объекта",{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":12},12,"-на инф-ру за периметром проекта","в том числе затраты на инфраструктуру, НЕ учтённую в модели: транспортную, энергетическую, социальную;\nБез НДС",{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":0},{"$f":" SUM(F15:F17)","v":0},{"$f":" SUM(G15:G17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":13},13,"объект №4","Указать наименование объекта",{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":14},14,"объект №5","Указать наименование объекта",{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":15},15,"объект №6","Указать наименование объекта",{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":16},16,"Финансовый поток (приход) (без мер)",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":68076.63766431433},{"$f":" SUM(F19:F21)","v":3285.9695138068669},{"$f":" SUM(G19:G21)","v":10826.492670175354},13723.900110948376,20753.888692775552,19486.386676608181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":17},17,"Собственные средства","Вклад в акционерный капитал",{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":27230.655065725732},{"$f":"  MAX(Результаты_1!F91, F9 - SUM(F20:F21))","v":1314.3878055227469},{"$f":"  MAX(Результаты_1!G91, G9 - SUM(G20:G21))","v":4330.5970680701421},{"$f":"  MAX(Результаты_1!H91, H9 - SUM(H20:H21))","v":5489.560044379351},{"$f":"  MAX(Результаты_1!I91, I9 - SUM(I20:I21))","v":8301.5554771102215},{"$f":"  MAX(Результаты_1!J91, J9 - SUM(J20:J21))","v":7794.5546706432733},{"$f":"  MAX(Результаты_1!K91, K9 - SUM(K20:K21))","v":0},{"$f":"  MAX(Результаты_1!L91, L9 - SUM(L20:L21))","v":0},{"$f":"  MAX(Результаты_1!M91, M9 - SUM(M20:M21))","v":0},{"$f":"  MAX(Результаты_1!N91, N9 - SUM(N20:N21))","v":0},{"$f":"  MAX(Результаты_1!O91, O9 - SUM(O20:O21))","v":0},{"$f":"  MAX(Результаты_1!P91, P9 - SUM(P20:P21))","v":0},{"$f":"  MAX(Результаты_1!Q91, Q9 - SUM(Q20:Q21))","v":0},{"$f":"  MAX(Результаты_1!R91, R9 - SUM(R20:R21))","v":0},{"$f":"  MAX(Результаты_1!S91, S9 - SUM(S20:S21))","v":0},{"$f":"  MAX(Результаты_1!T91, T9 - SUM(T20:T21))","v":0},{"$f":"  MAX(Результаты_1!U91, U9 - SUM(U20:U21))","v":0},{"$f":"  MAX(Результаты_1!V91, V9 - SUM(V20:V21))","v":0},{"$f":"  MAX(Результаты_1!W91, W9 - SUM(W20:W21))","v":0},{"$f":"  MAX(Результаты_1!X91, X9 - SUM(X20:X21))","v":0},{"$f":"  MAX(Результаты_1!Y91, Y9 - SUM(Y20:Y21))","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":18},18,"Привлечение заёмных средств",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":40845.982598588598},{"$f":" Результаты_1!F92","v":1971.5817082841199},{"$f":" Результаты_1!G92","v":6495.8956021052127},{"$f":" Результаты_1!H92","v":8234.3400665690242},{"$f":" Результаты_1!I92","v":12452.33321566533},{"$f":" Результаты_1!J92","v":11691.832005964909},{"$f":" Результаты_1!K92","v":0},{"$f":" Результаты_1!L92","v":0},{"$f":" Результаты_1!M92","v":0},{"$f":" Результаты_1!N92","v":0},{"$f":" Результаты_1!O92","v":0},{"$f":" Результаты_1!P92","v":0},{"$f":" Результаты_1!Q92","v":0},{"$f":" Результаты_1!R92","v":0},{"$f":" Результаты_1!S92","v":0},{"$f":" Результаты_1!T92","v":0},{"$f":" Результаты_1!U92","v":0},{"$f":" Результаты_1!V92","v":0},{"$f":" Результаты_1!W92","v":0},{"$f":" Результаты_1!X92","v":0},{"$f":" Результаты_1!Y92","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":19},19,"Государственные инвестиции","Кап.грант, единоразовые субсидии, вхождение в капитал со стороны гос-ва",{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":20},20,"Финансовый поток (погашение)",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":57902.86478414126},{"$f":" SUM(F23:F24)","v":0},{"$f":" SUM(G23:G24)","v":0},0,0,0,5790.2864784141266,5790.2864784141257,5790.2864784141248,5790.2864784141238,5790.2864784141238,5790.2864784141238,5790.2864784141238,5790.2864784141238,5790.2864784141238,5790.2864784141238,0,0,0,0,0,0]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":21},21,"Погашение заёмных средств",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":40845.982598588569},{"$f":" - Результаты_1!F93","v":0},{"$f":" - Результаты_1!G93","v":0},{"$f":" - Результаты_1!H93","v":0},{"$f":" - Результаты_1!I93","v":0},{"$f":" - Результаты_1!J93","v":0},{"$f":" - Результаты_1!K93","v":2887.2361616124927},{"$f":" - Результаты_1!L93","v":3103.7788737334281},{"$f":" - Результаты_1!M93","v":3336.5622892634333},{"$f":" - Результаты_1!N93","v":3586.8044609581893},{"$f":" - Результаты_1!O93","v":3855.8147955300524},{"$f":" - Результаты_1!P93","v":4145.0009051948045},{"$f":" - Результаты_1!Q93","v":4455.8759730844131},{"$f":" - Результаты_1!R93","v":4790.0666710657424},{"$f":" - Результаты_1!S93","v":5149.3216713956708},{"$f":" - Результаты_1!T93","v":5535.5207967503447},{"$f":" - Результаты_1!U93","v":0},{"$f":" - Результаты_1!V93","v":0},{"$f":" - Результаты_1!W93","v":0},{"$f":" - Результаты_1!X93","v":0},{"$f":" - Результаты_1!Y93","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":22},22,"Оплата % по кредиту",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":17056.882185552673},{"$f":" - Результаты_1!F94","v":0},{"$f":" - Результаты_1!G94","v":0},{"$f":" - Результаты_1!H94","v":0},{"$f":" - Результаты_1!I94","v":0},{"$f":" - Результаты_1!J94","v":0},{"$f":" - Результаты_1!K94","v":2903.0503168016339},{"$f":" - Результаты_1!L94","v":2686.5076046806976},{"$f":" - Результаты_1!M94","v":2453.7241891506915},{"$f":" - Результаты_1!N94","v":2203.482017455935},{"$f":" - Результаты_1!O94","v":1934.4716828840719},{"$f":" - Результаты_1!P94","v":1645.2855732193195},{"$f":" - Результаты_1!Q94","v":1334.4105053297108},{"$f":" - Результаты_1!R94","v":1000.2198073483817},{"$f":" - Результаты_1!S94","v":640.9648070184528},{"$f":" - Результаты_1!T94","v":254.76568166377939},{"$f":" - Результаты_1!U94","v":0},{"$f":" - Результаты_1!V94","v":0},{"$f":" - Результаты_1!W94","v":0},{"$f":" - Результаты_1!X94","v":0},{"$f":" - Результаты_1!Y94","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":23},23,"Начисление % по кредиту","В том числе с учётом капитализации процентов",{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":22653.734375972832},{"$f":" Расчет!H260","v":78.354626809677086},{"$f":" Расчет!I260","v":388.11101334151647},{"$f":" Расчет!J260","v":918.72362031389173},{"$f":" Расчет!K260","v":1672.6144325863877},{"$f":" Расчет!L260","v":2539.0484973686853},{"$f":" Расчет!M260","v":2903.0503168016339},{"$f":" Расчет!N260","v":2686.5076046806976},{"$f":" Расчет!O260","v":2453.7241891506915},{"$f":" Расчет!P260","v":2203.482017455935},{"$f":" Расчет!Q260","v":1934.4716828840719},{"$f":" Расчет!R260","v":1645.2855732193195},{"$f":" Расчет!S260","v":1334.4105053297108},{"$f":" Расчет!T260","v":1000.2198073483817},{"$f":" Расчет!U260","v":640.9648070184528},{"$f":" Расчет!V260","v":254.76568166377939},{"$f":" Расчет!W260","v":0},{"$f":" Расчет!X260","v":0},{"$f":" Расчет!Y260","v":0},{"$f":" Расчет!Z260","v":0},{"$f":" Расчет!AA260","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":24},24,"Финансовые меры поддержки",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":30085.843718726628},{"$f":" SUM(F27:F28)","v":0},{"$f":" SUM(G27:G28)","v":0},0,0,0,4821.4821778439491,6570.3013026138269,6940.5572939035574,5781.6230851911905,2205.3170390333985,1055.1271917678539,910.13642896138526,759.34603564265467,602.52402659117502,439.4291371776369,0,0,0,0,0,0]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":25},25,"Субсидии на % по кредиту","Государственная субсидия, возмещение затрат по процентам",{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":11029.216238465815},0,0,0,0,0,1700.6003074207763,1581.4284692404212,1457.4897575328541,1328.5934973569838,1194.5413867740765,1055.1271917678539,910.13642896138526,759.34603564265467,602.52402659117502,439.4291371776369,0,0,0,0,0,0]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":26},26,"Прочие меры поддержки","Неналоговые меры поддержки по проекту",{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":19056.627480260813},0,0,0,0,0,3120.8818704231726,4988.8728333734061,5483.0675363707032,4453.0295878342067,1010.7756522593221,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":27},27,"Налоговые поступления без мер","Налоговые поступления, рассчитанные без учёта мер гос. поддержки",{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":115792.6381358933},{"$f":" F30 + F36 + F42","v":138.41377535619711},{"$f":" G30 + G36 + G42","v":362.60314614955564},130.90399566150245,284.79276311584636,-65.354344413359286,4427.0055078962014,6082.5049088617834,6308.2357346805957,6547.7803838370883,6801.8136205579121,7071.0463654857895,7356.2278293746513,7658.1477836905033,7977.638977461077,8315.579710381011,8640.81689727292,8929.227416250671,9252.5374980058441,9603.1691437724985,9969.5470224950313,0]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":28},28,"Федеральный бюджет",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":66582.870734196331},{"$f":" SUBTOTAL(9,F31:F35)","v":138.41377535619711},{"$f":" SUBTOTAL(9,G31:G35)","v":362.60314614955564},130.90399566150245,284.79276311584636,-65.354344413359286,2406.1023374132365,3385.7333067723898,3534.5896515215045,3689.4843207915524,3850.6710686926776,4018.414716084143,4192.9916619881296,4374.6904206158897,4563.8121854174433,4760.6714216513919,4962.3885215006803,5166.7963015054356,5381.3223186126825,5605.4739041788216,5838.369261580604,0]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":29},29,"НДС",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":61615.529187095774},{"$f":" Расчет!H$671","v":138.41377535619711},{"$f":" Расчет!I$671","v":362.60314614955564},{"$f":" Расчет!J$671","v":130.90399566150245},{"$f":" Расчет!K$671","v":284.79276311584636},{"$f":" Расчет!L$671","v":-65.354344413359286},{"$f":" Расчет!M$671","v":2225.7879916736356},{"$f":" Расчет!N$671","v":3200.2332206451138},{"$f":" Расчет!O$671","v":3328.2425494709187},{"$f":" Расчет!P$671","v":3461.3722514497586},{"$f":" Расчет!Q$671","v":3599.827141507747},{"$f":" Расчет!R$671","v":3743.8202271680548},{"$f":" Расчет!S$671","v":3893.5730362547783},{"$f":" Расчет!T$671","v":4049.3159577049664},{"$f":" Расчет!U$671","v":4211.2885960131644},{"$f":" Расчет!V$671","v":4379.7401398536967},{"$f":" Расчет!W$671","v":4554.9297454478401},{"$f":" Расчет!X$671","v":4737.1269352657564},{"$f":" Расчет!Y$671","v":4926.6120126763853},{"$f":" Расчет!Z$671","v":5123.6764931834423},{"$f":" Расчет!AA$671","v":5328.6235529107835}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":30},30,"Акцизы",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":0},{"$f":" Расчет!H$672","v":0},{"$f":" Расчет!I$672","v":0},{"$f":" Расчет!J$672","v":0},{"$f":" Расчет!K$672","v":0},{"$f":" Расчет!L$672","v":0},{"$f":" Расчет!M$672","v":0},{"$f":" Расчет!N$672","v":0},{"$f":" Расчет!O$672","v":0},{"$f":" Расчет!P$672","v":0},{"$f":" Расчет!Q$672","v":0},{"$f":" Расчет!R$672","v":0},{"$f":" Расчет!S$672","v":0},{"$f":" Расчет!T$672","v":0},{"$f":" Расчет!U$672","v":0},{"$f":" Расчет!V$672","v":0},{"$f":" Расчет!W$672","v":0},{"$f":" Расчет!X$672","v":0},{"$f":" Расчет!Y$672","v":0},{"$f":" Расчет!Z$672","v":0},{"$f":" Расчет!AA$672","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":31},31,"Налог на прибыль",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":4284.5789730007355},{"$f":" Расчет!H$673","v":0},{"$f":" Расчет!I$673","v":0},{"$f":" Расчет!J$673","v":0},{"$f":" Расчет!K$673","v":0},{"$f":" Расчет!L$673","v":0},{"$f":" Расчет!M$673","v":146.21643149693847},{"$f":" Расчет!N$673","v":150.03825531490716},{"$f":" Расчет!O$673","v":169.46679800572218},{"$f":" Расчет!P$673","v":189.75655313513548},{"$f":" Расчет!Q$673","v":210.95419033000601},{"$f":" Расчет!R$673","v":233.10916258696648},{"$f":" Расчет!S$673","v":256.27388635106524},{"$f":" Расчет!T$673","v":280.5039339533451},{"$f":" Расчет!U$673","v":305.8582392883979},{"$f":" Расчет!V$673","v":332.39931767717889},{"$f":" Расчет!W$673","v":356.98553336750314},{"$f":" Расчет!X$673","v":377.17719384692907},{"$f":" Расчет!Y$673","v":400.11844664783712},{"$f":" Расчет!Z$673","v":425.0218773353813},{"$f":" Расчет!AA$673","v":450.69915366342178}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":32},32,"НДПИ",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":0},{"$f":" Расчет!H$674","v":0},{"$f":" Расчет!I$674","v":0},{"$f":" Расчет!J$674","v":0},{"$f":" Расчет!K$674","v":0},{"$f":" Расчет!L$674","v":0},{"$f":" Расчет!M$674","v":0},{"$f":" Расчет!N$674","v":0},{"$f":" Расчет!O$674","v":0},{"$f":" Расчет!P$674","v":0},{"$f":" Расчет!Q$674","v":0},{"$f":" Расчет!R$674","v":0},{"$f":" Расчет!S$674","v":0},{"$f":" Расчет!T$674","v":0},{"$f":" Расчет!U$674","v":0},{"$f":" Расчет!V$674","v":0},{"$f":" Расчет!W$674","v":0},{"$f":" Расчет!X$674","v":0},{"$f":" Расчет!Y$674","v":0},{"$f":" Расчет!Z$674","v":0},{"$f":" Расчет!AA$674","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":33},33,"Прочие",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":682.76257409980542},{"$f":" Расчет!H$675","v":0},{"$f":" Расчет!I$675","v":0},{"$f":" Расчет!J$675","v":0},{"$f":" Расчет!K$675","v":0},{"$f":" Расчет!L$675","v":0},{"$f":" Расчет!M$675","v":34.097914242662405},{"$f":" Расчет!N$675","v":35.461830812368902},{"$f":" Расчет!O$675","v":36.880304044863657},{"$f":" Расчет!P$675","v":38.355516206658208},{"$f":" Расчет!Q$675","v":39.889736854924543},{"$f":" Расчет!R$675","v":41.48532632912152},{"$f":" Расчет!S$675","v":43.144739382286389},{"$f":" Расчет!T$675","v":44.870528957577832},{"$f":" Расчет!U$675","v":46.665350115880955},{"$f":" Расчет!V$675","v":48.531964120516186},{"$f":" Расчет!W$675","v":50.473242685336835},{"$f":" Расчет!X$675","v":52.492172392750319},{"$f":" Расчет!Y$675","v":54.591859288460327},{"$f":" Расчет!Z$675","v":56.77553365999875},{"$f":" Расчет!AA$675","v":59.046555006398698}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":34},34,"Региональный бюджет",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":49180.181023486002},{"$f":" SUBTOTAL(9,F37:F41)","v":0},{"$f":" SUBTOTAL(9,G37:G41)","v":0},0,0,0,2019.4255941991157,2695.2349227541908,2772.0479366504806,2856.6339906765816,2949.4139966015214,3050.8339519273841,3161.3665620132883,3281.5129734864518,3411.8046268719459,3552.8052369510638,3676.2412019225426,3760.1564539415499,3868.8495321573296,3995.2349664684093,4128.6190768641509,0]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":35},35,"Налог на имущество организаций",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":10352.692862580467},{"$f":" Расчет!H$679","v":0},{"$f":" Расчет!I$679","v":0},{"$f":" Расчет!J$679","v":0},{"$f":" Расчет!K$679","v":0},{"$f":" Расчет!L$679","v":0},{"$f":" Расчет!M$679","v":690.17952417203117},{"$f":" Расчет!N$679","v":1331.0605109032028},{"$f":" Расчет!O$679","v":1232.4634360214841},{"$f":" Расчет!P$679","v":1133.8663611397653},{"$f":" Расчет!Q$679","v":1035.2692862580468},{"$f":" Расчет!R$679","v":936.67221137632794},{"$f":" Расчет!S$679","v":838.0751364946093},{"$f":" Расчет!T$679","v":739.47806161289066},{"$f":" Расчет!U$679","v":640.88098673117167},{"$f":" Расчет!V$679","v":542.28391184945292},{"$f":" Расчет!W$679","v":443.68683696773422},{"$f":" Расчет!X$679","v":345.08976208601547},{"$f":" Расчет!Y$679","v":246.49268720429674},{"$f":" Расчет!Z$679","v":147.89561232257799},{"$f":" Расчет!AA$679","v":49.298537440859363}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":36},37,"Налог на прибыль",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":38561.210757006615},{"$f":" Расчет!H$680","v":0},{"$f":" Расчет!I$680","v":0},{"$f":" Расчет!J$680","v":0},{"$f":" Расчет!K$680","v":0},{"$f":" Расчет!L$680","v":0},{"$f":" Расчет!M$680","v":1315.9478834724462},{"$f":" Расчет!N$680","v":1350.3442978341643},{"$f":" Расчет!O$680","v":1525.2011820514995},{"$f":" Расчет!P$680","v":1707.8089782162194},{"$f":" Расчет!Q$680","v":1898.5877129700539},{"$f":" Расчет!R$680","v":2097.9824632826985},{"$f":" Расчет!S$680","v":2306.4649771595873},{"$f":" Расчет!T$680","v":2524.5354055801058},{"$f":" Расчет!U$680","v":2752.7241535955809},{"$f":" Расчет!V$680","v":2991.5938590946093},{"$f":" Расчет!W$680","v":3212.8698003075274},{"$f":" Расчет!X$680","v":3394.5947446223618},{"$f":" Расчет!Y$680","v":3601.0660198305336},{"$f":" Расчет!Z$680","v":3825.1968960184317},{"$f":" Расчет!AA$680","v":4056.2923829707956}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":37},38,"НДФЛ",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":266.27740389892415},{"$f":" Расчет!H$681","v":0},{"$f":" Расчет!I$681","v":0},{"$f":" Расчет!J$681","v":0},{"$f":" Расчет!K$681","v":0},{"$f":" Расчет!L$681","v":0},{"$f":" Расчет!M$681","v":13.298186554638336},{"$f":" Расчет!N$681","v":13.830114016823872},{"$f":" Расчет!O$681","v":14.383318577496828},{"$f":" Расчет!P$681","v":14.958651320596703},{"$f":" Расчет!Q$681","v":15.556997373420572},{"$f":" Расчет!R$681","v":16.179277268357389},{"$f":" Расчет!S$681","v":16.826448359091689},{"$f":" Расчет!T$681","v":17.499506293455358},{"$f":" Расчет!U$681","v":18.199486545193572},{"$f":" Расчет!V$681","v":18.927466007001318},{"$f":" Расчет!W$681","v":19.68456464728137},{"$f":" Расчет!X$681","v":20.471947233172624},{"$f":" Расчет!Y$681","v":21.290825122499534},{"$f":" Расчет!Z$681","v":22.142458127399514},{"$f":" Расчет!AA$681","v":23.028156452495491}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":38},39,"НДПИ",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":0},{"$f":" Расчет!H$682","v":0},{"$f":" Расчет!I$682","v":0},{"$f":" Расчет!J$682","v":0},{"$f":" Расчет!K$682","v":0},{"$f":" Расчет!L$682","v":0},{"$f":" Расчет!M$682","v":0},{"$f":" Расчет!N$682","v":0},{"$f":" Расчет!O$682","v":0},{"$f":" Расчет!P$682","v":0},{"$f":" Расчет!Q$682","v":0},{"$f":" Расчет!R$682","v":0},{"$f":" Расчет!S$682","v":0},{"$f":" Расчет!T$682","v":0},{"$f":" Расчет!U$682","v":0},{"$f":" Расчет!V$682","v":0},{"$f":" Расчет!W$682","v":0},{"$f":" Расчет!X$682","v":0},{"$f":" Расчет!Y$682","v":0},{"$f":" Расчет!Z$682","v":0},{"$f":" Расчет!AA$682","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":39},40,"Прочие",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":0},{"$f":" Расчет!H$683","v":0},{"$f":" Расчет!I$683","v":0},{"$f":" Расчет!J$683","v":0},{"$f":" Расчет!K$683","v":0},{"$f":" Расчет!L$683","v":0},{"$f":" Расчет!M$683","v":0},{"$f":" Расчет!N$683","v":0},{"$f":" Расчет!O$683","v":0},{"$f":" Расчет!P$683","v":0},{"$f":" Расчет!Q$683","v":0},{"$f":" Расчет!R$683","v":0},{"$f":" Расчет!S$683","v":0},{"$f":" Расчет!T$683","v":0},{"$f":" Расчет!U$683","v":0},{"$f":" Расчет!V$683","v":0},{"$f":" Расчет!W$683","v":0},{"$f":" Расчет!X$683","v":0},{"$f":" Расчет!Y$683","v":0},{"$f":" Расчет!Z$683","v":0},{"$f":" Расчет!AA$683","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":40},41,"Местный бюджет (справочно)",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":29.586378210991573},{"$f":" Расчет!H689","v":0},{"$f":" Расчет!I689","v":0},{"$f":" Расчет!J689","v":0},{"$f":" Расчет!K689","v":0},{"$f":" Расчет!L689","v":0},{"$f":" Расчет!M689","v":1.4775762838487041},{"$f":" Расчет!N689","v":1.5366793352026522},{"$f":" Расчет!O689","v":1.5981465086107587},{"$f":" Расчет!P689","v":1.6620723689551888},{"$f":" Расчет!Q689","v":1.7285552637133965},{"$f":" Расчет!R689","v":1.797697474261932},{"$f":" Расчет!S689","v":1.8696053732324096},{"$f":" Расчет!T689","v":1.9443895881617062},{"$f":" Расчет!U689","v":2.022165171688175},{"$f":" Расчет!V689","v":2.1030517785557015},{"$f":" Расчет!W689","v":2.1871738496979294},{"$f":" Расчет!X689","v":2.2746608036858471},{"$f":" Расчет!Y689","v":2.3656472358332814},{"$f":" Расчет!Z689","v":2.4602731252666126},{"$f":" Расчет!AA689","v":2.5586840502772765}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":41},42,"Налоговые поступления с мерами","Налоговые поступления, рассчитанные с учётом мер гос. поддержки",{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":109750.48016556757},{"$f":" F44 + F50 + F56","v":138.41377535619711},{"$f":" G44 + G50 + G56","v":362.60314614955564},130.90399566150245,284.79276311584636,-65.354344413359286,4191.1350687337235,5316.7742930100731,5602.0253769529454,5898.6865042535346,6207.2140766461425,6528.0827519344557,6861.786174234303,7208.8377334261386,7569.7713549856517,7945.1423214075567,8321.340424409691,8688.6286032928147,9086.5595853480499,9514.6499711516408,9958.4865899111101,0]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":42},43,"Федеральный бюджет",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":67013.924223421796},{"$f":" SUBTOTAL(9,F45:F49)","v":138.41377535619711},{"$f":" SUBTOTAL(9,G45:G49)","v":362.60314614955564},130.90399566150245,284.79276311584636,-65.354344413359286,2451.5332459141919,3442.2662962775394,3587.214959350888,3737.9615689471734,3894.7380429273053,4057.7855758666424,4227.355010123556,4403.7072217507421,4587.1135218430172,4777.8560739389914,4974.8095579111305,5177.2453964182514,5389.3737960673325,5611.4115481489944,5842.1930720662986,{"$f":" SUBTOTAL(9,Z45:Z49)","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":43},44,"НДС",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":61615.529187095774},138.41377535619711,362.60314614955564,130.90399566150245,284.79276311584636,-65.354344413359286,2225.7879916736356,3200.2332206451138,3328.2425494709187,3461.3722514497586,3599.827141507747,3743.8202271680548,3893.5730362547783,4049.3159577049664,4211.2885960131644,4379.7401398536967,4554.9297454478401,4737.1269352657564,4926.6120126763853,5123.6764931834423,5328.6235529107835]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":44},45,"Акцизы",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":45},46,"Налог на прибыль",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":4715.6324622262082},0,0,0,0,0,191.64733999789385,206.57124482005639,222.09210583510557,238.2338012907567,255.02116456463375,272.48002236946604,290.63723448649154,309.5207350881978,329.15957571397252,349.5839699647787,369.40656977795351,387.62628875974519,408.16992410248736,430.95952130555327,454.52296414911569]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":46},47,"НДПИ",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":47},48,"Прочие",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":682.76257409980542},0,0,0,0,0,34.097914242662405,35.461830812368902,36.880304044863657,38.355516206658208,39.889736854924543,41.48532632912152,43.144739382286389,44.870528957577832,46.665350115880955,48.531964120516186,50.473242685336835,52.492172392750319,54.591859288460327,56.77553365999875,59.046555006398698]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":48},49,"Региональный бюджет",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":42706.969563934785},{"$f":" SUBTOTAL(9,F51:F55)","v":0},{"$f":" SUBTOTAL(9,G51:G55)","v":0},0,0,0,1738.1242465356829,1872.9713173973314,2013.2122710934466,2159.0628629374069,2310.7474784551241,2468.4994785935514,2632.5615587375146,2803.1861220872356,2980.6356679709456,3165.1831956900096,3344.343692648863,3509.1085460708787,3694.820142044885,3900.7781498773788,4113.7348337945359,{"$f":" SUBTOTAL(9,Z51:Z55)","v":0}]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":49},50,"Налог на имущество организаций",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":50},52,"Налог на прибыль",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":42440.692160035869},0,0,0,0,0,1724.8260599810446,1859.1412033805075,1998.8289525159498,2144.1042116168101,2295.1904810817036,2452.3202013251939,2615.7351103784231,2785.6866157937802,2962.4361814257522,3146.2557296830082,3324.6591280015818,3488.6365988377061,3673.5293169223855,3878.6356917499793,4090.7066773420406]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":51},53,"НДФЛ",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":266.27740389892415},0,0,0,0,0,13.298186554638336,13.830114016823872,14.383318577496828,14.958651320596703,15.556997373420572,16.179277268357389,16.826448359091689,17.499506293455358,18.199486545193572,18.927466007001318,19.68456464728137,20.471947233172624,21.290825122499534,22.142458127399514,23.028156452495491]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":52},54,"НДПИ",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":53},55,"Прочие",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":54},56,"Местный бюджет (справочно)",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":29.586378210991573},0,0,0,0,0,1.4775762838487041,1.5366793352026522,1.5981465086107587,1.6620723689551888,1.7285552637133965,1.797697474261932,1.8696053732324096,1.9443895881617062,2.022165171688175,2.1030517785557015,2.1871738496979294,2.2746608036858471,2.3656472358332814,2.4602731252666126,2.5586840502772765]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":55},57,"Разница налоговых поступлений",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":-6042.1579703257466},{"$f":" F43 - F29","v":0},{"$f":" G43 - G29","v":0},0,0,0,-235.87043916247785,-765.73061585171035,-706.21035772765026,-649.09387958355364,-594.59954391176962,-542.96361355133376,-494.4416551403483,-449.31005026436469,-407.86762247542538,-370.43738897345429,-319.47647286322899,-240.59881295785635,-165.97791265779415,-88.519172620857717,-11.060432583921283,0]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":56},58,"Расходная часть бюджета","Сумма всех налоговых и неналоговых мер гос. поддержки и выпадающих налогов уплачиваемых в рамках проекта",{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":36128.001689052369},{"$f":" F26 - F57","v":0},{"$f":" G26 - G57","v":0},0,0,0,5057.352617006427,7336.0319184655373,7646.7676516312076,6430.7169647747442,2799.9165829451681,1598.0908053191877,1404.5780841017336,1208.6560859070194,1010.3916490666004,809.86652615109119,319.47647286322899,240.59881295785635,165.97791265779415,88.519172620857717,11.060432583921283,0]
[{"$f":"ROW()-ROW(БДДС[#Headers])","v":57},59,"Чистый бюджетный эффект",null,{"$f":" SUM(БДДС[[#This Row],[2021]:[2041-20'#'#]])","v":79664.636446840945},{"$f":" F29 - F58","v":138.41377535619711},{"$f":" G29 - G58","v":362.60314614955564},130.90399566150245,284.79276311584636,-65.354344413359286,-630.34710911022557,-1253.5270096037539,-1338.531916950612,117.06341906234411,4001.897037612744,5472.9555601666016,5951.6497452729182,6449.4916977834837,6967.2473283944764,7505.7131842299195,8321.340424409691,8688.6286032928147,9086.5595853480499,9514.6499711516408,9958.4865899111101,0]
[null,"Не изменять"]
[]
[]
[]
["НЕ УДАЛЯТЬ",null,null,null,{"$f":" БДДС[#Headers]","v":"Всего"},{"$f":" БДДС[#Headers]","v":"2021"},{"$f":" БДДС[#Headers]","v":"2022"},{"$f":" БДДС[#Headers]","v":"2023"},{"$f":" БДДС[#Headers]","v":"2024"},{"$f":" БДДС[#Headers]","v":"2025"},{"$f":" БДДС[#Headers]","v":"2026"},{"$f":" БДДС[#Headers]","v":"2027"},{"$f":" БДДС[#Headers]","v":"2028"},{"$f":" БДДС[#Headers]","v":"2029"},{"$f":" БДДС[#Headers]","v":"2030"},{"$f":" БДДС[#Headers]","v":"2031"},{"$f":" БДДС[#Headers]","v":"2032"},{"$f":" БДДС[#Headers]","v":"2033"},{"$f":" БДДС[#Headers]","v":"2034"},{"$f":" БДДС[#Headers]","v":"2035"},{"$f":" БДДС[#Headers]","v":"2036"},{"$f":" БДДС[#Headers]","v":"2037"},{"$f":" БДДС[#Headers]","v":"2038"},{"$f":" БДДС[#Headers]","v":"2039"},{"$f":" БДДС[#Headers]","v":"2040"},{"$f":" БДДС[#Headers]","v":"2041-20##"}]
[null,25,"Субсидии на % по кредиту",null,{"$f":" SUM(F65:Z65)","v":2.2737367544323206E-13},{"$f":" - Расчет!H363","v":0},{"$f":" - Расчет!I363","v":0},{"$f":" - Расчет!J363","v":0},{"$f":" - Расчет!K363","v":0},{"$f":" - Расчет!L363","v":0},{"$f":" - Расчет!M363","v":0},{"$f":" - Расчет!N363","v":0},{"$f":" - Расчет!O363","v":0},{"$f":" - Расчет!P363","v":0},{"$f":" - Расчет!Q363","v":0},{"$f":" - Расчет!R363","v":0},{"$f":" - Расчет!S363","v":0},{"$f":" - Расчет!T363","v":0},{"$f":" - Расчет!U363","v":2.2737367544323206E-13},{"$f":" - Расчет!V363","v":0},{"$f":" - Расчет!W363","v":0},{"$f":" - Расчет!X363","v":0},{"$f":" - Расчет!Y363","v":0},{"$f":" - Расчет!Z363","v":0},{"$f":" - Расчет!AA363","v":0},{"$f":" SUM(Расчет!AB363:AU363)","v":0}]
[null,null,"Прочие меры поддержки",null,{"$f":" SUM(F66:Z66)","v":0},{"$f":" Расчет!H26 + Расчет!H27","v":0},{"$f":" Расчет!I26 + Расчет!I27","v":0},{"$f":" Расчет!J26 + Расчет!J27","v":0},{"$f":" Расчет!K26 + Расчет!K27","v":0},{"$f":" Расчет!L26 + Расчет!L27","v":0},{"$f":" Расчет!M26 + Расчет!M27","v":0},{"$f":" Расчет!N26 + Расчет!N27","v":0},{"$f":" Расчет!O26 + Расчет!O27","v":0},{"$f":" Расчет!P26 + Расчет!P27","v":0},{"$f":" Расчет!Q26 + Расчет!Q27","v":0},{"$f":" Расчет!R26 + Расчет!R27","v":0},{"$f":" Расчет!S26 + Расчет!S27","v":0},{"$f":" Расчет!T26 + Расчет!T27","v":0},{"$f":" Расчет!U26 + Расчет!U27","v":0},{"$f":" Расчет!V26 + Расчет!V27","v":0},{"$f":" Расчет!W26 + Расчет!W27","v":0},{"$f":" Расчет!X26 + Расчет!X27","v":0},{"$f":" Расчет!Y26 + Расчет!Y27","v":0},{"$f":" Расчет!Z26 + Расчет!Z27","v":0},{"$f":" Расчет!AA26 + Расчет!AA27","v":0},{"$f":" SUM(Расчет!AB26:AU27)","v":0}]

{"sheet":"Контроль","index":5,"n_rows":45,"n_cols":12,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,"Панель управления финансовой моделью ","Лист:",{"$f":" MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1))+1, 255)","v":"Контроль"},"К содержанию"]
[null,null,"Проверки:",{"$f":" Расчет!E797 * Отчеты!E93 * Вводные!C130","v":1},null,null,null,null,"Основные сценарии"]
[]
[null,null,null,null,{"$f":"INDEX(4:4, 1, COLUMN() + $E$5 +3)","v":"Без мер"},null,null,null,"Без мер","С мерами"]
[null,"Номер активного сценария",null,null,1,null,null,null,{"$f":" COLUMN() - COLUMN($E$5) - 3","v":1},{"$f":" COLUMN() - COLUMN($E$5) - 3","v":2},{"$f":" COLUMN() - COLUMN($E$5) - 3","v":3},4]
[null,"Альтернативный сценарий",null,null,2]
[]
[null,"Возмещение инфраструктуры по СЗПК"]
[null,"Механиз возмещения инвестиций",null,null,{"$f":" OFFSET(I9,, $E$5 - 1)","v":0},null,null,null,0,1,1,1]
[null,"Начало возмещения ивестиций с года номер",null,null,{"$f":" OFFSET(I10,, $E$5 - 1)","v":0},null,null,null,null,1,2,3]
[null,"Cрок возмещения"]
[null,"обеспечивающая инфраструктура",null,"лет",{"$f":" OFFSET(I12,, $E$5 - 1)","v":0},null,null,null,null,5,5,5]
[null,"сопутствующая инфраструктура",null,"лет",0,null,null,null,null,10,10,10]
[null,"Доля возмещения"]
[null,"обеспечивающая инфраструктура",null,"(%)",{"$f":" OFFSET(I15,, $E$5 - 1)","v":0},null,null,null,null,0.5,0.5,0.5]
[null,"сопутствующая инфраструктура",null,"(%)",0,null,null,null,null,1,1,1]
[null,"Субсидии учитываются в базе по налогу на прибыль?",null,"флаг",{"$f":" OFFSET(I17,, $E$5 - 1)","v":0},null,null,null,0,0,1,0]
[null,"Прочие льготы"]
[null,"Стоимость долга",null,"(%)",{"$f":" OFFSET(I19,, $E$5 - 1)","v":7.4999999999999997E-2},null,null,null,7.4999999999999997E-2,0.04,0.04,7.4999999999999997E-2]
[null,"Ставка налога на имущество",null,"(%)",2.1999999999999999E-2,null,null,null,2.1999999999999999E-2,0,0,0]
[]
["[НЕ УДАЛЯТЬ]"]
[]
[null,"Ключевые параметры проекта"]
[null,"ВНД проекта",null,"(%)",{"$f":"Расчет!E814","v":0.16039382815361028},null,null,null,0.16039382815361028,0.19149534106254573,0.18549789786338802,0.18848673701286314]
[null,"ВНД акционерного капитала",null,"(%)",{"$f":"Расчет!E828","v":0.21543578505516053},null,null,null,0.21543578505516053,0.29337363839149488,0.28046918511390684,0.2657210886478425]
[null,"DSCR min",null,"коэф",{"$f":"Результаты_1!D52","v":1.1693262474682733},null,null,null,1.1693262474682733,2.1239670022488504,1.4694462322840884,1.2646831216740639]
[null,"DSCR срзнач",null,"коэф",{"$f":"Результаты_1!D53","v":2.4748004530624588},null,null,null,2.4748004530624588,3.514353569657235,3.4344213004514108,2.9299214754807776]
[null,"Стоимость проекта",null,{"$f":" smu","v":"млн руб."},{"$f":"Расчет!E811","v":5192.6950100466565},null,null,null,5192.6950100466565,14139.820944715873,12533.387509912285,13528.161140994996]
[null,"Стоимость акционерного капитала",null,{"$f":" smu","v":"млн руб."},{"$f":"Расчет!E825","v":3326.6947196175065},null,null,null,3326.6947196175065,11916.327111118631,10673.75706103228,9253.548519939628]
[null,"Окупаемость проекта",null,"лет",{"$f":" Расчет!E815","v":10.194055884451865},null,null,null,10.194055884451865,8.7476099839507366,8.9542331010546832,8.7729090116876822]
[null,"Окупаемость акционерных инвестиций",null,"лет",{"$f":" Расчет!E829","v":9.3863899627720464},null,null,null,9.3863899627720464,7.4675036492907925,7.6669320212162528,7.9123793688873523]
[null,"ОПиУ"]
[null,"EBITDA",null,{"$f":" smu","v":"млн руб."},{"$f":" Отчеты!E49","v":297724.95307289832},null,null,null,297724.95307289832,308077.64593547885,308077.64593547885,308077.64593547885]
[null,"Операционная прибыль до субсидий",null,"млн руб.",{"$f":" Отчеты!E52","v":230499.67474445381},null,null,null,230499.67474445381,243512.84236035612,243512.84236035612,240852.36760703428]
[null,"Операционная прибыль после субсидий",null,"млн руб.",{"$f":" Отчеты!E56","v":230499.67474445381},null,null,null,230499.67474445381,262569.46984061692,262569.46984061692,259908.99508729507]
[null,"Чистая прибыль",null,"млн руб.",{"$f":" Отчеты!E63","v":171383.15892002941},null,null,null,171383.15892002941,207681.92596930912,203870.60047325696,198721.94069035462]
[null,"Дивиденды ",null,"млн руб.",{"$f":" Отчеты!E66","v":-171383.15892002941},null,null,null,-171383.15892002941,-207681.92596930912,-203870.60047325696,-198721.94069035462]
[null,"Гос поддержка"]
[null,"Субсидии из федерального бюджета",null,{"$f":" smu","v":"млн руб."},{"$f":" Отчеты!$E$32","v":0},null,null,null,0,13074.18050518324,13074.18050518324,12958.865447836859]
[null,"Субсидии из регионального бюджета",null,"млн руб.",{"$f":" Отчеты!$E$33","v":0},null,null,null,0,5982.4469750775697,5982.4469750775697,6097.7620324239497]
[null,"Приведенный бюджетный эффект (NPV бюдж)",null,"млн руб.",{"$f":" Результаты_1!F154","v":52269.349579668684},null,null,null,52269.349579668684,30643.910042680967,33241.676021552055,36333.6002941693]
[null,"Чистые дисконтированные расходы средств бюджетов РФ",null,"млн руб.",{"$f":" Расчет!E838","v":9.4123011124072802E-14},null,null,null,9.4123011124072802E-14,17889.632681562671,17718.871556053211,11158.335263747396]
[]
["[НЕ УДАЛЯТЬ]"]

{"sheet":"Графики","index":6,"n_rows":3,"n_cols":5,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[null,"Ключевые графики по проекту","Лист:",{"$f":" MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1))+1, 255)","v":"Графики"},"К содержанию"]
[null,null,"Проверки:",{"$f":" Контроль!$D$2","v":1}]
[null,"ВНД проекта",{"$f":" Расчет!E814","v":0.16039382815361028}]

{"sheet":"Вводные","index":7,"n_rows":252,"n_cols":47,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
[null,"Основные допущения и вводные данные ","Лист:",{"$f":" MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1))+1, 255)","v":"Вводные"},"К содержанию"]
[null,null,"Проверки:",{"$f":" Контроль!$D$2","v":1}]
[]
[null,"Дата начала периода",null,null,null,null," ",{"$f":" IF(G5, G5 + 1, Вводные!$E$11)","v":"2021-01-01"},{"$f":" IF(H5, H5 + 1, Вводные!$E$11)","v":"2022-01-01"},{"$f":" IF(I5, I5 + 1, Вводные!$E$11)","v":"2023-01-01"},{"$f":" IF(J5, J5 + 1, Вводные!$E$11)","v":"2024-01-01"},{"$f":" IF(K5, K5 + 1, Вводные!$E$11)","v":"2025-01-01"},{"$f":" IF(L5, L5 + 1, Вводные!$E$11)","v":"2026-01-01"},{"$f":" IF(M5, M5 + 1, Вводные!$E$11)","v":"2027-01-01"},{"$f":" IF(N5, N5 + 1, Вводные!$E$11)","v":"2028-01-01"},{"$f":" IF(O5, O5 + 1, Вводные!$E$11)","v":"2029-01-01"},{"$f":" IF(P5, P5 + 1, Вводные!$E$11)","v":"2030-01-01"},{"$f":" IF(Q5, Q5 + 1, Вводные!$E$11)","v":"2031-01-01"},{"$f":" IF(R5, R5 + 1, Вводные!$E$11)","v":"2032-01-01"},{"$f":" IF(S5, S5 + 1, Вводные!$E$11)","v":"2033-01-01"},{"$f":" IF(T5, T5 + 1, Вводные!$E$11)","v":"2034-01-01"},{"$f":" IF(U5, U5 + 1, Вводные!$E$11)","v":"2035-01-01"},{"$f":" IF(V5, V5 + 1, Вводные!$E$11)","v":"2036-01-01"},{"$f":" IF(W5, W5 + 1, Вводные!$E$11)","v":"2037-01-01"},{"$f":" IF(X5, X5 + 1, Вводные!$E$11)","v":"2038-01-01"},{"$f":" IF(Y5, Y5 + 1, Вводные!$E$11)","v":"2039-01-01"},{"$f":" IF(Z5, Z5 + 1, Вводные!$E$11)","v":"2040-01-01"},{"$f":" IF(AA5, AA5 + 1, Вводные!$E$11)","v":"2041-01-01"},{"$f":" IF(AB5, AB5 + 1, Вводные!$E$11)","v":"2042-01-01"},{"$f":" IF(AC5, AC5 + 1, Вводные!$E$11)","v":"2043-01-01"},{"$f":" IF(AD5, AD5 + 1, Вводные!$E$11)","v":"2044-01-01"},{"$f":" IF(AE5, AE5 + 1, Вводные!$E$11)","v":"2045-01-01"},{"$f":" IF(AF5, AF5 + 1, Вводные!$E$11)","v":"2046-01-01"},{"$f":" IF(AG5, AG5 + 1, Вводные!$E$11)","v":"2047-01-01"},{"$f":" IF(AH5, AH5 + 1, Вводные!$E$11)","v":"2048-01-01"},{"$f":" IF(AI5, AI5 + 1, Вводные!$E$11)","v":"2049-01-01"},{"$f":" IF(AJ5, AJ5 + 1, Вводные!$E$11)","v":"2050-01-01"},{"$f":" IF(AK5, AK5 + 1, Вводные!$E$11)","v":"2051-01-01"},{"$f":" IF(AL5, AL5 + 1, Вводные!$E$11)","v":"2052-01-01"},{"$f":" IF(AM5, AM5 + 1, Вводные!$E$11)","v":"2053-01-01"},{"$f":" IF(AN5, AN5 + 1, Вводные!$E$11)","v":"2054-01-01"},{"$f":" IF(AO5, AO5 + 1, Вводные!$E$11)","v":"2055-01-01"},{"$f":" IF(AP5, AP5 + 1, Вводные!$E$11)","v":"2056-01-01"},{"$f":" IF(AQ5, AQ5 + 1, Вводные!$E$11)","v":"2057-01-01"},{"$f":" IF(AR5, AR5 + 1, Вводные!$E$11)","v":"2058-01-01"},{"$f":" IF(AS5, AS5 + 1, Вводные!$E$11)","v":"2059-01-01"},{"$f":" IF(AT5, AT5 + 1, Вводные!$E$11)","v":"2060-01-01"}]
[null,"Дата конца периода",null,null,null,null,null,{"$f":" EDATE(H4, Вводные!$E$15) - 1","v":"2021-12-31"},{"$f":" EDATE(I4, Вводные!$E$15) - 1","v":"2022-12-31"},{"$f":" EDATE(J4, Вводные!$E$15) - 1","v":"2023-12-31"},{"$f":" EDATE(K4, Вводные!$E$15) - 1","v":"2024-12-31"},{"$f":" EDATE(L4, Вводные!$E$15) - 1","v":"2025-12-31"},{"$f":" EDATE(M4, Вводные!$E$15) - 1","v":"2026-12-31"},{"$f":" EDATE(N4, Вводные!$E$15) - 1","v":"2027-12-31"},{"$f":" EDATE(O4, Вводные!$E$15) - 1","v":"2028-12-31"},{"$f":" EDATE(P4, Вводные!$E$15) - 1","v":"2029-12-31"},{"$f":" EDATE(Q4, Вводные!$E$15) - 1","v":"2030-12-31"},{"$f":" EDATE(R4, Вводные!$E$15) - 1","v":"2031-12-31"},{"$f":" EDATE(S4, Вводные!$E$15) - 1","v":"2032-12-31"},{"$f":" EDATE(T4, Вводные!$E$15) - 1","v":"2033-12-31"},{"$f":" EDATE(U4, Вводные!$E$15) - 1","v":"2034-12-31"},{"$f":" EDATE(V4, Вводные!$E$15) - 1","v":"2035-12-31"},{"$f":" EDATE(W4, Вводные!$E$15) - 1","v":"2036-12-31"},{"$f":" EDATE(X4, Вводные!$E$15) - 1","v":"2037-12-31"},{"$f":" EDATE(Y4, Вводные!$E$15) - 1","v":"2038-12-31"},{"$f":" EDATE(Z4, Вводные!$E$15) - 1","v":"2039-12-31"},{"$f":" EDATE(AA4, Вводные!$E$15) - 1","v":"2040-12-31"},{"$f":" EDATE(AB4, Вводные!$E$15) - 1","v":"2041-12-31"},{"$f":" EDATE(AC4, Вводные!$E$15) - 1","v":"2042-12-31"},{"$f":" EDATE(AD4, Вводные!$E$15) - 1","v":"2043-12-31"},{"$f":" EDATE(AE4, Вводные!$E$15) - 1","v":"2044-12-31"},{"$f":" EDATE(AF4, Вводные!$E$15) - 1","v":"2045-12-31"},{"$f":" EDATE(AG4, Вводные!$E$15) - 1","v":"2046-12-31"},{"$f":" EDATE(AH4, Вводные!$E$15) - 1","v":"2047-12-31"},{"$f":" EDATE(AI4, Вводные!$E$15) - 1","v":"2048-12-31"},{"$f":" EDATE(AJ4, Вводные!$E$15) - 1","v":"2049-12-31"},{"$f":" EDATE(AK4, Вводные!$E$15) - 1","v":"2050-12-31"},{"$f":" EDATE(AL4, Вводные!$E$15) - 1","v":"2051-12-31"},{"$f":" EDATE(AM4, Вводные!$E$15) - 1","v":"2052-12-31"},{"$f":" EDATE(AN4, Вводные!$E$15) - 1","v":"2053-12-31"},{"$f":" EDATE(AO4, Вводные!$E$15) - 1","v":"2054-12-31"},{"$f":" EDATE(AP4, Вводные!$E$15) - 1","v":"2055-12-31"},{"$f":" EDATE(AQ4, Вводные!$E$15) - 1","v":"2056-12-31"},{"$f":" EDATE(AR4, Вводные!$E$15) - 1","v":"2057-12-31"},{"$f":" EDATE(AS4, Вводные!$E$15) - 1","v":"2058-12-31"},{"$f":" EDATE(AT4, Вводные!$E$15) - 1","v":"2059-12-31"},{"$f":" EDATE(AU4, Вводные!$E$15) - 1","v":"2060-12-31"}]
[null,"Год",null,null,null,null,null,{"$f":" YEAR(H5)","v":2021},{"$f":" YEAR(I5)","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"№ периода",null,"ед. изм.","итог","имя",null,{"$f":" G7 + 1","v":1},{"$f":" H7 + 1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
[{"$f":" MAX(A$1:A8) + 1","v":1},"Базис"]
[]
[null,"Дата старта модели",null,"дата","2021-01-01"]
[null,"Макроэкономические данные с ",null,"год",2016]
[null,"Месяцев в году",null,"мес.",12]
[null,"Кварталов в году",null,"шт.",4]
[null,"Месяцев в периоде",null,"мес.",12]
[null,"Длина периода",null,"лет",{"$f":" E15 / E13","v":1}]
[null,"Временной фактор (для расчета %% по долгу)",null,"(%)",0.5]
[null,"1 сотня",null,null,100,"hnd"]
[null,"1 тыс.",null,null,1000,"thn"]
[null,"1 млн.",null,null,1000000,"mln"]
[null,"Точность",null,null,5.0000000000000001E-3,"acc"]
[null,"Для округления суммы долга",null,null,-3,"D_mat"]
[null,"Стандартная денежная единица",null,null,"млн руб.","smu"]
[null,"Срок прогнозирования",null,"лет",20]
[null,"Срок строительства (реконструкции)",null,"лет",5]
[null,"Период эксплуатации",null,"лет",{"$f":" E24 - E25","v":15}]
[null,"Окончание периода эксплуатации",null,"год",{"$f":" MIN(D47:D51, D70:D74, D93:D97, D116:D120) + E24 - 1","v":2040}]
[]
[{"$f":" MAX(A$1:A28) + 1","v":2},"Индексы"]
[]
[null,"ИПЦ",null,"(%)",null,null,null,{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, H$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, H$6, Прогнозы!$H20:$AU20) ^ $E$16, G31)","v":3.8},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, I$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, I$6, Прогнозы!$H20:$AU20) ^ $E$16, H31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, J$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, J$6, Прогнозы!$H20:$AU20) ^ $E$16, I31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, K$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, K$6, Прогнозы!$H20:$AU20) ^ $E$16, J31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, L$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, L$6, Прогнозы!$H20:$AU20) ^ $E$16, K31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, M$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, M$6, Прогнозы!$H20:$AU20) ^ $E$16, L31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, N$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, N$6, Прогнозы!$H20:$AU20) ^ $E$16, M31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, O$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, O$6, Прогнозы!$H20:$AU20) ^ $E$16, N31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, P$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, P$6, Прогнозы!$H20:$AU20) ^ $E$16, O31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, Q$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, Q$6, Прогнозы!$H20:$AU20) ^ $E$16, P31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, R$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, R$6, Прогнозы!$H20:$AU20) ^ $E$16, Q31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, S$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, S$6, Прогнозы!$H20:$AU20) ^ $E$16, R31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, T$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, T$6, Прогнозы!$H20:$AU20) ^ $E$16, S31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, U$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, U$6, Прогнозы!$H20:$AU20) ^ $E$16, T31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, V$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, V$6, Прогнозы!$H20:$AU20) ^ $E$16, U31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, W$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, W$6, Прогнозы!$H20:$AU20) ^ $E$16, V31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, X$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, X$6, Прогнозы!$H20:$AU20) ^ $E$16, W31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, Y$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, Y$6, Прогнозы!$H20:$AU20) ^ $E$16, X31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, Z$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, Z$6, Прогнозы!$H20:$AU20) ^ $E$16, Y31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AA$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AA$6, Прогнозы!$H20:$AU20) ^ $E$16, Z31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AB$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AB$6, Прогнозы!$H20:$AU20) ^ $E$16, AA31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AC$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AC$6, Прогнозы!$H20:$AU20) ^ $E$16, AB31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AD$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AD$6, Прогнозы!$H20:$AU20) ^ $E$16, AC31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AE$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AE$6, Прогнозы!$H20:$AU20) ^ $E$16, AD31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AF$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AF$6, Прогнозы!$H20:$AU20) ^ $E$16, AE31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AG$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AG$6, Прогнозы!$H20:$AU20) ^ $E$16, AF31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AH$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AH$6, Прогнозы!$H20:$AU20) ^ $E$16, AG31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AI$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AI$6, Прогнозы!$H20:$AU20) ^ $E$16, AH31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AJ$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AJ$6, Прогнозы!$H20:$AU20) ^ $E$16, AI31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AK$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AK$6, Прогнозы!$H20:$AU20) ^ $E$16, AJ31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AL$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AL$6, Прогнозы!$H20:$AU20) ^ $E$16, AK31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AM$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AM$6, Прогнозы!$H20:$AU20) ^ $E$16, AL31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AN$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AN$6, Прогнозы!$H20:$AU20) ^ $E$16, AM31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AO$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AO$6, Прогнозы!$H20:$AU20) ^ $E$16, AN31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AP$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AP$6, Прогнозы!$H20:$AU20) ^ $E$16, AO31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AQ$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AQ$6, Прогнозы!$H20:$AU20) ^ $E$16, AP31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AR$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AR$6, Прогнозы!$H20:$AU20) ^ $E$16, AQ31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AS$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AS$6, Прогнозы!$H20:$AU20) ^ $E$16, AR31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AT$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AT$6, Прогнозы!$H20:$AU20) ^ $E$16, AS31)","v":4},{"$f":" IF(SUMIF(Прогнозы!$H$6:$AU$6, AU$6, Прогнозы!$H20:$AU20), SUMIF(Прогнозы!$H$6:$AU$6, AU$6, Прогнозы!$H20:$AU20) ^ $E$16, AT31)","v":4}]
[null,"Накопленный ИПЦ",null,null,null,null,null,{"$f":"IF(G32, G32, 1) * (1 + H31%)","v":1.038},{"$f":"IF(H32, H32, 1) * (1 + I31%)","v":1.07952},1.1227008000000001,1.167608832,1.21431318528,1.2628857126912001,1.3134011411988482,1.3659371868468022,1.4205746743206744,1.4773976612935014,1.5364935677452414,1.5979533104550512,1.6618714428732533,1.7283463005881834,1.7974801526117108,1.8693793587161793,1.9441545330648267,2.0219207143874196,2.1027975429629167,2.1869094446814334,2.274385822468691,2.3653612553674388,2.4599757055821363,2.5583747338054219,2.6607097231576389,2.7671381120839444,2.8778236365673022,2.9929365820299942,3.1126540453111939,3.2371602071236416,3.3666466154085875,3.5013124800249309,3.6413649792259282,3.7870195783949656,3.9385003615307643,4.0960403759919952,4.2598819910316754,4.430277270672943,4.6074883614998612,4.7917878959598559]
[]
[{"$f":" MAX(A$1:A33) + 1","v":3},"Строительство (реконструкция)"]
[]
[null,"Источник оценок - проектная документация"]
[]
[null,"Оборудование"]
[null,"Расход-1",null,null,15000]
[null,"Расход-2",null,null,5000]
[null,"Расход-3",null,null,0]
[null,"Расход-4",null,null,0]
[null,"Итого капитальные затраты",null,{"$f":" smu","v":"млн руб."},{"$f":"SUM(E39:E42)","v":20000}]
[null,"Срок полезного использования созданного актива",null,"лет",{"$f":"E26","v":15}]
[null,"План реконструкции"]
[null,"График затрат (годовой)",null,"Годы","Оценка"]
[null,{"$f":" IF(ISNUMBER(B46), B46 + 1, YEAR($E$11))","v":2021},null,{"$f":" IF(E47 > 0, B47, \"\")","v":""},0]
[null,{"$f":" IF(ISNUMBER(B47), B47 + 1, YEAR($E$11))","v":2022},null,{"$f":" IF(E48 > 0, B48, \"\")","v":2022},0.2]
[null,{"$f":" IF(ISNUMBER(B48), B48 + 1, YEAR($E$11))","v":2023},null,{"$f":" IF(E49 > 0, B49, \"\")","v":2023},0.2]
[null,{"$f":" IF(ISNUMBER(B49), B49 + 1, YEAR($E$11))","v":2024},null,{"$f":" IF(E50 > 0, B50, \"\")","v":2024},0.2]
[null,{"$f":" IF(ISNUMBER(B50), B50 + 1, YEAR($E$11))","v":2025},null,{"$f":" IF(E51 > 0, B51, \"\")","v":2025},0.4]
[null,"Контрольная сумма",{"$f":" D52 = E52","v":true},1,{"$f":"SUM(E47:E51)","v":1}]
[]
[null,"График затрат (квартальный)"]
[null,1,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1]
[null,{"$f":" B55 + 1","v":2},null,null,null,null,null,0.4,0.4,0.4,0.4,0.4]
[null,{"$f":" B56 + 1","v":3},null,null,null,null,null,0.4,0.4,0.4,0.4,0.4]
[null,4,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1]
[null,null,{"$f":" D59 = E59","v":true},1,{"$f":" AVERAGE(H59:L59)","v":1},null,null,{"$f":"SUM(H55:H58)","v":1},{"$f":"SUM(I55:I58)","v":1},1,1,1]
[]
[null,"Реконструкция и невозмещаемая инфраструктура"]
[null,"Расход-1",null,null,3000]
[null,"Расход-2",null,null,2000]
[null,"Расход-3",null,null,2000]
[null,"Расход-4",null,null,0]
[null,"Итого капитальные затраты",null,{"$f":" smu","v":"млн руб."},{"$f":"SUM(E62:E65)","v":7000}]
[null,"Срок полезного использования созданного актива",null,"лет",{"$f":"E44","v":15}]
[null,"План реконструкции"]
[null,"График затрат",null,"Годы","Оценка"]
[null,{"$f":" IF(ISNUMBER(B69), B69 + 1, YEAR($E$11))","v":2021},null,{"$f":" IF(E70 > 0, B70, \"\")","v":""},0]
[null,{"$f":" IF(ISNUMBER(B70), B70 + 1, YEAR($E$11))","v":2022},null,{"$f":" IF(E71 > 0, B71, \"\")","v":2022},0.1]
[null,{"$f":" IF(ISNUMBER(B71), B71 + 1, YEAR($E$11))","v":2023},null,{"$f":" IF(E72 > 0, B72, \"\")","v":2023},0.1]
[null,{"$f":" IF(ISNUMBER(B72), B72 + 1, YEAR($E$11))","v":2024},null,{"$f":" IF(E73 > 0, B73, \"\")","v":2024},0.4]
[null,{"$f":" IF(ISNUMBER(B73), B73 + 1, YEAR($E$11))","v":2025},null,{"$f":" IF(E74 > 0, B74, \"\")","v":2025},{"$f":" 1 - SUM(E70:E73)","v":0.39999999999999991}]
[null,"Контрольная сумма",{"$f":" D75 = E75","v":true},1,{"$f":"SUM(E70:E74)","v":1}]
[]
[null,"График затрат (квартальный)"]
[null,1,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1]
[null,{"$f":" B78 + 1","v":2},null,null,null,null,null,0.4,0.4,0.4,0.4,0.4]
[null,{"$f":" B79 + 1","v":3},null,null,null,null,null,0.4,0.4,0.4,0.4,0.4]
[null,4,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1]
[null,null,{"$f":" D82 = E82","v":true},1,{"$f":" AVERAGE(H82:L82)","v":1},null,null,{"$f":"SUM(H78:H81)","v":1},{"$f":"SUM(I78:I81)","v":1},{"$f":"SUM(J78:J81)","v":1},{"$f":"SUM(K78:K81)","v":1},{"$f":"SUM(L78:L81)","v":1}]
[]
[null,"Обеспечивающая инфраструктура"]
[null,"Расход-1",null,null,5000]
[null,"Расход-2",null,null,10000]
[null,"Расход-3",null,null,5000]
[null,"Расход-4",null,null,0]
[null,"Итого капитальные затраты",null,{"$f":" smu","v":"млн руб."},{"$f":"SUM(E85:E88)","v":20000}]
[null,"Срок полезного использования созданного актива",null,"лет",{"$f":" E67","v":15}]
[null,"График затрат"]
[null,"Год",null,"Годы","Оценка"]
[null,{"$f":" IF(ISNUMBER(B92), B92 + 1, YEAR($E$11))","v":2021},null,{"$f":" IF(E93 > 0, B93, \"\")","v":2021},0.1]
[null,{"$f":" IF(ISNUMBER(B93), B93 + 1, YEAR($E$11))","v":2022},null,{"$f":" IF(E94 > 0, B94, \"\")","v":2022},0.2]
[null,{"$f":" IF(ISNUMBER(B94), B94 + 1, YEAR($E$11))","v":2023},null,{"$f":" IF(E95 > 0, B95, \"\")","v":2023},0.3]
[null,{"$f":" IF(ISNUMBER(B95), B95 + 1, YEAR($E$11))","v":2024},null,{"$f":" IF(E96 > 0, B96, \"\")","v":2024},0.3]
[null,{"$f":" IF(ISNUMBER(B96), B96 + 1, YEAR($E$11))","v":2025},null,{"$f":" IF(E97 > 0, B97, \"\")","v":2025},0.1]
[null,"Контрольная сумма",{"$f":" D98 = E98","v":true},1,{"$f":"SUM(E93:E97)","v":1.0000000000000002}]
[]
[null,"График затрат (квартальный)"]
[null,1,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1]
[null,{"$f":" B101 + 1","v":2},null,null,null,null,null,0.4,0.4,0.4,0.4,0.4]
[null,{"$f":" B102 + 1","v":3},null,null,null,null,null,0.4,0.4,0.4,0.4,0.4]
[null,4,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1]
[null,null,{"$f":" D105 = E105","v":true},1,{"$f":" AVERAGE(H105:L105)","v":1},null,null,{"$f":"SUM(H101:H104)","v":1},{"$f":"SUM(I101:I104)","v":1},{"$f":"SUM(J101:J104)","v":1},{"$f":"SUM(K101:K104)","v":1},{"$f":"SUM(L101:L104)","v":1}]
[]
[null,"Сопутствующая инфраструктура"]
[null,"Расход-1",null,null,2000]
[null,"Расход-2",null,null,5000]
[null,"Расход-3",null,null,0]
[null,"Расход-4",null,null,0]
[null,"Итого капитальные затраты",null,{"$f":" smu","v":"млн руб."},{"$f":"SUM(E108:E111)","v":7000}]
[null,"Срок полезного использования созданного актива",null,"лет",{"$f":" E90","v":15}]
[null,"График затрат"]
[null,"Год",null,"Годы","Оценка"]
[null,{"$f":" IF(ISNUMBER(B115), B115 + 1, YEAR($E$11))","v":2021},null,{"$f":" IF(E116 > 0, B116, \"\")","v":2021},0.1]
[null,{"$f":" IF(ISNUMBER(B116), B116 + 1, YEAR($E$11))","v":2022},null,{"$f":" IF(E117 > 0, B117, \"\")","v":2022},0.1]
[null,{"$f":" IF(ISNUMBER(B117), B117 + 1, YEAR($E$11))","v":2023},null,{"$f":" IF(E118 > 0, B118, \"\")","v":2023},0.1]
[null,{"$f":" IF(ISNUMBER(B118), B118 + 1, YEAR($E$11))","v":2024},null,{"$f":" IF(E119 > 0, B119, \"\")","v":2024},0.5]
[null,{"$f":" IF(ISNUMBER(B119), B119 + 1, YEAR($E$11))","v":2025},null,{"$f":" IF(E120 > 0, B120, \"\")","v":2025},0.2]
[null,"Контрольная сумма",{"$f":" D121 = E121","v":true},1,{"$f":"SUM(E116:E120)","v":1}]
[]
[null,"График затрат (квартальный)"]
[null,1,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1]
[null,{"$f":" B124 + 1","v":2},null,null,null,null,null,0.4,0.4,0.4,0.4,0.4]
[null,{"$f":" B125 + 1","v":3},null,null,null,null,null,0.4,0.4,0.4,0.4,0.4]
[null,4,null,null,null,null,null,0.1,0.1,0.1,0.1,0.1]
[null,null,{"$f":" D128 = E128","v":true},1,{"$f":" AVERAGE(H128:L128)","v":1},null,null,{"$f":"SUM(H124:H127)","v":1},{"$f":"SUM(I124:I127)","v":1},{"$f":"SUM(J124:J127)","v":1},{"$f":"SUM(K124:K127)","v":1},{"$f":"SUM(L124:L127)","v":1}]
[]
[null,"Итого проверки",{"$f":" D130 = E130","v":true},1,{"$f":" (E52 = 1) * (E59 = 1) * (E75 = 1) * (E82 = 1) * (E98 = 1) * (E105 = 1) * (E121 = 1) * (E128 = 1)","v":1}]
[]
[{"$f":" MAX(A$1:A131) + 1","v":4},"Эксплуатация"]
[]
[null,"Источник оценок - проектная документация"]
[]
[null,"Объемы"]
[null,"Продукция 1",null,"млн т. в год",80]
[null,"Продукция 2",null,"млн т. в год",20]
[]
[null,"Цены"]
[null,"Продукция 1",null,"руб/т.",500]
[null,"Продукция 2",null,"руб/т.",200]
[]
[null,"Себестоимость"]
[null,"Продукция 1",null,"руб/т.",350]
[null,"Продукция 2",null,"руб/т.",150]
[]
[null,"Постоянные производственные затраты",null,{"$f":" smu","v":"млн руб."},300]
[]
[null,"Прочие непроизводственные затраты",null,{"$f":" smu","v":"млн руб."},400]
[]
[null,"Затраты на персонал"]
[null,"Количество сотрудников",null,"числ.",100]
[null,"Средняя месячная заработная плата (до налогов)",null,"тыс руб.",75]
[]
[null,"Показатели оборачиваемости"]
[null,"Дебиторская задолженность",null,"дни",30]
[null,"Кредиторская задолженность",null,"дни",30]
[null,"Запасы",null,"дни",45]
[null,"Субсидии",null,"дни",90]
[]
[{"$f":" MAX(A$1:A160) + 1","v":5},"Финансирование"]
[]
[null,"Источник оценок - индикативные предложения от банков"]
[]
[null,"Стоимость долга",null,"(%)",{"$f":" Контроль!$E$19","v":7.4999999999999997E-2}]
[null,"Рыночная стоимость долга",null,"(%)",7.4999999999999997E-2]
[]
[null,"Структура финансирования"]
[null,"Акционерный капитал",null,"(%)",{"$f":" 1 - E171","v":0.4}]
[null,"Долг",null,"(%)",0.6]
[]
[null,"Front-end fee",null,"(%)",5.0000000000000001E-3]
[null,"Комиссия за обязательство",null,"(%)",2E-3]
[null,"Срок кредита",null,"лет",15]
[]
[null,"Для расчета структуры финансирования капитализ. проценты",null,null,1]
[null,1,"учитываются"]
[null,2,"не учитываются"]
[]
[null,"Ставка по депозитам",null,"(%)",0.04]
[]
[null,"Расчет требуемой доходности проекта"]
[null,"Cost of Equity"]
[null,"Risk Free (USD)","Источник",null,1.9199999999999998E-2]
[null,"ERP (Local)","Источник",null,6.9500000000000006E-2]
[null,"Beta (Unleverd)","Источник",null,0.8816166633504563]
[null,"Country Risk","Источник",null,3.2300000000000002E-2]
[null,"Cost of Equity","Источник",null,{"$f":" E185 + E187 * E186 + E188","v":0.11277235810285671}]
[null,"Green field prem","Источник",null,7.4999999999999997E-2]
[null,"Total Cost of Equity (RUB)",null,null,{"$f":" E189 + E190","v":0.1877723581028567}]
[null,"Cost of Debt"]
[null,"Cost of Debt (RUB)","Источник",null,{"$f":" E167","v":7.4999999999999997E-2}]
[null,"Tax Rate","НК РФ",null,{"$f":" E233","v":0.19999999999999998}]
[null,"After-tax Cost of Debt",null,null,{"$f":" E193 * (1 - E194)","v":0.06}]
[null,"WACC"]
[null,"D/(D+E)",null,null,0.35]
[null,"WACC",null,null,{"$f":" E191 * (1 - E197) + E195 * E197","v":0.14305203276685685}]
[]
[null,"Расчет ставки дисконтирования расходов и поступлений средств бюджетов"]
[]
[null,"Базовый вариант"]
[null,"Доходность к погашению по ОФЗ","Источник","(%)",6.5000000000000002E-2]
[null,"Доходность к погашению по облигациям субъекта РФ","Источник","(%)",6.5000000000000002E-2]
[null,"% ставка по займам для публичного партнера","Источник","(%)"]
[null,"Средства федерального бюджета РФ",null,{"$f":" smu","v":"млн руб."},{"$f":" Расчет!E845","v":2.2737367544323206E-13}]
[null,"Средства регионального бюджета РФ",null,{"$f":" smu","v":"млн руб."},{"$f":" Расчет!E848","v":0}]
[null,"Заемные средства, привлекаемые публичным партнером",null,{"$f":" smu","v":"млн руб."},0]
[null,"Общий расход бюджета плюс займы",null,{"$f":" smu","v":"млн руб."},{"$f":"SUM(E206:E208)","v":2.2737367544323206E-13}]
[null,"Ставка дисконтирования",null,"(%)",{"$f":" (E203 * E206 + E204 * E207 + E205 * E208) / E209","v":6.5000000000000002E-2}]
[]
[null,"Расчет при отсутствии расходов бюджета"]
[null,"Налоговый поток в региональный бюджет",null,{"$f":" smu","v":"млн руб."},{"$f":" Расчет!E858","v":66582.870734196331}]
[null,"Налоговый поток в федеральный бюджет",null,{"$f":" smu","v":"млн руб."},{"$f":" Расчет!E865","v":49180.181023486002}]
[null,"Общие поступления в бюджет плюс займы",null,{"$f":" smu","v":"млн руб."},{"$f":"SUM(E213:E214) + E208","v":115763.05175768233}]
[null,"Ставка дисконтирования",null,"(%)",{"$f":" (E203 * E213 + E204 * E214 + E205 * E208) / E215","v":6.5000000000000002E-2}]
[]
[null,"Ставка дисконтирования",null,"(%)",{"$f":" MAX(E206 + E207 > 0, 0) * E210 + MAX(E206 + E207 = 0, 0) * E216","v":6.5000000000000002E-2}]
[]
[{"$f":" MAX(A$1:A182) + 1","v":6},"Налогообложение"]
[]
[null,"Источник параметров - НК РФ"]
[]
[null,"НДС"]
[null,"Ставка НДС по капитальным вложениям",null,"(%)",0.2]
[null,"Ставка входящего НДС",null,"(%)",0.2]
[null,"Ставка исходящего НДС",null,"(%)",0.2]
[null,"Оборачиваемость НДС к получению (до эксплуатации)",null,"дней",122]
[null,"Оборачиваемость НДС к получению (в период эксплуатации)",null,"дней",180]
[null,"Оборачиваемость НДС к уплате",null,"дней",90]
[]
[null,"Налог на прибыль"]
[null,"Ставка налога на прибыль",null,"(%)",{"$f":" SUM(E234:E236)","v":0.19999999999999998}]
[null,"ФБ",null,"(%)",0.02]
[null,"РБ",null,"(%)",0.18]
[null,"МБ",null,"(%)",0]
[null,"Зачет убытка, % от накопленного",null,"(%)",0.5]
[null,"Выбытие убытка для целей налога на прибыль, через",null,"лет",10]
[null,"Выбытие убытка применяется?",null,null,0]
[]
[null,"Прочие налоги"]
[null,"Ставка налога на имущество",null,"(%)",{"$f":" Контроль!E20","v":2.1999999999999999E-2}]
[null,"Ставка НДФЛ",null,"(%)",{"$f":" SUM(E244:E246)","v":0.13}]
[null,"ФБ",null,"(%)",0]
[null,"РБ",null,"(%)",0.11700000000000001]
[null,"МБ",null,"(%)",1.2999999999999999E-2]
[null,"Социальные взносы",null,"(%)",{"$f":" SUM(E248:E250)","v":0.3}]
[null,"Пенсионный фонд РФ (ПФР)",null,"(%)",0.22]
[null,"Фонд социального страхования (ФСС)",null,"(%)",2.9000000000000001E-2]
[null,"ФФОМС",null,"(%)",5.0999999999999997E-2]
[]
["Конец листа"]

{"sheet":"Расчет","index":8,"n_rows":867,"n_cols":47,"rows_kept":867,"cut":false,"hidden":false,"merged":[]}
[null,"Расчет основных показателей","Лист:",{"$f":" MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1))+1, 255)","v":"Расчет"},"К содержанию"]
[null,null,"Проверки:",{"$f":" Контроль!$D$2","v":1}]
[]
[null,"Дата начала периода",null,null,null,null,null,{"$f":" IF(G5, G5 + 1, Вводные!$E$11)","v":"2021-01-01"},{"$f":" IF(H5, H5 + 1, Вводные!$E$11)","v":"2022-01-01"},{"$f":" IF(I5, I5 + 1, Вводные!$E$11)","v":"2023-01-01"},{"$f":" IF(J5, J5 + 1, Вводные!$E$11)","v":"2024-01-01"},{"$f":" IF(K5, K5 + 1, Вводные!$E$11)","v":"2025-01-01"},{"$f":" IF(L5, L5 + 1, Вводные!$E$11)","v":"2026-01-01"},{"$f":" IF(M5, M5 + 1, Вводные!$E$11)","v":"2027-01-01"},{"$f":" IF(N5, N5 + 1, Вводные!$E$11)","v":"2028-01-01"},{"$f":" IF(O5, O5 + 1, Вводные!$E$11)","v":"2029-01-01"},{"$f":" IF(P5, P5 + 1, Вводные!$E$11)","v":"2030-01-01"},{"$f":" IF(Q5, Q5 + 1, Вводные!$E$11)","v":"2031-01-01"},{"$f":" IF(R5, R5 + 1, Вводные!$E$11)","v":"2032-01-01"},{"$f":" IF(S5, S5 + 1, Вводные!$E$11)","v":"2033-01-01"},{"$f":" IF(T5, T5 + 1, Вводные!$E$11)","v":"2034-01-01"},{"$f":" IF(U5, U5 + 1, Вводные!$E$11)","v":"2035-01-01"},{"$f":" IF(V5, V5 + 1, Вводные!$E$11)","v":"2036-01-01"},{"$f":" IF(W5, W5 + 1, Вводные!$E$11)","v":"2037-01-01"},{"$f":" IF(X5, X5 + 1, Вводные!$E$11)","v":"2038-01-01"},{"$f":" IF(Y5, Y5 + 1, Вводные!$E$11)","v":"2039-01-01"},{"$f":" IF(Z5, Z5 + 1, Вводные!$E$11)","v":"2040-01-01"},{"$f":" IF(AA5, AA5 + 1, Вводные!$E$11)","v":"2041-01-01"},{"$f":" IF(AB5, AB5 + 1, Вводные!$E$11)","v":"2042-01-01"},{"$f":" IF(AC5, AC5 + 1, Вводные!$E$11)","v":"2043-01-01"},{"$f":" IF(AD5, AD5 + 1, Вводные!$E$11)","v":"2044-01-01"},{"$f":" IF(AE5, AE5 + 1, Вводные!$E$11)","v":"2045-01-01"},{"$f":" IF(AF5, AF5 + 1, Вводные!$E$11)","v":"2046-01-01"},{"$f":" IF(AG5, AG5 + 1, Вводные!$E$11)","v":"2047-01-01"},{"$f":" IF(AH5, AH5 + 1, Вводные!$E$11)","v":"2048-01-01"},{"$f":" IF(AI5, AI5 + 1, Вводные!$E$11)","v":"2049-01-01"},{"$f":" IF(AJ5, AJ5 + 1, Вводные!$E$11)","v":"2050-01-01"},{"$f":" IF(AK5, AK5 + 1, Вводные!$E$11)","v":"2051-01-01"},{"$f":" IF(AL5, AL5 + 1, Вводные!$E$11)","v":"2052-01-01"},{"$f":" IF(AM5, AM5 + 1, Вводные!$E$11)","v":"2053-01-01"},{"$f":" IF(AN5, AN5 + 1, Вводные!$E$11)","v":"2054-01-01"},{"$f":" IF(AO5, AO5 + 1, Вводные!$E$11)","v":"2055-01-01"},{"$f":" IF(AP5, AP5 + 1, Вводные!$E$11)","v":"2056-01-01"},{"$f":" IF(AQ5, AQ5 + 1, Вводные!$E$11)","v":"2057-01-01"},{"$f":" IF(AR5, AR5 + 1, Вводные!$E$11)","v":"2058-01-01"},{"$f":" IF(AS5, AS5 + 1, Вводные!$E$11)","v":"2059-01-01"},{"$f":" IF(AT5, AT5 + 1, Вводные!$E$11)","v":"2060-01-01"}]
[null,"Дата конца периода",null,null,null,null,null,{"$f":" EDATE(H4, Вводные!$E$15) - 1","v":"2021-12-31"},{"$f":" EDATE(I4, Вводные!$E$15) - 1","v":"2022-12-31"},{"$f":" EDATE(J4, Вводные!$E$15) - 1","v":"2023-12-31"},{"$f":" EDATE(K4, Вводные!$E$15) - 1","v":"2024-12-31"},{"$f":" EDATE(L4, Вводные!$E$15) - 1","v":"2025-12-31"},{"$f":" EDATE(M4, Вводные!$E$15) - 1","v":"2026-12-31"},{"$f":" EDATE(N4, Вводные!$E$15) - 1","v":"2027-12-31"},{"$f":" EDATE(O4, Вводные!$E$15) - 1","v":"2028-12-31"},{"$f":" EDATE(P4, Вводные!$E$15) - 1","v":"2029-12-31"},{"$f":" EDATE(Q4, Вводные!$E$15) - 1","v":"2030-12-31"},{"$f":" EDATE(R4, Вводные!$E$15) - 1","v":"2031-12-31"},{"$f":" EDATE(S4, Вводные!$E$15) - 1","v":"2032-12-31"},{"$f":" EDATE(T4, Вводные!$E$15) - 1","v":"2033-12-31"},{"$f":" EDATE(U4, Вводные!$E$15) - 1","v":"2034-12-31"},{"$f":" EDATE(V4, Вводные!$E$15) - 1","v":"2035-12-31"},{"$f":" EDATE(W4, Вводные!$E$15) - 1","v":"2036-12-31"},{"$f":" EDATE(X4, Вводные!$E$15) - 1","v":"2037-12-31"},{"$f":" EDATE(Y4, Вводные!$E$15) - 1","v":"2038-12-31"},{"$f":" EDATE(Z4, Вводные!$E$15) - 1","v":"2039-12-31"},{"$f":" EDATE(AA4, Вводные!$E$15) - 1","v":"2040-12-31"},{"$f":" EDATE(AB4, Вводные!$E$15) - 1","v":"2041-12-31"},{"$f":" EDATE(AC4, Вводные!$E$15) - 1","v":"2042-12-31"},{"$f":" EDATE(AD4, Вводные!$E$15) - 1","v":"2043-12-31"},{"$f":" EDATE(AE4, Вводные!$E$15) - 1","v":"2044-12-31"},{"$f":" EDATE(AF4, Вводные!$E$15) - 1","v":"2045-12-31"},{"$f":" EDATE(AG4, Вводные!$E$15) - 1","v":"2046-12-31"},{"$f":" EDATE(AH4, Вводные!$E$15) - 1","v":"2047-12-31"},{"$f":" EDATE(AI4, Вводные!$E$15) - 1","v":"2048-12-31"},{"$f":" EDATE(AJ4, Вводные!$E$15) - 1","v":"2049-12-31"},{"$f":" EDATE(AK4, Вводные!$E$15) - 1","v":"2050-12-31"},{"$f":" EDATE(AL4, Вводные!$E$15) - 1","v":"2051-12-31"},{"$f":" EDATE(AM4, Вводные!$E$15) - 1","v":"2052-12-31"},{"$f":" EDATE(AN4, Вводные!$E$15) - 1","v":"2053-12-31"},{"$f":" EDATE(AO4, Вводные!$E$15) - 1","v":"2054-12-31"},{"$f":" EDATE(AP4, Вводные!$E$15) - 1","v":"2055-12-31"},{"$f":" EDATE(AQ4, Вводные!$E$15) - 1","v":"2056-12-31"},{"$f":" EDATE(AR4, Вводные!$E$15) - 1","v":"2057-12-31"},{"$f":" EDATE(AS4, Вводные!$E$15) - 1","v":"2058-12-31"},{"$f":" EDATE(AT4, Вводные!$E$15) - 1","v":"2059-12-31"},{"$f":" EDATE(AU4, Вводные!$E$15) - 1","v":"2060-12-31"}]
[null,"Год",null,null,null,null,null,{"$f":" YEAR(H5)","v":2021},{"$f":" YEAR(I5)","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"№ периода",null,"ед. изм.","итог",null,null,{"$f":" G7 + 1","v":1},{"$f":" H7 + 1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
[{"$f":" MAX(A$1:A8) + 1","v":1},"Основные показатели (свод)"]
[]
[null,"Капитальные затраты",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H11:AU11)","v":-61122.483042871827},null,null,{"$f":" H774","v":-2763.753978177981},{"$f":" I774","v":-9999.6457328940996},-12612.319128637489,-18754.739813040582,-16992.024390121671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Выручка",null,"млн руб.",{"$f":" SUM(H12:AU12)","v":1112650.1207552385},null,null,{"$f":" H775","v":0},{"$f":" I775","v":0},0,0,0,55566.971358412804,57789.650212749322,60101.2362212593,62505.285670109675,65005.497096914063,67605.716980790618,70309.945660022247,73122.343486423139,76047.237225880061,79089.126714915285,82252.69178351188,85542.799454852371,88964.511433046457,92523.09189036832,96224.015565983078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Расходы ",null,"млн руб.",-804572.47481975961,null,null,{"$f":" H776","v":0},{"$f":" I776","v":0},0,0,0,-40181.234720695917,-41788.484109523757,-43460.023473904708,-45198.424412860884,-47006.361389375335,-48886.615844950342,-50842.080478748358,-52875.763697898306,-54990.794245814235,-57190.426015646801,-59478.043056272683,-61857.164778523591,-64331.451369664537,-66904.70942445111,-69580.897801429164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Налог на имущество",null,"млн руб.",-10352.692862580467,null,null,{"$f":" H778","v":0},{"$f":" I778","v":0},0,0,0,-690.17952417203117,-1331.0605109032028,-1232.4634360214841,-1133.8663611397653,-1035.2692862580468,-936.67221137632794,-838.0751364946093,-739.47806161289066,-640.88098673117167,-542.28391184945292,-443.68683696773422,-345.08976208601547,-246.49268720429674,-147.89561232257799,-49.298537440859363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Оборотный капитал",null,"млн руб.",1.8189894035458565E-12,null,null,{"$f":" H777 + H779","v":-138.41377535619705},{"$f":" I777 + I779","v":-362.60314614955576},-130.90399566150279,-284.79276311584681,65.354344413359399,-6462.6588390051966,-292.56072699499919,-282.64883351210892,-338.04800488047886,-329.09102961050166,-342.25467079492182,-330.65915735815133,-395.46835220035518,-384.9899580090555,-400.3895563294227,-386.82444567782431,-462.64203703067369,-450.38379789093869,-468.39914980657431,12178.377894970943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Проценты по кассовым остаткам",null,"млн руб.",786.15609113569008,null,null,{"$f":"  H788","v":0},{"$f":"  I788","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101.04017811053689,262.2922350707517,422.82367795434163,2.1827872842550297E-12,2.2526364773511906E-12,2.3247208446264287E-12,2.3991119116544746E-12,2.4758834928274177E-12,2.5551117645978954E-12,2.6368753410650282E-12,2.7212553519791094E-12,2.8083355232424411E-12,2.8982022599861993E-12,2.9909447323057582E-12,3.0866549637395427E-12,3.185427922579208E-12,3.2873616161017431E-12,3.392557187816999E-12,3.5011190178271431E-12,3.6131548263976115E-12,3.7287757808423352E-12,3.8480966058292902E-12,3.9712356972158275E-12]
[]
[null,"Налог на прибыль",null,"млн руб.",-42845.789730007345,null,null,{"$f":" H784","v":0},{"$f":" I784","v":0},0,0,0,-1462.1643149693846,-1500.3825531490713,-1694.6679800572217,-1897.5655313513546,-2109.5419033000599,-2331.0916258696648,-2562.7388635106522,-2805.0393395334509,-3058.5823928839786,-3323.9931767717881,-3569.8553336750306,-3771.7719384692905,-4001.1844664783707,-4250.218773353813,-4506.9915366342175,-4.3655745685100589E-13,-4.5052729547023806E-13,-4.6494416892528567E-13,-4.7982238233089487E-13,-4.9517669856548346E-13,-5.1102235291957903E-13,-5.273750682130056E-13,-5.4425107039582188E-13,-5.6166710464848818E-13,-5.7964045199723981E-13,-5.981889464611516E-13,-6.1733099274790848E-13,-6.3708558451584158E-13,-6.5747232322034853E-13,-6.785114375633997E-13,-7.0022380356542853E-13,-7.2263096527952221E-13,-7.4575515616846695E-13,-7.6961932116585794E-13,-7.9424713944316544E-13]
[]
[null,"Финанасирование за счет акционерного капитала",null,"млн руб.",{"$f":" SUM(H20:AU20)","v":27230.655065725732},null,null,{"$f":" H786","v":1314.3878055227469},{"$f":" I786","v":4330.5970680701421},5489.560044379351,8301.5554771102215,7794.5546706432733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Финанасирование за счет долга",null,"млн руб.",34743.187313015827,null,null,{"$f":" H787","v":1587.7799480114315},{"$f":" I787","v":6031.6518109735098},7253.6630799196391,10737.977099046209,9132.1153750650374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Выплаты по долгу",null,"млн руб.",-57902.86478414126,null,null,{"$f":" H789 + H790","v":0},{"$f":" I789 + I790","v":0},0,0,0,-5790.2864784141266,-5790.2864784141257,-5790.2864784141248,-5790.2864784141238,-5790.2864784141238,-5790.2864784141238,-5790.2864784141238,-5790.2864784141238,-5790.2864784141238,-5790.2864784141238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Выплаты акционерам",null,"млн руб.",-198613.81398575514,null,null,{"$f":" H792 + H793","v":0},{"$f":" I792 + I793","v":0},0,0,0,-980.44748115614766,-7086.8758337641666,-7641.146019349655,-8147.0948814630674,-8734.9470099559931,-9318.7961493852345,-9946.1055454963534,-10516.307556764012,-11181.703164027498,-11841.747575903693,-18374.282110918604,-16580.126485979381,-16004.737865913485,-17000.875093415256,-45258.621212262602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Субсидии из федерального бюджета",null,"млн руб.",0,null,null,{"$f":" H781","v":0},{"$f":" I781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Субсидии из регионального бюджета",null,"млн руб.",{"$f":" SUM(H27:AU27)","v":0},null,null,{"$f":" H782","v":0},{"$f":" I782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Денежный поток",null,"млн руб.",1.0609585979525998E-10,null,null,{"$f":"SUM(H11:H27)","v":2.2737367544323206E-13},{"$f":"SUM(I11:I27)","v":-2.7284841053187847E-12},-2.7284841053187847E-12,3.637978807091713E-12,0,0,0,-2.7284841053187847E-12,9.0949470177292824E-13,0,1.8189894035458565E-12,1.8189894035458565E-12,0,-3.637978807091713E-12,7.2759576141834259E-12,3.637978807091713E-12,2526.00445276342,4031.3014240053635,4013.2860720897443,-10570.591948858477,1.7462298274040238E-12,1.8021091818809526E-12,1.8597766757011431E-12,1.9192895293235795E-12,1.9807067942619342E-12,2.0440894116783165E-12,2.1095002728520224E-12,2.1770042815832875E-12,2.2466684185939527E-12,2.3185618079889596E-12,2.3927557858446064E-12,2.4693239709916343E-12,2.5483423380633663E-12,2.6298892928813945E-12,2.7140457502535992E-12,2.8008952142617145E-12,2.8905238611180893E-12,2.9830206246738682E-12,3.0784772846634322E-12,3.1769885577726621E-12]
[]
[null,"Проверка",null,null,{"$f":" SUMSQ(H31:AU31) < acc","v":true},null,null,{"$f":" H29 - H796","v":2.2737367544323206E-13},-2.7284841053187847E-12,-2.7284841053187847E-12,3.637978807091713E-12,0,0,0,-2.7284841053187847E-12,9.0949470177292824E-13,0,1.8189894035458565E-12,1.8189894035458565E-12,0,-3.637978807091713E-12,7.2759576141834259E-12,3.637978807091713E-12,0,-3.637978807091713E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":" MAX(A$1:A32) + 1","v":2},"Индексы и флаги"]
[]
[null,"Период строительства (реконструкции)",null,"флаг",{"$f":" SUM(H35:AU35)","v":5},null,null,{"$f":" (H$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (H$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":1},{"$f":" (I$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (I$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":1},{"$f":" (J$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (J$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":1},{"$f":" (K$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (K$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":1},{"$f":" (L$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (L$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":1},{"$f":" (M$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (M$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (N$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (N$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (O$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (O$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (P$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (P$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (Q$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (Q$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (R$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (R$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (S$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (S$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (T$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (T$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (U$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (U$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (V$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (V$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (W$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (W$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (X$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (X$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (Y$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (Y$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (Z$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (Z$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AA$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AA$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AB$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AB$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AC$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AC$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AD$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AD$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AE$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AE$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AF$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AF$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AG$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AG$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AH$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AH$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AI$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AI$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AJ$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AJ$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AK$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AK$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AL$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AL$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AM$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AM$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AN$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AN$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AO$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AO$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AP$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AP$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AQ$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AQ$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AR$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AR$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AS$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AS$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AT$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AT$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0},{"$f":" (AU$6 >= MIN(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AU$6 <= MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120))","v":0}]
[null,"Начало периода строительства (реконструкции)",null,"флаг",{"$f":" SUM(H36:AU36)","v":1},null,null,{"$f":" (G35 = 0) * (H35 = 1)","v":1},{"$f":" (H35 = 0) * (I35 = 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Период эксплуатации",null,"флаг",{"$f":" SUM(H38:AU38)","v":15},null,null,{"$f":" (H$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (H$6 <= Вводные!$E$27)","v":0},{"$f":" (I$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (I$6 <= Вводные!$E$27)","v":0},{"$f":" (J$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (J$6 <= Вводные!$E$27)","v":0},{"$f":" (K$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (K$6 <= Вводные!$E$27)","v":0},{"$f":" (L$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (L$6 <= Вводные!$E$27)","v":0},{"$f":" (M$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (M$6 <= Вводные!$E$27)","v":1},{"$f":" (N$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (N$6 <= Вводные!$E$27)","v":1},{"$f":" (O$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (O$6 <= Вводные!$E$27)","v":1},{"$f":" (P$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (P$6 <= Вводные!$E$27)","v":1},{"$f":" (Q$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (Q$6 <= Вводные!$E$27)","v":1},{"$f":" (R$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (R$6 <= Вводные!$E$27)","v":1},{"$f":" (S$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (S$6 <= Вводные!$E$27)","v":1},{"$f":" (T$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (T$6 <= Вводные!$E$27)","v":1},{"$f":" (U$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (U$6 <= Вводные!$E$27)","v":1},{"$f":" (V$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (V$6 <= Вводные!$E$27)","v":1},{"$f":" (W$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (W$6 <= Вводные!$E$27)","v":1},{"$f":" (X$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (X$6 <= Вводные!$E$27)","v":1},{"$f":" (Y$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (Y$6 <= Вводные!$E$27)","v":1},{"$f":" (Z$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (Z$6 <= Вводные!$E$27)","v":1},{"$f":" (AA$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AA$6 <= Вводные!$E$27)","v":1},{"$f":" (AB$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AB$6 <= Вводные!$E$27)","v":0},{"$f":" (AC$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AC$6 <= Вводные!$E$27)","v":0},{"$f":" (AD$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AD$6 <= Вводные!$E$27)","v":0},{"$f":" (AE$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AE$6 <= Вводные!$E$27)","v":0},{"$f":" (AF$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AF$6 <= Вводные!$E$27)","v":0},{"$f":" (AG$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AG$6 <= Вводные!$E$27)","v":0},{"$f":" (AH$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AH$6 <= Вводные!$E$27)","v":0},{"$f":" (AI$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AI$6 <= Вводные!$E$27)","v":0},{"$f":" (AJ$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AJ$6 <= Вводные!$E$27)","v":0},{"$f":" (AK$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AK$6 <= Вводные!$E$27)","v":0},{"$f":" (AL$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AL$6 <= Вводные!$E$27)","v":0},{"$f":" (AM$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AM$6 <= Вводные!$E$27)","v":0},{"$f":" (AN$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AN$6 <= Вводные!$E$27)","v":0},{"$f":" (AO$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AO$6 <= Вводные!$E$27)","v":0},{"$f":" (AP$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AP$6 <= Вводные!$E$27)","v":0},{"$f":" (AQ$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AQ$6 <= Вводные!$E$27)","v":0},{"$f":" (AR$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AR$6 <= Вводные!$E$27)","v":0},{"$f":" (AS$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AS$6 <= Вводные!$E$27)","v":0},{"$f":" (AT$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AT$6 <= Вводные!$E$27)","v":0},{"$f":" (AU$6 > MAX(Вводные!$D$47:$D$51, Вводные!$D$70:$D$74, Вводные!$D$93:$D$97, Вводные!$D$116:$D$120)) * (AU$6 <= Вводные!$E$27)","v":0}]
[null,"Начало периода эксплуатации",null,"флаг",{"$f":" SUM(H39:AU39)","v":1},{"$f":" SUMPRODUCT($H$39:$AU$39, $H$6:$AU$6)","v":2026},null,{"$f":" (G38 = 0) * (H38 = 1)","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Окончание периода эксплуатации",null,"флаг",{"$f":" SUM(H40:AU40)","v":1},null,null,{"$f":" (H38 = 1) * (I38 = 0)","v":0},{"$f":" (I38 = 1) * (J38 = 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Период эксплуатации",null,"номер",null,null,null,{"$f":" SUM($H38:H38)","v":0},{"$f":" SUM($H38:I38)","v":0},{"$f":" SUM($H38:J38)","v":0},{"$f":" SUM($H38:K38)","v":0},{"$f":" SUM($H38:L38)","v":0},{"$f":" SUM($H38:M38)","v":1},{"$f":" SUM($H38:N38)","v":2},{"$f":" SUM($H38:O38)","v":3},{"$f":" SUM($H38:P38)","v":4},{"$f":" SUM($H38:Q38)","v":5},{"$f":" SUM($H38:R38)","v":6},{"$f":" SUM($H38:S38)","v":7},{"$f":" SUM($H38:T38)","v":8},{"$f":" SUM($H38:U38)","v":9},{"$f":" SUM($H38:V38)","v":10},{"$f":" SUM($H38:W38)","v":11},{"$f":" SUM($H38:X38)","v":12},{"$f":" SUM($H38:Y38)","v":13},{"$f":" SUM($H38:Z38)","v":14},{"$f":" SUM($H38:AA38)","v":15},{"$f":" SUM($H38:AB38)","v":15},{"$f":" SUM($H38:AC38)","v":15},{"$f":" SUM($H38:AD38)","v":15},{"$f":" SUM($H38:AE38)","v":15},{"$f":" SUM($H38:AF38)","v":15},{"$f":" SUM($H38:AG38)","v":15},{"$f":" SUM($H38:AH38)","v":15},{"$f":" SUM($H38:AI38)","v":15},{"$f":" SUM($H38:AJ38)","v":15},{"$f":" SUM($H38:AK38)","v":15},{"$f":" SUM($H38:AL38)","v":15},{"$f":" SUM($H38:AM38)","v":15},{"$f":" SUM($H38:AN38)","v":15},{"$f":" SUM($H38:AO38)","v":15},{"$f":" SUM($H38:AP38)","v":15},{"$f":" SUM($H38:AQ38)","v":15},{"$f":" SUM($H38:AR38)","v":15},{"$f":" SUM($H38:AS38)","v":15},{"$f":" SUM($H38:AT38)","v":15},{"$f":" SUM($H38:AU38)","v":15}]
[]
[null,"ИПЦ",null,"(%)",null,null,null,{"$f":" Вводные!H31 / hnd","v":3.7999999999999999E-2},{"$f":" Вводные!I31 / hnd","v":0.04},{"$f":" Вводные!J31 / hnd","v":0.04},{"$f":" Вводные!K31 / hnd","v":0.04},{"$f":" Вводные!L31 / hnd","v":0.04},{"$f":" Вводные!M31 / hnd","v":0.04},{"$f":" Вводные!N31 / hnd","v":0.04},{"$f":" Вводные!O31 / hnd","v":0.04},{"$f":" Вводные!P31 / hnd","v":0.04},{"$f":" Вводные!Q31 / hnd","v":0.04},{"$f":" Вводные!R31 / hnd","v":0.04},{"$f":" Вводные!S31 / hnd","v":0.04},{"$f":" Вводные!T31 / hnd","v":0.04},{"$f":" Вводные!U31 / hnd","v":0.04},{"$f":" Вводные!V31 / hnd","v":0.04},{"$f":" Вводные!W31 / hnd","v":0.04},{"$f":" Вводные!X31 / hnd","v":0.04},{"$f":" Вводные!Y31 / hnd","v":0.04},{"$f":" Вводные!Z31 / hnd","v":0.04},{"$f":" Вводные!AA31 / hnd","v":0.04},{"$f":" Вводные!AB31 / hnd","v":0.04},{"$f":" Вводные!AC31 / hnd","v":0.04},{"$f":" Вводные!AD31 / hnd","v":0.04},{"$f":" Вводные!AE31 / hnd","v":0.04},{"$f":" Вводные!AF31 / hnd","v":0.04},{"$f":" Вводные!AG31 / hnd","v":0.04},{"$f":" Вводные!AH31 / hnd","v":0.04},{"$f":" Вводные!AI31 / hnd","v":0.04},{"$f":" Вводные!AJ31 / hnd","v":0.04},{"$f":" Вводные!AK31 / hnd","v":0.04},{"$f":" Вводные!AL31 / hnd","v":0.04},{"$f":" Вводные!AM31 / hnd","v":0.04},{"$f":" Вводные!AN31 / hnd","v":0.04},{"$f":" Вводные!AO31 / hnd","v":0.04},{"$f":" Вводные!AP31 / hnd","v":0.04},{"$f":" Вводные!AQ31 / hnd","v":0.04},{"$f":" Вводные!AR31 / hnd","v":0.04},{"$f":" Вводные!AS31 / hnd","v":0.04},{"$f":" Вводные!AT31 / hnd","v":0.04},{"$f":" Вводные!AU31 / hnd","v":0.04}]
[null,"Накопленный ИПЦ",null,"индекс",null,null,null,{"$f":" IF(G44, G44, 1) * (1 + H43)","v":1.038},{"$f":" IF(H44, H44, 1) * (1 + I43)","v":1.07952},1.1227008000000001,1.167608832,1.21431318528,1.2628857126912001,1.3134011411988482,1.3659371868468022,1.4205746743206744,1.4773976612935014,1.5364935677452414,1.5979533104550512,1.6618714428732533,1.7283463005881834,1.7974801526117108,1.8693793587161793,1.9441545330648267,2.0219207143874196,2.1027975429629167,2.1869094446814334,2.274385822468691,2.3653612553674388,2.4599757055821363,2.5583747338054219,2.6607097231576389,2.7671381120839444,2.8778236365673022,2.9929365820299942,3.1126540453111939,3.2371602071236416,3.3666466154085875,3.5013124800249309,3.6413649792259282,3.7870195783949656,3.9385003615307643,4.0960403759919952,4.2598819910316754,4.430277270672943,4.6074883614998612,4.7917878959598559]
[]
[null,"Квартальный дефлятор"]
[null,1,null,"индекс",null,null,null,{"$f":" IF(AND(ISBLANK(G$50), ISBLANK(H46)), 1, IF(ISBLANK(H46), G$50, H46) * (1 + H$43) ^ (1 / COUNTA($B$47:$B$50)))","v":1.0093675495853838},{"$f":" IF(AND(ISBLANK(H$50), ISBLANK(I46)), 1, IF(ISBLANK(I46), H$50, I46) * (1 + I$43) ^ (1 / COUNTA($B$47:$B$50)))","v":1.0482278359978292},1.0901569494377421,1.1337632274152514,1.1791137565118612,1.2262783067723355,1.2753294390432288,1.3263426166049579,1.3793963212691558,1.4345721741199218,1.4919550610847183,1.5516332635281067,1.613698594069231,1.6782465378320002,1.7453763993452802,1.8151914553190911,1.8877991135318546,1.9633110780731287,2.0418435211960535,2.1235172620438956,2.2084579525256514,2.2967962706266776,2.3886681214517447,2.4842148463098139,2.5835834401622062,2.686926777768694,2.7944038488794409,2.9061800028346183,3.0224272029480019,3.1433242910659214,3.2690572627085581,3.3998195532169007,3.5358123353455766,3.6772448287593988,3.8243346219097742,3.9773080067861648,4.1364003270576113,4.3018563401399152,4.4739305937455116,4.6528878174953308]
[null,{"$f":" B47 + 1","v":2},null,"индекс",null,null,null,{"$f":" IF(AND(ISBLANK(G$50), ISBLANK(H47)), 1, IF(ISBLANK(H47), G$50, H47) * (1 + H$43) ^ (1 / COUNTA($B$47:$B$50)))","v":1.0188228501560022},1.0585564510218617,1.1008987090627358,1.1449346574252448,1.1907320437222544,1.2383613254711445,1.28789577848999,1.3394116096295896,1.3929880740147729,1.4487075969753636,1.5066559008543776,1.5669221368885524,1.6295990223640946,1.6947829832586583,1.7625743025890046,1.8330772746925645,1.9064003656802668,1.9826563803074775,2.0619626355197762,2.1444411409405673,2.2302187865781899,2.3194275380413178,2.4122046395629702,2.5086928251454887,2.6090405381513078,2.7134021596773596,2.8219382460644531,2.934815775907031,3.0522084069433113,3.1742967432210429,3.3012686129498849,3.4333193574678802,3.5706521317665953,3.7134782170372587,3.8620173457187481,4.0164980395474981,4.1771579611293976,4.344244279574573,4.5180140507575555,4.6987346127878569]
[null,{"$f":" B48 + 1","v":3},null,"индекс",null,null,null,1.0283667237235605,1.0689868380888137,1.1117463116123658,1.15621616407686,1.2024648106399343,1.2505634030655317,1.3005859391881527,1.3526093767556786,1.4067137518259054,1.4629823018989414,1.5215015939748986,1.5823616577338944,1.6456561240432501,1.7114823690049801,1.7799416637651793,1.8511393303157861,1.9251849035284174,2.002192299669554,2.0822799916563359,2.1655711913225892,2.2521940389754929,2.3422818005345127,2.435973072555893,2.5334119954581285,2.634748475276453,2.7401384142875105,2.8497439508590103,2.9637337088933702,3.082283057249104,3.2055743795390677,3.3337973547206308,3.4671492489094557,3.6058352188658338,3.7500686276204664,3.9000713727252845,4.056074227634296,4.2183171967396671,4.3870498846092536,4.5625318799936228,4.7450331551933669]
[null,4,null,"индекс",null,null,1,1.0379999999999996,1.0795199999999994,1.1227007999999989,1.1676088319999987,1.2143131852799984,1.2628857126911983,1.313401141198846,1.3659371868467995,1.4205746743206713,1.4773976612934978,1.5364935677452374,1.5979533104550467,1.6618714428732486,1.7283463005881785,1.7974801526117055,1.8693793587161736,1.9441545330648202,2.0219207143874129,2.1027975429629091,2.1869094446814255,2.2743858224686826,2.3653612553674299,2.459975705582127,2.5583747338054117,2.6607097231576278,2.767138112083932,2.8778236365672889,2.9929365820299796,3.112654045311178,3.2371602071236247,3.3666466154085701,3.5013124800249127,3.6413649792259086,3.7870195783949443,3.9385003615307417,4.0960403759919712,4.2598819910316497,4.4302772706729154,4.607488361499831,4.791787895959823]
[]
[{"$f":" MAX(A$1:A45) + 1","v":3},"Основные средства"]
[]
[null,"Оборудование"]
[null,"Капитальные затраты в периоде, от общего объема",null,"(%)",{"$f":" SUM(H55:AU55)","v":1},null,null,{"$f":" SUMIF(Вводные!$B$47:$B$51, H$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, I$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0.2},{"$f":" SUMIF(Вводные!$B$47:$B$51, J$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0.2},{"$f":" SUMIF(Вводные!$B$47:$B$51, K$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0.2},{"$f":" SUMIF(Вводные!$B$47:$B$51, L$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0.4},{"$f":" SUMIF(Вводные!$B$47:$B$51, M$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, N$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, O$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, P$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, Q$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, R$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, S$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, T$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, U$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, V$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, W$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, X$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, Y$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, Z$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AA$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AB$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AC$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AD$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AE$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AF$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AG$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AH$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AI$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AJ$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AK$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AL$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AM$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AN$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AO$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AP$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AQ$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AR$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AS$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AT$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$47:$B$51, AU$6, Вводные!$E$47:$E$51) * Вводные!$E$16","v":0}]
[null,"Капитальные затраты в периоде",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H56:AU56)","v":22855.905155393433},null,null,{"$f":" SUM(H57:H60)","v":0},{"$f":" SUM(I57:I60)","v":4255.1683969762125},4425.3751328552589,4602.3901381694677,9572.9714873924913,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,"млн руб.",{"$f":" SUM(H57:AU57)","v":2252.1502103498178},null,null,{"$f":" Вводные!$E$43 * H$55 * Вводные!H55 * H47","v":0},{"$f":" Вводные!$E$43 * I$55 * Вводные!I55 * I47","v":419.29113439913169},{"$f":" Вводные!$E$43 * J$55 * Вводные!J55 * J47","v":436.06277977509683},{"$f":" Вводные!$E$43 * K$55 * Вводные!K55 * K47","v":453.50529096610057},{"$f":" Вводные!$E$43 * L$55 * Вводные!L55 * L47","v":943.29100520948896},{"$f":" Вводные!$E$43 * M$55 * Вводные!M55 * M47","v":0},{"$f":" Вводные!$E$43 * N$55 * Вводные!N55 * N47","v":0},{"$f":" Вводные!$E$43 * O$55 * Вводные!O55 * O47","v":0},{"$f":" Вводные!$E$43 * P$55 * Вводные!P55 * P47","v":0},{"$f":" Вводные!$E$43 * Q$55 * Вводные!Q55 * Q47","v":0},{"$f":" Вводные!$E$43 * R$55 * Вводные!R55 * R47","v":0},{"$f":" Вводные!$E$43 * S$55 * Вводные!S55 * S47","v":0},{"$f":" Вводные!$E$43 * T$55 * Вводные!T55 * T47","v":0},{"$f":" Вводные!$E$43 * U$55 * Вводные!U55 * U47","v":0},{"$f":" Вводные!$E$43 * V$55 * Вводные!V55 * V47","v":0},{"$f":" Вводные!$E$43 * W$55 * Вводные!W55 * W47","v":0},{"$f":" Вводные!$E$43 * X$55 * Вводные!X55 * X47","v":0},{"$f":" Вводные!$E$43 * Y$55 * Вводные!Y55 * Y47","v":0},{"$f":" Вводные!$E$43 * Z$55 * Вводные!Z55 * Z47","v":0},{"$f":" Вводные!$E$43 * AA$55 * Вводные!AA55 * AA47","v":0},{"$f":" Вводные!$E$43 * AB$55 * Вводные!AB55 * AB47","v":0},{"$f":" Вводные!$E$43 * AC$55 * Вводные!AC55 * AC47","v":0},{"$f":" Вводные!$E$43 * AD$55 * Вводные!AD55 * AD47","v":0},{"$f":" Вводные!$E$43 * AE$55 * Вводные!AE55 * AE47","v":0},{"$f":" Вводные!$E$43 * AF$55 * Вводные!AF55 * AF47","v":0},{"$f":" Вводные!$E$43 * AG$55 * Вводные!AG55 * AG47","v":0},{"$f":" Вводные!$E$43 * AH$55 * Вводные!AH55 * AH47","v":0},{"$f":" Вводные!$E$43 * AI$55 * Вводные!AI55 * AI47","v":0},{"$f":" Вводные!$E$43 * AJ$55 * Вводные!AJ55 * AJ47","v":0},{"$f":" Вводные!$E$43 * AK$55 * Вводные!AK55 * AK47","v":0},{"$f":" Вводные!$E$43 * AL$55 * Вводные!AL55 * AL47","v":0},{"$f":" Вводные!$E$43 * AM$55 * Вводные!AM55 * AM47","v":0},{"$f":" Вводные!$E$43 * AN$55 * Вводные!AN55 * AN47","v":0},{"$f":" Вводные!$E$43 * AO$55 * Вводные!AO55 * AO47","v":0},{"$f":" Вводные!$E$43 * AP$55 * Вводные!AP55 * AP47","v":0},{"$f":" Вводные!$E$43 * AQ$55 * Вводные!AQ55 * AQ47","v":0},{"$f":" Вводные!$E$43 * AR$55 * Вводные!AR55 * AR47","v":0},{"$f":" Вводные!$E$43 * AS$55 * Вводные!AS55 * AS47","v":0},{"$f":" Вводные!$E$43 * AT$55 * Вводные!AT55 * AT47","v":0},{"$f":" Вводные!$E$43 * AU$55 * Вводные!AU55 * AU47","v":0}]
[null,{"$f":" B57 + 1","v":2},null,"млн руб.",9097.3662479269624,null,null,{"$f":" Вводные!$E$43 * H$55 * Вводные!H56 * H48","v":0},{"$f":" Вводные!$E$43 * I$55 * Вводные!I56 * I48","v":1693.6903216349788},{"$f":" Вводные!$E$43 * J$55 * Вводные!J56 * J48","v":1761.4379345003772},{"$f":" Вводные!$E$43 * K$55 * Вводные!K56 * K48","v":1831.8954518803916},{"$f":" Вводные!$E$43 * L$55 * Вводные!L56 * L48","v":3810.3425399112139},{"$f":" Вводные!$E$43 * M$55 * Вводные!M56 * M48","v":0},{"$f":" Вводные!$E$43 * N$55 * Вводные!N56 * N48","v":0},{"$f":" Вводные!$E$43 * O$55 * Вводные!O56 * O48","v":0},{"$f":" Вводные!$E$43 * P$55 * Вводные!P56 * P48","v":0},{"$f":" Вводные!$E$43 * Q$55 * Вводные!Q56 * Q48","v":0},{"$f":" Вводные!$E$43 * R$55 * Вводные!R56 * R48","v":0},{"$f":" Вводные!$E$43 * S$55 * Вводные!S56 * S48","v":0},{"$f":" Вводные!$E$43 * T$55 * Вводные!T56 * T48","v":0},{"$f":" Вводные!$E$43 * U$55 * Вводные!U56 * U48","v":0},{"$f":" Вводные!$E$43 * V$55 * Вводные!V56 * V48","v":0},{"$f":" Вводные!$E$43 * W$55 * Вводные!W56 * W48","v":0},{"$f":" Вводные!$E$43 * X$55 * Вводные!X56 * X48","v":0},{"$f":" Вводные!$E$43 * Y$55 * Вводные!Y56 * Y48","v":0},{"$f":" Вводные!$E$43 * Z$55 * Вводные!Z56 * Z48","v":0},{"$f":" Вводные!$E$43 * AA$55 * Вводные!AA56 * AA48","v":0},{"$f":" Вводные!$E$43 * AB$55 * Вводные!AB56 * AB48","v":0},{"$f":" Вводные!$E$43 * AC$55 * Вводные!AC56 * AC48","v":0},{"$f":" Вводные!$E$43 * AD$55 * Вводные!AD56 * AD48","v":0},{"$f":" Вводные!$E$43 * AE$55 * Вводные!AE56 * AE48","v":0},{"$f":" Вводные!$E$43 * AF$55 * Вводные!AF56 * AF48","v":0},{"$f":" Вводные!$E$43 * AG$55 * Вводные!AG56 * AG48","v":0},{"$f":" Вводные!$E$43 * AH$55 * Вводные!AH56 * AH48","v":0},{"$f":" Вводные!$E$43 * AI$55 * Вводные!AI56 * AI48","v":0},{"$f":" Вводные!$E$43 * AJ$55 * Вводные!AJ56 * AJ48","v":0},{"$f":" Вводные!$E$43 * AK$55 * Вводные!AK56 * AK48","v":0},{"$f":" Вводные!$E$43 * AL$55 * Вводные!AL56 * AL48","v":0},{"$f":" Вводные!$E$43 * AM$55 * Вводные!AM56 * AM48","v":0},{"$f":" Вводные!$E$43 * AN$55 * Вводные!AN56 * AN48","v":0},{"$f":" Вводные!$E$43 * AO$55 * Вводные!AO56 * AO48","v":0},{"$f":" Вводные!$E$43 * AP$55 * Вводные!AP56 * AP48","v":0},{"$f":" Вводные!$E$43 * AQ$55 * Вводные!AQ56 * AQ48","v":0},{"$f":" Вводные!$E$43 * AR$55 * Вводные!AR56 * AR48","v":0},{"$f":" Вводные!$E$43 * AS$55 * Вводные!AS56 * AS48","v":0},{"$f":" Вводные!$E$43 * AT$55 * Вводные!AT56 * AT48","v":0},{"$f":" Вводные!$E$43 * AU$55 * Вводные!AU56 * AU48","v":0}]
[null,{"$f":" B58 + 1","v":3},null,"млн руб.",9187.0062960926534,null,null,{"$f":" Вводные!$E$43 * H$55 * Вводные!H57 * H49","v":0},{"$f":" Вводные!$E$43 * I$55 * Вводные!I57 * I49","v":1710.378940942102},{"$f":" Вводные!$E$43 * J$55 * Вводные!J57 * J49","v":1778.7940985797852},{"$f":" Вводные!$E$43 * K$55 * Вводные!K57 * K49","v":1849.9458625229761},{"$f":" Вводные!$E$43 * L$55 * Вводные!L57 * L49","v":3847.8873940477897},{"$f":" Вводные!$E$43 * M$55 * Вводные!M57 * M49","v":0},{"$f":" Вводные!$E$43 * N$55 * Вводные!N57 * N49","v":0},{"$f":" Вводные!$E$43 * O$55 * Вводные!O57 * O49","v":0},{"$f":" Вводные!$E$43 * P$55 * Вводные!P57 * P49","v":0},{"$f":" Вводные!$E$43 * Q$55 * Вводные!Q57 * Q49","v":0},{"$f":" Вводные!$E$43 * R$55 * Вводные!R57 * R49","v":0},{"$f":" Вводные!$E$43 * S$55 * Вводные!S57 * S49","v":0},{"$f":" Вводные!$E$43 * T$55 * Вводные!T57 * T49","v":0},{"$f":" Вводные!$E$43 * U$55 * Вводные!U57 * U49","v":0},{"$f":" Вводные!$E$43 * V$55 * Вводные!V57 * V49","v":0},{"$f":" Вводные!$E$43 * W$55 * Вводные!W57 * W49","v":0},{"$f":" Вводные!$E$43 * X$55 * Вводные!X57 * X49","v":0},{"$f":" Вводные!$E$43 * Y$55 * Вводные!Y57 * Y49","v":0},{"$f":" Вводные!$E$43 * Z$55 * Вводные!Z57 * Z49","v":0},{"$f":" Вводные!$E$43 * AA$55 * Вводные!AA57 * AA49","v":0},{"$f":" Вводные!$E$43 * AB$55 * Вводные!AB57 * AB49","v":0},{"$f":" Вводные!$E$43 * AC$55 * Вводные!AC57 * AC49","v":0},{"$f":" Вводные!$E$43 * AD$55 * Вводные!AD57 * AD49","v":0},{"$f":" Вводные!$E$43 * AE$55 * Вводные!AE57 * AE49","v":0},{"$f":" Вводные!$E$43 * AF$55 * Вводные!AF57 * AF49","v":0},{"$f":" Вводные!$E$43 * AG$55 * Вводные!AG57 * AG49","v":0},{"$f":" Вводные!$E$43 * AH$55 * Вводные!AH57 * AH49","v":0},{"$f":" Вводные!$E$43 * AI$55 * Вводные!AI57 * AI49","v":0},{"$f":" Вводные!$E$43 * AJ$55 * Вводные!AJ57 * AJ49","v":0},{"$f":" Вводные!$E$43 * AK$55 * Вводные!AK57 * AK49","v":0},{"$f":" Вводные!$E$43 * AL$55 * Вводные!AL57 * AL49","v":0},{"$f":" Вводные!$E$43 * AM$55 * Вводные!AM57 * AM49","v":0},{"$f":" Вводные!$E$43 * AN$55 * Вводные!AN57 * AN49","v":0},{"$f":" Вводные!$E$43 * AO$55 * Вводные!AO57 * AO49","v":0},{"$f":" Вводные!$E$43 * AP$55 * Вводные!AP57 * AP49","v":0},{"$f":" Вводные!$E$43 * AQ$55 * Вводные!AQ57 * AQ49","v":0},{"$f":" Вводные!$E$43 * AR$55 * Вводные!AR57 * AR49","v":0},{"$f":" Вводные!$E$43 * AS$55 * Вводные!AS57 * AS49","v":0},{"$f":" Вводные!$E$43 * AT$55 * Вводные!AT57 * AT49","v":0},{"$f":" Вводные!$E$43 * AU$55 * Вводные!AU57 * AU49","v":0}]
[null,4,null,"млн руб.",2319.3824010239978,null,null,{"$f":" Вводные!$E$43 * H$55 * Вводные!H58 * H50","v":0},{"$f":" Вводные!$E$43 * I$55 * Вводные!I58 * I50","v":431.80799999999977},{"$f":" Вводные!$E$43 * J$55 * Вводные!J58 * J50","v":449.08031999999957},{"$f":" Вводные!$E$43 * K$55 * Вводные!K58 * K50","v":467.04353279999947},{"$f":" Вводные!$E$43 * L$55 * Вводные!L58 * L50","v":971.45054822399879},{"$f":" Вводные!$E$43 * M$55 * Вводные!M58 * M50","v":0},{"$f":" Вводные!$E$43 * N$55 * Вводные!N58 * N50","v":0},{"$f":" Вводные!$E$43 * O$55 * Вводные!O58 * O50","v":0},{"$f":" Вводные!$E$43 * P$55 * Вводные!P58 * P50","v":0},{"$f":" Вводные!$E$43 * Q$55 * Вводные!Q58 * Q50","v":0},{"$f":" Вводные!$E$43 * R$55 * Вводные!R58 * R50","v":0},{"$f":" Вводные!$E$43 * S$55 * Вводные!S58 * S50","v":0},{"$f":" Вводные!$E$43 * T$55 * Вводные!T58 * T50","v":0},{"$f":" Вводные!$E$43 * U$55 * Вводные!U58 * U50","v":0},{"$f":" Вводные!$E$43 * V$55 * Вводные!V58 * V50","v":0},{"$f":" Вводные!$E$43 * W$55 * Вводные!W58 * W50","v":0},{"$f":" Вводные!$E$43 * X$55 * Вводные!X58 * X50","v":0},{"$f":" Вводные!$E$43 * Y$55 * Вводные!Y58 * Y50","v":0},{"$f":" Вводные!$E$43 * Z$55 * Вводные!Z58 * Z50","v":0},{"$f":" Вводные!$E$43 * AA$55 * Вводные!AA58 * AA50","v":0},{"$f":" Вводные!$E$43 * AB$55 * Вводные!AB58 * AB50","v":0},{"$f":" Вводные!$E$43 * AC$55 * Вводные!AC58 * AC50","v":0},{"$f":" Вводные!$E$43 * AD$55 * Вводные!AD58 * AD50","v":0},{"$f":" Вводные!$E$43 * AE$55 * Вводные!AE58 * AE50","v":0},{"$f":" Вводные!$E$43 * AF$55 * Вводные!AF58 * AF50","v":0},{"$f":" Вводные!$E$43 * AG$55 * Вводные!AG58 * AG50","v":0},{"$f":" Вводные!$E$43 * AH$55 * Вводные!AH58 * AH50","v":0},{"$f":" Вводные!$E$43 * AI$55 * Вводные!AI58 * AI50","v":0},{"$f":" Вводные!$E$43 * AJ$55 * Вводные!AJ58 * AJ50","v":0},{"$f":" Вводные!$E$43 * AK$55 * Вводные!AK58 * AK50","v":0},{"$f":" Вводные!$E$43 * AL$55 * Вводные!AL58 * AL50","v":0},{"$f":" Вводные!$E$43 * AM$55 * Вводные!AM58 * AM50","v":0},{"$f":" Вводные!$E$43 * AN$55 * Вводные!AN58 * AN50","v":0},{"$f":" Вводные!$E$43 * AO$55 * Вводные!AO58 * AO50","v":0},{"$f":" Вводные!$E$43 * AP$55 * Вводные!AP58 * AP50","v":0},{"$f":" Вводные!$E$43 * AQ$55 * Вводные!AQ58 * AQ50","v":0},{"$f":" Вводные!$E$43 * AR$55 * Вводные!AR58 * AR50","v":0},{"$f":" Вводные!$E$43 * AS$55 * Вводные!AS58 * AS50","v":0},{"$f":" Вводные!$E$43 * AT$55 * Вводные!AT58 * AT50","v":0},{"$f":" Вводные!$E$43 * AU$55 * Вводные!AU58 * AU50","v":0}]
[null,"НЗС, к.п.",null,"млн руб.",null,null,null,{"$f":" G61 + H56 - SUM($G56:G56) * (SUM($G55:G55) = 1) * (G55 > 0)","v":0},{"$f":" H61 + I56 - SUM($G56:H56) * (SUM($G55:H55) = 1) * (H55 > 0)","v":4255.1683969762125},{"$f":" I61 + J56 - SUM($G56:I56) * (SUM($G55:I55) = 1) * (I55 > 0)","v":8680.5435298314715},{"$f":" J61 + K56 - SUM($G56:J56) * (SUM($G55:J55) = 1) * (J55 > 0)","v":13282.93366800094},{"$f":" K61 + L56 - SUM($G56:K56) * (SUM($G55:K55) = 1) * (K55 > 0)","v":22855.905155393433},{"$f":" L61 + M56 - SUM($G56:L56) * (SUM($G55:L55) = 1) * (L55 > 0)","v":0},{"$f":" M61 + N56 - SUM($G56:M56) * (SUM($G55:M55) = 1) * (M55 > 0)","v":0},{"$f":" N61 + O56 - SUM($G56:N56) * (SUM($G55:N55) = 1) * (N55 > 0)","v":0},{"$f":" O61 + P56 - SUM($G56:O56) * (SUM($G55:O55) = 1) * (O55 > 0)","v":0},{"$f":" P61 + Q56 - SUM($G56:P56) * (SUM($G55:P55) = 1) * (P55 > 0)","v":0},{"$f":" Q61 + R56 - SUM($G56:Q56) * (SUM($G55:Q55) = 1) * (Q55 > 0)","v":0},{"$f":" R61 + S56 - SUM($G56:R56) * (SUM($G55:R55) = 1) * (R55 > 0)","v":0},{"$f":" S61 + T56 - SUM($G56:S56) * (SUM($G55:S55) = 1) * (S55 > 0)","v":0},{"$f":" T61 + U56 - SUM($G56:T56) * (SUM($G55:T55) = 1) * (T55 > 0)","v":0},{"$f":" U61 + V56 - SUM($G56:U56) * (SUM($G55:U55) = 1) * (U55 > 0)","v":0},{"$f":" V61 + W56 - SUM($G56:V56) * (SUM($G55:V55) = 1) * (V55 > 0)","v":0},{"$f":" W61 + X56 - SUM($G56:W56) * (SUM($G55:W55) = 1) * (W55 > 0)","v":0},{"$f":" X61 + Y56 - SUM($G56:X56) * (SUM($G55:X55) = 1) * (X55 > 0)","v":0},{"$f":" Y61 + Z56 - SUM($G56:Y56) * (SUM($G55:Y55) = 1) * (Y55 > 0)","v":0},{"$f":" Z61 + AA56 - SUM($G56:Z56) * (SUM($G55:Z55) = 1) * (Z55 > 0)","v":0},{"$f":" AA61 + AB56 - SUM($G56:AA56) * (SUM($G55:AA55) = 1) * (AA55 > 0)","v":0},{"$f":" AB61 + AC56 - SUM($G56:AB56) * (SUM($G55:AB55) = 1) * (AB55 > 0)","v":0},{"$f":" AC61 + AD56 - SUM($G56:AC56) * (SUM($G55:AC55) = 1) * (AC55 > 0)","v":0},{"$f":" AD61 + AE56 - SUM($G56:AD56) * (SUM($G55:AD55) = 1) * (AD55 > 0)","v":0},{"$f":" AE61 + AF56 - SUM($G56:AE56) * (SUM($G55:AE55) = 1) * (AE55 > 0)","v":0},{"$f":" AF61 + AG56 - SUM($G56:AF56) * (SUM($G55:AF55) = 1) * (AF55 > 0)","v":0},{"$f":" AG61 + AH56 - SUM($G56:AG56) * (SUM($G55:AG55) = 1) * (AG55 > 0)","v":0},{"$f":" AH61 + AI56 - SUM($G56:AH56) * (SUM($G55:AH55) = 1) * (AH55 > 0)","v":0},{"$f":" AI61 + AJ56 - SUM($G56:AI56) * (SUM($G55:AI55) = 1) * (AI55 > 0)","v":0},{"$f":" AJ61 + AK56 - SUM($G56:AJ56) * (SUM($G55:AJ55) = 1) * (AJ55 > 0)","v":0},{"$f":" AK61 + AL56 - SUM($G56:AK56) * (SUM($G55:AK55) = 1) * (AK55 > 0)","v":0},{"$f":" AL61 + AM56 - SUM($G56:AL56) * (SUM($G55:AL55) = 1) * (AL55 > 0)","v":0},{"$f":" AM61 + AN56 - SUM($G56:AM56) * (SUM($G55:AM55) = 1) * (AM55 > 0)","v":0},{"$f":" AN61 + AO56 - SUM($G56:AN56) * (SUM($G55:AN55) = 1) * (AN55 > 0)","v":0},{"$f":" AO61 + AP56 - SUM($G56:AO56) * (SUM($G55:AO55) = 1) * (AO55 > 0)","v":0},{"$f":" AP61 + AQ56 - SUM($G56:AP56) * (SUM($G55:AP55) = 1) * (AP55 > 0)","v":0},{"$f":" AQ61 + AR56 - SUM($G56:AQ56) * (SUM($G55:AQ55) = 1) * (AQ55 > 0)","v":0},{"$f":" AR61 + AS56 - SUM($G56:AR56) * (SUM($G55:AR55) = 1) * (AR55 > 0)","v":0},{"$f":" AS61 + AT56 - SUM($G56:AS56) * (SUM($G55:AS55) = 1) * (AS55 > 0)","v":0},{"$f":" AT61 + AU56 - SUM($G56:AT56) * (SUM($G55:AT55) = 1) * (AT55 > 0)","v":0}]
[null,"ОС, к.п.",null,"млн руб.",null,null,null,{"$f":" SUM($H56:H56) - H61","v":0},{"$f":" SUM($H56:I56) - I61","v":0},{"$f":" SUM($H56:J56) - J61","v":0},{"$f":" SUM($H56:K56) - K61","v":0},{"$f":" SUM($H56:L56) - L61","v":0},{"$f":" SUM($H56:M56) - M61","v":22855.905155393433},{"$f":" SUM($H56:N56) - N61","v":22855.905155393433},{"$f":" SUM($H56:O56) - O61","v":22855.905155393433},{"$f":" SUM($H56:P56) - P61","v":22855.905155393433},{"$f":" SUM($H56:Q56) - Q61","v":22855.905155393433},{"$f":" SUM($H56:R56) - R61","v":22855.905155393433},{"$f":" SUM($H56:S56) - S61","v":22855.905155393433},{"$f":" SUM($H56:T56) - T61","v":22855.905155393433},{"$f":" SUM($H56:U56) - U61","v":22855.905155393433},{"$f":" SUM($H56:V56) - V61","v":22855.905155393433},{"$f":" SUM($H56:W56) - W61","v":22855.905155393433},{"$f":" SUM($H56:X56) - X61","v":22855.905155393433},{"$f":" SUM($H56:Y56) - Y61","v":22855.905155393433},{"$f":" SUM($H56:Z56) - Z61","v":22855.905155393433},{"$f":" SUM($H56:AA56) - AA61","v":22855.905155393433},{"$f":" SUM($H56:AB56) - AB61","v":22855.905155393433},{"$f":" SUM($H56:AC56) - AC61","v":22855.905155393433},{"$f":" SUM($H56:AD56) - AD61","v":22855.905155393433},{"$f":" SUM($H56:AE56) - AE61","v":22855.905155393433},{"$f":" SUM($H56:AF56) - AF61","v":22855.905155393433},{"$f":" SUM($H56:AG56) - AG61","v":22855.905155393433},{"$f":" SUM($H56:AH56) - AH61","v":22855.905155393433},{"$f":" SUM($H56:AI56) - AI61","v":22855.905155393433},{"$f":" SUM($H56:AJ56) - AJ61","v":22855.905155393433},{"$f":" SUM($H56:AK56) - AK61","v":22855.905155393433},{"$f":" SUM($H56:AL56) - AL61","v":22855.905155393433},{"$f":" SUM($H56:AM56) - AM61","v":22855.905155393433},{"$f":" SUM($H56:AN56) - AN61","v":22855.905155393433},{"$f":" SUM($H56:AO56) - AO61","v":22855.905155393433},{"$f":" SUM($H56:AP56) - AP61","v":22855.905155393433},{"$f":" SUM($H56:AQ56) - AQ61","v":22855.905155393433},{"$f":" SUM($H56:AR56) - AR61","v":22855.905155393433},{"$f":" SUM($H56:AS56) - AS61","v":22855.905155393433},{"$f":" SUM($H56:AT56) - AT61","v":22855.905155393433},{"$f":" SUM($H56:AU56) - AU61","v":22855.905155393433}]
[null,"Амортизация (линейным методом)",null,"млн руб.",{"$f":" SUM(H63:AU63)","v":-22855.905155393433},null,null,{"$f":" - MIN((G65 + G61), H62 / Вводные!$E$44)","v":0},{"$f":" - MIN((H65 + H61), I62 / Вводные!$E$44)","v":0},{"$f":" - MIN((I65 + I61), J62 / Вводные!$E$44)","v":0},{"$f":" - MIN((J65 + J61), K62 / Вводные!$E$44)","v":0},{"$f":" - MIN((K65 + K61), L62 / Вводные!$E$44)","v":0},{"$f":" - MIN((L65 + L61), M62 / Вводные!$E$44)","v":-1523.7270103595622},{"$f":" - MIN((M65 + M61), N62 / Вводные!$E$44)","v":-1523.7270103595622},{"$f":" - MIN((N65 + N61), O62 / Вводные!$E$44)","v":-1523.7270103595622},{"$f":" - MIN((O65 + O61), P62 / Вводные!$E$44)","v":-1523.7270103595622},{"$f":" - MIN((P65 + P61), Q62 / Вводные!$E$44)","v":-1523.7270103595622},{"$f":" - MIN((Q65 + Q61), R62 / Вводные!$E$44)","v":-1523.7270103595622},{"$f":" - MIN((R65 + R61), S62 / Вводные!$E$44)","v":-1523.7270103595622},{"$f":" - MIN((S65 + S61), T62 / Вводные!$E$44)","v":-1523.7270103595622},{"$f":" - MIN((T65 + T61), U62 / Вводные!$E$44)","v":-1523.7270103595622},{"$f":" - MIN((U65 + U61), V62 / Вводные!$E$44)","v":-1523.7270103595622},{"$f":" - MIN((V65 + V61), W62 / Вводные!$E$44)","v":-1523.7270103595622},{"$f":" - MIN((W65 + W61), X62 / Вводные!$E$44)","v":-1523.7270103595622},{"$f":" - MIN((X65 + X61), Y62 / Вводные!$E$44)","v":-1523.7270103595622},{"$f":" - MIN((Y65 + Y61), Z62 / Вводные!$E$44)","v":-1523.7270103595622},{"$f":" - MIN((Z65 + Z61), AA62 / Вводные!$E$44)","v":-1523.727010359562},{"$f":" - MIN((AA65 + AA61), AB62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AB65 + AB61), AC62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AC65 + AC61), AD62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AD65 + AD61), AE62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AE65 + AE61), AF62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AF65 + AF61), AG62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AG65 + AG61), AH62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AH65 + AH61), AI62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AI65 + AI61), AJ62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AJ65 + AJ61), AK62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AK65 + AK61), AL62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AL65 + AL61), AM62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AM65 + AM61), AN62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AN65 + AN61), AO62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AO65 + AO61), AP62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AP65 + AP61), AQ62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AQ65 + AQ61), AR62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AR65 + AR61), AS62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AS65 + AS61), AT62 / Вводные!$E$44)","v":0},{"$f":" - MIN((AT65 + AT61), AU62 / Вводные!$E$44)","v":0}]
[null,"Накопленная амортизация",null,"млн руб.",null,null,null,{"$f":" SUM($H63:H63)","v":0},{"$f":" SUM($H63:I63)","v":0},{"$f":" SUM($H63:J63)","v":0},{"$f":" SUM($H63:K63)","v":0},{"$f":" SUM($H63:L63)","v":0},{"$f":" SUM($H63:M63)","v":-1523.7270103595622},{"$f":" SUM($H63:N63)","v":-3047.4540207191244},{"$f":" SUM($H63:O63)","v":-4571.1810310786868},{"$f":" SUM($H63:P63)","v":-6094.9080414382488},{"$f":" SUM($H63:Q63)","v":-7618.6350517978108},{"$f":" SUM($H63:R63)","v":-9142.3620621573737},{"$f":" SUM($H63:S63)","v":-10666.089072516936},{"$f":" SUM($H63:T63)","v":-12189.816082876498},{"$f":" SUM($H63:U63)","v":-13713.54309323606},{"$f":" SUM($H63:V63)","v":-15237.270103595622},{"$f":" SUM($H63:W63)","v":-16760.997113955185},{"$f":" SUM($H63:X63)","v":-18284.724124314747},{"$f":" SUM($H63:Y63)","v":-19808.451134674309},{"$f":" SUM($H63:Z63)","v":-21332.178145033871},{"$f":" SUM($H63:AA63)","v":-22855.905155393433},{"$f":" SUM($H63:AB63)","v":-22855.905155393433},{"$f":" SUM($H63:AC63)","v":-22855.905155393433},{"$f":" SUM($H63:AD63)","v":-22855.905155393433},{"$f":" SUM($H63:AE63)","v":-22855.905155393433},{"$f":" SUM($H63:AF63)","v":-22855.905155393433},{"$f":" SUM($H63:AG63)","v":-22855.905155393433},{"$f":" SUM($H63:AH63)","v":-22855.905155393433},{"$f":" SUM($H63:AI63)","v":-22855.905155393433},{"$f":" SUM($H63:AJ63)","v":-22855.905155393433},{"$f":" SUM($H63:AK63)","v":-22855.905155393433},{"$f":" SUM($H63:AL63)","v":-22855.905155393433},{"$f":" SUM($H63:AM63)","v":-22855.905155393433},{"$f":" SUM($H63:AN63)","v":-22855.905155393433},{"$f":" SUM($H63:AO63)","v":-22855.905155393433},{"$f":" SUM($H63:AP63)","v":-22855.905155393433},{"$f":" SUM($H63:AQ63)","v":-22855.905155393433},{"$f":" SUM($H63:AR63)","v":-22855.905155393433},{"$f":" SUM($H63:AS63)","v":-22855.905155393433},{"$f":" SUM($H63:AT63)","v":-22855.905155393433},{"$f":" SUM($H63:AU63)","v":-22855.905155393433}]
[null,"Чистая балансовая стоимость актива",null,"млн руб.",null,null,null,{"$f":" MAX(H62 + SUM($H63:H63), 0)","v":0},{"$f":" MAX(I62 + SUM($H63:I63), 0)","v":0},{"$f":" MAX(J62 + SUM($H63:J63), 0)","v":0},{"$f":" MAX(K62 + SUM($H63:K63), 0)","v":0},{"$f":" MAX(L62 + SUM($H63:L63), 0)","v":0},{"$f":" MAX(M62 + SUM($H63:M63), 0)","v":21332.178145033871},{"$f":" MAX(N62 + SUM($H63:N63), 0)","v":19808.451134674309},{"$f":" MAX(O62 + SUM($H63:O63), 0)","v":18284.724124314747},{"$f":" MAX(P62 + SUM($H63:P63), 0)","v":16760.997113955185},{"$f":" MAX(Q62 + SUM($H63:Q63), 0)","v":15237.270103595623},{"$f":" MAX(R62 + SUM($H63:R63), 0)","v":13713.54309323606},{"$f":" MAX(S62 + SUM($H63:S63), 0)","v":12189.816082876498},{"$f":" MAX(T62 + SUM($H63:T63), 0)","v":10666.089072516936},{"$f":" MAX(U62 + SUM($H63:U63), 0)","v":9142.3620621573737},{"$f":" MAX(V62 + SUM($H63:V63), 0)","v":7618.6350517978117},{"$f":" MAX(W62 + SUM($H63:W63), 0)","v":6094.9080414382479},{"$f":" MAX(X62 + SUM($H63:X63), 0)","v":4571.1810310786859},{"$f":" MAX(Y62 + SUM($H63:Y63), 0)","v":3047.4540207191239},{"$f":" MAX(Z62 + SUM($H63:Z63), 0)","v":1523.727010359562},{"$f":" MAX(AA62 + SUM($H63:AA63), 0)","v":0},{"$f":" MAX(AB62 + SUM($H63:AB63), 0)","v":0},{"$f":" MAX(AC62 + SUM($H63:AC63), 0)","v":0},{"$f":" MAX(AD62 + SUM($H63:AD63), 0)","v":0},{"$f":" MAX(AE62 + SUM($H63:AE63), 0)","v":0},{"$f":" MAX(AF62 + SUM($H63:AF63), 0)","v":0},{"$f":" MAX(AG62 + SUM($H63:AG63), 0)","v":0},{"$f":" MAX(AH62 + SUM($H63:AH63), 0)","v":0},{"$f":" MAX(AI62 + SUM($H63:AI63), 0)","v":0},{"$f":" MAX(AJ62 + SUM($H63:AJ63), 0)","v":0},{"$f":" MAX(AK62 + SUM($H63:AK63), 0)","v":0},{"$f":" MAX(AL62 + SUM($H63:AL63), 0)","v":0},{"$f":" MAX(AM62 + SUM($H63:AM63), 0)","v":0},{"$f":" MAX(AN62 + SUM($H63:AN63), 0)","v":0},{"$f":" MAX(AO62 + SUM($H63:AO63), 0)","v":0},{"$f":" MAX(AP62 + SUM($H63:AP63), 0)","v":0},{"$f":" MAX(AQ62 + SUM($H63:AQ63), 0)","v":0},{"$f":" MAX(AR62 + SUM($H63:AR63), 0)","v":0},{"$f":" MAX(AS62 + SUM($H63:AS63), 0)","v":0},{"$f":" MAX(AT62 + SUM($H63:AT63), 0)","v":0},{"$f":" MAX(AU62 + SUM($H63:AU63), 0)","v":0}]
[]
[null,"Реконструкция и невозмещаемая инфраструктура"]
[null,"Капитальные затраты в периоде, от общего объема",null,"(%)",{"$f":" SUM(H68:AU68)","v":1},null,null,{"$f":" SUMIF(Вводные!$B$70:$B$74, H$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, I$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0.1},{"$f":" SUMIF(Вводные!$B$70:$B$74, J$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0.1},{"$f":" SUMIF(Вводные!$B$70:$B$74, K$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0.4},{"$f":" SUMIF(Вводные!$B$70:$B$74, L$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0.39999999999999991},{"$f":" SUMIF(Вводные!$B$70:$B$74, M$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, N$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, O$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, P$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, Q$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, R$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, S$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, T$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, U$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, V$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, W$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, X$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, Y$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, Z$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AA$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AB$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AC$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AD$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AE$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AF$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AG$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AH$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AI$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AJ$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AK$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AL$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AM$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AN$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AO$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AP$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AQ$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AR$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AS$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AT$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AU$6, Вводные!$E$70:$E$74) * Вводные!$E$16","v":0}]
[null,"Капитальные затраты в периоде",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H69:AU69)","v":8091.3082350265058},null,null,{"$f":" SUM(H70:H73)","v":0},{"$f":" SUM(I70:I73)","v":744.65446947083706},{"$f":" SUM(J70:J73)","v":774.44064824967029},{"$f":" SUM(K70:K73)","v":3221.6730967186277},{"$f":" SUM(L70:L73)","v":3350.5400205873711},{"$f":" SUM(M70:M73)","v":0},{"$f":" SUM(N70:N73)","v":0},{"$f":" SUM(O70:O73)","v":0},{"$f":" SUM(P70:P73)","v":0},{"$f":" SUM(Q70:Q73)","v":0},{"$f":" SUM(R70:R73)","v":0},{"$f":" SUM(S70:S73)","v":0},{"$f":" SUM(T70:T73)","v":0},{"$f":" SUM(U70:U73)","v":0},{"$f":" SUM(V70:V73)","v":0},{"$f":" SUM(W70:W73)","v":0},{"$f":" SUM(X70:X73)","v":0},{"$f":" SUM(Y70:Y73)","v":0},{"$f":" SUM(Z70:Z73)","v":0},{"$f":" SUM(AA70:AA73)","v":0},{"$f":" SUM(AB70:AB73)","v":0},{"$f":" SUM(AC70:AC73)","v":0},{"$f":" SUM(AD70:AD73)","v":0},{"$f":" SUM(AE70:AE73)","v":0},{"$f":" SUM(AF70:AF73)","v":0},{"$f":" SUM(AG70:AG73)","v":0},{"$f":" SUM(AH70:AH73)","v":0},{"$f":" SUM(AI70:AI73)","v":0},{"$f":" SUM(AJ70:AJ73)","v":0},{"$f":" SUM(AK70:AK73)","v":0},{"$f":" SUM(AL70:AL73)","v":0},{"$f":" SUM(AM70:AM73)","v":0},{"$f":" SUM(AN70:AN73)","v":0},{"$f":" SUM(AO70:AO73)","v":0},{"$f":" SUM(AP70:AP73)","v":0},{"$f":" SUM(AQ70:AQ73)","v":0},{"$f":" SUM(AR70:AR73)","v":0},{"$f":" SUM(AS70:AS73)","v":0},{"$f":" SUM(AT70:AT73)","v":0},{"$f":" SUM(AU70:AU73)","v":0}]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H70:AU70)","v":797.29249048008137},null,null,{"$f":" Вводные!$E$66 * H$68 * Вводные!H78 * H47","v":0},{"$f":" Вводные!$E$66 * I$68 * Вводные!I78 * I47","v":73.375948519848038},{"$f":" Вводные!$E$66 * J$68 * Вводные!J78 * J47","v":76.310986460641942},{"$f":" Вводные!$E$66 * K$68 * Вводные!K78 * K47","v":317.45370367627038},{"$f":" Вводные!$E$66 * L$68 * Вводные!L78 * L47","v":330.15185182332107},{"$f":" Вводные!$E$66 * M$68 * Вводные!M78 * M47","v":0},{"$f":" Вводные!$E$66 * N$68 * Вводные!N78 * N47","v":0},{"$f":" Вводные!$E$66 * O$68 * Вводные!O78 * O47","v":0},{"$f":" Вводные!$E$66 * P$68 * Вводные!P78 * P47","v":0},{"$f":" Вводные!$E$66 * Q$68 * Вводные!Q78 * Q47","v":0},{"$f":" Вводные!$E$66 * R$68 * Вводные!R78 * R47","v":0},{"$f":" Вводные!$E$66 * S$68 * Вводные!S78 * S47","v":0},{"$f":" Вводные!$E$66 * T$68 * Вводные!T78 * T47","v":0},{"$f":" Вводные!$E$66 * U$68 * Вводные!U78 * U47","v":0},{"$f":" Вводные!$E$66 * V$68 * Вводные!V78 * V47","v":0},{"$f":" Вводные!$E$66 * W$68 * Вводные!W78 * W47","v":0},{"$f":" Вводные!$E$66 * X$68 * Вводные!X78 * X47","v":0},{"$f":" Вводные!$E$66 * Y$68 * Вводные!Y78 * Y47","v":0},{"$f":" Вводные!$E$66 * Z$68 * Вводные!Z78 * Z47","v":0},{"$f":" Вводные!$E$66 * AA$68 * Вводные!AA78 * AA47","v":0},{"$f":" Вводные!$E$66 * AB$68 * Вводные!AB78 * AB47","v":0},{"$f":" Вводные!$E$66 * AC$68 * Вводные!AC78 * AC47","v":0},{"$f":" Вводные!$E$66 * AD$68 * Вводные!AD78 * AD47","v":0},{"$f":" Вводные!$E$66 * AE$68 * Вводные!AE78 * AE47","v":0},{"$f":" Вводные!$E$66 * AF$68 * Вводные!AF78 * AF47","v":0},{"$f":" Вводные!$E$66 * AG$68 * Вводные!AG78 * AG47","v":0},{"$f":" Вводные!$E$66 * AH$68 * Вводные!AH78 * AH47","v":0},{"$f":" Вводные!$E$66 * AI$68 * Вводные!AI78 * AI47","v":0},{"$f":" Вводные!$E$66 * AJ$68 * Вводные!AJ78 * AJ47","v":0},{"$f":" Вводные!$E$66 * AK$68 * Вводные!AK78 * AK47","v":0},{"$f":" Вводные!$E$66 * AL$68 * Вводные!AL78 * AL47","v":0},{"$f":" Вводные!$E$66 * AM$68 * Вводные!AM78 * AM47","v":0},{"$f":" Вводные!$E$66 * AN$68 * Вводные!AN78 * AN47","v":0},{"$f":" Вводные!$E$66 * AO$68 * Вводные!AO78 * AO47","v":0},{"$f":" Вводные!$E$66 * AP$68 * Вводные!AP78 * AP47","v":0},{"$f":" Вводные!$E$66 * AQ$68 * Вводные!AQ78 * AQ47","v":0},{"$f":" Вводные!$E$66 * AR$68 * Вводные!AR78 * AR47","v":0},{"$f":" Вводные!$E$66 * AS$68 * Вводные!AS78 * AS47","v":0},{"$f":" Вводные!$E$66 * AT$68 * Вводные!AT78 * AT47","v":0},{"$f":" Вводные!$E$66 * AU$68 * Вводные!AU78 * AU47","v":0}]
[null,{"$f":" B70 + 1","v":2},null,"млн руб.",3220.5941501088864,null,null,{"$f":" Вводные!$E$66 * H$68 * Вводные!H79 * H48","v":0},{"$f":" Вводные!$E$66 * I$68 * Вводные!I79 * I48","v":296.39580628612129},{"$f":" Вводные!$E$66 * J$68 * Вводные!J79 * J48","v":308.25163853756601},{"$f":" Вводные!$E$66 * K$68 * Вводные!K79 * K48","v":1282.3268163162743},{"$f":" Вводные!$E$66 * L$68 * Вводные!L79 * L48","v":1333.6198889689247},{"$f":" Вводные!$E$66 * M$68 * Вводные!M79 * M48","v":0},{"$f":" Вводные!$E$66 * N$68 * Вводные!N79 * N48","v":0},{"$f":" Вводные!$E$66 * O$68 * Вводные!O79 * O48","v":0},{"$f":" Вводные!$E$66 * P$68 * Вводные!P79 * P48","v":0},{"$f":" Вводные!$E$66 * Q$68 * Вводные!Q79 * Q48","v":0},{"$f":" Вводные!$E$66 * R$68 * Вводные!R79 * R48","v":0},{"$f":" Вводные!$E$66 * S$68 * Вводные!S79 * S48","v":0},{"$f":" Вводные!$E$66 * T$68 * Вводные!T79 * T48","v":0},{"$f":" Вводные!$E$66 * U$68 * Вводные!U79 * U48","v":0},{"$f":" Вводные!$E$66 * V$68 * Вводные!V79 * V48","v":0},{"$f":" Вводные!$E$66 * W$68 * Вводные!W79 * W48","v":0},{"$f":" Вводные!$E$66 * X$68 * Вводные!X79 * X48","v":0},{"$f":" Вводные!$E$66 * Y$68 * Вводные!Y79 * Y48","v":0},{"$f":" Вводные!$E$66 * Z$68 * Вводные!Z79 * Z48","v":0},{"$f":" Вводные!$E$66 * AA$68 * Вводные!AA79 * AA48","v":0},{"$f":" Вводные!$E$66 * AB$68 * Вводные!AB79 * AB48","v":0},{"$f":" Вводные!$E$66 * AC$68 * Вводные!AC79 * AC48","v":0},{"$f":" Вводные!$E$66 * AD$68 * Вводные!AD79 * AD48","v":0},{"$f":" Вводные!$E$66 * AE$68 * Вводные!AE79 * AE48","v":0},{"$f":" Вводные!$E$66 * AF$68 * Вводные!AF79 * AF48","v":0},{"$f":" Вводные!$E$66 * AG$68 * Вводные!AG79 * AG48","v":0},{"$f":" Вводные!$E$66 * AH$68 * Вводные!AH79 * AH48","v":0},{"$f":" Вводные!$E$66 * AI$68 * Вводные!AI79 * AI48","v":0},{"$f":" Вводные!$E$66 * AJ$68 * Вводные!AJ79 * AJ48","v":0},{"$f":" Вводные!$E$66 * AK$68 * Вводные!AK79 * AK48","v":0},{"$f":" Вводные!$E$66 * AL$68 * Вводные!AL79 * AL48","v":0},{"$f":" Вводные!$E$66 * AM$68 * Вводные!AM79 * AM48","v":0},{"$f":" Вводные!$E$66 * AN$68 * Вводные!AN79 * AN48","v":0},{"$f":" Вводные!$E$66 * AO$68 * Вводные!AO79 * AO48","v":0},{"$f":" Вводные!$E$66 * AP$68 * Вводные!AP79 * AP48","v":0},{"$f":" Вводные!$E$66 * AQ$68 * Вводные!AQ79 * AQ48","v":0},{"$f":" Вводные!$E$66 * AR$68 * Вводные!AR79 * AR48","v":0},{"$f":" Вводные!$E$66 * AS$68 * Вводные!AS79 * AS48","v":0},{"$f":" Вводные!$E$66 * AT$68 * Вводные!AT79 * AT48","v":0},{"$f":" Вводные!$E$66 * AU$68 * Вводные!AU79 * AU48","v":0}]
[null,{"$f":" B71 + 1","v":3},null,"млн руб.",3252.3279735991396,null,null,{"$f":" Вводные!$E$66 * H$68 * Вводные!H80 * H49","v":0},{"$f":" Вводные!$E$66 * I$68 * Вводные!I80 * I49","v":299.31631466486783},{"$f":" Вводные!$E$66 * J$68 * Вводные!J80 * J49","v":311.28896725146245},{"$f":" Вводные!$E$66 * K$68 * Вводные!K80 * K49","v":1294.9621037660831},{"$f":" Вводные!$E$66 * L$68 * Вводные!L80 * L49","v":1346.7605879167261},{"$f":" Вводные!$E$66 * M$68 * Вводные!M80 * M49","v":0},{"$f":" Вводные!$E$66 * N$68 * Вводные!N80 * N49","v":0},{"$f":" Вводные!$E$66 * O$68 * Вводные!O80 * O49","v":0},{"$f":" Вводные!$E$66 * P$68 * Вводные!P80 * P49","v":0},{"$f":" Вводные!$E$66 * Q$68 * Вводные!Q80 * Q49","v":0},{"$f":" Вводные!$E$66 * R$68 * Вводные!R80 * R49","v":0},{"$f":" Вводные!$E$66 * S$68 * Вводные!S80 * S49","v":0},{"$f":" Вводные!$E$66 * T$68 * Вводные!T80 * T49","v":0},{"$f":" Вводные!$E$66 * U$68 * Вводные!U80 * U49","v":0},{"$f":" Вводные!$E$66 * V$68 * Вводные!V80 * V49","v":0},{"$f":" Вводные!$E$66 * W$68 * Вводные!W80 * W49","v":0},{"$f":" Вводные!$E$66 * X$68 * Вводные!X80 * X49","v":0},{"$f":" Вводные!$E$66 * Y$68 * Вводные!Y80 * Y49","v":0},{"$f":" Вводные!$E$66 * Z$68 * Вводные!Z80 * Z49","v":0},{"$f":" Вводные!$E$66 * AA$68 * Вводные!AA80 * AA49","v":0},{"$f":" Вводные!$E$66 * AB$68 * Вводные!AB80 * AB49","v":0},{"$f":" Вводные!$E$66 * AC$68 * Вводные!AC80 * AC49","v":0},{"$f":" Вводные!$E$66 * AD$68 * Вводные!AD80 * AD49","v":0},{"$f":" Вводные!$E$66 * AE$68 * Вводные!AE80 * AE49","v":0},{"$f":" Вводные!$E$66 * AF$68 * Вводные!AF80 * AF49","v":0},{"$f":" Вводные!$E$66 * AG$68 * Вводные!AG80 * AG49","v":0},{"$f":" Вводные!$E$66 * AH$68 * Вводные!AH80 * AH49","v":0},{"$f":" Вводные!$E$66 * AI$68 * Вводные!AI80 * AI49","v":0},{"$f":" Вводные!$E$66 * AJ$68 * Вводные!AJ80 * AJ49","v":0},{"$f":" Вводные!$E$66 * AK$68 * Вводные!AK80 * AK49","v":0},{"$f":" Вводные!$E$66 * AL$68 * Вводные!AL80 * AL49","v":0},{"$f":" Вводные!$E$66 * AM$68 * Вводные!AM80 * AM49","v":0},{"$f":" Вводные!$E$66 * AN$68 * Вводные!AN80 * AN49","v":0},{"$f":" Вводные!$E$66 * AO$68 * Вводные!AO80 * AO49","v":0},{"$f":" Вводные!$E$66 * AP$68 * Вводные!AP80 * AP49","v":0},{"$f":" Вводные!$E$66 * AQ$68 * Вводные!AQ80 * AQ49","v":0},{"$f":" Вводные!$E$66 * AR$68 * Вводные!AR80 * AR49","v":0},{"$f":" Вводные!$E$66 * AS$68 * Вводные!AS80 * AS49","v":0},{"$f":" Вводные!$E$66 * AT$68 * Вводные!AT80 * AT49","v":0},{"$f":" Вводные!$E$66 * AU$68 * Вводные!AU80 * AU49","v":0}]
[null,4,null,"млн руб.",821.09362083839903,null,null,{"$f":" Вводные!$E$66 * H$68 * Вводные!H81 * H50","v":0},{"$f":" Вводные!$E$66 * I$68 * Вводные!I81 * I50","v":75.566399999999959},{"$f":" Вводные!$E$66 * J$68 * Вводные!J81 * J50","v":78.589055999999928},{"$f":" Вводные!$E$66 * K$68 * Вводные!K81 * K50","v":326.93047295999963},{"$f":" Вводные!$E$66 * L$68 * Вводные!L81 * L50","v":340.0076918783995},{"$f":" Вводные!$E$66 * M$68 * Вводные!M81 * M50","v":0},{"$f":" Вводные!$E$66 * N$68 * Вводные!N81 * N50","v":0},{"$f":" Вводные!$E$66 * O$68 * Вводные!O81 * O50","v":0},{"$f":" Вводные!$E$66 * P$68 * Вводные!P81 * P50","v":0},{"$f":" Вводные!$E$66 * Q$68 * Вводные!Q81 * Q50","v":0},{"$f":" Вводные!$E$66 * R$68 * Вводные!R81 * R50","v":0},{"$f":" Вводные!$E$66 * S$68 * Вводные!S81 * S50","v":0},{"$f":" Вводные!$E$66 * T$68 * Вводные!T81 * T50","v":0},{"$f":" Вводные!$E$66 * U$68 * Вводные!U81 * U50","v":0},{"$f":" Вводные!$E$66 * V$68 * Вводные!V81 * V50","v":0},{"$f":" Вводные!$E$66 * W$68 * Вводные!W81 * W50","v":0},{"$f":" Вводные!$E$66 * X$68 * Вводные!X81 * X50","v":0},{"$f":" Вводные!$E$66 * Y$68 * Вводные!Y81 * Y50","v":0},{"$f":" Вводные!$E$66 * Z$68 * Вводные!Z81 * Z50","v":0},{"$f":" Вводные!$E$66 * AA$68 * Вводные!AA81 * AA50","v":0},{"$f":" Вводные!$E$66 * AB$68 * Вводные!AB81 * AB50","v":0},{"$f":" Вводные!$E$66 * AC$68 * Вводные!AC81 * AC50","v":0},{"$f":" Вводные!$E$66 * AD$68 * Вводные!AD81 * AD50","v":0},{"$f":" Вводные!$E$66 * AE$68 * Вводные!AE81 * AE50","v":0},{"$f":" Вводные!$E$66 * AF$68 * Вводные!AF81 * AF50","v":0},{"$f":" Вводные!$E$66 * AG$68 * Вводные!AG81 * AG50","v":0},{"$f":" Вводные!$E$66 * AH$68 * Вводные!AH81 * AH50","v":0},{"$f":" Вводные!$E$66 * AI$68 * Вводные!AI81 * AI50","v":0},{"$f":" Вводные!$E$66 * AJ$68 * Вводные!AJ81 * AJ50","v":0},{"$f":" Вводные!$E$66 * AK$68 * Вводные!AK81 * AK50","v":0},{"$f":" Вводные!$E$66 * AL$68 * Вводные!AL81 * AL50","v":0},{"$f":" Вводные!$E$66 * AM$68 * Вводные!AM81 * AM50","v":0},{"$f":" Вводные!$E$66 * AN$68 * Вводные!AN81 * AN50","v":0},{"$f":" Вводные!$E$66 * AO$68 * Вводные!AO81 * AO50","v":0},{"$f":" Вводные!$E$66 * AP$68 * Вводные!AP81 * AP50","v":0},{"$f":" Вводные!$E$66 * AQ$68 * Вводные!AQ81 * AQ50","v":0},{"$f":" Вводные!$E$66 * AR$68 * Вводные!AR81 * AR50","v":0},{"$f":" Вводные!$E$66 * AS$68 * Вводные!AS81 * AS50","v":0},{"$f":" Вводные!$E$66 * AT$68 * Вводные!AT81 * AT50","v":0},{"$f":" Вводные!$E$66 * AU$68 * Вводные!AU81 * AU50","v":0}]
[null,"НЗС, к.п.",null,"млн руб.",null,null,null,{"$f":" G74 + H69 - SUM($G69:G69) * (SUM($G68:G68) = 1) * (G68 > 0)","v":0},{"$f":" H74 + I69 - SUM($G69:H69) * (SUM($G68:H68) = 1) * (H68 > 0)","v":744.65446947083706},{"$f":" I74 + J69 - SUM($G69:I69) * (SUM($G68:I68) = 1) * (I68 > 0)","v":1519.0951177205075},{"$f":" J74 + K69 - SUM($G69:J69) * (SUM($G68:J68) = 1) * (J68 > 0)","v":4740.7682144391347},{"$f":" K74 + L69 - SUM($G69:K69) * (SUM($G68:K68) = 1) * (K68 > 0)","v":8091.3082350265058},{"$f":" L74 + M69 - SUM($G69:L69) * (SUM($G68:L68) = 1) * (L68 > 0)","v":0},{"$f":" M74 + N69 - SUM($G69:M69) * (SUM($G68:M68) = 1) * (M68 > 0)","v":0},{"$f":" N74 + O69 - SUM($G69:N69) * (SUM($G68:N68) = 1) * (N68 > 0)","v":0},{"$f":" O74 + P69 - SUM($G69:O69) * (SUM($G68:O68) = 1) * (O68 > 0)","v":0},{"$f":" P74 + Q69 - SUM($G69:P69) * (SUM($G68:P68) = 1) * (P68 > 0)","v":0},{"$f":" Q74 + R69 - SUM($G69:Q69) * (SUM($G68:Q68) = 1) * (Q68 > 0)","v":0},{"$f":" R74 + S69 - SUM($G69:R69) * (SUM($G68:R68) = 1) * (R68 > 0)","v":0},{"$f":" S74 + T69 - SUM($G69:S69) * (SUM($G68:S68) = 1) * (S68 > 0)","v":0},{"$f":" T74 + U69 - SUM($G69:T69) * (SUM($G68:T68) = 1) * (T68 > 0)","v":0},{"$f":" U74 + V69 - SUM($G69:U69) * (SUM($G68:U68) = 1) * (U68 > 0)","v":0},{"$f":" V74 + W69 - SUM($G69:V69) * (SUM($G68:V68) = 1) * (V68 > 0)","v":0},{"$f":" W74 + X69 - SUM($G69:W69) * (SUM($G68:W68) = 1) * (W68 > 0)","v":0},{"$f":" X74 + Y69 - SUM($G69:X69) * (SUM($G68:X68) = 1) * (X68 > 0)","v":0},{"$f":" Y74 + Z69 - SUM($G69:Y69) * (SUM($G68:Y68) = 1) * (Y68 > 0)","v":0},{"$f":" Z74 + AA69 - SUM($G69:Z69) * (SUM($G68:Z68) = 1) * (Z68 > 0)","v":0},{"$f":" AA74 + AB69 - SUM($G69:AA69) * (SUM($G68:AA68) = 1) * (AA68 > 0)","v":0},{"$f":" AB74 + AC69 - SUM($G69:AB69) * (SUM($G68:AB68) = 1) * (AB68 > 0)","v":0},{"$f":" AC74 + AD69 - SUM($G69:AC69) * (SUM($G68:AC68) = 1) * (AC68 > 0)","v":0},{"$f":" AD74 + AE69 - SUM($G69:AD69) * (SUM($G68:AD68) = 1) * (AD68 > 0)","v":0},{"$f":" AE74 + AF69 - SUM($G69:AE69) * (SUM($G68:AE68) = 1) * (AE68 > 0)","v":0},{"$f":" AF74 + AG69 - SUM($G69:AF69) * (SUM($G68:AF68) = 1) * (AF68 > 0)","v":0},{"$f":" AG74 + AH69 - SUM($G69:AG69) * (SUM($G68:AG68) = 1) * (AG68 > 0)","v":0},{"$f":" AH74 + AI69 - SUM($G69:AH69) * (SUM($G68:AH68) = 1) * (AH68 > 0)","v":0},{"$f":" AI74 + AJ69 - SUM($G69:AI69) * (SUM($G68:AI68) = 1) * (AI68 > 0)","v":0},{"$f":" AJ74 + AK69 - SUM($G69:AJ69) * (SUM($G68:AJ68) = 1) * (AJ68 > 0)","v":0},{"$f":" AK74 + AL69 - SUM($G69:AK69) * (SUM($G68:AK68) = 1) * (AK68 > 0)","v":0},{"$f":" AL74 + AM69 - SUM($G69:AL69) * (SUM($G68:AL68) = 1) * (AL68 > 0)","v":0},{"$f":" AM74 + AN69 - SUM($G69:AM69) * (SUM($G68:AM68) = 1) * (AM68 > 0)","v":0},{"$f":" AN74 + AO69 - SUM($G69:AN69) * (SUM($G68:AN68) = 1) * (AN68 > 0)","v":0},{"$f":" AO74 + AP69 - SUM($G69:AO69) * (SUM($G68:AO68) = 1) * (AO68 > 0)","v":0},{"$f":" AP74 + AQ69 - SUM($G69:AP69) * (SUM($G68:AP68) = 1) * (AP68 > 0)","v":0},{"$f":" AQ74 + AR69 - SUM($G69:AQ69) * (SUM($G68:AQ68) = 1) * (AQ68 > 0)","v":0},{"$f":" AR74 + AS69 - SUM($G69:AR69) * (SUM($G68:AR68) = 1) * (AR68 > 0)","v":0},{"$f":" AS74 + AT69 - SUM($G69:AS69) * (SUM($G68:AS68) = 1) * (AS68 > 0)","v":0},{"$f":" AT74 + AU69 - SUM($G69:AT69) * (SUM($G68:AT68) = 1) * (AT68 > 0)","v":0}]
[null,"ОС, к.п.",null,"млн руб.",null,null,null,{"$f":" SUM($H69:H69) - H74","v":0},{"$f":" SUM($H69:I69) - I74","v":0},{"$f":" SUM($H69:J69) - J74","v":0},{"$f":" SUM($H69:K69) - K74","v":0},{"$f":" SUM($H69:L69) - L74","v":0},{"$f":" SUM($H69:M69) - M74","v":8091.3082350265058},{"$f":" SUM($H69:N69) - N74","v":8091.3082350265058},{"$f":" SUM($H69:O69) - O74","v":8091.3082350265058},{"$f":" SUM($H69:P69) - P74","v":8091.3082350265058},{"$f":" SUM($H69:Q69) - Q74","v":8091.3082350265058},{"$f":" SUM($H69:R69) - R74","v":8091.3082350265058},{"$f":" SUM($H69:S69) - S74","v":8091.3082350265058},{"$f":" SUM($H69:T69) - T74","v":8091.3082350265058},{"$f":" SUM($H69:U69) - U74","v":8091.3082350265058},{"$f":" SUM($H69:V69) - V74","v":8091.3082350265058},{"$f":" SUM($H69:W69) - W74","v":8091.3082350265058},{"$f":" SUM($H69:X69) - X74","v":8091.3082350265058},{"$f":" SUM($H69:Y69) - Y74","v":8091.3082350265058},{"$f":" SUM($H69:Z69) - Z74","v":8091.3082350265058},{"$f":" SUM($H69:AA69) - AA74","v":8091.3082350265058},{"$f":" SUM($H69:AB69) - AB74","v":8091.3082350265058},{"$f":" SUM($H69:AC69) - AC74","v":8091.3082350265058},{"$f":" SUM($H69:AD69) - AD74","v":8091.3082350265058},{"$f":" SUM($H69:AE69) - AE74","v":8091.3082350265058},{"$f":" SUM($H69:AF69) - AF74","v":8091.3082350265058},{"$f":" SUM($H69:AG69) - AG74","v":8091.3082350265058},{"$f":" SUM($H69:AH69) - AH74","v":8091.3082350265058},{"$f":" SUM($H69:AI69) - AI74","v":8091.3082350265058},{"$f":" SUM($H69:AJ69) - AJ74","v":8091.3082350265058},{"$f":" SUM($H69:AK69) - AK74","v":8091.3082350265058},{"$f":" SUM($H69:AL69) - AL74","v":8091.3082350265058},{"$f":" SUM($H69:AM69) - AM74","v":8091.3082350265058},{"$f":" SUM($H69:AN69) - AN74","v":8091.3082350265058},{"$f":" SUM($H69:AO69) - AO74","v":8091.3082350265058},{"$f":" SUM($H69:AP69) - AP74","v":8091.3082350265058},{"$f":" SUM($H69:AQ69) - AQ74","v":8091.3082350265058},{"$f":" SUM($H69:AR69) - AR74","v":8091.3082350265058},{"$f":" SUM($H69:AS69) - AS74","v":8091.3082350265058},{"$f":" SUM($H69:AT69) - AT74","v":8091.3082350265058},{"$f":" SUM($H69:AU69) - AU74","v":8091.3082350265058}]
[null,"Амортизация (линейным методом)",null,"млн руб.",{"$f":" SUM(H76:AU76)","v":-8091.3082350265031},null,null,{"$f":" - MIN((G78 + G74) * H$38, H75 / Вводные!$E$67)","v":0},{"$f":" - MIN((H78 + H74) * I$38, I75 / Вводные!$E$67)","v":0},{"$f":" - MIN((I78 + I74) * J$38, J75 / Вводные!$E$67)","v":0},{"$f":" - MIN((J78 + J74) * K$38, K75 / Вводные!$E$67)","v":0},{"$f":" - MIN((K78 + K74) * L$38, L75 / Вводные!$E$67)","v":0},{"$f":" - MIN((L78 + L74) * M$38, M75 / Вводные!$E$67)","v":-539.42054900176709},{"$f":" - MIN((M78 + M74) * N$38, N75 / Вводные!$E$67)","v":-539.42054900176709},{"$f":" - MIN((N78 + N74) * O$38, O75 / Вводные!$E$67)","v":-539.42054900176709},{"$f":" - MIN((O78 + O74) * P$38, P75 / Вводные!$E$67)","v":-539.42054900176709},{"$f":" - MIN((P78 + P74) * Q$38, Q75 / Вводные!$E$67)","v":-539.42054900176709},{"$f":" - MIN((Q78 + Q74) * R$38, R75 / Вводные!$E$67)","v":-539.42054900176709},{"$f":" - MIN((R78 + R74) * S$38, S75 / Вводные!$E$67)","v":-539.42054900176709},{"$f":" - MIN((S78 + S74) * T$38, T75 / Вводные!$E$67)","v":-539.42054900176709},{"$f":" - MIN((T78 + T74) * U$38, U75 / Вводные!$E$67)","v":-539.42054900176709},{"$f":" - MIN((U78 + U74) * V$38, V75 / Вводные!$E$67)","v":-539.42054900176709},{"$f":" - MIN((V78 + V74) * W$38, W75 / Вводные!$E$67)","v":-539.42054900176709},{"$f":" - MIN((W78 + W74) * X$38, X75 / Вводные!$E$67)","v":-539.42054900176709},{"$f":" - MIN((X78 + X74) * Y$38, Y75 / Вводные!$E$67)","v":-539.42054900176709},{"$f":" - MIN((Y78 + Y74) * Z$38, Z75 / Вводные!$E$67)","v":-539.42054900176709},{"$f":" - MIN((Z78 + Z74) * AA$38, AA75 / Вводные!$E$67)","v":-539.42054900176709},{"$f":" - MIN((AA78 + AA74) * AB$38, AB75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AB78 + AB74) * AC$38, AC75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AC78 + AC74) * AD$38, AD75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AD78 + AD74) * AE$38, AE75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AE78 + AE74) * AF$38, AF75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AF78 + AF74) * AG$38, AG75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AG78 + AG74) * AH$38, AH75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AH78 + AH74) * AI$38, AI75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AI78 + AI74) * AJ$38, AJ75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AJ78 + AJ74) * AK$38, AK75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AK78 + AK74) * AL$38, AL75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AL78 + AL74) * AM$38, AM75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AM78 + AM74) * AN$38, AN75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AN78 + AN74) * AO$38, AO75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AO78 + AO74) * AP$38, AP75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AP78 + AP74) * AQ$38, AQ75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AQ78 + AQ74) * AR$38, AR75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AR78 + AR74) * AS$38, AS75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AS78 + AS74) * AT$38, AT75 / Вводные!$E$67)","v":0},{"$f":" - MIN((AT78 + AT74) * AU$38, AU75 / Вводные!$E$67)","v":0}]
[null,"Накопленная амортизация",null,"млн руб.",null,null,null,{"$f":" SUM($H76:H76)","v":0},{"$f":" SUM($H76:I76)","v":0},{"$f":" SUM($H76:J76)","v":0},{"$f":" SUM($H76:K76)","v":0},{"$f":" SUM($H76:L76)","v":0},{"$f":" SUM($H76:M76)","v":-539.42054900176709},{"$f":" SUM($H76:N76)","v":-1078.8410980035342},{"$f":" SUM($H76:O76)","v":-1618.2616470053013},{"$f":" SUM($H76:P76)","v":-2157.6821960070683},{"$f":" SUM($H76:Q76)","v":-2697.1027450088354},{"$f":" SUM($H76:R76)","v":-3236.5232940106025},{"$f":" SUM($H76:S76)","v":-3775.9438430123696},{"$f":" SUM($H76:T76)","v":-4315.3643920141367},{"$f":" SUM($H76:U76)","v":-4854.7849410159033},{"$f":" SUM($H76:V76)","v":-5394.2054900176699},{"$f":" SUM($H76:W76)","v":-5933.6260390194366},{"$f":" SUM($H76:X76)","v":-6473.0465880212032},{"$f":" SUM($H76:Y76)","v":-7012.4671370229698},{"$f":" SUM($H76:Z76)","v":-7551.8876860247365},{"$f":" SUM($H76:AA76)","v":-8091.3082350265031},{"$f":" SUM($H76:AB76)","v":-8091.3082350265031},{"$f":" SUM($H76:AC76)","v":-8091.3082350265031},{"$f":" SUM($H76:AD76)","v":-8091.3082350265031},{"$f":" SUM($H76:AE76)","v":-8091.3082350265031},{"$f":" SUM($H76:AF76)","v":-8091.3082350265031},{"$f":" SUM($H76:AG76)","v":-8091.3082350265031},{"$f":" SUM($H76:AH76)","v":-8091.3082350265031},{"$f":" SUM($H76:AI76)","v":-8091.3082350265031},{"$f":" SUM($H76:AJ76)","v":-8091.3082350265031},{"$f":" SUM($H76:AK76)","v":-8091.3082350265031},{"$f":" SUM($H76:AL76)","v":-8091.3082350265031},{"$f":" SUM($H76:AM76)","v":-8091.3082350265031},{"$f":" SUM($H76:AN76)","v":-8091.3082350265031},{"$f":" SUM($H76:AO76)","v":-8091.3082350265031},{"$f":" SUM($H76:AP76)","v":-8091.3082350265031},{"$f":" SUM($H76:AQ76)","v":-8091.3082350265031},{"$f":" SUM($H76:AR76)","v":-8091.3082350265031},{"$f":" SUM($H76:AS76)","v":-8091.3082350265031},{"$f":" SUM($H76:AT76)","v":-8091.3082350265031},{"$f":" SUM($H76:AU76)","v":-8091.3082350265031}]
[null,"Чистая балансовая стоимость актива",null,"млн руб.",null,null,null,{"$f":" MAX(H75 + SUM($H76:H76), 0)","v":0},{"$f":" MAX(I75 + SUM($H76:I76), 0)","v":0},{"$f":" MAX(J75 + SUM($H76:J76), 0)","v":0},{"$f":" MAX(K75 + SUM($H76:K76), 0)","v":0},{"$f":" MAX(L75 + SUM($H76:L76), 0)","v":0},{"$f":" MAX(M75 + SUM($H76:M76), 0)","v":7551.8876860247383},{"$f":" MAX(N75 + SUM($H76:N76), 0)","v":7012.4671370229717},{"$f":" MAX(O75 + SUM($H76:O76), 0)","v":6473.046588021205},{"$f":" MAX(P75 + SUM($H76:P76), 0)","v":5933.6260390194375},{"$f":" MAX(Q75 + SUM($H76:Q76), 0)","v":5394.2054900176699},{"$f":" MAX(R75 + SUM($H76:R76), 0)","v":4854.7849410159033},{"$f":" MAX(S75 + SUM($H76:S76), 0)","v":4315.3643920141367},{"$f":" MAX(T75 + SUM($H76:T76), 0)","v":3775.9438430123691},{"$f":" MAX(U75 + SUM($H76:U76), 0)","v":3236.5232940106025},{"$f":" MAX(V75 + SUM($H76:V76), 0)","v":2697.1027450088359},{"$f":" MAX(W75 + SUM($H76:W76), 0)","v":2157.6821960070693},{"$f":" MAX(X75 + SUM($H76:X76), 0)","v":1618.2616470053026},{"$f":" MAX(Y75 + SUM($H76:Y76), 0)","v":1078.841098003536},{"$f":" MAX(Z75 + SUM($H76:Z76), 0)","v":539.42054900176936},{"$f":" MAX(AA75 + SUM($H76:AA76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AB75 + SUM($H76:AB76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AC75 + SUM($H76:AC76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AD75 + SUM($H76:AD76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AE75 + SUM($H76:AE76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AF75 + SUM($H76:AF76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AG75 + SUM($H76:AG76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AH75 + SUM($H76:AH76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AI75 + SUM($H76:AI76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AJ75 + SUM($H76:AJ76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AK75 + SUM($H76:AK76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AL75 + SUM($H76:AL76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AM75 + SUM($H76:AM76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AN75 + SUM($H76:AN76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AO75 + SUM($H76:AO76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AP75 + SUM($H76:AP76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AQ75 + SUM($H76:AQ76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AR75 + SUM($H76:AR76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AS75 + SUM($H76:AS76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AT75 + SUM($H76:AT76), 0)","v":2.7284841053187847E-12},{"$f":" MAX(AU75 + SUM($H76:AU76), 0)","v":2.7284841053187847E-12}]
[]
[null,"Обеспечивающая инфраструктура"]
[null,"Капитальные затраты в периоде, от общего объема",null,"(%)",{"$f":" SUM(H81:AU81)","v":1.0000000000000002},null,null,{"$f":" SUMIF(Вводные!$B$70:$B$74, H$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0.1},{"$f":" SUMIF(Вводные!$B$70:$B$74, I$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0.2},{"$f":" SUMIF(Вводные!$B$70:$B$74, J$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0.3},{"$f":" SUMIF(Вводные!$B$70:$B$74, K$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0.3},{"$f":" SUMIF(Вводные!$B$70:$B$74, L$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0.1},{"$f":" SUMIF(Вводные!$B$70:$B$74, M$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, N$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, O$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, P$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, Q$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, R$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, S$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, T$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, U$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, V$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, W$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, X$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, Y$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, Z$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AA$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AB$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AC$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AD$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AE$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AF$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AG$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AH$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AI$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AJ$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AK$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AL$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AM$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AN$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AO$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AP$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AQ$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AR$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AS$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AT$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AU$6, Вводные!$E$93:$E$94) * Вводные!$E$16","v":0}]
[null,"Капитальные затраты в периоде",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H82:AU82)","v":22237.284344382155},null,null,{"$f":" SUM(H83:H86)","v":2047.2251690207268},{"$f":" SUM(I83:I86)","v":4255.1683969762125},{"$f":" SUM(J83:J86)","v":6638.0626992828893},{"$f":" SUM(K83:K86)","v":6903.585207254202},{"$f":" SUM(L83:L86)","v":2393.2428718481228},{"$f":" SUM(M83:M86)","v":0},{"$f":" SUM(N83:N86)","v":0},{"$f":" SUM(O83:O86)","v":0},{"$f":" SUM(P83:P86)","v":0},{"$f":" SUM(Q83:Q86)","v":0},{"$f":" SUM(R83:R86)","v":0},{"$f":" SUM(S83:S86)","v":0},{"$f":" SUM(T83:T86)","v":0},{"$f":" SUM(U83:U86)","v":0},{"$f":" SUM(V83:V86)","v":0},{"$f":" SUM(W83:W86)","v":0},{"$f":" SUM(X83:X86)","v":0},{"$f":" SUM(Y83:Y86)","v":0},{"$f":" SUM(Z83:Z86)","v":0},{"$f":" SUM(AA83:AA86)","v":0},{"$f":" SUM(AB83:AB86)","v":0},{"$f":" SUM(AC83:AC86)","v":0},{"$f":" SUM(AD83:AD86)","v":0},{"$f":" SUM(AE83:AE86)","v":0},{"$f":" SUM(AF83:AF86)","v":0},{"$f":" SUM(AG83:AG86)","v":0},{"$f":" SUM(AH83:AH86)","v":0},{"$f":" SUM(AI83:AI86)","v":0},{"$f":" SUM(AJ83:AJ86)","v":0},{"$f":" SUM(AK83:AK86)","v":0},{"$f":" SUM(AL83:AL86)","v":0},{"$f":" SUM(AM83:AM86)","v":0},{"$f":" SUM(AN83:AN86)","v":0},{"$f":" SUM(AO83:AO86)","v":0},{"$f":" SUM(AP83:AP86)","v":0},{"$f":" SUM(AQ83:AQ86)","v":0},{"$f":" SUM(AR83:AR86)","v":0},{"$f":" SUM(AS83:AS86)","v":0},{"$f":" SUM(AT83:AT86)","v":0},{"$f":" SUM(AU83:AU86)","v":0}]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H83:AU83)","v":2191.3395017303765},null,null,{"$f":" Вводные!$E$89 * H$81 * Вводные!H101 * H47","v":201.87350991707675},{"$f":" Вводные!$E$89 * I$81 * Вводные!I101 * I47","v":419.29113439913169},{"$f":" Вводные!$E$89 * J$81 * Вводные!J101 * J47","v":654.0941696626453},{"$f":" Вводные!$E$89 * K$81 * Вводные!K101 * K47","v":680.25793644915086},{"$f":" Вводные!$E$89 * L$81 * Вводные!L101 * L47","v":235.82275130237224},{"$f":" Вводные!$E$89 * M$81 * Вводные!M101 * M47","v":0},{"$f":" Вводные!$E$89 * N$81 * Вводные!N101 * N47","v":0},{"$f":" Вводные!$E$89 * O$81 * Вводные!O101 * O47","v":0},{"$f":" Вводные!$E$89 * P$81 * Вводные!P101 * P47","v":0},{"$f":" Вводные!$E$89 * Q$81 * Вводные!Q101 * Q47","v":0},{"$f":" Вводные!$E$89 * R$81 * Вводные!R101 * R47","v":0},{"$f":" Вводные!$E$89 * S$81 * Вводные!S101 * S47","v":0},{"$f":" Вводные!$E$89 * T$81 * Вводные!T101 * T47","v":0},{"$f":" Вводные!$E$89 * U$81 * Вводные!U101 * U47","v":0},{"$f":" Вводные!$E$89 * V$81 * Вводные!V101 * V47","v":0},{"$f":" Вводные!$E$89 * W$81 * Вводные!W101 * W47","v":0},{"$f":" Вводные!$E$89 * X$81 * Вводные!X101 * X47","v":0},{"$f":" Вводные!$E$89 * Y$81 * Вводные!Y101 * Y47","v":0},{"$f":" Вводные!$E$89 * Z$81 * Вводные!Z101 * Z47","v":0},{"$f":" Вводные!$E$89 * AA$81 * Вводные!AA101 * AA47","v":0},{"$f":" Вводные!$E$89 * AB$81 * Вводные!AB101 * AB47","v":0},{"$f":" Вводные!$E$89 * AC$81 * Вводные!AC101 * AC47","v":0},{"$f":" Вводные!$E$89 * AD$81 * Вводные!AD101 * AD47","v":0},{"$f":" Вводные!$E$89 * AE$81 * Вводные!AE101 * AE47","v":0},{"$f":" Вводные!$E$89 * AF$81 * Вводные!AF101 * AF47","v":0},{"$f":" Вводные!$E$89 * AG$81 * Вводные!AG101 * AG47","v":0},{"$f":" Вводные!$E$89 * AH$81 * Вводные!AH101 * AH47","v":0},{"$f":" Вводные!$E$89 * AI$81 * Вводные!AI101 * AI47","v":0},{"$f":" Вводные!$E$89 * AJ$81 * Вводные!AJ101 * AJ47","v":0},{"$f":" Вводные!$E$89 * AK$81 * Вводные!AK101 * AK47","v":0},{"$f":" Вводные!$E$89 * AL$81 * Вводные!AL101 * AL47","v":0},{"$f":" Вводные!$E$89 * AM$81 * Вводные!AM101 * AM47","v":0},{"$f":" Вводные!$E$89 * AN$81 * Вводные!AN101 * AN47","v":0},{"$f":" Вводные!$E$89 * AO$81 * Вводные!AO101 * AO47","v":0},{"$f":" Вводные!$E$89 * AP$81 * Вводные!AP101 * AP47","v":0},{"$f":" Вводные!$E$89 * AQ$81 * Вводные!AQ101 * AQ47","v":0},{"$f":" Вводные!$E$89 * AR$81 * Вводные!AR101 * AR47","v":0},{"$f":" Вводные!$E$89 * AS$81 * Вводные!AS101 * AS47","v":0},{"$f":" Вводные!$E$89 * AT$81 * Вводные!AT101 * AT47","v":0},{"$f":" Вводные!$E$89 * AU$81 * Вводные!AU101 * AU47","v":0}]
[null,{"$f":" B83 + 1","v":2},null,"млн руб.",8851.3343163087375,null,null,{"$f":" Вводные!$E$89 * H$81 * Вводные!H102 * H48","v":815.05828012480174},{"$f":" Вводные!$E$89 * I$81 * Вводные!I102 * I48","v":1693.6903216349788},{"$f":" Вводные!$E$89 * J$81 * Вводные!J102 * J48","v":2642.1569017505658},{"$f":" Вводные!$E$89 * K$81 * Вводные!K102 * K48","v":2747.8431778205877},{"$f":" Вводные!$E$89 * L$81 * Вводные!L102 * L48","v":952.58563497780347},{"$f":" Вводные!$E$89 * M$81 * Вводные!M102 * M48","v":0},{"$f":" Вводные!$E$89 * N$81 * Вводные!N102 * N48","v":0},{"$f":" Вводные!$E$89 * O$81 * Вводные!O102 * O48","v":0},{"$f":" Вводные!$E$89 * P$81 * Вводные!P102 * P48","v":0},{"$f":" Вводные!$E$89 * Q$81 * Вводные!Q102 * Q48","v":0},{"$f":" Вводные!$E$89 * R$81 * Вводные!R102 * R48","v":0},{"$f":" Вводные!$E$89 * S$81 * Вводные!S102 * S48","v":0},{"$f":" Вводные!$E$89 * T$81 * Вводные!T102 * T48","v":0},{"$f":" Вводные!$E$89 * U$81 * Вводные!U102 * U48","v":0},{"$f":" Вводные!$E$89 * V$81 * Вводные!V102 * V48","v":0},{"$f":" Вводные!$E$89 * W$81 * Вводные!W102 * W48","v":0},{"$f":" Вводные!$E$89 * X$81 * Вводные!X102 * X48","v":0},{"$f":" Вводные!$E$89 * Y$81 * Вводные!Y102 * Y48","v":0},{"$f":" Вводные!$E$89 * Z$81 * Вводные!Z102 * Z48","v":0},{"$f":" Вводные!$E$89 * AA$81 * Вводные!AA102 * AA48","v":0},{"$f":" Вводные!$E$89 * AB$81 * Вводные!AB102 * AB48","v":0},{"$f":" Вводные!$E$89 * AC$81 * Вводные!AC102 * AC48","v":0},{"$f":" Вводные!$E$89 * AD$81 * Вводные!AD102 * AD48","v":0},{"$f":" Вводные!$E$89 * AE$81 * Вводные!AE102 * AE48","v":0},{"$f":" Вводные!$E$89 * AF$81 * Вводные!AF102 * AF48","v":0},{"$f":" Вводные!$E$89 * AG$81 * Вводные!AG102 * AG48","v":0},{"$f":" Вводные!$E$89 * AH$81 * Вводные!AH102 * AH48","v":0},{"$f":" Вводные!$E$89 * AI$81 * Вводные!AI102 * AI48","v":0},{"$f":" Вводные!$E$89 * AJ$81 * Вводные!AJ102 * AJ48","v":0},{"$f":" Вводные!$E$89 * AK$81 * Вводные!AK102 * AK48","v":0},{"$f":" Вводные!$E$89 * AL$81 * Вводные!AL102 * AL48","v":0},{"$f":" Вводные!$E$89 * AM$81 * Вводные!AM102 * AM48","v":0},{"$f":" Вводные!$E$89 * AN$81 * Вводные!AN102 * AN48","v":0},{"$f":" Вводные!$E$89 * AO$81 * Вводные!AO102 * AO48","v":0},{"$f":" Вводные!$E$89 * AP$81 * Вводные!AP102 * AP48","v":0},{"$f":" Вводные!$E$89 * AQ$81 * Вводные!AQ102 * AQ48","v":0},{"$f":" Вводные!$E$89 * AR$81 * Вводные!AR102 * AR48","v":0},{"$f":" Вводные!$E$89 * AS$81 * Вводные!AS102 * AS48","v":0},{"$f":" Вводные!$E$89 * AT$81 * Вводные!AT102 * AT48","v":0},{"$f":" Вводные!$E$89 * AU$81 * Вводные!AU102 * AU48","v":0}]
[null,{"$f":" B84 + 1","v":3},null,"млн руб.",8938.1541100870381,null,null,{"$f":" Вводные!$E$89 * H$81 * Вводные!H103 * H49","v":822.69337897884839},{"$f":" Вводные!$E$89 * I$81 * Вводные!I103 * I49","v":1710.378940942102},{"$f":" Вводные!$E$89 * J$81 * Вводные!J103 * J49","v":2668.1911478696779},{"$f":" Вводные!$E$89 * K$81 * Вводные!K103 * K49","v":2774.918793784464},{"$f":" Вводные!$E$89 * L$81 * Вводные!L103 * L49","v":961.97184851194743},{"$f":" Вводные!$E$89 * M$81 * Вводные!M103 * M49","v":0},{"$f":" Вводные!$E$89 * N$81 * Вводные!N103 * N49","v":0},{"$f":" Вводные!$E$89 * O$81 * Вводные!O103 * O49","v":0},{"$f":" Вводные!$E$89 * P$81 * Вводные!P103 * P49","v":0},{"$f":" Вводные!$E$89 * Q$81 * Вводные!Q103 * Q49","v":0},{"$f":" Вводные!$E$89 * R$81 * Вводные!R103 * R49","v":0},{"$f":" Вводные!$E$89 * S$81 * Вводные!S103 * S49","v":0},{"$f":" Вводные!$E$89 * T$81 * Вводные!T103 * T49","v":0},{"$f":" Вводные!$E$89 * U$81 * Вводные!U103 * U49","v":0},{"$f":" Вводные!$E$89 * V$81 * Вводные!V103 * V49","v":0},{"$f":" Вводные!$E$89 * W$81 * Вводные!W103 * W49","v":0},{"$f":" Вводные!$E$89 * X$81 * Вводные!X103 * X49","v":0},{"$f":" Вводные!$E$89 * Y$81 * Вводные!Y103 * Y49","v":0},{"$f":" Вводные!$E$89 * Z$81 * Вводные!Z103 * Z49","v":0},{"$f":" Вводные!$E$89 * AA$81 * Вводные!AA103 * AA49","v":0},{"$f":" Вводные!$E$89 * AB$81 * Вводные!AB103 * AB49","v":0},{"$f":" Вводные!$E$89 * AC$81 * Вводные!AC103 * AC49","v":0},{"$f":" Вводные!$E$89 * AD$81 * Вводные!AD103 * AD49","v":0},{"$f":" Вводные!$E$89 * AE$81 * Вводные!AE103 * AE49","v":0},{"$f":" Вводные!$E$89 * AF$81 * Вводные!AF103 * AF49","v":0},{"$f":" Вводные!$E$89 * AG$81 * Вводные!AG103 * AG49","v":0},{"$f":" Вводные!$E$89 * AH$81 * Вводные!AH103 * AH49","v":0},{"$f":" Вводные!$E$89 * AI$81 * Вводные!AI103 * AI49","v":0},{"$f":" Вводные!$E$89 * AJ$81 * Вводные!AJ103 * AJ49","v":0},{"$f":" Вводные!$E$89 * AK$81 * Вводные!AK103 * AK49","v":0},{"$f":" Вводные!$E$89 * AL$81 * Вводные!AL103 * AL49","v":0},{"$f":" Вводные!$E$89 * AM$81 * Вводные!AM103 * AM49","v":0},{"$f":" Вводные!$E$89 * AN$81 * Вводные!AN103 * AN49","v":0},{"$f":" Вводные!$E$89 * AO$81 * Вводные!AO103 * AO49","v":0},{"$f":" Вводные!$E$89 * AP$81 * Вводные!AP103 * AP49","v":0},{"$f":" Вводные!$E$89 * AQ$81 * Вводные!AQ103 * AQ49","v":0},{"$f":" Вводные!$E$89 * AR$81 * Вводные!AR103 * AR49","v":0},{"$f":" Вводные!$E$89 * AS$81 * Вводные!AS103 * AS49","v":0},{"$f":" Вводные!$E$89 * AT$81 * Вводные!AT103 * AT49","v":0},{"$f":" Вводные!$E$89 * AU$81 * Вводные!AU103 * AU49","v":0}]
[null,4,null,"млн руб.",2256.4564162559977,null,null,{"$f":" Вводные!$E$89 * H$81 * Вводные!H104 * H50","v":207.59999999999991},{"$f":" Вводные!$E$89 * I$81 * Вводные!I104 * I50","v":431.80799999999977},{"$f":" Вводные!$E$89 * J$81 * Вводные!J104 * J50","v":673.62047999999936},{"$f":" Вводные!$E$89 * K$81 * Вводные!K104 * K50","v":700.56529919999923},{"$f":" Вводные!$E$89 * L$81 * Вводные!L104 * L50","v":242.8626370559997},{"$f":" Вводные!$E$89 * M$81 * Вводные!M104 * M50","v":0},{"$f":" Вводные!$E$89 * N$81 * Вводные!N104 * N50","v":0},{"$f":" Вводные!$E$89 * O$81 * Вводные!O104 * O50","v":0},{"$f":" Вводные!$E$89 * P$81 * Вводные!P104 * P50","v":0},{"$f":" Вводные!$E$89 * Q$81 * Вводные!Q104 * Q50","v":0},{"$f":" Вводные!$E$89 * R$81 * Вводные!R104 * R50","v":0},{"$f":" Вводные!$E$89 * S$81 * Вводные!S104 * S50","v":0},{"$f":" Вводные!$E$89 * T$81 * Вводные!T104 * T50","v":0},{"$f":" Вводные!$E$89 * U$81 * Вводные!U104 * U50","v":0},{"$f":" Вводные!$E$89 * V$81 * Вводные!V104 * V50","v":0},{"$f":" Вводные!$E$89 * W$81 * Вводные!W104 * W50","v":0},{"$f":" Вводные!$E$89 * X$81 * Вводные!X104 * X50","v":0},{"$f":" Вводные!$E$89 * Y$81 * Вводные!Y104 * Y50","v":0},{"$f":" Вводные!$E$89 * Z$81 * Вводные!Z104 * Z50","v":0},{"$f":" Вводные!$E$89 * AA$81 * Вводные!AA104 * AA50","v":0},{"$f":" Вводные!$E$89 * AB$81 * Вводные!AB104 * AB50","v":0},{"$f":" Вводные!$E$89 * AC$81 * Вводные!AC104 * AC50","v":0},{"$f":" Вводные!$E$89 * AD$81 * Вводные!AD104 * AD50","v":0},{"$f":" Вводные!$E$89 * AE$81 * Вводные!AE104 * AE50","v":0},{"$f":" Вводные!$E$89 * AF$81 * Вводные!AF104 * AF50","v":0},{"$f":" Вводные!$E$89 * AG$81 * Вводные!AG104 * AG50","v":0},{"$f":" Вводные!$E$89 * AH$81 * Вводные!AH104 * AH50","v":0},{"$f":" Вводные!$E$89 * AI$81 * Вводные!AI104 * AI50","v":0},{"$f":" Вводные!$E$89 * AJ$81 * Вводные!AJ104 * AJ50","v":0},{"$f":" Вводные!$E$89 * AK$81 * Вводные!AK104 * AK50","v":0},{"$f":" Вводные!$E$89 * AL$81 * Вводные!AL104 * AL50","v":0},{"$f":" Вводные!$E$89 * AM$81 * Вводные!AM104 * AM50","v":0},{"$f":" Вводные!$E$89 * AN$81 * Вводные!AN104 * AN50","v":0},{"$f":" Вводные!$E$89 * AO$81 * Вводные!AO104 * AO50","v":0},{"$f":" Вводные!$E$89 * AP$81 * Вводные!AP104 * AP50","v":0},{"$f":" Вводные!$E$89 * AQ$81 * Вводные!AQ104 * AQ50","v":0},{"$f":" Вводные!$E$89 * AR$81 * Вводные!AR104 * AR50","v":0},{"$f":" Вводные!$E$89 * AS$81 * Вводные!AS104 * AS50","v":0},{"$f":" Вводные!$E$89 * AT$81 * Вводные!AT104 * AT50","v":0},{"$f":" Вводные!$E$89 * AU$81 * Вводные!AU104 * AU50","v":0}]
[null,"НЗС, к.п.",null,"млн руб.",null,null,null,{"$f":" G87 + H82 - SUM($G82:G82) * (SUM($G81:G81) = 1) * (G81 > 0)","v":2047.2251690207268},{"$f":" H87 + I82 - SUM($G82:H82) * (SUM($G81:H81) = 1) * (H81 > 0)","v":6302.3935659969393},{"$f":" I87 + J82 - SUM($G82:I82) * (SUM($G81:I81) = 1) * (I81 > 0)","v":12940.456265279829},{"$f":" J87 + K82 - SUM($G82:J82) * (SUM($G81:J81) = 1) * (J81 > 0)","v":19844.041472534031},{"$f":" K87 + L82 - SUM($G82:K82) * (SUM($G81:K81) = 1) * (K81 > 0)","v":22237.284344382155},{"$f":" L87 + M82 - SUM($G82:L82) * (SUM($G81:L81) = 1) * (L81 > 0)","v":0},{"$f":" M87 + N82 - SUM($G82:M82) * (SUM($G81:M81) = 1) * (M81 > 0)","v":0},{"$f":" N87 + O82 - SUM($G82:N82) * (SUM($G81:N81) = 1) * (N81 > 0)","v":0},{"$f":" O87 + P82 - SUM($G82:O82) * (SUM($G81:O81) = 1) * (O81 > 0)","v":0},{"$f":" P87 + Q82 - SUM($G82:P82) * (SUM($G81:P81) = 1) * (P81 > 0)","v":0},{"$f":" Q87 + R82 - SUM($G82:Q82) * (SUM($G81:Q81) = 1) * (Q81 > 0)","v":0},{"$f":" R87 + S82 - SUM($G82:R82) * (SUM($G81:R81) = 1) * (R81 > 0)","v":0},{"$f":" S87 + T82 - SUM($G82:S82) * (SUM($G81:S81) = 1) * (S81 > 0)","v":0},{"$f":" T87 + U82 - SUM($G82:T82) * (SUM($G81:T81) = 1) * (T81 > 0)","v":0},{"$f":" U87 + V82 - SUM($G82:U82) * (SUM($G81:U81) = 1) * (U81 > 0)","v":0},{"$f":" V87 + W82 - SUM($G82:V82) * (SUM($G81:V81) = 1) * (V81 > 0)","v":0},{"$f":" W87 + X82 - SUM($G82:W82) * (SUM($G81:W81) = 1) * (W81 > 0)","v":0},{"$f":" X87 + Y82 - SUM($G82:X82) * (SUM($G81:X81) = 1) * (X81 > 0)","v":0},{"$f":" Y87 + Z82 - SUM($G82:Y82) * (SUM($G81:Y81) = 1) * (Y81 > 0)","v":0},{"$f":" Z87 + AA82 - SUM($G82:Z82) * (SUM($G81:Z81) = 1) * (Z81 > 0)","v":0},{"$f":" AA87 + AB82 - SUM($G82:AA82) * (SUM($G81:AA81) = 1) * (AA81 > 0)","v":0},{"$f":" AB87 + AC82 - SUM($G82:AB82) * (SUM($G81:AB81) = 1) * (AB81 > 0)","v":0},{"$f":" AC87 + AD82 - SUM($G82:AC82) * (SUM($G81:AC81) = 1) * (AC81 > 0)","v":0},{"$f":" AD87 + AE82 - SUM($G82:AD82) * (SUM($G81:AD81) = 1) * (AD81 > 0)","v":0},{"$f":" AE87 + AF82 - SUM($G82:AE82) * (SUM($G81:AE81) = 1) * (AE81 > 0)","v":0},{"$f":" AF87 + AG82 - SUM($G82:AF82) * (SUM($G81:AF81) = 1) * (AF81 > 0)","v":0},{"$f":" AG87 + AH82 - SUM($G82:AG82) * (SUM($G81:AG81) = 1) * (AG81 > 0)","v":0},{"$f":" AH87 + AI82 - SUM($G82:AH82) * (SUM($G81:AH81) = 1) * (AH81 > 0)","v":0},{"$f":" AI87 + AJ82 - SUM($G82:AI82) * (SUM($G81:AI81) = 1) * (AI81 > 0)","v":0},{"$f":" AJ87 + AK82 - SUM($G82:AJ82) * (SUM($G81:AJ81) = 1) * (AJ81 > 0)","v":0},{"$f":" AK87 + AL82 - SUM($G82:AK82) * (SUM($G81:AK81) = 1) * (AK81 > 0)","v":0},{"$f":" AL87 + AM82 - SUM($G82:AL82) * (SUM($G81:AL81) = 1) * (AL81 > 0)","v":0},{"$f":" AM87 + AN82 - SUM($G82:AM82) * (SUM($G81:AM81) = 1) * (AM81 > 0)","v":0},{"$f":" AN87 + AO82 - SUM($G82:AN82) * (SUM($G81:AN81) = 1) * (AN81 > 0)","v":0},{"$f":" AO87 + AP82 - SUM($G82:AO82) * (SUM($G81:AO81) = 1) * (AO81 > 0)","v":0},{"$f":" AP87 + AQ82 - SUM($G82:AP82) * (SUM($G81:AP81) = 1) * (AP81 > 0)","v":0},{"$f":" AQ87 + AR82 - SUM($G82:AQ82) * (SUM($G81:AQ81) = 1) * (AQ81 > 0)","v":0},{"$f":" AR87 + AS82 - SUM($G82:AR82) * (SUM($G81:AR81) = 1) * (AR81 > 0)","v":0},{"$f":" AS87 + AT82 - SUM($G82:AS82) * (SUM($G81:AS81) = 1) * (AS81 > 0)","v":0},{"$f":" AT87 + AU82 - SUM($G82:AT82) * (SUM($G81:AT81) = 1) * (AT81 > 0)","v":0}]
[null,"ОС, к.п.",null,"млн руб.",null,null,null,{"$f":" SUM($H82:H82) - H87","v":0},{"$f":" SUM($H82:I82) - I87","v":0},{"$f":" SUM($H82:J82) - J87","v":0},{"$f":" SUM($H82:K82) - K87","v":0},{"$f":" SUM($H82:L82) - L87","v":0},{"$f":" SUM($H82:M82) - M87","v":22237.284344382155},{"$f":" SUM($H82:N82) - N87","v":22237.284344382155},{"$f":" SUM($H82:O82) - O87","v":22237.284344382155},{"$f":" SUM($H82:P82) - P87","v":22237.284344382155},{"$f":" SUM($H82:Q82) - Q87","v":22237.284344382155},{"$f":" SUM($H82:R82) - R87","v":22237.284344382155},{"$f":" SUM($H82:S82) - S87","v":22237.284344382155},{"$f":" SUM($H82:T82) - T87","v":22237.284344382155},{"$f":" SUM($H82:U82) - U87","v":22237.284344382155},{"$f":" SUM($H82:V82) - V87","v":22237.284344382155},{"$f":" SUM($H82:W82) - W87","v":22237.284344382155},{"$f":" SUM($H82:X82) - X87","v":22237.284344382155},{"$f":" SUM($H82:Y82) - Y87","v":22237.284344382155},{"$f":" SUM($H82:Z82) - Z87","v":22237.284344382155},{"$f":" SUM($H82:AA82) - AA87","v":22237.284344382155},{"$f":" SUM($H82:AB82) - AB87","v":22237.284344382155},{"$f":" SUM($H82:AC82) - AC87","v":22237.284344382155},{"$f":" SUM($H82:AD82) - AD87","v":22237.284344382155},{"$f":" SUM($H82:AE82) - AE87","v":22237.284344382155},{"$f":" SUM($H82:AF82) - AF87","v":22237.284344382155},{"$f":" SUM($H82:AG82) - AG87","v":22237.284344382155},{"$f":" SUM($H82:AH82) - AH87","v":22237.284344382155},{"$f":" SUM($H82:AI82) - AI87","v":22237.284344382155},{"$f":" SUM($H82:AJ82) - AJ87","v":22237.284344382155},{"$f":" SUM($H82:AK82) - AK87","v":22237.284344382155},{"$f":" SUM($H82:AL82) - AL87","v":22237.284344382155},{"$f":" SUM($H82:AM82) - AM87","v":22237.284344382155},{"$f":" SUM($H82:AN82) - AN87","v":22237.284344382155},{"$f":" SUM($H82:AO82) - AO87","v":22237.284344382155},{"$f":" SUM($H82:AP82) - AP87","v":22237.284344382155},{"$f":" SUM($H82:AQ82) - AQ87","v":22237.284344382155},{"$f":" SUM($H82:AR82) - AR87","v":22237.284344382155},{"$f":" SUM($H82:AS82) - AS87","v":22237.284344382155},{"$f":" SUM($H82:AT82) - AT87","v":22237.284344382155},{"$f":" SUM($H82:AU82) - AU87","v":22237.284344382155}]
[null,"Амортизация (линейным методом)",null,"млн руб.",{"$f":" SUM(H89:AU89)","v":-22237.284344382155},null,null,{"$f":" - MIN((G91 + G87) * H$38, H88 / Вводные!$E$90)","v":0},{"$f":" - MIN((H91 + H87) * I$38, I88 / Вводные!$E$90)","v":0},{"$f":" - MIN((I91 + I87) * J$38, J88 / Вводные!$E$90)","v":0},{"$f":" - MIN((J91 + J87) * K$38, K88 / Вводные!$E$90)","v":0},{"$f":" - MIN((K91 + K87) * L$38, L88 / Вводные!$E$90)","v":0},{"$f":" - MIN((L91 + L87) * M$38, M88 / Вводные!$E$90)","v":-1482.4856229588104},{"$f":" - MIN((M91 + M87) * N$38, N88 / Вводные!$E$90)","v":-1482.4856229588104},{"$f":" - MIN((N91 + N87) * O$38, O88 / Вводные!$E$90)","v":-1482.4856229588104},{"$f":" - MIN((O91 + O87) * P$38, P88 / Вводные!$E$90)","v":-1482.4856229588104},{"$f":" - MIN((P91 + P87) * Q$38, Q88 / Вводные!$E$90)","v":-1482.4856229588104},{"$f":" - MIN((Q91 + Q87) * R$38, R88 / Вводные!$E$90)","v":-1482.4856229588104},{"$f":" - MIN((R91 + R87) * S$38, S88 / Вводные!$E$90)","v":-1482.4856229588104},{"$f":" - MIN((S91 + S87) * T$38, T88 / Вводные!$E$90)","v":-1482.4856229588104},{"$f":" - MIN((T91 + T87) * U$38, U88 / Вводные!$E$90)","v":-1482.4856229588104},{"$f":" - MIN((U91 + U87) * V$38, V88 / Вводные!$E$90)","v":-1482.4856229588104},{"$f":" - MIN((V91 + V87) * W$38, W88 / Вводные!$E$90)","v":-1482.4856229588104},{"$f":" - MIN((W91 + W87) * X$38, X88 / Вводные!$E$90)","v":-1482.4856229588104},{"$f":" - MIN((X91 + X87) * Y$38, Y88 / Вводные!$E$90)","v":-1482.4856229588104},{"$f":" - MIN((Y91 + Y87) * Z$38, Z88 / Вводные!$E$90)","v":-1482.4856229588104},{"$f":" - MIN((Z91 + Z87) * AA$38, AA88 / Вводные!$E$90)","v":-1482.485622958804},{"$f":" - MIN((AA91 + AA87) * AB$38, AB88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AB91 + AB87) * AC$38, AC88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AC91 + AC87) * AD$38, AD88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AD91 + AD87) * AE$38, AE88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AE91 + AE87) * AF$38, AF88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AF91 + AF87) * AG$38, AG88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AG91 + AG87) * AH$38, AH88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AH91 + AH87) * AI$38, AI88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AI91 + AI87) * AJ$38, AJ88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AJ91 + AJ87) * AK$38, AK88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AK91 + AK87) * AL$38, AL88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AL91 + AL87) * AM$38, AM88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AM91 + AM87) * AN$38, AN88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AN91 + AN87) * AO$38, AO88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AO91 + AO87) * AP$38, AP88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AP91 + AP87) * AQ$38, AQ88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AQ91 + AQ87) * AR$38, AR88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AR91 + AR87) * AS$38, AS88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AS91 + AS87) * AT$38, AT88 / Вводные!$E$90)","v":0},{"$f":" - MIN((AT91 + AT87) * AU$38, AU88 / Вводные!$E$90)","v":0}]
[null,"Накопленная амортизация",null,"млн руб.",null,null,null,{"$f":" SUM($H89:H89)","v":0},{"$f":" SUM($H89:I89)","v":0},{"$f":" SUM($H89:J89)","v":0},{"$f":" SUM($H89:K89)","v":0},{"$f":" SUM($H89:L89)","v":0},{"$f":" SUM($H89:M89)","v":-1482.4856229588104},{"$f":" SUM($H89:N89)","v":-2964.9712459176208},{"$f":" SUM($H89:O89)","v":-4447.4568688764311},{"$f":" SUM($H89:P89)","v":-5929.9424918352415},{"$f":" SUM($H89:Q89)","v":-7412.4281147940519},{"$f":" SUM($H89:R89)","v":-8894.9137377528623},{"$f":" SUM($H89:S89)","v":-10377.399360711672},{"$f":" SUM($H89:T89)","v":-11859.884983670483},{"$f":" SUM($H89:U89)","v":-13342.370606629294},{"$f":" SUM($H89:V89)","v":-14824.856229588106},{"$f":" SUM($H89:W89)","v":-16307.341852546917},{"$f":" SUM($H89:X89)","v":-17789.827475505728},{"$f":" SUM($H89:Y89)","v":-19272.31309846454},{"$f":" SUM($H89:Z89)","v":-20754.798721423351},{"$f":" SUM($H89:AA89)","v":-22237.284344382155},{"$f":" SUM($H89:AB89)","v":-22237.284344382155},{"$f":" SUM($H89:AC89)","v":-22237.284344382155},{"$f":" SUM($H89:AD89)","v":-22237.284344382155},{"$f":" SUM($H89:AE89)","v":-22237.284344382155},{"$f":" SUM($H89:AF89)","v":-22237.284344382155},{"$f":" SUM($H89:AG89)","v":-22237.284344382155},{"$f":" SUM($H89:AH89)","v":-22237.284344382155},{"$f":" SUM($H89:AI89)","v":-22237.284344382155},{"$f":" SUM($H89:AJ89)","v":-22237.284344382155},{"$f":" SUM($H89:AK89)","v":-22237.284344382155},{"$f":" SUM($H89:AL89)","v":-22237.284344382155},{"$f":" SUM($H89:AM89)","v":-22237.284344382155},{"$f":" SUM($H89:AN89)","v":-22237.284344382155},{"$f":" SUM($H89:AO89)","v":-22237.284344382155},{"$f":" SUM($H89:AP89)","v":-22237.284344382155},{"$f":" SUM($H89:AQ89)","v":-22237.284344382155},{"$f":" SUM($H89:AR89)","v":-22237.284344382155},{"$f":" SUM($H89:AS89)","v":-22237.284344382155},{"$f":" SUM($H89:AT89)","v":-22237.284344382155},{"$f":" SUM($H89:AU89)","v":-22237.284344382155}]
[null,"Чистая балансовая стоимость актива",null,"млн руб.",null,null,null,{"$f":" MAX(H88 + SUM($H89:H89), 0)","v":0},{"$f":" MAX(I88 + SUM($H89:I89), 0)","v":0},{"$f":" MAX(J88 + SUM($H89:J89), 0)","v":0},{"$f":" MAX(K88 + SUM($H89:K89), 0)","v":0},{"$f":" MAX(L88 + SUM($H89:L89), 0)","v":0},{"$f":" MAX(M88 + SUM($H89:M89), 0)","v":20754.798721423344},{"$f":" MAX(N88 + SUM($H89:N89), 0)","v":19272.313098464532},{"$f":" MAX(O88 + SUM($H89:O89), 0)","v":17789.827475505725},{"$f":" MAX(P88 + SUM($H89:P89), 0)","v":16307.341852546913},{"$f":" MAX(Q88 + SUM($H89:Q89), 0)","v":14824.856229588102},{"$f":" MAX(R88 + SUM($H89:R89), 0)","v":13342.370606629293},{"$f":" MAX(S88 + SUM($H89:S89), 0)","v":11859.884983670483},{"$f":" MAX(T88 + SUM($H89:T89), 0)","v":10377.399360711672},{"$f":" MAX(U88 + SUM($H89:U89), 0)","v":8894.9137377528605},{"$f":" MAX(V88 + SUM($H89:V89), 0)","v":7412.4281147940492},{"$f":" MAX(W88 + SUM($H89:W89), 0)","v":5929.9424918352379},{"$f":" MAX(X88 + SUM($H89:X89), 0)","v":4447.4568688764266},{"$f":" MAX(Y88 + SUM($H89:Y89), 0)","v":2964.9712459176153},{"$f":" MAX(Z88 + SUM($H89:Z89), 0)","v":1482.485622958804},{"$f":" MAX(AA88 + SUM($H89:AA89), 0)","v":0},{"$f":" MAX(AB88 + SUM($H89:AB89), 0)","v":0},{"$f":" MAX(AC88 + SUM($H89:AC89), 0)","v":0},{"$f":" MAX(AD88 + SUM($H89:AD89), 0)","v":0},{"$f":" MAX(AE88 + SUM($H89:AE89), 0)","v":0},{"$f":" MAX(AF88 + SUM($H89:AF89), 0)","v":0},{"$f":" MAX(AG88 + SUM($H89:AG89), 0)","v":0},{"$f":" MAX(AH88 + SUM($H89:AH89), 0)","v":0},{"$f":" MAX(AI88 + SUM($H89:AI89), 0)","v":0},{"$f":" MAX(AJ88 + SUM($H89:AJ89), 0)","v":0},{"$f":" MAX(AK88 + SUM($H89:AK89), 0)","v":0},{"$f":" MAX(AL88 + SUM($H89:AL89), 0)","v":0},{"$f":" MAX(AM88 + SUM($H89:AM89), 0)","v":0},{"$f":" MAX(AN88 + SUM($H89:AN89), 0)","v":0},{"$f":" MAX(AO88 + SUM($H89:AO89), 0)","v":0},{"$f":" MAX(AP88 + SUM($H89:AP89), 0)","v":0},{"$f":" MAX(AQ88 + SUM($H89:AQ89), 0)","v":0},{"$f":" MAX(AR88 + SUM($H89:AR89), 0)","v":0},{"$f":" MAX(AS88 + SUM($H89:AS89), 0)","v":0},{"$f":" MAX(AT88 + SUM($H89:AT89), 0)","v":0},{"$f":" MAX(AU88 + SUM($H89:AU89), 0)","v":0}]
[]
[null,"Сопутствующая инфраструктура"]
[null,"Капитальные затраты в периоде, от общего объема",null,"(%)",{"$f":" SUM(H94:AU94)","v":1},null,null,{"$f":" SUMIF(Вводные!$B$70:$B$74, H$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0.1},{"$f":" SUMIF(Вводные!$B$70:$B$74, I$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0.1},{"$f":" SUMIF(Вводные!$B$70:$B$74, J$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0.1},{"$f":" SUMIF(Вводные!$B$70:$B$74, K$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0.5},{"$f":" SUMIF(Вводные!$B$70:$B$74, L$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0.2},{"$f":" SUMIF(Вводные!$B$70:$B$74, M$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, N$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, O$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, P$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, Q$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, R$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, S$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, T$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, U$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, V$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, W$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, X$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, Y$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, Z$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AA$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AB$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AC$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AD$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AE$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AF$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AG$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AH$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AI$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AJ$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AK$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AL$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AM$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AN$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AO$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AP$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AQ$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AR$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AS$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AT$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0},{"$f":" SUMIF(Вводные!$B$70:$B$74, AU$6, Вводные!$E$116:$E$120) * Вводные!$E$16","v":0}]
[null,"Капитальные затраты в периоде",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H95:AU95)","v":7937.9853080697321},null,null,{"$f":" SUM(H96:H99)","v":716.52880915725439},{"$f":" SUM(I96:I99)","v":744.65446947083706},{"$f":" SUM(J96:J99)","v":774.44064824967029},{"$f":" SUM(K96:K99)","v":4027.0913708982844},{"$f":" SUM(L96:L99)","v":1675.270010293686},{"$f":" SUM(M96:M99)","v":0},{"$f":" SUM(N96:N99)","v":0},{"$f":" SUM(O96:O99)","v":0},{"$f":" SUM(P96:P99)","v":0},{"$f":" SUM(Q96:Q99)","v":0},{"$f":" SUM(R96:R99)","v":0},{"$f":" SUM(S96:S99)","v":0},{"$f":" SUM(T96:T99)","v":0},{"$f":" SUM(U96:U99)","v":0},{"$f":" SUM(V96:V99)","v":0},{"$f":" SUM(W96:W99)","v":0},{"$f":" SUM(X96:X99)","v":0},{"$f":" SUM(Y96:Y99)","v":0},{"$f":" SUM(Z96:Z99)","v":0},{"$f":" SUM(AA96:AA99)","v":0},{"$f":" SUM(AB96:AB99)","v":0},{"$f":" SUM(AC96:AC99)","v":0},{"$f":" SUM(AD96:AD99)","v":0},{"$f":" SUM(AE96:AE99)","v":0},{"$f":" SUM(AF96:AF99)","v":0},{"$f":" SUM(AG96:AG99)","v":0},{"$f":" SUM(AH96:AH99)","v":0},{"$f":" SUM(AI96:AI99)","v":0},{"$f":" SUM(AJ96:AJ99)","v":0},{"$f":" SUM(AK96:AK99)","v":0},{"$f":" SUM(AL96:AL99)","v":0},{"$f":" SUM(AM96:AM99)","v":0},{"$f":" SUM(AN96:AN99)","v":0},{"$f":" SUM(AO96:AO99)","v":0},{"$f":" SUM(AP96:AP99)","v":0},{"$f":" SUM(AQ96:AQ99)","v":0},{"$f":" SUM(AR96:AR99)","v":0},{"$f":" SUM(AS96:AS99)","v":0},{"$f":" SUM(AT96:AT99)","v":0},{"$f":" SUM(AU96:AU99)","v":0}]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H96:AU96)","v":782.23571895846533},null,null,{"$f":" Вводные!$E$112 * H$94 * Вводные!H124 * H47","v":70.655728470976868},{"$f":" Вводные!$E$112 * I$94 * Вводные!I124 * I47","v":73.375948519848038},{"$f":" Вводные!$E$112 * J$94 * Вводные!J124 * J47","v":76.310986460641942},{"$f":" Вводные!$E$112 * K$94 * Вводные!K124 * K47","v":396.81712959533797},{"$f":" Вводные!$E$112 * L$94 * Вводные!L124 * L47","v":165.07592591166056},{"$f":" Вводные!$E$112 * M$94 * Вводные!M124 * M47","v":0},{"$f":" Вводные!$E$112 * N$94 * Вводные!N124 * N47","v":0},{"$f":" Вводные!$E$112 * O$94 * Вводные!O124 * O47","v":0},{"$f":" Вводные!$E$112 * P$94 * Вводные!P124 * P47","v":0},{"$f":" Вводные!$E$112 * Q$94 * Вводные!Q124 * Q47","v":0},{"$f":" Вводные!$E$112 * R$94 * Вводные!R124 * R47","v":0},{"$f":" Вводные!$E$112 * S$94 * Вводные!S124 * S47","v":0},{"$f":" Вводные!$E$112 * T$94 * Вводные!T124 * T47","v":0},{"$f":" Вводные!$E$112 * U$94 * Вводные!U124 * U47","v":0},{"$f":" Вводные!$E$112 * V$94 * Вводные!V124 * V47","v":0},{"$f":" Вводные!$E$112 * W$94 * Вводные!W124 * W47","v":0},{"$f":" Вводные!$E$112 * X$94 * Вводные!X124 * X47","v":0},{"$f":" Вводные!$E$112 * Y$94 * Вводные!Y124 * Y47","v":0},{"$f":" Вводные!$E$112 * Z$94 * Вводные!Z124 * Z47","v":0},{"$f":" Вводные!$E$112 * AA$94 * Вводные!AA124 * AA47","v":0},{"$f":" Вводные!$E$112 * AB$94 * Вводные!AB124 * AB47","v":0},{"$f":" Вводные!$E$112 * AC$94 * Вводные!AC124 * AC47","v":0},{"$f":" Вводные!$E$112 * AD$94 * Вводные!AD124 * AD47","v":0},{"$f":" Вводные!$E$112 * AE$94 * Вводные!AE124 * AE47","v":0},{"$f":" Вводные!$E$112 * AF$94 * Вводные!AF124 * AF47","v":0},{"$f":" Вводные!$E$112 * AG$94 * Вводные!AG124 * AG47","v":0},{"$f":" Вводные!$E$112 * AH$94 * Вводные!AH124 * AH47","v":0},{"$f":" Вводные!$E$112 * AI$94 * Вводные!AI124 * AI47","v":0},{"$f":" Вводные!$E$112 * AJ$94 * Вводные!AJ124 * AJ47","v":0},{"$f":" Вводные!$E$112 * AK$94 * Вводные!AK124 * AK47","v":0},{"$f":" Вводные!$E$112 * AL$94 * Вводные!AL124 * AL47","v":0},{"$f":" Вводные!$E$112 * AM$94 * Вводные!AM124 * AM47","v":0},{"$f":" Вводные!$E$112 * AN$94 * Вводные!AN124 * AN47","v":0},{"$f":" Вводные!$E$112 * AO$94 * Вводные!AO124 * AO47","v":0},{"$f":" Вводные!$E$112 * AP$94 * Вводные!AP124 * AP47","v":0},{"$f":" Вводные!$E$112 * AQ$94 * Вводные!AQ124 * AQ47","v":0},{"$f":" Вводные!$E$112 * AR$94 * Вводные!AR124 * AR47","v":0},{"$f":" Вводные!$E$112 * AS$94 * Вводные!AS124 * AS47","v":0},{"$f":" Вводные!$E$112 * AT$94 * Вводные!AT124 * AT47","v":0},{"$f":" Вводные!$E$112 * AU$94 * Вводные!AU124 * AU47","v":0}]
[null,{"$f":" B96 + 1","v":2},null,"млн руб.",3159.6363077471729,null,null,{"$f":" Вводные!$E$112 * H$94 * Вводные!H125 * H48","v":285.27039804368059},{"$f":" Вводные!$E$112 * I$94 * Вводные!I125 * I48","v":296.39580628612129},{"$f":" Вводные!$E$112 * J$94 * Вводные!J125 * J48","v":308.25163853756601},{"$f":" Вводные!$E$112 * K$94 * Вводные!K125 * K48","v":1602.9085203953427},{"$f":" Вводные!$E$112 * L$94 * Вводные!L125 * L48","v":666.80994448446245},{"$f":" Вводные!$E$112 * M$94 * Вводные!M125 * M48","v":0},{"$f":" Вводные!$E$112 * N$94 * Вводные!N125 * N48","v":0},{"$f":" Вводные!$E$112 * O$94 * Вводные!O125 * O48","v":0},{"$f":" Вводные!$E$112 * P$94 * Вводные!P125 * P48","v":0},{"$f":" Вводные!$E$112 * Q$94 * Вводные!Q125 * Q48","v":0},{"$f":" Вводные!$E$112 * R$94 * Вводные!R125 * R48","v":0},{"$f":" Вводные!$E$112 * S$94 * Вводные!S125 * S48","v":0},{"$f":" Вводные!$E$112 * T$94 * Вводные!T125 * T48","v":0},{"$f":" Вводные!$E$112 * U$94 * Вводные!U125 * U48","v":0},{"$f":" Вводные!$E$112 * V$94 * Вводные!V125 * V48","v":0},{"$f":" Вводные!$E$112 * W$94 * Вводные!W125 * W48","v":0},{"$f":" Вводные!$E$112 * X$94 * Вводные!X125 * X48","v":0},{"$f":" Вводные!$E$112 * Y$94 * Вводные!Y125 * Y48","v":0},{"$f":" Вводные!$E$112 * Z$94 * Вводные!Z125 * Z48","v":0},{"$f":" Вводные!$E$112 * AA$94 * Вводные!AA125 * AA48","v":0},{"$f":" Вводные!$E$112 * AB$94 * Вводные!AB125 * AB48","v":0},{"$f":" Вводные!$E$112 * AC$94 * Вводные!AC125 * AC48","v":0},{"$f":" Вводные!$E$112 * AD$94 * Вводные!AD125 * AD48","v":0},{"$f":" Вводные!$E$112 * AE$94 * Вводные!AE125 * AE48","v":0},{"$f":" Вводные!$E$112 * AF$94 * Вводные!AF125 * AF48","v":0},{"$f":" Вводные!$E$112 * AG$94 * Вводные!AG125 * AG48","v":0},{"$f":" Вводные!$E$112 * AH$94 * Вводные!AH125 * AH48","v":0},{"$f":" Вводные!$E$112 * AI$94 * Вводные!AI125 * AI48","v":0},{"$f":" Вводные!$E$112 * AJ$94 * Вводные!AJ125 * AJ48","v":0},{"$f":" Вводные!$E$112 * AK$94 * Вводные!AK125 * AK48","v":0},{"$f":" Вводные!$E$112 * AL$94 * Вводные!AL125 * AL48","v":0},{"$f":" Вводные!$E$112 * AM$94 * Вводные!AM125 * AM48","v":0},{"$f":" Вводные!$E$112 * AN$94 * Вводные!AN125 * AN48","v":0},{"$f":" Вводные!$E$112 * AO$94 * Вводные!AO125 * AO48","v":0},{"$f":" Вводные!$E$112 * AP$94 * Вводные!AP125 * AP48","v":0},{"$f":" Вводные!$E$112 * AQ$94 * Вводные!AQ125 * AQ48","v":0},{"$f":" Вводные!$E$112 * AR$94 * Вводные!AR125 * AR48","v":0},{"$f":" Вводные!$E$112 * AS$94 * Вводные!AS125 * AS48","v":0},{"$f":" Вводные!$E$112 * AT$94 * Вводные!AT125 * AT48","v":0},{"$f":" Вводные!$E$112 * AU$94 * Вводные!AU125 * AU48","v":0}]
[null,{"$f":" B97 + 1","v":3},null,"млн руб.",3190.6308882248941,null,null,{"$f":" Вводные!$E$112 * H$94 * Вводные!H126 * H49","v":287.94268264259694},{"$f":" Вводные!$E$112 * I$94 * Вводные!I126 * I49","v":299.31631466486783},{"$f":" Вводные!$E$112 * J$94 * Вводные!J126 * J49","v":311.28896725146245},{"$f":" Вводные!$E$112 * K$94 * Вводные!K126 * K49","v":1618.702629707604},{"$f":" Вводные!$E$112 * L$94 * Вводные!L126 * L49","v":673.38029395836315},{"$f":" Вводные!$E$112 * M$94 * Вводные!M126 * M49","v":0},{"$f":" Вводные!$E$112 * N$94 * Вводные!N126 * N49","v":0},{"$f":" Вводные!$E$112 * O$94 * Вводные!O126 * O49","v":0},{"$f":" Вводные!$E$112 * P$94 * Вводные!P126 * P49","v":0},{"$f":" Вводные!$E$112 * Q$94 * Вводные!Q126 * Q49","v":0},{"$f":" Вводные!$E$112 * R$94 * Вводные!R126 * R49","v":0},{"$f":" Вводные!$E$112 * S$94 * Вводные!S126 * S49","v":0},{"$f":" Вводные!$E$112 * T$94 * Вводные!T126 * T49","v":0},{"$f":" Вводные!$E$112 * U$94 * Вводные!U126 * U49","v":0},{"$f":" Вводные!$E$112 * V$94 * Вводные!V126 * V49","v":0},{"$f":" Вводные!$E$112 * W$94 * Вводные!W126 * W49","v":0},{"$f":" Вводные!$E$112 * X$94 * Вводные!X126 * X49","v":0},{"$f":" Вводные!$E$112 * Y$94 * Вводные!Y126 * Y49","v":0},{"$f":" Вводные!$E$112 * Z$94 * Вводные!Z126 * Z49","v":0},{"$f":" Вводные!$E$112 * AA$94 * Вводные!AA126 * AA49","v":0},{"$f":" Вводные!$E$112 * AB$94 * Вводные!AB126 * AB49","v":0},{"$f":" Вводные!$E$112 * AC$94 * Вводные!AC126 * AC49","v":0},{"$f":" Вводные!$E$112 * AD$94 * Вводные!AD126 * AD49","v":0},{"$f":" Вводные!$E$112 * AE$94 * Вводные!AE126 * AE49","v":0},{"$f":" Вводные!$E$112 * AF$94 * Вводные!AF126 * AF49","v":0},{"$f":" Вводные!$E$112 * AG$94 * Вводные!AG126 * AG49","v":0},{"$f":" Вводные!$E$112 * AH$94 * Вводные!AH126 * AH49","v":0},{"$f":" Вводные!$E$112 * AI$94 * Вводные!AI126 * AI49","v":0},{"$f":" Вводные!$E$112 * AJ$94 * Вводные!AJ126 * AJ49","v":0},{"$f":" Вводные!$E$112 * AK$94 * Вводные!AK126 * AK49","v":0},{"$f":" Вводные!$E$112 * AL$94 * Вводные!AL126 * AL49","v":0},{"$f":" Вводные!$E$112 * AM$94 * Вводные!AM126 * AM49","v":0},{"$f":" Вводные!$E$112 * AN$94 * Вводные!AN126 * AN49","v":0},{"$f":" Вводные!$E$112 * AO$94 * Вводные!AO126 * AO49","v":0},{"$f":" Вводные!$E$112 * AP$94 * Вводные!AP126 * AP49","v":0},{"$f":" Вводные!$E$112 * AQ$94 * Вводные!AQ126 * AQ49","v":0},{"$f":" Вводные!$E$112 * AR$94 * Вводные!AR126 * AR49","v":0},{"$f":" Вводные!$E$112 * AS$94 * Вводные!AS126 * AS49","v":0},{"$f":" Вводные!$E$112 * AT$94 * Вводные!AT126 * AT49","v":0},{"$f":" Вводные!$E$112 * AU$94 * Вводные!AU126 * AU49","v":0}]
[null,4,null,"млн руб.",805.48239313919919,null,null,{"$f":" Вводные!$E$112 * H$94 * Вводные!H127 * H50","v":72.659999999999968},{"$f":" Вводные!$E$112 * I$94 * Вводные!I127 * I50","v":75.566399999999959},{"$f":" Вводные!$E$112 * J$94 * Вводные!J127 * J50","v":78.589055999999928},{"$f":" Вводные!$E$112 * K$94 * Вводные!K127 * K50","v":408.66309119999954},{"$f":" Вводные!$E$112 * L$94 * Вводные!L127 * L50","v":170.00384593919978},{"$f":" Вводные!$E$112 * M$94 * Вводные!M127 * M50","v":0},{"$f":" Вводные!$E$112 * N$94 * Вводные!N127 * N50","v":0},{"$f":" Вводные!$E$112 * O$94 * Вводные!O127 * O50","v":0},{"$f":" Вводные!$E$112 * P$94 * Вводные!P127 * P50","v":0},{"$f":" Вводные!$E$112 * Q$94 * Вводные!Q127 * Q50","v":0},{"$f":" Вводные!$E$112 * R$94 * Вводные!R127 * R50","v":0},{"$f":" Вводные!$E$112 * S$94 * Вводные!S127 * S50","v":0},{"$f":" Вводные!$E$112 * T$94 * Вводные!T127 * T50","v":0},{"$f":" Вводные!$E$112 * U$94 * Вводные!U127 * U50","v":0},{"$f":" Вводные!$E$112 * V$94 * Вводные!V127 * V50","v":0},{"$f":" Вводные!$E$112 * W$94 * Вводные!W127 * W50","v":0},{"$f":" Вводные!$E$112 * X$94 * Вводные!X127 * X50","v":0},{"$f":" Вводные!$E$112 * Y$94 * Вводные!Y127 * Y50","v":0},{"$f":" Вводные!$E$112 * Z$94 * Вводные!Z127 * Z50","v":0},{"$f":" Вводные!$E$112 * AA$94 * Вводные!AA127 * AA50","v":0},{"$f":" Вводные!$E$112 * AB$94 * Вводные!AB127 * AB50","v":0},{"$f":" Вводные!$E$112 * AC$94 * Вводные!AC127 * AC50","v":0},{"$f":" Вводные!$E$112 * AD$94 * Вводные!AD127 * AD50","v":0},{"$f":" Вводные!$E$112 * AE$94 * Вводные!AE127 * AE50","v":0},{"$f":" Вводные!$E$112 * AF$94 * Вводные!AF127 * AF50","v":0},{"$f":" Вводные!$E$112 * AG$94 * Вводные!AG127 * AG50","v":0},{"$f":" Вводные!$E$112 * AH$94 * Вводные!AH127 * AH50","v":0},{"$f":" Вводные!$E$112 * AI$94 * Вводные!AI127 * AI50","v":0},{"$f":" Вводные!$E$112 * AJ$94 * Вводные!AJ127 * AJ50","v":0},{"$f":" Вводные!$E$112 * AK$94 * Вводные!AK127 * AK50","v":0},{"$f":" Вводные!$E$112 * AL$94 * Вводные!AL127 * AL50","v":0},{"$f":" Вводные!$E$112 * AM$94 * Вводные!AM127 * AM50","v":0},{"$f":" Вводные!$E$112 * AN$94 * Вводные!AN127 * AN50","v":0},{"$f":" Вводные!$E$112 * AO$94 * Вводные!AO127 * AO50","v":0},{"$f":" Вводные!$E$112 * AP$94 * Вводные!AP127 * AP50","v":0},{"$f":" Вводные!$E$112 * AQ$94 * Вводные!AQ127 * AQ50","v":0},{"$f":" Вводные!$E$112 * AR$94 * Вводные!AR127 * AR50","v":0},{"$f":" Вводные!$E$112 * AS$94 * Вводные!AS127 * AS50","v":0},{"$f":" Вводные!$E$112 * AT$94 * Вводные!AT127 * AT50","v":0},{"$f":" Вводные!$E$112 * AU$94 * Вводные!AU127 * AU50","v":0}]
[null,"НЗС, к.п.",null,"млн руб.",null,null,null,{"$f":" G100 + H95 - SUM($G95:G95) * (SUM($G94:G94) = 1) * (G94 > 0)","v":716.52880915725439},{"$f":" H100 + I95 - SUM($G95:H95) * (SUM($G94:H94) = 1) * (H94 > 0)","v":1461.1832786280916},{"$f":" I100 + J95 - SUM($G95:I95) * (SUM($G94:I94) = 1) * (I94 > 0)","v":2235.6239268777617},{"$f":" J100 + K95 - SUM($G95:J95) * (SUM($G94:J94) = 1) * (J94 > 0)","v":6262.7152977760461},{"$f":" K100 + L95 - SUM($G95:K95) * (SUM($G94:K94) = 1) * (K94 > 0)","v":7937.9853080697321},{"$f":" L100 + M95 - SUM($G95:L95) * (SUM($G94:L94) = 1) * (L94 > 0)","v":0},{"$f":" M100 + N95 - SUM($G95:M95) * (SUM($G94:M94) = 1) * (M94 > 0)","v":0},{"$f":" N100 + O95 - SUM($G95:N95) * (SUM($G94:N94) = 1) * (N94 > 0)","v":0},{"$f":" O100 + P95 - SUM($G95:O95) * (SUM($G94:O94) = 1) * (O94 > 0)","v":0},{"$f":" P100 + Q95 - SUM($G95:P95) * (SUM($G94:P94) = 1) * (P94 > 0)","v":0},{"$f":" Q100 + R95 - SUM($G95:Q95) * (SUM($G94:Q94) = 1) * (Q94 > 0)","v":0},{"$f":" R100 + S95 - SUM($G95:R95) * (SUM($G94:R94) = 1) * (R94 > 0)","v":0},{"$f":" S100 + T95 - SUM($G95:S95) * (SUM($G94:S94) = 1) * (S94 > 0)","v":0},{"$f":" T100 + U95 - SUM($G95:T95) * (SUM($G94:T94) = 1) * (T94 > 0)","v":0},{"$f":" U100 + V95 - SUM($G95:U95) * (SUM($G94:U94) = 1) * (U94 > 0)","v":0},{"$f":" V100 + W95 - SUM($G95:V95) * (SUM($G94:V94) = 1) * (V94 > 0)","v":0},{"$f":" W100 + X95 - SUM($G95:W95) * (SUM($G94:W94) = 1) * (W94 > 0)","v":0},{"$f":" X100 + Y95 - SUM($G95:X95) * (SUM($G94:X94) = 1) * (X94 > 0)","v":0},{"$f":" Y100 + Z95 - SUM($G95:Y95) * (SUM($G94:Y94) = 1) * (Y94 > 0)","v":0},{"$f":" Z100 + AA95 - SUM($G95:Z95) * (SUM($G94:Z94) = 1) * (Z94 > 0)","v":0},{"$f":" AA100 + AB95 - SUM($G95:AA95) * (SUM($G94:AA94) = 1) * (AA94 > 0)","v":0},{"$f":" AB100 + AC95 - SUM($G95:AB95) * (SUM($G94:AB94) = 1) * (AB94 > 0)","v":0},{"$f":" AC100 + AD95 - SUM($G95:AC95) * (SUM($G94:AC94) = 1) * (AC94 > 0)","v":0},{"$f":" AD100 + AE95 - SUM($G95:AD95) * (SUM($G94:AD94) = 1) * (AD94 > 0)","v":0},{"$f":" AE100 + AF95 - SUM($G95:AE95) * (SUM($G94:AE94) = 1) * (AE94 > 0)","v":0},{"$f":" AF100 + AG95 - SUM($G95:AF95) * (SUM($G94:AF94) = 1) * (AF94 > 0)","v":0},{"$f":" AG100 + AH95 - SUM($G95:AG95) * (SUM($G94:AG94) = 1) * (AG94 > 0)","v":0},{"$f":" AH100 + AI95 - SUM($G95:AH95) * (SUM($G94:AH94) = 1) * (AH94 > 0)","v":0},{"$f":" AI100 + AJ95 - SUM($G95:AI95) * (SUM($G94:AI94) = 1) * (AI94 > 0)","v":0},{"$f":" AJ100 + AK95 - SUM($G95:AJ95) * (SUM($G94:AJ94) = 1) * (AJ94 > 0)","v":0},{"$f":" AK100 + AL95 - SUM($G95:AK95) * (SUM($G94:AK94) = 1) * (AK94 > 0)","v":0},{"$f":" AL100 + AM95 - SUM($G95:AL95) * (SUM($G94:AL94) = 1) * (AL94 > 0)","v":0},{"$f":" AM100 + AN95 - SUM($G95:AM95) * (SUM($G94:AM94) = 1) * (AM94 > 0)","v":0},{"$f":" AN100 + AO95 - SUM($G95:AN95) * (SUM($G94:AN94) = 1) * (AN94 > 0)","v":0},{"$f":" AO100 + AP95 - SUM($G95:AO95) * (SUM($G94:AO94) = 1) * (AO94 > 0)","v":0},{"$f":" AP100 + AQ95 - SUM($G95:AP95) * (SUM($G94:AP94) = 1) * (AP94 > 0)","v":0},{"$f":" AQ100 + AR95 - SUM($G95:AQ95) * (SUM($G94:AQ94) = 1) * (AQ94 > 0)","v":0},{"$f":" AR100 + AS95 - SUM($G95:AR95) * (SUM($G94:AR94) = 1) * (AR94 > 0)","v":0},{"$f":" AS100 + AT95 - SUM($G95:AS95) * (SUM($G94:AS94) = 1) * (AS94 > 0)","v":0},{"$f":" AT100 + AU95 - SUM($G95:AT95) * (SUM($G94:AT94) = 1) * (AT94 > 0)","v":0}]
[null,"ОС, к.п.",null,"млн руб.",null,null,null,{"$f":" SUM($H95:H95) - H100","v":0},{"$f":" SUM($H95:I95) - I100","v":0},{"$f":" SUM($H95:J95) - J100","v":0},{"$f":" SUM($H95:K95) - K100","v":0},{"$f":" SUM($H95:L95) - L100","v":0},{"$f":" SUM($H95:M95) - M100","v":7937.9853080697321},{"$f":" SUM($H95:N95) - N100","v":7937.9853080697321},{"$f":" SUM($H95:O95) - O100","v":7937.9853080697321},{"$f":" SUM($H95:P95) - P100","v":7937.9853080697321},{"$f":" SUM($H95:Q95) - Q100","v":7937.9853080697321},{"$f":" SUM($H95:R95) - R100","v":7937.9853080697321},{"$f":" SUM($H95:S95) - S100","v":7937.9853080697321},{"$f":" SUM($H95:T95) - T100","v":7937.9853080697321},{"$f":" SUM($H95:U95) - U100","v":7937.9853080697321},{"$f":" SUM($H95:V95) - V100","v":7937.9853080697321},{"$f":" SUM($H95:W95) - W100","v":7937.9853080697321},{"$f":" SUM($H95:X95) - X100","v":7937.9853080697321},{"$f":" SUM($H95:Y95) - Y100","v":7937.9853080697321},{"$f":" SUM($H95:Z95) - Z100","v":7937.9853080697321},{"$f":" SUM($H95:AA95) - AA100","v":7937.9853080697321},{"$f":" SUM($H95:AB95) - AB100","v":7937.9853080697321},{"$f":" SUM($H95:AC95) - AC100","v":7937.9853080697321},{"$f":" SUM($H95:AD95) - AD100","v":7937.9853080697321},{"$f":" SUM($H95:AE95) - AE100","v":7937.9853080697321},{"$f":" SUM($H95:AF95) - AF100","v":7937.9853080697321},{"$f":" SUM($H95:AG95) - AG100","v":7937.9853080697321},{"$f":" SUM($H95:AH95) - AH100","v":7937.9853080697321},{"$f":" SUM($H95:AI95) - AI100","v":7937.9853080697321},{"$f":" SUM($H95:AJ95) - AJ100","v":7937.9853080697321},{"$f":" SUM($H95:AK95) - AK100","v":7937.9853080697321},{"$f":" SUM($H95:AL95) - AL100","v":7937.9853080697321},{"$f":" SUM($H95:AM95) - AM100","v":7937.9853080697321},{"$f":" SUM($H95:AN95) - AN100","v":7937.9853080697321},{"$f":" SUM($H95:AO95) - AO100","v":7937.9853080697321},{"$f":" SUM($H95:AP95) - AP100","v":7937.9853080697321},{"$f":" SUM($H95:AQ95) - AQ100","v":7937.9853080697321},{"$f":" SUM($H95:AR95) - AR100","v":7937.9853080697321},{"$f":" SUM($H95:AS95) - AS100","v":7937.9853080697321},{"$f":" SUM($H95:AT95) - AT100","v":7937.9853080697321},{"$f":" SUM($H95:AU95) - AU100","v":7937.9853080697321}]
[null,"Амортизация (линейным методом)",null,"млн руб.",{"$f":" SUM(H102:AU102)","v":-7937.9853080697321},null,null,{"$f":" - MIN((G104 + G100) * H$38, H101 / Вводные!$E$113)","v":0},{"$f":" - MIN((H104 + H100) * I$38, I101 / Вводные!$E$113)","v":0},{"$f":" - MIN((I104 + I100) * J$38, J101 / Вводные!$E$113)","v":0},{"$f":" - MIN((J104 + J100) * K$38, K101 / Вводные!$E$113)","v":0},{"$f":" - MIN((K104 + K100) * L$38, L101 / Вводные!$E$113)","v":0},{"$f":" - MIN((L104 + L100) * M$38, M101 / Вводные!$E$113)","v":-529.19902053798216},{"$f":" - MIN((M104 + M100) * N$38, N101 / Вводные!$E$113)","v":-529.19902053798216},{"$f":" - MIN((N104 + N100) * O$38, O101 / Вводные!$E$113)","v":-529.19902053798216},{"$f":" - MIN((O104 + O100) * P$38, P101 / Вводные!$E$113)","v":-529.19902053798216},{"$f":" - MIN((P104 + P100) * Q$38, Q101 / Вводные!$E$113)","v":-529.19902053798216},{"$f":" - MIN((Q104 + Q100) * R$38, R101 / Вводные!$E$113)","v":-529.19902053798216},{"$f":" - MIN((R104 + R100) * S$38, S101 / Вводные!$E$113)","v":-529.19902053798216},{"$f":" - MIN((S104 + S100) * T$38, T101 / Вводные!$E$113)","v":-529.19902053798216},{"$f":" - MIN((T104 + T100) * U$38, U101 / Вводные!$E$113)","v":-529.19902053798216},{"$f":" - MIN((U104 + U100) * V$38, V101 / Вводные!$E$113)","v":-529.19902053798216},{"$f":" - MIN((V104 + V100) * W$38, W101 / Вводные!$E$113)","v":-529.19902053798216},{"$f":" - MIN((W104 + W100) * X$38, X101 / Вводные!$E$113)","v":-529.19902053798216},{"$f":" - MIN((X104 + X100) * Y$38, Y101 / Вводные!$E$113)","v":-529.19902053798216},{"$f":" - MIN((Y104 + Y100) * Z$38, Z101 / Вводные!$E$113)","v":-529.19902053798216},{"$f":" - MIN((Z104 + Z100) * AA$38, AA101 / Вводные!$E$113)","v":-529.19902053797978},{"$f":" - MIN((AA104 + AA100) * AB$38, AB101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AB104 + AB100) * AC$38, AC101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AC104 + AC100) * AD$38, AD101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AD104 + AD100) * AE$38, AE101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AE104 + AE100) * AF$38, AF101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AF104 + AF100) * AG$38, AG101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AG104 + AG100) * AH$38, AH101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AH104 + AH100) * AI$38, AI101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AI104 + AI100) * AJ$38, AJ101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AJ104 + AJ100) * AK$38, AK101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AK104 + AK100) * AL$38, AL101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AL104 + AL100) * AM$38, AM101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AM104 + AM100) * AN$38, AN101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AN104 + AN100) * AO$38, AO101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AO104 + AO100) * AP$38, AP101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AP104 + AP100) * AQ$38, AQ101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AQ104 + AQ100) * AR$38, AR101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AR104 + AR100) * AS$38, AS101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AS104 + AS100) * AT$38, AT101 / Вводные!$E$113)","v":0},{"$f":" - MIN((AT104 + AT100) * AU$38, AU101 / Вводные!$E$113)","v":0}]
[null,"Накопленная амортизация",null,"млн руб.",null,null,null,{"$f":" SUM($H102:H102)","v":0},{"$f":" SUM($H102:I102)","v":0},{"$f":" SUM($H102:J102)","v":0},{"$f":" SUM($H102:K102)","v":0},{"$f":" SUM($H102:L102)","v":0},{"$f":" SUM($H102:M102)","v":-529.19902053798216},{"$f":" SUM($H102:N102)","v":-1058.3980410759643},{"$f":" SUM($H102:O102)","v":-1587.5970616139466},{"$f":" SUM($H102:P102)","v":-2116.7960821519287},{"$f":" SUM($H102:Q102)","v":-2645.9951026899107},{"$f":" SUM($H102:R102)","v":-3175.1941232278928},{"$f":" SUM($H102:S102)","v":-3704.3931437658748},{"$f":" SUM($H102:T102)","v":-4233.5921643038573},{"$f":" SUM($H102:U102)","v":-4762.7911848418398},{"$f":" SUM($H102:V102)","v":-5291.9902053798223},{"$f":" SUM($H102:W102)","v":-5821.1892259178048},{"$f":" SUM($H102:X102)","v":-6350.3882464557873},{"$f":" SUM($H102:Y102)","v":-6879.5872669937698},{"$f":" SUM($H102:Z102)","v":-7408.7862875317524},{"$f":" SUM($H102:AA102)","v":-7937.9853080697321},{"$f":" SUM($H102:AB102)","v":-7937.9853080697321},{"$f":" SUM($H102:AC102)","v":-7937.9853080697321},{"$f":" SUM($H102:AD102)","v":-7937.9853080697321},{"$f":" SUM($H102:AE102)","v":-7937.9853080697321},{"$f":" SUM($H102:AF102)","v":-7937.9853080697321},{"$f":" SUM($H102:AG102)","v":-7937.9853080697321},{"$f":" SUM($H102:AH102)","v":-7937.9853080697321},{"$f":" SUM($H102:AI102)","v":-7937.9853080697321},{"$f":" SUM($H102:AJ102)","v":-7937.9853080697321},{"$f":" SUM($H102:AK102)","v":-7937.9853080697321},{"$f":" SUM($H102:AL102)","v":-7937.9853080697321},{"$f":" SUM($H102:AM102)","v":-7937.9853080697321},{"$f":" SUM($H102:AN102)","v":-7937.9853080697321},{"$f":" SUM($H102:AO102)","v":-7937.9853080697321},{"$f":" SUM($H102:AP102)","v":-7937.9853080697321},{"$f":" SUM($H102:AQ102)","v":-7937.9853080697321},{"$f":" SUM($H102:AR102)","v":-7937.9853080697321},{"$f":" SUM($H102:AS102)","v":-7937.9853080697321},{"$f":" SUM($H102:AT102)","v":-7937.9853080697321},{"$f":" SUM($H102:AU102)","v":-7937.9853080697321}]
[null,"Чистая балансовая стоимость актива",null,"млн руб.",null,null,null,{"$f":" MAX(H101 + SUM($H102:H102), 0)","v":0},{"$f":" MAX(I101 + SUM($H102:I102), 0)","v":0},{"$f":" MAX(J101 + SUM($H102:J102), 0)","v":0},{"$f":" MAX(K101 + SUM($H102:K102), 0)","v":0},{"$f":" MAX(L101 + SUM($H102:L102), 0)","v":0},{"$f":" MAX(M101 + SUM($H102:M102), 0)","v":7408.7862875317496},{"$f":" MAX(N101 + SUM($H102:N102), 0)","v":6879.587266993768},{"$f":" MAX(O101 + SUM($H102:O102), 0)","v":6350.3882464557855},{"$f":" MAX(P101 + SUM($H102:P102), 0)","v":5821.1892259178039},{"$f":" MAX(Q101 + SUM($H102:Q102), 0)","v":5291.9902053798214},{"$f":" MAX(R101 + SUM($H102:R102), 0)","v":4762.7911848418389},{"$f":" MAX(S101 + SUM($H102:S102), 0)","v":4233.5921643038573},{"$f":" MAX(T101 + SUM($H102:T102), 0)","v":3704.3931437658748},{"$f":" MAX(U101 + SUM($H102:U102), 0)","v":3175.1941232278923},{"$f":" MAX(V101 + SUM($H102:V102), 0)","v":2645.9951026899098},{"$f":" MAX(W101 + SUM($H102:W102), 0)","v":2116.7960821519273},{"$f":" MAX(X101 + SUM($H102:X102), 0)","v":1587.5970616139448},{"$f":" MAX(Y101 + SUM($H102:Y102), 0)","v":1058.3980410759623},{"$f":" MAX(Z101 + SUM($H102:Z102), 0)","v":529.19902053797978},{"$f":" MAX(AA101 + SUM($H102:AA102), 0)","v":0},{"$f":" MAX(AB101 + SUM($H102:AB102), 0)","v":0},{"$f":" MAX(AC101 + SUM($H102:AC102), 0)","v":0},{"$f":" MAX(AD101 + SUM($H102:AD102), 0)","v":0},{"$f":" MAX(AE101 + SUM($H102:AE102), 0)","v":0},{"$f":" MAX(AF101 + SUM($H102:AF102), 0)","v":0},{"$f":" MAX(AG101 + SUM($H102:AG102), 0)","v":0},{"$f":" MAX(AH101 + SUM($H102:AH102), 0)","v":0},{"$f":" MAX(AI101 + SUM($H102:AI102), 0)","v":0},{"$f":" MAX(AJ101 + SUM($H102:AJ102), 0)","v":0},{"$f":" MAX(AK101 + SUM($H102:AK102), 0)","v":0},{"$f":" MAX(AL101 + SUM($H102:AL102), 0)","v":0},{"$f":" MAX(AM101 + SUM($H102:AM102), 0)","v":0},{"$f":" MAX(AN101 + SUM($H102:AN102), 0)","v":0},{"$f":" MAX(AO101 + SUM($H102:AO102), 0)","v":0},{"$f":" MAX(AP101 + SUM($H102:AP102), 0)","v":0},{"$f":" MAX(AQ101 + SUM($H102:AQ102), 0)","v":0},{"$f":" MAX(AR101 + SUM($H102:AR102), 0)","v":0},{"$f":" MAX(AS101 + SUM($H102:AS102), 0)","v":0},{"$f":" MAX(AT101 + SUM($H102:AT102), 0)","v":0},{"$f":" MAX(AU101 + SUM($H102:AU102), 0)","v":0}]
[]
[null,"Капитализиированный процент"]
[null,"Капитализированный процент в периоде",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H107:AU107)","v":6102.795285572769},null,null,{"$f":" H234 + H415","v":383.80176027268845},464.24379113170221,980.67698664938632,1714.3561166191216,2559.7166308998708,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"НЗС, к.п.",null,"млн руб.",null,null,null,{"$f":" G108 + H107 - SUM($G107:G107) * H39","v":383.80176027268845},{"$f":" H108 + I107 - SUM($G107:H107) * I39","v":848.04555140439061},{"$f":" I108 + J107 - SUM($G107:I107) * J39","v":1828.722538053777},{"$f":" J108 + K107 - SUM($G107:J107) * K39","v":3543.0786546728987},{"$f":" K108 + L107 - SUM($G107:K107) * L39","v":6102.795285572769},{"$f":" L108 + M107 - SUM($G107:L107) * M39","v":0},{"$f":" M108 + N107 - SUM($G107:M107) * N39","v":0},{"$f":" N108 + O107 - SUM($G107:N107) * O39","v":0},{"$f":" O108 + P107 - SUM($G107:O107) * P39","v":0},{"$f":" P108 + Q107 - SUM($G107:P107) * Q39","v":0},{"$f":" Q108 + R107 - SUM($G107:Q107) * R39","v":0},{"$f":" R108 + S107 - SUM($G107:R107) * S39","v":0},{"$f":" S108 + T107 - SUM($G107:S107) * T39","v":0},{"$f":" T108 + U107 - SUM($G107:T107) * U39","v":0},{"$f":" U108 + V107 - SUM($G107:U107) * V39","v":0},{"$f":" V108 + W107 - SUM($G107:V107) * W39","v":0},{"$f":" W108 + X107 - SUM($G107:W107) * X39","v":0},{"$f":" X108 + Y107 - SUM($G107:X107) * Y39","v":0},{"$f":" Y108 + Z107 - SUM($G107:Y107) * Z39","v":0},{"$f":" Z108 + AA107 - SUM($G107:Z107) * AA39","v":0},{"$f":" AA108 + AB107 - SUM($G107:AA107) * AB39","v":0},{"$f":" AB108 + AC107 - SUM($G107:AB107) * AC39","v":0},{"$f":" AC108 + AD107 - SUM($G107:AC107) * AD39","v":0},{"$f":" AD108 + AE107 - SUM($G107:AD107) * AE39","v":0},{"$f":" AE108 + AF107 - SUM($G107:AE107) * AF39","v":0},{"$f":" AF108 + AG107 - SUM($G107:AF107) * AG39","v":0},{"$f":" AG108 + AH107 - SUM($G107:AG107) * AH39","v":0},{"$f":" AH108 + AI107 - SUM($G107:AH107) * AI39","v":0},{"$f":" AI108 + AJ107 - SUM($G107:AI107) * AJ39","v":0},{"$f":" AJ108 + AK107 - SUM($G107:AJ107) * AK39","v":0},{"$f":" AK108 + AL107 - SUM($G107:AK107) * AL39","v":0},{"$f":" AL108 + AM107 - SUM($G107:AL107) * AM39","v":0},{"$f":" AM108 + AN107 - SUM($G107:AM107) * AN39","v":0},{"$f":" AN108 + AO107 - SUM($G107:AN107) * AO39","v":0},{"$f":" AO108 + AP107 - SUM($G107:AO107) * AP39","v":0},{"$f":" AP108 + AQ107 - SUM($G107:AP107) * AQ39","v":0},{"$f":" AQ108 + AR107 - SUM($G107:AQ107) * AR39","v":0},{"$f":" AR108 + AS107 - SUM($G107:AR107) * AS39","v":0},{"$f":" AS108 + AT107 - SUM($G107:AS107) * AT39","v":0},{"$f":" AT108 + AU107 - SUM($G107:AT107) * AU39","v":0}]
[null,"ОС, к.п.",null,"млн руб.",null,null,null,{"$f":" SUM($H107:H107) - H108","v":0},{"$f":" SUM($H107:I107) - I108","v":0},{"$f":" SUM($H107:J107) - J108","v":0},{"$f":" SUM($H107:K107) - K108","v":0},{"$f":" SUM($H107:L107) - L108","v":0},{"$f":" SUM($H107:M107) - M108","v":6102.795285572769},{"$f":" SUM($H107:N107) - N108","v":6102.795285572769},{"$f":" SUM($H107:O107) - O108","v":6102.795285572769},{"$f":" SUM($H107:P107) - P108","v":6102.795285572769},{"$f":" SUM($H107:Q107) - Q108","v":6102.795285572769},{"$f":" SUM($H107:R107) - R108","v":6102.795285572769},{"$f":" SUM($H107:S107) - S108","v":6102.795285572769},{"$f":" SUM($H107:T107) - T108","v":6102.795285572769},{"$f":" SUM($H107:U107) - U108","v":6102.795285572769},{"$f":" SUM($H107:V107) - V108","v":6102.795285572769},{"$f":" SUM($H107:W107) - W108","v":6102.795285572769},{"$f":" SUM($H107:X107) - X108","v":6102.795285572769},{"$f":" SUM($H107:Y107) - Y108","v":6102.795285572769},{"$f":" SUM($H107:Z107) - Z108","v":6102.795285572769},{"$f":" SUM($H107:AA107) - AA108","v":6102.795285572769},{"$f":" SUM($H107:AB107) - AB108","v":6102.795285572769},{"$f":" SUM($H107:AC107) - AC108","v":6102.795285572769},{"$f":" SUM($H107:AD107) - AD108","v":6102.795285572769},{"$f":" SUM($H107:AE107) - AE108","v":6102.795285572769},{"$f":" SUM($H107:AF107) - AF108","v":6102.795285572769},{"$f":" SUM($H107:AG107) - AG108","v":6102.795285572769},{"$f":" SUM($H107:AH107) - AH108","v":6102.795285572769},{"$f":" SUM($H107:AI107) - AI108","v":6102.795285572769},{"$f":" SUM($H107:AJ107) - AJ108","v":6102.795285572769},{"$f":" SUM($H107:AK107) - AK108","v":6102.795285572769},{"$f":" SUM($H107:AL107) - AL108","v":6102.795285572769},{"$f":" SUM($H107:AM107) - AM108","v":6102.795285572769},{"$f":" SUM($H107:AN107) - AN108","v":6102.795285572769},{"$f":" SUM($H107:AO107) - AO108","v":6102.795285572769},{"$f":" SUM($H107:AP107) - AP108","v":6102.795285572769},{"$f":" SUM($H107:AQ107) - AQ108","v":6102.795285572769},{"$f":" SUM($H107:AR107) - AR108","v":6102.795285572769},{"$f":" SUM($H107:AS107) - AS108","v":6102.795285572769},{"$f":" SUM($H107:AT107) - AT108","v":6102.795285572769},{"$f":" SUM($H107:AU107) - AU108","v":6102.795285572769}]
[null,"Амортизация (линейным методом)",null,"млн руб.",{"$f":" SUM(H110:AU110)","v":-6102.7952855727672},null,null,{"$f":" - MIN((G112 + G108) * H$38, H109 / Вводные!$E$67)","v":0},{"$f":" - MIN((H112 + H108) * I$38, I109 / Вводные!$E$67)","v":0},{"$f":" - MIN((I112 + I108) * J$38, J109 / Вводные!$E$67)","v":0},{"$f":" - MIN((J112 + J108) * K$38, K109 / Вводные!$E$67)","v":0},{"$f":" - MIN((K112 + K108) * L$38, L109 / Вводные!$E$67)","v":0},{"$f":" - MIN((L112 + L108) * M$38, M109 / Вводные!$E$67)","v":-406.85301903818458},{"$f":" - MIN((M112 + M108) * N$38, N109 / Вводные!$E$67)","v":-406.85301903818458},{"$f":" - MIN((N112 + N108) * O$38, O109 / Вводные!$E$67)","v":-406.85301903818458},{"$f":" - MIN((O112 + O108) * P$38, P109 / Вводные!$E$67)","v":-406.85301903818458},{"$f":" - MIN((P112 + P108) * Q$38, Q109 / Вводные!$E$67)","v":-406.85301903818458},{"$f":" - MIN((Q112 + Q108) * R$38, R109 / Вводные!$E$67)","v":-406.85301903818458},{"$f":" - MIN((R112 + R108) * S$38, S109 / Вводные!$E$67)","v":-406.85301903818458},{"$f":" - MIN((S112 + S108) * T$38, T109 / Вводные!$E$67)","v":-406.85301903818458},{"$f":" - MIN((T112 + T108) * U$38, U109 / Вводные!$E$67)","v":-406.85301903818458},{"$f":" - MIN((U112 + U108) * V$38, V109 / Вводные!$E$67)","v":-406.85301903818458},{"$f":" - MIN((V112 + V108) * W$38, W109 / Вводные!$E$67)","v":-406.85301903818458},{"$f":" - MIN((W112 + W108) * X$38, X109 / Вводные!$E$67)","v":-406.85301903818458},{"$f":" - MIN((X112 + X108) * Y$38, Y109 / Вводные!$E$67)","v":-406.85301903818458},{"$f":" - MIN((Y112 + Y108) * Z$38, Z109 / Вводные!$E$67)","v":-406.85301903818458},{"$f":" - MIN((Z112 + Z108) * AA$38, AA109 / Вводные!$E$67)","v":-406.85301903818458},{"$f":" - MIN((AA112 + AA108) * AB$38, AB109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AB112 + AB108) * AC$38, AC109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AC112 + AC108) * AD$38, AD109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AD112 + AD108) * AE$38, AE109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AE112 + AE108) * AF$38, AF109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AF112 + AF108) * AG$38, AG109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AG112 + AG108) * AH$38, AH109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AH112 + AH108) * AI$38, AI109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AI112 + AI108) * AJ$38, AJ109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AJ112 + AJ108) * AK$38, AK109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AK112 + AK108) * AL$38, AL109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AL112 + AL108) * AM$38, AM109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AM112 + AM108) * AN$38, AN109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AN112 + AN108) * AO$38, AO109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AO112 + AO108) * AP$38, AP109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AP112 + AP108) * AQ$38, AQ109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AQ112 + AQ108) * AR$38, AR109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AR112 + AR108) * AS$38, AS109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AS112 + AS108) * AT$38, AT109 / Вводные!$E$67)","v":0},{"$f":" - MIN((AT112 + AT108) * AU$38, AU109 / Вводные!$E$67)","v":0}]
[null,"Накопленная амортизация",null,"млн руб.",null,null,null,{"$f":" SUM($H110:H110)","v":0},{"$f":" SUM($H110:I110)","v":0},{"$f":" SUM($H110:J110)","v":0},{"$f":" SUM($H110:K110)","v":0},{"$f":" SUM($H110:L110)","v":0},{"$f":" SUM($H110:M110)","v":-406.85301903818458},{"$f":" SUM($H110:N110)","v":-813.70603807636917},{"$f":" SUM($H110:O110)","v":-1220.5590571145538},{"$f":" SUM($H110:P110)","v":-1627.4120761527383},{"$f":" SUM($H110:Q110)","v":-2034.2650951909229},{"$f":" SUM($H110:R110)","v":-2441.1181142291075},{"$f":" SUM($H110:S110)","v":-2847.9711332672923},{"$f":" SUM($H110:T110)","v":-3254.8241523054767},{"$f":" SUM($H110:U110)","v":-3661.677171343661},{"$f":" SUM($H110:V110)","v":-4068.5301903818454},{"$f":" SUM($H110:W110)","v":-4475.3832094200297},{"$f":" SUM($H110:X110)","v":-4882.2362284582141},{"$f":" SUM($H110:Y110)","v":-5289.0892474963985},{"$f":" SUM($H110:Z110)","v":-5695.9422665345828},{"$f":" SUM($H110:AA110)","v":-6102.7952855727672},{"$f":" SUM($H110:AB110)","v":-6102.7952855727672},{"$f":" SUM($H110:AC110)","v":-6102.7952855727672},{"$f":" SUM($H110:AD110)","v":-6102.7952855727672},{"$f":" SUM($H110:AE110)","v":-6102.7952855727672},{"$f":" SUM($H110:AF110)","v":-6102.7952855727672},{"$f":" SUM($H110:AG110)","v":-6102.7952855727672},{"$f":" SUM($H110:AH110)","v":-6102.7952855727672},{"$f":" SUM($H110:AI110)","v":-6102.7952855727672},{"$f":" SUM($H110:AJ110)","v":-6102.7952855727672},{"$f":" SUM($H110:AK110)","v":-6102.7952855727672},{"$f":" SUM($H110:AL110)","v":-6102.7952855727672},{"$f":" SUM($H110:AM110)","v":-6102.7952855727672},{"$f":" SUM($H110:AN110)","v":-6102.7952855727672},{"$f":" SUM($H110:AO110)","v":-6102.7952855727672},{"$f":" SUM($H110:AP110)","v":-6102.7952855727672},{"$f":" SUM($H110:AQ110)","v":-6102.7952855727672},{"$f":" SUM($H110:AR110)","v":-6102.7952855727672},{"$f":" SUM($H110:AS110)","v":-6102.7952855727672},{"$f":" SUM($H110:AT110)","v":-6102.7952855727672},{"$f":" SUM($H110:AU110)","v":-6102.7952855727672}]
[null,"Чистая балансовая стоимость актива",null,"млн руб.",null,null,null,{"$f":" MAX(H109 + SUM($H110:H110), 0)","v":0},{"$f":" MAX(I109 + SUM($H110:I110), 0)","v":0},{"$f":" MAX(J109 + SUM($H110:J110), 0)","v":0},{"$f":" MAX(K109 + SUM($H110:K110), 0)","v":0},{"$f":" MAX(L109 + SUM($H110:L110), 0)","v":0},{"$f":" MAX(M109 + SUM($H110:M110), 0)","v":5695.9422665345846},{"$f":" MAX(N109 + SUM($H110:N110), 0)","v":5289.0892474964003},{"$f":" MAX(O109 + SUM($H110:O110), 0)","v":4882.236228458215},{"$f":" MAX(P109 + SUM($H110:P110), 0)","v":4475.3832094200307},{"$f":" MAX(Q109 + SUM($H110:Q110), 0)","v":4068.5301903818463},{"$f":" MAX(R109 + SUM($H110:R110), 0)","v":3661.6771713436615},{"$f":" MAX(S109 + SUM($H110:S110), 0)","v":3254.8241523054767},{"$f":" MAX(T109 + SUM($H110:T110), 0)","v":2847.9711332672923},{"$f":" MAX(U109 + SUM($H110:U110), 0)","v":2441.118114229108},{"$f":" MAX(V109 + SUM($H110:V110), 0)","v":2034.2650951909236},{"$f":" MAX(W109 + SUM($H110:W110), 0)","v":1627.4120761527392},{"$f":" MAX(X109 + SUM($H110:X110), 0)","v":1220.5590571145549},{"$f":" MAX(Y109 + SUM($H110:Y110), 0)","v":813.70603807637053},{"$f":" MAX(Z109 + SUM($H110:Z110), 0)","v":406.85301903818618},{"$f":" MAX(AA109 + SUM($H110:AA110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AB109 + SUM($H110:AB110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AC109 + SUM($H110:AC110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AD109 + SUM($H110:AD110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AE109 + SUM($H110:AE110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AF109 + SUM($H110:AF110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AG109 + SUM($H110:AG110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AH109 + SUM($H110:AH110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AI109 + SUM($H110:AI110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AJ109 + SUM($H110:AJ110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AK109 + SUM($H110:AK110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AL109 + SUM($H110:AL110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AM109 + SUM($H110:AM110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AN109 + SUM($H110:AN110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AO109 + SUM($H110:AO110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AP109 + SUM($H110:AP110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AQ109 + SUM($H110:AQ110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AR109 + SUM($H110:AR110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AS109 + SUM($H110:AS110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AT109 + SUM($H110:AT110), 0)","v":1.8189894035458565E-12},{"$f":" MAX(AU109 + SUM($H110:AU110), 0)","v":1.8189894035458565E-12}]
[]
[null,"Итого активы"]
[null,"Капитальные затраты в периоде",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H115:AU115)","v":67225.27832844459},null,null,{"$f":" H56 + H69 + H82 + H95 + H107","v":3147.5557384506697},{"$f":" I56 + I69 + I82 + I95 + I107","v":10463.889524025803},13592.996115286876,20469.095929659703,19551.741021021542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"НЗС, к.п.",null,"млн руб.",null,null,null,{"$f":" H61 + H74 + H87 + H100 + H108","v":3147.5557384506697},13611.445262476471,27204.441377763349,47673.537307423052,67225.27832844459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ОС, к.п.",null,"млн руб.",null,null,null,{"$f":" H62 + H75 + H88 + H101 + H109","v":0},0,0,0,0,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459,67225.27832844459]
[null,"Амортизация (линейным методом)",null,"млн руб.",{"$f":" SUM(H118:AU118)","v":-67225.278328444576},null,null,{"$f":" H63 + H76 + H89 + H102 + H110","v":0},0,0,0,0,-4481.6852218963068,-4481.6852218963068,-4481.6852218963068,-4481.6852218963068,-4481.6852218963068,-4481.6852218963068,-4481.6852218963068,-4481.6852218963068,-4481.6852218963068,-4481.6852218963068,-4481.6852218963068,-4481.6852218963068,-4481.6852218963068,-4481.6852218963068,-4481.6852218962977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Накопленная амортизация",null,"млн руб.",null,null,null,{"$f":" H64 + H77 + H90 + H103 + H111","v":0},0,0,0,0,-4481.6852218963068,-8963.3704437926135,-13445.055665688918,-17926.740887585227,-22408.426109481534,-26890.111331377837,-31371.796553274147,-35853.481775170454,-40335.166997066757,-44816.852218963068,-49298.537440859378,-53780.222662755681,-58261.907884651984,-62743.593106548295,-67225.27832844459,-67225.27832844459,-67225.27832844459,-67225.27832844459,-67225.27832844459,-67225.27832844459,-67225.27832844459,-67225.27832844459,-67225.27832844459,-67225.27832844459,-67225.27832844459,-67225.27832844459,-67225.27832844459,-67225.27832844459,-67225.27832844459,-67225.27832844459,-67225.27832844459,-67225.27832844459,-67225.27832844459,-67225.27832844459,-67225.27832844459]
[null,"Чистая балансовая стоимость актива",null,"млн руб.",null,null,null,{"$f":" H65 + H78 + H91 + H104 + H112","v":0},0,0,0,0,62743.593106548287,58261.907884651977,53780.222662755674,49298.537440859371,44816.852218963068,40335.166997066757,35853.481775170454,31371.796553274144,26890.111331377833,22408.42610948153,17926.74088758522,13445.055665688917,8963.3704437926081,4481.6852218963013,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12,4.5474735088646412E-12]
[]
[{"$f":" MAX(A$1:A121) + 1","v":4},"Операционная деятельность"]
[]
[null,"Продукция"]
[null,"Продукция 1",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H125:AU125)","v":1011500.1097774897},null,null,{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * H$44 * H$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * I$44 * I$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * J$44 * J$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * K$44 * K$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * L$44 * L$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * M$44 * M$38","v":50515.428507648001},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * N$44 * N$38","v":52536.045647953928},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * O$44 * O$38","v":54637.48747387209},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * P$44 * P$38","v":56822.986972826977},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * Q$44 * Q$38","v":59095.906451740055},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * R$44 * R$38","v":61459.742709809652},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * S$44 * S$38","v":63918.132418202047},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * T$44 * T$38","v":66474.857714930127},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * U$44 * U$38","v":69133.852023527332},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * V$44 * V$38","v":71899.206104468438},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * W$44 * W$38","v":74775.174348647168},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * X$44 * X$38","v":77766.181322593067},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * Y$44 * Y$38","v":80876.82857549678},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * Z$44 * Z$38","v":84111.901718516659},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AA$44 * AA$38","v":87476.377787257341},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AB$44 * AB$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AC$44 * AC$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AD$44 * AD$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AE$44 * AE$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AF$44 * AF$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AG$44 * AG$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AH$44 * AH$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AI$44 * AI$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AJ$44 * AJ$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AK$44 * AK$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AL$44 * AL$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AM$44 * AM$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AN$44 * AN$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AO$44 * AO$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AP$44 * AP$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AQ$44 * AQ$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AR$44 * AR$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AS$44 * AS$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AT$44 * AT$38","v":0},{"$f":" Вводные!$E137 * Вводные!$E$16 * Вводные!$E141 * AU$44 * AU$38","v":0}]
[null,"Продукция 2",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H126:AU126)","v":101150.01097774896},null,null,{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * H$44 * H$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * I$44 * I$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * J$44 * J$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * K$44 * K$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * L$44 * L$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * M$44 * M$38","v":5051.5428507648003},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * N$44 * N$38","v":5253.6045647953924},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * O$44 * O$38","v":5463.7487473872088},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * P$44 * P$38","v":5682.2986972826975},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * Q$44 * Q$38","v":5909.5906451740057},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * R$44 * R$38","v":6145.9742709809652},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * S$44 * S$38","v":6391.8132418202049},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * T$44 * T$38","v":6647.4857714930131},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * U$44 * U$38","v":6913.3852023527334},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * V$44 * V$38","v":7189.9206104468431},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * W$44 * W$38","v":7477.517434864717},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * X$44 * X$38","v":7776.6181322593065},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * Y$44 * Y$38","v":8087.6828575496784},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * Z$44 * Z$38","v":8411.1901718516674},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AA$44 * AA$38","v":8747.6377787257334},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AB$44 * AB$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AC$44 * AC$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AD$44 * AD$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AE$44 * AE$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AF$44 * AF$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AG$44 * AG$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AH$44 * AH$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AI$44 * AI$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AJ$44 * AJ$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AK$44 * AK$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AL$44 * AL$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AM$44 * AM$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AN$44 * AN$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AO$44 * AO$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AP$44 * AP$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AQ$44 * AQ$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AR$44 * AR$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AS$44 * AS$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AT$44 * AT$38","v":0},{"$f":" Вводные!$E138 * Вводные!$E$16 * Вводные!$E142 * AU$44 * AU$38","v":0}]
[null,"Доходная часть",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H127:AU127)","v":1112650.1207552385},null,null,{"$f":"SUM(H125:H126)","v":0},{"$f":"SUM(I125:I126)","v":0},0,0,0,55566.971358412804,57789.650212749322,60101.2362212593,62505.285670109675,65005.497096914063,67605.716980790618,70309.945660022247,73122.343486423139,76047.237225880061,79089.126714915285,82252.69178351188,85542.799454852371,88964.511433046457,92523.09189036832,96224.015565983078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Продукция 1",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H129:AU129)","v":-708050.07684424275},null,null,{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * H$44 * H$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * I$44 * I$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * J$44 * J$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * K$44 * K$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * L$44 * L$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * M$44 * M$38","v":-35360.799955353599},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * N$44 * N$38","v":-36775.231953567752},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * O$44 * O$38","v":-38246.241231710461},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * P$44 * P$38","v":-39776.090880978882},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * Q$44 * Q$38","v":-41367.134516218037},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * R$44 * R$38","v":-43021.819896866757},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * S$44 * S$38","v":-44742.692692741432},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * T$44 * T$38","v":-46532.400400451093},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * U$44 * U$38","v":-48393.696416469138},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * V$44 * V$38","v":-50329.444273127905},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * W$44 * W$38","v":-52342.622044053023},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * X$44 * X$38","v":-54436.326925815149},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * Y$44 * Y$38","v":-56613.78000284775},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * Z$44 * Z$38","v":-58878.331202961665},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AA$44 * AA$38","v":-61233.464451080137},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AB$44 * AB$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AC$44 * AC$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AD$44 * AD$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AE$44 * AE$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AF$44 * AF$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AG$44 * AG$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AH$44 * AH$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AI$44 * AI$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AJ$44 * AJ$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AK$44 * AK$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AL$44 * AL$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AM$44 * AM$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AN$44 * AN$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AO$44 * AO$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AP$44 * AP$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AQ$44 * AQ$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AR$44 * AR$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AS$44 * AS$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AT$44 * AT$38","v":0},{"$f":" - Вводные!$E137 * Вводные!$E$16 * Вводные!$E145 * AU$44 * AU$38","v":0}]
[null,"Продукция 2",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H130:AU130)","v":-75862.508233311732},null,null,{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * H$44 * H$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * I$44 * I$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * J$44 * J$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * K$44 * K$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * L$44 * L$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * M$44 * M$38","v":-3788.6571380736004},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * N$44 * N$38","v":-3940.2034235965448},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * O$44 * O$38","v":-4097.8115605404064},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * P$44 * P$38","v":-4261.7240229620229},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * Q$44 * Q$38","v":-4432.1929838805045},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * R$44 * R$38","v":-4609.4807032357239},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * S$44 * S$38","v":-4793.8599313651539},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * T$44 * T$38","v":-4985.6143286197603},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * U$44 * U$38","v":-5185.0389017645502},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * V$44 * V$38","v":-5392.4404578351323},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * W$44 * W$38","v":-5608.1380761485379},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * X$44 * X$38","v":-5832.4635991944797},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * Y$44 * Y$38","v":-6065.7621431622592},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * Z$44 * Z$38","v":-6308.3926288887496},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AA$44 * AA$38","v":-6560.7283340443},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AB$44 * AB$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AC$44 * AC$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AD$44 * AD$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AE$44 * AE$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AF$44 * AF$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AG$44 * AG$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AH$44 * AH$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AI$44 * AI$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AJ$44 * AJ$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AK$44 * AK$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AL$44 * AL$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AM$44 * AM$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AN$44 * AN$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AO$44 * AO$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AP$44 * AP$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AQ$44 * AQ$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AR$44 * AR$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AS$44 * AS$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AT$44 * AT$38","v":0},{"$f":" - Вводные!$E138 * Вводные!$E$16 * Вводные!$E146 * AU$44 * AU$38","v":0}]
[null,"Расходная часть (себестоимость)",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H131:AU131)","v":-783912.58507755445},null,null,{"$f":"SUM(H129:H130)","v":0},{"$f":"SUM(I129:I130)","v":0},0,0,0,-39149.457093427198,-40715.4353771643,-42344.05279225087,-44037.814903940904,-45799.327500098545,-47631.300600102477,-49536.552624106582,-51518.014729070856,-53578.735318233688,-55721.884730963036,-57950.760120201565,-60268.79052500963,-62679.542146010011,-65186.723831850417,-67794.19278512444,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Постоянные производственные затраты",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H133:AU133)","v":-7586.250823331171},null,null,{"$f":" - Вводные!$E$148 * Вводные!$E$16 * H$44 * H$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * I$44 * I$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * J$44 * J$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * K$44 * K$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * L$44 * L$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * M$44 * M$38","v":-378.86571380736001},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * N$44 * N$38","v":-394.02034235965448},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * O$44 * O$38","v":-409.78115605404065},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * P$44 * P$38","v":-426.17240229620234},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * Q$44 * Q$38","v":-443.21929838805039},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * R$44 * R$38","v":-460.94807032357244},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * S$44 * S$38","v":-479.38599313651537},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * T$44 * T$38","v":-498.56143286197596},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * U$44 * U$38","v":-518.503890176455},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * V$44 * V$38","v":-539.24404578351323},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * W$44 * W$38","v":-560.81380761485377},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * X$44 * X$38","v":-583.24635991944797},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * Y$44 * Y$38","v":-606.5762143162259},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * Z$44 * Z$38","v":-630.83926288887494},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AA$44 * AA$38","v":-656.07283340443007},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AB$44 * AB$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AC$44 * AC$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AD$44 * AD$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AE$44 * AE$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AF$44 * AF$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AG$44 * AG$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AH$44 * AH$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AI$44 * AI$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AJ$44 * AJ$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AK$44 * AK$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AL$44 * AL$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AM$44 * AM$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AN$44 * AN$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AO$44 * AO$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AP$44 * AP$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AQ$44 * AQ$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AR$44 * AR$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AS$44 * AS$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AT$44 * AT$38","v":0},{"$f":" - Вводные!$E$148 * Вводные!$E$16 * AU$44 * AU$38","v":0}]
[]
[null,"Прочие непроизводственные затраты",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H135:AU135)","v":-10115.001097774895},null,null,{"$f":" - Вводные!$E$150 * Вводные!$E$16 * H$44 * H$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * I$44 * I$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * J$44 * J$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * K$44 * K$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * L$44 * L$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * M$44 * M$38","v":-505.15428507648005},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * N$44 * N$38","v":-525.36045647953927},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * O$44 * O$38","v":-546.37487473872091},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * P$44 * P$38","v":-568.22986972826982},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * Q$44 * Q$38","v":-590.95906451740052},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * R$44 * R$38","v":-614.59742709809655},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * S$44 * S$38","v":-639.18132418202049},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * T$44 * T$38","v":-664.74857714930135},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * U$44 * U$38","v":-691.33852023527334},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * V$44 * V$38","v":-718.99206104468431},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * W$44 * W$38","v":-747.7517434864717},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * X$44 * X$38","v":-777.6618132259307},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * Y$44 * Y$38","v":-808.76828575496779},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * Z$44 * Z$38","v":-841.11901718516663},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AA$44 * AA$38","v":-874.76377787257343},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AB$44 * AB$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AC$44 * AC$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AD$44 * AD$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AE$44 * AE$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AF$44 * AF$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AG$44 * AG$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AH$44 * AH$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AI$44 * AI$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AJ$44 * AJ$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AK$44 * AK$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AL$44 * AL$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AM$44 * AM$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AN$44 * AN$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AO$44 * AO$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AP$44 * AP$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AQ$44 * AQ$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AR$44 * AR$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AS$44 * AS$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AT$44 * AT$38","v":0},{"$f":" - Вводные!$E$150 * Вводные!$E$16 * AU$44 * AU$38","v":0}]
[]
[null,"Затраты на персонал",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H137:AU137)","v":-2275.8752469993515},null,null,{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * H$44 * H$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * I$44 * I$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * J$44 * J$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * K$44 * K$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * L$44 * L$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * M$44 * M$38","v":-113.659714142208},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * N$44 * N$38","v":-118.20610270789633},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * O$44 * O$38","v":-122.9343468162122},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * P$44 * P$38","v":-127.85172068886069},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * Q$44 * Q$38","v":-132.96578951641513},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * R$44 * R$38","v":-138.28442109707171},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * S$44 * S$38","v":-143.81579794095461},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * T$44 * T$38","v":-149.56842985859279},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * U$44 * U$38","v":-155.55116705293651},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * V$44 * V$38","v":-161.77321373505396},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * W$44 * W$38","v":-168.24414228445613},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * X$44 * X$38","v":-174.97390797583441},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * Y$44 * Y$38","v":-181.97286429486778},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * Z$44 * Z$38","v":-189.25177886666251},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AA$44 * AA$38","v":-196.821850021329},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AB$44 * AB$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AC$44 * AC$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AD$44 * AD$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AE$44 * AE$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AF$44 * AF$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AG$44 * AG$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AH$44 * AH$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AI$44 * AI$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AJ$44 * AJ$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AK$44 * AK$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AL$44 * AL$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AM$44 * AM$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AN$44 * AN$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AO$44 * AO$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AP$44 * AP$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AQ$44 * AQ$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AR$44 * AR$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AS$44 * AS$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AT$44 * AT$38","v":0},{"$f":" - Вводные!$E$153 * Вводные!$E$154 * Вводные!$E$13 * Вводные!$E$16 / thn * AU$44 * AU$38","v":0}]
[null,"Социальные отчисления",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H138:AU138)","v":-682.76257409980542},null,null,{"$f":" Вводные!$E$247 * H137","v":0},{"$f":" Вводные!$E$247 * I137","v":0},{"$f":" Вводные!$E$247 * J137","v":0},{"$f":" Вводные!$E$247 * K137","v":0},{"$f":" Вводные!$E$247 * L137","v":0},{"$f":" Вводные!$E$247 * M137","v":-34.097914242662398},{"$f":" Вводные!$E$247 * N137","v":-35.461830812368902},{"$f":" Вводные!$E$247 * O137","v":-36.880304044863657},{"$f":" Вводные!$E$247 * P137","v":-38.355516206658208},{"$f":" Вводные!$E$247 * Q137","v":-39.889736854924536},{"$f":" Вводные!$E$247 * R137","v":-41.485326329121513},{"$f":" Вводные!$E$247 * S137","v":-43.144739382286382},{"$f":" Вводные!$E$247 * T137","v":-44.870528957577839},{"$f":" Вводные!$E$247 * U137","v":-46.665350115880948},{"$f":" Вводные!$E$247 * V137","v":-48.531964120516186},{"$f":" Вводные!$E$247 * W137","v":-50.473242685336835},{"$f":" Вводные!$E$247 * X137","v":-52.492172392750319},{"$f":" Вводные!$E$247 * Y137","v":-54.591859288460334},{"$f":" Вводные!$E$247 * Z137","v":-56.77553365999875},{"$f":" Вводные!$E$247 * AA137","v":-59.046555006398698},{"$f":" Вводные!$E$247 * AB137","v":0},{"$f":" Вводные!$E$247 * AC137","v":0},{"$f":" Вводные!$E$247 * AD137","v":0},{"$f":" Вводные!$E$247 * AE137","v":0},{"$f":" Вводные!$E$247 * AF137","v":0},{"$f":" Вводные!$E$247 * AG137","v":0},{"$f":" Вводные!$E$247 * AH137","v":0},{"$f":" Вводные!$E$247 * AI137","v":0},{"$f":" Вводные!$E$247 * AJ137","v":0},{"$f":" Вводные!$E$247 * AK137","v":0},{"$f":" Вводные!$E$247 * AL137","v":0},{"$f":" Вводные!$E$247 * AM137","v":0},{"$f":" Вводные!$E$247 * AN137","v":0},{"$f":" Вводные!$E$247 * AO137","v":0},{"$f":" Вводные!$E$247 * AP137","v":0},{"$f":" Вводные!$E$247 * AQ137","v":0},{"$f":" Вводные!$E$247 * AR137","v":0},{"$f":" Вводные!$E$247 * AS137","v":0},{"$f":" Вводные!$E$247 * AT137","v":0},{"$f":" Вводные!$E$247 * AU137","v":0}]
[]
[null,"Итого доходы",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H140:AU140)","v":1112650.1207552385},null,null,{"$f":" H127","v":0},{"$f":" I127","v":0},0,0,0,55566.971358412804,57789.650212749322,60101.2362212593,62505.285670109675,65005.497096914063,67605.716980790618,70309.945660022247,73122.343486423139,76047.237225880061,79089.126714915285,82252.69178351188,85542.799454852371,88964.511433046457,92523.09189036832,96224.015565983078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого расходы",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H141:AU141)","v":-804572.47481975961},null,null,{"$f":" H131 + H133 + H135 + H137 + H138","v":0},{"$f":" I131 + I133 + I135 + I137 + I138","v":0},0,0,0,-40181.234720695917,-41788.484109523757,-43460.023473904708,-45198.424412860884,-47006.361389375335,-48886.615844950342,-50842.080478748358,-52875.763697898306,-54990.794245814235,-57190.426015646801,-59478.043056272683,-61857.164778523591,-64331.451369664537,-66904.70942445111,-69580.897801429164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":" MAX(A$1:A142) + 1","v":5},"Оборотный капитал"]
[]
[null,"Дебиторская задолженность"]
[null,"Баланс, н.п.",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G148","v":0},{"$f":" H148","v":0},0,0,0,0,4567.1483308284496,4749.8342640615874,4926.3308378081392,5137.4207400090145,5342.9175696093753,5556.6342723937496,5763.1103000018229,6010.0556290210798,6250.4578541819219,6500.4761683492015,6742.0239166813026,7030.9150236864953,7312.1516246339552,7604.6376896193133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Изменение",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H147:AU147)","v":0},null,null,{"$f":" H148 - H146","v":0},{"$f":" I148 - I146","v":0},0,0,0,4567.1483308284496,182.6859332331378,176.4965737465518,211.08990220087526,205.4968296003608,213.71670278437432,206.47602760807331,246.94532901925686,240.40222516084214,250.01831416727964,241.54774833210104,288.89110700519268,281.23660094745992,292.4860649853581,-7604.6376896193133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс, н.п.",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H140 * Вводные!$E$157 / (H$5 - H$4 + 1) * I$38","v":0},{"$f":" I140 * Вводные!$E$157 / (I$5 - I$4 + 1) * J$38","v":0},{"$f":" J140 * Вводные!$E$157 / (J$5 - J$4 + 1) * K$38","v":0},{"$f":" K140 * Вводные!$E$157 / (K$5 - K$4 + 1) * L$38","v":0},{"$f":" L140 * Вводные!$E$157 / (L$5 - L$4 + 1) * M$38","v":0},{"$f":" M140 * Вводные!$E$157 / (M$5 - M$4 + 1) * N$38","v":4567.1483308284496},{"$f":" N140 * Вводные!$E$157 / (N$5 - N$4 + 1) * O$38","v":4749.8342640615874},{"$f":" O140 * Вводные!$E$157 / (O$5 - O$4 + 1) * P$38","v":4926.3308378081392},{"$f":" P140 * Вводные!$E$157 / (P$5 - P$4 + 1) * Q$38","v":5137.4207400090145},{"$f":" Q140 * Вводные!$E$157 / (Q$5 - Q$4 + 1) * R$38","v":5342.9175696093753},{"$f":" R140 * Вводные!$E$157 / (R$5 - R$4 + 1) * S$38","v":5556.6342723937496},{"$f":" S140 * Вводные!$E$157 / (S$5 - S$4 + 1) * T$38","v":5763.1103000018229},{"$f":" T140 * Вводные!$E$157 / (T$5 - T$4 + 1) * U$38","v":6010.0556290210798},{"$f":" U140 * Вводные!$E$157 / (U$5 - U$4 + 1) * V$38","v":6250.4578541819219},{"$f":" V140 * Вводные!$E$157 / (V$5 - V$4 + 1) * W$38","v":6500.4761683492015},{"$f":" W140 * Вводные!$E$157 / (W$5 - W$4 + 1) * X$38","v":6742.0239166813026},{"$f":" X140 * Вводные!$E$157 / (X$5 - X$4 + 1) * Y$38","v":7030.9150236864953},{"$f":" Y140 * Вводные!$E$157 / (Y$5 - Y$4 + 1) * Z$38","v":7312.1516246339552},{"$f":" Z140 * Вводные!$E$157 / (Z$5 - Z$4 + 1) * AA$38","v":7604.6376896193133},{"$f":" AA140 * Вводные!$E$157 / (AA$5 - AA$4 + 1) * AB$38","v":0},{"$f":" AB140 * Вводные!$E$157 / (AB$5 - AB$4 + 1) * AC$38","v":0},{"$f":" AC140 * Вводные!$E$157 / (AC$5 - AC$4 + 1) * AD$38","v":0},{"$f":" AD140 * Вводные!$E$157 / (AD$5 - AD$4 + 1) * AE$38","v":0},{"$f":" AE140 * Вводные!$E$157 / (AE$5 - AE$4 + 1) * AF$38","v":0},{"$f":" AF140 * Вводные!$E$157 / (AF$5 - AF$4 + 1) * AG$38","v":0},{"$f":" AG140 * Вводные!$E$157 / (AG$5 - AG$4 + 1) * AH$38","v":0},{"$f":" AH140 * Вводные!$E$157 / (AH$5 - AH$4 + 1) * AI$38","v":0},{"$f":" AI140 * Вводные!$E$157 / (AI$5 - AI$4 + 1) * AJ$38","v":0},{"$f":" AJ140 * Вводные!$E$157 / (AJ$5 - AJ$4 + 1) * AK$38","v":0},{"$f":" AK140 * Вводные!$E$157 / (AK$5 - AK$4 + 1) * AL$38","v":0},{"$f":" AL140 * Вводные!$E$157 / (AL$5 - AL$4 + 1) * AM$38","v":0},{"$f":" AM140 * Вводные!$E$157 / (AM$5 - AM$4 + 1) * AN$38","v":0},{"$f":" AN140 * Вводные!$E$157 / (AN$5 - AN$4 + 1) * AO$38","v":0},{"$f":" AO140 * Вводные!$E$157 / (AO$5 - AO$4 + 1) * AP$38","v":0},{"$f":" AP140 * Вводные!$E$157 / (AP$5 - AP$4 + 1) * AQ$38","v":0},{"$f":" AQ140 * Вводные!$E$157 / (AQ$5 - AQ$4 + 1) * AR$38","v":0},{"$f":" AR140 * Вводные!$E$157 / (AR$5 - AR$4 + 1) * AS$38","v":0},{"$f":" AS140 * Вводные!$E$157 / (AS$5 - AS$4 + 1) * AT$38","v":0},{"$f":" AT140 * Вводные!$E$157 / (AT$5 - AT$4 + 1) * AU$38","v":0},{"$f":" AU140 * Вводные!$E$157 / (AU$5 - AU$4 + 1) * AV$38","v":0}]
[]
[null,"Кредиторская задолженность"]
[null,"Баланс, н.п.",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G153","v":0},{"$f":" H153","v":0},0,0,0,0,3302.567237317473,3434.669926810172,3562.2970060577632,3714.938992837881,3863.5365525513976,4018.078014653453,4167.3836457990456,4345.9531806491759,4519.7913078751426,4700.5829601901478,4875.2494308420237,5084.1505297416652,5287.5165509313319,5499.0172129685843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Изменение",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H152:AU152)","v":0},null,null,{"$f":" H153 - H151","v":0},0,0,0,0,3302.567237317473,132.10268949269903,127.62707924759115,152.6419867801178,148.5975597135166,154.54146210205545,149.30563114559254,178.56953485013037,173.83812722596667,180.79165231500519,174.6664706518759,208.90109889964151,203.36602118966675,211.50066203725237,-5499.0172129685843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс, н.п.",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" - H141 * Вводные!$E$158 / (H$5 - H$4 + 1) * I$38","v":0},{"$f":" - I141 * Вводные!$E$158 / (I$5 - I$4 + 1) * J$38","v":0},{"$f":" - J141 * Вводные!$E$158 / (J$5 - J$4 + 1) * K$38","v":0},{"$f":" - K141 * Вводные!$E$158 / (K$5 - K$4 + 1) * L$38","v":0},{"$f":" - L141 * Вводные!$E$158 / (L$5 - L$4 + 1) * M$38","v":0},{"$f":" - M141 * Вводные!$E$158 / (M$5 - M$4 + 1) * N$38","v":3302.567237317473},{"$f":" - N141 * Вводные!$E$158 / (N$5 - N$4 + 1) * O$38","v":3434.669926810172},{"$f":" - O141 * Вводные!$E$158 / (O$5 - O$4 + 1) * P$38","v":3562.2970060577632},{"$f":" - P141 * Вводные!$E$158 / (P$5 - P$4 + 1) * Q$38","v":3714.938992837881},{"$f":" - Q141 * Вводные!$E$158 / (Q$5 - Q$4 + 1) * R$38","v":3863.5365525513976},{"$f":" - R141 * Вводные!$E$158 / (R$5 - R$4 + 1) * S$38","v":4018.078014653453},{"$f":" - S141 * Вводные!$E$158 / (S$5 - S$4 + 1) * T$38","v":4167.3836457990456},{"$f":" - T141 * Вводные!$E$158 / (T$5 - T$4 + 1) * U$38","v":4345.9531806491759},{"$f":" - U141 * Вводные!$E$158 / (U$5 - U$4 + 1) * V$38","v":4519.7913078751426},{"$f":" - V141 * Вводные!$E$158 / (V$5 - V$4 + 1) * W$38","v":4700.5829601901478},{"$f":" - W141 * Вводные!$E$158 / (W$5 - W$4 + 1) * X$38","v":4875.2494308420237},{"$f":" - X141 * Вводные!$E$158 / (X$5 - X$4 + 1) * Y$38","v":5084.1505297416652},{"$f":" - Y141 * Вводные!$E$158 / (Y$5 - Y$4 + 1) * Z$38","v":5287.5165509313319},{"$f":" - Z141 * Вводные!$E$158 / (Z$5 - Z$4 + 1) * AA$38","v":5499.0172129685843},{"$f":" - AA141 * Вводные!$E$158 / (AA$5 - AA$4 + 1) * AB$38","v":0},{"$f":" - AB141 * Вводные!$E$158 / (AB$5 - AB$4 + 1) * AC$38","v":0},{"$f":" - AC141 * Вводные!$E$158 / (AC$5 - AC$4 + 1) * AD$38","v":0},{"$f":" - AD141 * Вводные!$E$158 / (AD$5 - AD$4 + 1) * AE$38","v":0},{"$f":" - AE141 * Вводные!$E$158 / (AE$5 - AE$4 + 1) * AF$38","v":0},{"$f":" - AF141 * Вводные!$E$158 / (AF$5 - AF$4 + 1) * AG$38","v":0},{"$f":" - AG141 * Вводные!$E$158 / (AG$5 - AG$4 + 1) * AH$38","v":0},{"$f":" - AH141 * Вводные!$E$158 / (AH$5 - AH$4 + 1) * AI$38","v":0},{"$f":" - AI141 * Вводные!$E$158 / (AI$5 - AI$4 + 1) * AJ$38","v":0},{"$f":" - AJ141 * Вводные!$E$158 / (AJ$5 - AJ$4 + 1) * AK$38","v":0},{"$f":" - AK141 * Вводные!$E$158 / (AK$5 - AK$4 + 1) * AL$38","v":0},{"$f":" - AL141 * Вводные!$E$158 / (AL$5 - AL$4 + 1) * AM$38","v":0},{"$f":" - AM141 * Вводные!$E$158 / (AM$5 - AM$4 + 1) * AN$38","v":0},{"$f":" - AN141 * Вводные!$E$158 / (AN$5 - AN$4 + 1) * AO$38","v":0},{"$f":" - AO141 * Вводные!$E$158 / (AO$5 - AO$4 + 1) * AP$38","v":0},{"$f":" - AP141 * Вводные!$E$158 / (AP$5 - AP$4 + 1) * AQ$38","v":0},{"$f":" - AQ141 * Вводные!$E$158 / (AQ$5 - AQ$4 + 1) * AR$38","v":0},{"$f":" - AR141 * Вводные!$E$158 / (AR$5 - AR$4 + 1) * AS$38","v":0},{"$f":" - AS141 * Вводные!$E$158 / (AS$5 - AS$4 + 1) * AT$38","v":0},{"$f":" - AT141 * Вводные!$E$158 / (AT$5 - AT$4 + 1) * AU$38","v":0},{"$f":" - AU141 * Вводные!$E$158 / (AU$5 - AU$4 + 1) * AV$38","v":0}]
[]
[null,"Запасы"]
[null,"Баланс, н.п.",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G158","v":0},{"$f":" H158","v":0},0,0,0,0,4826.6453950800651,5019.7112108832698,5206.2359990472387,5429.3196456913438,5646.4924315189992,5872.3521287797585,6090.5597488655631,6351.5360624881878,6605.5975049877143,6869.8214051872237,7125.093457401832,7430.3988318505017,7727.6147851245223,8036.7193765295033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Изменение",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H157:AU157)","v":0},null,null,{"$f":" H158 - H156","v":0},0,0,0,0,4826.6453950800651,193.06581580320471,186.52478816396888,223.0836466441051,217.17278582765539,225.85969726075928,218.20762008580459,260.97631362262473,254.06144249952649,264.22390019950944,255.27205221460827,305.30537444866968,297.21595327402065,309.10459140498097,-8036.7193765295033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс, н.п.",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" - H131 * Вводные!$E$159 / (H$5 - H$4 + 1) * I$38","v":0},{"$f":" - I131 * Вводные!$E$159 / (I$5 - I$4 + 1) * J$38","v":0},{"$f":" - J131 * Вводные!$E$159 / (J$5 - J$4 + 1) * K$38","v":0},{"$f":" - K131 * Вводные!$E$159 / (K$5 - K$4 + 1) * L$38","v":0},{"$f":" - L131 * Вводные!$E$159 / (L$5 - L$4 + 1) * M$38","v":0},{"$f":" - M131 * Вводные!$E$159 / (M$5 - M$4 + 1) * N$38","v":4826.6453950800651},{"$f":" - N131 * Вводные!$E$159 / (N$5 - N$4 + 1) * O$38","v":5019.7112108832698},{"$f":" - O131 * Вводные!$E$159 / (O$5 - O$4 + 1) * P$38","v":5206.2359990472387},{"$f":" - P131 * Вводные!$E$159 / (P$5 - P$4 + 1) * Q$38","v":5429.3196456913438},{"$f":" - Q131 * Вводные!$E$159 / (Q$5 - Q$4 + 1) * R$38","v":5646.4924315189992},{"$f":" - R131 * Вводные!$E$159 / (R$5 - R$4 + 1) * S$38","v":5872.3521287797585},{"$f":" - S131 * Вводные!$E$159 / (S$5 - S$4 + 1) * T$38","v":6090.5597488655631},{"$f":" - T131 * Вводные!$E$159 / (T$5 - T$4 + 1) * U$38","v":6351.5360624881878},{"$f":" - U131 * Вводные!$E$159 / (U$5 - U$4 + 1) * V$38","v":6605.5975049877143},{"$f":" - V131 * Вводные!$E$159 / (V$5 - V$4 + 1) * W$38","v":6869.8214051872237},{"$f":" - W131 * Вводные!$E$159 / (W$5 - W$4 + 1) * X$38","v":7125.093457401832},{"$f":" - X131 * Вводные!$E$159 / (X$5 - X$4 + 1) * Y$38","v":7430.3988318505017},{"$f":" - Y131 * Вводные!$E$159 / (Y$5 - Y$4 + 1) * Z$38","v":7727.6147851245223},{"$f":" - Z131 * Вводные!$E$159 / (Z$5 - Z$4 + 1) * AA$38","v":8036.7193765295033},{"$f":" - AA131 * Вводные!$E$159 / (AA$5 - AA$4 + 1) * AB$38","v":0},{"$f":" - AB131 * Вводные!$E$159 / (AB$5 - AB$4 + 1) * AC$38","v":0},{"$f":" - AC131 * Вводные!$E$159 / (AC$5 - AC$4 + 1) * AD$38","v":0},{"$f":" - AD131 * Вводные!$E$159 / (AD$5 - AD$4 + 1) * AE$38","v":0},{"$f":" - AE131 * Вводные!$E$159 / (AE$5 - AE$4 + 1) * AF$38","v":0},{"$f":" - AF131 * Вводные!$E$159 / (AF$5 - AF$4 + 1) * AG$38","v":0},{"$f":" - AG131 * Вводные!$E$159 / (AG$5 - AG$4 + 1) * AH$38","v":0},{"$f":" - AH131 * Вводные!$E$159 / (AH$5 - AH$4 + 1) * AI$38","v":0},{"$f":" - AI131 * Вводные!$E$159 / (AI$5 - AI$4 + 1) * AJ$38","v":0},{"$f":" - AJ131 * Вводные!$E$159 / (AJ$5 - AJ$4 + 1) * AK$38","v":0},{"$f":" - AK131 * Вводные!$E$159 / (AK$5 - AK$4 + 1) * AL$38","v":0},{"$f":" - AL131 * Вводные!$E$159 / (AL$5 - AL$4 + 1) * AM$38","v":0},{"$f":" - AM131 * Вводные!$E$159 / (AM$5 - AM$4 + 1) * AN$38","v":0},{"$f":" - AN131 * Вводные!$E$159 / (AN$5 - AN$4 + 1) * AO$38","v":0},{"$f":" - AO131 * Вводные!$E$159 / (AO$5 - AO$4 + 1) * AP$38","v":0},{"$f":" - AP131 * Вводные!$E$159 / (AP$5 - AP$4 + 1) * AQ$38","v":0},{"$f":" - AQ131 * Вводные!$E$159 / (AQ$5 - AQ$4 + 1) * AR$38","v":0},{"$f":" - AR131 * Вводные!$E$159 / (AR$5 - AR$4 + 1) * AS$38","v":0},{"$f":" - AS131 * Вводные!$E$159 / (AS$5 - AS$4 + 1) * AT$38","v":0},{"$f":" - AT131 * Вводные!$E$159 / (AT$5 - AT$4 + 1) * AU$38","v":0},{"$f":" - AU131 * Вводные!$E$159 / (AU$5 - AU$4 + 1) * AV$38","v":0}]
[]
[null,"Оборотный капитал ",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H160:AU160)","v":-3.637978807091713E-12},null,null,{"$f":" - (H147 + H157 - H152)","v":0},{"$f":" - (I147 + I157 - I152)","v":0},0,0,0,-6091.2264885910427,-243.64905954364349,-235.39428266292953,-281.53156206486256,-274.07205571449958,-285.03493794307815,-275.37801654828536,-329.35210779175122,-320.62554043440196,-333.45056205178389,-322.1533298948334,-385.29538255422085,-375.08653303181381,-390.08999435308669,10142.33985318023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":" MAX(A$1:A161) + 1","v":6},"Финансирование"]
[]
[null,"Потребность в финансировании"]
[]
[null,"Денежный поток до финансирования"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H167:AU167)","v":-5365.8417777749437},null,null,{"$f":" (- H57 - H70 - H83 - H96 - H621) * H$35","v":-327.03508606566436},-1064.770549492051,-1065.5688199318199,-1680.6323244120326,-1227.8349978733754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B167 + 1","v":2},null,"млн руб.",-28104.84937610407,null,null,{"$f":" (- H58 - H71 - H84 - H97 - H622) * H$35","v":-1286.0985995331205},-4631.4262726579982,-5792.4720504809402,-8624.8653342293092,-7769.9871192027013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B168 + 1","v":3},null,"млн руб.",-25956.363789600684,null,null,{"$f":" (- H59 - H72 - H85 - H98 - H623) * H$35","v":-1174.0849124980023},-4249.3232790751181,-5359.5719996504877,-7952.6673121953318,-7220.7162861817451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",-2546.7874352618655,null,null,{"$f":" (- H60 - H73 - H86 - H99 - H624) * H$35","v":-114.9491554373912},-416.72877781848649,-525.6102542357421,-781.36760531975642,-708.13164245048938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,"млн руб.",{"$f":" SUM(H171:AU171)","v":-61973.842378741567},null,null,{"$f":" SUM(H167:H170)","v":-2902.1677535341782},{"$f":" SUM(I167:I170)","v":-10362.248879043655},-12743.223124298989,-19039.532576156431,-16926.670045708313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Комиссия за привлечение кредита"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H174:AU174)","v":-220},null,null,{"$f":" - H418","v":-220},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B174 + 1","v":2},null,"млн руб.",0,null,null,{"$f":" - H419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B175 + 1","v":3},null,"млн руб.",0,null,null,{"$f":" - H420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",0,null,null,{"$f":" - H421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,"млн руб.",-220,null,null,{"$f":" SUM(H174:H177)","v":-220},{"$f":" SUM(I174:I177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Комиссия за обязательство"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H181:AU181)","v":-81.893828523860904},null,null,{"$f":" - H458","v":-21.835889474180302},-20.743918509092133,-17.635004364247106,-13.627518375613343,-8.0514978007280131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B181 + 1","v":2},null,"млн руб.",-73.46237371102967,null,null,{"$f":" - H459","v":-21.450059894320365},-19.35449062729473,-15.897262749102824,-11.040058775344553,-5.7205016649672018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B182 + 1","v":3},null,"млн руб.",-65.675464574149458,null,null,{"$f":" - H460","v":-21.097834420570965},-18.079693643572195,-14.289391149207676,-8.6542585816859514,-3.5542867791126791,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",-64.911428343570904,null,null,{"$f":" - H461","v":-21.063349673939747},-17.954675010226648,-14.131708072936954,-8.4198483000900257,-3.3418472863775333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,"млн руб.",{"$f":" SUM(H185:AU185)","v":-285.94309515261097},null,null,{"$f":" SUM(H181:H184)","v":-85.447133463011369},{"$f":" SUM(I181:I184)","v":-76.132777790185713},-61.953366335494557,-41.741684032733872,-20.668133531185426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Требуемые денежные средства"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H188:AU188)","v":-5667.7356062988038},null,null,{"$f":" MIN(H167 + H174 + H181, 0)","v":-568.87097553984461},{"$f":" MIN(I167 + I174 + I181, 0)","v":-1085.5144680011431},-1083.2038242960671,-1694.259842787646,-1235.8864956741033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B188 + 1","v":2},null,"млн руб.",-28178.311749815097,null,null,{"$f":" MIN(H168 + H175 + H182, 0)","v":-1307.548659427441},-4650.7807632852928,-5808.3693132300432,-8635.9053930046539,-7775.7076208676681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B189 + 1","v":3},null,"млн руб.",-26022.039254174833,null,null,{"$f":" MIN(H169 + H176 + H183, 0)","v":-1195.1827469185732},-4267.4029727186899,-5373.8613907996951,-7961.3215707770178,-7224.2705729608579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",-2611.6988636054366,null,null,{"$f":" MIN(H170 + H177 + H184, 0)","v":-136.01250511133094},-434.68345282871314,-539.74196230867904,-789.78745361984647,-711.4734897368669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,"млн руб.",{"$f":" SUM(H192:AU192)","v":-62479.785473894168},null,null,{"$f":" SUM(H188:H191)","v":-3207.6148869971898},{"$f":" SUM(I188:I191)","v":-10438.381656833839},-12805.176490634483,-19081.274260189162,-16947.338179239494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Баланс акционерного капитала"]
[]
[null,"Акционерный капитал"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H197:AU197)","v":2688.7962789579378},null,null,{"$f":" CHOOSE(Вводные!$E$177, H405, H370)","v":228.78932104139102},{"$f":" CHOOSE(Вводные!$E$177, I405, I370)","v":450.9096980972389},{"$f":" CHOOSE(Вводные!$E$177, J405, J370)","v":497.21405796105029},{"$f":" CHOOSE(Вводные!$E$177, K405, K370)","v":802.84384125274346},{"$f":" CHOOSE(Вводные!$E$177, L405, L370)","v":709.03936060551405},{"$f":" CHOOSE(Вводные!$E$177, M405, M370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, N405, N370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, O405, O370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, P405, P370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, Q405, Q370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, R405, R370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, S405, S370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, T405, T370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, U405, U370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, V405, V370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, W405, W370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, X405, X370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, Y405, Y370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, Z405, Z370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AA405, AA370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AB405, AB370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AC405, AC370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AD405, AD370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AE405, AE370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AF405, AF370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AG405, AG370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AH405, AH370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AI405, AI370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AJ405, AJ370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AK405, AK370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AL405, AL370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AM405, AM370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AN405, AN370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AO405, AO370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AP405, AP370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AQ405, AQ370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AR405, AR370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AS405, AS370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AT405, AT370)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AU405, AU370)","v":0}]
[null,{"$f":" B197 + 1","v":2},null,"млн руб.",{"$f":" SUM(H198:AU198)","v":11771.457735102744},null,null,{"$f":" CHOOSE(Вводные!$E$177, H406, H371)","v":528.3671369220815},{"$f":" CHOOSE(Вводные!$E$177, I406, I371)","v":1889.711515982938},{"$f":" CHOOSE(Вводные!$E$177, J406, J371)","v":2403.0107884928648},{"$f":" CHOOSE(Вводные!$E$177, K406, K371)","v":3603.4011015092647},{"$f":" CHOOSE(Вводные!$E$177, L406, L371)","v":3346.9671921955965},{"$f":" CHOOSE(Вводные!$E$177, M406, M371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, N406, N371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, O406, O371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, P406, P371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, Q406, Q371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, R406, R371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, S406, S371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, T406, T371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, U406, U371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, V406, V371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, W406, W371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, X406, X371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, Y406, Y371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, Z406, Z371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AA406, AA371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AB406, AB371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AC406, AC371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AD406, AD371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AE406, AE371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AF406, AF371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AG406, AG371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AH406, AH371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AI406, AI371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AJ406, AJ371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AK406, AK371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AL406, AL371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AM406, AM371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AN406, AN371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AO406, AO371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AP406, AP371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AQ406, AQ371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AR406, AR371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AS406, AS371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AT406, AT371)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AU406, AU371)","v":0}]
[null,{"$f":" B198 + 1","v":3},null,"млн руб.",{"$f":" SUM(H199:AU199)","v":11032.635902895765},null,null,{"$f":" CHOOSE(Вводные!$E$177, H407, H372)","v":488.9385380680099},{"$f":" CHOOSE(Вводные!$E$177, I407, I372)","v":1756.1351140985114},{"$f":" CHOOSE(Вводные!$E$177, J407, J372)","v":2254.4693346542886},{"$f":" CHOOSE(Вводные!$E$177, K407, K372)","v":3371.3981995664335},{"$f":" CHOOSE(Вводные!$E$177, L407, L372)","v":3161.6947165085217},{"$f":" CHOOSE(Вводные!$E$177, M407, M372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, N407, N372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, O407, O372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, P407, P372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, Q407, Q372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, R407, R372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, S407, S372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, T407, T372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, U407, U372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, V407, V372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, W407, W372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, X407, X372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, Y407, Y372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, Z407, Z372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AA407, AA372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AB407, AB372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AC407, AC372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AD407, AD372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AE407, AE372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AF407, AF372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AG407, AG372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AH407, AH372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AI407, AI372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AJ407, AJ372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AK407, AK372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AL407, AL372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AM407, AM372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AN407, AN372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AO407, AO372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AP407, AP372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AQ407, AQ372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AR407, AR372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AS407, AS372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AT407, AT372)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AU407, AU372)","v":0}]
[null,{"$f":" B199 + 1","v":4},null,"млн руб.",{"$f":" SUM(H200:AU200)","v":1737.765148769287},null,null,{"$f":" CHOOSE(Вводные!$E$177, H408, H373)","v":68.292809491264421},{"$f":" CHOOSE(Вводные!$E$177, I408, I373)","v":233.84073989145401},{"$f":" CHOOSE(Вводные!$E$177, J408, J373)","v":334.8658632711473},{"$f":" CHOOSE(Вводные!$E$177, K408, K373)","v":523.9123347817798},{"$f":" CHOOSE(Вводные!$E$177, L408, L373)","v":576.85340133364127},{"$f":" CHOOSE(Вводные!$E$177, M408, M373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, N408, N373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, O408, O373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, P408, P373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, Q408, Q373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, R408, R373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, S408, S373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, T408, T373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, U408, U373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, V408, V373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, W408, W373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, X408, X373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, Y408, Y373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, Z408, Z373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AA408, AA373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AB408, AB373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AC408, AC373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AD408, AD373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AE408, AE373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AF408, AF373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AG408, AG373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AH408, AH373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AI408, AI373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AJ408, AJ373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AK408, AK373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AL408, AL373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AM408, AM373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AN408, AN373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AO408, AO373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AP408, AP373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AQ408, AQ373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AR408, AR373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AS408, AS373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AT408, AT373)","v":0},{"$f":" CHOOSE(Вводные!$E$177, AU408, AU373)","v":0}]
[null,"Итого",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H201:AU201)","v":27230.655065725732},null,null,{"$f":" SUM(H197:H200)","v":1314.3878055227469},4330.5970680701421,5489.560044379351,8301.5554771102215,7794.5546706432733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Баланс, н.п.",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G206","v":0},{"$f":" H206","v":1314.3878055227469},{"$f":" I206","v":5644.984873592889},11134.54491797224,19436.10039508246,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Внесение",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H204:AU204)","v":27230.655065725732},null,null,{"$f":" H201","v":1314.3878055227469},4330.5970680701421,5489.560044379351,8301.5554771102215,7794.5546706432733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Погашение",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H205:AU205)","v":-27230.655065725732},null,null,{"$f":" - SUM(H203:H204) * H40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-27230.655065725732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс, к.п.",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" SUM(H203:H205)","v":1314.3878055227469},{"$f":" SUM(I203:I205)","v":5644.984873592889},11134.54491797224,19436.10039508246,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,27230.655065725732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Баланс долга"]
[]
[null,"Баланс, н.п.",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H217","v":0},{"$f":" I217","v":1971.5817082841197},8467.4773103893331,16701.817376958359,29154.150592623693,40845.982598588591,37958.746436976093,34854.967563242659,31518.405273979224,27931.600813021032,24075.786017490977,19930.785112296173,15474.909139211759,10684.842468146016,5535.5207967503457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Выборка",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H211:AU211)","v":35249.130408168436},null,null,{"$f":" H227","v":1893.2270814744429},{"$f":" I227","v":6107.7845887636959},7315.6164462551333,10779.718783078943,9152.7835085962233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Капитализация процента",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H212:AU212)","v":5596.852190420158},null,null,{"$f":" H234","v":78.354626809677086},388.11101334151647,918.72362031389173,1672.6144325863877,2539.0484973686853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Погашение",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H213:AU213)","v":-40845.982598588569},null,null,{"$f":" H241","v":0},{"$f":" I241","v":0},0,0,0,-2887.2361616124927,-3103.7788737334281,-3336.5622892634333,-3586.8044609581893,-3855.8147955300524,-4145.0009051948045,-4455.8759730844131,-4790.0666710657424,-5149.3216713956708,-5535.5207967503447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс, к.п.",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H247","v":1971.5817082841197},{"$f":" I247","v":8467.4773103893331},16701.817376958359,29154.150592623693,40845.982598588591,37958.746436976093,34854.967563242659,31518.405273979224,27931.600813021032,24075.786017490977,19930.785112296173,15474.909139211759,10684.842468146016,5535.5207967503457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Баланс, н.п."]
[null,1,null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" IF(AND(ISBLANK(G$247), ISBLANK(H243)), 0, IF(ISBLANK(H243), G$247, H243))","v":0},{"$f":" IF(AND(ISBLANK(H$247), ISBLANK(I243)), 0, IF(ISBLANK(I243), H$247, I243))","v":1971.5817082841197},8467.4773103893331,16701.817376958359,29154.150592623693,40845.982598588591,37958.746436976093,34854.967563242659,31518.405273979224,27931.600813021032,24075.786017490977,19930.785112296173,15474.909139211759,10684.842468146016,5535.5207967503457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B217 + 1","v":2},null,"млн руб.",null,null,null,{"$f":" IF(AND(ISBLANK(G$247), ISBLANK(H244)), 0, IF(ISBLANK(H244), G$247, H244))","v":343.18398156208656},{"$f":" IF(AND(ISBLANK(H$247), ISBLANK(I244)), 0, IF(ISBLANK(I244), H$247, I244))","v":2647.946255429978},9213.2983973309092,17906.083138837475,30217.709633531966,40143.629637975435,37203.717004316954,34043.310923134086,30645.874385862506,26993.630108295562,23067.467509911097,18846.842716647803,14309.67106388976,9432.2115371748696,4188.9425459563627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B218 + 1","v":3},null,"млн руб.",null,null,null,1135.7346869452085,{"$f":" IF(AND(ISBLANK(H$247), ISBLANK(I245)), 0, IF(ISBLANK(I245), H$247, I245))","v":5482.5135294043848},12817.814580070206,23311.184791101372,35238.160421825356,39428.462527765492,36434.91236084127,33216.845931397722,29757.424519745917,26038.54650222023,22040.752633380118,17743.124224376999,13123.173684698648,8156.7268545444231,2817.7965121286334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",null,null,null,1869.1424940472232,{"$f":" IF(AND(ISBLANK(H$247), ISBLANK(I246)), 0, IF(ISBLANK(I246), H$247, I246))","v":8116.7162005521513},16199.518582051638,28368.282090451023,39980.702496588136,38700.247478910955,35652.08118332264,32375.302415565198,28852.765240225955,25066.03777673627,20995.305753484863,16619.268828489599,11915.029134119693,6857.9714626720488,1421.6344658658311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Выборка"]
[null,1,null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" - MIN(H188 + H197, 0)","v":340.08165449845359},634.60476990390418,585.98976633501684,891.41600153490253,526.8471350685893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B223 + 1","v":2},null,"млн руб.",null,null,null,{"$f":" - MIN(H189 + H198, 0)","v":779.18152250535945},2761.0692473023546,3405.3585247371784,5032.5042914953892,4428.7404286720721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B224 + 1","v":3},null,"млн руб.",null,null,null,{"$f":" - MIN(H190 + H199, 0)","v":706.24420885056338},2511.2678586201782,3119.3920561454065,4589.9233712105843,4062.5758564523362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",null,null,null,{"$f":" - MIN(H191 + H200, 0)","v":67.719695620066517},200.84271293725914,204.87609903753173,265.87511883806667,134.62008840322562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H227:AU227)","v":35249.130408168436},null,null,{"$f":" SUM(H223:H226)","v":1893.2270814744429},{"$f":" SUM(I223:I226)","v":6107.7845887636959},{"$f":" SUM(J223:J226)","v":7315.6164462551333},{"$f":" SUM(K223:K226)","v":10779.718783078943},{"$f":" SUM(L223:L226)","v":9152.7835085962233},{"$f":" SUM(M223:M226)","v":0},{"$f":" SUM(N223:N226)","v":0},{"$f":" SUM(O223:O226)","v":0},{"$f":" SUM(P223:P226)","v":0},{"$f":" SUM(Q223:Q226)","v":0},{"$f":" SUM(R223:R226)","v":0},{"$f":" SUM(S223:S226)","v":0},{"$f":" SUM(T223:T226)","v":0},{"$f":" SUM(U223:U226)","v":0},{"$f":" SUM(V223:V226)","v":0},{"$f":" SUM(W223:W226)","v":0},{"$f":" SUM(X223:X226)","v":0},{"$f":" SUM(Y223:Y226)","v":0},{"$f":" SUM(Z223:Z226)","v":0},{"$f":" SUM(AA223:AA226)","v":0},{"$f":" SUM(AB223:AB226)","v":0},{"$f":" SUM(AC223:AC226)","v":0},{"$f":" SUM(AD223:AD226)","v":0},{"$f":" SUM(AE223:AE226)","v":0},{"$f":" SUM(AF223:AF226)","v":0},{"$f":" SUM(AG223:AG226)","v":0},{"$f":" SUM(AH223:AH226)","v":0},{"$f":" SUM(AI223:AI226)","v":0},{"$f":" SUM(AJ223:AJ226)","v":0},{"$f":" SUM(AK223:AK226)","v":0},{"$f":" SUM(AL223:AL226)","v":0},{"$f":" SUM(AM223:AM226)","v":0},{"$f":" SUM(AN223:AN226)","v":0},{"$f":" SUM(AO223:AO226)","v":0},{"$f":" SUM(AP223:AP226)","v":0},{"$f":" SUM(AQ223:AQ226)","v":0},{"$f":" SUM(AR223:AR226)","v":0},{"$f":" SUM(AS223:AS226)","v":0},{"$f":" SUM(AT223:AT226)","v":0},{"$f":" SUM(AU223:AU226)","v":0}]
[]
[null,"Проценты капитализированные"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H230:AU230)","v":1054.2550910960399},null,null,{"$f":" IF(H275, H256 - H263, 0)","v":3.1023270636329876},41.759777241954133,159.83132060655871,312.84976034421254,536.71190583968155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B230 + 1","v":2},null,"млн руб.",{"$f":" SUM(H231:AU231)","v":1250.3325879417612},null,null,{"$f":" IF(H276, H257 - H264, 0)","v":13.369182877762604},73.498026672052106,199.15765800211858,372.59736076850658,591.71035962132112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B231 + 1","v":3},null,"млн руб.",1559.5505030645772,null,null,{"$f":" IF(H277, H258 - H265, 0)","v":27.163598251451386},122.93481252758845,262.31194583602536,467.17392813906565,679.96621831044638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",1732.7140083177801,null,null,{"$f":" IF(H278, H259 - H266, 0)","v":34.719518616830101},149.91839689992179,297.42269586918917,519.99338333460287,730.66001359723612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H234:AU234)","v":5596.852190420158},null,null,{"$f":" SUM(H230:H233)","v":78.354626809677086},{"$f":" SUM(I230:I233)","v":388.11101334151647},918.72362031389173,1672.6144325863877,2539.0484973686853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Погашение тела долга"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H237:AU237)","v":-9936.2487865384301},null,null,{"$f":" IFERROR(PPMT(H$252, H288, H295, H217), 0)","v":0},{"$f":" IFERROR(PPMT(I$252, I288, I295, I217), 0)","v":0},0,0,0,-702.35296061315307,-755.02943265913871,-811.65664010857415,-872.53088811671682,-937.97070472547,-1008.3185075798799,-1083.9423956483706,-1165.2380753219977,-1252.6309309711473,-1346.5782507939828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B237 + 1","v":2},null,"млн руб.",{"$f":" SUM(H238:AU238)","v":-10117.531682064973},null,null,{"$f":" IFERROR(PPMT(H$252, H289, H296, H218), 0)","v":0},0,0,0,0,-715.16711020993955,-768.80464347568466,-826.4649917363605,-888.44986611658715,-955.08360607533086,-1026.7148765309801,-1103.7184922708032,-1186.4973791911129,-1275.4846826304463,-1371.1460338277291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B238 + 1","v":3},null,"млн руб.",-10302.122011706393,null,null,{"$f":" IFERROR(PPMT(H$252, H290, H297, H219), 0)","v":0},0,0,0,0,-728.2150488545368,-782.83117751862687,-841.54351583252321,-904.65927951996218,-972.50872548395921,-1045.4468798952555,-1123.8553958873993,-1208.1445505789538,-1298.7553918723745,-1396.1620462628023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",-10490.080118278773,null,null,{"$f":" IFERROR(PPMT(H$252, H291, H298, H220), 0)","v":0},0,0,0,0,-741.50104193486334,-797.11362007997798,-856.89714158597565,-921.16442720492364,-990.25175924529231,-1064.5206411886891,-1144.3596892778403,-1230.1866659736775,-1322.4506659217031,-1421.6344658658309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H241:AU241)","v":-40845.982598588569},null,null,{"$f":" SUM(H237:H240)","v":0},{"$f":" SUM(I237:I240)","v":0},0,0,0,-2887.2361616124927,-3103.7788737334281,-3336.5622892634333,-3586.8044609581893,-3855.8147955300524,-4145.0009051948045,-4455.8759730844131,-4790.0666710657424,-5149.3216713956708,-5535.5207967503447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Баланс, к.п."]
[null,1,null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H217 + H223 + H230 + H237","v":343.18398156208656},2647.946255429978,9213.2983973309092,17906.083138837475,30217.709633531966,40143.629637975435,37203.717004316954,34043.310923134086,30645.874385862506,26993.630108295562,23067.467509911097,18846.842716647803,14309.67106388976,9432.2115371748696,4188.9425459563627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B244 + 1","v":2},null,"млн руб.",null,null,null,{"$f":" H218 + H224 + H231 + H238","v":1135.7346869452085},5482.5135294043848,12817.814580070206,23311.184791101372,35238.160421825356,39428.462527765492,36434.91236084127,33216.845931397722,29757.424519745917,26038.54650222023,22040.752633380118,17743.124224376999,13123.173684698648,8156.7268545444231,2817.7965121286334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B245 + 1","v":3},null,"млн руб.",null,null,null,{"$f":" H219 + H225 + H232 + H239","v":1869.1424940472232},8116.7162005521513,16199.518582051638,28368.282090451023,39980.702496588136,38700.247478910955,35652.08118332264,32375.302415565198,28852.765240225955,25066.03777673627,20995.305753484863,16619.268828489599,11915.029134119693,6857.9714626720488,1421.6344658658311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",null,null,null,{"$f":" H220 + H226 + H233 + H240","v":1971.5817082841197},8467.4773103893331,16701.817376958359,29154.150592623693,40845.982598588591,37958.746436976093,34854.967563242659,31518.405273979224,27931.600813021032,24075.786017490977,19930.785112296173,15474.909139211759,10684.842468146016,5535.5207967503457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Расчет процентов по долгу"]
[]
[null,"Ставка процента",null,"(%)",null,null,null,{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2}]
[null,"Квартальная ставка процента",null,"(%)",null,null,null,{"$f":" (1 + H$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + I$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + J$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + K$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + L$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + M$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + N$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + O$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + P$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + Q$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + R$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + S$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + T$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + U$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + V$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + W$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + X$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + Y$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + Z$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AA$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AB$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AC$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AD$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AE$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AF$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AG$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AH$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AI$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AJ$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AK$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AL$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AM$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AN$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AO$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AP$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AQ$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AR$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AS$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AT$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AU$251) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2}]
[null,"Временной фактор",null,"(%)",null,null,null,{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5}]
[]
[null,"Проценты начисленные"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H256:AU256)","v":5593.7225005929204},null,null,{"$f":" (H217 + H223 * H$253) * H$252","v":3.1023270636329876},41.759777241954133,159.83132060655871,312.84976034421254,536.71190583968155,745.2186589903788,692.54218694439248,635.91497949495727,575.04073148681448,509.60091487806102,439.25311202365106,363.62922395516051,282.33354428153314,194.94068863238374,100.9933688095482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B256 + 1","v":2},null,"млн руб.",{"$f":" SUM(H257:AU257)","v":5608.5171019120971},null,null,{"$f":" (H218 + H224 * H$253) * H$252","v":13.369182877762604},73.498026672052106,199.15765800211858,372.59736076850658,591.71035962132112,732.40450939359209,678.76697612784687,621.1066278671708,559.12175348694393,492.48801352820027,420.85674307255078,343.85312733272769,261.07424041241785,172.08693697308485,76.425585775801892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B257 + 1","v":3},null,"млн руб.",5733.1446873934956,null,null,{"$f":" (H219 + H225 * H$253) * H$252","v":27.163598251451386},122.93481252758845,262.31194583602536,467.17392813906565,679.96621831044638,719.35657074899473,664.74044208490477,606.02810377100786,542.91234008356889,475.06289411957209,402.12473970827557,323.71622371613182,239.42706902457729,148.81622773115626,51.409573340728656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",5718.3500860743179,null,null,{"$f":" (H220 + H226 * H$253) * H$252","v":34.719518616830101},149.91839689992179,297.42269586918917,519.99338333460287,730.66001359723612,706.07057766866797,650.45799952355355,590.67447801755543,526.40719239860755,457.3198603582386,383.05097841484206,303.21193032569079,217.38495362985321,125.12095368182787,25.937153737700655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H260:AU260)","v":22653.734375972832},null,null,{"$f":" SUM(H256:H259)","v":78.354626809677086},{"$f":" SUM(I256:I259)","v":388.11101334151647},918.72362031389173,1672.6144325863877,2539.0484973686853,2903.0503168016339,2686.5076046806976,2453.7241891506915,2203.482017455935,1934.4716828840719,1645.2855732193195,1334.4105053297108,1000.2198073483817,640.9648070184528,254.76568166377939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Проценты уплаченные"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H263:AU263)","v":4539.4674094968805},null,null,{"$f":" H256 * H288","v":0},0,0,0,0,745.2186589903788,692.54218694439248,635.91497949495727,575.04073148681448,509.60091487806102,439.25311202365106,363.62922395516051,282.33354428153314,194.94068863238374,100.9933688095482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B263 + 1","v":2},null,"млн руб.",{"$f":" SUM(H264:AU264)","v":4358.1845139703364},null,null,{"$f":" H257 * H289","v":0},0,0,0,0,732.40450939359209,678.76697612784687,621.1066278671708,559.12175348694393,492.48801352820027,420.85674307255078,343.85312733272769,261.07424041241785,172.08693697308485,76.425585775801892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B264 + 1","v":3},null,"млн руб.",4173.5941843289183,null,null,{"$f":" H258 * H290","v":0},0,0,0,0,719.35657074899473,664.74044208490477,606.02810377100786,542.91234008356889,475.06289411957209,402.12473970827557,323.71622371613182,239.42706902457729,148.81622773115626,51.409573340728656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",3985.6360777565374,null,null,{"$f":" H259 * H291","v":0},0,0,0,0,706.07057766866797,650.45799952355355,590.67447801755543,526.40719239860755,457.3198603582386,383.05097841484206,303.21193032569079,217.38495362985321,125.12095368182787,25.937153737700655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H267:AU267)","v":17056.882185552673},null,null,{"$f":" SUM(H263:H266)","v":0},{"$f":" SUM(I263:I266)","v":0},0,0,0,2903.0503168016339,2686.5076046806976,2453.7241891506915,2203.482017455935,1934.4716828840719,1645.2855732193195,1334.4105053297108,1000.2198073483817,640.9648070184528,254.76568166377939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Капитализация процента",null,"флаг",{"$f":" SUM(H269:AU269)","v":5},null,null,{"$f":" H$35","v":1},{"$f":" I$35","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Осталось периодов",null,"номер",null,null,null,{"$f":" H269 * (SUM($H$269:$AU$269) - SUM($H269:H269) + 1)","v":5},{"$f":" I269 * (SUM($H$269:$AU$269) - SUM($H269:I269) + 1)","v":4},{"$f":" J269 * (SUM($H$269:$AU$269) - SUM($H269:J269) + 1)","v":3},{"$f":" K269 * (SUM($H$269:$AU$269) - SUM($H269:K269) + 1)","v":2},{"$f":" L269 * (SUM($H$269:$AU$269) - SUM($H269:L269) + 1)","v":1},{"$f":" M269 * (SUM($H$269:$AU$269) - SUM($H269:M269) + 1)","v":0},{"$f":" N269 * (SUM($H$269:$AU$269) - SUM($H269:N269) + 1)","v":0},{"$f":" O269 * (SUM($H$269:$AU$269) - SUM($H269:O269) + 1)","v":0},{"$f":" P269 * (SUM($H$269:$AU$269) - SUM($H269:P269) + 1)","v":0},{"$f":" Q269 * (SUM($H$269:$AU$269) - SUM($H269:Q269) + 1)","v":0},{"$f":" R269 * (SUM($H$269:$AU$269) - SUM($H269:R269) + 1)","v":0},{"$f":" S269 * (SUM($H$269:$AU$269) - SUM($H269:S269) + 1)","v":0},{"$f":" T269 * (SUM($H$269:$AU$269) - SUM($H269:T269) + 1)","v":0},{"$f":" U269 * (SUM($H$269:$AU$269) - SUM($H269:U269) + 1)","v":0},{"$f":" V269 * (SUM($H$269:$AU$269) - SUM($H269:V269) + 1)","v":0},{"$f":" W269 * (SUM($H$269:$AU$269) - SUM($H269:W269) + 1)","v":0},{"$f":" X269 * (SUM($H$269:$AU$269) - SUM($H269:X269) + 1)","v":0},{"$f":" Y269 * (SUM($H$269:$AU$269) - SUM($H269:Y269) + 1)","v":0},{"$f":" Z269 * (SUM($H$269:$AU$269) - SUM($H269:Z269) + 1)","v":0},{"$f":" AA269 * (SUM($H$269:$AU$269) - SUM($H269:AA269) + 1)","v":0},{"$f":" AB269 * (SUM($H$269:$AU$269) - SUM($H269:AB269) + 1)","v":0},{"$f":" AC269 * (SUM($H$269:$AU$269) - SUM($H269:AC269) + 1)","v":0},{"$f":" AD269 * (SUM($H$269:$AU$269) - SUM($H269:AD269) + 1)","v":0},{"$f":" AE269 * (SUM($H$269:$AU$269) - SUM($H269:AE269) + 1)","v":0},{"$f":" AF269 * (SUM($H$269:$AU$269) - SUM($H269:AF269) + 1)","v":0},{"$f":" AG269 * (SUM($H$269:$AU$269) - SUM($H269:AG269) + 1)","v":0},{"$f":" AH269 * (SUM($H$269:$AU$269) - SUM($H269:AH269) + 1)","v":0},{"$f":" AI269 * (SUM($H$269:$AU$269) - SUM($H269:AI269) + 1)","v":0},{"$f":" AJ269 * (SUM($H$269:$AU$269) - SUM($H269:AJ269) + 1)","v":0},{"$f":" AK269 * (SUM($H$269:$AU$269) - SUM($H269:AK269) + 1)","v":0},{"$f":" AL269 * (SUM($H$269:$AU$269) - SUM($H269:AL269) + 1)","v":0},{"$f":" AM269 * (SUM($H$269:$AU$269) - SUM($H269:AM269) + 1)","v":0},{"$f":" AN269 * (SUM($H$269:$AU$269) - SUM($H269:AN269) + 1)","v":0},{"$f":" AO269 * (SUM($H$269:$AU$269) - SUM($H269:AO269) + 1)","v":0},{"$f":" AP269 * (SUM($H$269:$AU$269) - SUM($H269:AP269) + 1)","v":0},{"$f":" AQ269 * (SUM($H$269:$AU$269) - SUM($H269:AQ269) + 1)","v":0},{"$f":" AR269 * (SUM($H$269:$AU$269) - SUM($H269:AR269) + 1)","v":0},{"$f":" AS269 * (SUM($H$269:$AU$269) - SUM($H269:AS269) + 1)","v":0},{"$f":" AT269 * (SUM($H$269:$AU$269) - SUM($H269:AT269) + 1)","v":0},{"$f":" AU269 * (SUM($H$269:$AU$269) - SUM($H269:AU269) + 1)","v":0}]
[null,"Выплата долга",null,"флаг",{"$f":" SUM(H271:AU271)","v":10},null,null,{"$f":" H$38 * ((SUM($H269:H269) + SUM($H$38:H$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" I$38 * ((SUM($H269:I269) + SUM($H$38:I$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" J$38 * ((SUM($H269:J269) + SUM($H$38:J$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" K$38 * ((SUM($H269:K269) + SUM($H$38:K$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" L$38 * ((SUM($H269:L269) + SUM($H$38:L$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" M$38 * ((SUM($H269:M269) + SUM($H$38:M$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":1},{"$f":" N$38 * ((SUM($H269:N269) + SUM($H$38:N$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":1},{"$f":" O$38 * ((SUM($H269:O269) + SUM($H$38:O$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":1},{"$f":" P$38 * ((SUM($H269:P269) + SUM($H$38:P$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":1},{"$f":" Q$38 * ((SUM($H269:Q269) + SUM($H$38:Q$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":1},{"$f":" R$38 * ((SUM($H269:R269) + SUM($H$38:R$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":1},{"$f":" S$38 * ((SUM($H269:S269) + SUM($H$38:S$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":1},{"$f":" T$38 * ((SUM($H269:T269) + SUM($H$38:T$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":1},{"$f":" U$38 * ((SUM($H269:U269) + SUM($H$38:U$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":1},{"$f":" V$38 * ((SUM($H269:V269) + SUM($H$38:V$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":1},{"$f":" W$38 * ((SUM($H269:W269) + SUM($H$38:W$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" X$38 * ((SUM($H269:X269) + SUM($H$38:X$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" Y$38 * ((SUM($H269:Y269) + SUM($H$38:Y$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" Z$38 * ((SUM($H269:Z269) + SUM($H$38:Z$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AA$38 * ((SUM($H269:AA269) + SUM($H$38:AA$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AB$38 * ((SUM($H269:AB269) + SUM($H$38:AB$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AC$38 * ((SUM($H269:AC269) + SUM($H$38:AC$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AD$38 * ((SUM($H269:AD269) + SUM($H$38:AD$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AE$38 * ((SUM($H269:AE269) + SUM($H$38:AE$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AF$38 * ((SUM($H269:AF269) + SUM($H$38:AF$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AG$38 * ((SUM($H269:AG269) + SUM($H$38:AG$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AH$38 * ((SUM($H269:AH269) + SUM($H$38:AH$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AI$38 * ((SUM($H269:AI269) + SUM($H$38:AI$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AJ$38 * ((SUM($H269:AJ269) + SUM($H$38:AJ$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AK$38 * ((SUM($H269:AK269) + SUM($H$38:AK$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AL$38 * ((SUM($H269:AL269) + SUM($H$38:AL$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AM$38 * ((SUM($H269:AM269) + SUM($H$38:AM$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AN$38 * ((SUM($H269:AN269) + SUM($H$38:AN$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AO$38 * ((SUM($H269:AO269) + SUM($H$38:AO$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AP$38 * ((SUM($H269:AP269) + SUM($H$38:AP$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AQ$38 * ((SUM($H269:AQ269) + SUM($H$38:AQ$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AR$38 * ((SUM($H269:AR269) + SUM($H$38:AR$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AS$38 * ((SUM($H269:AS269) + SUM($H$38:AS$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AT$38 * ((SUM($H269:AT269) + SUM($H$38:AT$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0},{"$f":" AU$38 * ((SUM($H269:AU269) + SUM($H$38:AU$38)) <= Вводные!$E$175 / Вводные!$E$16)","v":0}]
[null,"Осталось периодов",null,"номер",null,null,null,{"$f":" H271 * (SUM($H$271:$AU$271) - SUM($H271:H271) + 1)","v":0},{"$f":" I271 * (SUM($H$271:$AU$271) - SUM($H271:I271) + 1)","v":0},{"$f":" J271 * (SUM($H$271:$AU$271) - SUM($H271:J271) + 1)","v":0},{"$f":" K271 * (SUM($H$271:$AU$271) - SUM($H271:K271) + 1)","v":0},{"$f":" L271 * (SUM($H$271:$AU$271) - SUM($H271:L271) + 1)","v":0},{"$f":" M271 * (SUM($H$271:$AU$271) - SUM($H271:M271) + 1)","v":10},{"$f":" N271 * (SUM($H$271:$AU$271) - SUM($H271:N271) + 1)","v":9},{"$f":" O271 * (SUM($H$271:$AU$271) - SUM($H271:O271) + 1)","v":8},{"$f":" P271 * (SUM($H$271:$AU$271) - SUM($H271:P271) + 1)","v":7},{"$f":" Q271 * (SUM($H$271:$AU$271) - SUM($H271:Q271) + 1)","v":6},{"$f":" R271 * (SUM($H$271:$AU$271) - SUM($H271:R271) + 1)","v":5},{"$f":" S271 * (SUM($H$271:$AU$271) - SUM($H271:S271) + 1)","v":4},{"$f":" T271 * (SUM($H$271:$AU$271) - SUM($H271:T271) + 1)","v":3},{"$f":" U271 * (SUM($H$271:$AU$271) - SUM($H271:U271) + 1)","v":2},{"$f":" V271 * (SUM($H$271:$AU$271) - SUM($H271:V271) + 1)","v":1},{"$f":" W271 * (SUM($H$271:$AU$271) - SUM($H271:W271) + 1)","v":0},{"$f":" X271 * (SUM($H$271:$AU$271) - SUM($H271:X271) + 1)","v":0},{"$f":" Y271 * (SUM($H$271:$AU$271) - SUM($H271:Y271) + 1)","v":0},{"$f":" Z271 * (SUM($H$271:$AU$271) - SUM($H271:Z271) + 1)","v":0},{"$f":" AA271 * (SUM($H$271:$AU$271) - SUM($H271:AA271) + 1)","v":0},{"$f":" AB271 * (SUM($H$271:$AU$271) - SUM($H271:AB271) + 1)","v":0},{"$f":" AC271 * (SUM($H$271:$AU$271) - SUM($H271:AC271) + 1)","v":0},{"$f":" AD271 * (SUM($H$271:$AU$271) - SUM($H271:AD271) + 1)","v":0},{"$f":" AE271 * (SUM($H$271:$AU$271) - SUM($H271:AE271) + 1)","v":0},{"$f":" AF271 * (SUM($H$271:$AU$271) - SUM($H271:AF271) + 1)","v":0},{"$f":" AG271 * (SUM($H$271:$AU$271) - SUM($H271:AG271) + 1)","v":0},{"$f":" AH271 * (SUM($H$271:$AU$271) - SUM($H271:AH271) + 1)","v":0},{"$f":" AI271 * (SUM($H$271:$AU$271) - SUM($H271:AI271) + 1)","v":0},{"$f":" AJ271 * (SUM($H$271:$AU$271) - SUM($H271:AJ271) + 1)","v":0},{"$f":" AK271 * (SUM($H$271:$AU$271) - SUM($H271:AK271) + 1)","v":0},{"$f":" AL271 * (SUM($H$271:$AU$271) - SUM($H271:AL271) + 1)","v":0},{"$f":" AM271 * (SUM($H$271:$AU$271) - SUM($H271:AM271) + 1)","v":0},{"$f":" AN271 * (SUM($H$271:$AU$271) - SUM($H271:AN271) + 1)","v":0},{"$f":" AO271 * (SUM($H$271:$AU$271) - SUM($H271:AO271) + 1)","v":0},{"$f":" AP271 * (SUM($H$271:$AU$271) - SUM($H271:AP271) + 1)","v":0},{"$f":" AQ271 * (SUM($H$271:$AU$271) - SUM($H271:AQ271) + 1)","v":0},{"$f":" AR271 * (SUM($H$271:$AU$271) - SUM($H271:AR271) + 1)","v":0},{"$f":" AS271 * (SUM($H$271:$AU$271) - SUM($H271:AS271) + 1)","v":0},{"$f":" AT271 * (SUM($H$271:$AU$271) - SUM($H271:AT271) + 1)","v":0},{"$f":" AU271 * (SUM($H$271:$AU$271) - SUM($H271:AU271) + 1)","v":0}]
[]
[null,"Капитализация процента"]
[null,1,null,"флаг",null,null,null,{"$f":" H$269","v":1},{"$f":" I$269","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B275 + 1","v":2},null,"флаг",null,null,null,{"$f":" H$269","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B276 + 1","v":3},null,"флаг",null,null,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B277 + 1","v":4},null,"флаг",null,null,null,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,"флаг",{"$f":" SUM(H279:AU279)","v":20},null,null,{"$f":" SUM(H275:H278)","v":4},{"$f":" SUM(I275:I278)","v":4},4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Осталось периодов"]
[null,1,null,"флаг",null,null,null,{"$f":" H275 * ($E$279 - SUM(H274:H$274) - SUM($G$279:G$279))","v":20},{"$f":" I275 * ($E$279 - SUM(I274:I$274) - SUM($G$279:H$279))","v":16},{"$f":" J275 * ($E$279 - SUM(J274:J$274) - SUM($G$279:I$279))","v":12},{"$f":" K275 * ($E$279 - SUM(K274:K$274) - SUM($G$279:J$279))","v":8},{"$f":" L275 * ($E$279 - SUM(L274:L$274) - SUM($G$279:K$279))","v":4},{"$f":" M275 * ($E$279 - SUM(M274:M$274) - SUM($G$279:L$279))","v":0},{"$f":" N275 * ($E$279 - SUM(N274:N$274) - SUM($G$279:M$279))","v":0},{"$f":" O275 * ($E$279 - SUM(O274:O$274) - SUM($G$279:N$279))","v":0},{"$f":" P275 * ($E$279 - SUM(P274:P$274) - SUM($G$279:O$279))","v":0},{"$f":" Q275 * ($E$279 - SUM(Q274:Q$274) - SUM($G$279:P$279))","v":0},{"$f":" R275 * ($E$279 - SUM(R274:R$274) - SUM($G$279:Q$279))","v":0},{"$f":" S275 * ($E$279 - SUM(S274:S$274) - SUM($G$279:R$279))","v":0},{"$f":" T275 * ($E$279 - SUM(T274:T$274) - SUM($G$279:S$279))","v":0},{"$f":" U275 * ($E$279 - SUM(U274:U$274) - SUM($G$279:T$279))","v":0},{"$f":" V275 * ($E$279 - SUM(V274:V$274) - SUM($G$279:U$279))","v":0},{"$f":" W275 * ($E$279 - SUM(W274:W$274) - SUM($G$279:V$279))","v":0},{"$f":" X275 * ($E$279 - SUM(X274:X$274) - SUM($G$279:W$279))","v":0},{"$f":" Y275 * ($E$279 - SUM(Y274:Y$274) - SUM($G$279:X$279))","v":0},{"$f":" Z275 * ($E$279 - SUM(Z274:Z$274) - SUM($G$279:Y$279))","v":0},{"$f":" AA275 * ($E$279 - SUM(AA274:AA$274) - SUM($G$279:Z$279))","v":0},{"$f":" AB275 * ($E$279 - SUM(AB274:AB$274) - SUM($G$279:AA$279))","v":0},{"$f":" AC275 * ($E$279 - SUM(AC274:AC$274) - SUM($G$279:AB$279))","v":0},{"$f":" AD275 * ($E$279 - SUM(AD274:AD$274) - SUM($G$279:AC$279))","v":0},{"$f":" AE275 * ($E$279 - SUM(AE274:AE$274) - SUM($G$279:AD$279))","v":0},{"$f":" AF275 * ($E$279 - SUM(AF274:AF$274) - SUM($G$279:AE$279))","v":0},{"$f":" AG275 * ($E$279 - SUM(AG274:AG$274) - SUM($G$279:AF$279))","v":0},{"$f":" AH275 * ($E$279 - SUM(AH274:AH$274) - SUM($G$279:AG$279))","v":0},{"$f":" AI275 * ($E$279 - SUM(AI274:AI$274) - SUM($G$279:AH$279))","v":0},{"$f":" AJ275 * ($E$279 - SUM(AJ274:AJ$274) - SUM($G$279:AI$279))","v":0},{"$f":" AK275 * ($E$279 - SUM(AK274:AK$274) - SUM($G$279:AJ$279))","v":0},{"$f":" AL275 * ($E$279 - SUM(AL274:AL$274) - SUM($G$279:AK$279))","v":0},{"$f":" AM275 * ($E$279 - SUM(AM274:AM$274) - SUM($G$279:AL$279))","v":0},{"$f":" AN275 * ($E$279 - SUM(AN274:AN$274) - SUM($G$279:AM$279))","v":0},{"$f":" AO275 * ($E$279 - SUM(AO274:AO$274) - SUM($G$279:AN$279))","v":0},{"$f":" AP275 * ($E$279 - SUM(AP274:AP$274) - SUM($G$279:AO$279))","v":0},{"$f":" AQ275 * ($E$279 - SUM(AQ274:AQ$274) - SUM($G$279:AP$279))","v":0},{"$f":" AR275 * ($E$279 - SUM(AR274:AR$274) - SUM($G$279:AQ$279))","v":0},{"$f":" AS275 * ($E$279 - SUM(AS274:AS$274) - SUM($G$279:AR$279))","v":0},{"$f":" AT275 * ($E$279 - SUM(AT274:AT$274) - SUM($G$279:AS$279))","v":0},{"$f":" AU275 * ($E$279 - SUM(AU274:AU$274) - SUM($G$279:AT$279))","v":0}]
[null,{"$f":" B282 + 1","v":2},null,"флаг",null,null,null,{"$f":" H276 * ($E$279 - SUM(H$274:H275) - SUM($G$279:G$279))","v":19},{"$f":" I276 * ($E$279 - SUM(I$274:I275) - SUM($G$279:H$279))","v":15},{"$f":" J276 * ($E$279 - SUM(J$274:J275) - SUM($G$279:I$279))","v":11},{"$f":" K276 * ($E$279 - SUM(K$274:K275) - SUM($G$279:J$279))","v":7},{"$f":" L276 * ($E$279 - SUM(L$274:L275) - SUM($G$279:K$279))","v":3},{"$f":" M276 * ($E$279 - SUM(M$274:M275) - SUM($G$279:L$279))","v":0},{"$f":" N276 * ($E$279 - SUM(N$274:N275) - SUM($G$279:M$279))","v":0},{"$f":" O276 * ($E$279 - SUM(O$274:O275) - SUM($G$279:N$279))","v":0},{"$f":" P276 * ($E$279 - SUM(P$274:P275) - SUM($G$279:O$279))","v":0},{"$f":" Q276 * ($E$279 - SUM(Q$274:Q275) - SUM($G$279:P$279))","v":0},{"$f":" R276 * ($E$279 - SUM(R$274:R275) - SUM($G$279:Q$279))","v":0},{"$f":" S276 * ($E$279 - SUM(S$274:S275) - SUM($G$279:R$279))","v":0},{"$f":" T276 * ($E$279 - SUM(T$274:T275) - SUM($G$279:S$279))","v":0},{"$f":" U276 * ($E$279 - SUM(U$274:U275) - SUM($G$279:T$279))","v":0},{"$f":" V276 * ($E$279 - SUM(V$274:V275) - SUM($G$279:U$279))","v":0},{"$f":" W276 * ($E$279 - SUM(W$274:W275) - SUM($G$279:V$279))","v":0},{"$f":" X276 * ($E$279 - SUM(X$274:X275) - SUM($G$279:W$279))","v":0},{"$f":" Y276 * ($E$279 - SUM(Y$274:Y275) - SUM($G$279:X$279))","v":0},{"$f":" Z276 * ($E$279 - SUM(Z$274:Z275) - SUM($G$279:Y$279))","v":0},{"$f":" AA276 * ($E$279 - SUM(AA$274:AA275) - SUM($G$279:Z$279))","v":0},{"$f":" AB276 * ($E$279 - SUM(AB$274:AB275) - SUM($G$279:AA$279))","v":0},{"$f":" AC276 * ($E$279 - SUM(AC$274:AC275) - SUM($G$279:AB$279))","v":0},{"$f":" AD276 * ($E$279 - SUM(AD$274:AD275) - SUM($G$279:AC$279))","v":0},{"$f":" AE276 * ($E$279 - SUM(AE$274:AE275) - SUM($G$279:AD$279))","v":0},{"$f":" AF276 * ($E$279 - SUM(AF$274:AF275) - SUM($G$279:AE$279))","v":0},{"$f":" AG276 * ($E$279 - SUM(AG$274:AG275) - SUM($G$279:AF$279))","v":0},{"$f":" AH276 * ($E$279 - SUM(AH$274:AH275) - SUM($G$279:AG$279))","v":0},{"$f":" AI276 * ($E$279 - SUM(AI$274:AI275) - SUM($G$279:AH$279))","v":0},{"$f":" AJ276 * ($E$279 - SUM(AJ$274:AJ275) - SUM($G$279:AI$279))","v":0},{"$f":" AK276 * ($E$279 - SUM(AK$274:AK275) - SUM($G$279:AJ$279))","v":0},{"$f":" AL276 * ($E$279 - SUM(AL$274:AL275) - SUM($G$279:AK$279))","v":0},{"$f":" AM276 * ($E$279 - SUM(AM$274:AM275) - SUM($G$279:AL$279))","v":0},{"$f":" AN276 * ($E$279 - SUM(AN$274:AN275) - SUM($G$279:AM$279))","v":0},{"$f":" AO276 * ($E$279 - SUM(AO$274:AO275) - SUM($G$279:AN$279))","v":0},{"$f":" AP276 * ($E$279 - SUM(AP$274:AP275) - SUM($G$279:AO$279))","v":0},{"$f":" AQ276 * ($E$279 - SUM(AQ$274:AQ275) - SUM($G$279:AP$279))","v":0},{"$f":" AR276 * ($E$279 - SUM(AR$274:AR275) - SUM($G$279:AQ$279))","v":0},{"$f":" AS276 * ($E$279 - SUM(AS$274:AS275) - SUM($G$279:AR$279))","v":0},{"$f":" AT276 * ($E$279 - SUM(AT$274:AT275) - SUM($G$279:AS$279))","v":0},{"$f":" AU276 * ($E$279 - SUM(AU$274:AU275) - SUM($G$279:AT$279))","v":0}]
[null,{"$f":" B283 + 1","v":3},null,"флаг",null,null,null,{"$f":" H277 * ($E$279 - SUM(H$274:H276) - SUM($G$279:G$279))","v":18},{"$f":" I277 * ($E$279 - SUM(I$274:I276) - SUM($G$279:H$279))","v":14},{"$f":" J277 * ($E$279 - SUM(J$274:J276) - SUM($G$279:I$279))","v":10},{"$f":" K277 * ($E$279 - SUM(K$274:K276) - SUM($G$279:J$279))","v":6},{"$f":" L277 * ($E$279 - SUM(L$274:L276) - SUM($G$279:K$279))","v":2},{"$f":" M277 * ($E$279 - SUM(M$274:M276) - SUM($G$279:L$279))","v":0},{"$f":" N277 * ($E$279 - SUM(N$274:N276) - SUM($G$279:M$279))","v":0},{"$f":" O277 * ($E$279 - SUM(O$274:O276) - SUM($G$279:N$279))","v":0},{"$f":" P277 * ($E$279 - SUM(P$274:P276) - SUM($G$279:O$279))","v":0},{"$f":" Q277 * ($E$279 - SUM(Q$274:Q276) - SUM($G$279:P$279))","v":0},{"$f":" R277 * ($E$279 - SUM(R$274:R276) - SUM($G$279:Q$279))","v":0},{"$f":" S277 * ($E$279 - SUM(S$274:S276) - SUM($G$279:R$279))","v":0},{"$f":" T277 * ($E$279 - SUM(T$274:T276) - SUM($G$279:S$279))","v":0},{"$f":" U277 * ($E$279 - SUM(U$274:U276) - SUM($G$279:T$279))","v":0},{"$f":" V277 * ($E$279 - SUM(V$274:V276) - SUM($G$279:U$279))","v":0},{"$f":" W277 * ($E$279 - SUM(W$274:W276) - SUM($G$279:V$279))","v":0},{"$f":" X277 * ($E$279 - SUM(X$274:X276) - SUM($G$279:W$279))","v":0},{"$f":" Y277 * ($E$279 - SUM(Y$274:Y276) - SUM($G$279:X$279))","v":0},{"$f":" Z277 * ($E$279 - SUM(Z$274:Z276) - SUM($G$279:Y$279))","v":0},{"$f":" AA277 * ($E$279 - SUM(AA$274:AA276) - SUM($G$279:Z$279))","v":0},{"$f":" AB277 * ($E$279 - SUM(AB$274:AB276) - SUM($G$279:AA$279))","v":0},{"$f":" AC277 * ($E$279 - SUM(AC$274:AC276) - SUM($G$279:AB$279))","v":0},{"$f":" AD277 * ($E$279 - SUM(AD$274:AD276) - SUM($G$279:AC$279))","v":0},{"$f":" AE277 * ($E$279 - SUM(AE$274:AE276) - SUM($G$279:AD$279))","v":0},{"$f":" AF277 * ($E$279 - SUM(AF$274:AF276) - SUM($G$279:AE$279))","v":0},{"$f":" AG277 * ($E$279 - SUM(AG$274:AG276) - SUM($G$279:AF$279))","v":0},{"$f":" AH277 * ($E$279 - SUM(AH$274:AH276) - SUM($G$279:AG$279))","v":0},{"$f":" AI277 * ($E$279 - SUM(AI$274:AI276) - SUM($G$279:AH$279))","v":0},{"$f":" AJ277 * ($E$279 - SUM(AJ$274:AJ276) - SUM($G$279:AI$279))","v":0},{"$f":" AK277 * ($E$279 - SUM(AK$274:AK276) - SUM($G$279:AJ$279))","v":0},{"$f":" AL277 * ($E$279 - SUM(AL$274:AL276) - SUM($G$279:AK$279))","v":0},{"$f":" AM277 * ($E$279 - SUM(AM$274:AM276) - SUM($G$279:AL$279))","v":0},{"$f":" AN277 * ($E$279 - SUM(AN$274:AN276) - SUM($G$279:AM$279))","v":0},{"$f":" AO277 * ($E$279 - SUM(AO$274:AO276) - SUM($G$279:AN$279))","v":0},{"$f":" AP277 * ($E$279 - SUM(AP$274:AP276) - SUM($G$279:AO$279))","v":0},{"$f":" AQ277 * ($E$279 - SUM(AQ$274:AQ276) - SUM($G$279:AP$279))","v":0},{"$f":" AR277 * ($E$279 - SUM(AR$274:AR276) - SUM($G$279:AQ$279))","v":0},{"$f":" AS277 * ($E$279 - SUM(AS$274:AS276) - SUM($G$279:AR$279))","v":0},{"$f":" AT277 * ($E$279 - SUM(AT$274:AT276) - SUM($G$279:AS$279))","v":0},{"$f":" AU277 * ($E$279 - SUM(AU$274:AU276) - SUM($G$279:AT$279))","v":0}]
[null,{"$f":" B284 + 1","v":4},null,"флаг",null,null,null,{"$f":" H278 * ($E$279 - SUM(H$274:H277) - SUM($G$279:G$279))","v":17},{"$f":" I278 * ($E$279 - SUM(I$274:I277) - SUM($G$279:H$279))","v":13},{"$f":" J278 * ($E$279 - SUM(J$274:J277) - SUM($G$279:I$279))","v":9},{"$f":" K278 * ($E$279 - SUM(K$274:K277) - SUM($G$279:J$279))","v":5},{"$f":" L278 * ($E$279 - SUM(L$274:L277) - SUM($G$279:K$279))","v":1},{"$f":" M278 * ($E$279 - SUM(M$274:M277) - SUM($G$279:L$279))","v":0},{"$f":" N278 * ($E$279 - SUM(N$274:N277) - SUM($G$279:M$279))","v":0},{"$f":" O278 * ($E$279 - SUM(O$274:O277) - SUM($G$279:N$279))","v":0},{"$f":" P278 * ($E$279 - SUM(P$274:P277) - SUM($G$279:O$279))","v":0},{"$f":" Q278 * ($E$279 - SUM(Q$274:Q277) - SUM($G$279:P$279))","v":0},{"$f":" R278 * ($E$279 - SUM(R$274:R277) - SUM($G$279:Q$279))","v":0},{"$f":" S278 * ($E$279 - SUM(S$274:S277) - SUM($G$279:R$279))","v":0},{"$f":" T278 * ($E$279 - SUM(T$274:T277) - SUM($G$279:S$279))","v":0},{"$f":" U278 * ($E$279 - SUM(U$274:U277) - SUM($G$279:T$279))","v":0},{"$f":" V278 * ($E$279 - SUM(V$274:V277) - SUM($G$279:U$279))","v":0},{"$f":" W278 * ($E$279 - SUM(W$274:W277) - SUM($G$279:V$279))","v":0},{"$f":" X278 * ($E$279 - SUM(X$274:X277) - SUM($G$279:W$279))","v":0},{"$f":" Y278 * ($E$279 - SUM(Y$274:Y277) - SUM($G$279:X$279))","v":0},{"$f":" Z278 * ($E$279 - SUM(Z$274:Z277) - SUM($G$279:Y$279))","v":0},{"$f":" AA278 * ($E$279 - SUM(AA$274:AA277) - SUM($G$279:Z$279))","v":0},{"$f":" AB278 * ($E$279 - SUM(AB$274:AB277) - SUM($G$279:AA$279))","v":0},{"$f":" AC278 * ($E$279 - SUM(AC$274:AC277) - SUM($G$279:AB$279))","v":0},{"$f":" AD278 * ($E$279 - SUM(AD$274:AD277) - SUM($G$279:AC$279))","v":0},{"$f":" AE278 * ($E$279 - SUM(AE$274:AE277) - SUM($G$279:AD$279))","v":0},{"$f":" AF278 * ($E$279 - SUM(AF$274:AF277) - SUM($G$279:AE$279))","v":0},{"$f":" AG278 * ($E$279 - SUM(AG$274:AG277) - SUM($G$279:AF$279))","v":0},{"$f":" AH278 * ($E$279 - SUM(AH$274:AH277) - SUM($G$279:AG$279))","v":0},{"$f":" AI278 * ($E$279 - SUM(AI$274:AI277) - SUM($G$279:AH$279))","v":0},{"$f":" AJ278 * ($E$279 - SUM(AJ$274:AJ277) - SUM($G$279:AI$279))","v":0},{"$f":" AK278 * ($E$279 - SUM(AK$274:AK277) - SUM($G$279:AJ$279))","v":0},{"$f":" AL278 * ($E$279 - SUM(AL$274:AL277) - SUM($G$279:AK$279))","v":0},{"$f":" AM278 * ($E$279 - SUM(AM$274:AM277) - SUM($G$279:AL$279))","v":0},{"$f":" AN278 * ($E$279 - SUM(AN$274:AN277) - SUM($G$279:AM$279))","v":0},{"$f":" AO278 * ($E$279 - SUM(AO$274:AO277) - SUM($G$279:AN$279))","v":0},{"$f":" AP278 * ($E$279 - SUM(AP$274:AP277) - SUM($G$279:AO$279))","v":0},{"$f":" AQ278 * ($E$279 - SUM(AQ$274:AQ277) - SUM($G$279:AP$279))","v":0},{"$f":" AR278 * ($E$279 - SUM(AR$274:AR277) - SUM($G$279:AQ$279))","v":0},{"$f":" AS278 * ($E$279 - SUM(AS$274:AS277) - SUM($G$279:AR$279))","v":0},{"$f":" AT278 * ($E$279 - SUM(AT$274:AT277) - SUM($G$279:AS$279))","v":0},{"$f":" AU278 * ($E$279 - SUM(AU$274:AU277) - SUM($G$279:AT$279))","v":0}]
[]
[null,"Выплата долга"]
[null,1,null,"флаг",null,null,null,{"$f":" H$271","v":0},0,0,0,0,{"$f":" M$271","v":1},{"$f":" N$271","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B288 + 1","v":2},null,"флаг",null,null,null,0,0,0,0,0,{"$f":" M$271","v":1},1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B289 + 1","v":3},null,"флаг",null,null,null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B290 + 1","v":4},null,"флаг",null,null,null,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,"флаг",{"$f":" SUM(H292:AU292)","v":40},null,null,{"$f":" SUM(H288:H291)","v":0},0,0,0,0,{"$f":" SUM(M288:M291)","v":4},4,4,4,4,4,4,4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Осталось периодов"]
[null,1,null,"номер",null,null,null,{"$f":" H288 * ($E$292 - SUM(H$287:H287) - SUM($G$292:G$292))","v":0},{"$f":" I288 * ($E$292 - SUM(I$287:I287) - SUM($G$292:H$292))","v":0},{"$f":" J288 * ($E$292 - SUM(J$287:J287) - SUM($G$292:I$292))","v":0},{"$f":" K288 * ($E$292 - SUM(K$287:K287) - SUM($G$292:J$292))","v":0},{"$f":" L288 * ($E$292 - SUM(L$287:L287) - SUM($G$292:K$292))","v":0},{"$f":" M288 * ($E$292 - SUM(M$287:M287) - SUM($G$292:L$292))","v":40},{"$f":" N288 * ($E$292 - SUM(N$287:N287) - SUM($G$292:M$292))","v":36},{"$f":" O288 * ($E$292 - SUM(O$287:O287) - SUM($G$292:N$292))","v":32},{"$f":" P288 * ($E$292 - SUM(P$287:P287) - SUM($G$292:O$292))","v":28},{"$f":" Q288 * ($E$292 - SUM(Q$287:Q287) - SUM($G$292:P$292))","v":24},{"$f":" R288 * ($E$292 - SUM(R$287:R287) - SUM($G$292:Q$292))","v":20},{"$f":" S288 * ($E$292 - SUM(S$287:S287) - SUM($G$292:R$292))","v":16},{"$f":" T288 * ($E$292 - SUM(T$287:T287) - SUM($G$292:S$292))","v":12},{"$f":" U288 * ($E$292 - SUM(U$287:U287) - SUM($G$292:T$292))","v":8},{"$f":" V288 * ($E$292 - SUM(V$287:V287) - SUM($G$292:U$292))","v":4},{"$f":" W288 * ($E$292 - SUM(W$287:W287) - SUM($G$292:V$292))","v":0},{"$f":" X288 * ($E$292 - SUM(X$287:X287) - SUM($G$292:W$292))","v":0},{"$f":" Y288 * ($E$292 - SUM(Y$287:Y287) - SUM($G$292:X$292))","v":0},{"$f":" Z288 * ($E$292 - SUM(Z$287:Z287) - SUM($G$292:Y$292))","v":0},{"$f":" AA288 * ($E$292 - SUM(AA$287:AA287) - SUM($G$292:Z$292))","v":0},{"$f":" AB288 * ($E$292 - SUM(AB$287:AB287) - SUM($G$292:AA$292))","v":0},{"$f":" AC288 * ($E$292 - SUM(AC$287:AC287) - SUM($G$292:AB$292))","v":0},{"$f":" AD288 * ($E$292 - SUM(AD$287:AD287) - SUM($G$292:AC$292))","v":0},{"$f":" AE288 * ($E$292 - SUM(AE$287:AE287) - SUM($G$292:AD$292))","v":0},{"$f":" AF288 * ($E$292 - SUM(AF$287:AF287) - SUM($G$292:AE$292))","v":0},{"$f":" AG288 * ($E$292 - SUM(AG$287:AG287) - SUM($G$292:AF$292))","v":0},{"$f":" AH288 * ($E$292 - SUM(AH$287:AH287) - SUM($G$292:AG$292))","v":0},{"$f":" AI288 * ($E$292 - SUM(AI$287:AI287) - SUM($G$292:AH$292))","v":0},{"$f":" AJ288 * ($E$292 - SUM(AJ$287:AJ287) - SUM($G$292:AI$292))","v":0},{"$f":" AK288 * ($E$292 - SUM(AK$287:AK287) - SUM($G$292:AJ$292))","v":0},{"$f":" AL288 * ($E$292 - SUM(AL$287:AL287) - SUM($G$292:AK$292))","v":0},{"$f":" AM288 * ($E$292 - SUM(AM$287:AM287) - SUM($G$292:AL$292))","v":0},{"$f":" AN288 * ($E$292 - SUM(AN$287:AN287) - SUM($G$292:AM$292))","v":0},{"$f":" AO288 * ($E$292 - SUM(AO$287:AO287) - SUM($G$292:AN$292))","v":0},{"$f":" AP288 * ($E$292 - SUM(AP$287:AP287) - SUM($G$292:AO$292))","v":0},{"$f":" AQ288 * ($E$292 - SUM(AQ$287:AQ287) - SUM($G$292:AP$292))","v":0},{"$f":" AR288 * ($E$292 - SUM(AR$287:AR287) - SUM($G$292:AQ$292))","v":0},{"$f":" AS288 * ($E$292 - SUM(AS$287:AS287) - SUM($G$292:AR$292))","v":0},{"$f":" AT288 * ($E$292 - SUM(AT$287:AT287) - SUM($G$292:AS$292))","v":0},{"$f":" AU288 * ($E$292 - SUM(AU$287:AU287) - SUM($G$292:AT$292))","v":0}]
[null,{"$f":" B295 + 1","v":2},null,"номер",null,null,null,{"$f":" H289 * ($E$292 - SUM(H$287:H288) - SUM($G$292:G$292))","v":0},{"$f":" I289 * ($E$292 - SUM(I$287:I288) - SUM($G$292:H$292))","v":0},{"$f":" J289 * ($E$292 - SUM(J$287:J288) - SUM($G$292:I$292))","v":0},{"$f":" K289 * ($E$292 - SUM(K$287:K288) - SUM($G$292:J$292))","v":0},{"$f":" L289 * ($E$292 - SUM(L$287:L288) - SUM($G$292:K$292))","v":0},{"$f":" M289 * ($E$292 - SUM(M$287:M288) - SUM($G$292:L$292))","v":39},{"$f":" N289 * ($E$292 - SUM(N$287:N288) - SUM($G$292:M$292))","v":35},{"$f":" O289 * ($E$292 - SUM(O$287:O288) - SUM($G$292:N$292))","v":31},{"$f":" P289 * ($E$292 - SUM(P$287:P288) - SUM($G$292:O$292))","v":27},{"$f":" Q289 * ($E$292 - SUM(Q$287:Q288) - SUM($G$292:P$292))","v":23},{"$f":" R289 * ($E$292 - SUM(R$287:R288) - SUM($G$292:Q$292))","v":19},{"$f":" S289 * ($E$292 - SUM(S$287:S288) - SUM($G$292:R$292))","v":15},{"$f":" T289 * ($E$292 - SUM(T$287:T288) - SUM($G$292:S$292))","v":11},{"$f":" U289 * ($E$292 - SUM(U$287:U288) - SUM($G$292:T$292))","v":7},{"$f":" V289 * ($E$292 - SUM(V$287:V288) - SUM($G$292:U$292))","v":3},{"$f":" W289 * ($E$292 - SUM(W$287:W288) - SUM($G$292:V$292))","v":0},{"$f":" X289 * ($E$292 - SUM(X$287:X288) - SUM($G$292:W$292))","v":0},{"$f":" Y289 * ($E$292 - SUM(Y$287:Y288) - SUM($G$292:X$292))","v":0},{"$f":" Z289 * ($E$292 - SUM(Z$287:Z288) - SUM($G$292:Y$292))","v":0},{"$f":" AA289 * ($E$292 - SUM(AA$287:AA288) - SUM($G$292:Z$292))","v":0},{"$f":" AB289 * ($E$292 - SUM(AB$287:AB288) - SUM($G$292:AA$292))","v":0},{"$f":" AC289 * ($E$292 - SUM(AC$287:AC288) - SUM($G$292:AB$292))","v":0},{"$f":" AD289 * ($E$292 - SUM(AD$287:AD288) - SUM($G$292:AC$292))","v":0},{"$f":" AE289 * ($E$292 - SUM(AE$287:AE288) - SUM($G$292:AD$292))","v":0},{"$f":" AF289 * ($E$292 - SUM(AF$287:AF288) - SUM($G$292:AE$292))","v":0},{"$f":" AG289 * ($E$292 - SUM(AG$287:AG288) - SUM($G$292:AF$292))","v":0},{"$f":" AH289 * ($E$292 - SUM(AH$287:AH288) - SUM($G$292:AG$292))","v":0},{"$f":" AI289 * ($E$292 - SUM(AI$287:AI288) - SUM($G$292:AH$292))","v":0},{"$f":" AJ289 * ($E$292 - SUM(AJ$287:AJ288) - SUM($G$292:AI$292))","v":0},{"$f":" AK289 * ($E$292 - SUM(AK$287:AK288) - SUM($G$292:AJ$292))","v":0},{"$f":" AL289 * ($E$292 - SUM(AL$287:AL288) - SUM($G$292:AK$292))","v":0},{"$f":" AM289 * ($E$292 - SUM(AM$287:AM288) - SUM($G$292:AL$292))","v":0},{"$f":" AN289 * ($E$292 - SUM(AN$287:AN288) - SUM($G$292:AM$292))","v":0},{"$f":" AO289 * ($E$292 - SUM(AO$287:AO288) - SUM($G$292:AN$292))","v":0},{"$f":" AP289 * ($E$292 - SUM(AP$287:AP288) - SUM($G$292:AO$292))","v":0},{"$f":" AQ289 * ($E$292 - SUM(AQ$287:AQ288) - SUM($G$292:AP$292))","v":0},{"$f":" AR289 * ($E$292 - SUM(AR$287:AR288) - SUM($G$292:AQ$292))","v":0},{"$f":" AS289 * ($E$292 - SUM(AS$287:AS288) - SUM($G$292:AR$292))","v":0},{"$f":" AT289 * ($E$292 - SUM(AT$287:AT288) - SUM($G$292:AS$292))","v":0},{"$f":" AU289 * ($E$292 - SUM(AU$287:AU288) - SUM($G$292:AT$292))","v":0}]
[null,{"$f":" B296 + 1","v":3},null,"номер",null,null,null,{"$f":" H290 * ($E$292 - SUM(H$287:H289) - SUM($G$292:G$292))","v":0},{"$f":" I290 * ($E$292 - SUM(I$287:I289) - SUM($G$292:H$292))","v":0},{"$f":" J290 * ($E$292 - SUM(J$287:J289) - SUM($G$292:I$292))","v":0},{"$f":" K290 * ($E$292 - SUM(K$287:K289) - SUM($G$292:J$292))","v":0},{"$f":" L290 * ($E$292 - SUM(L$287:L289) - SUM($G$292:K$292))","v":0},{"$f":" M290 * ($E$292 - SUM(M$287:M289) - SUM($G$292:L$292))","v":38},{"$f":" N290 * ($E$292 - SUM(N$287:N289) - SUM($G$292:M$292))","v":34},{"$f":" O290 * ($E$292 - SUM(O$287:O289) - SUM($G$292:N$292))","v":30},{"$f":" P290 * ($E$292 - SUM(P$287:P289) - SUM($G$292:O$292))","v":26},{"$f":" Q290 * ($E$292 - SUM(Q$287:Q289) - SUM($G$292:P$292))","v":22},{"$f":" R290 * ($E$292 - SUM(R$287:R289) - SUM($G$292:Q$292))","v":18},{"$f":" S290 * ($E$292 - SUM(S$287:S289) - SUM($G$292:R$292))","v":14},{"$f":" T290 * ($E$292 - SUM(T$287:T289) - SUM($G$292:S$292))","v":10},{"$f":" U290 * ($E$292 - SUM(U$287:U289) - SUM($G$292:T$292))","v":6},{"$f":" V290 * ($E$292 - SUM(V$287:V289) - SUM($G$292:U$292))","v":2},{"$f":" W290 * ($E$292 - SUM(W$287:W289) - SUM($G$292:V$292))","v":0},{"$f":" X290 * ($E$292 - SUM(X$287:X289) - SUM($G$292:W$292))","v":0},{"$f":" Y290 * ($E$292 - SUM(Y$287:Y289) - SUM($G$292:X$292))","v":0},{"$f":" Z290 * ($E$292 - SUM(Z$287:Z289) - SUM($G$292:Y$292))","v":0},{"$f":" AA290 * ($E$292 - SUM(AA$287:AA289) - SUM($G$292:Z$292))","v":0},{"$f":" AB290 * ($E$292 - SUM(AB$287:AB289) - SUM($G$292:AA$292))","v":0},{"$f":" AC290 * ($E$292 - SUM(AC$287:AC289) - SUM($G$292:AB$292))","v":0},{"$f":" AD290 * ($E$292 - SUM(AD$287:AD289) - SUM($G$292:AC$292))","v":0},{"$f":" AE290 * ($E$292 - SUM(AE$287:AE289) - SUM($G$292:AD$292))","v":0},{"$f":" AF290 * ($E$292 - SUM(AF$287:AF289) - SUM($G$292:AE$292))","v":0},{"$f":" AG290 * ($E$292 - SUM(AG$287:AG289) - SUM($G$292:AF$292))","v":0},{"$f":" AH290 * ($E$292 - SUM(AH$287:AH289) - SUM($G$292:AG$292))","v":0},{"$f":" AI290 * ($E$292 - SUM(AI$287:AI289) - SUM($G$292:AH$292))","v":0},{"$f":" AJ290 * ($E$292 - SUM(AJ$287:AJ289) - SUM($G$292:AI$292))","v":0},{"$f":" AK290 * ($E$292 - SUM(AK$287:AK289) - SUM($G$292:AJ$292))","v":0},{"$f":" AL290 * ($E$292 - SUM(AL$287:AL289) - SUM($G$292:AK$292))","v":0},{"$f":" AM290 * ($E$292 - SUM(AM$287:AM289) - SUM($G$292:AL$292))","v":0},{"$f":" AN290 * ($E$292 - SUM(AN$287:AN289) - SUM($G$292:AM$292))","v":0},{"$f":" AO290 * ($E$292 - SUM(AO$287:AO289) - SUM($G$292:AN$292))","v":0},{"$f":" AP290 * ($E$292 - SUM(AP$287:AP289) - SUM($G$292:AO$292))","v":0},{"$f":" AQ290 * ($E$292 - SUM(AQ$287:AQ289) - SUM($G$292:AP$292))","v":0},{"$f":" AR290 * ($E$292 - SUM(AR$287:AR289) - SUM($G$292:AQ$292))","v":0},{"$f":" AS290 * ($E$292 - SUM(AS$287:AS289) - SUM($G$292:AR$292))","v":0},{"$f":" AT290 * ($E$292 - SUM(AT$287:AT289) - SUM($G$292:AS$292))","v":0},{"$f":" AU290 * ($E$292 - SUM(AU$287:AU289) - SUM($G$292:AT$292))","v":0}]
[null,4,null,"номер",null,null,null,{"$f":" H291 * ($E$292 - SUM(H$287:H290) - SUM($G$292:G$292))","v":0},{"$f":" I291 * ($E$292 - SUM(I$287:I290) - SUM($G$292:H$292))","v":0},{"$f":" J291 * ($E$292 - SUM(J$287:J290) - SUM($G$292:I$292))","v":0},{"$f":" K291 * ($E$292 - SUM(K$287:K290) - SUM($G$292:J$292))","v":0},{"$f":" L291 * ($E$292 - SUM(L$287:L290) - SUM($G$292:K$292))","v":0},{"$f":" M291 * ($E$292 - SUM(M$287:M290) - SUM($G$292:L$292))","v":37},{"$f":" N291 * ($E$292 - SUM(N$287:N290) - SUM($G$292:M$292))","v":33},{"$f":" O291 * ($E$292 - SUM(O$287:O290) - SUM($G$292:N$292))","v":29},{"$f":" P291 * ($E$292 - SUM(P$287:P290) - SUM($G$292:O$292))","v":25},{"$f":" Q291 * ($E$292 - SUM(Q$287:Q290) - SUM($G$292:P$292))","v":21},{"$f":" R291 * ($E$292 - SUM(R$287:R290) - SUM($G$292:Q$292))","v":17},{"$f":" S291 * ($E$292 - SUM(S$287:S290) - SUM($G$292:R$292))","v":13},{"$f":" T291 * ($E$292 - SUM(T$287:T290) - SUM($G$292:S$292))","v":9},{"$f":" U291 * ($E$292 - SUM(U$287:U290) - SUM($G$292:T$292))","v":5},{"$f":" V291 * ($E$292 - SUM(V$287:V290) - SUM($G$292:U$292))","v":1},{"$f":" W291 * ($E$292 - SUM(W$287:W290) - SUM($G$292:V$292))","v":0},{"$f":" X291 * ($E$292 - SUM(X$287:X290) - SUM($G$292:W$292))","v":0},{"$f":" Y291 * ($E$292 - SUM(Y$287:Y290) - SUM($G$292:X$292))","v":0},{"$f":" Z291 * ($E$292 - SUM(Z$287:Z290) - SUM($G$292:Y$292))","v":0},{"$f":" AA291 * ($E$292 - SUM(AA$287:AA290) - SUM($G$292:Z$292))","v":0},{"$f":" AB291 * ($E$292 - SUM(AB$287:AB290) - SUM($G$292:AA$292))","v":0},{"$f":" AC291 * ($E$292 - SUM(AC$287:AC290) - SUM($G$292:AB$292))","v":0},{"$f":" AD291 * ($E$292 - SUM(AD$287:AD290) - SUM($G$292:AC$292))","v":0},{"$f":" AE291 * ($E$292 - SUM(AE$287:AE290) - SUM($G$292:AD$292))","v":0},{"$f":" AF291 * ($E$292 - SUM(AF$287:AF290) - SUM($G$292:AE$292))","v":0},{"$f":" AG291 * ($E$292 - SUM(AG$287:AG290) - SUM($G$292:AF$292))","v":0},{"$f":" AH291 * ($E$292 - SUM(AH$287:AH290) - SUM($G$292:AG$292))","v":0},{"$f":" AI291 * ($E$292 - SUM(AI$287:AI290) - SUM($G$292:AH$292))","v":0},{"$f":" AJ291 * ($E$292 - SUM(AJ$287:AJ290) - SUM($G$292:AI$292))","v":0},{"$f":" AK291 * ($E$292 - SUM(AK$287:AK290) - SUM($G$292:AJ$292))","v":0},{"$f":" AL291 * ($E$292 - SUM(AL$287:AL290) - SUM($G$292:AK$292))","v":0},{"$f":" AM291 * ($E$292 - SUM(AM$287:AM290) - SUM($G$292:AL$292))","v":0},{"$f":" AN291 * ($E$292 - SUM(AN$287:AN290) - SUM($G$292:AM$292))","v":0},{"$f":" AO291 * ($E$292 - SUM(AO$287:AO290) - SUM($G$292:AN$292))","v":0},{"$f":" AP291 * ($E$292 - SUM(AP$287:AP290) - SUM($G$292:AO$292))","v":0},{"$f":" AQ291 * ($E$292 - SUM(AQ$287:AQ290) - SUM($G$292:AP$292))","v":0},{"$f":" AR291 * ($E$292 - SUM(AR$287:AR290) - SUM($G$292:AQ$292))","v":0},{"$f":" AS291 * ($E$292 - SUM(AS$287:AS290) - SUM($G$292:AR$292))","v":0},{"$f":" AT291 * ($E$292 - SUM(AT$287:AT290) - SUM($G$292:AS$292))","v":0},{"$f":" AU291 * ($E$292 - SUM(AU$287:AU290) - SUM($G$292:AT$292))","v":0}]
[]
[null,"Расчет процентов по рыночной ставке"]
[]
[null,"Баланс долга"]
[]
[null,"Баланс, н.п.",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H311","v":0},{"$f":" I311","v":1971.5817082841197},8467.4773103893331,16701.817376958359,29154.150592623693,40845.982598588591,37958.746436976093,34854.967563242659,31518.405273979224,27931.600813021032,24075.786017490977,19930.785112296173,15474.909139211759,10684.842468146016,5535.5207967503457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Выборка",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H305:AU305)","v":35249.130408168436},null,null,{"$f":" H321","v":1893.2270814744429},{"$f":" I321","v":6107.7845887636959},7315.6164462551333,10779.718783078943,9152.7835085962233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Капитализация процента",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H306:AU306)","v":5596.852190420158},null,null,{"$f":" H328","v":78.354626809677086},388.11101334151647,918.72362031389173,1672.6144325863877,2539.0484973686853,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Погашение",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H307:AU307)","v":-40845.982598588569},null,null,{"$f":" H335","v":0},{"$f":" I335","v":0},0,0,0,-2887.2361616124927,-3103.7788737334281,-3336.5622892634333,-3586.8044609581893,-3855.8147955300524,-4145.0009051948045,-4455.8759730844131,-4790.0666710657424,-5149.3216713956708,-5535.5207967503447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс, к.п.",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H341","v":1971.5817082841197},{"$f":" I341","v":8467.4773103893331},16701.817376958359,29154.150592623693,40845.982598588591,37958.746436976093,34854.967563242659,31518.405273979224,27931.600813021032,24075.786017490977,19930.785112296173,15474.909139211759,10684.842468146016,5535.5207967503457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Баланс, н.п."]
[null,1,null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" IF(AND(ISBLANK(G$341), ISBLANK(H337)), 0, IF(ISBLANK(H337), G$341, H337))","v":0},{"$f":" IF(AND(ISBLANK(H$341), ISBLANK(I337)), 0, IF(ISBLANK(I337), H$341, I337))","v":1971.5817082841197},8467.4773103893331,16701.817376958359,29154.150592623693,40845.982598588591,37958.746436976093,34854.967563242659,31518.405273979224,27931.600813021032,24075.786017490977,19930.785112296173,15474.909139211759,10684.842468146016,5535.5207967503457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B311 + 1","v":2},null,"млн руб.",null,null,null,343.18398156208656,{"$f":" IF(AND(ISBLANK(H$341), ISBLANK(I338)), 0, IF(ISBLANK(I338), H$341, I338))","v":2647.946255429978},{"$f":" IF(AND(ISBLANK(I$341), ISBLANK(J338)), 0, IF(ISBLANK(J338), I$341, J338))","v":9213.2983973309092},17906.083138837475,30217.709633531966,40143.629637975435,37203.717004316954,34043.310923134086,30645.874385862506,26993.630108295562,23067.467509911097,18846.842716647803,14309.67106388976,9432.2115371748696,4188.9425459563627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B312 + 1","v":3},null,"млн руб.",null,null,null,1135.7346869452085,5482.5135294043848,{"$f":" IF(AND(ISBLANK(I$341), ISBLANK(J339)), 0, IF(ISBLANK(J339), I$341, J339))","v":12817.814580070206},23311.184791101372,35238.160421825356,39428.462527765492,36434.91236084127,33216.845931397722,29757.424519745917,26038.54650222023,22040.752633380118,17743.124224376999,13123.173684698648,8156.7268545444231,2817.7965121286334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",null,null,null,1869.1424940472232,8116.7162005521513,{"$f":" IF(AND(ISBLANK(I$341), ISBLANK(J340)), 0, IF(ISBLANK(J340), I$341, J340))","v":16199.518582051638},28368.282090451023,39980.702496588136,38700.247478910955,35652.08118332264,32375.302415565198,28852.765240225955,25066.03777673627,20995.305753484863,16619.268828489599,11915.029134119693,6857.9714626720488,1421.6344658658311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Выборка"]
[null,1,null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H223","v":340.08165449845359},{"$f":" I223","v":634.60476990390418},585.98976633501684,891.41600153490253,526.8471350685893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B317 + 1","v":2},null,"млн руб.",null,null,null,{"$f":" H224","v":779.18152250535945},2761.0692473023546,3405.3585247371784,5032.5042914953892,4428.7404286720721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B318 + 1","v":3},null,"млн руб.",null,null,null,{"$f":" H225","v":706.24420885056338},2511.2678586201782,3119.3920561454065,4589.9233712105843,4062.5758564523362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",null,null,null,{"$f":" H226","v":67.719695620066517},200.84271293725914,204.87609903753173,265.87511883806667,134.62008840322562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H321:AU321)","v":35249.130408168436},null,null,{"$f":" SUM(H317:H320)","v":1893.2270814744429},{"$f":" SUM(I317:I320)","v":6107.7845887636959},7315.6164462551333,10779.718783078943,9152.7835085962233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Проценты капитализированные"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H324:AU324)","v":1054.2550910960399},null,null,{"$f":" IF(H275, H350 - H357, 0)","v":3.1023270636329876},{"$f":" IF(I275, I350 - I357, 0)","v":41.759777241954133},159.83132060655871,312.84976034421254,536.71190583968155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B324 + 1","v":2},null,"млн руб.",{"$f":" SUM(H325:AU325)","v":1250.3325879417612},null,null,{"$f":" IF(H276, H351 - H358, 0)","v":13.369182877762604},{"$f":" IF(I276, I351 - I358, 0)","v":73.498026672052106},199.15765800211858,372.59736076850658,591.71035962132112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B325 + 1","v":3},null,"млн руб.",1559.5505030645772,null,null,{"$f":" IF(H277, H352 - H359, 0)","v":27.163598251451386},{"$f":" IF(I277, I352 - I359, 0)","v":122.93481252758845},262.31194583602536,467.17392813906565,679.96621831044638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",1732.7140083177801,null,null,{"$f":" IF(H278, H353 - H360, 0)","v":34.719518616830101},{"$f":" IF(I278, I353 - I360, 0)","v":149.91839689992179},297.42269586918917,519.99338333460287,730.66001359723612,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H328:AU328)","v":5596.852190420158},null,null,{"$f":" SUM(H324:H327)","v":78.354626809677086},{"$f":" SUM(I324:I327)","v":388.11101334151647},{"$f":" SUM(J324:J327)","v":918.72362031389173},{"$f":" SUM(K324:K327)","v":1672.6144325863877},{"$f":" SUM(L324:L327)","v":2539.0484973686853},{"$f":" SUM(M324:M327)","v":0},{"$f":" SUM(N324:N327)","v":0},{"$f":" SUM(O324:O327)","v":0},{"$f":" SUM(P324:P327)","v":0},{"$f":" SUM(Q324:Q327)","v":0},{"$f":" SUM(R324:R327)","v":0},{"$f":" SUM(S324:S327)","v":0},{"$f":" SUM(T324:T327)","v":0},{"$f":" SUM(U324:U327)","v":0},{"$f":" SUM(V324:V327)","v":0},{"$f":" SUM(W324:W327)","v":0},{"$f":" SUM(X324:X327)","v":0},{"$f":" SUM(Y324:Y327)","v":0},{"$f":" SUM(Z324:Z327)","v":0},{"$f":" SUM(AA324:AA327)","v":0},{"$f":" SUM(AB324:AB327)","v":0},{"$f":" SUM(AC324:AC327)","v":0},{"$f":" SUM(AD324:AD327)","v":0},{"$f":" SUM(AE324:AE327)","v":0},{"$f":" SUM(AF324:AF327)","v":0},{"$f":" SUM(AG324:AG327)","v":0},{"$f":" SUM(AH324:AH327)","v":0},{"$f":" SUM(AI324:AI327)","v":0},{"$f":" SUM(AJ324:AJ327)","v":0},{"$f":" SUM(AK324:AK327)","v":0},{"$f":" SUM(AL324:AL327)","v":0},{"$f":" SUM(AM324:AM327)","v":0},{"$f":" SUM(AN324:AN327)","v":0},{"$f":" SUM(AO324:AO327)","v":0},{"$f":" SUM(AP324:AP327)","v":0},{"$f":" SUM(AQ324:AQ327)","v":0},{"$f":" SUM(AR324:AR327)","v":0},{"$f":" SUM(AS324:AS327)","v":0},{"$f":" SUM(AT324:AT327)","v":0},{"$f":" SUM(AU324:AU327)","v":0}]
[]
[null,"Погашение тела долга"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H331:AU331)","v":-9936.2487865384301},null,null,{"$f":" IFERROR(PPMT(H$252, H288, H295, H311), 0)","v":0},{"$f":" IFERROR(PPMT(I$252, I288, I295, I311), 0)","v":0},0,0,0,-702.35296061315307,-755.02943265913871,-811.65664010857415,-872.53088811671682,-937.97070472547,-1008.3185075798799,-1083.9423956483706,-1165.2380753219977,-1252.6309309711473,-1346.5782507939828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B331 + 1","v":2},null,"млн руб.",{"$f":" SUM(H332:AU332)","v":-10117.531682064973},null,null,{"$f":" IFERROR(PPMT(H$252, H289, H296, H312), 0)","v":0},0,0,0,0,-715.16711020993955,-768.80464347568466,-826.4649917363605,-888.44986611658715,-955.08360607533086,-1026.7148765309801,-1103.7184922708032,-1186.4973791911129,-1275.4846826304463,-1371.1460338277291,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B332 + 1","v":3},null,"млн руб.",-10302.122011706393,null,null,0,0,0,0,0,-728.2150488545368,-782.83117751862687,-841.54351583252321,-904.65927951996218,-972.50872548395921,-1045.4468798952555,-1123.8553958873993,-1208.1445505789538,-1298.7553918723745,-1396.1620462628023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",-10490.080118278773,null,null,0,0,0,0,0,-741.50104193486334,-797.11362007997798,-856.89714158597565,-921.16442720492364,-990.25175924529231,-1064.5206411886891,-1144.3596892778403,-1230.1866659736775,-1322.4506659217031,-1421.6344658658309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H335:AU335)","v":-40845.982598588569},null,null,{"$f":" SUM(H331:H334)","v":0},{"$f":" SUM(I331:I334)","v":0},{"$f":" SUM(J331:J334)","v":0},{"$f":" SUM(K331:K334)","v":0},{"$f":" SUM(L331:L334)","v":0},{"$f":" SUM(M331:M334)","v":-2887.2361616124927},{"$f":" SUM(N331:N334)","v":-3103.7788737334281},{"$f":" SUM(O331:O334)","v":-3336.5622892634333},{"$f":" SUM(P331:P334)","v":-3586.8044609581893},{"$f":" SUM(Q331:Q334)","v":-3855.8147955300524},{"$f":" SUM(R331:R334)","v":-4145.0009051948045},{"$f":" SUM(S331:S334)","v":-4455.8759730844131},{"$f":" SUM(T331:T334)","v":-4790.0666710657424},{"$f":" SUM(U331:U334)","v":-5149.3216713956708},{"$f":" SUM(V331:V334)","v":-5535.5207967503447},{"$f":" SUM(W331:W334)","v":0},{"$f":" SUM(X331:X334)","v":0},{"$f":" SUM(Y331:Y334)","v":0},{"$f":" SUM(Z331:Z334)","v":0},{"$f":" SUM(AA331:AA334)","v":0},{"$f":" SUM(AB331:AB334)","v":0},{"$f":" SUM(AC331:AC334)","v":0},{"$f":" SUM(AD331:AD334)","v":0},{"$f":" SUM(AE331:AE334)","v":0},{"$f":" SUM(AF331:AF334)","v":0},{"$f":" SUM(AG331:AG334)","v":0},{"$f":" SUM(AH331:AH334)","v":0},{"$f":" SUM(AI331:AI334)","v":0},{"$f":" SUM(AJ331:AJ334)","v":0},{"$f":" SUM(AK331:AK334)","v":0},{"$f":" SUM(AL331:AL334)","v":0},{"$f":" SUM(AM331:AM334)","v":0},{"$f":" SUM(AN331:AN334)","v":0},{"$f":" SUM(AO331:AO334)","v":0},{"$f":" SUM(AP331:AP334)","v":0},{"$f":" SUM(AQ331:AQ334)","v":0},{"$f":" SUM(AR331:AR334)","v":0},{"$f":" SUM(AS331:AS334)","v":0},{"$f":" SUM(AT331:AT334)","v":0},{"$f":" SUM(AU331:AU334)","v":0}]
[]
[null,"Баланс, к.п."]
[null,1,null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H311 + H317 + H324 + H331","v":343.18398156208656},{"$f":" I311 + I317 + I324 + I331","v":2647.946255429978},9213.2983973309092,17906.083138837475,30217.709633531966,40143.629637975435,37203.717004316954,34043.310923134086,30645.874385862506,26993.630108295562,23067.467509911097,18846.842716647803,14309.67106388976,9432.2115371748696,4188.9425459563627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B338 + 1","v":2},null,"млн руб.",null,null,null,{"$f":" H312 + H318 + H325 + H332","v":1135.7346869452085},{"$f":" I312 + I318 + I325 + I332","v":5482.5135294043848},12817.814580070206,23311.184791101372,35238.160421825356,39428.462527765492,36434.91236084127,33216.845931397722,29757.424519745917,26038.54650222023,22040.752633380118,17743.124224376999,13123.173684698648,8156.7268545444231,2817.7965121286334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B339 + 1","v":3},null,"млн руб.",null,null,null,{"$f":" H313 + H319 + H326 + H333","v":1869.1424940472232},{"$f":" I313 + I319 + I326 + I333","v":8116.7162005521513},16199.518582051638,28368.282090451023,39980.702496588136,38700.247478910955,35652.08118332264,32375.302415565198,28852.765240225955,25066.03777673627,20995.305753484863,16619.268828489599,11915.029134119693,6857.9714626720488,1421.6344658658311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",null,null,null,{"$f":" H314 + H320 + H327 + H334","v":1971.5817082841197},{"$f":" I314 + I320 + I327 + I334","v":8467.4773103893331},16701.817376958359,29154.150592623693,40845.982598588591,37958.746436976093,34854.967563242659,31518.405273979224,27931.600813021032,24075.786017490977,19930.785112296173,15474.909139211759,10684.842468146016,5535.5207967503457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Расчет процентов по долгу"]
[]
[null,"Ставка процента",null,"(%)",null,null,null,{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$167 * Вводные!$E$16","v":7.4999999999999997E-2}]
[null,"Квартальная ставка процента",null,"(%)",null,null,null,{"$f":" (1 + H$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + I$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + J$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + K$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + L$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + M$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + N$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + O$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + P$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + Q$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + R$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + S$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + T$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + U$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + V$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + W$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + X$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + Y$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + Z$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AA$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AB$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AC$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AD$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AE$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AF$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AG$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AH$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AI$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AJ$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AK$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AL$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AM$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AN$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AO$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AP$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AQ$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AR$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AS$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AT$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2},{"$f":" (1 + AU$345) ^ (1 / Вводные!$E$14) - 1","v":1.8244601098569957E-2}]
[null,"Временной фактор",null,"(%)",null,null,null,{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5},{"$f":" Вводные!$E$17","v":0.5}]
[]
[null,"Проценты начисленные"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H350:AU350)","v":5593.7225005929204},null,null,{"$f":" (H311 + H317 * H$347) * H$346","v":3.1023270636329876},{"$f":" (I311 + I317 * I$347) * I$346","v":41.759777241954133},159.83132060655871,312.84976034421254,536.71190583968155,745.2186589903788,692.54218694439248,635.91497949495727,575.04073148681448,509.60091487806102,439.25311202365106,363.62922395516051,282.33354428153314,194.94068863238374,100.9933688095482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B350 + 1","v":2},null,"млн руб.",{"$f":" SUM(H351:AU351)","v":5608.5171019120971},null,null,{"$f":" (H312 + H318 * H$347) * H$346","v":13.369182877762604},73.498026672052106,199.15765800211858,372.59736076850658,591.71035962132112,732.40450939359209,678.76697612784687,621.1066278671708,559.12175348694393,492.48801352820027,420.85674307255078,343.85312733272769,261.07424041241785,172.08693697308485,76.425585775801892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B351 + 1","v":3},null,"млн руб.",5733.1446873934956,null,null,27.163598251451386,122.93481252758845,262.31194583602536,467.17392813906565,679.96621831044638,719.35657074899473,664.74044208490477,606.02810377100786,542.91234008356889,475.06289411957209,402.12473970827557,323.71622371613182,239.42706902457729,148.81622773115626,51.409573340728656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",5718.3500860743179,null,null,34.719518616830101,149.91839689992179,297.42269586918917,519.99338333460287,730.66001359723612,706.07057766866797,650.45799952355355,590.67447801755543,526.40719239860755,457.3198603582386,383.05097841484206,303.21193032569079,217.38495362985321,125.12095368182787,25.937153737700655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H354:AU354)","v":22653.734375972832},null,null,{"$f":" SUM(H350:H353)","v":78.354626809677086},{"$f":" SUM(I350:I353)","v":388.11101334151647},918.72362031389173,1672.6144325863877,2539.0484973686853,2903.0503168016339,2686.5076046806976,2453.7241891506915,2203.482017455935,1934.4716828840719,1645.2855732193195,1334.4105053297108,1000.2198073483817,640.9648070184528,254.76568166377939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Проценты уплаченные"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H357:AU357)","v":4539.4674094968805},null,null,{"$f":" H350 * H288","v":0},{"$f":" I350 * I288","v":0},0,0,0,745.2186589903788,692.54218694439248,635.91497949495727,575.04073148681448,509.60091487806102,439.25311202365106,363.62922395516051,282.33354428153314,194.94068863238374,100.9933688095482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B357 + 1","v":2},null,"млн руб.",{"$f":" SUM(H358:AU358)","v":4358.1845139703364},null,null,{"$f":" H351 * H289","v":0},0,0,0,0,732.40450939359209,678.76697612784687,621.1066278671708,559.12175348694393,492.48801352820027,420.85674307255078,343.85312733272769,261.07424041241785,172.08693697308485,76.425585775801892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B358 + 1","v":3},null,"млн руб.",4173.5941843289183,null,null,0,0,0,0,0,719.35657074899473,664.74044208490477,606.02810377100786,542.91234008356889,475.06289411957209,402.12473970827557,323.71622371613182,239.42706902457729,148.81622773115626,51.409573340728656,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",3985.6360777565374,null,null,0,0,0,0,0,706.07057766866797,650.45799952355355,590.67447801755543,526.40719239860755,457.3198603582386,383.05097841484206,303.21193032569079,217.38495362985321,125.12095368182787,25.937153737700655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H361:AU361)","v":17056.882185552673},null,null,{"$f":" SUM(H357:H360)","v":0},{"$f":" SUM(I357:I360)","v":0},0,0,0,2903.0503168016339,2686.5076046806976,2453.7241891506915,2203.482017455935,1934.4716828840719,1645.2855732193195,1334.4105053297108,1000.2198073483817,640.9648070184528,254.76568166377939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Субсидирование процентной ставки",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H363:AU363)","v":-2.2737367544323206E-13},null,null,{"$f":" MIN(H335 - H361 - H241 + H267, 0)","v":0},{"$f":" MIN(I335 - I361 - I241 + I267, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,-2.2737367544323206E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Расчёт структуры финансирования"]
[]
[null,"Без учёта капитализированного процента"]
[]
[null,"Собственный капитал"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H370:AU370)","v":2267.0942425195217},null,null,{"$f":" - MIN(H188, 0) * $F$384","v":227.54839021593784},434.20578720045728,433.28152971842684,677.70393711505847,494.35459826964137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B370 + 1","v":2},null,"млн руб.",{"$f":" SUM(H371:AU371)","v":11271.324699926041},null,null,{"$f":" - MIN(H189, 0) * $F$384","v":523.01946377097636},1860.3123053141171,2323.3477252920175,3454.3621572018619,3110.2830483470675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B371 + 1","v":3},null,"млн руб.",10408.815701669933,null,null,{"$f":" - MIN(H190, 0) * $F$384","v":478.07309876742931},1706.961189087476,2149.5445563198782,3184.5286283108071,2889.7082291843435,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",1044.6795454421747,null,null,{"$f":" - MIN(H191, 0) * $F$384","v":54.405002044532381},173.87338113148527,215.89678492347161,315.9149814479386,284.58939589474676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,"млн руб.",24991.914189557669,null,null,{"$f":" SUM(H370:H373)","v":1283.045954798876},{"$f":" SUM(I370:I373)","v":4175.352662733535},5122.0705962537941,7632.5097040756664,6778.9352716958001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Долговое финансирование"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H377:AU377)","v":3400.6413637792825},null,null,{"$f":" - MIN(H188, 0) * Вводные!$E$171","v":341.32258532390676},{"$f":" - MIN(I188, 0) * Вводные!$E$171","v":651.30868080068581},{"$f":" - MIN(J188, 0) * Вводные!$E$171","v":649.92229457764017},{"$f":" - MIN(K188, 0) * Вводные!$E$171","v":1016.5559056725875},{"$f":" - MIN(L188, 0) * Вводные!$E$171","v":741.53189740446203},{"$f":" - MIN(M188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(N188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(O188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(P188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(Q188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(R188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(S188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(T188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(U188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(V188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(W188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(X188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(Y188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(Z188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AA188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AB188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AC188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AD188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AE188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AF188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AG188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AH188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AI188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AJ188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AK188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AL188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AM188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AN188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AO188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AP188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AQ188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AR188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AS188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AT188, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AU188, 0) * Вводные!$E$171","v":0}]
[null,{"$f":" B377 + 1","v":2},null,"млн руб.",{"$f":" SUM(H378:AU378)","v":16906.98704988906},null,null,{"$f":" - MIN(H189, 0) * Вводные!$E$171","v":784.52919565646459},{"$f":" - MIN(I189, 0) * Вводные!$E$171","v":2790.4684579711757},{"$f":" - MIN(J189, 0) * Вводные!$E$171","v":3485.0215879380257},{"$f":" - MIN(K189, 0) * Вводные!$E$171","v":5181.543235802792},{"$f":" - MIN(L189, 0) * Вводные!$E$171","v":4665.424572520601},{"$f":" - MIN(M189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(N189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(O189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(P189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(Q189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(R189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(S189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(T189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(U189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(V189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(W189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(X189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(Y189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(Z189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AA189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AB189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AC189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AD189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AE189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AF189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AG189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AH189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AI189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AJ189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AK189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AL189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AM189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AN189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AO189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AP189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AQ189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AR189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AS189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AT189, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AU189, 0) * Вводные!$E$171","v":0}]
[null,{"$f":" B378 + 1","v":3},null,"млн руб.",15613.2235525049,null,null,{"$f":" - MIN(H190, 0) * Вводные!$E$171","v":717.10964815114392},{"$f":" - MIN(I190, 0) * Вводные!$E$171","v":2560.4417836312136},{"$f":" - MIN(J190, 0) * Вводные!$E$171","v":3224.3168344798169},{"$f":" - MIN(K190, 0) * Вводные!$E$171","v":4776.7929424662107},{"$f":" - MIN(L190, 0) * Вводные!$E$171","v":4334.5623437765144},{"$f":" - MIN(M190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(N190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(O190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(P190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(Q190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(R190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(S190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(T190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(U190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(V190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(W190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(X190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(Y190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(Z190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AA190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AB190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AC190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AD190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AE190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AF190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AG190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AH190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AI190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AJ190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AK190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AL190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AM190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AN190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AO190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AP190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AQ190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AR190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AS190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AT190, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AU190, 0) * Вводные!$E$171","v":0}]
[null,4,null,"млн руб.",1567.0193181632619,null,null,{"$f":" - MIN(H191, 0) * Вводные!$E$171","v":81.607503066798557},{"$f":" - MIN(I191, 0) * Вводные!$E$171","v":260.8100716972279},{"$f":" - MIN(J191, 0) * Вводные!$E$171","v":323.84517738520742},{"$f":" - MIN(K191, 0) * Вводные!$E$171","v":473.87247217190787},{"$f":" - MIN(L191, 0) * Вводные!$E$171","v":426.88409384212014},{"$f":" - MIN(M191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(N191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(O191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(P191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(Q191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(R191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(S191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(T191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(U191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(V191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(W191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(X191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(Y191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(Z191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AA191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AB191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AC191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AD191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AE191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AF191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AG191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AH191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AI191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AJ191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AK191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AL191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AM191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AN191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AO191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AP191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AQ191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AR191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AS191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AT191, 0) * Вводные!$E$171","v":0},{"$f":" - MIN(AU191, 0) * Вводные!$E$171","v":0}]
[null,"Итого",null,"млн руб.",37487.871284336507,null,null,{"$f":" SUM(H377:H380)","v":1924.5689321983136},{"$f":" SUM(I377:I380)","v":6263.028994100303},{"$f":" SUM(J377:J380)","v":7683.1058943806902},{"$f":" SUM(K377:K380)","v":11448.7645561135},{"$f":" SUM(L377:L380)","v":10168.402907543697},{"$f":" SUM(M377:M380)","v":0},{"$f":" SUM(N377:N380)","v":0},{"$f":" SUM(O377:O380)","v":0},{"$f":" SUM(P377:P380)","v":0},{"$f":" SUM(Q377:Q380)","v":0},{"$f":" SUM(R377:R380)","v":0},{"$f":" SUM(S377:S380)","v":0},{"$f":" SUM(T377:T380)","v":0},{"$f":" SUM(U377:U380)","v":0},{"$f":" SUM(V377:V380)","v":0},{"$f":" SUM(W377:W380)","v":0},{"$f":" SUM(X377:X380)","v":0},{"$f":" SUM(Y377:Y380)","v":0},{"$f":" SUM(Z377:Z380)","v":0},{"$f":" SUM(AA377:AA380)","v":0},{"$f":" SUM(AB377:AB380)","v":0},{"$f":" SUM(AC377:AC380)","v":0},{"$f":" SUM(AD377:AD380)","v":0},{"$f":" SUM(AE377:AE380)","v":0},{"$f":" SUM(AF377:AF380)","v":0},{"$f":" SUM(AG377:AG380)","v":0},{"$f":" SUM(AH377:AH380)","v":0},{"$f":" SUM(AI377:AI380)","v":0},{"$f":" SUM(AJ377:AJ380)","v":0},{"$f":" SUM(AK377:AK380)","v":0},{"$f":" SUM(AL377:AL380)","v":0},{"$f":" SUM(AM377:AM380)","v":0},{"$f":" SUM(AN377:AN380)","v":0},{"$f":" SUM(AO377:AO380)","v":0},{"$f":" SUM(AP377:AP380)","v":0},{"$f":" SUM(AQ377:AQ380)","v":0},{"$f":" SUM(AR377:AR380)","v":0},{"$f":" SUM(AS377:AS380)","v":0},{"$f":" SUM(AT377:AT380)","v":0},{"$f":" SUM(AU377:AU380)","v":0}]
[]
[null,"Расчёт структуры финансирования без учёта капитализированного процента"]
[null,"Собственный капитал",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H374:AU374)","v":24991.914189557669},{"$f":" Вводные!$E170","v":0.4},null,{"$f":" IFERROR(H374 / (H$374 + H$381), 0)","v":0.40000000000000008},{"$f":" IFERROR(I374 / (I$374 + I$381), 0)","v":0.4},0.40000000000000008,0.4,0.40000000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Долговое финансирование",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H381:AU381)","v":37487.871284336507},{"$f":" Вводные!$E171","v":0.6},null,{"$f":" IFERROR(H381 / (H$374 + H$381), 0)","v":0.6},{"$f":" IFERROR(I381 / (I$374 + I$381), 0)","v":0.60000000000000009},0.6,0.6,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H386:AU386)","v":0},{"$f":"SUM(F384:F385)","v":1}]
[]
[null,"С учётом капитализированного процента"]
[]
[null,"Потребности в финансировании в текущем периоде"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H391:AU391)","v":5667.7356062988038},null,null,{"$f":" - MIN(H188, 0)","v":568.87097553984461},1085.5144680011431,1083.2038242960671,1694.259842787646,1235.8864956741033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B391 + 1","v":2},null,"млн руб.",28178.311749815097,null,null,{"$f":" - MIN(H189, 0)","v":1307.548659427441},4650.7807632852928,5808.3693132300432,8635.9053930046539,7775.7076208676681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B392 + 1","v":3},null,"млн руб.",26022.039254174833,null,null,{"$f":" - MIN(H190, 0)","v":1195.1827469185732},4267.4029727186899,5373.8613907996951,7961.3215707770178,7224.2705729608579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",2611.6988636054366,null,null,{"$f":" - MIN(H191, 0)","v":136.01250511133094},434.68345282871314,539.74196230867904,789.78745361984647,711.4734897368669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,"млн руб.",62479.785473894168,null,null,{"$f":" SUM(H391:H394)","v":3207.6148869971898},{"$f":" SUM(I391:I394)","v":10438.381656833839},{"$f":" SUM(J391:J394)","v":12805.176490634483},{"$f":" SUM(K391:K394)","v":19081.274260189162},{"$f":" SUM(L391:L394)","v":16947.338179239494},{"$f":" SUM(M391:M394)","v":0},{"$f":" SUM(N391:N394)","v":0},{"$f":" SUM(O391:O394)","v":0},{"$f":" SUM(P391:P394)","v":0},{"$f":" SUM(Q391:Q394)","v":0},{"$f":" SUM(R391:R394)","v":0},{"$f":" SUM(S391:S394)","v":0},{"$f":" SUM(T391:T394)","v":0},{"$f":" SUM(U391:U394)","v":0},{"$f":" SUM(V391:V394)","v":0},{"$f":" SUM(W391:W394)","v":0},{"$f":" SUM(X391:X394)","v":0},{"$f":" SUM(Y391:Y394)","v":0},{"$f":" SUM(Z391:Z394)","v":0},{"$f":" SUM(AA391:AA394)","v":0},{"$f":" SUM(AB391:AB394)","v":0},{"$f":" SUM(AC391:AC394)","v":0},{"$f":" SUM(AD391:AD394)","v":0},{"$f":" SUM(AE391:AE394)","v":0},{"$f":" SUM(AF391:AF394)","v":0},{"$f":" SUM(AG391:AG394)","v":0},{"$f":" SUM(AH391:AH394)","v":0},{"$f":" SUM(AI391:AI394)","v":0},{"$f":" SUM(AJ391:AJ394)","v":0},{"$f":" SUM(AK391:AK394)","v":0},{"$f":" SUM(AL391:AL394)","v":0},{"$f":" SUM(AM391:AM394)","v":0},{"$f":" SUM(AN391:AN394)","v":0},{"$f":" SUM(AO391:AO394)","v":0},{"$f":" SUM(AP391:AP394)","v":0},{"$f":" SUM(AQ391:AQ394)","v":0},{"$f":" SUM(AR391:AR394)","v":0},{"$f":" SUM(AS391:AS394)","v":0},{"$f":" SUM(AT391:AT394)","v":0},{"$f":" SUM(AU391:AU394)","v":0}]
[]
[null,"Потребность в финансировании с учетом процента"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H398:AU398)","v":6746.5187051672983},null,null,{"$f":" H$35 * (H391 * (1 + H$252 * H$253) + G$247 * H$252)","v":574.06038755248403},1131.3875790297277,1247.5708809766761,2014.4333859459086,1779.0664716625015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B398 + 1","v":2},null,"млн руб.",29536.027113119679,null,null,{"$f":" H$35 * (H392 * (1 + H$252 * H$253) + H244 * H$252)","v":1325.737766128572},4741.5173063575867,6029.4479578679684,9041.3740616207542,8397.9500211447958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B399 + 1","v":3},null,"млн руб.",27682.23277779646,null,null,{"$f":" H$35 * (H393 * (1 + H$252 * H$253) + H245 * H$252)","v":1226.8065894644092},4406.357777562238,5656.7392834855837,8459.2504065638477,7933.0787207203821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",4360.2652878943627,null,null,{"$f":" H$35 * (H394 * (1 + H$252 * H$253) + H246 * H$252)","v":171.35501126169544},586.73501523859204,840.21940522632349,1314.5601227338063,1447.3957334339459,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,{"$f":" smu","v":"млн руб."},68325.043883977793,null,null,{"$f":" SUM(H398:H401)","v":3297.9597544071607},{"$f":" SUM(I398:I401)","v":10865.997678188145},13773.977527556552,20829.617976864316,19557.490946961625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Потребность в собственном капитале"]
[null,1,null,"млн руб.",{"$f":" SUM(H405:AU405)","v":2688.7962789579378},null,null,{"$f":"  H398 * $F$384 / (1 + $F$384 * H$252 * H$253)","v":228.78932104139102},450.9096980972389,497.21405796105029,802.84384125274346,709.03936060551405,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B405 + 1","v":2},null,"млн руб.",11771.457735102744,null,null,{"$f":"  H399 * $F$384 / (1 + $F$384 * H$252 * H$253)","v":528.3671369220815},1889.711515982938,2403.0107884928648,3603.4011015092647,3346.9671921955965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B406 + 1","v":3},null,"млн руб.",11032.635902895765,null,null,{"$f":"  H400 * $F$384 / (1 + $F$384 * H$252 * H$253)","v":488.9385380680099},1756.1351140985114,2254.4693346542886,3371.3981995664335,3161.6947165085217,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",1737.765148769287,null,null,{"$f":"  H401 * $F$384 / (1 + $F$384 * H$252 * H$253)","v":68.292809491264421},233.84073989145401,334.8658632711473,523.9123347817798,576.85340133364127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,"млн руб.",{"$f":" SUM(H409:AU409)","v":27230.655065725732},null,null,{"$f":" SUM(H405:H408)","v":1314.3878055227469},{"$f":" SUM(I405:I408)","v":4330.5970680701421},{"$f":" SUM(J405:J408)","v":5489.560044379351},{"$f":" SUM(K405:K408)","v":8301.5554771102215},{"$f":" SUM(L405:L408)","v":7794.5546706432733},{"$f":" SUM(M405:M408)","v":0},{"$f":" SUM(N405:N408)","v":0},{"$f":" SUM(O405:O408)","v":0},{"$f":" SUM(P405:P408)","v":0},{"$f":" SUM(Q405:Q408)","v":0},{"$f":" SUM(R405:R408)","v":0},{"$f":" SUM(S405:S408)","v":0},{"$f":" SUM(T405:T408)","v":0},{"$f":" SUM(U405:U408)","v":0},{"$f":" SUM(V405:V408)","v":0},{"$f":" SUM(W405:W408)","v":0},{"$f":" SUM(X405:X408)","v":0},{"$f":" SUM(Y405:Y408)","v":0},{"$f":" SUM(Z405:Z408)","v":0},{"$f":" SUM(AA405:AA408)","v":0},{"$f":" SUM(AB405:AB408)","v":0},{"$f":" SUM(AC405:AC408)","v":0},{"$f":" SUM(AD405:AD408)","v":0},{"$f":" SUM(AE405:AE408)","v":0},{"$f":" SUM(AF405:AF408)","v":0},{"$f":" SUM(AG405:AG408)","v":0},{"$f":" SUM(AH405:AH408)","v":0},{"$f":" SUM(AI405:AI408)","v":0},{"$f":" SUM(AJ405:AJ408)","v":0},{"$f":" SUM(AK405:AK408)","v":0},{"$f":" SUM(AL405:AL408)","v":0},{"$f":" SUM(AM405:AM408)","v":0},{"$f":" SUM(AN405:AN408)","v":0},{"$f":" SUM(AO405:AO408)","v":0},{"$f":" SUM(AP405:AP408)","v":0},{"$f":" SUM(AQ405:AQ408)","v":0},{"$f":" SUM(AR405:AR408)","v":0},{"$f":" SUM(AS405:AS408)","v":0},{"$f":" SUM(AT405:AT408)","v":0},{"$f":" SUM(AU405:AU408)","v":0}]
[]
[null,"Расчет комиссий"]
[]
[null,"Комиссия за привлечение",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H413:AU413)","v":220},null,null,{"$f":" H422","v":220},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Комиссия за резервирование средств",null,{"$f":" smu","v":"млн руб."},285.94309515261097,null,null,{"$f":" H462","v":85.447133463011369},76.132777790185713,61.953366335494557,41.741684032733872,20.668133531185426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H415:AU415)","v":505.94309515261097},null,null,{"$f":" SUM(H413:H414)","v":305.44713346301137},{"$f":" SUM(I413:I414)","v":76.132777790185713},{"$f":" SUM(J413:J414)","v":61.953366335494557},{"$f":" SUM(K413:K414)","v":41.741684032733872},{"$f":" SUM(L413:L414)","v":20.668133531185426},{"$f":" SUM(M413:M414)","v":0},{"$f":" SUM(N413:N414)","v":0},{"$f":" SUM(O413:O414)","v":0},{"$f":" SUM(P413:P414)","v":0},{"$f":" SUM(Q413:Q414)","v":0},{"$f":" SUM(R413:R414)","v":0},{"$f":" SUM(S413:S414)","v":0},{"$f":" SUM(T413:T414)","v":0},{"$f":" SUM(U413:U414)","v":0},{"$f":" SUM(V413:V414)","v":0},{"$f":" SUM(W413:W414)","v":0},{"$f":" SUM(X413:X414)","v":0},{"$f":" SUM(Y413:Y414)","v":0},{"$f":" SUM(Z413:Z414)","v":0},{"$f":" SUM(AA413:AA414)","v":0},{"$f":" SUM(AB413:AB414)","v":0},{"$f":" SUM(AC413:AC414)","v":0},{"$f":" SUM(AD413:AD414)","v":0},{"$f":" SUM(AE413:AE414)","v":0},{"$f":" SUM(AF413:AF414)","v":0},{"$f":" SUM(AG413:AG414)","v":0},{"$f":" SUM(AH413:AH414)","v":0},{"$f":" SUM(AI413:AI414)","v":0},{"$f":" SUM(AJ413:AJ414)","v":0},{"$f":" SUM(AK413:AK414)","v":0},{"$f":" SUM(AL413:AL414)","v":0},{"$f":" SUM(AM413:AM414)","v":0},{"$f":" SUM(AN413:AN414)","v":0},{"$f":" SUM(AO413:AO414)","v":0},{"$f":" SUM(AP413:AP414)","v":0},{"$f":" SUM(AQ413:AQ414)","v":0},{"$f":" SUM(AR413:AR414)","v":0},{"$f":" SUM(AS413:AS414)","v":0},{"$f":" SUM(AT413:AT414)","v":0},{"$f":" SUM(AU413:AU414)","v":0}]
[]
[null,"Комиссия за привлечение"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H418:AU418)","v":220},null,null,{"$f":" $F$464 * IF(H$35, (H167 < 0) * (SUM(H$417:H417) = 0) * (SUM($G$422:G$422) = 0) * Вводные!$E$173, 0)","v":220},{"$f":" $F$464 * IF(I$35, (I167 < 0) * (SUM(I$417:I417) = 0) * (SUM($G$422:H$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(J$35, (J167 < 0) * (SUM(J$417:J417) = 0) * (SUM($G$422:I$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(K$35, (K167 < 0) * (SUM(K$417:K417) = 0) * (SUM($G$422:J$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(L$35, (L167 < 0) * (SUM(L$417:L417) = 0) * (SUM($G$422:K$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(M$35, (M167 < 0) * (SUM(M$417:M417) = 0) * (SUM($G$422:L$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(N$35, (N167 < 0) * (SUM(N$417:N417) = 0) * (SUM($G$422:M$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(O$35, (O167 < 0) * (SUM(O$417:O417) = 0) * (SUM($G$422:N$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(P$35, (P167 < 0) * (SUM(P$417:P417) = 0) * (SUM($G$422:O$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(Q$35, (Q167 < 0) * (SUM(Q$417:Q417) = 0) * (SUM($G$422:P$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(R$35, (R167 < 0) * (SUM(R$417:R417) = 0) * (SUM($G$422:Q$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(S$35, (S167 < 0) * (SUM(S$417:S417) = 0) * (SUM($G$422:R$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(T$35, (T167 < 0) * (SUM(T$417:T417) = 0) * (SUM($G$422:S$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(U$35, (U167 < 0) * (SUM(U$417:U417) = 0) * (SUM($G$422:T$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(V$35, (V167 < 0) * (SUM(V$417:V417) = 0) * (SUM($G$422:U$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(W$35, (W167 < 0) * (SUM(W$417:W417) = 0) * (SUM($G$422:V$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(X$35, (X167 < 0) * (SUM(X$417:X417) = 0) * (SUM($G$422:W$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(Y$35, (Y167 < 0) * (SUM(Y$417:Y417) = 0) * (SUM($G$422:X$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(Z$35, (Z167 < 0) * (SUM(Z$417:Z417) = 0) * (SUM($G$422:Y$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AA$35, (AA167 < 0) * (SUM(AA$417:AA417) = 0) * (SUM($G$422:Z$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AB$35, (AB167 < 0) * (SUM(AB$417:AB417) = 0) * (SUM($G$422:AA$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AC$35, (AC167 < 0) * (SUM(AC$417:AC417) = 0) * (SUM($G$422:AB$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AD$35, (AD167 < 0) * (SUM(AD$417:AD417) = 0) * (SUM($G$422:AC$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AE$35, (AE167 < 0) * (SUM(AE$417:AE417) = 0) * (SUM($G$422:AD$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AF$35, (AF167 < 0) * (SUM(AF$417:AF417) = 0) * (SUM($G$422:AE$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AG$35, (AG167 < 0) * (SUM(AG$417:AG417) = 0) * (SUM($G$422:AF$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AH$35, (AH167 < 0) * (SUM(AH$417:AH417) = 0) * (SUM($G$422:AG$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AI$35, (AI167 < 0) * (SUM(AI$417:AI417) = 0) * (SUM($G$422:AH$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AJ$35, (AJ167 < 0) * (SUM(AJ$417:AJ417) = 0) * (SUM($G$422:AI$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AK$35, (AK167 < 0) * (SUM(AK$417:AK417) = 0) * (SUM($G$422:AJ$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AL$35, (AL167 < 0) * (SUM(AL$417:AL417) = 0) * (SUM($G$422:AK$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AM$35, (AM167 < 0) * (SUM(AM$417:AM417) = 0) * (SUM($G$422:AL$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AN$35, (AN167 < 0) * (SUM(AN$417:AN417) = 0) * (SUM($G$422:AM$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AO$35, (AO167 < 0) * (SUM(AO$417:AO417) = 0) * (SUM($G$422:AN$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AP$35, (AP167 < 0) * (SUM(AP$417:AP417) = 0) * (SUM($G$422:AO$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AQ$35, (AQ167 < 0) * (SUM(AQ$417:AQ417) = 0) * (SUM($G$422:AP$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AR$35, (AR167 < 0) * (SUM(AR$417:AR417) = 0) * (SUM($G$422:AQ$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AS$35, (AS167 < 0) * (SUM(AS$417:AS417) = 0) * (SUM($G$422:AR$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AT$35, (AT167 < 0) * (SUM(AT$417:AT417) = 0) * (SUM($G$422:AS$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AU$35, (AU167 < 0) * (SUM(AU$417:AU417) = 0) * (SUM($G$422:AT$422) = 0) * Вводные!$E$173, 0)","v":0}]
[null,{"$f":" B418 + 1","v":2},null,"млн руб.",0,null,null,{"$f":" $F$464 * IF(H$35, (H168 < 0) * (SUM(H$417:H418) = 0) * (SUM($G$422:G$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(I$35, (I168 < 0) * (SUM(I$417:I418) = 0) * (SUM($G$422:H$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(J$35, (J168 < 0) * (SUM(J$417:J418) = 0) * (SUM($G$422:I$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(K$35, (K168 < 0) * (SUM(K$417:K418) = 0) * (SUM($G$422:J$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(L$35, (L168 < 0) * (SUM(L$417:L418) = 0) * (SUM($G$422:K$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(M$35, (M168 < 0) * (SUM(M$417:M418) = 0) * (SUM($G$422:L$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(N$35, (N168 < 0) * (SUM(N$417:N418) = 0) * (SUM($G$422:M$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(O$35, (O168 < 0) * (SUM(O$417:O418) = 0) * (SUM($G$422:N$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(P$35, (P168 < 0) * (SUM(P$417:P418) = 0) * (SUM($G$422:O$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(Q$35, (Q168 < 0) * (SUM(Q$417:Q418) = 0) * (SUM($G$422:P$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(R$35, (R168 < 0) * (SUM(R$417:R418) = 0) * (SUM($G$422:Q$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(S$35, (S168 < 0) * (SUM(S$417:S418) = 0) * (SUM($G$422:R$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(T$35, (T168 < 0) * (SUM(T$417:T418) = 0) * (SUM($G$422:S$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(U$35, (U168 < 0) * (SUM(U$417:U418) = 0) * (SUM($G$422:T$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(V$35, (V168 < 0) * (SUM(V$417:V418) = 0) * (SUM($G$422:U$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(W$35, (W168 < 0) * (SUM(W$417:W418) = 0) * (SUM($G$422:V$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(X$35, (X168 < 0) * (SUM(X$417:X418) = 0) * (SUM($G$422:W$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(Y$35, (Y168 < 0) * (SUM(Y$417:Y418) = 0) * (SUM($G$422:X$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(Z$35, (Z168 < 0) * (SUM(Z$417:Z418) = 0) * (SUM($G$422:Y$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AA$35, (AA168 < 0) * (SUM(AA$417:AA418) = 0) * (SUM($G$422:Z$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AB$35, (AB168 < 0) * (SUM(AB$417:AB418) = 0) * (SUM($G$422:AA$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AC$35, (AC168 < 0) * (SUM(AC$417:AC418) = 0) * (SUM($G$422:AB$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AD$35, (AD168 < 0) * (SUM(AD$417:AD418) = 0) * (SUM($G$422:AC$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AE$35, (AE168 < 0) * (SUM(AE$417:AE418) = 0) * (SUM($G$422:AD$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AF$35, (AF168 < 0) * (SUM(AF$417:AF418) = 0) * (SUM($G$422:AE$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AG$35, (AG168 < 0) * (SUM(AG$417:AG418) = 0) * (SUM($G$422:AF$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AH$35, (AH168 < 0) * (SUM(AH$417:AH418) = 0) * (SUM($G$422:AG$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AI$35, (AI168 < 0) * (SUM(AI$417:AI418) = 0) * (SUM($G$422:AH$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AJ$35, (AJ168 < 0) * (SUM(AJ$417:AJ418) = 0) * (SUM($G$422:AI$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AK$35, (AK168 < 0) * (SUM(AK$417:AK418) = 0) * (SUM($G$422:AJ$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AL$35, (AL168 < 0) * (SUM(AL$417:AL418) = 0) * (SUM($G$422:AK$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AM$35, (AM168 < 0) * (SUM(AM$417:AM418) = 0) * (SUM($G$422:AL$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AN$35, (AN168 < 0) * (SUM(AN$417:AN418) = 0) * (SUM($G$422:AM$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AO$35, (AO168 < 0) * (SUM(AO$417:AO418) = 0) * (SUM($G$422:AN$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AP$35, (AP168 < 0) * (SUM(AP$417:AP418) = 0) * (SUM($G$422:AO$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AQ$35, (AQ168 < 0) * (SUM(AQ$417:AQ418) = 0) * (SUM($G$422:AP$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AR$35, (AR168 < 0) * (SUM(AR$417:AR418) = 0) * (SUM($G$422:AQ$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AS$35, (AS168 < 0) * (SUM(AS$417:AS418) = 0) * (SUM($G$422:AR$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AT$35, (AT168 < 0) * (SUM(AT$417:AT418) = 0) * (SUM($G$422:AS$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AU$35, (AU168 < 0) * (SUM(AU$417:AU418) = 0) * (SUM($G$422:AT$422) = 0) * Вводные!$E$173, 0)","v":0}]
[null,{"$f":" B419 + 1","v":3},null,"млн руб.",0,null,null,{"$f":" $F$464 * IF(H$35, (H169 < 0) * (SUM(H$417:H419) = 0) * (SUM($G$422:G$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(I$35, (I169 < 0) * (SUM(I$417:I419) = 0) * (SUM($G$422:H$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(J$35, (J169 < 0) * (SUM(J$417:J419) = 0) * (SUM($G$422:I$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(K$35, (K169 < 0) * (SUM(K$417:K419) = 0) * (SUM($G$422:J$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(L$35, (L169 < 0) * (SUM(L$417:L419) = 0) * (SUM($G$422:K$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(M$35, (M169 < 0) * (SUM(M$417:M419) = 0) * (SUM($G$422:L$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(N$35, (N169 < 0) * (SUM(N$417:N419) = 0) * (SUM($G$422:M$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(O$35, (O169 < 0) * (SUM(O$417:O419) = 0) * (SUM($G$422:N$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(P$35, (P169 < 0) * (SUM(P$417:P419) = 0) * (SUM($G$422:O$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(Q$35, (Q169 < 0) * (SUM(Q$417:Q419) = 0) * (SUM($G$422:P$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(R$35, (R169 < 0) * (SUM(R$417:R419) = 0) * (SUM($G$422:Q$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(S$35, (S169 < 0) * (SUM(S$417:S419) = 0) * (SUM($G$422:R$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(T$35, (T169 < 0) * (SUM(T$417:T419) = 0) * (SUM($G$422:S$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(U$35, (U169 < 0) * (SUM(U$417:U419) = 0) * (SUM($G$422:T$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(V$35, (V169 < 0) * (SUM(V$417:V419) = 0) * (SUM($G$422:U$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(W$35, (W169 < 0) * (SUM(W$417:W419) = 0) * (SUM($G$422:V$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(X$35, (X169 < 0) * (SUM(X$417:X419) = 0) * (SUM($G$422:W$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(Y$35, (Y169 < 0) * (SUM(Y$417:Y419) = 0) * (SUM($G$422:X$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(Z$35, (Z169 < 0) * (SUM(Z$417:Z419) = 0) * (SUM($G$422:Y$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AA$35, (AA169 < 0) * (SUM(AA$417:AA419) = 0) * (SUM($G$422:Z$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AB$35, (AB169 < 0) * (SUM(AB$417:AB419) = 0) * (SUM($G$422:AA$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AC$35, (AC169 < 0) * (SUM(AC$417:AC419) = 0) * (SUM($G$422:AB$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AD$35, (AD169 < 0) * (SUM(AD$417:AD419) = 0) * (SUM($G$422:AC$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AE$35, (AE169 < 0) * (SUM(AE$417:AE419) = 0) * (SUM($G$422:AD$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AF$35, (AF169 < 0) * (SUM(AF$417:AF419) = 0) * (SUM($G$422:AE$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AG$35, (AG169 < 0) * (SUM(AG$417:AG419) = 0) * (SUM($G$422:AF$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AH$35, (AH169 < 0) * (SUM(AH$417:AH419) = 0) * (SUM($G$422:AG$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AI$35, (AI169 < 0) * (SUM(AI$417:AI419) = 0) * (SUM($G$422:AH$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AJ$35, (AJ169 < 0) * (SUM(AJ$417:AJ419) = 0) * (SUM($G$422:AI$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AK$35, (AK169 < 0) * (SUM(AK$417:AK419) = 0) * (SUM($G$422:AJ$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AL$35, (AL169 < 0) * (SUM(AL$417:AL419) = 0) * (SUM($G$422:AK$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AM$35, (AM169 < 0) * (SUM(AM$417:AM419) = 0) * (SUM($G$422:AL$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AN$35, (AN169 < 0) * (SUM(AN$417:AN419) = 0) * (SUM($G$422:AM$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AO$35, (AO169 < 0) * (SUM(AO$417:AO419) = 0) * (SUM($G$422:AN$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AP$35, (AP169 < 0) * (SUM(AP$417:AP419) = 0) * (SUM($G$422:AO$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AQ$35, (AQ169 < 0) * (SUM(AQ$417:AQ419) = 0) * (SUM($G$422:AP$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AR$35, (AR169 < 0) * (SUM(AR$417:AR419) = 0) * (SUM($G$422:AQ$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AS$35, (AS169 < 0) * (SUM(AS$417:AS419) = 0) * (SUM($G$422:AR$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AT$35, (AT169 < 0) * (SUM(AT$417:AT419) = 0) * (SUM($G$422:AS$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AU$35, (AU169 < 0) * (SUM(AU$417:AU419) = 0) * (SUM($G$422:AT$422) = 0) * Вводные!$E$173, 0)","v":0}]
[null,4,null,"млн руб.",0,null,null,{"$f":" $F$464 * IF(H$35, (H170 < 0) * (SUM(H$417:H420) = 0) * (SUM($G$422:G$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(I$35, (I170 < 0) * (SUM(I$417:I420) = 0) * (SUM($G$422:H$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(J$35, (J170 < 0) * (SUM(J$417:J420) = 0) * (SUM($G$422:I$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(K$35, (K170 < 0) * (SUM(K$417:K420) = 0) * (SUM($G$422:J$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(L$35, (L170 < 0) * (SUM(L$417:L420) = 0) * (SUM($G$422:K$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(M$35, (M170 < 0) * (SUM(M$417:M420) = 0) * (SUM($G$422:L$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(N$35, (N170 < 0) * (SUM(N$417:N420) = 0) * (SUM($G$422:M$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(O$35, (O170 < 0) * (SUM(O$417:O420) = 0) * (SUM($G$422:N$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(P$35, (P170 < 0) * (SUM(P$417:P420) = 0) * (SUM($G$422:O$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(Q$35, (Q170 < 0) * (SUM(Q$417:Q420) = 0) * (SUM($G$422:P$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(R$35, (R170 < 0) * (SUM(R$417:R420) = 0) * (SUM($G$422:Q$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(S$35, (S170 < 0) * (SUM(S$417:S420) = 0) * (SUM($G$422:R$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(T$35, (T170 < 0) * (SUM(T$417:T420) = 0) * (SUM($G$422:S$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(U$35, (U170 < 0) * (SUM(U$417:U420) = 0) * (SUM($G$422:T$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(V$35, (V170 < 0) * (SUM(V$417:V420) = 0) * (SUM($G$422:U$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(W$35, (W170 < 0) * (SUM(W$417:W420) = 0) * (SUM($G$422:V$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(X$35, (X170 < 0) * (SUM(X$417:X420) = 0) * (SUM($G$422:W$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(Y$35, (Y170 < 0) * (SUM(Y$417:Y420) = 0) * (SUM($G$422:X$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(Z$35, (Z170 < 0) * (SUM(Z$417:Z420) = 0) * (SUM($G$422:Y$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AA$35, (AA170 < 0) * (SUM(AA$417:AA420) = 0) * (SUM($G$422:Z$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AB$35, (AB170 < 0) * (SUM(AB$417:AB420) = 0) * (SUM($G$422:AA$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AC$35, (AC170 < 0) * (SUM(AC$417:AC420) = 0) * (SUM($G$422:AB$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AD$35, (AD170 < 0) * (SUM(AD$417:AD420) = 0) * (SUM($G$422:AC$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AE$35, (AE170 < 0) * (SUM(AE$417:AE420) = 0) * (SUM($G$422:AD$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AF$35, (AF170 < 0) * (SUM(AF$417:AF420) = 0) * (SUM($G$422:AE$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AG$35, (AG170 < 0) * (SUM(AG$417:AG420) = 0) * (SUM($G$422:AF$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AH$35, (AH170 < 0) * (SUM(AH$417:AH420) = 0) * (SUM($G$422:AG$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AI$35, (AI170 < 0) * (SUM(AI$417:AI420) = 0) * (SUM($G$422:AH$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AJ$35, (AJ170 < 0) * (SUM(AJ$417:AJ420) = 0) * (SUM($G$422:AI$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AK$35, (AK170 < 0) * (SUM(AK$417:AK420) = 0) * (SUM($G$422:AJ$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AL$35, (AL170 < 0) * (SUM(AL$417:AL420) = 0) * (SUM($G$422:AK$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AM$35, (AM170 < 0) * (SUM(AM$417:AM420) = 0) * (SUM($G$422:AL$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AN$35, (AN170 < 0) * (SUM(AN$417:AN420) = 0) * (SUM($G$422:AM$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AO$35, (AO170 < 0) * (SUM(AO$417:AO420) = 0) * (SUM($G$422:AN$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AP$35, (AP170 < 0) * (SUM(AP$417:AP420) = 0) * (SUM($G$422:AO$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AQ$35, (AQ170 < 0) * (SUM(AQ$417:AQ420) = 0) * (SUM($G$422:AP$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AR$35, (AR170 < 0) * (SUM(AR$417:AR420) = 0) * (SUM($G$422:AQ$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AS$35, (AS170 < 0) * (SUM(AS$417:AS420) = 0) * (SUM($G$422:AR$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AT$35, (AT170 < 0) * (SUM(AT$417:AT420) = 0) * (SUM($G$422:AS$422) = 0) * Вводные!$E$173, 0)","v":0},{"$f":" $F$464 * IF(AU$35, (AU170 < 0) * (SUM(AU$417:AU420) = 0) * (SUM($G$422:AT$422) = 0) * Вводные!$E$173, 0)","v":0}]
[null,"Итого",null,"млн руб.",{"$f":" SUM(H422:AU422)","v":220},null,null,{"$f":" SUM(H418:H421)","v":220},{"$f":" SUM(I418:I421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Комиссия за резервирование средств"]
[]
[null,"Затраты до выплаты комиссии за резервирование средств"]
[null,1,null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" - IF(H$35, H167 + H174, 0)","v":547.03508606566436},1064.770549492051,1065.5688199318199,1680.6323244120326,1227.8349978733754,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B427 + 1","v":2},null,"млн руб.",null,null,null,{"$f":" - IF(H$35, H168 + H175, 0)","v":1286.0985995331205},4631.4262726579982,5792.4720504809402,8624.8653342293092,7769.9871192027013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B428 + 1","v":3},null,"млн руб.",null,null,null,{"$f":" - IF(H$35, H169 + H176, 0)","v":1174.0849124980023},4249.3232790751181,5359.5719996504877,7952.6673121953318,7220.7162861817451,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",null,null,null,{"$f":" - IF(H$35, H170 + H177, 0)","v":114.9491554373912},416.72877781848649,525.6102542357421,781.36760531975642,708.13164245048938,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Предельная сумма долга с учётом будущей капитализации процента"]
[null,1,null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H$35 * $F$464 - H$35 * $F$464 * H$252 * (H282 - 1)","v":28747.513481595517},31958.56327494383,35169.613068292143,38380.662861640456,41591.712654988769,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B433 + 1","v":2},null,"млн руб.",null,null,null,{"$f":" H$35 * $F$464 - H$35 * $F$464 * H$252 * (H283 - 1)","v":29550.275929932592},32761.325723280905,35972.375516629218,39183.425309977531,42394.475103325844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B434 + 1","v":3},null,"млн руб.",null,null,null,{"$f":" H$35 * $F$464 - H$35 * $F$464 * H$252 * (H284 - 1)","v":30353.038378269674},33564.088171617987,36775.137964966299,39986.187758314612,43197.237551662925,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",null,null,null,{"$f":" H$35 * $F$464 - H$35 * $F$464 * H$252 * (H285 - 1)","v":31155.800826606748},34366.850619955061,37577.900413303374,40788.950206651687,44000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Выборка долга на начало периода (с учётом капитализированного процента)"]
[null,1,null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":"  H$35 * H217 * (1 + H$252)","v":0},2007.5524300850007,8621.9630562285784,17006.535372622129,29686.056440553748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B439 + 1","v":2},null,"млн руб.",null,null,null,{"$f":"  H$35 * H218 * (1 + H$252)","v":349.4452364091058},2696.2569785907499,9381.3913513923053,18232.772482943394,30769.019691908172,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B440 + 1","v":3},null,"млн руб.",null,null,null,{"$f":"  H$35 * H219 * (1 + H$252)","v":1156.4557132623331},5582.5398017658808,13051.670494039021,23736.488058750067,35881.066602168976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",null,null,null,{"$f":"  H$35 * H220 * (1 + H$252)","v":1903.2442532475009},8264.802449861525,16495.072336570043,28885.850081043009,40710.134465278985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Максимальная допустимая выборка средств в периоде"]
[null,1,null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H$35 * (H433 - H439) / (1 + H$252 * H$253)","v":28487.640661540907},29680.258605479143,26307.663597973366,21180.90887237748,11798.031029494183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B445 + 1","v":2},null,"млн руб.",null,null,null,{"$f":" H$35 * (H434 - H440) / (1 + H$252 * H$253)","v":28936.859960015652},29793.285440550811,26350.606017489576,20761.262352075944,11520.363195907679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B446 + 1","v":3},null,"млн руб.",null,null,null,{"$f":" H$35 * (H435 - H441) / (1 + H$252 * H$253)","v":28932.650332982499},27728.599749129713,23509.011205097868,16102.805072011108,7250.0339607118131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",null,null,null,{"$f":" H$35 * (H436 - H442) / (1 + H$252 * H$253)","v":28988.118246357757},25866.089923774034,20892.242759135868,11795.498047292769,3260.12568836332,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Выборка средств до выплаты комиссии за резервирование средств"]
[null,1,null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" MIN(H427 * Вводные!$E$171, H445)","v":328.22105163939858},{"$f":" MIN(I427 * Вводные!$E$171, I445)","v":638.86232969523064},{"$f":" MIN(J427 * Вводные!$E$171, J445)","v":639.3412919590919},{"$f":" MIN(K427 * Вводные!$E$171, K445)","v":1008.3793946472196},{"$f":" MIN(L427 * Вводные!$E$171, L445)","v":736.70099872402523},{"$f":" MIN(M427 * Вводные!$E$171, M445)","v":0},{"$f":" MIN(N427 * Вводные!$E$171, N445)","v":0},{"$f":" MIN(O427 * Вводные!$E$171, O445)","v":0},{"$f":" MIN(P427 * Вводные!$E$171, P445)","v":0},{"$f":" MIN(Q427 * Вводные!$E$171, Q445)","v":0},{"$f":" MIN(R427 * Вводные!$E$171, R445)","v":0},{"$f":" MIN(S427 * Вводные!$E$171, S445)","v":0},{"$f":" MIN(T427 * Вводные!$E$171, T445)","v":0},{"$f":" MIN(U427 * Вводные!$E$171, U445)","v":0},{"$f":" MIN(V427 * Вводные!$E$171, V445)","v":0},{"$f":" MIN(W427 * Вводные!$E$171, W445)","v":0},{"$f":" MIN(X427 * Вводные!$E$171, X445)","v":0},{"$f":" MIN(Y427 * Вводные!$E$171, Y445)","v":0},{"$f":" MIN(Z427 * Вводные!$E$171, Z445)","v":0},{"$f":" MIN(AA427 * Вводные!$E$171, AA445)","v":0},{"$f":" MIN(AB427 * Вводные!$E$171, AB445)","v":0},{"$f":" MIN(AC427 * Вводные!$E$171, AC445)","v":0},{"$f":" MIN(AD427 * Вводные!$E$171, AD445)","v":0},{"$f":" MIN(AE427 * Вводные!$E$171, AE445)","v":0},{"$f":" MIN(AF427 * Вводные!$E$171, AF445)","v":0},{"$f":" MIN(AG427 * Вводные!$E$171, AG445)","v":0},{"$f":" MIN(AH427 * Вводные!$E$171, AH445)","v":0},{"$f":" MIN(AI427 * Вводные!$E$171, AI445)","v":0},{"$f":" MIN(AJ427 * Вводные!$E$171, AJ445)","v":0},{"$f":" MIN(AK427 * Вводные!$E$171, AK445)","v":0},{"$f":" MIN(AL427 * Вводные!$E$171, AL445)","v":0},{"$f":" MIN(AM427 * Вводные!$E$171, AM445)","v":0},{"$f":" MIN(AN427 * Вводные!$E$171, AN445)","v":0},{"$f":" MIN(AO427 * Вводные!$E$171, AO445)","v":0},{"$f":" MIN(AP427 * Вводные!$E$171, AP445)","v":0},{"$f":" MIN(AQ427 * Вводные!$E$171, AQ445)","v":0},{"$f":" MIN(AR427 * Вводные!$E$171, AR445)","v":0},{"$f":" MIN(AS427 * Вводные!$E$171, AS445)","v":0},{"$f":" MIN(AT427 * Вводные!$E$171, AT445)","v":0},{"$f":" MIN(AU427 * Вводные!$E$171, AU445)","v":0}]
[null,{"$f":" B451 + 1","v":2},null,"млн руб.",null,null,null,{"$f":" MIN(H428 * Вводные!$E$171, H446)","v":771.65915971987226},{"$f":" MIN(I428 * Вводные!$E$171, I446)","v":2778.8557635947986},{"$f":" MIN(J428 * Вводные!$E$171, J446)","v":3475.4832302885638},{"$f":" MIN(K428 * Вводные!$E$171, K446)","v":5174.9192005375853},{"$f":" MIN(L428 * Вводные!$E$171, L446)","v":4661.9922715216208},{"$f":" MIN(M428 * Вводные!$E$171, M446)","v":0},{"$f":" MIN(N428 * Вводные!$E$171, N446)","v":0},{"$f":" MIN(O428 * Вводные!$E$171, O446)","v":0},{"$f":" MIN(P428 * Вводные!$E$171, P446)","v":0},{"$f":" MIN(Q428 * Вводные!$E$171, Q446)","v":0},{"$f":" MIN(R428 * Вводные!$E$171, R446)","v":0},{"$f":" MIN(S428 * Вводные!$E$171, S446)","v":0},{"$f":" MIN(T428 * Вводные!$E$171, T446)","v":0},{"$f":" MIN(U428 * Вводные!$E$171, U446)","v":0},{"$f":" MIN(V428 * Вводные!$E$171, V446)","v":0},{"$f":" MIN(W428 * Вводные!$E$171, W446)","v":0},{"$f":" MIN(X428 * Вводные!$E$171, X446)","v":0},{"$f":" MIN(Y428 * Вводные!$E$171, Y446)","v":0},{"$f":" MIN(Z428 * Вводные!$E$171, Z446)","v":0},{"$f":" MIN(AA428 * Вводные!$E$171, AA446)","v":0},{"$f":" MIN(AB428 * Вводные!$E$171, AB446)","v":0},{"$f":" MIN(AC428 * Вводные!$E$171, AC446)","v":0},{"$f":" MIN(AD428 * Вводные!$E$171, AD446)","v":0},{"$f":" MIN(AE428 * Вводные!$E$171, AE446)","v":0},{"$f":" MIN(AF428 * Вводные!$E$171, AF446)","v":0},{"$f":" MIN(AG428 * Вводные!$E$171, AG446)","v":0},{"$f":" MIN(AH428 * Вводные!$E$171, AH446)","v":0},{"$f":" MIN(AI428 * Вводные!$E$171, AI446)","v":0},{"$f":" MIN(AJ428 * Вводные!$E$171, AJ446)","v":0},{"$f":" MIN(AK428 * Вводные!$E$171, AK446)","v":0},{"$f":" MIN(AL428 * Вводные!$E$171, AL446)","v":0},{"$f":" MIN(AM428 * Вводные!$E$171, AM446)","v":0},{"$f":" MIN(AN428 * Вводные!$E$171, AN446)","v":0},{"$f":" MIN(AO428 * Вводные!$E$171, AO446)","v":0},{"$f":" MIN(AP428 * Вводные!$E$171, AP446)","v":0},{"$f":" MIN(AQ428 * Вводные!$E$171, AQ446)","v":0},{"$f":" MIN(AR428 * Вводные!$E$171, AR446)","v":0},{"$f":" MIN(AS428 * Вводные!$E$171, AS446)","v":0},{"$f":" MIN(AT428 * Вводные!$E$171, AT446)","v":0},{"$f":" MIN(AU428 * Вводные!$E$171, AU446)","v":0}]
[null,{"$f":" B452 + 1","v":3},null,"млн руб.",null,null,null,{"$f":" MIN(H429 * Вводные!$E$171, H447)","v":704.45094749880138},{"$f":" MIN(I429 * Вводные!$E$171, I447)","v":2549.5939674450706},{"$f":" MIN(J429 * Вводные!$E$171, J447)","v":3215.7431997902927},{"$f":" MIN(K429 * Вводные!$E$171, K447)","v":4771.6003873171985},{"$f":" MIN(L429 * Вводные!$E$171, L447)","v":4332.4297717090467},{"$f":" MIN(M429 * Вводные!$E$171, M447)","v":0},{"$f":" MIN(N429 * Вводные!$E$171, N447)","v":0},{"$f":" MIN(O429 * Вводные!$E$171, O447)","v":0},{"$f":" MIN(P429 * Вводные!$E$171, P447)","v":0},{"$f":" MIN(Q429 * Вводные!$E$171, Q447)","v":0},{"$f":" MIN(R429 * Вводные!$E$171, R447)","v":0},{"$f":" MIN(S429 * Вводные!$E$171, S447)","v":0},{"$f":" MIN(T429 * Вводные!$E$171, T447)","v":0},{"$f":" MIN(U429 * Вводные!$E$171, U447)","v":0},{"$f":" MIN(V429 * Вводные!$E$171, V447)","v":0},{"$f":" MIN(W429 * Вводные!$E$171, W447)","v":0},{"$f":" MIN(X429 * Вводные!$E$171, X447)","v":0},{"$f":" MIN(Y429 * Вводные!$E$171, Y447)","v":0},{"$f":" MIN(Z429 * Вводные!$E$171, Z447)","v":0},{"$f":" MIN(AA429 * Вводные!$E$171, AA447)","v":0},{"$f":" MIN(AB429 * Вводные!$E$171, AB447)","v":0},{"$f":" MIN(AC429 * Вводные!$E$171, AC447)","v":0},{"$f":" MIN(AD429 * Вводные!$E$171, AD447)","v":0},{"$f":" MIN(AE429 * Вводные!$E$171, AE447)","v":0},{"$f":" MIN(AF429 * Вводные!$E$171, AF447)","v":0},{"$f":" MIN(AG429 * Вводные!$E$171, AG447)","v":0},{"$f":" MIN(AH429 * Вводные!$E$171, AH447)","v":0},{"$f":" MIN(AI429 * Вводные!$E$171, AI447)","v":0},{"$f":" MIN(AJ429 * Вводные!$E$171, AJ447)","v":0},{"$f":" MIN(AK429 * Вводные!$E$171, AK447)","v":0},{"$f":" MIN(AL429 * Вводные!$E$171, AL447)","v":0},{"$f":" MIN(AM429 * Вводные!$E$171, AM447)","v":0},{"$f":" MIN(AN429 * Вводные!$E$171, AN447)","v":0},{"$f":" MIN(AO429 * Вводные!$E$171, AO447)","v":0},{"$f":" MIN(AP429 * Вводные!$E$171, AP447)","v":0},{"$f":" MIN(AQ429 * Вводные!$E$171, AQ447)","v":0},{"$f":" MIN(AR429 * Вводные!$E$171, AR447)","v":0},{"$f":" MIN(AS429 * Вводные!$E$171, AS447)","v":0},{"$f":" MIN(AT429 * Вводные!$E$171, AT447)","v":0},{"$f":" MIN(AU429 * Вводные!$E$171, AU447)","v":0}]
[null,4,null,"млн руб.",null,null,null,{"$f":" MIN(H430 * Вводные!$E$171, H448)","v":68.96949326243471},{"$f":" MIN(I430 * Вводные!$E$171, I448)","v":250.03726669109187},{"$f":" MIN(J430 * Вводные!$E$171, J448)","v":315.36615254144527},{"$f":" MIN(K430 * Вводные!$E$171, K448)","v":468.82056319185381},{"$f":" MIN(L430 * Вводные!$E$171, L448)","v":424.87898547029363},{"$f":" MIN(M430 * Вводные!$E$171, M448)","v":0},{"$f":" MIN(N430 * Вводные!$E$171, N448)","v":0},{"$f":" MIN(O430 * Вводные!$E$171, O448)","v":0},{"$f":" MIN(P430 * Вводные!$E$171, P448)","v":0},{"$f":" MIN(Q430 * Вводные!$E$171, Q448)","v":0},{"$f":" MIN(R430 * Вводные!$E$171, R448)","v":0},{"$f":" MIN(S430 * Вводные!$E$171, S448)","v":0},{"$f":" MIN(T430 * Вводные!$E$171, T448)","v":0},{"$f":" MIN(U430 * Вводные!$E$171, U448)","v":0},{"$f":" MIN(V430 * Вводные!$E$171, V448)","v":0},{"$f":" MIN(W430 * Вводные!$E$171, W448)","v":0},{"$f":" MIN(X430 * Вводные!$E$171, X448)","v":0},{"$f":" MIN(Y430 * Вводные!$E$171, Y448)","v":0},{"$f":" MIN(Z430 * Вводные!$E$171, Z448)","v":0},{"$f":" MIN(AA430 * Вводные!$E$171, AA448)","v":0},{"$f":" MIN(AB430 * Вводные!$E$171, AB448)","v":0},{"$f":" MIN(AC430 * Вводные!$E$171, AC448)","v":0},{"$f":" MIN(AD430 * Вводные!$E$171, AD448)","v":0},{"$f":" MIN(AE430 * Вводные!$E$171, AE448)","v":0},{"$f":" MIN(AF430 * Вводные!$E$171, AF448)","v":0},{"$f":" MIN(AG430 * Вводные!$E$171, AG448)","v":0},{"$f":" MIN(AH430 * Вводные!$E$171, AH448)","v":0},{"$f":" MIN(AI430 * Вводные!$E$171, AI448)","v":0},{"$f":" MIN(AJ430 * Вводные!$E$171, AJ448)","v":0},{"$f":" MIN(AK430 * Вводные!$E$171, AK448)","v":0},{"$f":" MIN(AL430 * Вводные!$E$171, AL448)","v":0},{"$f":" MIN(AM430 * Вводные!$E$171, AM448)","v":0},{"$f":" MIN(AN430 * Вводные!$E$171, AN448)","v":0},{"$f":" MIN(AO430 * Вводные!$E$171, AO448)","v":0},{"$f":" MIN(AP430 * Вводные!$E$171, AP448)","v":0},{"$f":" MIN(AQ430 * Вводные!$E$171, AQ448)","v":0},{"$f":" MIN(AR430 * Вводные!$E$171, AR448)","v":0},{"$f":" MIN(AS430 * Вводные!$E$171, AS448)","v":0},{"$f":" MIN(AT430 * Вводные!$E$171, AT448)","v":0},{"$f":" MIN(AU430 * Вводные!$E$171, AU448)","v":0}]
[null,"Итого",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" SUM(H451:H454)","v":1873.300652120507},{"$f":" SUM(I451:I454)","v":6217.3493274261909},7645.9338745793948,11423.719545693857,10156.002027424985,{"$f":" SUM(M451:M454)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Комиссия за резервирование средств"]
[null,1,null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" (SUM(G$422:$H$422) > 0) * ($F$464 - SUM(H$451:H451) - SUM($G$455:G$455)) * Вводные!$E$174 / Вводные!$E$14 * H$35","v":21.835889474180302},{"$f":" (SUM(H$422:$H$422) > 0) * ($F$464 - SUM(I$451:I451) - SUM($G$455:H$455)) * Вводные!$E$174 / Вводные!$E$14 * I$35","v":20.743918509092133},{"$f":" (SUM($H$422:I$422) > 0) * ($F$464 - SUM(J$451:J451) - SUM($G$455:I$455)) * Вводные!$E$174 / Вводные!$E$14 * J$35","v":17.635004364247106},{"$f":" (SUM($H$422:J$422) > 0) * ($F$464 - SUM(K$451:K451) - SUM($G$455:J$455)) * Вводные!$E$174 / Вводные!$E$14 * K$35","v":13.627518375613343},{"$f":" (SUM($H$422:K$422) > 0) * ($F$464 - SUM(L$451:L451) - SUM($G$455:K$455)) * Вводные!$E$174 / Вводные!$E$14 * L$35","v":8.0514978007280131},{"$f":" (SUM($H$422:L$422) > 0) * ($F$464 - SUM(M$451:M451) - SUM($G$455:L$455)) * Вводные!$E$174 / Вводные!$E$14 * M$35","v":0},{"$f":" (SUM($H$422:M$422) > 0) * ($F$464 - SUM(N$451:N451) - SUM($G$455:M$455)) * Вводные!$E$174 / Вводные!$E$14 * N$35","v":0},{"$f":" (SUM($H$422:N$422) > 0) * ($F$464 - SUM(O$451:O451) - SUM($G$455:N$455)) * Вводные!$E$174 / Вводные!$E$14 * O$35","v":0},{"$f":" (SUM($H$422:O$422) > 0) * ($F$464 - SUM(P$451:P451) - SUM($G$455:O$455)) * Вводные!$E$174 / Вводные!$E$14 * P$35","v":0},{"$f":" (SUM($H$422:P$422) > 0) * ($F$464 - SUM(Q$451:Q451) - SUM($G$455:P$455)) * Вводные!$E$174 / Вводные!$E$14 * Q$35","v":0},{"$f":" (SUM($H$422:Q$422) > 0) * ($F$464 - SUM(R$451:R451) - SUM($G$455:Q$455)) * Вводные!$E$174 / Вводные!$E$14 * R$35","v":0},{"$f":" (SUM($H$422:R$422) > 0) * ($F$464 - SUM(S$451:S451) - SUM($G$455:R$455)) * Вводные!$E$174 / Вводные!$E$14 * S$35","v":0},{"$f":" (SUM($H$422:S$422) > 0) * ($F$464 - SUM(T$451:T451) - SUM($G$455:S$455)) * Вводные!$E$174 / Вводные!$E$14 * T$35","v":0},{"$f":" (SUM($H$422:T$422) > 0) * ($F$464 - SUM(U$451:U451) - SUM($G$455:T$455)) * Вводные!$E$174 / Вводные!$E$14 * U$35","v":0},{"$f":" (SUM($H$422:U$422) > 0) * ($F$464 - SUM(V$451:V451) - SUM($G$455:U$455)) * Вводные!$E$174 / Вводные!$E$14 * V$35","v":0},{"$f":" (SUM($H$422:V$422) > 0) * ($F$464 - SUM(W$451:W451) - SUM($G$455:V$455)) * Вводные!$E$174 / Вводные!$E$14 * W$35","v":0},{"$f":" (SUM($H$422:W$422) > 0) * ($F$464 - SUM(X$451:X451) - SUM($G$455:W$455)) * Вводные!$E$174 / Вводные!$E$14 * X$35","v":0},{"$f":" (SUM($H$422:X$422) > 0) * ($F$464 - SUM(Y$451:Y451) - SUM($G$455:X$455)) * Вводные!$E$174 / Вводные!$E$14 * Y$35","v":0},{"$f":" (SUM($H$422:Y$422) > 0) * ($F$464 - SUM(Z$451:Z451) - SUM($G$455:Y$455)) * Вводные!$E$174 / Вводные!$E$14 * Z$35","v":0},{"$f":" (SUM($H$422:Z$422) > 0) * ($F$464 - SUM(AA$451:AA451) - SUM($G$455:Z$455)) * Вводные!$E$174 / Вводные!$E$14 * AA$35","v":0},{"$f":" (SUM($H$422:AA$422) > 0) * ($F$464 - SUM(AB$451:AB451) - SUM($G$455:AA$455)) * Вводные!$E$174 / Вводные!$E$14 * AB$35","v":0},{"$f":" (SUM($H$422:AB$422) > 0) * ($F$464 - SUM(AC$451:AC451) - SUM($G$455:AB$455)) * Вводные!$E$174 / Вводные!$E$14 * AC$35","v":0},{"$f":" (SUM($H$422:AC$422) > 0) * ($F$464 - SUM(AD$451:AD451) - SUM($G$455:AC$455)) * Вводные!$E$174 / Вводные!$E$14 * AD$35","v":0},{"$f":" (SUM($H$422:AD$422) > 0) * ($F$464 - SUM(AE$451:AE451) - SUM($G$455:AD$455)) * Вводные!$E$174 / Вводные!$E$14 * AE$35","v":0},{"$f":" (SUM($H$422:AE$422) > 0) * ($F$464 - SUM(AF$451:AF451) - SUM($G$455:AE$455)) * Вводные!$E$174 / Вводные!$E$14 * AF$35","v":0},{"$f":" (SUM($H$422:AF$422) > 0) * ($F$464 - SUM(AG$451:AG451) - SUM($G$455:AF$455)) * Вводные!$E$174 / Вводные!$E$14 * AG$35","v":0},{"$f":" (SUM($H$422:AG$422) > 0) * ($F$464 - SUM(AH$451:AH451) - SUM($G$455:AG$455)) * Вводные!$E$174 / Вводные!$E$14 * AH$35","v":0},{"$f":" (SUM($H$422:AH$422) > 0) * ($F$464 - SUM(AI$451:AI451) - SUM($G$455:AH$455)) * Вводные!$E$174 / Вводные!$E$14 * AI$35","v":0},{"$f":" (SUM($H$422:AI$422) > 0) * ($F$464 - SUM(AJ$451:AJ451) - SUM($G$455:AI$455)) * Вводные!$E$174 / Вводные!$E$14 * AJ$35","v":0},{"$f":" (SUM($H$422:AJ$422) > 0) * ($F$464 - SUM(AK$451:AK451) - SUM($G$455:AJ$455)) * Вводные!$E$174 / Вводные!$E$14 * AK$35","v":0},{"$f":" (SUM($H$422:AK$422) > 0) * ($F$464 - SUM(AL$451:AL451) - SUM($G$455:AK$455)) * Вводные!$E$174 / Вводные!$E$14 * AL$35","v":0},{"$f":" (SUM($H$422:AL$422) > 0) * ($F$464 - SUM(AM$451:AM451) - SUM($G$455:AL$455)) * Вводные!$E$174 / Вводные!$E$14 * AM$35","v":0},{"$f":" (SUM($H$422:AM$422) > 0) * ($F$464 - SUM(AN$451:AN451) - SUM($G$455:AM$455)) * Вводные!$E$174 / Вводные!$E$14 * AN$35","v":0},{"$f":" (SUM($H$422:AN$422) > 0) * ($F$464 - SUM(AO$451:AO451) - SUM($G$455:AN$455)) * Вводные!$E$174 / Вводные!$E$14 * AO$35","v":0},{"$f":" (SUM($H$422:AO$422) > 0) * ($F$464 - SUM(AP$451:AP451) - SUM($G$455:AO$455)) * Вводные!$E$174 / Вводные!$E$14 * AP$35","v":0},{"$f":" (SUM($H$422:AP$422) > 0) * ($F$464 - SUM(AQ$451:AQ451) - SUM($G$455:AP$455)) * Вводные!$E$174 / Вводные!$E$14 * AQ$35","v":0},{"$f":" (SUM($H$422:AQ$422) > 0) * ($F$464 - SUM(AR$451:AR451) - SUM($G$455:AQ$455)) * Вводные!$E$174 / Вводные!$E$14 * AR$35","v":0},{"$f":" (SUM($H$422:AR$422) > 0) * ($F$464 - SUM(AS$451:AS451) - SUM($G$455:AR$455)) * Вводные!$E$174 / Вводные!$E$14 * AS$35","v":0},{"$f":" (SUM($H$422:AS$422) > 0) * ($F$464 - SUM(AT$451:AT451) - SUM($G$455:AS$455)) * Вводные!$E$174 / Вводные!$E$14 * AT$35","v":0},{"$f":" (SUM($H$422:AT$422) > 0) * ($F$464 - SUM(AU$451:AU451) - SUM($G$455:AT$455)) * Вводные!$E$174 / Вводные!$E$14 * AU$35","v":0}]
[null,{"$f":" B458 + 1","v":2},null,"млн руб.",null,null,null,{"$f":" (SUM(G$422:$H$422) > 0) * ($F$464 - SUM(H$451:H452) - SUM($G$455:G$455)) * Вводные!$E$174 / Вводные!$E$14 * H$35","v":21.450059894320365},{"$f":" (SUM(H$422:$H$422) > 0) * ($F$464 - SUM(I$451:I452) - SUM($G$455:H$455)) * Вводные!$E$174 / Вводные!$E$14 * I$35","v":19.35449062729473},{"$f":" (SUM($H$422:I$422) > 0) * ($F$464 - SUM(J$451:J452) - SUM($G$455:I$455)) * Вводные!$E$174 / Вводные!$E$14 * J$35","v":15.897262749102824},{"$f":" (SUM($H$422:J$422) > 0) * ($F$464 - SUM(K$451:K452) - SUM($G$455:J$455)) * Вводные!$E$174 / Вводные!$E$14 * K$35","v":11.040058775344553},{"$f":" (SUM($H$422:K$422) > 0) * ($F$464 - SUM(L$451:L452) - SUM($G$455:K$455)) * Вводные!$E$174 / Вводные!$E$14 * L$35","v":5.7205016649672018},{"$f":" (SUM($H$422:L$422) > 0) * ($F$464 - SUM(M$451:M452) - SUM($G$455:L$455)) * Вводные!$E$174 / Вводные!$E$14 * M$35","v":0},{"$f":" (SUM($H$422:M$422) > 0) * ($F$464 - SUM(N$451:N452) - SUM($G$455:M$455)) * Вводные!$E$174 / Вводные!$E$14 * N$35","v":0},{"$f":" (SUM($H$422:N$422) > 0) * ($F$464 - SUM(O$451:O452) - SUM($G$455:N$455)) * Вводные!$E$174 / Вводные!$E$14 * O$35","v":0},{"$f":" (SUM($H$422:O$422) > 0) * ($F$464 - SUM(P$451:P452) - SUM($G$455:O$455)) * Вводные!$E$174 / Вводные!$E$14 * P$35","v":0},{"$f":" (SUM($H$422:P$422) > 0) * ($F$464 - SUM(Q$451:Q452) - SUM($G$455:P$455)) * Вводные!$E$174 / Вводные!$E$14 * Q$35","v":0},{"$f":" (SUM($H$422:Q$422) > 0) * ($F$464 - SUM(R$451:R452) - SUM($G$455:Q$455)) * Вводные!$E$174 / Вводные!$E$14 * R$35","v":0},{"$f":" (SUM($H$422:R$422) > 0) * ($F$464 - SUM(S$451:S452) - SUM($G$455:R$455)) * Вводные!$E$174 / Вводные!$E$14 * S$35","v":0},{"$f":" (SUM($H$422:S$422) > 0) * ($F$464 - SUM(T$451:T452) - SUM($G$455:S$455)) * Вводные!$E$174 / Вводные!$E$14 * T$35","v":0},{"$f":" (SUM($H$422:T$422) > 0) * ($F$464 - SUM(U$451:U452) - SUM($G$455:T$455)) * Вводные!$E$174 / Вводные!$E$14 * U$35","v":0},{"$f":" (SUM($H$422:U$422) > 0) * ($F$464 - SUM(V$451:V452) - SUM($G$455:U$455)) * Вводные!$E$174 / Вводные!$E$14 * V$35","v":0},{"$f":" (SUM($H$422:V$422) > 0) * ($F$464 - SUM(W$451:W452) - SUM($G$455:V$455)) * Вводные!$E$174 / Вводные!$E$14 * W$35","v":0},{"$f":" (SUM($H$422:W$422) > 0) * ($F$464 - SUM(X$451:X452) - SUM($G$455:W$455)) * Вводные!$E$174 / Вводные!$E$14 * X$35","v":0},{"$f":" (SUM($H$422:X$422) > 0) * ($F$464 - SUM(Y$451:Y452) - SUM($G$455:X$455)) * Вводные!$E$174 / Вводные!$E$14 * Y$35","v":0},{"$f":" (SUM($H$422:Y$422) > 0) * ($F$464 - SUM(Z$451:Z452) - SUM($G$455:Y$455)) * Вводные!$E$174 / Вводные!$E$14 * Z$35","v":0},{"$f":" (SUM($H$422:Z$422) > 0) * ($F$464 - SUM(AA$451:AA452) - SUM($G$455:Z$455)) * Вводные!$E$174 / Вводные!$E$14 * AA$35","v":0},{"$f":" (SUM($H$422:AA$422) > 0) * ($F$464 - SUM(AB$451:AB452) - SUM($G$455:AA$455)) * Вводные!$E$174 / Вводные!$E$14 * AB$35","v":0},{"$f":" (SUM($H$422:AB$422) > 0) * ($F$464 - SUM(AC$451:AC452) - SUM($G$455:AB$455)) * Вводные!$E$174 / Вводные!$E$14 * AC$35","v":0},{"$f":" (SUM($H$422:AC$422) > 0) * ($F$464 - SUM(AD$451:AD452) - SUM($G$455:AC$455)) * Вводные!$E$174 / Вводные!$E$14 * AD$35","v":0},{"$f":" (SUM($H$422:AD$422) > 0) * ($F$464 - SUM(AE$451:AE452) - SUM($G$455:AD$455)) * Вводные!$E$174 / Вводные!$E$14 * AE$35","v":0},{"$f":" (SUM($H$422:AE$422) > 0) * ($F$464 - SUM(AF$451:AF452) - SUM($G$455:AE$455)) * Вводные!$E$174 / Вводные!$E$14 * AF$35","v":0},{"$f":" (SUM($H$422:AF$422) > 0) * ($F$464 - SUM(AG$451:AG452) - SUM($G$455:AF$455)) * Вводные!$E$174 / Вводные!$E$14 * AG$35","v":0},{"$f":" (SUM($H$422:AG$422) > 0) * ($F$464 - SUM(AH$451:AH452) - SUM($G$455:AG$455)) * Вводные!$E$174 / Вводные!$E$14 * AH$35","v":0},{"$f":" (SUM($H$422:AH$422) > 0) * ($F$464 - SUM(AI$451:AI452) - SUM($G$455:AH$455)) * Вводные!$E$174 / Вводные!$E$14 * AI$35","v":0},{"$f":" (SUM($H$422:AI$422) > 0) * ($F$464 - SUM(AJ$451:AJ452) - SUM($G$455:AI$455)) * Вводные!$E$174 / Вводные!$E$14 * AJ$35","v":0},{"$f":" (SUM($H$422:AJ$422) > 0) * ($F$464 - SUM(AK$451:AK452) - SUM($G$455:AJ$455)) * Вводные!$E$174 / Вводные!$E$14 * AK$35","v":0},{"$f":" (SUM($H$422:AK$422) > 0) * ($F$464 - SUM(AL$451:AL452) - SUM($G$455:AK$455)) * Вводные!$E$174 / Вводные!$E$14 * AL$35","v":0},{"$f":" (SUM($H$422:AL$422) > 0) * ($F$464 - SUM(AM$451:AM452) - SUM($G$455:AL$455)) * Вводные!$E$174 / Вводные!$E$14 * AM$35","v":0},{"$f":" (SUM($H$422:AM$422) > 0) * ($F$464 - SUM(AN$451:AN452) - SUM($G$455:AM$455)) * Вводные!$E$174 / Вводные!$E$14 * AN$35","v":0},{"$f":" (SUM($H$422:AN$422) > 0) * ($F$464 - SUM(AO$451:AO452) - SUM($G$455:AN$455)) * Вводные!$E$174 / Вводные!$E$14 * AO$35","v":0},{"$f":" (SUM($H$422:AO$422) > 0) * ($F$464 - SUM(AP$451:AP452) - SUM($G$455:AO$455)) * Вводные!$E$174 / Вводные!$E$14 * AP$35","v":0},{"$f":" (SUM($H$422:AP$422) > 0) * ($F$464 - SUM(AQ$451:AQ452) - SUM($G$455:AP$455)) * Вводные!$E$174 / Вводные!$E$14 * AQ$35","v":0},{"$f":" (SUM($H$422:AQ$422) > 0) * ($F$464 - SUM(AR$451:AR452) - SUM($G$455:AQ$455)) * Вводные!$E$174 / Вводные!$E$14 * AR$35","v":0},{"$f":" (SUM($H$422:AR$422) > 0) * ($F$464 - SUM(AS$451:AS452) - SUM($G$455:AR$455)) * Вводные!$E$174 / Вводные!$E$14 * AS$35","v":0},{"$f":" (SUM($H$422:AS$422) > 0) * ($F$464 - SUM(AT$451:AT452) - SUM($G$455:AS$455)) * Вводные!$E$174 / Вводные!$E$14 * AT$35","v":0},{"$f":" (SUM($H$422:AT$422) > 0) * ($F$464 - SUM(AU$451:AU452) - SUM($G$455:AT$455)) * Вводные!$E$174 / Вводные!$E$14 * AU$35","v":0}]
[null,{"$f":" B459 + 1","v":3},null,"млн руб.",null,null,null,{"$f":" (SUM(G$422:$H$422) > 0) * ($F$464 - SUM(H$451:H453) - SUM($G$455:G$455)) * Вводные!$E$174 / Вводные!$E$14 * H$35","v":21.097834420570965},{"$f":" (SUM(H$422:$H$422) > 0) * ($F$464 - SUM(I$451:I453) - SUM($G$455:H$455)) * Вводные!$E$174 / Вводные!$E$14 * I$35","v":18.079693643572195},{"$f":" (SUM($H$422:I$422) > 0) * ($F$464 - SUM(J$451:J453) - SUM($G$455:I$455)) * Вводные!$E$174 / Вводные!$E$14 * J$35","v":14.289391149207676},{"$f":" (SUM($H$422:J$422) > 0) * ($F$464 - SUM(K$451:K453) - SUM($G$455:J$455)) * Вводные!$E$174 / Вводные!$E$14 * K$35","v":8.6542585816859514},{"$f":" (SUM($H$422:K$422) > 0) * ($F$464 - SUM(L$451:L453) - SUM($G$455:K$455)) * Вводные!$E$174 / Вводные!$E$14 * L$35","v":3.5542867791126791},{"$f":" (SUM($H$422:L$422) > 0) * ($F$464 - SUM(M$451:M453) - SUM($G$455:L$455)) * Вводные!$E$174 / Вводные!$E$14 * M$35","v":0},{"$f":" (SUM($H$422:M$422) > 0) * ($F$464 - SUM(N$451:N453) - SUM($G$455:M$455)) * Вводные!$E$174 / Вводные!$E$14 * N$35","v":0},{"$f":" (SUM($H$422:N$422) > 0) * ($F$464 - SUM(O$451:O453) - SUM($G$455:N$455)) * Вводные!$E$174 / Вводные!$E$14 * O$35","v":0},{"$f":" (SUM($H$422:O$422) > 0) * ($F$464 - SUM(P$451:P453) - SUM($G$455:O$455)) * Вводные!$E$174 / Вводные!$E$14 * P$35","v":0},{"$f":" (SUM($H$422:P$422) > 0) * ($F$464 - SUM(Q$451:Q453) - SUM($G$455:P$455)) * Вводные!$E$174 / Вводные!$E$14 * Q$35","v":0},{"$f":" (SUM($H$422:Q$422) > 0) * ($F$464 - SUM(R$451:R453) - SUM($G$455:Q$455)) * Вводные!$E$174 / Вводные!$E$14 * R$35","v":0},{"$f":" (SUM($H$422:R$422) > 0) * ($F$464 - SUM(S$451:S453) - SUM($G$455:R$455)) * Вводные!$E$174 / Вводные!$E$14 * S$35","v":0},{"$f":" (SUM($H$422:S$422) > 0) * ($F$464 - SUM(T$451:T453) - SUM($G$455:S$455)) * Вводные!$E$174 / Вводные!$E$14 * T$35","v":0},{"$f":" (SUM($H$422:T$422) > 0) * ($F$464 - SUM(U$451:U453) - SUM($G$455:T$455)) * Вводные!$E$174 / Вводные!$E$14 * U$35","v":0},{"$f":" (SUM($H$422:U$422) > 0) * ($F$464 - SUM(V$451:V453) - SUM($G$455:U$455)) * Вводные!$E$174 / Вводные!$E$14 * V$35","v":0},{"$f":" (SUM($H$422:V$422) > 0) * ($F$464 - SUM(W$451:W453) - SUM($G$455:V$455)) * Вводные!$E$174 / Вводные!$E$14 * W$35","v":0},{"$f":" (SUM($H$422:W$422) > 0) * ($F$464 - SUM(X$451:X453) - SUM($G$455:W$455)) * Вводные!$E$174 / Вводные!$E$14 * X$35","v":0},{"$f":" (SUM($H$422:X$422) > 0) * ($F$464 - SUM(Y$451:Y453) - SUM($G$455:X$455)) * Вводные!$E$174 / Вводные!$E$14 * Y$35","v":0},{"$f":" (SUM($H$422:Y$422) > 0) * ($F$464 - SUM(Z$451:Z453) - SUM($G$455:Y$455)) * Вводные!$E$174 / Вводные!$E$14 * Z$35","v":0},{"$f":" (SUM($H$422:Z$422) > 0) * ($F$464 - SUM(AA$451:AA453) - SUM($G$455:Z$455)) * Вводные!$E$174 / Вводные!$E$14 * AA$35","v":0},{"$f":" (SUM($H$422:AA$422) > 0) * ($F$464 - SUM(AB$451:AB453) - SUM($G$455:AA$455)) * Вводные!$E$174 / Вводные!$E$14 * AB$35","v":0},{"$f":" (SUM($H$422:AB$422) > 0) * ($F$464 - SUM(AC$451:AC453) - SUM($G$455:AB$455)) * Вводные!$E$174 / Вводные!$E$14 * AC$35","v":0},{"$f":" (SUM($H$422:AC$422) > 0) * ($F$464 - SUM(AD$451:AD453) - SUM($G$455:AC$455)) * Вводные!$E$174 / Вводные!$E$14 * AD$35","v":0},{"$f":" (SUM($H$422:AD$422) > 0) * ($F$464 - SUM(AE$451:AE453) - SUM($G$455:AD$455)) * Вводные!$E$174 / Вводные!$E$14 * AE$35","v":0},{"$f":" (SUM($H$422:AE$422) > 0) * ($F$464 - SUM(AF$451:AF453) - SUM($G$455:AE$455)) * Вводные!$E$174 / Вводные!$E$14 * AF$35","v":0},{"$f":" (SUM($H$422:AF$422) > 0) * ($F$464 - SUM(AG$451:AG453) - SUM($G$455:AF$455)) * Вводные!$E$174 / Вводные!$E$14 * AG$35","v":0},{"$f":" (SUM($H$422:AG$422) > 0) * ($F$464 - SUM(AH$451:AH453) - SUM($G$455:AG$455)) * Вводные!$E$174 / Вводные!$E$14 * AH$35","v":0},{"$f":" (SUM($H$422:AH$422) > 0) * ($F$464 - SUM(AI$451:AI453) - SUM($G$455:AH$455)) * Вводные!$E$174 / Вводные!$E$14 * AI$35","v":0},{"$f":" (SUM($H$422:AI$422) > 0) * ($F$464 - SUM(AJ$451:AJ453) - SUM($G$455:AI$455)) * Вводные!$E$174 / Вводные!$E$14 * AJ$35","v":0},{"$f":" (SUM($H$422:AJ$422) > 0) * ($F$464 - SUM(AK$451:AK453) - SUM($G$455:AJ$455)) * Вводные!$E$174 / Вводные!$E$14 * AK$35","v":0},{"$f":" (SUM($H$422:AK$422) > 0) * ($F$464 - SUM(AL$451:AL453) - SUM($G$455:AK$455)) * Вводные!$E$174 / Вводные!$E$14 * AL$35","v":0},{"$f":" (SUM($H$422:AL$422) > 0) * ($F$464 - SUM(AM$451:AM453) - SUM($G$455:AL$455)) * Вводные!$E$174 / Вводные!$E$14 * AM$35","v":0},{"$f":" (SUM($H$422:AM$422) > 0) * ($F$464 - SUM(AN$451:AN453) - SUM($G$455:AM$455)) * Вводные!$E$174 / Вводные!$E$14 * AN$35","v":0},{"$f":" (SUM($H$422:AN$422) > 0) * ($F$464 - SUM(AO$451:AO453) - SUM($G$455:AN$455)) * Вводные!$E$174 / Вводные!$E$14 * AO$35","v":0},{"$f":" (SUM($H$422:AO$422) > 0) * ($F$464 - SUM(AP$451:AP453) - SUM($G$455:AO$455)) * Вводные!$E$174 / Вводные!$E$14 * AP$35","v":0},{"$f":" (SUM($H$422:AP$422) > 0) * ($F$464 - SUM(AQ$451:AQ453) - SUM($G$455:AP$455)) * Вводные!$E$174 / Вводные!$E$14 * AQ$35","v":0},{"$f":" (SUM($H$422:AQ$422) > 0) * ($F$464 - SUM(AR$451:AR453) - SUM($G$455:AQ$455)) * Вводные!$E$174 / Вводные!$E$14 * AR$35","v":0},{"$f":" (SUM($H$422:AR$422) > 0) * ($F$464 - SUM(AS$451:AS453) - SUM($G$455:AR$455)) * Вводные!$E$174 / Вводные!$E$14 * AS$35","v":0},{"$f":" (SUM($H$422:AS$422) > 0) * ($F$464 - SUM(AT$451:AT453) - SUM($G$455:AS$455)) * Вводные!$E$174 / Вводные!$E$14 * AT$35","v":0},{"$f":" (SUM($H$422:AT$422) > 0) * ($F$464 - SUM(AU$451:AU453) - SUM($G$455:AT$455)) * Вводные!$E$174 / Вводные!$E$14 * AU$35","v":0}]
[null,4,null,"млн руб.",null,null,null,{"$f":" (SUM(G$422:$H$422) > 0) * ($F$464 - SUM(H$451:H454) - SUM($G$455:G$455)) * Вводные!$E$174 / Вводные!$E$14 * H$35","v":21.063349673939747},{"$f":" (SUM(H$422:$H$422) > 0) * ($F$464 - SUM(I$451:I454) - SUM($G$455:H$455)) * Вводные!$E$174 / Вводные!$E$14 * I$35","v":17.954675010226648},{"$f":" (SUM($H$422:I$422) > 0) * ($F$464 - SUM(J$451:J454) - SUM($G$455:I$455)) * Вводные!$E$174 / Вводные!$E$14 * J$35","v":14.131708072936954},{"$f":" (SUM($H$422:J$422) > 0) * ($F$464 - SUM(K$451:K454) - SUM($G$455:J$455)) * Вводные!$E$174 / Вводные!$E$14 * K$35","v":8.4198483000900257},{"$f":" (SUM($H$422:K$422) > 0) * ($F$464 - SUM(L$451:L454) - SUM($G$455:K$455)) * Вводные!$E$174 / Вводные!$E$14 * L$35","v":3.3418472863775333},{"$f":" (SUM($H$422:L$422) > 0) * ($F$464 - SUM(M$451:M454) - SUM($G$455:L$455)) * Вводные!$E$174 / Вводные!$E$14 * M$35","v":0},{"$f":" (SUM($H$422:M$422) > 0) * ($F$464 - SUM(N$451:N454) - SUM($G$455:M$455)) * Вводные!$E$174 / Вводные!$E$14 * N$35","v":0},{"$f":" (SUM($H$422:N$422) > 0) * ($F$464 - SUM(O$451:O454) - SUM($G$455:N$455)) * Вводные!$E$174 / Вводные!$E$14 * O$35","v":0},{"$f":" (SUM($H$422:O$422) > 0) * ($F$464 - SUM(P$451:P454) - SUM($G$455:O$455)) * Вводные!$E$174 / Вводные!$E$14 * P$35","v":0},{"$f":" (SUM($H$422:P$422) > 0) * ($F$464 - SUM(Q$451:Q454) - SUM($G$455:P$455)) * Вводные!$E$174 / Вводные!$E$14 * Q$35","v":0},{"$f":" (SUM($H$422:Q$422) > 0) * ($F$464 - SUM(R$451:R454) - SUM($G$455:Q$455)) * Вводные!$E$174 / Вводные!$E$14 * R$35","v":0},{"$f":" (SUM($H$422:R$422) > 0) * ($F$464 - SUM(S$451:S454) - SUM($G$455:R$455)) * Вводные!$E$174 / Вводные!$E$14 * S$35","v":0},{"$f":" (SUM($H$422:S$422) > 0) * ($F$464 - SUM(T$451:T454) - SUM($G$455:S$455)) * Вводные!$E$174 / Вводные!$E$14 * T$35","v":0},{"$f":" (SUM($H$422:T$422) > 0) * ($F$464 - SUM(U$451:U454) - SUM($G$455:T$455)) * Вводные!$E$174 / Вводные!$E$14 * U$35","v":0},{"$f":" (SUM($H$422:U$422) > 0) * ($F$464 - SUM(V$451:V454) - SUM($G$455:U$455)) * Вводные!$E$174 / Вводные!$E$14 * V$35","v":0},{"$f":" (SUM($H$422:V$422) > 0) * ($F$464 - SUM(W$451:W454) - SUM($G$455:V$455)) * Вводные!$E$174 / Вводные!$E$14 * W$35","v":0},{"$f":" (SUM($H$422:W$422) > 0) * ($F$464 - SUM(X$451:X454) - SUM($G$455:W$455)) * Вводные!$E$174 / Вводные!$E$14 * X$35","v":0},{"$f":" (SUM($H$422:X$422) > 0) * ($F$464 - SUM(Y$451:Y454) - SUM($G$455:X$455)) * Вводные!$E$174 / Вводные!$E$14 * Y$35","v":0},{"$f":" (SUM($H$422:Y$422) > 0) * ($F$464 - SUM(Z$451:Z454) - SUM($G$455:Y$455)) * Вводные!$E$174 / Вводные!$E$14 * Z$35","v":0},{"$f":" (SUM($H$422:Z$422) > 0) * ($F$464 - SUM(AA$451:AA454) - SUM($G$455:Z$455)) * Вводные!$E$174 / Вводные!$E$14 * AA$35","v":0},{"$f":" (SUM($H$422:AA$422) > 0) * ($F$464 - SUM(AB$451:AB454) - SUM($G$455:AA$455)) * Вводные!$E$174 / Вводные!$E$14 * AB$35","v":0},{"$f":" (SUM($H$422:AB$422) > 0) * ($F$464 - SUM(AC$451:AC454) - SUM($G$455:AB$455)) * Вводные!$E$174 / Вводные!$E$14 * AC$35","v":0},{"$f":" (SUM($H$422:AC$422) > 0) * ($F$464 - SUM(AD$451:AD454) - SUM($G$455:AC$455)) * Вводные!$E$174 / Вводные!$E$14 * AD$35","v":0},{"$f":" (SUM($H$422:AD$422) > 0) * ($F$464 - SUM(AE$451:AE454) - SUM($G$455:AD$455)) * Вводные!$E$174 / Вводные!$E$14 * AE$35","v":0},{"$f":" (SUM($H$422:AE$422) > 0) * ($F$464 - SUM(AF$451:AF454) - SUM($G$455:AE$455)) * Вводные!$E$174 / Вводные!$E$14 * AF$35","v":0},{"$f":" (SUM($H$422:AF$422) > 0) * ($F$464 - SUM(AG$451:AG454) - SUM($G$455:AF$455)) * Вводные!$E$174 / Вводные!$E$14 * AG$35","v":0},{"$f":" (SUM($H$422:AG$422) > 0) * ($F$464 - SUM(AH$451:AH454) - SUM($G$455:AG$455)) * Вводные!$E$174 / Вводные!$E$14 * AH$35","v":0},{"$f":" (SUM($H$422:AH$422) > 0) * ($F$464 - SUM(AI$451:AI454) - SUM($G$455:AH$455)) * Вводные!$E$174 / Вводные!$E$14 * AI$35","v":0},{"$f":" (SUM($H$422:AI$422) > 0) * ($F$464 - SUM(AJ$451:AJ454) - SUM($G$455:AI$455)) * Вводные!$E$174 / Вводные!$E$14 * AJ$35","v":0},{"$f":" (SUM($H$422:AJ$422) > 0) * ($F$464 - SUM(AK$451:AK454) - SUM($G$455:AJ$455)) * Вводные!$E$174 / Вводные!$E$14 * AK$35","v":0},{"$f":" (SUM($H$422:AK$422) > 0) * ($F$464 - SUM(AL$451:AL454) - SUM($G$455:AK$455)) * Вводные!$E$174 / Вводные!$E$14 * AL$35","v":0},{"$f":" (SUM($H$422:AL$422) > 0) * ($F$464 - SUM(AM$451:AM454) - SUM($G$455:AL$455)) * Вводные!$E$174 / Вводные!$E$14 * AM$35","v":0},{"$f":" (SUM($H$422:AM$422) > 0) * ($F$464 - SUM(AN$451:AN454) - SUM($G$455:AM$455)) * Вводные!$E$174 / Вводные!$E$14 * AN$35","v":0},{"$f":" (SUM($H$422:AN$422) > 0) * ($F$464 - SUM(AO$451:AO454) - SUM($G$455:AN$455)) * Вводные!$E$174 / Вводные!$E$14 * AO$35","v":0},{"$f":" (SUM($H$422:AO$422) > 0) * ($F$464 - SUM(AP$451:AP454) - SUM($G$455:AO$455)) * Вводные!$E$174 / Вводные!$E$14 * AP$35","v":0},{"$f":" (SUM($H$422:AP$422) > 0) * ($F$464 - SUM(AQ$451:AQ454) - SUM($G$455:AP$455)) * Вводные!$E$174 / Вводные!$E$14 * AQ$35","v":0},{"$f":" (SUM($H$422:AQ$422) > 0) * ($F$464 - SUM(AR$451:AR454) - SUM($G$455:AQ$455)) * Вводные!$E$174 / Вводные!$E$14 * AR$35","v":0},{"$f":" (SUM($H$422:AR$422) > 0) * ($F$464 - SUM(AS$451:AS454) - SUM($G$455:AR$455)) * Вводные!$E$174 / Вводные!$E$14 * AS$35","v":0},{"$f":" (SUM($H$422:AS$422) > 0) * ($F$464 - SUM(AT$451:AT454) - SUM($G$455:AS$455)) * Вводные!$E$174 / Вводные!$E$14 * AT$35","v":0},{"$f":" (SUM($H$422:AT$422) > 0) * ($F$464 - SUM(AU$451:AU454) - SUM($G$455:AT$455)) * Вводные!$E$174 / Вводные!$E$14 * AU$35","v":0}]
[null,"Итого",null,"млн руб.",null,null,null,{"$f":" SUM(H458:H461)","v":85.447133463011369},{"$f":" SUM(I458:I461)","v":76.132777790185713},61.953366335494557,41.741684032733872,20.668133531185426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Вспомогательный расчет",null,{"$f":" smu","v":"млн руб."},null,{"$f":" SUM(H464:AU464)","v":44000},null,{"$f":" ROUNDUP(H470, D_mat)","v":2000},7000,9000,13000,13000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Расчёты с учётом комиссии за привлечение средств:"]
[null,"Основная сумма",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" (H56 + H69 + H82 + H95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":1666.5436488413225},{"$f":" (I56 + I69 + I82 + I95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":6029.7863769351407},{"$f":" (J56 + J69 + J82 + J95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":7605.2284345684047},{"$f":" (K56 + K69 + K82 + K95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":11309.10810726347},{"$f":" (L56 + L69 + L82 + L95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":10246.190707243366},{"$f":" (M56 + M69 + M82 + M95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (N56 + N69 + N82 + N95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (O56 + O69 + O82 + O95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (P56 + P69 + P82 + P95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (Q56 + Q69 + Q82 + Q95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (R56 + R69 + R82 + R95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (S56 + S69 + S82 + S95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (T56 + T69 + T82 + T95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (U56 + U69 + U82 + U95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (V56 + V69 + V82 + V95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (W56 + W69 + W82 + W95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (X56 + X69 + X82 + X95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (Y56 + Y69 + Y82 + Y95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (Z56 + Z69 + Z82 + Z95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AA56 + AA69 + AA82 + AA95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AB56 + AB69 + AB82 + AB95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AC56 + AC69 + AC82 + AC95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AD56 + AD69 + AD82 + AD95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AE56 + AE69 + AE82 + AE95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AF56 + AF69 + AF82 + AF95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AG56 + AG69 + AG82 + AG95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AH56 + AH69 + AH82 + AH95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AI56 + AI69 + AI82 + AI95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AJ56 + AJ69 + AJ82 + AJ95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AK56 + AK69 + AK82 + AK95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AL56 + AL69 + AL82 + AL95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AM56 + AM69 + AM82 + AM95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AN56 + AN69 + AN82 + AN95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AO56 + AO69 + AO82 + AO95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AP56 + AP69 + AP82 + AP95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AQ56 + AQ69 + AQ82 + AQ95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AR56 + AR69 + AR82 + AR95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AS56 + AS69 + AS82 + AS95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AT56 + AT69 + AT82 + AT95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0},{"$f":" (AU56 + AU69 + AU82 + AU95) * Вводные!$E$171 * (1 + Вводные!$E$173)","v":0}]
[null,"Проценты на основную сумму",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H466 * H251 * H253","v":62.495386831549588},226.11698913506777,285.19606629631517,424.09155402238008,384.23215152162624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Проценты на накопленную сумму",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" SUM($G466:G466) * H251 * H35","v":0},{"$f":" SUM($G466:H466) * I251 * I35","v":124.99077366309918},{"$f":" SUM($G466:I466) * J251 * J35","v":577.22475193323476},{"$f":" SUM($G466:J466) * K251 * K35","v":1147.6168845258651},{"$f":" SUM($G466:K466) * L251 * L35","v":1995.7999925706251},{"$f":" SUM($G466:L466) * M251 * M35","v":0},{"$f":" SUM($G466:M466) * N251 * N35","v":0},{"$f":" SUM($G466:N466) * O251 * O35","v":0},{"$f":" SUM($G466:O466) * P251 * P35","v":0},{"$f":" SUM($G466:P466) * Q251 * Q35","v":0},{"$f":" SUM($G466:Q466) * R251 * R35","v":0},{"$f":" SUM($G466:R466) * S251 * S35","v":0},{"$f":" SUM($G466:S466) * T251 * T35","v":0},{"$f":" SUM($G466:T466) * U251 * U35","v":0},{"$f":" SUM($G466:U466) * V251 * V35","v":0},{"$f":" SUM($G466:V466) * W251 * W35","v":0},{"$f":" SUM($G466:W466) * X251 * X35","v":0},{"$f":" SUM($G466:X466) * Y251 * Y35","v":0},{"$f":" SUM($G466:Y466) * Z251 * Z35","v":0},{"$f":" SUM($G466:Z466) * AA251 * AA35","v":0},{"$f":" SUM($G466:AA466) * AB251 * AB35","v":0},{"$f":" SUM($G466:AB466) * AC251 * AC35","v":0},{"$f":" SUM($G466:AC466) * AD251 * AD35","v":0},{"$f":" SUM($G466:AD466) * AE251 * AE35","v":0},{"$f":" SUM($G466:AE466) * AF251 * AF35","v":0},{"$f":" SUM($G466:AF466) * AG251 * AG35","v":0},{"$f":" SUM($G466:AG466) * AH251 * AH35","v":0},{"$f":" SUM($G466:AH466) * AI251 * AI35","v":0},{"$f":" SUM($G466:AI466) * AJ251 * AJ35","v":0},{"$f":" SUM($G466:AJ466) * AK251 * AK35","v":0},{"$f":" SUM($G466:AK466) * AL251 * AL35","v":0},{"$f":" SUM($G466:AL466) * AM251 * AM35","v":0},{"$f":" SUM($G466:AM466) * AN251 * AN35","v":0},{"$f":" SUM($G466:AN466) * AO251 * AO35","v":0},{"$f":" SUM($G466:AO466) * AP251 * AP35","v":0},{"$f":" SUM($G466:AP466) * AQ251 * AQ35","v":0},{"$f":" SUM($G466:AQ466) * AR251 * AR35","v":0},{"$f":" SUM($G466:AR466) * AS251 * AS35","v":0},{"$f":" SUM($G466:AS466) * AT251 * AT35","v":0},{"$f":" SUM($G466:AT466) * AU251 * AU35","v":0}]
[null,"Учёт комиссии за резервирование средств",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" SUM(H466:H468) * Вводные!$E$174","v":3.4580780713457444},{"$f":" SUM(I466:I468) * Вводные!$E$174","v":12.761788279466614},{"$f":" SUM(J466:J468) * Вводные!$E$174","v":16.935298505595906},{"$f":" SUM(K466:K468) * Вводные!$E$174","v":25.76163309162343},{"$f":" SUM(L466:L468) * Вводные!$E$174","v":25.252445702671235},{"$f":" SUM(M466:M468) * Вводные!$E$174","v":0},{"$f":" SUM(N466:N468) * Вводные!$E$174","v":0},{"$f":" SUM(O466:O468) * Вводные!$E$174","v":0},{"$f":" SUM(P466:P468) * Вводные!$E$174","v":0},{"$f":" SUM(Q466:Q468) * Вводные!$E$174","v":0},{"$f":" SUM(R466:R468) * Вводные!$E$174","v":0},{"$f":" SUM(S466:S468) * Вводные!$E$174","v":0},{"$f":" SUM(T466:T468) * Вводные!$E$174","v":0},{"$f":" SUM(U466:U468) * Вводные!$E$174","v":0},{"$f":" SUM(V466:V468) * Вводные!$E$174","v":0},{"$f":" SUM(W466:W468) * Вводные!$E$174","v":0},{"$f":" SUM(X466:X468) * Вводные!$E$174","v":0},{"$f":" SUM(Y466:Y468) * Вводные!$E$174","v":0},{"$f":" SUM(Z466:Z468) * Вводные!$E$174","v":0},{"$f":" SUM(AA466:AA468) * Вводные!$E$174","v":0},{"$f":" SUM(AB466:AB468) * Вводные!$E$174","v":0},{"$f":" SUM(AC466:AC468) * Вводные!$E$174","v":0},{"$f":" SUM(AD466:AD468) * Вводные!$E$174","v":0},{"$f":" SUM(AE466:AE468) * Вводные!$E$174","v":0},{"$f":" SUM(AF466:AF468) * Вводные!$E$174","v":0},{"$f":" SUM(AG466:AG468) * Вводные!$E$174","v":0},{"$f":" SUM(AH466:AH468) * Вводные!$E$174","v":0},{"$f":" SUM(AI466:AI468) * Вводные!$E$174","v":0},{"$f":" SUM(AJ466:AJ468) * Вводные!$E$174","v":0},{"$f":" SUM(AK466:AK468) * Вводные!$E$174","v":0},{"$f":" SUM(AL466:AL468) * Вводные!$E$174","v":0},{"$f":" SUM(AM466:AM468) * Вводные!$E$174","v":0},{"$f":" SUM(AN466:AN468) * Вводные!$E$174","v":0},{"$f":" SUM(AO466:AO468) * Вводные!$E$174","v":0},{"$f":" SUM(AP466:AP468) * Вводные!$E$174","v":0},{"$f":" SUM(AQ466:AQ468) * Вводные!$E$174","v":0},{"$f":" SUM(AR466:AR468) * Вводные!$E$174","v":0},{"$f":" SUM(AS466:AS468) * Вводные!$E$174","v":0},{"$f":" SUM(AT466:AT468) * Вводные!$E$174","v":0},{"$f":" SUM(AU466:AU468) * Вводные!$E$174","v":0}]
[null,"Итог",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" SUM(H466:H469)","v":1732.4971137442178},{"$f":" SUM(I466:I469)","v":6393.655928012774},8484.5845513035492,12906.578178903337,12651.475297038289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Проценты по остаткам на счетах"]
[]
[null,"Проценты к получению"]
[null,"Процентная ставка ",null,"(%)",null,null,null,{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2},{"$f":" (1 + Вводные!$E$181) ^ Вводные!$E$16 - 1","v":4.0000000000000036E-2}]
[]
[null,"База для расчета процентов к получению"]
[null,"Денежные средства",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" MAX(Отчеты!H37, 0)","v":0},{"$f":" MAX(Отчеты!I37, 0)","v":0},{"$f":" MAX(Отчеты!J37, 0)","v":0},{"$f":" MAX(Отчеты!K37, 0)","v":0},{"$f":" MAX(Отчеты!L37, 0)","v":0},{"$f":" MAX(Отчеты!M37, 0)","v":0},{"$f":" MAX(Отчеты!N37, 0)","v":0},{"$f":" MAX(Отчеты!O37, 0)","v":0},{"$f":" MAX(Отчеты!P37, 0)","v":0},{"$f":" MAX(Отчеты!Q37, 0)","v":0},{"$f":" MAX(Отчеты!R37, 0)","v":0},{"$f":" MAX(Отчеты!S37, 0)","v":0},{"$f":" MAX(Отчеты!T37, 0)","v":0},{"$f":" MAX(Отчеты!U37, 0)","v":0},{"$f":" MAX(Отчеты!V37, 0)","v":0},{"$f":" MAX(Отчеты!W37, 0)","v":0},{"$f":" MAX(Отчеты!X37, 0)","v":0},{"$f":" MAX(Отчеты!Y37, 0)","v":2526.00445276342},{"$f":" MAX(Отчеты!Z37, 0)","v":6557.3058767687871},{"$f":" MAX(Отчеты!AA37, 0)","v":10570.591948858531},{"$f":" MAX(Отчеты!AB37, 0)","v":5.4569682106375694E-11},{"$f":" MAX(Отчеты!AC37, 0)","v":5.6315911933779718E-11},{"$f":" MAX(Отчеты!AD37, 0)","v":5.8118021115660668E-11},{"$f":" MAX(Отчеты!AE37, 0)","v":5.9977797791361815E-11},{"$f":" MAX(Отчеты!AF37, 0)","v":6.1897087320685392E-11},{"$f":" MAX(Отчеты!AG37, 0)","v":6.3877794114947328E-11},{"$f":" MAX(Отчеты!AH37, 0)","v":6.5921883526625647E-11},{"$f":" MAX(Отчеты!AI37, 0)","v":6.8031383799477675E-11},{"$f":" MAX(Отчеты!AJ37, 0)","v":7.0208388081060969E-11},{"$f":" MAX(Отчеты!AK37, 0)","v":7.2455056499654924E-11},{"$f":" MAX(Отчеты!AL37, 0)","v":7.4773618307643888E-11},{"$f":" MAX(Отчеты!AM37, 0)","v":7.71663740934885E-11},{"$f":" MAX(Отчеты!AN37, 0)","v":7.9635698064480132E-11},{"$f":" MAX(Отчеты!AO37, 0)","v":8.2184040402543503E-11},{"$f":" MAX(Отчеты!AP37, 0)","v":8.4813929695424896E-11},{"$f":" MAX(Отчеты!AQ37, 0)","v":8.7527975445678498E-11},{"$f":" MAX(Отчеты!AR37, 0)","v":9.0328870659940209E-11},{"$f":" MAX(Отчеты!AS37, 0)","v":9.3219394521058298E-11},{"$f":" MAX(Отчеты!AT37, 0)","v":9.6202415145732169E-11},{"$f":" MAX(Отчеты!AU37, 0)","v":9.9280892430395608E-11}]
[null,"Итого",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":"SUM(H479)","v":0},{"$f":"SUM(I479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2526.00445276342,6557.3058767687871,10570.591948858531,5.4569682106375694E-11,5.6315911933779718E-11,5.8118021115660668E-11,5.9977797791361815E-11,6.1897087320685392E-11,6.3877794114947328E-11,6.5921883526625647E-11,6.8031383799477675E-11,7.0208388081060969E-11,7.2455056499654924E-11,7.4773618307643888E-11,7.71663740934885E-11,7.9635698064480132E-11,8.2184040402543503E-11,8.4813929695424896E-11,8.7527975445678498E-11,9.0328870659940209E-11,9.3219394521058298E-11,9.6202415145732169E-11,9.9280892430395608E-11]
[null,"Итого проценты к получению",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H481:AU481)","v":786.15609113569008},null,null,{"$f":" H480 * H476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101.04017811053689,262.2922350707517,422.82367795434163,2.1827872842550297E-12,2.2526364773511906E-12,2.3247208446264287E-12,2.3991119116544746E-12,2.4758834928274177E-12,2.5551117645978954E-12,2.6368753410650282E-12,2.7212553519791094E-12,2.8083355232424411E-12,2.8982022599861993E-12,2.9909447323057582E-12,3.0866549637395427E-12,3.185427922579208E-12,3.2873616161017431E-12,3.392557187816999E-12,3.5011190178271431E-12,3.6131548263976115E-12,3.7287757808423352E-12,3.8480966058292902E-12,3.9712356972158275E-12]
[]
[null,"Овердрафт"]
[null,"Процентная ставка ",null,"(%)",null,null,null,{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2},{"$f":" Вводные!$E$166 * Вводные!$E$16","v":7.4999999999999997E-2}]
[]
[null,"База для расчета процентов по овердрафту"]
[null,"Денежные средства",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" MIN(Отчеты!H37, 0)","v":0},{"$f":" MIN(Отчеты!I37, 0)","v":0},{"$f":" MIN(Отчеты!J37, 0)","v":0},{"$f":" MIN(Отчеты!K37, 0)","v":0},{"$f":" MIN(Отчеты!L37, 0)","v":0},{"$f":" MIN(Отчеты!M37, 0)","v":0},{"$f":" MIN(Отчеты!N37, 0)","v":0},{"$f":" MIN(Отчеты!O37, 0)","v":0},{"$f":" MIN(Отчеты!P37, 0)","v":0},{"$f":" MIN(Отчеты!Q37, 0)","v":0},{"$f":" MIN(Отчеты!R37, 0)","v":0},{"$f":" MIN(Отчеты!S37, 0)","v":0},{"$f":" MIN(Отчеты!T37, 0)","v":0},{"$f":" MIN(Отчеты!U37, 0)","v":0},{"$f":" MIN(Отчеты!V37, 0)","v":0},{"$f":" MIN(Отчеты!W37, 0)","v":0},{"$f":" MIN(Отчеты!X37, 0)","v":0},{"$f":" MIN(Отчеты!Y37, 0)","v":0},{"$f":" MIN(Отчеты!Z37, 0)","v":0},{"$f":" MIN(Отчеты!AA37, 0)","v":0},{"$f":" MIN(Отчеты!AB37, 0)","v":0},{"$f":" MIN(Отчеты!AC37, 0)","v":0},{"$f":" MIN(Отчеты!AD37, 0)","v":0},{"$f":" MIN(Отчеты!AE37, 0)","v":0},{"$f":" MIN(Отчеты!AF37, 0)","v":0},{"$f":" MIN(Отчеты!AG37, 0)","v":0},{"$f":" MIN(Отчеты!AH37, 0)","v":0},{"$f":" MIN(Отчеты!AI37, 0)","v":0},{"$f":" MIN(Отчеты!AJ37, 0)","v":0},{"$f":" MIN(Отчеты!AK37, 0)","v":0},{"$f":" MIN(Отчеты!AL37, 0)","v":0},{"$f":" MIN(Отчеты!AM37, 0)","v":0},{"$f":" MIN(Отчеты!AN37, 0)","v":0},{"$f":" MIN(Отчеты!AO37, 0)","v":0},{"$f":" MIN(Отчеты!AP37, 0)","v":0},{"$f":" MIN(Отчеты!AQ37, 0)","v":0},{"$f":" MIN(Отчеты!AR37, 0)","v":0},{"$f":" MIN(Отчеты!AS37, 0)","v":0},{"$f":" MIN(Отчеты!AT37, 0)","v":0},{"$f":" MIN(Отчеты!AU37, 0)","v":0}]
[null,"Итого",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":"SUM(H487)","v":0},{"$f":"SUM(I487)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого проценты к уплате",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H489:AU489)","v":0},null,null,{"$f":" H488 * H484","v":0},{"$f":" I488 * I484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Итого проценты к уплате/ получению",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H491:AU491)","v":786.15609113569008},null,null,{"$f":" H481 + H489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101.04017811053689,262.2922350707517,422.82367795434163,2.1827872842550297E-12,2.2526364773511906E-12,2.3247208446264287E-12,2.3991119116544746E-12,2.4758834928274177E-12,2.5551117645978954E-12,2.6368753410650282E-12,2.7212553519791094E-12,2.8083355232424411E-12,2.8982022599861993E-12,2.9909447323057582E-12,3.0866549637395427E-12,3.185427922579208E-12,3.2873616161017431E-12,3.392557187816999E-12,3.5011190178271431E-12,3.6131548263976115E-12,3.7287757808423352E-12,3.8480966058292902E-12,3.9712356972158275E-12]
[]
[{"$f":" MAX(A$1:A492) + 1","v":7},"Налоги"]
[]
[null,"Налог на прибыль"]
[null,"Налогооблагаемая прибыль",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" CHOOSE($E$497 + 1, Отчеты!H52 + Отчеты!H58 + Отчеты!H59, Отчеты!H60)","v":0},{"$f":" CHOOSE($E$497 + 1, Отчеты!I52 + Отчеты!I58 + Отчеты!I59, Отчеты!I60)","v":0},{"$f":" CHOOSE($E$497 + 1, Отчеты!J52 + Отчеты!J58 + Отчеты!J59, Отчеты!J60)","v":0},{"$f":" CHOOSE($E$497 + 1, Отчеты!K52 + Отчеты!K58 + Отчеты!K59, Отчеты!K60)","v":0},{"$f":" CHOOSE($E$497 + 1, Отчеты!L52 + Отчеты!L58 + Отчеты!L59, Отчеты!L60)","v":0},{"$f":" CHOOSE($E$497 + 1, Отчеты!M52 + Отчеты!M58 + Отчеты!M59, Отчеты!M60)","v":7310.8215748469238},{"$f":" CHOOSE($E$497 + 1, Отчеты!N52 + Отчеты!N58 + Отчеты!N59, Отчеты!N60)","v":7501.9127657453573},{"$f":" CHOOSE($E$497 + 1, Отчеты!O52 + Отчеты!O58 + Отчеты!O59, Отчеты!O60)","v":8473.3399002861097},{"$f":" CHOOSE($E$497 + 1, Отчеты!P52 + Отчеты!P58 + Отчеты!P59, Отчеты!P60)","v":9487.8276567567736},{"$f":" CHOOSE($E$497 + 1, Отчеты!Q52 + Отчеты!Q58 + Отчеты!Q59, Отчеты!Q60)","v":10547.709516500301},{"$f":" CHOOSE($E$497 + 1, Отчеты!R52 + Отчеты!R58 + Отчеты!R59, Отчеты!R60)","v":11655.458129348324},{"$f":" CHOOSE($E$497 + 1, Отчеты!S52 + Отчеты!S58 + Отчеты!S59, Отчеты!S60)","v":12813.694317553261},{"$f":" CHOOSE($E$497 + 1, Отчеты!T52 + Отчеты!T58 + Отчеты!T59, Отчеты!T60)","v":14025.196697667256},{"$f":" CHOOSE($E$497 + 1, Отчеты!U52 + Отчеты!U58 + Отчеты!U59, Отчеты!U60)","v":15292.911964419895},{"$f":" CHOOSE($E$497 + 1, Отчеты!V52 + Отчеты!V58 + Отчеты!V59, Отчеты!V60)","v":16619.965883858942},{"$f":" CHOOSE($E$497 + 1, Отчеты!W52 + Отчеты!W58 + Отчеты!W59, Отчеты!W60)","v":17849.276668375154},{"$f":" CHOOSE($E$497 + 1, Отчеты!X52 + Отчеты!X58 + Отчеты!X59, Отчеты!X60)","v":18858.859692346454},{"$f":" CHOOSE($E$497 + 1, Отчеты!Y52 + Отчеты!Y58 + Отчеты!Y59, Отчеты!Y60)","v":20005.922332391856},{"$f":" CHOOSE($E$497 + 1, Отчеты!Z52 + Отчеты!Z58 + Отчеты!Z59, Отчеты!Z60)","v":21251.093866769068},{"$f":" CHOOSE($E$497 + 1, Отчеты!AA52 + Отчеты!AA58 + Отчеты!AA59, Отчеты!AA60)","v":22534.957683171091},{"$f":" CHOOSE($E$497 + 1, Отчеты!AB52 + Отчеты!AB58 + Отчеты!AB59, Отчеты!AB60)","v":2.1827872842550297E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AC52 + Отчеты!AC58 + Отчеты!AC59, Отчеты!AC60)","v":2.2526364773511906E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AD52 + Отчеты!AD58 + Отчеты!AD59, Отчеты!AD60)","v":2.3247208446264287E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AE52 + Отчеты!AE58 + Отчеты!AE59, Отчеты!AE60)","v":2.3991119116544746E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AF52 + Отчеты!AF58 + Отчеты!AF59, Отчеты!AF60)","v":2.4758834928274177E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AG52 + Отчеты!AG58 + Отчеты!AG59, Отчеты!AG60)","v":2.5551117645978954E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AH52 + Отчеты!AH58 + Отчеты!AH59, Отчеты!AH60)","v":2.6368753410650282E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AI52 + Отчеты!AI58 + Отчеты!AI59, Отчеты!AI60)","v":2.7212553519791094E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AJ52 + Отчеты!AJ58 + Отчеты!AJ59, Отчеты!AJ60)","v":2.8083355232424411E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AK52 + Отчеты!AK58 + Отчеты!AK59, Отчеты!AK60)","v":2.8982022599861993E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AL52 + Отчеты!AL58 + Отчеты!AL59, Отчеты!AL60)","v":2.9909447323057582E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AM52 + Отчеты!AM58 + Отчеты!AM59, Отчеты!AM60)","v":3.0866549637395427E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AN52 + Отчеты!AN58 + Отчеты!AN59, Отчеты!AN60)","v":3.185427922579208E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AO52 + Отчеты!AO58 + Отчеты!AO59, Отчеты!AO60)","v":3.2873616161017431E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AP52 + Отчеты!AP58 + Отчеты!AP59, Отчеты!AP60)","v":3.392557187816999E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AQ52 + Отчеты!AQ58 + Отчеты!AQ59, Отчеты!AQ60)","v":3.5011190178271431E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AR52 + Отчеты!AR58 + Отчеты!AR59, Отчеты!AR60)","v":3.6131548263976115E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AS52 + Отчеты!AS58 + Отчеты!AS59, Отчеты!AS60)","v":3.7287757808423352E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AT52 + Отчеты!AT58 + Отчеты!AT59, Отчеты!AT60)","v":3.8480966058292902E-12},{"$f":" CHOOSE($E$497 + 1, Отчеты!AU52 + Отчеты!AU58 + Отчеты!AU59, Отчеты!AU60)","v":3.9712356972158275E-12}]
[null,"Субсидия учитывается при расчете налогооблагаемой прибыли?",null,null,{"$f":" Контроль!$E$17","v":0}]
[null,"Зачет убытка прошлых лет",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H504","v":0},{"$f":" I504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Прибыль до налогообложения за вычетом накопленных убытков",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" SUM(H496:H498)","v":0},{"$f":" SUM(I496:I498)","v":0},0,0,0,7310.8215748469238,7501.9127657453573,8473.3399002861097,9487.8276567567736,10547.709516500301,11655.458129348324,12813.694317553261,14025.196697667256,15292.911964419895,16619.965883858942,17849.276668375154,18858.859692346454,20005.922332391856,21251.093866769068,22534.957683171091,2.1827872842550297E-12,2.2526364773511906E-12,2.3247208446264287E-12,2.3991119116544746E-12,2.4758834928274177E-12,2.5551117645978954E-12,2.6368753410650282E-12,2.7212553519791094E-12,2.8083355232424411E-12,2.8982022599861993E-12,2.9909447323057582E-12,3.0866549637395427E-12,3.185427922579208E-12,3.2873616161017431E-12,3.392557187816999E-12,3.5011190178271431E-12,3.6131548263976115E-12,3.7287757808423352E-12,3.8480966058292902E-12,3.9712356972158275E-12]
[]
[null,"Налоговые убытки"]
[null,"Накопленный убыток на начало периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G506","v":0},{"$f":" H506","v":0},{"$f":" I506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," + Убыток за период",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H503:AU503)","v":0},null,null,{"$f":" - MIN(H496, 0)","v":0},{"$f":" - MIN(I496, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," - Использование убытка",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H504:AU504)","v":0},null,null,{"$f":" - (H496 > acc) * MIN(H502, H496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (I496 > acc) * MIN(I502, I496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (J496 > acc) * MIN(J502, J496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (K496 > acc) * MIN(K502, K496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (L496 > acc) * MIN(L502, L496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (M496 > acc) * MIN(M502, M496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (N496 > acc) * MIN(N502, N496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (O496 > acc) * MIN(O502, O496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (P496 > acc) * MIN(P502, P496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (Q496 > acc) * MIN(Q502, Q496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (R496 > acc) * MIN(R502, R496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (S496 > acc) * MIN(S502, S496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (T496 > acc) * MIN(T502, T496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (U496 > acc) * MIN(U502, U496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (V496 > acc) * MIN(V502, V496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (W496 > acc) * MIN(W502, W496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (X496 > acc) * MIN(X502, X496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (Y496 > acc) * MIN(Y502, Y496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (Z496 > acc) * MIN(Z502, Z496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AA496 > acc) * MIN(AA502, AA496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AB496 > acc) * MIN(AB502, AB496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AC496 > acc) * MIN(AC502, AC496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AD496 > acc) * MIN(AD502, AD496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AE496 > acc) * MIN(AE502, AE496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AF496 > acc) * MIN(AF502, AF496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AG496 > acc) * MIN(AG502, AG496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AH496 > acc) * MIN(AH502, AH496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AI496 > acc) * MIN(AI502, AI496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AJ496 > acc) * MIN(AJ502, AJ496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AK496 > acc) * MIN(AK502, AK496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AL496 > acc) * MIN(AL502, AL496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AM496 > acc) * MIN(AM502, AM496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AN496 > acc) * MIN(AN502, AN496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AO496 > acc) * MIN(AO502, AO496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AP496 > acc) * MIN(AP502, AP496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AQ496 > acc) * MIN(AQ502, AQ496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AR496 > acc) * MIN(AR502, AR496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AS496 > acc) * MIN(AS502, AS496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AT496 > acc) * MIN(AT502, AT496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AU496 > acc) * MIN(AU502, AU496 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0}]
[null," - Убытки с закончившимся периодом переноса (Net)",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" - MIN(SUM(H509, H510), SUM(H502:H504))","v":0},{"$f":" - MIN(SUM(I509, I510), SUM(I502:I504))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Накопленный убыток на конец периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" SUM(H502:H505)","v":0},{"$f":" SUM(I502:I505)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,""]
[null,"Налоговые убытки переносятся на будущие периоды в течение (лет)"]
[null,"Убытки с закончившимся периодом переноса (Gross)",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:H$6, H$6 - Вводные!$E$238, $G503:H503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:I$6, I$6 - Вводные!$E$238, $G503:I503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:J$6, J$6 - Вводные!$E$238, $G503:J503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:K$6, K$6 - Вводные!$E$238, $G503:K503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:L$6, L$6 - Вводные!$E$238, $G503:L503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:M$6, M$6 - Вводные!$E$238, $G503:M503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:N$6, N$6 - Вводные!$E$238, $G503:N503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:O$6, O$6 - Вводные!$E$238, $G503:O503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:P$6, P$6 - Вводные!$E$238, $G503:P503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:Q$6, Q$6 - Вводные!$E$238, $G503:Q503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:R$6, R$6 - Вводные!$E$238, $G503:R503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:S$6, S$6 - Вводные!$E$238, $G503:S503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:T$6, T$6 - Вводные!$E$238, $G503:T503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:U$6, U$6 - Вводные!$E$238, $G503:U503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:V$6, V$6 - Вводные!$E$238, $G503:V503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:W$6, W$6 - Вводные!$E$238, $G503:W503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:X$6, X$6 - Вводные!$E$238, $G503:X503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:Y$6, Y$6 - Вводные!$E$238, $G503:Y503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:Z$6, Z$6 - Вводные!$E$238, $G503:Z503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AA$6, AA$6 - Вводные!$E$238, $G503:AA503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AB$6, AB$6 - Вводные!$E$238, $G503:AB503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AC$6, AC$6 - Вводные!$E$238, $G503:AC503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AD$6, AD$6 - Вводные!$E$238, $G503:AD503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AE$6, AE$6 - Вводные!$E$238, $G503:AE503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AF$6, AF$6 - Вводные!$E$238, $G503:AF503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AG$6, AG$6 - Вводные!$E$238, $G503:AG503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AH$6, AH$6 - Вводные!$E$238, $G503:AH503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AI$6, AI$6 - Вводные!$E$238, $G503:AI503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AJ$6, AJ$6 - Вводные!$E$238, $G503:AJ503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AK$6, AK$6 - Вводные!$E$238, $G503:AK503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AL$6, AL$6 - Вводные!$E$238, $G503:AL503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AM$6, AM$6 - Вводные!$E$238, $G503:AM503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AN$6, AN$6 - Вводные!$E$238, $G503:AN503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AO$6, AO$6 - Вводные!$E$238, $G503:AO503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AP$6, AP$6 - Вводные!$E$238, $G503:AP503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AQ$6, AQ$6 - Вводные!$E$238, $G503:AQ503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AR$6, AR$6 - Вводные!$E$238, $G503:AR503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AS$6, AS$6 - Вводные!$E$238, $G503:AS503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AT$6, AT$6 - Вводные!$E$238, $G503:AT503)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AU$6, AU$6 - Вводные!$E$238, $G503:AU503)","v":0}]
[null,"Использование убытка (Gross)",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" - MIN(SUM($G510:G510) - SUM($G504:H504), H509)","v":0},{"$f":" - MIN(SUM($G510:H510) - SUM($G504:I504), I509)","v":0},{"$f":" - MIN(SUM($G510:I510) - SUM($G504:J504), J509)","v":0},{"$f":" - MIN(SUM($G510:J510) - SUM($G504:K504), K509)","v":0},{"$f":" - MIN(SUM($G510:K510) - SUM($G504:L504), L509)","v":0},{"$f":" - MIN(SUM($G510:L510) - SUM($G504:M504), M509)","v":0},{"$f":" - MIN(SUM($G510:M510) - SUM($G504:N504), N509)","v":0},{"$f":" - MIN(SUM($G510:N510) - SUM($G504:O504), O509)","v":0},{"$f":" - MIN(SUM($G510:O510) - SUM($G504:P504), P509)","v":0},{"$f":" - MIN(SUM($G510:P510) - SUM($G504:Q504), Q509)","v":0},{"$f":" - MIN(SUM($G510:Q510) - SUM($G504:R504), R509)","v":0},{"$f":" - MIN(SUM($G510:R510) - SUM($G504:S504), S509)","v":0},{"$f":" - MIN(SUM($G510:S510) - SUM($G504:T504), T509)","v":0},{"$f":" - MIN(SUM($G510:T510) - SUM($G504:U504), U509)","v":0},{"$f":" - MIN(SUM($G510:U510) - SUM($G504:V504), V509)","v":0},{"$f":" - MIN(SUM($G510:V510) - SUM($G504:W504), W509)","v":0},{"$f":" - MIN(SUM($G510:W510) - SUM($G504:X504), X509)","v":0},{"$f":" - MIN(SUM($G510:X510) - SUM($G504:Y504), Y509)","v":0},{"$f":" - MIN(SUM($G510:Y510) - SUM($G504:Z504), Z509)","v":0},{"$f":" - MIN(SUM($G510:Z510) - SUM($G504:AA504), AA509)","v":0},{"$f":" - MIN(SUM($G510:AA510) - SUM($G504:AB504), AB509)","v":0},{"$f":" - MIN(SUM($G510:AB510) - SUM($G504:AC504), AC509)","v":0},{"$f":" - MIN(SUM($G510:AC510) - SUM($G504:AD504), AD509)","v":0},{"$f":" - MIN(SUM($G510:AD510) - SUM($G504:AE504), AE509)","v":0},{"$f":" - MIN(SUM($G510:AE510) - SUM($G504:AF504), AF509)","v":0},{"$f":" - MIN(SUM($G510:AF510) - SUM($G504:AG504), AG509)","v":0},{"$f":" - MIN(SUM($G510:AG510) - SUM($G504:AH504), AH509)","v":0},{"$f":" - MIN(SUM($G510:AH510) - SUM($G504:AI504), AI509)","v":0},{"$f":" - MIN(SUM($G510:AI510) - SUM($G504:AJ504), AJ509)","v":0},{"$f":" - MIN(SUM($G510:AJ510) - SUM($G504:AK504), AK509)","v":0},{"$f":" - MIN(SUM($G510:AK510) - SUM($G504:AL504), AL509)","v":0},{"$f":" - MIN(SUM($G510:AL510) - SUM($G504:AM504), AM509)","v":0},{"$f":" - MIN(SUM($G510:AM510) - SUM($G504:AN504), AN509)","v":0},{"$f":" - MIN(SUM($G510:AN510) - SUM($G504:AO504), AO509)","v":0},{"$f":" - MIN(SUM($G510:AO510) - SUM($G504:AP504), AP509)","v":0},{"$f":" - MIN(SUM($G510:AP510) - SUM($G504:AQ504), AQ509)","v":0},{"$f":" - MIN(SUM($G510:AQ510) - SUM($G504:AR504), AR509)","v":0},{"$f":" - MIN(SUM($G510:AR510) - SUM($G504:AS504), AS509)","v":0},{"$f":" - MIN(SUM($G510:AS510) - SUM($G504:AT504), AT509)","v":0},{"$f":" - MIN(SUM($G510:AT510) - SUM($G504:AU504), AU509)","v":0}]
[]
[null,"База по налогу на прибыль ",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H499","v":0},{"$f":" I499","v":0},0,0,0,7310.8215748469238,7501.9127657453573,8473.3399002861097,9487.8276567567736,10547.709516500301,11655.458129348324,12813.694317553261,14025.196697667256,15292.911964419895,16619.965883858942,17849.276668375154,18858.859692346454,20005.922332391856,21251.093866769068,22534.957683171091,2.1827872842550297E-12,2.2526364773511906E-12,2.3247208446264287E-12,2.3991119116544746E-12,2.4758834928274177E-12,2.5551117645978954E-12,2.6368753410650282E-12,2.7212553519791094E-12,2.8083355232424411E-12,2.8982022599861993E-12,2.9909447323057582E-12,3.0866549637395427E-12,3.185427922579208E-12,3.2873616161017431E-12,3.392557187816999E-12,3.5011190178271431E-12,3.6131548263976115E-12,3.7287757808423352E-12,3.8480966058292902E-12,3.9712356972158275E-12]
[null,"Налог начисленный",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H513:AU513)","v":42845.789730007345},null,null,{"$f":" MAX(0, H512 * Вводные!$E$233)","v":0},{"$f":" MAX(0, I512 * Вводные!$E$233)","v":0},{"$f":" MAX(0, J512 * Вводные!$E$233)","v":0},{"$f":" MAX(0, K512 * Вводные!$E$233)","v":0},{"$f":" MAX(0, L512 * Вводные!$E$233)","v":0},{"$f":" MAX(0, M512 * Вводные!$E$233)","v":1462.1643149693846},{"$f":" MAX(0, N512 * Вводные!$E$233)","v":1500.3825531490713},{"$f":" MAX(0, O512 * Вводные!$E$233)","v":1694.6679800572217},{"$f":" MAX(0, P512 * Вводные!$E$233)","v":1897.5655313513546},{"$f":" MAX(0, Q512 * Вводные!$E$233)","v":2109.5419033000599},{"$f":" MAX(0, R512 * Вводные!$E$233)","v":2331.0916258696648},{"$f":" MAX(0, S512 * Вводные!$E$233)","v":2562.7388635106522},{"$f":" MAX(0, T512 * Вводные!$E$233)","v":2805.0393395334509},{"$f":" MAX(0, U512 * Вводные!$E$233)","v":3058.5823928839786},{"$f":" MAX(0, V512 * Вводные!$E$233)","v":3323.9931767717881},{"$f":" MAX(0, W512 * Вводные!$E$233)","v":3569.8553336750306},{"$f":" MAX(0, X512 * Вводные!$E$233)","v":3771.7719384692905},{"$f":" MAX(0, Y512 * Вводные!$E$233)","v":4001.1844664783707},{"$f":" MAX(0, Z512 * Вводные!$E$233)","v":4250.218773353813},{"$f":" MAX(0, AA512 * Вводные!$E$233)","v":4506.9915366342175},{"$f":" MAX(0, AB512 * Вводные!$E$233)","v":4.3655745685100589E-13},{"$f":" MAX(0, AC512 * Вводные!$E$233)","v":4.5052729547023806E-13},{"$f":" MAX(0, AD512 * Вводные!$E$233)","v":4.6494416892528567E-13},{"$f":" MAX(0, AE512 * Вводные!$E$233)","v":4.7982238233089487E-13},{"$f":" MAX(0, AF512 * Вводные!$E$233)","v":4.9517669856548346E-13},{"$f":" MAX(0, AG512 * Вводные!$E$233)","v":5.1102235291957903E-13},{"$f":" MAX(0, AH512 * Вводные!$E$233)","v":5.273750682130056E-13},{"$f":" MAX(0, AI512 * Вводные!$E$233)","v":5.4425107039582188E-13},{"$f":" MAX(0, AJ512 * Вводные!$E$233)","v":5.6166710464848818E-13},{"$f":" MAX(0, AK512 * Вводные!$E$233)","v":5.7964045199723981E-13},{"$f":" MAX(0, AL512 * Вводные!$E$233)","v":5.981889464611516E-13},{"$f":" MAX(0, AM512 * Вводные!$E$233)","v":6.1733099274790848E-13},{"$f":" MAX(0, AN512 * Вводные!$E$233)","v":6.3708558451584158E-13},{"$f":" MAX(0, AO512 * Вводные!$E$233)","v":6.5747232322034853E-13},{"$f":" MAX(0, AP512 * Вводные!$E$233)","v":6.785114375633997E-13},{"$f":" MAX(0, AQ512 * Вводные!$E$233)","v":7.0022380356542853E-13},{"$f":" MAX(0, AR512 * Вводные!$E$233)","v":7.2263096527952221E-13},{"$f":" MAX(0, AS512 * Вводные!$E$233)","v":7.4575515616846695E-13},{"$f":" MAX(0, AT512 * Вводные!$E$233)","v":7.6961932116585794E-13},{"$f":" MAX(0, AU512 * Вводные!$E$233)","v":7.9424713944316544E-13}]
[null,"Налог уплаченный",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H514:AU514)","v":42845.789730007345},null,null,{"$f":" MAX(0, H512 * Вводные!$E$233)","v":0},{"$f":" MAX(0, I512 * Вводные!$E$233)","v":0},{"$f":" MAX(0, J512 * Вводные!$E$233)","v":0},{"$f":" MAX(0, K512 * Вводные!$E$233)","v":0},{"$f":" MAX(0, L512 * Вводные!$E$233)","v":0},{"$f":" MAX(0, M512 * Вводные!$E$233)","v":1462.1643149693846},{"$f":" MAX(0, N512 * Вводные!$E$233)","v":1500.3825531490713},{"$f":" MAX(0, O512 * Вводные!$E$233)","v":1694.6679800572217},{"$f":" MAX(0, P512 * Вводные!$E$233)","v":1897.5655313513546},{"$f":" MAX(0, Q512 * Вводные!$E$233)","v":2109.5419033000599},{"$f":" MAX(0, R512 * Вводные!$E$233)","v":2331.0916258696648},{"$f":" MAX(0, S512 * Вводные!$E$233)","v":2562.7388635106522},{"$f":" MAX(0, T512 * Вводные!$E$233)","v":2805.0393395334509},{"$f":" MAX(0, U512 * Вводные!$E$233)","v":3058.5823928839786},{"$f":" MAX(0, V512 * Вводные!$E$233)","v":3323.9931767717881},{"$f":" MAX(0, W512 * Вводные!$E$233)","v":3569.8553336750306},{"$f":" MAX(0, X512 * Вводные!$E$233)","v":3771.7719384692905},{"$f":" MAX(0, Y512 * Вводные!$E$233)","v":4001.1844664783707},{"$f":" MAX(0, Z512 * Вводные!$E$233)","v":4250.218773353813},{"$f":" MAX(0, AA512 * Вводные!$E$233)","v":4506.9915366342175},{"$f":" MAX(0, AB512 * Вводные!$E$233)","v":4.3655745685100589E-13},{"$f":" MAX(0, AC512 * Вводные!$E$233)","v":4.5052729547023806E-13},{"$f":" MAX(0, AD512 * Вводные!$E$233)","v":4.6494416892528567E-13},{"$f":" MAX(0, AE512 * Вводные!$E$233)","v":4.7982238233089487E-13},{"$f":" MAX(0, AF512 * Вводные!$E$233)","v":4.9517669856548346E-13},{"$f":" MAX(0, AG512 * Вводные!$E$233)","v":5.1102235291957903E-13},{"$f":" MAX(0, AH512 * Вводные!$E$233)","v":5.273750682130056E-13},{"$f":" MAX(0, AI512 * Вводные!$E$233)","v":5.4425107039582188E-13},{"$f":" MAX(0, AJ512 * Вводные!$E$233)","v":5.6166710464848818E-13},{"$f":" MAX(0, AK512 * Вводные!$E$233)","v":5.7964045199723981E-13},{"$f":" MAX(0, AL512 * Вводные!$E$233)","v":5.981889464611516E-13},{"$f":" MAX(0, AM512 * Вводные!$E$233)","v":6.1733099274790848E-13},{"$f":" MAX(0, AN512 * Вводные!$E$233)","v":6.3708558451584158E-13},{"$f":" MAX(0, AO512 * Вводные!$E$233)","v":6.5747232322034853E-13},{"$f":" MAX(0, AP512 * Вводные!$E$233)","v":6.785114375633997E-13},{"$f":" MAX(0, AQ512 * Вводные!$E$233)","v":7.0022380356542853E-13},{"$f":" MAX(0, AR512 * Вводные!$E$233)","v":7.2263096527952221E-13},{"$f":" MAX(0, AS512 * Вводные!$E$233)","v":7.4575515616846695E-13},{"$f":" MAX(0, AT512 * Вводные!$E$233)","v":7.6961932116585794E-13},{"$f":" MAX(0, AU512 * Вводные!$E$233)","v":7.9424713944316544E-13}]
[]
[null,"Налог на прибыль (для расчета ВНД проекта)"]
[null,"Налогооблагаемая прибыль",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" CHOOSE($E$518 + 1, Отчеты!H52, Отчеты!H56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!I52, Отчеты!I56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!J52, Отчеты!J56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!K52, Отчеты!K56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!L52, Отчеты!L56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!M52, Отчеты!M56)","v":10213.871891648558},{"$f":" CHOOSE($E$518 + 1, Отчеты!N52, Отчеты!N56)","v":10188.420370426054},{"$f":" CHOOSE($E$518 + 1, Отчеты!O52, Отчеты!O56)","v":10927.064089436801},{"$f":" CHOOSE($E$518 + 1, Отчеты!P52, Отчеты!P56)","v":11691.309674212709},{"$f":" CHOOSE($E$518 + 1, Отчеты!Q52, Отчеты!Q56)","v":12482.181199384373},{"$f":" CHOOSE($E$518 + 1, Отчеты!R52, Отчеты!R56)","v":13300.743702567645},{"$f":" CHOOSE($E$518 + 1, Отчеты!S52, Отчеты!S56)","v":14148.104822882971},{"$f":" CHOOSE($E$518 + 1, Отчеты!T52, Отчеты!T56)","v":15025.416505015637},{"$f":" CHOOSE($E$518 + 1, Отчеты!U52, Отчеты!U56)","v":15933.876771438347},{"$f":" CHOOSE($E$518 + 1, Отчеты!V52, Отчеты!V56)","v":16874.731565522721},{"$f":" CHOOSE($E$518 + 1, Отчеты!W52, Отчеты!W56)","v":17849.276668375154},{"$f":" CHOOSE($E$518 + 1, Отчеты!X52, Отчеты!X56)","v":18858.859692346454},{"$f":" CHOOSE($E$518 + 1, Отчеты!Y52, Отчеты!Y56)","v":19904.88215428132},{"$f":" CHOOSE($E$518 + 1, Отчеты!Z52, Отчеты!Z56)","v":20988.801631698316},{"$f":" CHOOSE($E$518 + 1, Отчеты!AA52, Отчеты!AA56)","v":22112.134005216751},{"$f":" CHOOSE($E$518 + 1, Отчеты!AB52, Отчеты!AB56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AC52, Отчеты!AC56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AD52, Отчеты!AD56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AE52, Отчеты!AE56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AF52, Отчеты!AF56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AG52, Отчеты!AG56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AH52, Отчеты!AH56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AI52, Отчеты!AI56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AJ52, Отчеты!AJ56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AK52, Отчеты!AK56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AL52, Отчеты!AL56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AM52, Отчеты!AM56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AN52, Отчеты!AN56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AO52, Отчеты!AO56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AP52, Отчеты!AP56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AQ52, Отчеты!AQ56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AR52, Отчеты!AR56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AS52, Отчеты!AS56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AT52, Отчеты!AT56)","v":0},{"$f":" CHOOSE($E$518 + 1, Отчеты!AU52, Отчеты!AU56)","v":0}]
[null,"Субсидия учитывается при расчете налогооблагаемой прибыли?",null,null,{"$f":" Контроль!$E$17","v":0}]
[null,"Зачет убытка прошлых лет",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Прибыль до налогообложения за вычетом накопленных убытков",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" SUM(H517:H519)","v":0},0,0,0,0,10213.871891648558,10188.420370426054,10927.064089436801,11691.309674212709,12482.181199384373,13300.743702567645,14148.104822882971,15025.416505015637,15933.876771438347,16874.731565522721,17849.276668375154,18858.859692346454,19904.88215428132,20988.801631698316,22112.134005216751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Налоговые убытки",null,{"$f":" smu","v":"млн руб."}]
[null,"Накопленный убыток на начало периода",null,"млн руб.",null,null,null,{"$f":" G527","v":0},{"$f":" H527","v":0},{"$f":" I527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," + Убыток за период",null,"млн руб.",null,null,null,{"$f":" - MIN(H517, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," - Использование убытка",null,"млн руб.",null,null,null,{"$f":" - (H517 > acc) * MIN(H523, H517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (I517 > acc) * MIN(I523, I517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (J517 > acc) * MIN(J523, J517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (K517 > acc) * MIN(K523, K517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (L517 > acc) * MIN(L523, L517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (M517 > acc) * MIN(M523, M517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (N517 > acc) * MIN(N523, N517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (O517 > acc) * MIN(O523, O517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (P517 > acc) * MIN(P523, P517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (Q517 > acc) * MIN(Q523, Q517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (R517 > acc) * MIN(R523, R517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (S517 > acc) * MIN(S523, S517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (T517 > acc) * MIN(T523, T517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (U517 > acc) * MIN(U523, U517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (V517 > acc) * MIN(V523, V517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (W517 > acc) * MIN(W523, W517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (X517 > acc) * MIN(X523, X517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (Y517 > acc) * MIN(Y523, Y517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (Z517 > acc) * MIN(Z523, Z517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AA517 > acc) * MIN(AA523, AA517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AB517 > acc) * MIN(AB523, AB517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AC517 > acc) * MIN(AC523, AC517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AD517 > acc) * MIN(AD523, AD517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AE517 > acc) * MIN(AE523, AE517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AF517 > acc) * MIN(AF523, AF517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AG517 > acc) * MIN(AG523, AG517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AH517 > acc) * MIN(AH523, AH517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AI517 > acc) * MIN(AI523, AI517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AJ517 > acc) * MIN(AJ523, AJ517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AK517 > acc) * MIN(AK523, AK517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AL517 > acc) * MIN(AL523, AL517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AM517 > acc) * MIN(AM523, AM517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AN517 > acc) * MIN(AN523, AN517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AO517 > acc) * MIN(AO523, AO517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AP517 > acc) * MIN(AP523, AP517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AQ517 > acc) * MIN(AQ523, AQ517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AR517 > acc) * MIN(AR523, AR517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AS517 > acc) * MIN(AS523, AS517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AT517 > acc) * MIN(AT523, AT517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AU517 > acc) * MIN(AU523, AU517 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0}]
[null," - Убытки с закончившимся периодом переноса (Net)",null,"млн руб.",null,null,null,{"$f":" - MIN(SUM(H530, H531), SUM(H523:H525))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Накопленный убыток на конец периода",null,"млн руб.",null,null,null,{"$f":" SUM(H523:H526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,""]
[null,"Налоговые убытки переносятся на будущие периоды в течение (лет)"]
[null,"Убытки с закончившимся периодом переноса (Gross)",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:H$6, H$6 - Вводные!$E$238, $G524:H524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:I$6, I$6 - Вводные!$E$238, $G524:I524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:J$6, J$6 - Вводные!$E$238, $G524:J524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:K$6, K$6 - Вводные!$E$238, $G524:K524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:L$6, L$6 - Вводные!$E$238, $G524:L524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:M$6, M$6 - Вводные!$E$238, $G524:M524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:N$6, N$6 - Вводные!$E$238, $G524:N524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:O$6, O$6 - Вводные!$E$238, $G524:O524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:P$6, P$6 - Вводные!$E$238, $G524:P524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:Q$6, Q$6 - Вводные!$E$238, $G524:Q524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:R$6, R$6 - Вводные!$E$238, $G524:R524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:S$6, S$6 - Вводные!$E$238, $G524:S524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:T$6, T$6 - Вводные!$E$238, $G524:T524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:U$6, U$6 - Вводные!$E$238, $G524:U524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:V$6, V$6 - Вводные!$E$238, $G524:V524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:W$6, W$6 - Вводные!$E$238, $G524:W524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:X$6, X$6 - Вводные!$E$238, $G524:X524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:Y$6, Y$6 - Вводные!$E$238, $G524:Y524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:Z$6, Z$6 - Вводные!$E$238, $G524:Z524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AA$6, AA$6 - Вводные!$E$238, $G524:AA524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AB$6, AB$6 - Вводные!$E$238, $G524:AB524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AC$6, AC$6 - Вводные!$E$238, $G524:AC524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AD$6, AD$6 - Вводные!$E$238, $G524:AD524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AE$6, AE$6 - Вводные!$E$238, $G524:AE524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AF$6, AF$6 - Вводные!$E$238, $G524:AF524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AG$6, AG$6 - Вводные!$E$238, $G524:AG524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AH$6, AH$6 - Вводные!$E$238, $G524:AH524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AI$6, AI$6 - Вводные!$E$238, $G524:AI524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AJ$6, AJ$6 - Вводные!$E$238, $G524:AJ524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AK$6, AK$6 - Вводные!$E$238, $G524:AK524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AL$6, AL$6 - Вводные!$E$238, $G524:AL524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AM$6, AM$6 - Вводные!$E$238, $G524:AM524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AN$6, AN$6 - Вводные!$E$238, $G524:AN524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AO$6, AO$6 - Вводные!$E$238, $G524:AO524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AP$6, AP$6 - Вводные!$E$238, $G524:AP524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AQ$6, AQ$6 - Вводные!$E$238, $G524:AQ524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AR$6, AR$6 - Вводные!$E$238, $G524:AR524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AS$6, AS$6 - Вводные!$E$238, $G524:AS524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AT$6, AT$6 - Вводные!$E$238, $G524:AT524)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AU$6, AU$6 - Вводные!$E$238, $G524:AU524)","v":0}]
[null,"Использование убытка (Gross)",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" - MIN(SUM($G531:G531) - SUM($G525:H525), H530)","v":0},{"$f":" - MIN(SUM($G531:H531) - SUM($G525:I525), I530)","v":0},{"$f":" - MIN(SUM($G531:I531) - SUM($G525:J525), J530)","v":0},{"$f":" - MIN(SUM($G531:J531) - SUM($G525:K525), K530)","v":0},{"$f":" - MIN(SUM($G531:K531) - SUM($G525:L525), L530)","v":0},{"$f":" - MIN(SUM($G531:L531) - SUM($G525:M525), M530)","v":0},{"$f":" - MIN(SUM($G531:M531) - SUM($G525:N525), N530)","v":0},{"$f":" - MIN(SUM($G531:N531) - SUM($G525:O525), O530)","v":0},{"$f":" - MIN(SUM($G531:O531) - SUM($G525:P525), P530)","v":0},{"$f":" - MIN(SUM($G531:P531) - SUM($G525:Q525), Q530)","v":0},{"$f":" - MIN(SUM($G531:Q531) - SUM($G525:R525), R530)","v":0},{"$f":" - MIN(SUM($G531:R531) - SUM($G525:S525), S530)","v":0},{"$f":" - MIN(SUM($G531:S531) - SUM($G525:T525), T530)","v":0},{"$f":" - MIN(SUM($G531:T531) - SUM($G525:U525), U530)","v":0},{"$f":" - MIN(SUM($G531:U531) - SUM($G525:V525), V530)","v":0},{"$f":" - MIN(SUM($G531:V531) - SUM($G525:W525), W530)","v":0},{"$f":" - MIN(SUM($G531:W531) - SUM($G525:X525), X530)","v":0},{"$f":" - MIN(SUM($G531:X531) - SUM($G525:Y525), Y530)","v":0},{"$f":" - MIN(SUM($G531:Y531) - SUM($G525:Z525), Z530)","v":0},{"$f":" - MIN(SUM($G531:Z531) - SUM($G525:AA525), AA530)","v":0},{"$f":" - MIN(SUM($G531:AA531) - SUM($G525:AB525), AB530)","v":0},{"$f":" - MIN(SUM($G531:AB531) - SUM($G525:AC525), AC530)","v":0},{"$f":" - MIN(SUM($G531:AC531) - SUM($G525:AD525), AD530)","v":0},{"$f":" - MIN(SUM($G531:AD531) - SUM($G525:AE525), AE530)","v":0},{"$f":" - MIN(SUM($G531:AE531) - SUM($G525:AF525), AF530)","v":0},{"$f":" - MIN(SUM($G531:AF531) - SUM($G525:AG525), AG530)","v":0},{"$f":" - MIN(SUM($G531:AG531) - SUM($G525:AH525), AH530)","v":0},{"$f":" - MIN(SUM($G531:AH531) - SUM($G525:AI525), AI530)","v":0},{"$f":" - MIN(SUM($G531:AI531) - SUM($G525:AJ525), AJ530)","v":0},{"$f":" - MIN(SUM($G531:AJ531) - SUM($G525:AK525), AK530)","v":0},{"$f":" - MIN(SUM($G531:AK531) - SUM($G525:AL525), AL530)","v":0},{"$f":" - MIN(SUM($G531:AL531) - SUM($G525:AM525), AM530)","v":0},{"$f":" - MIN(SUM($G531:AM531) - SUM($G525:AN525), AN530)","v":0},{"$f":" - MIN(SUM($G531:AN531) - SUM($G525:AO525), AO530)","v":0},{"$f":" - MIN(SUM($G531:AO531) - SUM($G525:AP525), AP530)","v":0},{"$f":" - MIN(SUM($G531:AP531) - SUM($G525:AQ525), AQ530)","v":0},{"$f":" - MIN(SUM($G531:AQ531) - SUM($G525:AR525), AR530)","v":0},{"$f":" - MIN(SUM($G531:AR531) - SUM($G525:AS525), AS530)","v":0},{"$f":" - MIN(SUM($G531:AS531) - SUM($G525:AT525), AT530)","v":0},{"$f":" - MIN(SUM($G531:AT531) - SUM($G525:AU525), AU530)","v":0}]
[]
[null,"Итого база по налогу на прибыль ",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H520","v":0},{"$f":" I520","v":0},0,0,0,10213.871891648558,10188.420370426054,10927.064089436801,11691.309674212709,12482.181199384373,13300.743702567645,14148.104822882971,15025.416505015637,15933.876771438347,16874.731565522721,17849.276668375154,18858.859692346454,19904.88215428132,20988.801631698316,22112.134005216751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Налог начисленный",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H534:AU534)","v":46099.934948890768},null,null,{"$f":" MAX(0, H533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, I533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, J533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, K533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, L533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, M533 * Вводные!$E$233)","v":2042.7743783297115},{"$f":" MAX(0, N533 * Вводные!$E$233)","v":2037.6840740852108},{"$f":" MAX(0, O533 * Вводные!$E$233)","v":2185.4128178873598},{"$f":" MAX(0, P533 * Вводные!$E$233)","v":2338.2619348425415},{"$f":" MAX(0, Q533 * Вводные!$E$233)","v":2496.4362398768744},{"$f":" MAX(0, R533 * Вводные!$E$233)","v":2660.1487405135285},{"$f":" MAX(0, S533 * Вводные!$E$233)","v":2829.6209645765939},{"$f":" MAX(0, T533 * Вводные!$E$233)","v":3005.083301003127},{"$f":" MAX(0, U533 * Вводные!$E$233)","v":3186.775354287669},{"$f":" MAX(0, V533 * Вводные!$E$233)","v":3374.9463131045441},{"$f":" MAX(0, W533 * Вводные!$E$233)","v":3569.8553336750306},{"$f":" MAX(0, X533 * Вводные!$E$233)","v":3771.7719384692905},{"$f":" MAX(0, Y533 * Вводные!$E$233)","v":3980.9764308562635},{"$f":" MAX(0, Z533 * Вводные!$E$233)","v":4197.7603263396632},{"$f":" MAX(0, AA533 * Вводные!$E$233)","v":4422.4268010433498},{"$f":" MAX(0, AB533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AC533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AD533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AE533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AF533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AG533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AH533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AI533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AJ533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AK533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AL533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AM533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AN533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AO533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AP533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AQ533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AR533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AS533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AT533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AU533 * Вводные!$E$233)","v":0}]
[null,"Налог уплаченный",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H535:AU535)","v":46099.934948890768},null,null,{"$f":" MAX(0, H533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, I533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, J533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, K533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, L533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, M533 * Вводные!$E$233)","v":2042.7743783297115},{"$f":" MAX(0, N533 * Вводные!$E$233)","v":2037.6840740852108},{"$f":" MAX(0, O533 * Вводные!$E$233)","v":2185.4128178873598},{"$f":" MAX(0, P533 * Вводные!$E$233)","v":2338.2619348425415},{"$f":" MAX(0, Q533 * Вводные!$E$233)","v":2496.4362398768744},{"$f":" MAX(0, R533 * Вводные!$E$233)","v":2660.1487405135285},{"$f":" MAX(0, S533 * Вводные!$E$233)","v":2829.6209645765939},{"$f":" MAX(0, T533 * Вводные!$E$233)","v":3005.083301003127},{"$f":" MAX(0, U533 * Вводные!$E$233)","v":3186.775354287669},{"$f":" MAX(0, V533 * Вводные!$E$233)","v":3374.9463131045441},{"$f":" MAX(0, W533 * Вводные!$E$233)","v":3569.8553336750306},{"$f":" MAX(0, X533 * Вводные!$E$233)","v":3771.7719384692905},{"$f":" MAX(0, Y533 * Вводные!$E$233)","v":3980.9764308562635},{"$f":" MAX(0, Z533 * Вводные!$E$233)","v":4197.7603263396632},{"$f":" MAX(0, AA533 * Вводные!$E$233)","v":4422.4268010433498},{"$f":" MAX(0, AB533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AC533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AD533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AE533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AF533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AG533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AH533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AI533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AJ533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AK533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AL533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AM533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AN533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AO533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AP533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AQ533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AR533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AS533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AT533 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AU533 * Вводные!$E$233)","v":0}]
[]
[null,"Налог на прибыль для расчета субсидии"]
[null,"Налогооблагаемая прибыль",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" Отчеты!H52 + Отчеты!H58 + Отчеты!H59","v":0},{"$f":" Отчеты!I52 + Отчеты!I58 + Отчеты!I59","v":0},{"$f":" Отчеты!J52 + Отчеты!J58 + Отчеты!J59","v":0},{"$f":" Отчеты!K52 + Отчеты!K58 + Отчеты!K59","v":0},{"$f":" Отчеты!L52 + Отчеты!L58 + Отчеты!L59","v":0},{"$f":" Отчеты!M52 + Отчеты!M58 + Отчеты!M59","v":7310.8215748469238},{"$f":" Отчеты!N52 + Отчеты!N58 + Отчеты!N59","v":7501.9127657453573},{"$f":" Отчеты!O52 + Отчеты!O58 + Отчеты!O59","v":8473.3399002861097},{"$f":" Отчеты!P52 + Отчеты!P58 + Отчеты!P59","v":9487.8276567567736},{"$f":" Отчеты!Q52 + Отчеты!Q58 + Отчеты!Q59","v":10547.709516500301},{"$f":" Отчеты!R52 + Отчеты!R58 + Отчеты!R59","v":11655.458129348324},{"$f":" Отчеты!S52 + Отчеты!S58 + Отчеты!S59","v":12813.694317553261},{"$f":" Отчеты!T52 + Отчеты!T58 + Отчеты!T59","v":14025.196697667256},{"$f":" Отчеты!U52 + Отчеты!U58 + Отчеты!U59","v":15292.911964419895},{"$f":" Отчеты!V52 + Отчеты!V58 + Отчеты!V59","v":16619.965883858942},{"$f":" Отчеты!W52 + Отчеты!W58 + Отчеты!W59","v":17849.276668375154},{"$f":" Отчеты!X52 + Отчеты!X58 + Отчеты!X59","v":18858.859692346454},{"$f":" Отчеты!Y52 + Отчеты!Y58 + Отчеты!Y59","v":20005.922332391856},{"$f":" Отчеты!Z52 + Отчеты!Z58 + Отчеты!Z59","v":21251.093866769068},{"$f":" Отчеты!AA52 + Отчеты!AA58 + Отчеты!AA59","v":22534.957683171091},{"$f":" Отчеты!AB52 + Отчеты!AB58 + Отчеты!AB59","v":2.1827872842550297E-12},{"$f":" Отчеты!AC52 + Отчеты!AC58 + Отчеты!AC59","v":2.2526364773511906E-12},{"$f":" Отчеты!AD52 + Отчеты!AD58 + Отчеты!AD59","v":2.3247208446264287E-12},{"$f":" Отчеты!AE52 + Отчеты!AE58 + Отчеты!AE59","v":2.3991119116544746E-12},{"$f":" Отчеты!AF52 + Отчеты!AF58 + Отчеты!AF59","v":2.4758834928274177E-12},{"$f":" Отчеты!AG52 + Отчеты!AG58 + Отчеты!AG59","v":2.5551117645978954E-12},{"$f":" Отчеты!AH52 + Отчеты!AH58 + Отчеты!AH59","v":2.6368753410650282E-12},{"$f":" Отчеты!AI52 + Отчеты!AI58 + Отчеты!AI59","v":2.7212553519791094E-12},{"$f":" Отчеты!AJ52 + Отчеты!AJ58 + Отчеты!AJ59","v":2.8083355232424411E-12},{"$f":" Отчеты!AK52 + Отчеты!AK58 + Отчеты!AK59","v":2.8982022599861993E-12},{"$f":" Отчеты!AL52 + Отчеты!AL58 + Отчеты!AL59","v":2.9909447323057582E-12},{"$f":" Отчеты!AM52 + Отчеты!AM58 + Отчеты!AM59","v":3.0866549637395427E-12},{"$f":" Отчеты!AN52 + Отчеты!AN58 + Отчеты!AN59","v":3.185427922579208E-12},{"$f":" Отчеты!AO52 + Отчеты!AO58 + Отчеты!AO59","v":3.2873616161017431E-12},{"$f":" Отчеты!AP52 + Отчеты!AP58 + Отчеты!AP59","v":3.392557187816999E-12},{"$f":" Отчеты!AQ52 + Отчеты!AQ58 + Отчеты!AQ59","v":3.5011190178271431E-12},{"$f":" Отчеты!AR52 + Отчеты!AR58 + Отчеты!AR59","v":3.6131548263976115E-12},{"$f":" Отчеты!AS52 + Отчеты!AS58 + Отчеты!AS59","v":3.7287757808423352E-12},{"$f":" Отчеты!AT52 + Отчеты!AT58 + Отчеты!AT59","v":3.8480966058292902E-12},{"$f":" Отчеты!AU52 + Отчеты!AU58 + Отчеты!AU59","v":3.9712356972158275E-12}]
[null,"Зачет убытка прошлых лет",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H545","v":0},{"$f":" I545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Прибыль до налогообложения за вычетом накопленных убытков",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" SUM(H538:H539)","v":0},{"$f":" SUM(I538:I539)","v":0},0,0,0,7310.8215748469238,7501.9127657453573,8473.3399002861097,9487.8276567567736,10547.709516500301,11655.458129348324,12813.694317553261,14025.196697667256,15292.911964419895,16619.965883858942,17849.276668375154,18858.859692346454,20005.922332391856,21251.093866769068,22534.957683171091,2.1827872842550297E-12,2.2526364773511906E-12,2.3247208446264287E-12,2.3991119116544746E-12,2.4758834928274177E-12,2.5551117645978954E-12,2.6368753410650282E-12,2.7212553519791094E-12,2.8083355232424411E-12,2.8982022599861993E-12,2.9909447323057582E-12,3.0866549637395427E-12,3.185427922579208E-12,3.2873616161017431E-12,3.392557187816999E-12,3.5011190178271431E-12,3.6131548263976115E-12,3.7287757808423352E-12,3.8480966058292902E-12,3.9712356972158275E-12]
[]
[null,"Налоговые убытки"]
[null,"Накопленный убыток на начало периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G547","v":0},{"$f":" H547","v":0},{"$f":" I547","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," + Убыток за период",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H544:AU544)","v":0},null,null,{"$f":" - MIN(H538, 0)","v":0},{"$f":" - MIN(I538, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," - Использование убытка",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H545:AU545)","v":0},null,null,{"$f":" - (H538 > acc) * MIN(H543, H538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (I538 > acc) * MIN(I543, I538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (J538 > acc) * MIN(J543, J538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (K538 > acc) * MIN(K543, K538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (L538 > acc) * MIN(L543, L538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (M538 > acc) * MIN(M543, M538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (N538 > acc) * MIN(N543, N538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (O538 > acc) * MIN(O543, O538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (P538 > acc) * MIN(P543, P538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (Q538 > acc) * MIN(Q543, Q538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (R538 > acc) * MIN(R543, R538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (S538 > acc) * MIN(S543, S538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (T538 > acc) * MIN(T543, T538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (U538 > acc) * MIN(U543, U538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (V538 > acc) * MIN(V543, V538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (W538 > acc) * MIN(W543, W538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (X538 > acc) * MIN(X543, X538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (Y538 > acc) * MIN(Y543, Y538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (Z538 > acc) * MIN(Z543, Z538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AA538 > acc) * MIN(AA543, AA538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AB538 > acc) * MIN(AB543, AB538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AC538 > acc) * MIN(AC543, AC538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AD538 > acc) * MIN(AD543, AD538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AE538 > acc) * MIN(AE543, AE538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AF538 > acc) * MIN(AF543, AF538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AG538 > acc) * MIN(AG543, AG538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AH538 > acc) * MIN(AH543, AH538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AI538 > acc) * MIN(AI543, AI538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AJ538 > acc) * MIN(AJ543, AJ538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AK538 > acc) * MIN(AK543, AK538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AL538 > acc) * MIN(AL543, AL538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AM538 > acc) * MIN(AM543, AM538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AN538 > acc) * MIN(AN543, AN538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AO538 > acc) * MIN(AO543, AO538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AP538 > acc) * MIN(AP543, AP538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AQ538 > acc) * MIN(AQ543, AQ538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AR538 > acc) * MIN(AR543, AR538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AS538 > acc) * MIN(AS543, AS538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AT538 > acc) * MIN(AT543, AT538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AU538 > acc) * MIN(AU543, AU538 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0}]
[null," - Убытки с закончившимся периодом переноса (Net)",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" - MIN(SUM(H550, H551), SUM(H543:H545))","v":0},{"$f":" - MIN(SUM(I550, I551), SUM(I543:I545))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Накопленный убыток на конец периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" SUM(H543:H546)","v":0},{"$f":" SUM(I543:I546)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,""]
[null,"Налоговые убытки переносятся на будущие периоды в течение (лет)"]
[null,"Убытки с закончившимся периодом переноса (Gross)",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:H$6, H$6 - Вводные!$E$238, $G544:H544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:I$6, I$6 - Вводные!$E$238, $G544:I544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:J$6, J$6 - Вводные!$E$238, $G544:J544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:K$6, K$6 - Вводные!$E$238, $G544:K544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:L$6, L$6 - Вводные!$E$238, $G544:L544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:M$6, M$6 - Вводные!$E$238, $G544:M544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:N$6, N$6 - Вводные!$E$238, $G544:N544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:O$6, O$6 - Вводные!$E$238, $G544:O544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:P$6, P$6 - Вводные!$E$238, $G544:P544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:Q$6, Q$6 - Вводные!$E$238, $G544:Q544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:R$6, R$6 - Вводные!$E$238, $G544:R544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:S$6, S$6 - Вводные!$E$238, $G544:S544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:T$6, T$6 - Вводные!$E$238, $G544:T544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:U$6, U$6 - Вводные!$E$238, $G544:U544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:V$6, V$6 - Вводные!$E$238, $G544:V544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:W$6, W$6 - Вводные!$E$238, $G544:W544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:X$6, X$6 - Вводные!$E$238, $G544:X544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:Y$6, Y$6 - Вводные!$E$238, $G544:Y544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:Z$6, Z$6 - Вводные!$E$238, $G544:Z544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AA$6, AA$6 - Вводные!$E$238, $G544:AA544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AB$6, AB$6 - Вводные!$E$238, $G544:AB544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AC$6, AC$6 - Вводные!$E$238, $G544:AC544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AD$6, AD$6 - Вводные!$E$238, $G544:AD544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AE$6, AE$6 - Вводные!$E$238, $G544:AE544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AF$6, AF$6 - Вводные!$E$238, $G544:AF544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AG$6, AG$6 - Вводные!$E$238, $G544:AG544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AH$6, AH$6 - Вводные!$E$238, $G544:AH544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AI$6, AI$6 - Вводные!$E$238, $G544:AI544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AJ$6, AJ$6 - Вводные!$E$238, $G544:AJ544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AK$6, AK$6 - Вводные!$E$238, $G544:AK544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AL$6, AL$6 - Вводные!$E$238, $G544:AL544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AM$6, AM$6 - Вводные!$E$238, $G544:AM544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AN$6, AN$6 - Вводные!$E$238, $G544:AN544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AO$6, AO$6 - Вводные!$E$238, $G544:AO544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AP$6, AP$6 - Вводные!$E$238, $G544:AP544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AQ$6, AQ$6 - Вводные!$E$238, $G544:AQ544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AR$6, AR$6 - Вводные!$E$238, $G544:AR544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AS$6, AS$6 - Вводные!$E$238, $G544:AS544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AT$6, AT$6 - Вводные!$E$238, $G544:AT544)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AU$6, AU$6 - Вводные!$E$238, $G544:AU544)","v":0}]
[null,"Использование убытка (Gross)",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" - MIN(SUM($G551:G551) - SUM($G545:H545), H550)","v":0},{"$f":" - MIN(SUM($G551:H551) - SUM($G545:I545), I550)","v":0},{"$f":" - MIN(SUM($G551:I551) - SUM($G545:J545), J550)","v":0},{"$f":" - MIN(SUM($G551:J551) - SUM($G545:K545), K550)","v":0},{"$f":" - MIN(SUM($G551:K551) - SUM($G545:L545), L550)","v":0},{"$f":" - MIN(SUM($G551:L551) - SUM($G545:M545), M550)","v":0},{"$f":" - MIN(SUM($G551:M551) - SUM($G545:N545), N550)","v":0},{"$f":" - MIN(SUM($G551:N551) - SUM($G545:O545), O550)","v":0},{"$f":" - MIN(SUM($G551:O551) - SUM($G545:P545), P550)","v":0},{"$f":" - MIN(SUM($G551:P551) - SUM($G545:Q545), Q550)","v":0},{"$f":" - MIN(SUM($G551:Q551) - SUM($G545:R545), R550)","v":0},{"$f":" - MIN(SUM($G551:R551) - SUM($G545:S545), S550)","v":0},{"$f":" - MIN(SUM($G551:S551) - SUM($G545:T545), T550)","v":0},{"$f":" - MIN(SUM($G551:T551) - SUM($G545:U545), U550)","v":0},{"$f":" - MIN(SUM($G551:U551) - SUM($G545:V545), V550)","v":0},{"$f":" - MIN(SUM($G551:V551) - SUM($G545:W545), W550)","v":0},{"$f":" - MIN(SUM($G551:W551) - SUM($G545:X545), X550)","v":0},{"$f":" - MIN(SUM($G551:X551) - SUM($G545:Y545), Y550)","v":0},{"$f":" - MIN(SUM($G551:Y551) - SUM($G545:Z545), Z550)","v":0},{"$f":" - MIN(SUM($G551:Z551) - SUM($G545:AA545), AA550)","v":0},{"$f":" - MIN(SUM($G551:AA551) - SUM($G545:AB545), AB550)","v":0},{"$f":" - MIN(SUM($G551:AB551) - SUM($G545:AC545), AC550)","v":0},{"$f":" - MIN(SUM($G551:AC551) - SUM($G545:AD545), AD550)","v":0},{"$f":" - MIN(SUM($G551:AD551) - SUM($G545:AE545), AE550)","v":0},{"$f":" - MIN(SUM($G551:AE551) - SUM($G545:AF545), AF550)","v":0},{"$f":" - MIN(SUM($G551:AF551) - SUM($G545:AG545), AG550)","v":0},{"$f":" - MIN(SUM($G551:AG551) - SUM($G545:AH545), AH550)","v":0},{"$f":" - MIN(SUM($G551:AH551) - SUM($G545:AI545), AI550)","v":0},{"$f":" - MIN(SUM($G551:AI551) - SUM($G545:AJ545), AJ550)","v":0},{"$f":" - MIN(SUM($G551:AJ551) - SUM($G545:AK545), AK550)","v":0},{"$f":" - MIN(SUM($G551:AK551) - SUM($G545:AL545), AL550)","v":0},{"$f":" - MIN(SUM($G551:AL551) - SUM($G545:AM545), AM550)","v":0},{"$f":" - MIN(SUM($G551:AM551) - SUM($G545:AN545), AN550)","v":0},{"$f":" - MIN(SUM($G551:AN551) - SUM($G545:AO545), AO550)","v":0},{"$f":" - MIN(SUM($G551:AO551) - SUM($G545:AP545), AP550)","v":0},{"$f":" - MIN(SUM($G551:AP551) - SUM($G545:AQ545), AQ550)","v":0},{"$f":" - MIN(SUM($G551:AQ551) - SUM($G545:AR545), AR550)","v":0},{"$f":" - MIN(SUM($G551:AR551) - SUM($G545:AS545), AS550)","v":0},{"$f":" - MIN(SUM($G551:AS551) - SUM($G545:AT545), AT550)","v":0},{"$f":" - MIN(SUM($G551:AT551) - SUM($G545:AU545), AU550)","v":0}]
[]
[null,"База по налогу на прибыль ",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H540","v":0},{"$f":" I540","v":0},0,0,0,7310.8215748469238,7501.9127657453573,8473.3399002861097,9487.8276567567736,10547.709516500301,11655.458129348324,12813.694317553261,14025.196697667256,15292.911964419895,16619.965883858942,17849.276668375154,18858.859692346454,20005.922332391856,21251.093866769068,22534.957683171091,2.1827872842550297E-12,2.2526364773511906E-12,2.3247208446264287E-12,2.3991119116544746E-12,2.4758834928274177E-12,2.5551117645978954E-12,2.6368753410650282E-12,2.7212553519791094E-12,2.8083355232424411E-12,2.8982022599861993E-12,2.9909447323057582E-12,3.0866549637395427E-12,3.185427922579208E-12,3.2873616161017431E-12,3.392557187816999E-12,3.5011190178271431E-12,3.6131548263976115E-12,3.7287757808423352E-12,3.8480966058292902E-12,3.9712356972158275E-12]
[null,"Налог начисленный",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H554:AU554)","v":42845.789730007345},null,null,{"$f":" MAX(0, H553 * Вводные!$E$233)","v":0},{"$f":" MAX(0, I553 * Вводные!$E$233)","v":0},{"$f":" MAX(0, J553 * Вводные!$E$233)","v":0},{"$f":" MAX(0, K553 * Вводные!$E$233)","v":0},{"$f":" MAX(0, L553 * Вводные!$E$233)","v":0},{"$f":" MAX(0, M553 * Вводные!$E$233)","v":1462.1643149693846},{"$f":" MAX(0, N553 * Вводные!$E$233)","v":1500.3825531490713},{"$f":" MAX(0, O553 * Вводные!$E$233)","v":1694.6679800572217},{"$f":" MAX(0, P553 * Вводные!$E$233)","v":1897.5655313513546},{"$f":" MAX(0, Q553 * Вводные!$E$233)","v":2109.5419033000599},{"$f":" MAX(0, R553 * Вводные!$E$233)","v":2331.0916258696648},{"$f":" MAX(0, S553 * Вводные!$E$233)","v":2562.7388635106522},{"$f":" MAX(0, T553 * Вводные!$E$233)","v":2805.0393395334509},{"$f":" MAX(0, U553 * Вводные!$E$233)","v":3058.5823928839786},{"$f":" MAX(0, V553 * Вводные!$E$233)","v":3323.9931767717881},{"$f":" MAX(0, W553 * Вводные!$E$233)","v":3569.8553336750306},{"$f":" MAX(0, X553 * Вводные!$E$233)","v":3771.7719384692905},{"$f":" MAX(0, Y553 * Вводные!$E$233)","v":4001.1844664783707},{"$f":" MAX(0, Z553 * Вводные!$E$233)","v":4250.218773353813},{"$f":" MAX(0, AA553 * Вводные!$E$233)","v":4506.9915366342175},{"$f":" MAX(0, AB553 * Вводные!$E$233)","v":4.3655745685100589E-13},{"$f":" MAX(0, AC553 * Вводные!$E$233)","v":4.5052729547023806E-13},{"$f":" MAX(0, AD553 * Вводные!$E$233)","v":4.6494416892528567E-13},{"$f":" MAX(0, AE553 * Вводные!$E$233)","v":4.7982238233089487E-13},{"$f":" MAX(0, AF553 * Вводные!$E$233)","v":4.9517669856548346E-13},{"$f":" MAX(0, AG553 * Вводные!$E$233)","v":5.1102235291957903E-13},{"$f":" MAX(0, AH553 * Вводные!$E$233)","v":5.273750682130056E-13},{"$f":" MAX(0, AI553 * Вводные!$E$233)","v":5.4425107039582188E-13},{"$f":" MAX(0, AJ553 * Вводные!$E$233)","v":5.6166710464848818E-13},{"$f":" MAX(0, AK553 * Вводные!$E$233)","v":5.7964045199723981E-13},{"$f":" MAX(0, AL553 * Вводные!$E$233)","v":5.981889464611516E-13},{"$f":" MAX(0, AM553 * Вводные!$E$233)","v":6.1733099274790848E-13},{"$f":" MAX(0, AN553 * Вводные!$E$233)","v":6.3708558451584158E-13},{"$f":" MAX(0, AO553 * Вводные!$E$233)","v":6.5747232322034853E-13},{"$f":" MAX(0, AP553 * Вводные!$E$233)","v":6.785114375633997E-13},{"$f":" MAX(0, AQ553 * Вводные!$E$233)","v":7.0022380356542853E-13},{"$f":" MAX(0, AR553 * Вводные!$E$233)","v":7.2263096527952221E-13},{"$f":" MAX(0, AS553 * Вводные!$E$233)","v":7.4575515616846695E-13},{"$f":" MAX(0, AT553 * Вводные!$E$233)","v":7.6961932116585794E-13},{"$f":" MAX(0, AU553 * Вводные!$E$233)","v":7.9424713944316544E-13}]
[null,"Налог уплаченный",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H555:AU555)","v":42845.789730007345},null,null,{"$f":" MAX(0, H553 * Вводные!$E$233)","v":0},{"$f":" MAX(0, I553 * Вводные!$E$233)","v":0},{"$f":" MAX(0, J553 * Вводные!$E$233)","v":0},{"$f":" MAX(0, K553 * Вводные!$E$233)","v":0},{"$f":" MAX(0, L553 * Вводные!$E$233)","v":0},{"$f":" MAX(0, M553 * Вводные!$E$233)","v":1462.1643149693846},{"$f":" MAX(0, N553 * Вводные!$E$233)","v":1500.3825531490713},{"$f":" MAX(0, O553 * Вводные!$E$233)","v":1694.6679800572217},{"$f":" MAX(0, P553 * Вводные!$E$233)","v":1897.5655313513546},{"$f":" MAX(0, Q553 * Вводные!$E$233)","v":2109.5419033000599},{"$f":" MAX(0, R553 * Вводные!$E$233)","v":2331.0916258696648},{"$f":" MAX(0, S553 * Вводные!$E$233)","v":2562.7388635106522},{"$f":" MAX(0, T553 * Вводные!$E$233)","v":2805.0393395334509},{"$f":" MAX(0, U553 * Вводные!$E$233)","v":3058.5823928839786},{"$f":" MAX(0, V553 * Вводные!$E$233)","v":3323.9931767717881},{"$f":" MAX(0, W553 * Вводные!$E$233)","v":3569.8553336750306},{"$f":" MAX(0, X553 * Вводные!$E$233)","v":3771.7719384692905},{"$f":" MAX(0, Y553 * Вводные!$E$233)","v":4001.1844664783707},{"$f":" MAX(0, Z553 * Вводные!$E$233)","v":4250.218773353813},{"$f":" MAX(0, AA553 * Вводные!$E$233)","v":4506.9915366342175},{"$f":" MAX(0, AB553 * Вводные!$E$233)","v":4.3655745685100589E-13},{"$f":" MAX(0, AC553 * Вводные!$E$233)","v":4.5052729547023806E-13},{"$f":" MAX(0, AD553 * Вводные!$E$233)","v":4.6494416892528567E-13},{"$f":" MAX(0, AE553 * Вводные!$E$233)","v":4.7982238233089487E-13},{"$f":" MAX(0, AF553 * Вводные!$E$233)","v":4.9517669856548346E-13},{"$f":" MAX(0, AG553 * Вводные!$E$233)","v":5.1102235291957903E-13},{"$f":" MAX(0, AH553 * Вводные!$E$233)","v":5.273750682130056E-13},{"$f":" MAX(0, AI553 * Вводные!$E$233)","v":5.4425107039582188E-13},{"$f":" MAX(0, AJ553 * Вводные!$E$233)","v":5.6166710464848818E-13},{"$f":" MAX(0, AK553 * Вводные!$E$233)","v":5.7964045199723981E-13},{"$f":" MAX(0, AL553 * Вводные!$E$233)","v":5.981889464611516E-13},{"$f":" MAX(0, AM553 * Вводные!$E$233)","v":6.1733099274790848E-13},{"$f":" MAX(0, AN553 * Вводные!$E$233)","v":6.3708558451584158E-13},{"$f":" MAX(0, AO553 * Вводные!$E$233)","v":6.5747232322034853E-13},{"$f":" MAX(0, AP553 * Вводные!$E$233)","v":6.785114375633997E-13},{"$f":" MAX(0, AQ553 * Вводные!$E$233)","v":7.0022380356542853E-13},{"$f":" MAX(0, AR553 * Вводные!$E$233)","v":7.2263096527952221E-13},{"$f":" MAX(0, AS553 * Вводные!$E$233)","v":7.4575515616846695E-13},{"$f":" MAX(0, AT553 * Вводные!$E$233)","v":7.6961932116585794E-13},{"$f":" MAX(0, AU553 * Вводные!$E$233)","v":7.9424713944316544E-13}]
[]
[null,"Налог на прибыль для расчета субсидии (для ВНД проекта)"]
[null,"Налогооблагаемая прибыль",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" Отчеты!H52","v":0},{"$f":" Отчеты!I52","v":0},{"$f":" Отчеты!J52","v":0},{"$f":" Отчеты!K52","v":0},{"$f":" Отчеты!L52","v":0},{"$f":" Отчеты!M52","v":10213.871891648558},{"$f":" Отчеты!N52","v":10188.420370426054},{"$f":" Отчеты!O52","v":10927.064089436801},{"$f":" Отчеты!P52","v":11691.309674212709},{"$f":" Отчеты!Q52","v":12482.181199384373},{"$f":" Отчеты!R52","v":13300.743702567645},{"$f":" Отчеты!S52","v":14148.104822882971},{"$f":" Отчеты!T52","v":15025.416505015637},{"$f":" Отчеты!U52","v":15933.876771438347},{"$f":" Отчеты!V52","v":16874.731565522721},{"$f":" Отчеты!W52","v":17849.276668375154},{"$f":" Отчеты!X52","v":18858.859692346454},{"$f":" Отчеты!Y52","v":19904.88215428132},{"$f":" Отчеты!Z52","v":20988.801631698316},{"$f":" Отчеты!AA52","v":22112.134005216751},{"$f":" Отчеты!AB52","v":0},{"$f":" Отчеты!AC52","v":0},{"$f":" Отчеты!AD52","v":0},{"$f":" Отчеты!AE52","v":0},{"$f":" Отчеты!AF52","v":0},{"$f":" Отчеты!AG52","v":0},{"$f":" Отчеты!AH52","v":0},{"$f":" Отчеты!AI52","v":0},{"$f":" Отчеты!AJ52","v":0},{"$f":" Отчеты!AK52","v":0},{"$f":" Отчеты!AL52","v":0},{"$f":" Отчеты!AM52","v":0},{"$f":" Отчеты!AN52","v":0},{"$f":" Отчеты!AO52","v":0},{"$f":" Отчеты!AP52","v":0},{"$f":" Отчеты!AQ52","v":0},{"$f":" Отчеты!AR52","v":0},{"$f":" Отчеты!AS52","v":0},{"$f":" Отчеты!AT52","v":0},{"$f":" Отчеты!AU52","v":0}]
[null,"Зачет убытка прошлых лет",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H565","v":0},{"$f":" I565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Прибыль до налогообложения за вычетом накопленных убытков",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" SUM(H558:H559)","v":0},{"$f":" SUM(I558:I559)","v":0},0,0,0,10213.871891648558,10188.420370426054,10927.064089436801,11691.309674212709,12482.181199384373,13300.743702567645,14148.104822882971,15025.416505015637,15933.876771438347,16874.731565522721,17849.276668375154,18858.859692346454,19904.88215428132,20988.801631698316,22112.134005216751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Налоговые убытки"]
[null,"Накопленный убыток на начало периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G567","v":0},{"$f":" H567","v":0},{"$f":" I567","v":0},{"$f":" J567","v":0},{"$f":" K567","v":0},{"$f":" L567","v":0},{"$f":" M567","v":0},{"$f":" N567","v":0},{"$f":" O567","v":0},{"$f":" P567","v":0},{"$f":" Q567","v":0},{"$f":" R567","v":0},{"$f":" S567","v":0},{"$f":" T567","v":0},{"$f":" U567","v":0},{"$f":" V567","v":0},{"$f":" W567","v":0},{"$f":" X567","v":0},{"$f":" Y567","v":0},{"$f":" Z567","v":0},{"$f":" AA567","v":0},{"$f":" AB567","v":0},{"$f":" AC567","v":0},{"$f":" AD567","v":0},{"$f":" AE567","v":0},{"$f":" AF567","v":0},{"$f":" AG567","v":0},{"$f":" AH567","v":0},{"$f":" AI567","v":0},{"$f":" AJ567","v":0},{"$f":" AK567","v":0},{"$f":" AL567","v":0},{"$f":" AM567","v":0},{"$f":" AN567","v":0},{"$f":" AO567","v":0},{"$f":" AP567","v":0},{"$f":" AQ567","v":0},{"$f":" AR567","v":0},{"$f":" AS567","v":0},{"$f":" AT567","v":0}]
[null," + Убыток за период",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H564:AU564)","v":0},null,null,{"$f":" - MIN(H558, 0)","v":0},{"$f":" - MIN(I558, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null," - Использование убытка",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H565:AU565)","v":0},null,null,{"$f":" - (H558 > acc) * MIN(H563, H558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (I558 > acc) * MIN(I563, I558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (J558 > acc) * MIN(J563, J558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (K558 > acc) * MIN(K563, K558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (L558 > acc) * MIN(L563, L558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (M558 > acc) * MIN(M563, M558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (N558 > acc) * MIN(N563, N558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (O558 > acc) * MIN(O563, O558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (P558 > acc) * MIN(P563, P558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (Q558 > acc) * MIN(Q563, Q558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (R558 > acc) * MIN(R563, R558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (S558 > acc) * MIN(S563, S558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (T558 > acc) * MIN(T563, T558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (U558 > acc) * MIN(U563, U558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (V558 > acc) * MIN(V563, V558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (W558 > acc) * MIN(W563, W558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (X558 > acc) * MIN(X563, X558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (Y558 > acc) * MIN(Y563, Y558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (Z558 > acc) * MIN(Z563, Z558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AA558 > acc) * MIN(AA563, AA558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AB558 > acc) * MIN(AB563, AB558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AC558 > acc) * MIN(AC563, AC558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AD558 > acc) * MIN(AD563, AD558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AE558 > acc) * MIN(AE563, AE558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AF558 > acc) * MIN(AF563, AF558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AG558 > acc) * MIN(AG563, AG558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AH558 > acc) * MIN(AH563, AH558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AI558 > acc) * MIN(AI563, AI558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AJ558 > acc) * MIN(AJ563, AJ558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AK558 > acc) * MIN(AK563, AK558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AL558 > acc) * MIN(AL563, AL558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AM558 > acc) * MIN(AM563, AM558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AN558 > acc) * MIN(AN563, AN558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AO558 > acc) * MIN(AO563, AO558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AP558 > acc) * MIN(AP563, AP558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AQ558 > acc) * MIN(AQ563, AQ558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AR558 > acc) * MIN(AR563, AR558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AS558 > acc) * MIN(AS563, AS558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AT558 > acc) * MIN(AT563, AT558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0},{"$f":" - (AU558 > acc) * MIN(AU563, AU558 * IF(Вводные!$E$239, 1, Вводные!$E$237))","v":0}]
[null," - Убытки с закончившимся периодом переноса (Net)",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" - MIN(SUM(H570, H571), SUM(H563:H565))","v":0},{"$f":" - MIN(SUM(I570, I571), SUM(I563:I565))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Накопленный убыток на конец периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" SUM(H563:H566)","v":0},{"$f":" SUM(I563:I566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,""]
[null,"Налоговые убытки переносятся на будущие периоды в течение (лет)"]
[null,"Убытки с закончившимся периодом переноса (Gross)",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:H$6, H$6 - Вводные!$E$238, $G564:H564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:I$6, I$6 - Вводные!$E$238, $G564:I564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:J$6, J$6 - Вводные!$E$238, $G564:J564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:K$6, K$6 - Вводные!$E$238, $G564:K564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:L$6, L$6 - Вводные!$E$238, $G564:L564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:M$6, M$6 - Вводные!$E$238, $G564:M564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:N$6, N$6 - Вводные!$E$238, $G564:N564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:O$6, O$6 - Вводные!$E$238, $G564:O564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:P$6, P$6 - Вводные!$E$238, $G564:P564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:Q$6, Q$6 - Вводные!$E$238, $G564:Q564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:R$6, R$6 - Вводные!$E$238, $G564:R564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:S$6, S$6 - Вводные!$E$238, $G564:S564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:T$6, T$6 - Вводные!$E$238, $G564:T564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:U$6, U$6 - Вводные!$E$238, $G564:U564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:V$6, V$6 - Вводные!$E$238, $G564:V564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:W$6, W$6 - Вводные!$E$238, $G564:W564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:X$6, X$6 - Вводные!$E$238, $G564:X564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:Y$6, Y$6 - Вводные!$E$238, $G564:Y564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:Z$6, Z$6 - Вводные!$E$238, $G564:Z564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AA$6, AA$6 - Вводные!$E$238, $G564:AA564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AB$6, AB$6 - Вводные!$E$238, $G564:AB564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AC$6, AC$6 - Вводные!$E$238, $G564:AC564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AD$6, AD$6 - Вводные!$E$238, $G564:AD564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AE$6, AE$6 - Вводные!$E$238, $G564:AE564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AF$6, AF$6 - Вводные!$E$238, $G564:AF564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AG$6, AG$6 - Вводные!$E$238, $G564:AG564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AH$6, AH$6 - Вводные!$E$238, $G564:AH564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AI$6, AI$6 - Вводные!$E$238, $G564:AI564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AJ$6, AJ$6 - Вводные!$E$238, $G564:AJ564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AK$6, AK$6 - Вводные!$E$238, $G564:AK564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AL$6, AL$6 - Вводные!$E$238, $G564:AL564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AM$6, AM$6 - Вводные!$E$238, $G564:AM564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AN$6, AN$6 - Вводные!$E$238, $G564:AN564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AO$6, AO$6 - Вводные!$E$238, $G564:AO564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AP$6, AP$6 - Вводные!$E$238, $G564:AP564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AQ$6, AQ$6 - Вводные!$E$238, $G564:AQ564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AR$6, AR$6 - Вводные!$E$238, $G564:AR564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AS$6, AS$6 - Вводные!$E$238, $G564:AS564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AT$6, AT$6 - Вводные!$E$238, $G564:AT564)","v":0},{"$f":" Вводные!$E$239 * Вводные!$E$16 * SUMIF($G$6:AU$6, AU$6 - Вводные!$E$238, $G564:AU564)","v":0}]
[null,"Использование убытка (Gross)",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" - MIN(SUM($G571:G571) - SUM($G565:H565), H570)","v":0},{"$f":" - MIN(SUM($G571:H571) - SUM($G565:I565), I570)","v":0},{"$f":" - MIN(SUM($G571:I571) - SUM($G565:J565), J570)","v":0},{"$f":" - MIN(SUM($G571:J571) - SUM($G565:K565), K570)","v":0},{"$f":" - MIN(SUM($G571:K571) - SUM($G565:L565), L570)","v":0},{"$f":" - MIN(SUM($G571:L571) - SUM($G565:M565), M570)","v":0},{"$f":" - MIN(SUM($G571:M571) - SUM($G565:N565), N570)","v":0},{"$f":" - MIN(SUM($G571:N571) - SUM($G565:O565), O570)","v":0},{"$f":" - MIN(SUM($G571:O571) - SUM($G565:P565), P570)","v":0},{"$f":" - MIN(SUM($G571:P571) - SUM($G565:Q565), Q570)","v":0},{"$f":" - MIN(SUM($G571:Q571) - SUM($G565:R565), R570)","v":0},{"$f":" - MIN(SUM($G571:R571) - SUM($G565:S565), S570)","v":0},{"$f":" - MIN(SUM($G571:S571) - SUM($G565:T565), T570)","v":0},{"$f":" - MIN(SUM($G571:T571) - SUM($G565:U565), U570)","v":0},{"$f":" - MIN(SUM($G571:U571) - SUM($G565:V565), V570)","v":0},{"$f":" - MIN(SUM($G571:V571) - SUM($G565:W565), W570)","v":0},{"$f":" - MIN(SUM($G571:W571) - SUM($G565:X565), X570)","v":0},{"$f":" - MIN(SUM($G571:X571) - SUM($G565:Y565), Y570)","v":0},{"$f":" - MIN(SUM($G571:Y571) - SUM($G565:Z565), Z570)","v":0},{"$f":" - MIN(SUM($G571:Z571) - SUM($G565:AA565), AA570)","v":0},{"$f":" - MIN(SUM($G571:AA571) - SUM($G565:AB565), AB570)","v":0},{"$f":" - MIN(SUM($G571:AB571) - SUM($G565:AC565), AC570)","v":0},{"$f":" - MIN(SUM($G571:AC571) - SUM($G565:AD565), AD570)","v":0},{"$f":" - MIN(SUM($G571:AD571) - SUM($G565:AE565), AE570)","v":0},{"$f":" - MIN(SUM($G571:AE571) - SUM($G565:AF565), AF570)","v":0},{"$f":" - MIN(SUM($G571:AF571) - SUM($G565:AG565), AG570)","v":0},{"$f":" - MIN(SUM($G571:AG571) - SUM($G565:AH565), AH570)","v":0},{"$f":" - MIN(SUM($G571:AH571) - SUM($G565:AI565), AI570)","v":0},{"$f":" - MIN(SUM($G571:AI571) - SUM($G565:AJ565), AJ570)","v":0},{"$f":" - MIN(SUM($G571:AJ571) - SUM($G565:AK565), AK570)","v":0},{"$f":" - MIN(SUM($G571:AK571) - SUM($G565:AL565), AL570)","v":0},{"$f":" - MIN(SUM($G571:AL571) - SUM($G565:AM565), AM570)","v":0},{"$f":" - MIN(SUM($G571:AM571) - SUM($G565:AN565), AN570)","v":0},{"$f":" - MIN(SUM($G571:AN571) - SUM($G565:AO565), AO570)","v":0},{"$f":" - MIN(SUM($G571:AO571) - SUM($G565:AP565), AP570)","v":0},{"$f":" - MIN(SUM($G571:AP571) - SUM($G565:AQ565), AQ570)","v":0},{"$f":" - MIN(SUM($G571:AQ571) - SUM($G565:AR565), AR570)","v":0},{"$f":" - MIN(SUM($G571:AR571) - SUM($G565:AS565), AS570)","v":0},{"$f":" - MIN(SUM($G571:AS571) - SUM($G565:AT565), AT570)","v":0},{"$f":" - MIN(SUM($G571:AT571) - SUM($G565:AU565), AU570)","v":0}]
[]
[null,"База по налогу на прибыль ",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H560","v":0},{"$f":" I560","v":0},0,0,0,10213.871891648558,10188.420370426054,10927.064089436801,11691.309674212709,12482.181199384373,13300.743702567645,14148.104822882971,15025.416505015637,15933.876771438347,16874.731565522721,17849.276668375154,18858.859692346454,19904.88215428132,20988.801631698316,22112.134005216751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Налог начисленный",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H574:AU574)","v":46099.934948890768},null,null,{"$f":" MAX(0, H573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, I573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, J573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, K573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, L573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, M573 * Вводные!$E$233)","v":2042.7743783297115},{"$f":" MAX(0, N573 * Вводные!$E$233)","v":2037.6840740852108},{"$f":" MAX(0, O573 * Вводные!$E$233)","v":2185.4128178873598},{"$f":" MAX(0, P573 * Вводные!$E$233)","v":2338.2619348425415},{"$f":" MAX(0, Q573 * Вводные!$E$233)","v":2496.4362398768744},{"$f":" MAX(0, R573 * Вводные!$E$233)","v":2660.1487405135285},{"$f":" MAX(0, S573 * Вводные!$E$233)","v":2829.6209645765939},{"$f":" MAX(0, T573 * Вводные!$E$233)","v":3005.083301003127},{"$f":" MAX(0, U573 * Вводные!$E$233)","v":3186.775354287669},{"$f":" MAX(0, V573 * Вводные!$E$233)","v":3374.9463131045441},{"$f":" MAX(0, W573 * Вводные!$E$233)","v":3569.8553336750306},{"$f":" MAX(0, X573 * Вводные!$E$233)","v":3771.7719384692905},{"$f":" MAX(0, Y573 * Вводные!$E$233)","v":3980.9764308562635},{"$f":" MAX(0, Z573 * Вводные!$E$233)","v":4197.7603263396632},{"$f":" MAX(0, AA573 * Вводные!$E$233)","v":4422.4268010433498},{"$f":" MAX(0, AB573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AC573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AD573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AE573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AF573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AG573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AH573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AI573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AJ573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AK573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AL573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AM573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AN573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AO573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AP573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AQ573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AR573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AS573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AT573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AU573 * Вводные!$E$233)","v":0}]
[null,"Налог уплаченный",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H575:AU575)","v":46099.934948890768},null,null,{"$f":" MAX(0, H573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, I573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, J573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, K573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, L573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, M573 * Вводные!$E$233)","v":2042.7743783297115},{"$f":" MAX(0, N573 * Вводные!$E$233)","v":2037.6840740852108},{"$f":" MAX(0, O573 * Вводные!$E$233)","v":2185.4128178873598},{"$f":" MAX(0, P573 * Вводные!$E$233)","v":2338.2619348425415},{"$f":" MAX(0, Q573 * Вводные!$E$233)","v":2496.4362398768744},{"$f":" MAX(0, R573 * Вводные!$E$233)","v":2660.1487405135285},{"$f":" MAX(0, S573 * Вводные!$E$233)","v":2829.6209645765939},{"$f":" MAX(0, T573 * Вводные!$E$233)","v":3005.083301003127},{"$f":" MAX(0, U573 * Вводные!$E$233)","v":3186.775354287669},{"$f":" MAX(0, V573 * Вводные!$E$233)","v":3374.9463131045441},{"$f":" MAX(0, W573 * Вводные!$E$233)","v":3569.8553336750306},{"$f":" MAX(0, X573 * Вводные!$E$233)","v":3771.7719384692905},{"$f":" MAX(0, Y573 * Вводные!$E$233)","v":3980.9764308562635},{"$f":" MAX(0, Z573 * Вводные!$E$233)","v":4197.7603263396632},{"$f":" MAX(0, AA573 * Вводные!$E$233)","v":4422.4268010433498},{"$f":" MAX(0, AB573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AC573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AD573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AE573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AF573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AG573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AH573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AI573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AJ573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AK573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AL573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AM573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AN573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AO573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AP573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AQ573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AR573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AS573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AT573 * Вводные!$E$233)","v":0},{"$f":" MAX(0, AU573 * Вводные!$E$233)","v":0}]
[]
[null,"НДС"]
[]
[null,"НДС по капитальным вложениям"]
[]
[null,"Капитальные вложения"]
[null,1,null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H582:AU582)","v":6023.0179215187409},null,null,{"$f":" H57 + H70 + H83 + H96","v":272.52923838805361},985.33416583795952,1242.778922359026,1848.0340606868599,1674.3415342468427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B582 + 1","v":2},null,"млн руб.",24328.931022091754,null,null,{"$f":" H58 + H71 + H84 + H97","v":1100.3286781684824},3980.1722558421998,5020.0981133260748,7464.9739664125964,6763.358008342404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B583 + 1","v":3},null,"млн руб.",24568.119268003727,null,null,{"$f":" H59 + H72 + H85 + H98","v":1110.6360616214454},4019.3905112139391,5069.5631809523875,7538.529389781128,6830.0001244348259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",6202.4148312575944,null,null,{"$f":" H60 + H73 + H86 + H99","v":280.25999999999988},1014.7487999999994,1279.878911999999,1903.202396159998,1724.3247230975981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,"млн руб.",{"$f":" SUM(H586:AU586)","v":61122.483042871827},null,null,{"$f":" SUM(H582:H585)","v":2763.753978177981},{"$f":" SUM(I582:I585)","v":9999.6457328940978},12612.319128637488,18754.739813040585,16992.024390121671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Баланс на начало периода"]
[null,1,null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" IF(AND(ISBLANK(G$618), ISBLANK(H614)), 0, IF(ISBLANK(H614), G$618, H614))","v":0},{"$f":" IF(AND(ISBLANK(H$618), ISBLANK(I614)), 0, IF(ISBLANK(I614), H$618, I614))","v":138.41377535619705},501.01692150575275,631.92091716725554,916.71368028310224,851.35933586974284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B589 + 1","v":2},null,"млн руб.",null,null,null,{"$f":" IF(AND(ISBLANK(G$618), ISBLANK(H615)), 0, IF(ISBLANK(H615), G$618, H615))","v":54.505847677610724},217.85015901028854,323.80681907854671,464.51918089242815,470.20714390963508,127.87127160049604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B590 + 1","v":3},null,"млн руб.",null,null,null,{"$f":" IF(AND(ISBLANK(G$618), ISBLANK(H616)), 0, IF(ISBLANK(H616), G$618, H616))","v":240.27576904224878},869.10417582608648,1096.1807562334125,1624.4105487091406,1476.8362547699321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",null,null,null,{"$f":" IF(AND(ISBLANK(G$618), ISBLANK(H617)), 0, IF(ISBLANK(H617), G$618, H617))","v":303.72461991880573},1099.0369436872656,1386.1895749315124,2038.5484711233439,1867.5524165168515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"НДС уплаченный"]
[null,1,null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" Вводные!$E$225 * H582","v":54.505847677610724},{"$f":" Вводные!$E$225 * I582","v":197.06683316759191},{"$f":" Вводные!$E$225 * J582","v":248.5557844718052},{"$f":" Вводные!$E$225 * K582","v":369.606812137372},{"$f":" Вводные!$E$225 * L582","v":334.86830684936854},{"$f":" Вводные!$E$225 * M582","v":0},{"$f":" Вводные!$E$225 * N582","v":0},{"$f":" Вводные!$E$225 * O582","v":0},{"$f":" Вводные!$E$225 * P582","v":0},{"$f":" Вводные!$E$225 * Q582","v":0},{"$f":" Вводные!$E$225 * R582","v":0},{"$f":" Вводные!$E$225 * S582","v":0},{"$f":" Вводные!$E$225 * T582","v":0},{"$f":" Вводные!$E$225 * U582","v":0},{"$f":" Вводные!$E$225 * V582","v":0},{"$f":" Вводные!$E$225 * W582","v":0},{"$f":" Вводные!$E$225 * X582","v":0},{"$f":" Вводные!$E$225 * Y582","v":0},{"$f":" Вводные!$E$225 * Z582","v":0},{"$f":" Вводные!$E$225 * AA582","v":0},{"$f":" Вводные!$E$225 * AB582","v":0},{"$f":" Вводные!$E$225 * AC582","v":0},{"$f":" Вводные!$E$225 * AD582","v":0},{"$f":" Вводные!$E$225 * AE582","v":0},{"$f":" Вводные!$E$225 * AF582","v":0},{"$f":" Вводные!$E$225 * AG582","v":0},{"$f":" Вводные!$E$225 * AH582","v":0},{"$f":" Вводные!$E$225 * AI582","v":0},{"$f":" Вводные!$E$225 * AJ582","v":0},{"$f":" Вводные!$E$225 * AK582","v":0},{"$f":" Вводные!$E$225 * AL582","v":0},{"$f":" Вводные!$E$225 * AM582","v":0},{"$f":" Вводные!$E$225 * AN582","v":0},{"$f":" Вводные!$E$225 * AO582","v":0},{"$f":" Вводные!$E$225 * AP582","v":0},{"$f":" Вводные!$E$225 * AQ582","v":0},{"$f":" Вводные!$E$225 * AR582","v":0},{"$f":" Вводные!$E$225 * AS582","v":0},{"$f":" Вводные!$E$225 * AT582","v":0},{"$f":" Вводные!$E$225 * AU582","v":0}]
[null,{"$f":" B595 + 1","v":2},null,"млн руб.",null,null,null,{"$f":" Вводные!$E$225 * H583","v":220.06573563369648},{"$f":" Вводные!$E$225 * I583","v":796.03445116844},{"$f":" Вводные!$E$225 * J583","v":1004.019622665215},{"$f":" Вводные!$E$225 * K583","v":1492.9947932825194},{"$f":" Вводные!$E$225 * L583","v":1352.6716016684809},{"$f":" Вводные!$E$225 * M583","v":0},{"$f":" Вводные!$E$225 * N583","v":0},{"$f":" Вводные!$E$225 * O583","v":0},{"$f":" Вводные!$E$225 * P583","v":0},{"$f":" Вводные!$E$225 * Q583","v":0},{"$f":" Вводные!$E$225 * R583","v":0},{"$f":" Вводные!$E$225 * S583","v":0},{"$f":" Вводные!$E$225 * T583","v":0},{"$f":" Вводные!$E$225 * U583","v":0},{"$f":" Вводные!$E$225 * V583","v":0},{"$f":" Вводные!$E$225 * W583","v":0},{"$f":" Вводные!$E$225 * X583","v":0},{"$f":" Вводные!$E$225 * Y583","v":0},{"$f":" Вводные!$E$225 * Z583","v":0},{"$f":" Вводные!$E$225 * AA583","v":0},{"$f":" Вводные!$E$225 * AB583","v":0},{"$f":" Вводные!$E$225 * AC583","v":0},{"$f":" Вводные!$E$225 * AD583","v":0},{"$f":" Вводные!$E$225 * AE583","v":0},{"$f":" Вводные!$E$225 * AF583","v":0},{"$f":" Вводные!$E$225 * AG583","v":0},{"$f":" Вводные!$E$225 * AH583","v":0},{"$f":" Вводные!$E$225 * AI583","v":0},{"$f":" Вводные!$E$225 * AJ583","v":0},{"$f":" Вводные!$E$225 * AK583","v":0},{"$f":" Вводные!$E$225 * AL583","v":0},{"$f":" Вводные!$E$225 * AM583","v":0},{"$f":" Вводные!$E$225 * AN583","v":0},{"$f":" Вводные!$E$225 * AO583","v":0},{"$f":" Вводные!$E$225 * AP583","v":0},{"$f":" Вводные!$E$225 * AQ583","v":0},{"$f":" Вводные!$E$225 * AR583","v":0},{"$f":" Вводные!$E$225 * AS583","v":0},{"$f":" Вводные!$E$225 * AT583","v":0},{"$f":" Вводные!$E$225 * AU583","v":0}]
[null,{"$f":" B596 + 1","v":3},null,"млн руб.",null,null,null,{"$f":" Вводные!$E$225 * H584","v":222.12721232428908},{"$f":" Вводные!$E$225 * I584","v":803.87810224278792},{"$f":" Вводные!$E$225 * J584","v":1013.9126361904775},{"$f":" Вводные!$E$225 * K584","v":1507.7058779562258},{"$f":" Вводные!$E$225 * L584","v":1366.0000248869653},{"$f":" Вводные!$E$225 * M584","v":0},{"$f":" Вводные!$E$225 * N584","v":0},{"$f":" Вводные!$E$225 * O584","v":0},{"$f":" Вводные!$E$225 * P584","v":0},{"$f":" Вводные!$E$225 * Q584","v":0},{"$f":" Вводные!$E$225 * R584","v":0},{"$f":" Вводные!$E$225 * S584","v":0},{"$f":" Вводные!$E$225 * T584","v":0},{"$f":" Вводные!$E$225 * U584","v":0},{"$f":" Вводные!$E$225 * V584","v":0},{"$f":" Вводные!$E$225 * W584","v":0},{"$f":" Вводные!$E$225 * X584","v":0},{"$f":" Вводные!$E$225 * Y584","v":0},{"$f":" Вводные!$E$225 * Z584","v":0},{"$f":" Вводные!$E$225 * AA584","v":0},{"$f":" Вводные!$E$225 * AB584","v":0},{"$f":" Вводные!$E$225 * AC584","v":0},{"$f":" Вводные!$E$225 * AD584","v":0},{"$f":" Вводные!$E$225 * AE584","v":0},{"$f":" Вводные!$E$225 * AF584","v":0},{"$f":" Вводные!$E$225 * AG584","v":0},{"$f":" Вводные!$E$225 * AH584","v":0},{"$f":" Вводные!$E$225 * AI584","v":0},{"$f":" Вводные!$E$225 * AJ584","v":0},{"$f":" Вводные!$E$225 * AK584","v":0},{"$f":" Вводные!$E$225 * AL584","v":0},{"$f":" Вводные!$E$225 * AM584","v":0},{"$f":" Вводные!$E$225 * AN584","v":0},{"$f":" Вводные!$E$225 * AO584","v":0},{"$f":" Вводные!$E$225 * AP584","v":0},{"$f":" Вводные!$E$225 * AQ584","v":0},{"$f":" Вводные!$E$225 * AR584","v":0},{"$f":" Вводные!$E$225 * AS584","v":0},{"$f":" Вводные!$E$225 * AT584","v":0},{"$f":" Вводные!$E$225 * AU584","v":0}]
[null,4,null,"млн руб.",null,null,null,{"$f":" Вводные!$E$225 * H585","v":56.051999999999978},{"$f":" Вводные!$E$225 * I585","v":202.94975999999988},{"$f":" Вводные!$E$225 * J585","v":255.97578239999982},{"$f":" Вводные!$E$225 * K585","v":380.64047923199962},{"$f":" Вводные!$E$225 * L585","v":344.86494461951963},{"$f":" Вводные!$E$225 * M585","v":0},{"$f":" Вводные!$E$225 * N585","v":0},{"$f":" Вводные!$E$225 * O585","v":0},{"$f":" Вводные!$E$225 * P585","v":0},{"$f":" Вводные!$E$225 * Q585","v":0},{"$f":" Вводные!$E$225 * R585","v":0},{"$f":" Вводные!$E$225 * S585","v":0},{"$f":" Вводные!$E$225 * T585","v":0},{"$f":" Вводные!$E$225 * U585","v":0},{"$f":" Вводные!$E$225 * V585","v":0},{"$f":" Вводные!$E$225 * W585","v":0},{"$f":" Вводные!$E$225 * X585","v":0},{"$f":" Вводные!$E$225 * Y585","v":0},{"$f":" Вводные!$E$225 * Z585","v":0},{"$f":" Вводные!$E$225 * AA585","v":0},{"$f":" Вводные!$E$225 * AB585","v":0},{"$f":" Вводные!$E$225 * AC585","v":0},{"$f":" Вводные!$E$225 * AD585","v":0},{"$f":" Вводные!$E$225 * AE585","v":0},{"$f":" Вводные!$E$225 * AF585","v":0},{"$f":" Вводные!$E$225 * AG585","v":0},{"$f":" Вводные!$E$225 * AH585","v":0},{"$f":" Вводные!$E$225 * AI585","v":0},{"$f":" Вводные!$E$225 * AJ585","v":0},{"$f":" Вводные!$E$225 * AK585","v":0},{"$f":" Вводные!$E$225 * AL585","v":0},{"$f":" Вводные!$E$225 * AM585","v":0},{"$f":" Вводные!$E$225 * AN585","v":0},{"$f":" Вводные!$E$225 * AO585","v":0},{"$f":" Вводные!$E$225 * AP585","v":0},{"$f":" Вводные!$E$225 * AQ585","v":0},{"$f":" Вводные!$E$225 * AR585","v":0},{"$f":" Вводные!$E$225 * AS585","v":0},{"$f":" Вводные!$E$225 * AT585","v":0},{"$f":" Вводные!$E$225 * AU585","v":0}]
[null,"Итого",null,"млн руб.",{"$f":" SUM(H599:AU599)","v":12224.496608574364},null,null,{"$f":" SUM(H595:H598)","v":552.75079563559632},{"$f":" SUM(I595:I598)","v":1999.9291465788197},2522.4638257274974,3750.9479626081165,3398.4048780243343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Возмещение НДС по капиталовложениям",null,null,null,{"$f":" Вводные!$E$228","v":122}]
[null,1,null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" IFERROR($F$601 / (EOMONTH(H$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(G$605, H601, H$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(I$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(H$605, I601, I$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(J$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(I$605, J601, J$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(K$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(J$605, K601, K$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(L$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(K$605, L601, L$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(M$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(L$605, M601, M$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(N$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(M$605, N601, N$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(O$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(N$605, O601, O$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(P$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(O$605, P601, P$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(Q$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(P$605, Q601, Q$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(R$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(Q$605, R601, R$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(S$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(R$605, S601, S$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(T$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(S$605, T601, T$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(U$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(T$605, U601, U$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(V$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(U$605, V601, V$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(W$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(V$605, W601, W$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(X$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(W$605, X601, X$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(Y$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(X$605, Y601, Y$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(Z$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(Y$605, Z601, Z$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AA$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(Z$605, AA601, AA$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AB$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AA$605, AB601, AB$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AC$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AB$605, AC601, AC$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AD$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AC$605, AD601, AD$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AE$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AD$605, AE601, AE$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AF$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AE$605, AF601, AF$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AG$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AF$605, AG601, AG$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AH$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AG$605, AH601, AH$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AI$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AH$605, AI601, AI$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AJ$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AI$605, AJ601, AJ$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AK$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AJ$605, AK601, AK$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AL$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AK$605, AL601, AL$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AM$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AL$605, AM601, AM$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AN$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AM$605, AN601, AN$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AO$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AN$605, AO601, AO$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AP$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AO$605, AP601, AP$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AQ$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AP$605, AQ601, AQ$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AR$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AQ$605, AR601, AR$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AS$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AR$605, AS601, AS$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AT$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AS$605, AT601, AT$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AU$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AT$605, AU601, AU$4)), 0)","v":1.3555555555555556}]
[null,{"$f":" B602 + 1","v":2},null,"млн руб.",null,null,null,{"$f":" IFERROR($F$601 / (EOMONTH(H$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(G$605, H602, H$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(I$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(H$605, I602, I$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(J$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(I$605, J602, J$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(K$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(J$605, K602, K$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(L$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(K$605, L602, L$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(M$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(L$605, M602, M$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(N$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(M$605, N602, N$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(O$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(N$605, O602, O$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(P$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(O$605, P602, P$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(Q$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(P$605, Q602, Q$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(R$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(Q$605, R602, R$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(S$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(R$605, S602, S$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(T$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(S$605, T602, T$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(U$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(T$605, U602, U$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(V$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(U$605, V602, V$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(W$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(V$605, W602, W$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(X$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(W$605, X602, X$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(Y$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(X$605, Y602, Y$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(Z$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(Y$605, Z602, Z$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AA$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(Z$605, AA602, AA$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AB$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AA$605, AB602, AB$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AC$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AB$605, AC602, AC$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AD$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AC$605, AD602, AD$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AE$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AD$605, AE602, AE$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AF$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AE$605, AF602, AF$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AG$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AF$605, AG602, AG$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AH$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AG$605, AH602, AH$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AI$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AH$605, AI602, AI$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AJ$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AI$605, AJ602, AJ$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AK$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AJ$605, AK602, AK$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AL$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AK$605, AL602, AL$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AM$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AL$605, AM602, AM$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AN$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AM$605, AN602, AN$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AO$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AN$605, AO602, AO$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AP$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AO$605, AP602, AP$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AQ$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AP$605, AQ602, AQ$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AR$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AQ$605, AR602, AR$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AS$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AR$605, AS602, AS$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AT$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AS$605, AT602, AT$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AU$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AT$605, AU602, AU$4)), 0)","v":1.3555555555555556}]
[null,{"$f":" B603 + 1","v":3},null,"млн руб.",null,null,null,{"$f":" IFERROR($F$601 / (EOMONTH(H$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(G$605, H603, H$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(I$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(H$605, I603, I$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(J$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(I$605, J603, J$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(K$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(J$605, K603, K$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(L$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(K$605, L603, L$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(M$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(L$605, M603, M$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(N$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(M$605, N603, N$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(O$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(N$605, O603, O$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(P$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(O$605, P603, P$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(Q$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(P$605, Q603, Q$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(R$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(Q$605, R603, R$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(S$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(R$605, S603, S$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(T$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(S$605, T603, T$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(U$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(T$605, U603, U$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(V$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(U$605, V603, V$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(W$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(V$605, W603, W$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(X$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(W$605, X603, X$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(Y$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(X$605, Y603, Y$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(Z$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(Y$605, Z603, Z$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AA$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(Z$605, AA603, AA$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AB$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AA$605, AB603, AB$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AC$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AB$605, AC603, AC$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AD$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AC$605, AD603, AD$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AE$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AD$605, AE603, AE$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AF$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AE$605, AF603, AF$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AG$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AF$605, AG603, AG$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AH$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AG$605, AH603, AH$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AI$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AH$605, AI603, AI$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AJ$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AI$605, AJ603, AJ$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AK$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AJ$605, AK603, AK$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AL$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AK$605, AL603, AL$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AM$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AL$605, AM603, AM$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AN$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AM$605, AN603, AN$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AO$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AN$605, AO603, AO$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AP$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AO$605, AP603, AP$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AQ$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AP$605, AQ603, AQ$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AR$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AQ$605, AR603, AR$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AS$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AR$605, AS603, AS$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AT$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AS$605, AT603, AT$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AU$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AT$605, AU603, AU$4)), 0)","v":1.3555555555555556}]
[null,4,null,"млн руб.",null,null,null,{"$f":" IFERROR($F$601 / (EOMONTH(H$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(G$605, H604, H$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(I$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(H$605, I604, I$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(J$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(I$605, J604, J$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(K$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(J$605, K604, K$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(L$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(K$605, L604, L$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(M$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(L$605, M604, M$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(N$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(M$605, N604, N$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(O$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(N$605, O604, O$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(P$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(O$605, P604, P$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(Q$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(P$605, Q604, Q$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(R$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(Q$605, R604, R$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(S$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(R$605, S604, S$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(T$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(S$605, T604, T$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(U$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(T$605, U604, U$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(V$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(U$605, V604, V$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(W$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(V$605, W604, W$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(X$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(W$605, X604, X$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(Y$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(X$605, Y604, Y$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(Z$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(Y$605, Z604, Z$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AA$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(Z$605, AA604, AA$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AB$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AA$605, AB604, AB$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AC$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AB$605, AC604, AC$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AD$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AC$605, AD604, AD$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AE$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AD$605, AE604, AE$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AF$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AE$605, AF604, AF$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AG$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AF$605, AG604, AG$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AH$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AG$605, AH604, AH$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AI$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AH$605, AI604, AI$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AJ$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AI$605, AJ604, AJ$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AK$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AJ$605, AK604, AK$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AL$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AK$605, AL604, AL$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AM$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AL$605, AM604, AM$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AN$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AM$605, AN604, AN$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AO$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AN$605, AO604, AO$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AP$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AO$605, AP604, AP$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AQ$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AP$605, AQ604, AQ$4)), 0)","v":1.3555555555555556},{"$f":" IFERROR($F$601 / (EOMONTH(AR$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AQ$605, AR604, AR$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AS$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AR$605, AS604, AS$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AT$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AS$605, AT604, AT$4)), 0)","v":1.3707865168539326},{"$f":" IFERROR($F$601 / (EOMONTH(AU$4, Вводные!$E$13 / Вводные!$E$14 - 1) - MAX(AT$605, AU604, AU$4)), 0)","v":1.3555555555555556}]
[]
[null,"Возмещение НДС"]
[null,1,null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H615 - H595 - H589","v":0},{"$f":" I615 - I595 - I589","v":-117.63044951350042},-425.76588689901121,-537.00854841219939,-781.37484322283569,-723.48806426924682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B608 + 1","v":2},null,"млн руб.",null,null,null,{"$f":" H616 - H596 - H590","v":-34.295814269058418},-144.78043435264206,-231.64568551034927,-333.10342546580694,-346.04249080818386,-127.87127160049604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B609 + 1","v":3},null,"млн руб.",null,null,null,-158.67836144773213,-573.94533438160875,-723.90381749237758,-1093.5679555420224,-975.28386314004592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",null,null,null,-221.36284456260864,-800.96978218151276,-1010.2444401642567,-1502.4752700722413,-1361.0580252666282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,"млн руб.",{"$f":" SUM(H612:AU612)","v":-12224.496608574365},null,null,{"$f":" SUM(H608:H611)","v":-414.33702027939921},{"$f":" SUM(I608:I611)","v":-1637.326000429264},-2391.5598300659949,-3466.1551994922702,-3463.7592224376936,-851.35933586974284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Баланс на конец периода"]
[null,1,null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H595 * MIN(H602, 1) + MAX(G605 - 1, 0) * G598","v":54.505847677610724},{"$f":" I595 * MIN(I602, 1) + MAX(H605 - 1, 0) * H598","v":217.85015901028854},323.80681907854671,464.51918089242815,470.20714390963508,127.87127160049604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B615 + 1","v":2},null,"млн руб.",null,null,null,{"$f":" H596 * MIN(H603, 1) + MAX(H602 - 1, 0) * H595","v":240.27576904224878},{"$f":" I596 * MIN(I603, 1) + MAX(I602 - 1, 0) * I595","v":869.10417582608648},1096.1807562334125,1624.4105487091406,1476.8362547699321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B616 + 1","v":3},null,"млн руб.",null,null,null,{"$f":" H597 * MIN(H604, 1) + MAX(H603 - 1, 0) * H596","v":303.72461991880573},1099.0369436872656,1386.1895749315124,2038.5484711233439,1867.5524165168515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",null,null,null,{"$f":" H598 * MIN(H605, 1) + MAX(H604 - 1, 0) * H597","v":138.41377535619705},501.01692150575275,631.92091716725554,916.71368028310224,851.35933586974284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Изменение за год"]
[null,1,null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H615 - H589","v":54.505847677610724},79.436383654091486,-177.21010242720604,-167.40173627482739,-446.50653637346716,-723.48806426924682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B621 + 1","v":2},null,"млн руб.",null,null,null,{"$f":" H616 - H590","v":185.76992136463807},651.25401681579797,772.37393715486576,1159.8913678167123,1006.629110860297,-127.87127160049604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":" B622 + 1","v":3},null,"млн руб.",null,null,null,{"$f":" H617 - H591","v":63.448850876556946},229.93276786117917,290.00881869809996,414.13792241420333,390.7161617469194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,"млн руб.",null,null,null,{"$f":" H618 - H592","v":-165.31084456260868},-598.0200221815129,-754.26865776425689,-1121.8347908402416,-1016.1930806471087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,"млн руб.",{"$f":" SUM(H625:AU625)","v":1.1368683772161603E-13},null,null,{"$f":" SUM(H621:H624)","v":138.41377535619705},{"$f":" SUM(I621:I624)","v":362.60314614955576},130.90399566150279,284.79276311584681,-65.354344413359399,-851.35933586974284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"НДС по операционной деятельности"]
[]
[null,"Оборачиваемость НДС к получению",null,"дни",null,{"$f":" Вводные!$E$229","v":180}]
[null,"Оборачиваемость НДС к уплате",null,"дни",null,{"$f":" Вводные!$E$230","v":90}]
[]
[null,"Входящий НДС"]
[null,"Операционные расходы, облагаемые НДС",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" - H141","v":0},0,0,0,0,40181.234720695917,41788.484109523757,43460.023473904708,45198.424412860884,47006.361389375335,48886.615844950342,50842.080478748358,52875.763697898306,54990.794245814235,57190.426015646801,59478.043056272683,61857.164778523591,64331.451369664537,66904.70942445111,69580.897801429164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Баланс на начало периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G638","v":0},{"$f":" H638","v":0},{"$f":" I638","v":0},0,0,0,3963.0806847809672,4121.603912172206,4274.7564072693158,4457.9267914054572,4636.2438630616762,4821.6936175841438,5000.8603749588547,5215.143816779012,5423.7495694501713,5640.6995522281777,5850.2993170104291,6100.9806356899981,6345.0198611175983,6598.820655562301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"НДС уплаченный",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H636:AU636)","v":160914.49496395199},null,null,{"$f":" Вводные!$E$226 * H633","v":0},{"$f":" Вводные!$E$226 * I633","v":0},{"$f":" Вводные!$E$226 * J633","v":0},{"$f":" Вводные!$E$226 * K633","v":0},{"$f":" Вводные!$E$226 * L633","v":0},{"$f":" Вводные!$E$226 * M633","v":8036.2469441391841},{"$f":" Вводные!$E$226 * N633","v":8357.6968219047521},{"$f":" Вводные!$E$226 * O633","v":8692.0046947809424},{"$f":" Вводные!$E$226 * P633","v":9039.6848825721772},{"$f":" Вводные!$E$226 * Q633","v":9401.2722778750667},{"$f":" Вводные!$E$226 * R633","v":9777.3231689900695},{"$f":" Вводные!$E$226 * S633","v":10168.416095749672},{"$f":" Вводные!$E$226 * T633","v":10575.152739579662},{"$f":" Вводные!$E$226 * U633","v":10998.158849162848},{"$f":" Вводные!$E$226 * V633","v":11438.085203129362},{"$f":" Вводные!$E$226 * W633","v":11895.608611254538},{"$f":" Вводные!$E$226 * X633","v":12371.432955704719},{"$f":" Вводные!$E$226 * Y633","v":12866.290273932907},{"$f":" Вводные!$E$226 * Z633","v":13380.941884890222},{"$f":" Вводные!$E$226 * AA633","v":13916.179560285833},{"$f":" Вводные!$E$226 * AB633","v":0},{"$f":" Вводные!$E$226 * AC633","v":0},{"$f":" Вводные!$E$226 * AD633","v":0},{"$f":" Вводные!$E$226 * AE633","v":0},{"$f":" Вводные!$E$226 * AF633","v":0},{"$f":" Вводные!$E$226 * AG633","v":0},{"$f":" Вводные!$E$226 * AH633","v":0},{"$f":" Вводные!$E$226 * AI633","v":0},{"$f":" Вводные!$E$226 * AJ633","v":0},{"$f":" Вводные!$E$226 * AK633","v":0},{"$f":" Вводные!$E$226 * AL633","v":0},{"$f":" Вводные!$E$226 * AM633","v":0},{"$f":" Вводные!$E$226 * AN633","v":0},{"$f":" Вводные!$E$226 * AO633","v":0},{"$f":" Вводные!$E$226 * AP633","v":0},{"$f":" Вводные!$E$226 * AQ633","v":0},{"$f":" Вводные!$E$226 * AR633","v":0},{"$f":" Вводные!$E$226 * AS633","v":0},{"$f":" Вводные!$E$226 * AT633","v":0},{"$f":" Вводные!$E$226 * AU633","v":0}]
[null,"Возмещение НДС",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H637:AU637)","v":-160914.49496395193},null,null,{"$f":" H638 - H636 - H635","v":0},{"$f":" I638 - I636 - I635","v":0},0,0,0,-4073.1662593582168,-8199.1735945135133,-8538.8521996838317,-8856.5144984360359,-9222.9552062188486,-9591.8734144676018,-9989.2493383749606,-10360.869297759506,-10789.553096491689,-11221.135220351356,-11686.008846472287,-12120.751637025151,-12622.251048505306,-13127.141090445519,-20515.000215848133,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс на конец периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H636 * $F$629 / (H$5 - H$4 + 1) * NOT(H$40)","v":0},0,0,0,0,3963.0806847809672,4121.603912172206,4274.7564072693158,4457.9267914054572,4636.2438630616762,4821.6936175841438,5000.8603749588547,5215.143816779012,5423.7495694501713,5640.6995522281777,5850.2993170104291,6100.9806356899981,6345.0198611175983,6598.820655562301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Изменение за год",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H638 - H635","v":0},{"$f":" I638 - I635","v":0},0,0,0,3963.0806847809672,158.52322739123883,153.15249509710975,183.17038413614137,178.31707165621901,185.44975452246763,179.16675737471087,214.28344182015735,208.60575267115928,216.94998277800642,209.59976478225144,250.6813186795689,244.03922542760029,253.80079444470266,-6598.820655562301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Исходящий НДС"]
[null,"Выручка, облагаемая НДС",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H127","v":0},0,0,0,0,55566.971358412804,57789.650212749322,60101.2362212593,62505.285670109675,65005.497096914063,67605.716980790618,70309.945660022247,73122.343486423139,76047.237225880061,79089.126714915285,82252.69178351188,85542.799454852371,88964.511433046457,92523.09189036832,96224.015565983078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Баланс на начало периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G647","v":0},{"$f":" H647","v":0},{"$f":" I647","v":0},0,0,0,2740.2889984970702,2849.9005584369534,2955.7985026848837,3082.4524440054088,3205.7505417656257,3333.9805634362497,3457.8661800010946,3606.033377412648,3750.2747125091537,3900.2857010095213,4045.2143500087818,4218.5490142118979,4387.2909747803733,4562.7826137715883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"НДС к уплате",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H645:AU645)","v":222530.02415104775},null,null,{"$f":" Вводные!$E$227 * H642","v":0},{"$f":" Вводные!$E$227 * I642","v":0},{"$f":" Вводные!$E$227 * J642","v":0},{"$f":" Вводные!$E$227 * K642","v":0},{"$f":" Вводные!$E$227 * L642","v":0},{"$f":" Вводные!$E$227 * M642","v":11113.394271682562},{"$f":" Вводные!$E$227 * N642","v":11557.930042549866},{"$f":" Вводные!$E$227 * O642","v":12020.247244251861},{"$f":" Вводные!$E$227 * P642","v":12501.057134021936},{"$f":" Вводные!$E$227 * Q642","v":13001.099419382814},{"$f":" Вводные!$E$227 * R642","v":13521.143396158124},{"$f":" Вводные!$E$227 * S642","v":14061.98913200445},{"$f":" Вводные!$E$227 * T642","v":14624.468697284628},{"$f":" Вводные!$E$227 * U642","v":15209.447445176012},{"$f":" Вводные!$E$227 * V642","v":15817.825342983058},{"$f":" Вводные!$E$227 * W642","v":16450.538356702378},{"$f":" Вводные!$E$227 * X642","v":17108.559890970475},{"$f":" Вводные!$E$227 * Y642","v":17792.902286609293},{"$f":" Вводные!$E$227 * Z642","v":18504.618378073665},{"$f":" Вводные!$E$227 * AA642","v":19244.803113196616},{"$f":" Вводные!$E$227 * AB642","v":0},{"$f":" Вводные!$E$227 * AC642","v":0},{"$f":" Вводные!$E$227 * AD642","v":0},{"$f":" Вводные!$E$227 * AE642","v":0},{"$f":" Вводные!$E$227 * AF642","v":0},{"$f":" Вводные!$E$227 * AG642","v":0},{"$f":" Вводные!$E$227 * AH642","v":0},{"$f":" Вводные!$E$227 * AI642","v":0},{"$f":" Вводные!$E$227 * AJ642","v":0},{"$f":" Вводные!$E$227 * AK642","v":0},{"$f":" Вводные!$E$227 * AL642","v":0},{"$f":" Вводные!$E$227 * AM642","v":0},{"$f":" Вводные!$E$227 * AN642","v":0},{"$f":" Вводные!$E$227 * AO642","v":0},{"$f":" Вводные!$E$227 * AP642","v":0},{"$f":" Вводные!$E$227 * AQ642","v":0},{"$f":" Вводные!$E$227 * AR642","v":0},{"$f":" Вводные!$E$227 * AS642","v":0},{"$f":" Вводные!$E$227 * AT642","v":0},{"$f":" Вводные!$E$227 * AU642","v":0}]
[null,"НДС уплаченный",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H646:AU646)","v":-222530.02415104778},null,null,{"$f":" H647 - H645 - H644","v":0},{"$f":" I647 - I645 - I644","v":0},0,0,0,-8373.1052731854925,-11448.318482609982,-11914.349300003931,-12374.403192701411,-12877.801321622595,-13392.9133744875,-13938.103515439605,-14476.301499873074,-15065.206110079507,-15667.814354482691,-16305.609707703117,-16935.225226767358,-17624.160326040816,-18329.126739082451,-23807.585726968206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс на конец периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H645 * $F$630 / (H$5 - H$4 + 1) * NOT(H$40)","v":0},0,0,0,0,2740.2889984970702,2849.9005584369534,2955.7985026848837,3082.4524440054088,3205.7505417656257,3333.9805634362497,3457.8661800010946,3606.033377412648,3750.2747125091537,3900.2857010095213,4045.2143500087818,4218.5490142118979,4387.2909747803733,4562.7826137715883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Изменение за год",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H647 - H644","v":0},{"$f":" I647 - I644","v":0},0,0,0,2740.2889984970702,109.61155993988314,105.89794424793035,126.65394132052506,123.29809776021693,128.23002167062396,123.8856165648449,148.16719741155339,144.24133509650574,150.0109885003676,144.92864899926053,173.33466420311606,168.74196056847541,175.49163899121504,-4562.7826137715883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Денежный поток по НДС",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H650:AU650)","v":0},null,null,{"$f":" H648 - H639 - H625","v":-138.41377535619705},{"$f":" I648 - I639 - I625","v":-362.60314614955576},-130.90399566150279,-284.79276311584681,65.354344413359399,-371.43235041415414,-48.911667451355697,-47.254550849179395,-56.516442815616301,-55.01897389600208,-57.219732851843673,-55.281140809865974,-66.116244408603961,-64.364417574653544,-66.938994277638812,-64.67111578299091,-77.346654476452841,-75.29726485912488,-78.30915545348762,2036.0380417907127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Дебиторская задолженность по НДС",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H618 + H638","v":138.41377535619705},{"$f":" I618 + I638","v":501.01692150575275},631.92091716725554,916.71368028310224,851.35933586974284,3963.0806847809672,4121.603912172206,4274.7564072693158,4457.9267914054572,4636.2438630616762,4821.6936175841438,5000.8603749588547,5215.143816779012,5423.7495694501713,5640.6995522281777,5850.2993170104291,6100.9806356899981,6345.0198611175983,6598.820655562301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Кредиторская задолженность по НДС",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H647","v":0},0,0,0,0,2740.2889984970702,2849.9005584369534,2955.7985026848837,3082.4524440054088,3205.7505417656257,3333.9805634362497,3457.8661800010946,3606.033377412648,3750.2747125091537,3900.2857010095213,4045.2143500087818,4218.5490142118979,4387.2909747803733,4562.7826137715883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Налог на имущество"]
[null,"Налоговая база",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" IF(H38, AVERAGE(G120, H120), 0)","v":0},0,0,0,0,31371.796553274144,60502.750495600136,56021.065273703825,51539.380051807522,47057.694829911219,42576.009608014909,38094.324386118606,33612.639164222302,29130.953942325988,24649.268720429682,20167.583498533375,15685.898276637068,11204.213054740761,6722.5278328444547,2240.8426109481529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Налог начисленный",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H657:AU657)","v":10352.692862580467},null,null,{"$f":" Вводные!$E$242 * H$656","v":0},{"$f":" Вводные!$E$242 * I$656","v":0},{"$f":" Вводные!$E$242 * J$656","v":0},{"$f":" Вводные!$E$242 * K$656","v":0},{"$f":" Вводные!$E$242 * L$656","v":0},{"$f":" Вводные!$E$242 * M$656","v":690.17952417203117},{"$f":" Вводные!$E$242 * N$656","v":1331.0605109032028},{"$f":" Вводные!$E$242 * O$656","v":1232.4634360214841},{"$f":" Вводные!$E$242 * P$656","v":1133.8663611397653},{"$f":" Вводные!$E$242 * Q$656","v":1035.2692862580468},{"$f":" Вводные!$E$242 * R$656","v":936.67221137632794},{"$f":" Вводные!$E$242 * S$656","v":838.0751364946093},{"$f":" Вводные!$E$242 * T$656","v":739.47806161289066},{"$f":" Вводные!$E$242 * U$656","v":640.88098673117167},{"$f":" Вводные!$E$242 * V$656","v":542.28391184945292},{"$f":" Вводные!$E$242 * W$656","v":443.68683696773422},{"$f":" Вводные!$E$242 * X$656","v":345.08976208601547},{"$f":" Вводные!$E$242 * Y$656","v":246.49268720429674},{"$f":" Вводные!$E$242 * Z$656","v":147.89561232257799},{"$f":" Вводные!$E$242 * AA$656","v":49.298537440859363},{"$f":" Вводные!$E$242 * AB$656","v":0},{"$f":" Вводные!$E$242 * AC$656","v":0},{"$f":" Вводные!$E$242 * AD$656","v":0},{"$f":" Вводные!$E$242 * AE$656","v":0},{"$f":" Вводные!$E$242 * AF$656","v":0},{"$f":" Вводные!$E$242 * AG$656","v":0},{"$f":" Вводные!$E$242 * AH$656","v":0},{"$f":" Вводные!$E$242 * AI$656","v":0},{"$f":" Вводные!$E$242 * AJ$656","v":0},{"$f":" Вводные!$E$242 * AK$656","v":0},{"$f":" Вводные!$E$242 * AL$656","v":0},{"$f":" Вводные!$E$242 * AM$656","v":0},{"$f":" Вводные!$E$242 * AN$656","v":0},{"$f":" Вводные!$E$242 * AO$656","v":0},{"$f":" Вводные!$E$242 * AP$656","v":0},{"$f":" Вводные!$E$242 * AQ$656","v":0},{"$f":" Вводные!$E$242 * AR$656","v":0},{"$f":" Вводные!$E$242 * AS$656","v":0},{"$f":" Вводные!$E$242 * AT$656","v":0},{"$f":" Вводные!$E$242 * AU$656","v":0}]
[null,"Налог уплаченный",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H658:AU658)","v":10352.692862580467},null,null,{"$f":" Вводные!$E$242 * H$656","v":0},{"$f":" Вводные!$E$242 * I$656","v":0},{"$f":" Вводные!$E$242 * J$656","v":0},{"$f":" Вводные!$E$242 * K$656","v":0},{"$f":" Вводные!$E$242 * L$656","v":0},{"$f":" Вводные!$E$242 * M$656","v":690.17952417203117},{"$f":" Вводные!$E$242 * N$656","v":1331.0605109032028},{"$f":" Вводные!$E$242 * O$656","v":1232.4634360214841},{"$f":" Вводные!$E$242 * P$656","v":1133.8663611397653},{"$f":" Вводные!$E$242 * Q$656","v":1035.2692862580468},{"$f":" Вводные!$E$242 * R$656","v":936.67221137632794},{"$f":" Вводные!$E$242 * S$656","v":838.0751364946093},{"$f":" Вводные!$E$242 * T$656","v":739.47806161289066},{"$f":" Вводные!$E$242 * U$656","v":640.88098673117167},{"$f":" Вводные!$E$242 * V$656","v":542.28391184945292},{"$f":" Вводные!$E$242 * W$656","v":443.68683696773422},{"$f":" Вводные!$E$242 * X$656","v":345.08976208601547},{"$f":" Вводные!$E$242 * Y$656","v":246.49268720429674},{"$f":" Вводные!$E$242 * Z$656","v":147.89561232257799},{"$f":" Вводные!$E$242 * AA$656","v":49.298537440859363},{"$f":" Вводные!$E$242 * AB$656","v":0},{"$f":" Вводные!$E$242 * AC$656","v":0},{"$f":" Вводные!$E$242 * AD$656","v":0},{"$f":" Вводные!$E$242 * AE$656","v":0},{"$f":" Вводные!$E$242 * AF$656","v":0},{"$f":" Вводные!$E$242 * AG$656","v":0},{"$f":" Вводные!$E$242 * AH$656","v":0},{"$f":" Вводные!$E$242 * AI$656","v":0},{"$f":" Вводные!$E$242 * AJ$656","v":0},{"$f":" Вводные!$E$242 * AK$656","v":0},{"$f":" Вводные!$E$242 * AL$656","v":0},{"$f":" Вводные!$E$242 * AM$656","v":0},{"$f":" Вводные!$E$242 * AN$656","v":0},{"$f":" Вводные!$E$242 * AO$656","v":0},{"$f":" Вводные!$E$242 * AP$656","v":0},{"$f":" Вводные!$E$242 * AQ$656","v":0},{"$f":" Вводные!$E$242 * AR$656","v":0},{"$f":" Вводные!$E$242 * AS$656","v":0},{"$f":" Вводные!$E$242 * AT$656","v":0},{"$f":" Вводные!$E$242 * AU$656","v":0}]
[]
[null,"НДФЛ"]
[null,"Затраты на персонал",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H661:AU661)","v":2275.8752469993515},null,null,{"$f":" - H137","v":0},0,0,0,0,113.659714142208,118.20610270789633,122.9343468162122,127.85172068886069,132.96578951641513,138.28442109707171,143.81579794095461,149.56842985859279,155.55116705293651,161.77321373505396,168.24414228445613,174.97390797583441,181.97286429486778,189.25177886666251,196.821850021329,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"НДФЛ начисленный",null,{"$f":" smu","v":"млн руб."},295.86378210991575,null,null,{"$f":" Вводные!$E$243 * H$661","v":0},{"$f":" Вводные!$E$243 * I$661","v":0},{"$f":" Вводные!$E$243 * J$661","v":0},{"$f":" Вводные!$E$243 * K$661","v":0},{"$f":" Вводные!$E$243 * L$661","v":0},{"$f":" Вводные!$E$243 * M$661","v":14.77576283848704},{"$f":" Вводные!$E$243 * N$661","v":15.366793352026525},{"$f":" Вводные!$E$243 * O$661","v":15.981465086107587},{"$f":" Вводные!$E$243 * P$661","v":16.620723689551891},{"$f":" Вводные!$E$243 * Q$661","v":17.285552637133968},{"$f":" Вводные!$E$243 * R$661","v":17.976974742619323},{"$f":" Вводные!$E$243 * S$661","v":18.696053732324099},{"$f":" Вводные!$E$243 * T$661","v":19.443895881617063},{"$f":" Вводные!$E$243 * U$661","v":20.221651716881748},{"$f":" Вводные!$E$243 * V$661","v":21.030517785557016},{"$f":" Вводные!$E$243 * W$661","v":21.871738496979297},{"$f":" Вводные!$E$243 * X$661","v":22.746608036858472},{"$f":" Вводные!$E$243 * Y$661","v":23.656472358332813},{"$f":" Вводные!$E$243 * Z$661","v":24.602731252666125},{"$f":" Вводные!$E$243 * AA$661","v":25.58684050277277},{"$f":" Вводные!$E$243 * AB$661","v":0},{"$f":" Вводные!$E$243 * AC$661","v":0},{"$f":" Вводные!$E$243 * AD$661","v":0},{"$f":" Вводные!$E$243 * AE$661","v":0},{"$f":" Вводные!$E$243 * AF$661","v":0},{"$f":" Вводные!$E$243 * AG$661","v":0},{"$f":" Вводные!$E$243 * AH$661","v":0},{"$f":" Вводные!$E$243 * AI$661","v":0},{"$f":" Вводные!$E$243 * AJ$661","v":0},{"$f":" Вводные!$E$243 * AK$661","v":0},{"$f":" Вводные!$E$243 * AL$661","v":0},{"$f":" Вводные!$E$243 * AM$661","v":0},{"$f":" Вводные!$E$243 * AN$661","v":0},{"$f":" Вводные!$E$243 * AO$661","v":0},{"$f":" Вводные!$E$243 * AP$661","v":0},{"$f":" Вводные!$E$243 * AQ$661","v":0},{"$f":" Вводные!$E$243 * AR$661","v":0},{"$f":" Вводные!$E$243 * AS$661","v":0},{"$f":" Вводные!$E$243 * AT$661","v":0},{"$f":" Вводные!$E$243 * AU$661","v":0}]
[null,"НДФЛ уплаченный",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H663:AU663)","v":295.86378210991575},null,null,{"$f":" Вводные!$E$243 * H$661","v":0},{"$f":" Вводные!$E$243 * I$661","v":0},{"$f":" Вводные!$E$243 * J$661","v":0},{"$f":" Вводные!$E$243 * K$661","v":0},{"$f":" Вводные!$E$243 * L$661","v":0},{"$f":" Вводные!$E$243 * M$661","v":14.77576283848704},{"$f":" Вводные!$E$243 * N$661","v":15.366793352026525},{"$f":" Вводные!$E$243 * O$661","v":15.981465086107587},{"$f":" Вводные!$E$243 * P$661","v":16.620723689551891},{"$f":" Вводные!$E$243 * Q$661","v":17.285552637133968},{"$f":" Вводные!$E$243 * R$661","v":17.976974742619323},{"$f":" Вводные!$E$243 * S$661","v":18.696053732324099},{"$f":" Вводные!$E$243 * T$661","v":19.443895881617063},{"$f":" Вводные!$E$243 * U$661","v":20.221651716881748},{"$f":" Вводные!$E$243 * V$661","v":21.030517785557016},{"$f":" Вводные!$E$243 * W$661","v":21.871738496979297},{"$f":" Вводные!$E$243 * X$661","v":22.746608036858472},{"$f":" Вводные!$E$243 * Y$661","v":23.656472358332813},{"$f":" Вводные!$E$243 * Z$661","v":24.602731252666125},{"$f":" Вводные!$E$243 * AA$661","v":25.58684050277277},{"$f":" Вводные!$E$243 * AB$661","v":0},{"$f":" Вводные!$E$243 * AC$661","v":0},{"$f":" Вводные!$E$243 * AD$661","v":0},{"$f":" Вводные!$E$243 * AE$661","v":0},{"$f":" Вводные!$E$243 * AF$661","v":0},{"$f":" Вводные!$E$243 * AG$661","v":0},{"$f":" Вводные!$E$243 * AH$661","v":0},{"$f":" Вводные!$E$243 * AI$661","v":0},{"$f":" Вводные!$E$243 * AJ$661","v":0},{"$f":" Вводные!$E$243 * AK$661","v":0},{"$f":" Вводные!$E$243 * AL$661","v":0},{"$f":" Вводные!$E$243 * AM$661","v":0},{"$f":" Вводные!$E$243 * AN$661","v":0},{"$f":" Вводные!$E$243 * AO$661","v":0},{"$f":" Вводные!$E$243 * AP$661","v":0},{"$f":" Вводные!$E$243 * AQ$661","v":0},{"$f":" Вводные!$E$243 * AR$661","v":0},{"$f":" Вводные!$E$243 * AS$661","v":0},{"$f":" Вводные!$E$243 * AT$661","v":0},{"$f":" Вводные!$E$243 * AU$661","v":0}]
[]
[null,"Страховые взносы"]
[null,"Пенсионный фонд РФ (ПФР)",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H666:AU666)","v":500.69255433985751},null,null,{"$f":" Вводные!$E$248 * H$661","v":0},{"$f":" Вводные!$E$248 * I$661","v":0},{"$f":" Вводные!$E$248 * J$661","v":0},{"$f":" Вводные!$E$248 * K$661","v":0},{"$f":" Вводные!$E$248 * L$661","v":0},{"$f":" Вводные!$E$248 * M$661","v":25.005137111285762},{"$f":" Вводные!$E$248 * N$661","v":26.005342595737194},{"$f":" Вводные!$E$248 * O$661","v":27.045556299566684},{"$f":" Вводные!$E$248 * P$661","v":28.127378551549352},{"$f":" Вводные!$E$248 * Q$661","v":29.252473693611329},{"$f":" Вводные!$E$248 * R$661","v":30.422572641355778},{"$f":" Вводные!$E$248 * S$661","v":31.639475547010015},{"$f":" Вводные!$E$248 * T$661","v":32.905054568890414},{"$f":" Вводные!$E$248 * U$661","v":34.221256751646031},{"$f":" Вводные!$E$248 * V$661","v":35.590107021711873},{"$f":" Вводные!$E$248 * W$661","v":37.013711302580347},{"$f":" Вводные!$E$248 * X$661","v":38.494259754683569},{"$f":" Вводные!$E$248 * Y$661","v":40.034030144870911},{"$f":" Вводные!$E$248 * Z$661","v":41.635391350665749},{"$f":" Вводные!$E$248 * AA$661","v":43.300807004692381},{"$f":" Вводные!$E$248 * AB$661","v":0},{"$f":" Вводные!$E$248 * AC$661","v":0},{"$f":" Вводные!$E$248 * AD$661","v":0},{"$f":" Вводные!$E$248 * AE$661","v":0},{"$f":" Вводные!$E$248 * AF$661","v":0},{"$f":" Вводные!$E$248 * AG$661","v":0},{"$f":" Вводные!$E$248 * AH$661","v":0},{"$f":" Вводные!$E$248 * AI$661","v":0},{"$f":" Вводные!$E$248 * AJ$661","v":0},{"$f":" Вводные!$E$248 * AK$661","v":0},{"$f":" Вводные!$E$248 * AL$661","v":0},{"$f":" Вводные!$E$248 * AM$661","v":0},{"$f":" Вводные!$E$248 * AN$661","v":0},{"$f":" Вводные!$E$248 * AO$661","v":0},{"$f":" Вводные!$E$248 * AP$661","v":0},{"$f":" Вводные!$E$248 * AQ$661","v":0},{"$f":" Вводные!$E$248 * AR$661","v":0},{"$f":" Вводные!$E$248 * AS$661","v":0},{"$f":" Вводные!$E$248 * AT$661","v":0},{"$f":" Вводные!$E$248 * AU$661","v":0}]
[null,"Фонд социального страхования (ФСС)",null,{"$f":" smu","v":"млн руб."},66.000382162981211,null,null,{"$f":" Вводные!$E$249 * H$661","v":0},{"$f":" Вводные!$E$249 * I$661","v":0},{"$f":" Вводные!$E$249 * J$661","v":0},{"$f":" Вводные!$E$249 * K$661","v":0},{"$f":" Вводные!$E$249 * L$661","v":0},{"$f":" Вводные!$E$249 * M$661","v":3.2961317101240324},{"$f":" Вводные!$E$249 * N$661","v":3.427976978528994},{"$f":" Вводные!$E$249 * O$661","v":3.565096057670154},{"$f":" Вводные!$E$249 * P$661","v":3.7076998999769604},{"$f":" Вводные!$E$249 * Q$661","v":3.8560078959760391},{"$f":" Вводные!$E$249 * R$661","v":4.01024821181508},{"$f":" Вводные!$E$249 * S$661","v":4.1706581402876841},{"$f":" Вводные!$E$249 * T$661","v":4.3374844658991911},{"$f":" Вводные!$E$249 * U$661","v":4.5109838445351587},{"$f":" Вводные!$E$249 * V$661","v":4.6914231983165653},{"$f":" Вводные!$E$249 * W$661","v":4.879080126249228},{"$f":" Вводные!$E$249 * X$661","v":5.0742433312991979},{"$f":" Вводные!$E$249 * Y$661","v":5.2772130645511659},{"$f":" Вводные!$E$249 * Z$661","v":5.488301587133213},{"$f":" Вводные!$E$249 * AA$661","v":5.7078336506185412},{"$f":" Вводные!$E$249 * AB$661","v":0},{"$f":" Вводные!$E$249 * AC$661","v":0},{"$f":" Вводные!$E$249 * AD$661","v":0},{"$f":" Вводные!$E$249 * AE$661","v":0},{"$f":" Вводные!$E$249 * AF$661","v":0},{"$f":" Вводные!$E$249 * AG$661","v":0},{"$f":" Вводные!$E$249 * AH$661","v":0},{"$f":" Вводные!$E$249 * AI$661","v":0},{"$f":" Вводные!$E$249 * AJ$661","v":0},{"$f":" Вводные!$E$249 * AK$661","v":0},{"$f":" Вводные!$E$249 * AL$661","v":0},{"$f":" Вводные!$E$249 * AM$661","v":0},{"$f":" Вводные!$E$249 * AN$661","v":0},{"$f":" Вводные!$E$249 * AO$661","v":0},{"$f":" Вводные!$E$249 * AP$661","v":0},{"$f":" Вводные!$E$249 * AQ$661","v":0},{"$f":" Вводные!$E$249 * AR$661","v":0},{"$f":" Вводные!$E$249 * AS$661","v":0},{"$f":" Вводные!$E$249 * AT$661","v":0},{"$f":" Вводные!$E$249 * AU$661","v":0}]
[null,"ФФОМС",null,{"$f":" smu","v":"млн руб."},116.06963759696693,null,null,{"$f":" Вводные!$E$250 * H$661","v":0},{"$f":" Вводные!$E$250 * I$661","v":0},{"$f":" Вводные!$E$250 * J$661","v":0},{"$f":" Вводные!$E$250 * K$661","v":0},{"$f":" Вводные!$E$250 * L$661","v":0},{"$f":" Вводные!$E$250 * M$661","v":5.7966454212526077},{"$f":" Вводные!$E$250 * N$661","v":6.0285112381027126},{"$f":" Вводные!$E$250 * O$661","v":6.2696516876268218},{"$f":" Вводные!$E$250 * P$661","v":6.5204377551318951},{"$f":" Вводные!$E$250 * Q$661","v":6.7812552653371707},{"$f":" Вводные!$E$250 * R$661","v":7.0525054759506567},{"$f":" Вводные!$E$250 * S$661","v":7.3346056949886851},{"$f":" Вводные!$E$250 * T$661","v":7.627989922788232},{"$f":" Вводные!$E$250 * U$661","v":7.9331095196997614},{"$f":" Вводные!$E$250 * V$661","v":8.2504339004877512},{"$f":" Вводные!$E$250 * W$661","v":8.5804512565072617},{"$f":" Вводные!$E$250 * X$661","v":8.9236693067675539},{"$f":" Вводные!$E$250 * Y$661","v":9.2806160790382553},{"$f":" Вводные!$E$250 * Z$661","v":9.6518407221997879},{"$f":" Вводные!$E$250 * AA$661","v":10.037914351087778},{"$f":" Вводные!$E$250 * AB$661","v":0},{"$f":" Вводные!$E$250 * AC$661","v":0},{"$f":" Вводные!$E$250 * AD$661","v":0},{"$f":" Вводные!$E$250 * AE$661","v":0},{"$f":" Вводные!$E$250 * AF$661","v":0},{"$f":" Вводные!$E$250 * AG$661","v":0},{"$f":" Вводные!$E$250 * AH$661","v":0},{"$f":" Вводные!$E$250 * AI$661","v":0},{"$f":" Вводные!$E$250 * AJ$661","v":0},{"$f":" Вводные!$E$250 * AK$661","v":0},{"$f":" Вводные!$E$250 * AL$661","v":0},{"$f":" Вводные!$E$250 * AM$661","v":0},{"$f":" Вводные!$E$250 * AN$661","v":0},{"$f":" Вводные!$E$250 * AO$661","v":0},{"$f":" Вводные!$E$250 * AP$661","v":0},{"$f":" Вводные!$E$250 * AQ$661","v":0},{"$f":" Вводные!$E$250 * AR$661","v":0},{"$f":" Вводные!$E$250 * AS$661","v":0},{"$f":" Вводные!$E$250 * AT$661","v":0},{"$f":" Вводные!$E$250 * AU$661","v":0}]
[]
[null,"Поступления в федеральный бюджет"]
[null,"НДС",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H671:AU671)","v":61615.529187095774},null,null,{"$f":" H599 + H612 + (H645 - H636)","v":138.41377535619711},362.60314614955564,130.90399566150245,284.79276311584636,-65.354344413359286,2225.7879916736356,3200.2332206451138,3328.2425494709187,3461.3722514497586,3599.827141507747,3743.8202271680548,3893.5730362547783,4049.3159577049664,4211.2885960131644,4379.7401398536967,4554.9297454478401,4737.1269352657564,4926.6120126763853,5123.6764931834423,5328.6235529107835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Акцизы",null,"млн руб.",0]
[null,"Налог на прибыль",null,"млн руб.",4284.5789730007355,null,null,{"$f":" IFERROR(H514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":0},{"$f":" IFERROR(I514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":0},{"$f":" IFERROR(J514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":0},{"$f":" IFERROR(K514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":0},{"$f":" IFERROR(L514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":0},{"$f":" IFERROR(M514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":146.21643149693847},{"$f":" IFERROR(N514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":150.03825531490716},{"$f":" IFERROR(O514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":169.46679800572218},{"$f":" IFERROR(P514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":189.75655313513548},{"$f":" IFERROR(Q514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":210.95419033000601},{"$f":" IFERROR(R514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":233.10916258696648},{"$f":" IFERROR(S514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":256.27388635106524},{"$f":" IFERROR(T514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":280.5039339533451},{"$f":" IFERROR(U514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":305.8582392883979},{"$f":" IFERROR(V514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":332.39931767717889},{"$f":" IFERROR(W514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":356.98553336750314},{"$f":" IFERROR(X514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":377.17719384692907},{"$f":" IFERROR(Y514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":400.11844664783712},{"$f":" IFERROR(Z514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":425.0218773353813},{"$f":" IFERROR(AA514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":450.69915366342178},{"$f":" IFERROR(AB514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":4.3655745685100594E-14},{"$f":" IFERROR(AC514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":4.5052729547023808E-14},{"$f":" IFERROR(AD514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":4.6494416892528575E-14},{"$f":" IFERROR(AE514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":4.7982238233089492E-14},{"$f":" IFERROR(AF514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":4.9517669856548348E-14},{"$f":" IFERROR(AG514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":5.1102235291957907E-14},{"$f":" IFERROR(AH514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":5.2737506821300568E-14},{"$f":" IFERROR(AI514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":5.4425107039582199E-14},{"$f":" IFERROR(AJ514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":5.6166710464848823E-14},{"$f":" IFERROR(AK514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":5.7964045199723978E-14},{"$f":" IFERROR(AL514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":5.9818894646115163E-14},{"$f":" IFERROR(AM514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":6.1733099274790858E-14},{"$f":" IFERROR(AN514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":6.3708558451584165E-14},{"$f":" IFERROR(AO514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":6.5747232322034861E-14},{"$f":" IFERROR(AP514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":6.7851143756339968E-14},{"$f":" IFERROR(AQ514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":7.0022380356542866E-14},{"$f":" IFERROR(AR514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":7.2263096527952227E-14},{"$f":" IFERROR(AS514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":7.4575515616846695E-14},{"$f":" IFERROR(AT514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":7.6961932116585791E-14},{"$f":" IFERROR(AU514 * Вводные!$E$234 / Вводные!$E$233, 0)","v":7.9424713944316556E-14}]
[null,"НДПИ",null,"млн руб.",0]
[null,"Прочие",null,"млн руб.",682.76257409980542,null,null,{"$f":" SUM(H666:H668)","v":0},0,0,0,0,34.097914242662405,35.461830812368902,36.880304044863657,38.355516206658208,39.889736854924543,41.48532632912152,43.144739382286389,44.870528957577832,46.665350115880955,48.531964120516186,50.473242685336835,52.492172392750319,54.591859288460327,56.77553365999875,59.046555006398698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,"млн руб.",66582.870734196331,null,null,{"$f":" SUM(H671:H675)","v":138.41377535619711},{"$f":" SUM(I671:I675)","v":362.60314614955564},130.90399566150245,284.79276311584636,-65.354344413359286,2406.1023374132365,3385.7333067723898,3534.5896515215045,3689.4843207915524,3850.6710686926776,4018.414716084143,4192.9916619881296,4374.6904206158897,4563.8121854174433,4760.6714216513919,4962.3885215006803,5166.7963015054356,5381.3223186126825,5605.4739041788216,5838.369261580604,4.3655745685100594E-14,4.5052729547023808E-14,4.6494416892528575E-14,4.7982238233089492E-14,4.9517669856548348E-14,5.1102235291957907E-14,5.2737506821300568E-14,5.4425107039582199E-14,5.6166710464848823E-14,5.7964045199723978E-14,5.9818894646115163E-14,6.1733099274790858E-14,6.3708558451584165E-14,6.5747232322034861E-14,6.7851143756339968E-14,7.0022380356542866E-14,7.2263096527952227E-14,7.4575515616846695E-14,7.6961932116585791E-14,7.9424713944316556E-14]
[]
[null,"Поступления в региональный бюджет"]
[null,"Налог на имущество",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H679:AU679)","v":10352.692862580467},null,null,{"$f":" H658","v":0},0,0,0,0,690.17952417203117,1331.0605109032028,1232.4634360214841,1133.8663611397653,1035.2692862580468,936.67221137632794,838.0751364946093,739.47806161289066,640.88098673117167,542.28391184945292,443.68683696773422,345.08976208601547,246.49268720429674,147.89561232257799,49.298537440859363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Налог на прибыль",null,"млн руб.",38561.210757006615,null,null,{"$f":" IFERROR(H514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":0},{"$f":" IFERROR(I514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":0},{"$f":" IFERROR(J514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":0},{"$f":" IFERROR(K514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":0},{"$f":" IFERROR(L514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":0},{"$f":" IFERROR(M514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":1315.9478834724462},{"$f":" IFERROR(N514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":1350.3442978341643},{"$f":" IFERROR(O514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":1525.2011820514995},{"$f":" IFERROR(P514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":1707.8089782162194},{"$f":" IFERROR(Q514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":1898.5877129700539},{"$f":" IFERROR(R514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":2097.9824632826985},{"$f":" IFERROR(S514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":2306.4649771595873},{"$f":" IFERROR(T514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":2524.5354055801058},{"$f":" IFERROR(U514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":2752.7241535955809},{"$f":" IFERROR(V514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":2991.5938590946093},{"$f":" IFERROR(W514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":3212.8698003075274},{"$f":" IFERROR(X514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":3394.5947446223618},{"$f":" IFERROR(Y514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":3601.0660198305336},{"$f":" IFERROR(Z514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":3825.1968960184317},{"$f":" IFERROR(AA514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":4056.2923829707956},{"$f":" IFERROR(AB514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":3.929017111659053E-13},{"$f":" IFERROR(AC514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":4.0547456592321426E-13},{"$f":" IFERROR(AD514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":4.1844975203275708E-13},{"$f":" IFERROR(AE514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":4.318401440978054E-13},{"$f":" IFERROR(AF514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":4.4565902870893512E-13},{"$f":" IFERROR(AG514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":4.5992011762762111E-13},{"$f":" IFERROR(AH514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":4.74637561391705E-13},{"$f":" IFERROR(AI514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":4.8982596335623971E-13},{"$f":" IFERROR(AJ514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":5.0550039418363938E-13},{"$f":" IFERROR(AK514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":5.2167640679751582E-13},{"$f":" IFERROR(AL514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":5.383700518150365E-13},{"$f":" IFERROR(AM514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":5.5559789347311762E-13},{"$f":" IFERROR(AN514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":5.7337702606425735E-13},{"$f":" IFERROR(AO514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":5.9172509089831366E-13},{"$f":" IFERROR(AP514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":6.1066029380705982E-13},{"$f":" IFERROR(AQ514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":6.3020142320888568E-13},{"$f":" IFERROR(AR514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":6.5036786875157001E-13},{"$f":" IFERROR(AS514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":6.711796405516203E-13},{"$f":" IFERROR(AT514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":6.9265738904927213E-13},{"$f":" IFERROR(AU514 * Вводные!$E$235 / Вводные!$E$233, 0)","v":7.1482242549884894E-13}]
[null,"НДФЛ",null,"млн руб.",266.27740389892415,null,null,{"$f":" IFERROR(H663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(I663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(J663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(K663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(L663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(M663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":13.298186554638336},{"$f":" IFERROR(N663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":13.830114016823872},{"$f":" IFERROR(O663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":14.383318577496828},{"$f":" IFERROR(P663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":14.958651320596703},{"$f":" IFERROR(Q663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":15.556997373420572},{"$f":" IFERROR(R663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":16.179277268357389},{"$f":" IFERROR(S663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":16.826448359091689},{"$f":" IFERROR(T663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":17.499506293455358},{"$f":" IFERROR(U663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":18.199486545193572},{"$f":" IFERROR(V663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":18.927466007001318},{"$f":" IFERROR(W663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":19.68456464728137},{"$f":" IFERROR(X663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":20.471947233172624},{"$f":" IFERROR(Y663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":21.290825122499534},{"$f":" IFERROR(Z663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":22.142458127399514},{"$f":" IFERROR(AA663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":23.028156452495491},{"$f":" IFERROR(AB663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AC663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AD663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AE663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AF663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AG663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AH663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AI663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AJ663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AK663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AL663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AM663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AN663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AO663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AP663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AQ663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AR663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AS663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AT663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AU663 * Вводные!$E$245 / Вводные!$E$243, 0)","v":0}]
[null,"НДПИ",null,"млн руб.",0]
[null,"Прочие",null,"млн руб.",0]
[null,"Итого",null,"млн руб.",49180.181023486002,null,null,{"$f":" SUM(H679:H683)","v":0},{"$f":" SUM(I679:I683)","v":0},0,0,0,2019.4255941991157,2695.2349227541908,2772.0479366504806,2856.6339906765816,2949.4139966015214,3050.8339519273841,3161.3665620132883,3281.5129734864518,3411.8046268719459,3552.8052369510638,3676.2412019225426,3760.1564539415499,3868.8495321573296,3995.2349664684093,4128.6190768641509,3.929017111659053E-13,4.0547456592321426E-13,4.1844975203275708E-13,4.318401440978054E-13,4.4565902870893512E-13,4.5992011762762111E-13,4.74637561391705E-13,4.8982596335623971E-13,5.0550039418363938E-13,5.2167640679751582E-13,5.383700518150365E-13,5.5559789347311762E-13,5.7337702606425735E-13,5.9172509089831366E-13,6.1066029380705982E-13,6.3020142320888568E-13,6.5036786875157001E-13,6.711796405516203E-13,6.9265738904927213E-13,7.1482242549884894E-13]
[]
[null,"Поступления в местный бюджет"]
[null,"НДФЛ",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H687:AU687)","v":29.586378210991573},null,null,{"$f":" IFERROR(H663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(I663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(J663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(K663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(L663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(M663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":1.4775762838487041},{"$f":" IFERROR(N663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":1.5366793352026522},{"$f":" IFERROR(O663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":1.5981465086107587},{"$f":" IFERROR(P663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":1.6620723689551888},{"$f":" IFERROR(Q663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":1.7285552637133965},{"$f":" IFERROR(R663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":1.797697474261932},{"$f":" IFERROR(S663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":1.8696053732324096},{"$f":" IFERROR(T663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":1.9443895881617062},{"$f":" IFERROR(U663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":2.022165171688175},{"$f":" IFERROR(V663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":2.1030517785557015},{"$f":" IFERROR(W663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":2.1871738496979294},{"$f":" IFERROR(X663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":2.2746608036858471},{"$f":" IFERROR(Y663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":2.3656472358332814},{"$f":" IFERROR(Z663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":2.4602731252666126},{"$f":" IFERROR(AA663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":2.5586840502772765},{"$f":" IFERROR(AB663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AC663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AD663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AE663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AF663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AG663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AH663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AI663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AJ663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AK663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AL663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AM663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AN663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AO663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AP663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AQ663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AR663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AS663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AT663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0},{"$f":" IFERROR(AU663 * Вводные!$E$246 / Вводные!$E$243, 0)","v":0}]
[null,"Земельный налог",null,"млн руб.",{"$f":" SUM(H688:AU688)","v":0}]
[null,"Итого",null,"млн руб.",29.586378210991573,null,null,{"$f":" SUM(H687:H688)","v":0},{"$f":" SUM(I687:I688)","v":0},0,0,0,1.4775762838487041,1.5366793352026522,1.5981465086107587,1.6620723689551888,1.7285552637133965,1.797697474261932,1.8696053732324096,1.9443895881617062,2.022165171688175,2.1030517785557015,2.1871738496979294,2.2746608036858471,2.3656472358332814,2.4602731252666126,2.5586840502772765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":" MAX(A$1:A685) + 1","v":8},"Возмещение инфраструктуры по СЗПК"]
[]
[null,"Обеспечивающая инфраструктура"]
[null,"Инвестиции к возмещению",null,{"$f":" smu","v":"млн руб."},{"$f":" E$82 * Контроль!$E$15","v":0}]
[null,"Период возмещения",null,"флаг",{"$f":" SUM(H695:AU695)","v":0},null,null,{"$f":" (H$6 >= $F$39 + Контроль!$E$10 - 1) * (H$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (I$6 >= $F$39 + Контроль!$E$10 - 1) * (I$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (J$6 >= $F$39 + Контроль!$E$10 - 1) * (J$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (K$6 >= $F$39 + Контроль!$E$10 - 1) * (K$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (L$6 >= $F$39 + Контроль!$E$10 - 1) * (L$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (M$6 >= $F$39 + Контроль!$E$10 - 1) * (M$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (N$6 >= $F$39 + Контроль!$E$10 - 1) * (N$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (O$6 >= $F$39 + Контроль!$E$10 - 1) * (O$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (P$6 >= $F$39 + Контроль!$E$10 - 1) * (P$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (Q$6 >= $F$39 + Контроль!$E$10 - 1) * (Q$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (R$6 >= $F$39 + Контроль!$E$10 - 1) * (R$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (S$6 >= $F$39 + Контроль!$E$10 - 1) * (S$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (T$6 >= $F$39 + Контроль!$E$10 - 1) * (T$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (U$6 >= $F$39 + Контроль!$E$10 - 1) * (U$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (V$6 >= $F$39 + Контроль!$E$10 - 1) * (V$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (W$6 >= $F$39 + Контроль!$E$10 - 1) * (W$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (X$6 >= $F$39 + Контроль!$E$10 - 1) * (X$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (Y$6 >= $F$39 + Контроль!$E$10 - 1) * (Y$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (Z$6 >= $F$39 + Контроль!$E$10 - 1) * (Z$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AA$6 >= $F$39 + Контроль!$E$10 - 1) * (AA$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AB$6 >= $F$39 + Контроль!$E$10 - 1) * (AB$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AC$6 >= $F$39 + Контроль!$E$10 - 1) * (AC$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AD$6 >= $F$39 + Контроль!$E$10 - 1) * (AD$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AE$6 >= $F$39 + Контроль!$E$10 - 1) * (AE$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AF$6 >= $F$39 + Контроль!$E$10 - 1) * (AF$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AG$6 >= $F$39 + Контроль!$E$10 - 1) * (AG$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AH$6 >= $F$39 + Контроль!$E$10 - 1) * (AH$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AI$6 >= $F$39 + Контроль!$E$10 - 1) * (AI$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AJ$6 >= $F$39 + Контроль!$E$10 - 1) * (AJ$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AK$6 >= $F$39 + Контроль!$E$10 - 1) * (AK$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AL$6 >= $F$39 + Контроль!$E$10 - 1) * (AL$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AM$6 >= $F$39 + Контроль!$E$10 - 1) * (AM$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AN$6 >= $F$39 + Контроль!$E$10 - 1) * (AN$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AO$6 >= $F$39 + Контроль!$E$10 - 1) * (AO$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AP$6 >= $F$39 + Контроль!$E$10 - 1) * (AP$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AQ$6 >= $F$39 + Контроль!$E$10 - 1) * (AQ$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AR$6 >= $F$39 + Контроль!$E$10 - 1) * (AR$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AS$6 >= $F$39 + Контроль!$E$10 - 1) * (AS$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AT$6 >= $F$39 + Контроль!$E$10 - 1) * (AT$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0},{"$f":" (AU$6 >= $F$39 + Контроль!$E$10 - 1) * (AU$6 < $F$39 + Контроль!$E$10 + Контроль!$E$12 - 1) * Контроль!$E$9","v":0}]
[null,"Остаток к возмещению в начале периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" MAX($E694 * H$695 + SUM($G697:G697), 0)","v":0},{"$f":" MAX($E694 * I$695 + SUM($G697:H697), 0)","v":0},{"$f":" MAX($E694 * J$695 + SUM($G697:I697), 0)","v":0},{"$f":" MAX($E694 * K$695 + SUM($G697:J697), 0)","v":0},{"$f":" MAX($E694 * L$695 + SUM($G697:K697), 0)","v":0},{"$f":" MAX($E694 * M$695 + SUM($G697:L697), 0)","v":0},{"$f":" MAX($E694 * N$695 + SUM($G697:M697), 0)","v":0},{"$f":" MAX($E694 * O$695 + SUM($G697:N697), 0)","v":0},{"$f":" MAX($E694 * P$695 + SUM($G697:O697), 0)","v":0},{"$f":" MAX($E694 * Q$695 + SUM($G697:P697), 0)","v":0},{"$f":" MAX($E694 * R$695 + SUM($G697:Q697), 0)","v":0},{"$f":" MAX($E694 * S$695 + SUM($G697:R697), 0)","v":0},{"$f":" MAX($E694 * T$695 + SUM($G697:S697), 0)","v":0},{"$f":" MAX($E694 * U$695 + SUM($G697:T697), 0)","v":0},{"$f":" MAX($E694 * V$695 + SUM($G697:U697), 0)","v":0},{"$f":" MAX($E694 * W$695 + SUM($G697:V697), 0)","v":0},{"$f":" MAX($E694 * X$695 + SUM($G697:W697), 0)","v":0},{"$f":" MAX($E694 * Y$695 + SUM($G697:X697), 0)","v":0},{"$f":" MAX($E694 * Z$695 + SUM($G697:Y697), 0)","v":0},{"$f":" MAX($E694 * AA$695 + SUM($G697:Z697), 0)","v":0},{"$f":" MAX($E694 * AB$695 + SUM($G697:AA697), 0)","v":0},{"$f":" MAX($E694 * AC$695 + SUM($G697:AB697), 0)","v":0},{"$f":" MAX($E694 * AD$695 + SUM($G697:AC697), 0)","v":0},{"$f":" MAX($E694 * AE$695 + SUM($G697:AD697), 0)","v":0},{"$f":" MAX($E694 * AF$695 + SUM($G697:AE697), 0)","v":0},{"$f":" MAX($E694 * AG$695 + SUM($G697:AF697), 0)","v":0},{"$f":" MAX($E694 * AH$695 + SUM($G697:AG697), 0)","v":0},{"$f":" MAX($E694 * AI$695 + SUM($G697:AH697), 0)","v":0},{"$f":" MAX($E694 * AJ$695 + SUM($G697:AI697), 0)","v":0},{"$f":" MAX($E694 * AK$695 + SUM($G697:AJ697), 0)","v":0},{"$f":" MAX($E694 * AL$695 + SUM($G697:AK697), 0)","v":0},{"$f":" MAX($E694 * AM$695 + SUM($G697:AL697), 0)","v":0},{"$f":" MAX($E694 * AN$695 + SUM($G697:AM697), 0)","v":0},{"$f":" MAX($E694 * AO$695 + SUM($G697:AN697), 0)","v":0},{"$f":" MAX($E694 * AP$695 + SUM($G697:AO697), 0)","v":0},{"$f":" MAX($E694 * AQ$695 + SUM($G697:AP697), 0)","v":0},{"$f":" MAX($E694 * AR$695 + SUM($G697:AQ697), 0)","v":0},{"$f":" MAX($E694 * AS$695 + SUM($G697:AR697), 0)","v":0},{"$f":" MAX($E694 * AT$695 + SUM($G697:AS697), 0)","v":0},{"$f":" MAX($E694 * AU$695 + SUM($G697:AT697), 0)","v":0}]
[null,"Списание по возмещению",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H697:AU697)","v":0},null,null,{"$f":" MAX(H712 + H725, -H696)","v":0},{"$f":" MAX(I712 + I725, -I696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Остаток к возмещению в конце периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" MAX($E694 * H$695 + SUM($H697:H697), 0)","v":0},{"$f":" MAX($E694 * I$695 + SUM($H697:I697), 0)","v":0},{"$f":" MAX($E694 * J$695 + SUM($H697:J697), 0)","v":0},{"$f":" MAX($E694 * K$695 + SUM($H697:K697), 0)","v":0},{"$f":" MAX($E694 * L$695 + SUM($H697:L697), 0)","v":0},{"$f":" MAX($E694 * M$695 + SUM($H697:M697), 0)","v":0},{"$f":" MAX($E694 * N$695 + SUM($H697:N697), 0)","v":0},{"$f":" MAX($E694 * O$695 + SUM($H697:O697), 0)","v":0},{"$f":" MAX($E694 * P$695 + SUM($H697:P697), 0)","v":0},{"$f":" MAX($E694 * Q$695 + SUM($H697:Q697), 0)","v":0},{"$f":" MAX($E694 * R$695 + SUM($H697:R697), 0)","v":0},{"$f":" MAX($E694 * S$695 + SUM($H697:S697), 0)","v":0},{"$f":" MAX($E694 * T$695 + SUM($H697:T697), 0)","v":0},{"$f":" MAX($E694 * U$695 + SUM($H697:U697), 0)","v":0},{"$f":" MAX($E694 * V$695 + SUM($H697:V697), 0)","v":0},{"$f":" MAX($E694 * W$695 + SUM($H697:W697), 0)","v":0},{"$f":" MAX($E694 * X$695 + SUM($H697:X697), 0)","v":0},{"$f":" MAX($E694 * Y$695 + SUM($H697:Y697), 0)","v":0},{"$f":" MAX($E694 * Z$695 + SUM($H697:Z697), 0)","v":0},{"$f":" MAX($E694 * AA$695 + SUM($H697:AA697), 0)","v":0},{"$f":" MAX($E694 * AB$695 + SUM($H697:AB697), 0)","v":0},{"$f":" MAX($E694 * AC$695 + SUM($H697:AC697), 0)","v":0},{"$f":" MAX($E694 * AD$695 + SUM($H697:AD697), 0)","v":0},{"$f":" MAX($E694 * AE$695 + SUM($H697:AE697), 0)","v":0},{"$f":" MAX($E694 * AF$695 + SUM($H697:AF697), 0)","v":0},{"$f":" MAX($E694 * AG$695 + SUM($H697:AG697), 0)","v":0},{"$f":" MAX($E694 * AH$695 + SUM($H697:AH697), 0)","v":0},{"$f":" MAX($E694 * AI$695 + SUM($H697:AI697), 0)","v":0},{"$f":" MAX($E694 * AJ$695 + SUM($H697:AJ697), 0)","v":0},{"$f":" MAX($E694 * AK$695 + SUM($H697:AK697), 0)","v":0},{"$f":" MAX($E694 * AL$695 + SUM($H697:AL697), 0)","v":0},{"$f":" MAX($E694 * AM$695 + SUM($H697:AM697), 0)","v":0},{"$f":" MAX($E694 * AN$695 + SUM($H697:AN697), 0)","v":0},{"$f":" MAX($E694 * AO$695 + SUM($H697:AO697), 0)","v":0},{"$f":" MAX($E694 * AP$695 + SUM($H697:AP697), 0)","v":0},{"$f":" MAX($E694 * AQ$695 + SUM($H697:AQ697), 0)","v":0},{"$f":" MAX($E694 * AR$695 + SUM($H697:AR697), 0)","v":0},{"$f":" MAX($E694 * AS$695 + SUM($H697:AS697), 0)","v":0},{"$f":" MAX($E694 * AT$695 + SUM($H697:AT697), 0)","v":0},{"$f":" MAX($E694 * AU$695 + SUM($H697:AU697), 0)","v":0}]
[]
[null,"Сопутствующая инфраструктура "]
[null,"Инвестиции к возмещению",null,{"$f":" smu","v":"млн руб."},{"$f":" E$95 * Контроль!$E$16","v":0}]
[null,"Период возмещения",null,"флаг",{"$f":" SUM(H702:AU702)","v":0},null,null,{"$f":" (H$6 >= $F$39 + Контроль!$E$10 - 1) * (H$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (I$6 >= $F$39 + Контроль!$E$10 - 1) * (I$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (J$6 >= $F$39 + Контроль!$E$10 - 1) * (J$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (K$6 >= $F$39 + Контроль!$E$10 - 1) * (K$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (L$6 >= $F$39 + Контроль!$E$10 - 1) * (L$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (M$6 >= $F$39 + Контроль!$E$10 - 1) * (M$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (N$6 >= $F$39 + Контроль!$E$10 - 1) * (N$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (O$6 >= $F$39 + Контроль!$E$10 - 1) * (O$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (P$6 >= $F$39 + Контроль!$E$10 - 1) * (P$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (Q$6 >= $F$39 + Контроль!$E$10 - 1) * (Q$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (R$6 >= $F$39 + Контроль!$E$10 - 1) * (R$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (S$6 >= $F$39 + Контроль!$E$10 - 1) * (S$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (T$6 >= $F$39 + Контроль!$E$10 - 1) * (T$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (U$6 >= $F$39 + Контроль!$E$10 - 1) * (U$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (V$6 >= $F$39 + Контроль!$E$10 - 1) * (V$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (W$6 >= $F$39 + Контроль!$E$10 - 1) * (W$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (X$6 >= $F$39 + Контроль!$E$10 - 1) * (X$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (Y$6 >= $F$39 + Контроль!$E$10 - 1) * (Y$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (Z$6 >= $F$39 + Контроль!$E$10 - 1) * (Z$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AA$6 >= $F$39 + Контроль!$E$10 - 1) * (AA$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AB$6 >= $F$39 + Контроль!$E$10 - 1) * (AB$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AC$6 >= $F$39 + Контроль!$E$10 - 1) * (AC$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AD$6 >= $F$39 + Контроль!$E$10 - 1) * (AD$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AE$6 >= $F$39 + Контроль!$E$10 - 1) * (AE$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AF$6 >= $F$39 + Контроль!$E$10 - 1) * (AF$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AG$6 >= $F$39 + Контроль!$E$10 - 1) * (AG$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AH$6 >= $F$39 + Контроль!$E$10 - 1) * (AH$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AI$6 >= $F$39 + Контроль!$E$10 - 1) * (AI$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AJ$6 >= $F$39 + Контроль!$E$10 - 1) * (AJ$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AK$6 >= $F$39 + Контроль!$E$10 - 1) * (AK$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AL$6 >= $F$39 + Контроль!$E$10 - 1) * (AL$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AM$6 >= $F$39 + Контроль!$E$10 - 1) * (AM$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AN$6 >= $F$39 + Контроль!$E$10 - 1) * (AN$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AO$6 >= $F$39 + Контроль!$E$10 - 1) * (AO$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AP$6 >= $F$39 + Контроль!$E$10 - 1) * (AP$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AQ$6 >= $F$39 + Контроль!$E$10 - 1) * (AQ$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AR$6 >= $F$39 + Контроль!$E$10 - 1) * (AR$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AS$6 >= $F$39 + Контроль!$E$10 - 1) * (AS$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AT$6 >= $F$39 + Контроль!$E$10 - 1) * (AT$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0},{"$f":" (AU$6 >= $F$39 + Контроль!$E$10 - 1) * (AU$6 < $F$39 + Контроль!$E$10 + Контроль!$E$13 - 1) * Контроль!$E$9","v":0}]
[null,"Остаток к возмещению в начале периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" MAX($E701 * H$702 + SUM($G704:G704), 0)","v":0},{"$f":" MAX($E701 * I$702 + SUM($G704:H704), 0)","v":0},{"$f":" MAX($E701 * J$702 + SUM($G704:I704), 0)","v":0},{"$f":" MAX($E701 * K$702 + SUM($G704:J704), 0)","v":0},{"$f":" MAX($E701 * L$702 + SUM($G704:K704), 0)","v":0},{"$f":" MAX($E701 * M$702 + SUM($G704:L704), 0)","v":0},{"$f":" MAX($E701 * N$702 + SUM($G704:M704), 0)","v":0},{"$f":" MAX($E701 * O$702 + SUM($G704:N704), 0)","v":0},{"$f":" MAX($E701 * P$702 + SUM($G704:O704), 0)","v":0},{"$f":" MAX($E701 * Q$702 + SUM($G704:P704), 0)","v":0},{"$f":" MAX($E701 * R$702 + SUM($G704:Q704), 0)","v":0},{"$f":" MAX($E701 * S$702 + SUM($G704:R704), 0)","v":0},{"$f":" MAX($E701 * T$702 + SUM($G704:S704), 0)","v":0},{"$f":" MAX($E701 * U$702 + SUM($G704:T704), 0)","v":0},{"$f":" MAX($E701 * V$702 + SUM($G704:U704), 0)","v":0},{"$f":" MAX($E701 * W$702 + SUM($G704:V704), 0)","v":0},{"$f":" MAX($E701 * X$702 + SUM($G704:W704), 0)","v":0},{"$f":" MAX($E701 * Y$702 + SUM($G704:X704), 0)","v":0},{"$f":" MAX($E701 * Z$702 + SUM($G704:Y704), 0)","v":0},{"$f":" MAX($E701 * AA$702 + SUM($G704:Z704), 0)","v":0},{"$f":" MAX($E701 * AB$702 + SUM($G704:AA704), 0)","v":0},{"$f":" MAX($E701 * AC$702 + SUM($G704:AB704), 0)","v":0},{"$f":" MAX($E701 * AD$702 + SUM($G704:AC704), 0)","v":0},{"$f":" MAX($E701 * AE$702 + SUM($G704:AD704), 0)","v":0},{"$f":" MAX($E701 * AF$702 + SUM($G704:AE704), 0)","v":0},{"$f":" MAX($E701 * AG$702 + SUM($G704:AF704), 0)","v":0},{"$f":" MAX($E701 * AH$702 + SUM($G704:AG704), 0)","v":0},{"$f":" MAX($E701 * AI$702 + SUM($G704:AH704), 0)","v":0},{"$f":" MAX($E701 * AJ$702 + SUM($G704:AI704), 0)","v":0},{"$f":" MAX($E701 * AK$702 + SUM($G704:AJ704), 0)","v":0},{"$f":" MAX($E701 * AL$702 + SUM($G704:AK704), 0)","v":0},{"$f":" MAX($E701 * AM$702 + SUM($G704:AL704), 0)","v":0},{"$f":" MAX($E701 * AN$702 + SUM($G704:AM704), 0)","v":0},{"$f":" MAX($E701 * AO$702 + SUM($G704:AN704), 0)","v":0},{"$f":" MAX($E701 * AP$702 + SUM($G704:AO704), 0)","v":0},{"$f":" MAX($E701 * AQ$702 + SUM($G704:AP704), 0)","v":0},{"$f":" MAX($E701 * AR$702 + SUM($G704:AQ704), 0)","v":0},{"$f":" MAX($E701 * AS$702 + SUM($G704:AR704), 0)","v":0},{"$f":" MAX($E701 * AT$702 + SUM($G704:AS704), 0)","v":0},{"$f":" MAX($E701 * AU$702 + SUM($G704:AT704), 0)","v":0}]
[null,"Списание по возмещению",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H704:AU704)","v":0},null,null,{"$f":" H712 + H725 - H697","v":0},{"$f":" I712 + I725 - I697","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Остаток к возмещению в конце периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" MAX($E701 * H$702 + SUM($H704:H704), 0)","v":0},{"$f":" MAX($E701 * I$702 + SUM($H704:I704), 0)","v":0},{"$f":" MAX($E701 * J$702 + SUM($H704:J704), 0)","v":0},{"$f":" MAX($E701 * K$702 + SUM($H704:K704), 0)","v":0},{"$f":" MAX($E701 * L$702 + SUM($H704:L704), 0)","v":0},{"$f":" MAX($E701 * M$702 + SUM($H704:M704), 0)","v":0},{"$f":" MAX($E701 * N$702 + SUM($H704:N704), 0)","v":0},{"$f":" MAX($E701 * O$702 + SUM($H704:O704), 0)","v":0},{"$f":" MAX($E701 * P$702 + SUM($H704:P704), 0)","v":0},{"$f":" MAX($E701 * Q$702 + SUM($H704:Q704), 0)","v":0},{"$f":" MAX($E701 * R$702 + SUM($H704:R704), 0)","v":0},{"$f":" MAX($E701 * S$702 + SUM($H704:S704), 0)","v":0},{"$f":" MAX($E701 * T$702 + SUM($H704:T704), 0)","v":0},{"$f":" MAX($E701 * U$702 + SUM($H704:U704), 0)","v":0},{"$f":" MAX($E701 * V$702 + SUM($H704:V704), 0)","v":0},{"$f":" MAX($E701 * W$702 + SUM($H704:W704), 0)","v":0},{"$f":" MAX($E701 * X$702 + SUM($H704:X704), 0)","v":0},{"$f":" MAX($E701 * Y$702 + SUM($H704:Y704), 0)","v":0},{"$f":" MAX($E701 * Z$702 + SUM($H704:Z704), 0)","v":0},{"$f":" MAX($E701 * AA$702 + SUM($H704:AA704), 0)","v":0},{"$f":" MAX($E701 * AB$702 + SUM($H704:AB704), 0)","v":0},{"$f":" MAX($E701 * AC$702 + SUM($H704:AC704), 0)","v":0},{"$f":" MAX($E701 * AD$702 + SUM($H704:AD704), 0)","v":0},{"$f":" MAX($E701 * AE$702 + SUM($H704:AE704), 0)","v":0},{"$f":" MAX($E701 * AF$702 + SUM($H704:AF704), 0)","v":0},{"$f":" MAX($E701 * AG$702 + SUM($H704:AG704), 0)","v":0},{"$f":" MAX($E701 * AH$702 + SUM($H704:AH704), 0)","v":0},{"$f":" MAX($E701 * AI$702 + SUM($H704:AI704), 0)","v":0},{"$f":" MAX($E701 * AJ$702 + SUM($H704:AJ704), 0)","v":0},{"$f":" MAX($E701 * AK$702 + SUM($H704:AK704), 0)","v":0},{"$f":" MAX($E701 * AL$702 + SUM($H704:AL704), 0)","v":0},{"$f":" MAX($E701 * AM$702 + SUM($H704:AM704), 0)","v":0},{"$f":" MAX($E701 * AN$702 + SUM($H704:AN704), 0)","v":0},{"$f":" MAX($E701 * AO$702 + SUM($H704:AO704), 0)","v":0},{"$f":" MAX($E701 * AP$702 + SUM($H704:AP704), 0)","v":0},{"$f":" MAX($E701 * AQ$702 + SUM($H704:AQ704), 0)","v":0},{"$f":" MAX($E701 * AR$702 + SUM($H704:AR704), 0)","v":0},{"$f":" MAX($E701 * AS$702 + SUM($H704:AS704), 0)","v":0},{"$f":" MAX($E701 * AT$702 + SUM($H704:AT704), 0)","v":0},{"$f":" MAX($E701 * AU$702 + SUM($H704:AU704), 0)","v":0}]
[]
[null,"К возмещению в начале периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H696 + H703","v":0},{"$f":" I696 + I703","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Баланс федерального бюджета"]
[null,"Баланс на начало периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G713","v":0},{"$f":" H713","v":0},{"$f":" I713","v":0},0,0,0,2372.0044231705742,5722.2758991305946,9219.9852466072352,12871.114051192129,16681.895383029881,20658.824772784901,24808.671695390745,29138.491587049059,33655.638422350617,38367.777879881491,43279.693158696835,48393.997287809521,53720.727747133744,59269.426117652569,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772]
[null,"Поступления в бюджет",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H711:AU711)","v":65048.748824226772},null,null,{"$f":" (H$6 >= $F$39) * MAX(H671 + H672 + IFERROR(H555 * Вводные!$E$234 / Вводные!$E$233, 0) + H674, 0)","v":0},{"$f":" (I$6 >= $F$39) * MAX(I671 + I672 + IFERROR(I555 * Вводные!$E$234 / Вводные!$E$233, 0) + I674, 0)","v":0},{"$f":" (J$6 >= $F$39) * MAX(J671 + J672 + IFERROR(J555 * Вводные!$E$234 / Вводные!$E$233, 0) + J674, 0)","v":0},{"$f":" (K$6 >= $F$39) * MAX(K671 + K672 + IFERROR(K555 * Вводные!$E$234 / Вводные!$E$233, 0) + K674, 0)","v":0},{"$f":" (L$6 >= $F$39) * MAX(L671 + L672 + IFERROR(L555 * Вводные!$E$234 / Вводные!$E$233, 0) + L674, 0)","v":0},{"$f":" (M$6 >= $F$39) * MAX(M671 + M672 + IFERROR(M555 * Вводные!$E$234 / Вводные!$E$233, 0) + M674, 0)","v":2372.0044231705742},{"$f":" (N$6 >= $F$39) * MAX(N671 + N672 + IFERROR(N555 * Вводные!$E$234 / Вводные!$E$233, 0) + N674, 0)","v":3350.2714759600208},{"$f":" (O$6 >= $F$39) * MAX(O671 + O672 + IFERROR(O555 * Вводные!$E$234 / Вводные!$E$233, 0) + O674, 0)","v":3497.7093474766407},{"$f":" (P$6 >= $F$39) * MAX(P671 + P672 + IFERROR(P555 * Вводные!$E$234 / Вводные!$E$233, 0) + P674, 0)","v":3651.1288045848942},{"$f":" (Q$6 >= $F$39) * MAX(Q671 + Q672 + IFERROR(Q555 * Вводные!$E$234 / Вводные!$E$233, 0) + Q674, 0)","v":3810.781331837753},{"$f":" (R$6 >= $F$39) * MAX(R671 + R672 + IFERROR(R555 * Вводные!$E$234 / Вводные!$E$233, 0) + R674, 0)","v":3976.9293897550215},{"$f":" (S$6 >= $F$39) * MAX(S671 + S672 + IFERROR(S555 * Вводные!$E$234 / Вводные!$E$233, 0) + S674, 0)","v":4149.8469226058432},{"$f":" (T$6 >= $F$39) * MAX(T671 + T672 + IFERROR(T555 * Вводные!$E$234 / Вводные!$E$233, 0) + T674, 0)","v":4329.8198916583115},{"$f":" (U$6 >= $F$39) * MAX(U671 + U672 + IFERROR(U555 * Вводные!$E$234 / Вводные!$E$233, 0) + U674, 0)","v":4517.1468353015625},{"$f":" (V$6 >= $F$39) * MAX(V671 + V672 + IFERROR(V555 * Вводные!$E$234 / Вводные!$E$233, 0) + V674, 0)","v":4712.1394575308759},{"$f":" (W$6 >= $F$39) * MAX(W671 + W672 + IFERROR(W555 * Вводные!$E$234 / Вводные!$E$233, 0) + W674, 0)","v":4911.9152788153433},{"$f":" (X$6 >= $F$39) * MAX(X671 + X672 + IFERROR(X555 * Вводные!$E$234 / Вводные!$E$233, 0) + X674, 0)","v":5114.3041291126856},{"$f":" (Y$6 >= $F$39) * MAX(Y671 + Y672 + IFERROR(Y555 * Вводные!$E$234 / Вводные!$E$233, 0) + Y674, 0)","v":5326.7304593242225},{"$f":" (Z$6 >= $F$39) * MAX(Z671 + Z672 + IFERROR(Z555 * Вводные!$E$234 / Вводные!$E$233, 0) + Z674, 0)","v":5548.6983705188231},{"$f":" (AA$6 >= $F$39) * MAX(AA671 + AA672 + IFERROR(AA555 * Вводные!$E$234 / Вводные!$E$233, 0) + AA674, 0)","v":5779.3227065742049},{"$f":" (AB$6 >= $F$39) * MAX(AB671 + AB672 + IFERROR(AB555 * Вводные!$E$234 / Вводные!$E$233, 0) + AB674, 0)","v":4.3655745685100594E-14},{"$f":" (AC$6 >= $F$39) * MAX(AC671 + AC672 + IFERROR(AC555 * Вводные!$E$234 / Вводные!$E$233, 0) + AC674, 0)","v":4.5052729547023808E-14},{"$f":" (AD$6 >= $F$39) * MAX(AD671 + AD672 + IFERROR(AD555 * Вводные!$E$234 / Вводные!$E$233, 0) + AD674, 0)","v":4.6494416892528575E-14},{"$f":" (AE$6 >= $F$39) * MAX(AE671 + AE672 + IFERROR(AE555 * Вводные!$E$234 / Вводные!$E$233, 0) + AE674, 0)","v":4.7982238233089492E-14},{"$f":" (AF$6 >= $F$39) * MAX(AF671 + AF672 + IFERROR(AF555 * Вводные!$E$234 / Вводные!$E$233, 0) + AF674, 0)","v":4.9517669856548348E-14},{"$f":" (AG$6 >= $F$39) * MAX(AG671 + AG672 + IFERROR(AG555 * Вводные!$E$234 / Вводные!$E$233, 0) + AG674, 0)","v":5.1102235291957907E-14},{"$f":" (AH$6 >= $F$39) * MAX(AH671 + AH672 + IFERROR(AH555 * Вводные!$E$234 / Вводные!$E$233, 0) + AH674, 0)","v":5.2737506821300568E-14},{"$f":" (AI$6 >= $F$39) * MAX(AI671 + AI672 + IFERROR(AI555 * Вводные!$E$234 / Вводные!$E$233, 0) + AI674, 0)","v":5.4425107039582199E-14},{"$f":" (AJ$6 >= $F$39) * MAX(AJ671 + AJ672 + IFERROR(AJ555 * Вводные!$E$234 / Вводные!$E$233, 0) + AJ674, 0)","v":5.6166710464848823E-14},{"$f":" (AK$6 >= $F$39) * MAX(AK671 + AK672 + IFERROR(AK555 * Вводные!$E$234 / Вводные!$E$233, 0) + AK674, 0)","v":5.7964045199723978E-14},{"$f":" (AL$6 >= $F$39) * MAX(AL671 + AL672 + IFERROR(AL555 * Вводные!$E$234 / Вводные!$E$233, 0) + AL674, 0)","v":5.9818894646115163E-14},{"$f":" (AM$6 >= $F$39) * MAX(AM671 + AM672 + IFERROR(AM555 * Вводные!$E$234 / Вводные!$E$233, 0) + AM674, 0)","v":6.1733099274790858E-14},{"$f":" (AN$6 >= $F$39) * MAX(AN671 + AN672 + IFERROR(AN555 * Вводные!$E$234 / Вводные!$E$233, 0) + AN674, 0)","v":6.3708558451584165E-14},{"$f":" (AO$6 >= $F$39) * MAX(AO671 + AO672 + IFERROR(AO555 * Вводные!$E$234 / Вводные!$E$233, 0) + AO674, 0)","v":6.5747232322034861E-14},{"$f":" (AP$6 >= $F$39) * MAX(AP671 + AP672 + IFERROR(AP555 * Вводные!$E$234 / Вводные!$E$233, 0) + AP674, 0)","v":6.7851143756339968E-14},{"$f":" (AQ$6 >= $F$39) * MAX(AQ671 + AQ672 + IFERROR(AQ555 * Вводные!$E$234 / Вводные!$E$233, 0) + AQ674, 0)","v":7.0022380356542866E-14},{"$f":" (AR$6 >= $F$39) * MAX(AR671 + AR672 + IFERROR(AR555 * Вводные!$E$234 / Вводные!$E$233, 0) + AR674, 0)","v":7.2263096527952227E-14},{"$f":" (AS$6 >= $F$39) * MAX(AS671 + AS672 + IFERROR(AS555 * Вводные!$E$234 / Вводные!$E$233, 0) + AS674, 0)","v":7.4575515616846695E-14},{"$f":" (AT$6 >= $F$39) * MAX(AT671 + AT672 + IFERROR(AT555 * Вводные!$E$234 / Вводные!$E$233, 0) + AT674, 0)","v":7.6961932116585791E-14},{"$f":" (AU$6 >= $F$39) * MAX(AU671 + AU672 + IFERROR(AU555 * Вводные!$E$234 / Вводные!$E$233, 0) + AU674, 0)","v":7.9424713944316556E-14}]
[null,"Субсидия к уплате",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H712:AU712)","v":0},null,null,{"$f":" MIN(0, -MIN(H707, H710 + H711))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс на конец периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" SUM(H710:H712)","v":0},{"$f":" SUM(I710:I712)","v":0},0,0,0,2372.0044231705742,5722.2758991305946,9219.9852466072352,12871.114051192129,16681.895383029881,20658.824772784901,24808.671695390745,29138.491587049059,33655.638422350617,38367.777879881491,43279.693158696835,48393.997287809521,53720.727747133744,59269.426117652569,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772,65048.748824226772]
[]
[null,"Баланс на начало периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G718","v":0},{"$f":" H718","v":0},{"$f":" I718","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Субсидия к уплате",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H716:AU716)","v":0},null,null,{"$f":" - H712","v":0},{"$f":" - I712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Субсидия выплаченная",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H717:AU717)","v":0},null,null,{"$f":" H718 - H716 - H715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс на конец периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H716 * Вводные!$E$160 / (H$5 - H$4 + 1) * NOT(H$40)","v":0},{"$f":" I716 * Вводные!$E$160 / (I$5 - I$4 + 1) * NOT(I$40)","v":0},{"$f":" J716 * Вводные!$E$160 / (J$5 - J$4 + 1) * NOT(J$40)","v":0},{"$f":" K716 * Вводные!$E$160 / (K$5 - K$4 + 1) * NOT(K$40)","v":0},{"$f":" L716 * Вводные!$E$160 / (L$5 - L$4 + 1) * NOT(L$40)","v":0},{"$f":" M716 * Вводные!$E$160 / (M$5 - M$4 + 1) * NOT(M$40)","v":0},{"$f":" N716 * Вводные!$E$160 / (N$5 - N$4 + 1) * NOT(N$40)","v":0},{"$f":" O716 * Вводные!$E$160 / (O$5 - O$4 + 1) * NOT(O$40)","v":0},{"$f":" P716 * Вводные!$E$160 / (P$5 - P$4 + 1) * NOT(P$40)","v":0},{"$f":" Q716 * Вводные!$E$160 / (Q$5 - Q$4 + 1) * NOT(Q$40)","v":0},{"$f":" R716 * Вводные!$E$160 / (R$5 - R$4 + 1) * NOT(R$40)","v":0},{"$f":" S716 * Вводные!$E$160 / (S$5 - S$4 + 1) * NOT(S$40)","v":0},{"$f":" T716 * Вводные!$E$160 / (T$5 - T$4 + 1) * NOT(T$40)","v":0},{"$f":" U716 * Вводные!$E$160 / (U$5 - U$4 + 1) * NOT(U$40)","v":0},{"$f":" V716 * Вводные!$E$160 / (V$5 - V$4 + 1) * NOT(V$40)","v":0},{"$f":" W716 * Вводные!$E$160 / (W$5 - W$4 + 1) * NOT(W$40)","v":0},{"$f":" X716 * Вводные!$E$160 / (X$5 - X$4 + 1) * NOT(X$40)","v":0},{"$f":" Y716 * Вводные!$E$160 / (Y$5 - Y$4 + 1) * NOT(Y$40)","v":0},{"$f":" Z716 * Вводные!$E$160 / (Z$5 - Z$4 + 1) * NOT(Z$40)","v":0},{"$f":" AA716 * Вводные!$E$160 / (AA$5 - AA$4 + 1) * NOT(AA$40)","v":0},{"$f":" AB716 * Вводные!$E$160 / (AB$5 - AB$4 + 1) * NOT(AB$40)","v":0},{"$f":" AC716 * Вводные!$E$160 / (AC$5 - AC$4 + 1) * NOT(AC$40)","v":0},{"$f":" AD716 * Вводные!$E$160 / (AD$5 - AD$4 + 1) * NOT(AD$40)","v":0},{"$f":" AE716 * Вводные!$E$160 / (AE$5 - AE$4 + 1) * NOT(AE$40)","v":0},{"$f":" AF716 * Вводные!$E$160 / (AF$5 - AF$4 + 1) * NOT(AF$40)","v":0},{"$f":" AG716 * Вводные!$E$160 / (AG$5 - AG$4 + 1) * NOT(AG$40)","v":0},{"$f":" AH716 * Вводные!$E$160 / (AH$5 - AH$4 + 1) * NOT(AH$40)","v":0},{"$f":" AI716 * Вводные!$E$160 / (AI$5 - AI$4 + 1) * NOT(AI$40)","v":0},{"$f":" AJ716 * Вводные!$E$160 / (AJ$5 - AJ$4 + 1) * NOT(AJ$40)","v":0},{"$f":" AK716 * Вводные!$E$160 / (AK$5 - AK$4 + 1) * NOT(AK$40)","v":0},{"$f":" AL716 * Вводные!$E$160 / (AL$5 - AL$4 + 1) * NOT(AL$40)","v":0},{"$f":" AM716 * Вводные!$E$160 / (AM$5 - AM$4 + 1) * NOT(AM$40)","v":0},{"$f":" AN716 * Вводные!$E$160 / (AN$5 - AN$4 + 1) * NOT(AN$40)","v":0},{"$f":" AO716 * Вводные!$E$160 / (AO$5 - AO$4 + 1) * NOT(AO$40)","v":0},{"$f":" AP716 * Вводные!$E$160 / (AP$5 - AP$4 + 1) * NOT(AP$40)","v":0},{"$f":" AQ716 * Вводные!$E$160 / (AQ$5 - AQ$4 + 1) * NOT(AQ$40)","v":0},{"$f":" AR716 * Вводные!$E$160 / (AR$5 - AR$4 + 1) * NOT(AR$40)","v":0},{"$f":" AS716 * Вводные!$E$160 / (AS$5 - AS$4 + 1) * NOT(AS$40)","v":0},{"$f":" AT716 * Вводные!$E$160 / (AT$5 - AT$4 + 1) * NOT(AT$40)","v":0},{"$f":" AU716 * Вводные!$E$160 / (AU$5 - AU$4 + 1) * NOT(AU$40)","v":0}]
[]
[null,"К возмещению после субсидии",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H707 + H712","v":0},{"$f":" I707 + I712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Баланс регионального бюджета"]
[null,"Баланс на начало периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G726","v":0},{"$f":" H726","v":0},{"$f":" I726","v":0},{"$f":" J726","v":0},{"$f":" K726","v":0},{"$f":" L726","v":0},{"$f":" M726","v":2006.1274076444774},{"$f":" N726","v":4687.5322163818446},{"$f":" O726","v":7445.1968344548277},{"$f":" P726","v":10286.872173810812},{"$f":" Q726","v":13220.729173038913},{"$f":" R726","v":16255.38384769794},{"$f":" S726","v":19399.923961352135},{"$f":" T726","v":22663.93742854513},{"$f":" U726","v":26057.542568871882},{"$f":" V726","v":29591.420339815944},{"$f":" W726","v":33247.976977091203},{"$f":" X726","v":36987.66148379958},{"$f":" Y726","v":40835.220190834414},{"$f":" Z726","v":44808.312699175425},{"$f":" AA726","v":48913.903619587079},{"$f":" AB726","v":48913.903619587079},{"$f":" AC726","v":48913.903619587079},{"$f":" AD726","v":48913.903619587079},{"$f":" AE726","v":48913.903619587079},{"$f":" AF726","v":48913.903619587079},{"$f":" AG726","v":48913.903619587079},{"$f":" AH726","v":48913.903619587079},{"$f":" AI726","v":48913.903619587079},{"$f":" AJ726","v":48913.903619587079},{"$f":" AK726","v":48913.903619587079},{"$f":" AL726","v":48913.903619587079},{"$f":" AM726","v":48913.903619587079},{"$f":" AN726","v":48913.903619587079},{"$f":" AO726","v":48913.903619587079},{"$f":" AP726","v":48913.903619587079},{"$f":" AQ726","v":48913.903619587079},{"$f":" AR726","v":48913.903619587079},{"$f":" AS726","v":48913.903619587079},{"$f":" AT726","v":48913.903619587079}]
[null,"Поступления в бюджет",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H724:AU724)","v":48913.903619587079},null,null,{"$f":" (H$6 >= $F$39) * (H679 + IFERROR(H555 * Вводные!$E$235 / Вводные!$E$233, 0) + H682)","v":0},{"$f":" (I$6 >= $F$39) * (I679 + IFERROR(I555 * Вводные!$E$235 / Вводные!$E$233, 0) + I682)","v":0},{"$f":" (J$6 >= $F$39) * (J679 + IFERROR(J555 * Вводные!$E$235 / Вводные!$E$233, 0) + J682)","v":0},{"$f":" (K$6 >= $F$39) * (K679 + IFERROR(K555 * Вводные!$E$235 / Вводные!$E$233, 0) + K682)","v":0},{"$f":" (L$6 >= $F$39) * (L679 + IFERROR(L555 * Вводные!$E$235 / Вводные!$E$233, 0) + L682)","v":0},{"$f":" (M$6 >= $F$39) * (M679 + IFERROR(M555 * Вводные!$E$235 / Вводные!$E$233, 0) + M682)","v":2006.1274076444774},{"$f":" (N$6 >= $F$39) * (N679 + IFERROR(N555 * Вводные!$E$235 / Вводные!$E$233, 0) + N682)","v":2681.4048087373671},{"$f":" (O$6 >= $F$39) * (O679 + IFERROR(O555 * Вводные!$E$235 / Вводные!$E$233, 0) + O682)","v":2757.6646180729836},{"$f":" (P$6 >= $F$39) * (P679 + IFERROR(P555 * Вводные!$E$235 / Вводные!$E$233, 0) + P682)","v":2841.6753393559848},{"$f":" (Q$6 >= $F$39) * (Q679 + IFERROR(Q555 * Вводные!$E$235 / Вводные!$E$233, 0) + Q682)","v":2933.8569992281009},{"$f":" (R$6 >= $F$39) * (R679 + IFERROR(R555 * Вводные!$E$235 / Вводные!$E$233, 0) + R682)","v":3034.6546746590266},{"$f":" (S$6 >= $F$39) * (S679 + IFERROR(S555 * Вводные!$E$235 / Вводные!$E$233, 0) + S682)","v":3144.5401136541968},{"$f":" (T$6 >= $F$39) * (T679 + IFERROR(T555 * Вводные!$E$235 / Вводные!$E$233, 0) + T682)","v":3264.0134671929964},{"$f":" (U$6 >= $F$39) * (U679 + IFERROR(U555 * Вводные!$E$235 / Вводные!$E$233, 0) + U682)","v":3393.6051403267525},{"$f":" (V$6 >= $F$39) * (V679 + IFERROR(V555 * Вводные!$E$235 / Вводные!$E$233, 0) + V682)","v":3533.8777709440624},{"$f":" (W$6 >= $F$39) * (W679 + IFERROR(W555 * Вводные!$E$235 / Вводные!$E$233, 0) + W682)","v":3656.5566372752614},{"$f":" (X$6 >= $F$39) * (X679 + IFERROR(X555 * Вводные!$E$235 / Вводные!$E$233, 0) + X682)","v":3739.6845067083773},{"$f":" (Y$6 >= $F$39) * (Y679 + IFERROR(Y555 * Вводные!$E$235 / Вводные!$E$233, 0) + Y682)","v":3847.5587070348301},{"$f":" (Z$6 >= $F$39) * (Z679 + IFERROR(Z555 * Вводные!$E$235 / Вводные!$E$233, 0) + Z682)","v":3973.0925083410098},{"$f":" (AA$6 >= $F$39) * (AA679 + IFERROR(AA555 * Вводные!$E$235 / Вводные!$E$233, 0) + AA682)","v":4105.5909204116551},{"$f":" (AB$6 >= $F$39) * (AB679 + IFERROR(AB555 * Вводные!$E$235 / Вводные!$E$233, 0) + AB682)","v":3.929017111659053E-13},{"$f":" (AC$6 >= $F$39) * (AC679 + IFERROR(AC555 * Вводные!$E$235 / Вводные!$E$233, 0) + AC682)","v":4.0547456592321426E-13},{"$f":" (AD$6 >= $F$39) * (AD679 + IFERROR(AD555 * Вводные!$E$235 / Вводные!$E$233, 0) + AD682)","v":4.1844975203275708E-13},{"$f":" (AE$6 >= $F$39) * (AE679 + IFERROR(AE555 * Вводные!$E$235 / Вводные!$E$233, 0) + AE682)","v":4.318401440978054E-13},{"$f":" (AF$6 >= $F$39) * (AF679 + IFERROR(AF555 * Вводные!$E$235 / Вводные!$E$233, 0) + AF682)","v":4.4565902870893512E-13},{"$f":" (AG$6 >= $F$39) * (AG679 + IFERROR(AG555 * Вводные!$E$235 / Вводные!$E$233, 0) + AG682)","v":4.5992011762762111E-13},{"$f":" (AH$6 >= $F$39) * (AH679 + IFERROR(AH555 * Вводные!$E$235 / Вводные!$E$233, 0) + AH682)","v":4.74637561391705E-13},{"$f":" (AI$6 >= $F$39) * (AI679 + IFERROR(AI555 * Вводные!$E$235 / Вводные!$E$233, 0) + AI682)","v":4.8982596335623971E-13},{"$f":" (AJ$6 >= $F$39) * (AJ679 + IFERROR(AJ555 * Вводные!$E$235 / Вводные!$E$233, 0) + AJ682)","v":5.0550039418363938E-13},{"$f":" (AK$6 >= $F$39) * (AK679 + IFERROR(AK555 * Вводные!$E$235 / Вводные!$E$233, 0) + AK682)","v":5.2167640679751582E-13},{"$f":" (AL$6 >= $F$39) * (AL679 + IFERROR(AL555 * Вводные!$E$235 / Вводные!$E$233, 0) + AL682)","v":5.383700518150365E-13},{"$f":" (AM$6 >= $F$39) * (AM679 + IFERROR(AM555 * Вводные!$E$235 / Вводные!$E$233, 0) + AM682)","v":5.5559789347311762E-13},{"$f":" (AN$6 >= $F$39) * (AN679 + IFERROR(AN555 * Вводные!$E$235 / Вводные!$E$233, 0) + AN682)","v":5.7337702606425735E-13},{"$f":" (AO$6 >= $F$39) * (AO679 + IFERROR(AO555 * Вводные!$E$235 / Вводные!$E$233, 0) + AO682)","v":5.9172509089831366E-13},{"$f":" (AP$6 >= $F$39) * (AP679 + IFERROR(AP555 * Вводные!$E$235 / Вводные!$E$233, 0) + AP682)","v":6.1066029380705982E-13},{"$f":" (AQ$6 >= $F$39) * (AQ679 + IFERROR(AQ555 * Вводные!$E$235 / Вводные!$E$233, 0) + AQ682)","v":6.3020142320888568E-13},{"$f":" (AR$6 >= $F$39) * (AR679 + IFERROR(AR555 * Вводные!$E$235 / Вводные!$E$233, 0) + AR682)","v":6.5036786875157001E-13},{"$f":" (AS$6 >= $F$39) * (AS679 + IFERROR(AS555 * Вводные!$E$235 / Вводные!$E$233, 0) + AS682)","v":6.711796405516203E-13},{"$f":" (AT$6 >= $F$39) * (AT679 + IFERROR(AT555 * Вводные!$E$235 / Вводные!$E$233, 0) + AT682)","v":6.9265738904927213E-13},{"$f":" (AU$6 >= $F$39) * (AU679 + IFERROR(AU555 * Вводные!$E$235 / Вводные!$E$233, 0) + AU682)","v":7.1482242549884894E-13}]
[null,"Субсидия к уплате",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H725:AU725)","v":0},null,null,{"$f":" MIN(0, -MIN(H720, H723 + H724))","v":0},{"$f":" MIN(0, -MIN(I720, I723 + I724))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс на конец периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" SUM(H723:H725)","v":0},{"$f":" SUM(I723:I725)","v":0},0,0,0,2006.1274076444774,4687.5322163818446,7445.1968344548277,10286.872173810812,13220.729173038913,16255.38384769794,19399.923961352135,22663.93742854513,26057.542568871882,29591.420339815944,33247.976977091203,36987.66148379958,40835.220190834414,44808.312699175425,48913.903619587079,48913.903619587079,48913.903619587079,48913.903619587079,48913.903619587079,48913.903619587079,48913.903619587079,48913.903619587079,48913.903619587079,48913.903619587079,48913.903619587079,48913.903619587079,48913.903619587079,48913.903619587079,48913.903619587079,48913.903619587079,48913.903619587079,48913.903619587079,48913.903619587079,48913.903619587079,48913.903619587079]
[]
[null,"Баланс на начало периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G731","v":0},{"$f":" H731","v":0},{"$f":" I731","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Субсидия к уплате",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H729:AU729)","v":0},null,null,{"$f":" - H725","v":0},{"$f":" - I725","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Субсидия выплаченная",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H730:AU730)","v":0},null,null,{"$f":" H731 - H729 - H728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс на конец периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H729 * Вводные!$E$160 / (H$5 - H$4 + 1) * NOT(H$40)","v":0},{"$f":" I729 * Вводные!$E$160 / (I$5 - I$4 + 1) * NOT(I$40)","v":0},{"$f":" J729 * Вводные!$E$160 / (J$5 - J$4 + 1) * NOT(J$40)","v":0},{"$f":" K729 * Вводные!$E$160 / (K$5 - K$4 + 1) * NOT(K$40)","v":0},{"$f":" L729 * Вводные!$E$160 / (L$5 - L$4 + 1) * NOT(L$40)","v":0},{"$f":" M729 * Вводные!$E$160 / (M$5 - M$4 + 1) * NOT(M$40)","v":0},{"$f":" N729 * Вводные!$E$160 / (N$5 - N$4 + 1) * NOT(N$40)","v":0},{"$f":" O729 * Вводные!$E$160 / (O$5 - O$4 + 1) * NOT(O$40)","v":0},{"$f":" P729 * Вводные!$E$160 / (P$5 - P$4 + 1) * NOT(P$40)","v":0},{"$f":" Q729 * Вводные!$E$160 / (Q$5 - Q$4 + 1) * NOT(Q$40)","v":0},{"$f":" R729 * Вводные!$E$160 / (R$5 - R$4 + 1) * NOT(R$40)","v":0},{"$f":" S729 * Вводные!$E$160 / (S$5 - S$4 + 1) * NOT(S$40)","v":0},{"$f":" T729 * Вводные!$E$160 / (T$5 - T$4 + 1) * NOT(T$40)","v":0},{"$f":" U729 * Вводные!$E$160 / (U$5 - U$4 + 1) * NOT(U$40)","v":0},{"$f":" V729 * Вводные!$E$160 / (V$5 - V$4 + 1) * NOT(V$40)","v":0},{"$f":" W729 * Вводные!$E$160 / (W$5 - W$4 + 1) * NOT(W$40)","v":0},{"$f":" X729 * Вводные!$E$160 / (X$5 - X$4 + 1) * NOT(X$40)","v":0},{"$f":" Y729 * Вводные!$E$160 / (Y$5 - Y$4 + 1) * NOT(Y$40)","v":0},{"$f":" Z729 * Вводные!$E$160 / (Z$5 - Z$4 + 1) * NOT(Z$40)","v":0},{"$f":" AA729 * Вводные!$E$160 / (AA$5 - AA$4 + 1) * NOT(AA$40)","v":0},{"$f":" AB729 * Вводные!$E$160 / (AB$5 - AB$4 + 1) * NOT(AB$40)","v":0},{"$f":" AC729 * Вводные!$E$160 / (AC$5 - AC$4 + 1) * NOT(AC$40)","v":0},{"$f":" AD729 * Вводные!$E$160 / (AD$5 - AD$4 + 1) * NOT(AD$40)","v":0},{"$f":" AE729 * Вводные!$E$160 / (AE$5 - AE$4 + 1) * NOT(AE$40)","v":0},{"$f":" AF729 * Вводные!$E$160 / (AF$5 - AF$4 + 1) * NOT(AF$40)","v":0},{"$f":" AG729 * Вводные!$E$160 / (AG$5 - AG$4 + 1) * NOT(AG$40)","v":0},{"$f":" AH729 * Вводные!$E$160 / (AH$5 - AH$4 + 1) * NOT(AH$40)","v":0},{"$f":" AI729 * Вводные!$E$160 / (AI$5 - AI$4 + 1) * NOT(AI$40)","v":0},{"$f":" AJ729 * Вводные!$E$160 / (AJ$5 - AJ$4 + 1) * NOT(AJ$40)","v":0},{"$f":" AK729 * Вводные!$E$160 / (AK$5 - AK$4 + 1) * NOT(AK$40)","v":0},{"$f":" AL729 * Вводные!$E$160 / (AL$5 - AL$4 + 1) * NOT(AL$40)","v":0},{"$f":" AM729 * Вводные!$E$160 / (AM$5 - AM$4 + 1) * NOT(AM$40)","v":0},{"$f":" AN729 * Вводные!$E$160 / (AN$5 - AN$4 + 1) * NOT(AN$40)","v":0},{"$f":" AO729 * Вводные!$E$160 / (AO$5 - AO$4 + 1) * NOT(AO$40)","v":0},{"$f":" AP729 * Вводные!$E$160 / (AP$5 - AP$4 + 1) * NOT(AP$40)","v":0},{"$f":" AQ729 * Вводные!$E$160 / (AQ$5 - AQ$4 + 1) * NOT(AQ$40)","v":0},{"$f":" AR729 * Вводные!$E$160 / (AR$5 - AR$4 + 1) * NOT(AR$40)","v":0},{"$f":" AS729 * Вводные!$E$160 / (AS$5 - AS$4 + 1) * NOT(AS$40)","v":0},{"$f":" AT729 * Вводные!$E$160 / (AT$5 - AT$4 + 1) * NOT(AT$40)","v":0},{"$f":" AU729 * Вводные!$E$160 / (AU$5 - AU$4 + 1) * NOT(AU$40)","v":0}]
[]
[null,"Для расчета ВНД проекта"]
[null,"Обеспечивающая инфраструктура"]
[null,"Инвестиции к возмещению",null,{"$f":" smu","v":"млн руб."},{"$f":" E$82 * Контроль!$E$15","v":0}]
[null,"Остаток к возмещению в начале периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" MAX($E735 * H$695 + SUM($G737:G737), 0)","v":0},{"$f":" MAX($E735 * I$695 + SUM($G737:H737), 0)","v":0},{"$f":" MAX($E735 * J$695 + SUM($G737:I737), 0)","v":0},{"$f":" MAX($E735 * K$695 + SUM($G737:J737), 0)","v":0},{"$f":" MAX($E735 * L$695 + SUM($G737:K737), 0)","v":0},{"$f":" MAX($E735 * M$695 + SUM($G737:L737), 0)","v":0},{"$f":" MAX($E735 * N$695 + SUM($G737:M737), 0)","v":0},{"$f":" MAX($E735 * O$695 + SUM($G737:N737), 0)","v":0},{"$f":" MAX($E735 * P$695 + SUM($G737:O737), 0)","v":0},{"$f":" MAX($E735 * Q$695 + SUM($G737:P737), 0)","v":0},{"$f":" MAX($E735 * R$695 + SUM($G737:Q737), 0)","v":0},{"$f":" MAX($E735 * S$695 + SUM($G737:R737), 0)","v":0},{"$f":" MAX($E735 * T$695 + SUM($G737:S737), 0)","v":0},{"$f":" MAX($E735 * U$695 + SUM($G737:T737), 0)","v":0},{"$f":" MAX($E735 * V$695 + SUM($G737:U737), 0)","v":0},{"$f":" MAX($E735 * W$695 + SUM($G737:V737), 0)","v":0},{"$f":" MAX($E735 * X$695 + SUM($G737:W737), 0)","v":0},{"$f":" MAX($E735 * Y$695 + SUM($G737:X737), 0)","v":0},{"$f":" MAX($E735 * Z$695 + SUM($G737:Y737), 0)","v":0},{"$f":" MAX($E735 * AA$695 + SUM($G737:Z737), 0)","v":0},{"$f":" MAX($E735 * AB$695 + SUM($G737:AA737), 0)","v":0},{"$f":" MAX($E735 * AC$695 + SUM($G737:AB737), 0)","v":0},{"$f":" MAX($E735 * AD$695 + SUM($G737:AC737), 0)","v":0},{"$f":" MAX($E735 * AE$695 + SUM($G737:AD737), 0)","v":0},{"$f":" MAX($E735 * AF$695 + SUM($G737:AE737), 0)","v":0},{"$f":" MAX($E735 * AG$695 + SUM($G737:AF737), 0)","v":0},{"$f":" MAX($E735 * AH$695 + SUM($G737:AG737), 0)","v":0},{"$f":" MAX($E735 * AI$695 + SUM($G737:AH737), 0)","v":0},{"$f":" MAX($E735 * AJ$695 + SUM($G737:AI737), 0)","v":0},{"$f":" MAX($E735 * AK$695 + SUM($G737:AJ737), 0)","v":0},{"$f":" MAX($E735 * AL$695 + SUM($G737:AK737), 0)","v":0},{"$f":" MAX($E735 * AM$695 + SUM($G737:AL737), 0)","v":0},{"$f":" MAX($E735 * AN$695 + SUM($G737:AM737), 0)","v":0},{"$f":" MAX($E735 * AO$695 + SUM($G737:AN737), 0)","v":0},{"$f":" MAX($E735 * AP$695 + SUM($G737:AO737), 0)","v":0},{"$f":" MAX($E735 * AQ$695 + SUM($G737:AP737), 0)","v":0},{"$f":" MAX($E735 * AR$695 + SUM($G737:AQ737), 0)","v":0},{"$f":" MAX($E735 * AS$695 + SUM($G737:AR737), 0)","v":0},{"$f":" MAX($E735 * AT$695 + SUM($G737:AS737), 0)","v":0},{"$f":" MAX($E735 * AU$695 + SUM($G737:AT737), 0)","v":0}]
[null,"Списание по возмещению",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H737:AU737)","v":0},null,null,{"$f":" MAX(H751 + H764, -H736)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Остаток к возмещению в конце периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" MAX($E735 * H$695 + SUM($H737:H737), 0)","v":0},{"$f":" MAX($E735 * I$695 + SUM($H737:I737), 0)","v":0},{"$f":" MAX($E735 * J$695 + SUM($H737:J737), 0)","v":0},{"$f":" MAX($E735 * K$695 + SUM($H737:K737), 0)","v":0},{"$f":" MAX($E735 * L$695 + SUM($H737:L737), 0)","v":0},{"$f":" MAX($E735 * M$695 + SUM($H737:M737), 0)","v":0},{"$f":" MAX($E735 * N$695 + SUM($H737:N737), 0)","v":0},{"$f":" MAX($E735 * O$695 + SUM($H737:O737), 0)","v":0},{"$f":" MAX($E735 * P$695 + SUM($H737:P737), 0)","v":0},{"$f":" MAX($E735 * Q$695 + SUM($H737:Q737), 0)","v":0},{"$f":" MAX($E735 * R$695 + SUM($H737:R737), 0)","v":0},{"$f":" MAX($E735 * S$695 + SUM($H737:S737), 0)","v":0},{"$f":" MAX($E735 * T$695 + SUM($H737:T737), 0)","v":0},{"$f":" MAX($E735 * U$695 + SUM($H737:U737), 0)","v":0},{"$f":" MAX($E735 * V$695 + SUM($H737:V737), 0)","v":0},{"$f":" MAX($E735 * W$695 + SUM($H737:W737), 0)","v":0},{"$f":" MAX($E735 * X$695 + SUM($H737:X737), 0)","v":0},{"$f":" MAX($E735 * Y$695 + SUM($H737:Y737), 0)","v":0},{"$f":" MAX($E735 * Z$695 + SUM($H737:Z737), 0)","v":0},{"$f":" MAX($E735 * AA$695 + SUM($H737:AA737), 0)","v":0},{"$f":" MAX($E735 * AB$695 + SUM($H737:AB737), 0)","v":0},{"$f":" MAX($E735 * AC$695 + SUM($H737:AC737), 0)","v":0},{"$f":" MAX($E735 * AD$695 + SUM($H737:AD737), 0)","v":0},{"$f":" MAX($E735 * AE$695 + SUM($H737:AE737), 0)","v":0},{"$f":" MAX($E735 * AF$695 + SUM($H737:AF737), 0)","v":0},{"$f":" MAX($E735 * AG$695 + SUM($H737:AG737), 0)","v":0},{"$f":" MAX($E735 * AH$695 + SUM($H737:AH737), 0)","v":0},{"$f":" MAX($E735 * AI$695 + SUM($H737:AI737), 0)","v":0},{"$f":" MAX($E735 * AJ$695 + SUM($H737:AJ737), 0)","v":0},{"$f":" MAX($E735 * AK$695 + SUM($H737:AK737), 0)","v":0},{"$f":" MAX($E735 * AL$695 + SUM($H737:AL737), 0)","v":0},{"$f":" MAX($E735 * AM$695 + SUM($H737:AM737), 0)","v":0},{"$f":" MAX($E735 * AN$695 + SUM($H737:AN737), 0)","v":0},{"$f":" MAX($E735 * AO$695 + SUM($H737:AO737), 0)","v":0},{"$f":" MAX($E735 * AP$695 + SUM($H737:AP737), 0)","v":0},{"$f":" MAX($E735 * AQ$695 + SUM($H737:AQ737), 0)","v":0},{"$f":" MAX($E735 * AR$695 + SUM($H737:AR737), 0)","v":0},{"$f":" MAX($E735 * AS$695 + SUM($H737:AS737), 0)","v":0},{"$f":" MAX($E735 * AT$695 + SUM($H737:AT737), 0)","v":0},{"$f":" MAX($E735 * AU$695 + SUM($H737:AU737), 0)","v":0}]
[]
[null,"Сопутствующая инфраструктура "]
[null,"Инвестиции к возмещению",null,{"$f":" smu","v":"млн руб."},{"$f":" E$95 * Контроль!$E$16","v":0}]
[null,"Остаток к возмещению в начале периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" MAX($E741 * H$702 + SUM($G743:G743), 0)","v":0},{"$f":" MAX($E741 * I$702 + SUM($G743:H743), 0)","v":0},{"$f":" MAX($E741 * J$702 + SUM($G743:I743), 0)","v":0},{"$f":" MAX($E741 * K$702 + SUM($G743:J743), 0)","v":0},{"$f":" MAX($E741 * L$702 + SUM($G743:K743), 0)","v":0},{"$f":" MAX($E741 * M$702 + SUM($G743:L743), 0)","v":0},{"$f":" MAX($E741 * N$702 + SUM($G743:M743), 0)","v":0},{"$f":" MAX($E741 * O$702 + SUM($G743:N743), 0)","v":0},{"$f":" MAX($E741 * P$702 + SUM($G743:O743), 0)","v":0},{"$f":" MAX($E741 * Q$702 + SUM($G743:P743), 0)","v":0},{"$f":" MAX($E741 * R$702 + SUM($G743:Q743), 0)","v":0},{"$f":" MAX($E741 * S$702 + SUM($G743:R743), 0)","v":0},{"$f":" MAX($E741 * T$702 + SUM($G743:S743), 0)","v":0},{"$f":" MAX($E741 * U$702 + SUM($G743:T743), 0)","v":0},{"$f":" MAX($E741 * V$702 + SUM($G743:U743), 0)","v":0},{"$f":" MAX($E741 * W$702 + SUM($G743:V743), 0)","v":0},{"$f":" MAX($E741 * X$702 + SUM($G743:W743), 0)","v":0},{"$f":" MAX($E741 * Y$702 + SUM($G743:X743), 0)","v":0},{"$f":" MAX($E741 * Z$702 + SUM($G743:Y743), 0)","v":0},{"$f":" MAX($E741 * AA$702 + SUM($G743:Z743), 0)","v":0},{"$f":" MAX($E741 * AB$702 + SUM($G743:AA743), 0)","v":0},{"$f":" MAX($E741 * AC$702 + SUM($G743:AB743), 0)","v":0},{"$f":" MAX($E741 * AD$702 + SUM($G743:AC743), 0)","v":0},{"$f":" MAX($E741 * AE$702 + SUM($G743:AD743), 0)","v":0},{"$f":" MAX($E741 * AF$702 + SUM($G743:AE743), 0)","v":0},{"$f":" MAX($E741 * AG$702 + SUM($G743:AF743), 0)","v":0},{"$f":" MAX($E741 * AH$702 + SUM($G743:AG743), 0)","v":0},{"$f":" MAX($E741 * AI$702 + SUM($G743:AH743), 0)","v":0},{"$f":" MAX($E741 * AJ$702 + SUM($G743:AI743), 0)","v":0},{"$f":" MAX($E741 * AK$702 + SUM($G743:AJ743), 0)","v":0},{"$f":" MAX($E741 * AL$702 + SUM($G743:AK743), 0)","v":0},{"$f":" MAX($E741 * AM$702 + SUM($G743:AL743), 0)","v":0},{"$f":" MAX($E741 * AN$702 + SUM($G743:AM743), 0)","v":0},{"$f":" MAX($E741 * AO$702 + SUM($G743:AN743), 0)","v":0},{"$f":" MAX($E741 * AP$702 + SUM($G743:AO743), 0)","v":0},{"$f":" MAX($E741 * AQ$702 + SUM($G743:AP743), 0)","v":0},{"$f":" MAX($E741 * AR$702 + SUM($G743:AQ743), 0)","v":0},{"$f":" MAX($E741 * AS$702 + SUM($G743:AR743), 0)","v":0},{"$f":" MAX($E741 * AT$702 + SUM($G743:AS743), 0)","v":0},{"$f":" MAX($E741 * AU$702 + SUM($G743:AT743), 0)","v":0}]
[null,"Списание по возмещению",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H743:AU743)","v":0},null,null,{"$f":" H751 + H764 - H737","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Остаток к возмещению в конце периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" MAX($E741 * H$702 + SUM($H743:H743), 0)","v":0},{"$f":" MAX($E741 * I$702 + SUM($H743:I743), 0)","v":0},{"$f":" MAX($E741 * J$702 + SUM($H743:J743), 0)","v":0},{"$f":" MAX($E741 * K$702 + SUM($H743:K743), 0)","v":0},{"$f":" MAX($E741 * L$702 + SUM($H743:L743), 0)","v":0},{"$f":" MAX($E741 * M$702 + SUM($H743:M743), 0)","v":0},{"$f":" MAX($E741 * N$702 + SUM($H743:N743), 0)","v":0},{"$f":" MAX($E741 * O$702 + SUM($H743:O743), 0)","v":0},{"$f":" MAX($E741 * P$702 + SUM($H743:P743), 0)","v":0},{"$f":" MAX($E741 * Q$702 + SUM($H743:Q743), 0)","v":0},{"$f":" MAX($E741 * R$702 + SUM($H743:R743), 0)","v":0},{"$f":" MAX($E741 * S$702 + SUM($H743:S743), 0)","v":0},{"$f":" MAX($E741 * T$702 + SUM($H743:T743), 0)","v":0},{"$f":" MAX($E741 * U$702 + SUM($H743:U743), 0)","v":0},{"$f":" MAX($E741 * V$702 + SUM($H743:V743), 0)","v":0},{"$f":" MAX($E741 * W$702 + SUM($H743:W743), 0)","v":0},{"$f":" MAX($E741 * X$702 + SUM($H743:X743), 0)","v":0},{"$f":" MAX($E741 * Y$702 + SUM($H743:Y743), 0)","v":0},{"$f":" MAX($E741 * Z$702 + SUM($H743:Z743), 0)","v":0},{"$f":" MAX($E741 * AA$702 + SUM($H743:AA743), 0)","v":0},{"$f":" MAX($E741 * AB$702 + SUM($H743:AB743), 0)","v":0},{"$f":" MAX($E741 * AC$702 + SUM($H743:AC743), 0)","v":0},{"$f":" MAX($E741 * AD$702 + SUM($H743:AD743), 0)","v":0},{"$f":" MAX($E741 * AE$702 + SUM($H743:AE743), 0)","v":0},{"$f":" MAX($E741 * AF$702 + SUM($H743:AF743), 0)","v":0},{"$f":" MAX($E741 * AG$702 + SUM($H743:AG743), 0)","v":0},{"$f":" MAX($E741 * AH$702 + SUM($H743:AH743), 0)","v":0},{"$f":" MAX($E741 * AI$702 + SUM($H743:AI743), 0)","v":0},{"$f":" MAX($E741 * AJ$702 + SUM($H743:AJ743), 0)","v":0},{"$f":" MAX($E741 * AK$702 + SUM($H743:AK743), 0)","v":0},{"$f":" MAX($E741 * AL$702 + SUM($H743:AL743), 0)","v":0},{"$f":" MAX($E741 * AM$702 + SUM($H743:AM743), 0)","v":0},{"$f":" MAX($E741 * AN$702 + SUM($H743:AN743), 0)","v":0},{"$f":" MAX($E741 * AO$702 + SUM($H743:AO743), 0)","v":0},{"$f":" MAX($E741 * AP$702 + SUM($H743:AP743), 0)","v":0},{"$f":" MAX($E741 * AQ$702 + SUM($H743:AQ743), 0)","v":0},{"$f":" MAX($E741 * AR$702 + SUM($H743:AR743), 0)","v":0},{"$f":" MAX($E741 * AS$702 + SUM($H743:AS743), 0)","v":0},{"$f":" MAX($E741 * AT$702 + SUM($H743:AT743), 0)","v":0},{"$f":" MAX($E741 * AU$702 + SUM($H743:AU743), 0)","v":0}]
[]
[null,"К возмещению в начале периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H736 + H742","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Баланс федерального бюджета"]
[null,"Баланс на начало периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G752","v":0},{"$f":" H752","v":0},{"$f":" I752","v":0},0,0,0,2430.065429506607,5834.0670575602417,9380.8508888198958,13076.049333753908,16925.520099249341,20935.355200468748,25111.890333181185,29461.714620986466,33991.680752428394,38708.915523592543,43620.830802407887,48735.134931520573,54059.844587282583,59603.297113099994,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114]
[null,"Поступления в бюджет",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H750:AU750)","v":65374.163346115114},null,null,{"$f":" (H$6 >= $F$39) * MAX(H671 + H672 + H674 + IFERROR(H575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (I$6 >= $F$39) * MAX(I671 + I672 + I674 + IFERROR(I575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (J$6 >= $F$39) * MAX(J671 + J672 + J674 + IFERROR(J575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (K$6 >= $F$39) * MAX(K671 + K672 + K674 + IFERROR(K575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (L$6 >= $F$39) * MAX(L671 + L672 + L674 + IFERROR(L575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (M$6 >= $F$39) * MAX(M671 + M672 + M674 + IFERROR(M575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":2430.065429506607},{"$f":" (N$6 >= $F$39) * MAX(N671 + N672 + N674 + IFERROR(N575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":3404.0016280536347},{"$f":" (O$6 >= $F$39) * MAX(O671 + O672 + O674 + IFERROR(O575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":3546.7838312596546},{"$f":" (P$6 >= $F$39) * MAX(P671 + P672 + P674 + IFERROR(P575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":3695.1984449340125},{"$f":" (Q$6 >= $F$39) * MAX(Q671 + Q672 + Q674 + IFERROR(Q575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":3849.4707654954345},{"$f":" (R$6 >= $F$39) * MAX(R671 + R672 + R674 + IFERROR(R575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":4009.8351012194075},{"$f":" (S$6 >= $F$39) * MAX(S671 + S672 + S674 + IFERROR(S575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":4176.5351327124381},{"$f":" (T$6 >= $F$39) * MAX(T671 + T672 + T674 + IFERROR(T575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":4349.8242878052788},{"$f":" (U$6 >= $F$39) * MAX(U671 + U672 + U674 + IFERROR(U575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":4529.9661314419309},{"$f":" (V$6 >= $F$39) * MAX(V671 + V672 + V674 + IFERROR(V575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":4717.2347711641514},{"$f":" (W$6 >= $F$39) * MAX(W671 + W672 + W674 + IFERROR(W575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":4911.9152788153433},{"$f":" (X$6 >= $F$39) * MAX(X671 + X672 + X674 + IFERROR(X575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":5114.3041291126856},{"$f":" (Y$6 >= $F$39) * MAX(Y671 + Y672 + Y674 + IFERROR(Y575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":5324.7096557620116},{"$f":" (Z$6 >= $F$39) * MAX(Z671 + Z672 + Z674 + IFERROR(Z575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":5543.452525817409},{"$f":" (AA$6 >= $F$39) * MAX(AA671 + AA672 + AA674 + IFERROR(AA575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":5770.8662330151183},{"$f":" (AB$6 >= $F$39) * MAX(AB671 + AB672 + AB674 + IFERROR(AB575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AC$6 >= $F$39) * MAX(AC671 + AC672 + AC674 + IFERROR(AC575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AD$6 >= $F$39) * MAX(AD671 + AD672 + AD674 + IFERROR(AD575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AE$6 >= $F$39) * MAX(AE671 + AE672 + AE674 + IFERROR(AE575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AF$6 >= $F$39) * MAX(AF671 + AF672 + AF674 + IFERROR(AF575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AG$6 >= $F$39) * MAX(AG671 + AG672 + AG674 + IFERROR(AG575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AH$6 >= $F$39) * MAX(AH671 + AH672 + AH674 + IFERROR(AH575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AI$6 >= $F$39) * MAX(AI671 + AI672 + AI674 + IFERROR(AI575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AJ$6 >= $F$39) * MAX(AJ671 + AJ672 + AJ674 + IFERROR(AJ575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AK$6 >= $F$39) * MAX(AK671 + AK672 + AK674 + IFERROR(AK575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AL$6 >= $F$39) * MAX(AL671 + AL672 + AL674 + IFERROR(AL575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AM$6 >= $F$39) * MAX(AM671 + AM672 + AM674 + IFERROR(AM575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AN$6 >= $F$39) * MAX(AN671 + AN672 + AN674 + IFERROR(AN575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AO$6 >= $F$39) * MAX(AO671 + AO672 + AO674 + IFERROR(AO575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AP$6 >= $F$39) * MAX(AP671 + AP672 + AP674 + IFERROR(AP575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AQ$6 >= $F$39) * MAX(AQ671 + AQ672 + AQ674 + IFERROR(AQ575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AR$6 >= $F$39) * MAX(AR671 + AR672 + AR674 + IFERROR(AR575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AS$6 >= $F$39) * MAX(AS671 + AS672 + AS674 + IFERROR(AS575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AT$6 >= $F$39) * MAX(AT671 + AT672 + AT674 + IFERROR(AT575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0},{"$f":" (AU$6 >= $F$39) * MAX(AU671 + AU672 + AU674 + IFERROR(AU575 * Вводные!$E$234 / Вводные!$E$233, 0), 0)","v":0}]
[null,"Субсидия к уплате",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H751:AU751)","v":0},null,null,{"$f":" MIN(0, -MIN(H746, H749 + H750))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс на конец периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" SUM(H749:H751)","v":0},{"$f":" SUM(I749:I751)","v":0},0,0,0,2430.065429506607,5834.0670575602417,9380.8508888198958,13076.049333753908,16925.520099249341,20935.355200468748,25111.890333181185,29461.714620986466,33991.680752428394,38708.915523592543,43620.830802407887,48735.134931520573,54059.844587282583,59603.297113099994,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114,65374.163346115114]
[]
[null,"Баланс на начало периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G757","v":0},{"$f":" H757","v":0},{"$f":" I757","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Субсидия к уплате",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H755:AU755)","v":0},null,null,{"$f":" - H751","v":0},{"$f":" - I751","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Субсидия выплаченная",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H756:AU756)","v":0},null,null,{"$f":" H757 - H755 - H754","v":0},{"$f":" I757 - I755 - I754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс на конец периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H755 * Вводные!$E$160 / (H$5 - H$4 + 1) * NOT(H$40)","v":0},{"$f":" I755 * Вводные!$E$160 / (I$5 - I$4 + 1) * NOT(I$40)","v":0},{"$f":" J755 * Вводные!$E$160 / (J$5 - J$4 + 1) * NOT(J$40)","v":0},{"$f":" K755 * Вводные!$E$160 / (K$5 - K$4 + 1) * NOT(K$40)","v":0},{"$f":" L755 * Вводные!$E$160 / (L$5 - L$4 + 1) * NOT(L$40)","v":0},{"$f":" M755 * Вводные!$E$160 / (M$5 - M$4 + 1) * NOT(M$40)","v":0},{"$f":" N755 * Вводные!$E$160 / (N$5 - N$4 + 1) * NOT(N$40)","v":0},{"$f":" O755 * Вводные!$E$160 / (O$5 - O$4 + 1) * NOT(O$40)","v":0},{"$f":" P755 * Вводные!$E$160 / (P$5 - P$4 + 1) * NOT(P$40)","v":0},{"$f":" Q755 * Вводные!$E$160 / (Q$5 - Q$4 + 1) * NOT(Q$40)","v":0},{"$f":" R755 * Вводные!$E$160 / (R$5 - R$4 + 1) * NOT(R$40)","v":0},{"$f":" S755 * Вводные!$E$160 / (S$5 - S$4 + 1) * NOT(S$40)","v":0},{"$f":" T755 * Вводные!$E$160 / (T$5 - T$4 + 1) * NOT(T$40)","v":0},{"$f":" U755 * Вводные!$E$160 / (U$5 - U$4 + 1) * NOT(U$40)","v":0},{"$f":" V755 * Вводные!$E$160 / (V$5 - V$4 + 1) * NOT(V$40)","v":0},{"$f":" W755 * Вводные!$E$160 / (W$5 - W$4 + 1) * NOT(W$40)","v":0},{"$f":" X755 * Вводные!$E$160 / (X$5 - X$4 + 1) * NOT(X$40)","v":0},{"$f":" Y755 * Вводные!$E$160 / (Y$5 - Y$4 + 1) * NOT(Y$40)","v":0},{"$f":" Z755 * Вводные!$E$160 / (Z$5 - Z$4 + 1) * NOT(Z$40)","v":0},{"$f":" AA755 * Вводные!$E$160 / (AA$5 - AA$4 + 1) * NOT(AA$40)","v":0},{"$f":" AB755 * Вводные!$E$160 / (AB$5 - AB$4 + 1) * NOT(AB$40)","v":0},{"$f":" AC755 * Вводные!$E$160 / (AC$5 - AC$4 + 1) * NOT(AC$40)","v":0},{"$f":" AD755 * Вводные!$E$160 / (AD$5 - AD$4 + 1) * NOT(AD$40)","v":0},{"$f":" AE755 * Вводные!$E$160 / (AE$5 - AE$4 + 1) * NOT(AE$40)","v":0},{"$f":" AF755 * Вводные!$E$160 / (AF$5 - AF$4 + 1) * NOT(AF$40)","v":0},{"$f":" AG755 * Вводные!$E$160 / (AG$5 - AG$4 + 1) * NOT(AG$40)","v":0},{"$f":" AH755 * Вводные!$E$160 / (AH$5 - AH$4 + 1) * NOT(AH$40)","v":0},{"$f":" AI755 * Вводные!$E$160 / (AI$5 - AI$4 + 1) * NOT(AI$40)","v":0},{"$f":" AJ755 * Вводные!$E$160 / (AJ$5 - AJ$4 + 1) * NOT(AJ$40)","v":0},{"$f":" AK755 * Вводные!$E$160 / (AK$5 - AK$4 + 1) * NOT(AK$40)","v":0},{"$f":" AL755 * Вводные!$E$160 / (AL$5 - AL$4 + 1) * NOT(AL$40)","v":0},{"$f":" AM755 * Вводные!$E$160 / (AM$5 - AM$4 + 1) * NOT(AM$40)","v":0},{"$f":" AN755 * Вводные!$E$160 / (AN$5 - AN$4 + 1) * NOT(AN$40)","v":0},{"$f":" AO755 * Вводные!$E$160 / (AO$5 - AO$4 + 1) * NOT(AO$40)","v":0},{"$f":" AP755 * Вводные!$E$160 / (AP$5 - AP$4 + 1) * NOT(AP$40)","v":0},{"$f":" AQ755 * Вводные!$E$160 / (AQ$5 - AQ$4 + 1) * NOT(AQ$40)","v":0},{"$f":" AR755 * Вводные!$E$160 / (AR$5 - AR$4 + 1) * NOT(AR$40)","v":0},{"$f":" AS755 * Вводные!$E$160 / (AS$5 - AS$4 + 1) * NOT(AS$40)","v":0},{"$f":" AT755 * Вводные!$E$160 / (AT$5 - AT$4 + 1) * NOT(AT$40)","v":0},{"$f":" AU755 * Вводные!$E$160 / (AU$5 - AU$4 + 1) * NOT(AU$40)","v":0}]
[]
[null,"К возмещению после субсидии",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H746 + H751","v":0},{"$f":" I746 + I751","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Баланс регионального бюджета"]
[null,"Баланс на начало периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G765","v":0},{"$f":" H765","v":0},{"$f":" I765","v":0},0,0,0,2528.6764646687716,5693.6526422486641,8892.9876143687725,12131.289716866824,15413.351619014058,18744.157696852562,22128.891701466106,25572.944733981811,29081.923539571886,32661.659133215428,36318.215770490686,40057.900277199064,43887.271752173998,47813.151658202274,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145]
[null,"Поступления в бюджет",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H763:AU763)","v":51842.634316582145},null,null,{"$f":" (H$6 >= $F$39) * (H679 + H682 + IFERROR(H575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (I$6 >= $F$39) * (I679 + I682 + IFERROR(I575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (J$6 >= $F$39) * (J679 + J682 + IFERROR(J575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (K$6 >= $F$39) * (K679 + K682 + IFERROR(K575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (L$6 >= $F$39) * (L679 + L682 + IFERROR(L575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (M$6 >= $F$39) * (M679 + M682 + IFERROR(M575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":2528.6764646687716},{"$f":" (N$6 >= $F$39) * (N679 + N682 + IFERROR(N575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":3164.9761775798925},{"$f":" (O$6 >= $F$39) * (O679 + O682 + IFERROR(O575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":3199.334972120108},{"$f":" (P$6 >= $F$39) * (P679 + P682 + IFERROR(P575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":3238.3021024980526},{"$f":" (Q$6 >= $F$39) * (Q679 + Q682 + IFERROR(Q575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":3282.0619021472339},{"$f":" (R$6 >= $F$39) * (R679 + R682 + IFERROR(R575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":3330.8060778385038},{"$f":" (S$6 >= $F$39) * (S679 + S682 + IFERROR(S575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":3384.7340046135441},{"$f":" (T$6 >= $F$39) * (T679 + T682 + IFERROR(T575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":3444.0530325157051},{"$f":" (U$6 >= $F$39) * (U679 + U682 + IFERROR(U575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":3508.9788055900735},{"$f":" (V$6 >= $F$39) * (V679 + V682 + IFERROR(V575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":3579.7355936435429},{"$f":" (W$6 >= $F$39) * (W679 + W682 + IFERROR(W575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":3656.5566372752614},{"$f":" (X$6 >= $F$39) * (X679 + X682 + IFERROR(X575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":3739.6845067083773},{"$f":" (Y$6 >= $F$39) * (Y679 + Y682 + IFERROR(Y575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":3829.3714749749342},{"$f":" (Z$6 >= $F$39) * (Z679 + Z682 + IFERROR(Z575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":3925.8799060282754},{"$f":" (AA$6 >= $F$39) * (AA679 + AA682 + IFERROR(AA575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":4029.4826583798745},{"$f":" (AB$6 >= $F$39) * (AB679 + AB682 + IFERROR(AB575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AC$6 >= $F$39) * (AC679 + AC682 + IFERROR(AC575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AD$6 >= $F$39) * (AD679 + AD682 + IFERROR(AD575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AE$6 >= $F$39) * (AE679 + AE682 + IFERROR(AE575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AF$6 >= $F$39) * (AF679 + AF682 + IFERROR(AF575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AG$6 >= $F$39) * (AG679 + AG682 + IFERROR(AG575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AH$6 >= $F$39) * (AH679 + AH682 + IFERROR(AH575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AI$6 >= $F$39) * (AI679 + AI682 + IFERROR(AI575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AJ$6 >= $F$39) * (AJ679 + AJ682 + IFERROR(AJ575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AK$6 >= $F$39) * (AK679 + AK682 + IFERROR(AK575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AL$6 >= $F$39) * (AL679 + AL682 + IFERROR(AL575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AM$6 >= $F$39) * (AM679 + AM682 + IFERROR(AM575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AN$6 >= $F$39) * (AN679 + AN682 + IFERROR(AN575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AO$6 >= $F$39) * (AO679 + AO682 + IFERROR(AO575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AP$6 >= $F$39) * (AP679 + AP682 + IFERROR(AP575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AQ$6 >= $F$39) * (AQ679 + AQ682 + IFERROR(AQ575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AR$6 >= $F$39) * (AR679 + AR682 + IFERROR(AR575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AS$6 >= $F$39) * (AS679 + AS682 + IFERROR(AS575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AT$6 >= $F$39) * (AT679 + AT682 + IFERROR(AT575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0},{"$f":" (AU$6 >= $F$39) * (AU679 + AU682 + IFERROR(AU575 * Вводные!$E$235 / Вводные!$E$233, 0))","v":0}]
[null,"Субсидия к уплате",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H764:AU764)","v":0},null,null,{"$f":" MIN(0, -MIN(H759, H762 + H763))","v":0},{"$f":" MIN(0, -MIN(I759, I762 + I763))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс на конец периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" SUM(H762:H764)","v":0},{"$f":" SUM(I762:I764)","v":0},0,0,0,2528.6764646687716,5693.6526422486641,8892.9876143687725,12131.289716866824,15413.351619014058,18744.157696852562,22128.891701466106,25572.944733981811,29081.923539571886,32661.659133215428,36318.215770490686,40057.900277199064,43887.271752173998,47813.151658202274,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145,51842.634316582145]
[]
[null,"Баланс на начало периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G770","v":0},{"$f":" H770","v":0},{"$f":" I770","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Субсидия к уплате",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H768:AU768)","v":0},null,null,{"$f":" - H764","v":0},{"$f":" - I764","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Субсидия выплаченная",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H769:AU769)","v":0},null,null,{"$f":" H770 - H768 - H767","v":0},{"$f":" I770 - I768 - I767","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Баланс на конец периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H768 * Вводные!$E$160 / (H$5 - H$4 + 1) * NOT(H$40)","v":0},{"$f":" I768 * Вводные!$E$160 / (I$5 - I$4 + 1) * NOT(I$40)","v":0},{"$f":" J768 * Вводные!$E$160 / (J$5 - J$4 + 1) * NOT(J$40)","v":0},{"$f":" K768 * Вводные!$E$160 / (K$5 - K$4 + 1) * NOT(K$40)","v":0},{"$f":" L768 * Вводные!$E$160 / (L$5 - L$4 + 1) * NOT(L$40)","v":0},{"$f":" M768 * Вводные!$E$160 / (M$5 - M$4 + 1) * NOT(M$40)","v":0},{"$f":" N768 * Вводные!$E$160 / (N$5 - N$4 + 1) * NOT(N$40)","v":0},{"$f":" O768 * Вводные!$E$160 / (O$5 - O$4 + 1) * NOT(O$40)","v":0},{"$f":" P768 * Вводные!$E$160 / (P$5 - P$4 + 1) * NOT(P$40)","v":0},{"$f":" Q768 * Вводные!$E$160 / (Q$5 - Q$4 + 1) * NOT(Q$40)","v":0},{"$f":" R768 * Вводные!$E$160 / (R$5 - R$4 + 1) * NOT(R$40)","v":0},{"$f":" S768 * Вводные!$E$160 / (S$5 - S$4 + 1) * NOT(S$40)","v":0},{"$f":" T768 * Вводные!$E$160 / (T$5 - T$4 + 1) * NOT(T$40)","v":0},{"$f":" U768 * Вводные!$E$160 / (U$5 - U$4 + 1) * NOT(U$40)","v":0},{"$f":" V768 * Вводные!$E$160 / (V$5 - V$4 + 1) * NOT(V$40)","v":0},{"$f":" W768 * Вводные!$E$160 / (W$5 - W$4 + 1) * NOT(W$40)","v":0},{"$f":" X768 * Вводные!$E$160 / (X$5 - X$4 + 1) * NOT(X$40)","v":0},{"$f":" Y768 * Вводные!$E$160 / (Y$5 - Y$4 + 1) * NOT(Y$40)","v":0},{"$f":" Z768 * Вводные!$E$160 / (Z$5 - Z$4 + 1) * NOT(Z$40)","v":0},{"$f":" AA768 * Вводные!$E$160 / (AA$5 - AA$4 + 1) * NOT(AA$40)","v":0},{"$f":" AB768 * Вводные!$E$160 / (AB$5 - AB$4 + 1) * NOT(AB$40)","v":0},{"$f":" AC768 * Вводные!$E$160 / (AC$5 - AC$4 + 1) * NOT(AC$40)","v":0},{"$f":" AD768 * Вводные!$E$160 / (AD$5 - AD$4 + 1) * NOT(AD$40)","v":0},{"$f":" AE768 * Вводные!$E$160 / (AE$5 - AE$4 + 1) * NOT(AE$40)","v":0},{"$f":" AF768 * Вводные!$E$160 / (AF$5 - AF$4 + 1) * NOT(AF$40)","v":0},{"$f":" AG768 * Вводные!$E$160 / (AG$5 - AG$4 + 1) * NOT(AG$40)","v":0},{"$f":" AH768 * Вводные!$E$160 / (AH$5 - AH$4 + 1) * NOT(AH$40)","v":0},{"$f":" AI768 * Вводные!$E$160 / (AI$5 - AI$4 + 1) * NOT(AI$40)","v":0},{"$f":" AJ768 * Вводные!$E$160 / (AJ$5 - AJ$4 + 1) * NOT(AJ$40)","v":0},{"$f":" AK768 * Вводные!$E$160 / (AK$5 - AK$4 + 1) * NOT(AK$40)","v":0},{"$f":" AL768 * Вводные!$E$160 / (AL$5 - AL$4 + 1) * NOT(AL$40)","v":0},{"$f":" AM768 * Вводные!$E$160 / (AM$5 - AM$4 + 1) * NOT(AM$40)","v":0},{"$f":" AN768 * Вводные!$E$160 / (AN$5 - AN$4 + 1) * NOT(AN$40)","v":0},{"$f":" AO768 * Вводные!$E$160 / (AO$5 - AO$4 + 1) * NOT(AO$40)","v":0},{"$f":" AP768 * Вводные!$E$160 / (AP$5 - AP$4 + 1) * NOT(AP$40)","v":0},{"$f":" AQ768 * Вводные!$E$160 / (AQ$5 - AQ$4 + 1) * NOT(AQ$40)","v":0},{"$f":" AR768 * Вводные!$E$160 / (AR$5 - AR$4 + 1) * NOT(AR$40)","v":0},{"$f":" AS768 * Вводные!$E$160 / (AS$5 - AS$4 + 1) * NOT(AS$40)","v":0},{"$f":" AT768 * Вводные!$E$160 / (AT$5 - AT$4 + 1) * NOT(AT$40)","v":0},{"$f":" AU768 * Вводные!$E$160 / (AU$5 - AU$4 + 1) * NOT(AU$40)","v":0}]
[]
[{"$f":" MAX(A$1:A766) + 1","v":9},"Каскад денежных потоков и дивиденды"]
[]
[null,"Капитальные затраты",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H774:AU774)","v":-61122.483042871827},null,null,{"$f":" - H56 - H69 - H82 - H95","v":-2763.753978177981},-9999.6457328940996,-12612.319128637489,-18754.739813040582,-16992.024390121671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Доходы начисленные",null,"млн руб.",1112650.1207552385,null,null,{"$f":" H140","v":0},0,0,0,0,55566.971358412804,57789.650212749322,60101.2362212593,62505.285670109675,65005.497096914063,67605.716980790618,70309.945660022247,73122.343486423139,76047.237225880061,79089.126714915285,82252.69178351188,85542.799454852371,88964.511433046457,92523.09189036832,96224.015565983078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Расходы начисленные",null,"млн руб.",-804572.47481975961,null,null,{"$f":" H141","v":0},0,0,0,0,-40181.234720695917,-41788.484109523757,-43460.023473904708,-45198.424412860884,-47006.361389375335,-48886.615844950342,-50842.080478748358,-52875.763697898306,-54990.794245814235,-57190.426015646801,-59478.043056272683,-61857.164778523591,-64331.451369664537,-66904.70942445111,-69580.897801429164,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Оборотный капитал",null,"млн руб.",-3.637978807091713E-12,null,null,{"$f":" H160","v":0},0,0,0,0,-6091.2264885910427,-243.64905954364349,-235.39428266292953,-281.53156206486256,-274.07205571449958,-285.03493794307815,-275.37801654828536,-329.35210779175122,-320.62554043440196,-333.45056205178389,-322.1533298948334,-385.29538255422085,-375.08653303181381,-390.08999435308669,10142.33985318023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Налог на имущество",null,"млн руб.",-10352.692862580467,null,null,{"$f":" - H658","v":0},0,0,0,0,-690.17952417203117,-1331.0605109032028,-1232.4634360214841,-1133.8663611397653,-1035.2692862580468,-936.67221137632794,-838.0751364946093,-739.47806161289066,-640.88098673117167,-542.28391184945292,-443.68683696773422,-345.08976208601547,-246.49268720429674,-147.89561232257799,-49.298537440859363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Денежный поток по НДС",null,"млн руб.",0,null,null,{"$f":" H650","v":-138.41377535619705},-362.60314614955576,-130.90399566150279,-284.79276311584681,65.354344413359399,-371.43235041415414,-48.911667451355697,-47.254550849179395,-56.516442815616301,-55.01897389600208,-57.219732851843673,-55.281140809865974,-66.116244408603961,-64.364417574653544,-66.938994277638812,-64.67111578299091,-77.346654476452841,-75.29726485912488,-78.30915545348762,2036.0380417907127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Денежный поток до субсидий, налога на прибыль и финансирования",null,"млн руб.",236602.47003002663,null,null,{"$f":" SUM(H774:H779)","v":-2902.1677535341782},{"$f":" SUM(I774:I779)","v":-10362.248879043655},-12743.223124298993,-19039.532576156427,-16926.67004570831,8232.8982745396588,14377.544865327363,15126.100477821001,15834.946891228547,16634.775391670177,17440.174253669025,18299.130887421132,19111.633374711586,20030.5720353256,20956.027231089607,21944.137444593634,22877.902877212091,23936.183578286687,25002.08770378806,38772.197122083999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Субсидии из федерального бюджета",null,"млн руб.",{"$f":" SUM(H781:AU781)","v":0},null,null,{"$f":" - H717","v":0},{"$f":" - I717","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Субсидии из регионального бюджета",null,"млн руб.",{"$f":" SUM(H782:AU782)","v":0},null,null,{"$f":" - H730","v":0},{"$f":" - I730","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Денежный поток до налога на прибыль и финансирования",null,null,236602.47003002663,null,null,{"$f":" SUM(H780:H782)","v":-2902.1677535341782},{"$f":" SUM(I780:I782)","v":-10362.248879043655},-12743.223124298993,-19039.532576156427,-16926.67004570831,8232.8982745396588,14377.544865327363,15126.100477821001,15834.946891228547,16634.775391670177,17440.174253669025,18299.130887421132,19111.633374711586,20030.5720353256,20956.027231089607,21944.137444593634,22877.902877212091,23936.183578286687,25002.08770378806,38772.197122083999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Налог на прибыль",null,"млн руб.",-42845.789730007345,null,null,{"$f":" - H514","v":0},0,0,0,0,-1462.1643149693846,-1500.3825531490713,-1694.6679800572217,-1897.5655313513546,-2109.5419033000599,-2331.0916258696648,-2562.7388635106522,-2805.0393395334509,-3058.5823928839786,-3323.9931767717881,-3569.8553336750306,-3771.7719384692905,-4001.1844664783707,-4250.218773353813,-4506.9915366342175,-4.3655745685100589E-13,-4.5052729547023806E-13,-4.6494416892528567E-13,-4.7982238233089487E-13,-4.9517669856548346E-13,-5.1102235291957903E-13,-5.273750682130056E-13,-5.4425107039582188E-13,-5.6166710464848818E-13,-5.7964045199723981E-13,-5.981889464611516E-13,-6.1733099274790848E-13,-6.3708558451584158E-13,-6.5747232322034853E-13,-6.785114375633997E-13,-7.0022380356542853E-13,-7.2263096527952221E-13,-7.4575515616846695E-13,-7.6961932116585794E-13,-7.9424713944316544E-13]
[null,"Денежный поток до финансирования",null,"млн руб.",193756.68030001927,null,null,{"$f":" SUM(H783:H784)","v":-2902.1677535341782},{"$f":" SUM(I783:I784)","v":-10362.248879043655},-12743.223124298993,-19039.532576156427,-16926.67004570831,6770.7339595702742,12877.162312178292,13431.432497763779,13937.381359877192,14525.233488370117,15109.08262779936,15736.392023910479,16306.594035178136,16971.989642441622,17632.034054317817,18374.282110918604,19106.130938742801,19934.999111808316,20751.868930434248,34265.205585449781,-4.3655745685100589E-13,-4.5052729547023806E-13,-4.6494416892528567E-13,-4.7982238233089487E-13,-4.9517669856548346E-13,-5.1102235291957903E-13,-5.273750682130056E-13,-5.4425107039582188E-13,-5.6166710464848818E-13,-5.7964045199723981E-13,-5.981889464611516E-13,-6.1733099274790848E-13,-6.3708558451584158E-13,-6.5747232322034853E-13,-6.785114375633997E-13,-7.0022380356542853E-13,-7.2263096527952221E-13,-7.4575515616846695E-13,-7.6961932116585794E-13,-7.9424713944316544E-13]
[null,"Привлечение акционерного капитала",null,"млн руб.",{"$f":" SUM(H786:AU786)","v":27230.655065725732},null,null,{"$f":" H204","v":1314.3878055227469},4330.5970680701421,5489.560044379351,8301.5554771102215,7794.5546706432733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Привлечение долга (очищ. от комисс. и капитализ. проц.)",null,"млн руб.",34743.187313015827,null,null,{"$f":" H211 - H415","v":1587.7799480114315},6031.6518109735098,7253.6630799196391,10737.977099046209,9132.1153750650374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Проценты по кассовым остаткам",null,"млн руб.",786.15609113569008,null,null,{"$f":" H491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101.04017811053689,262.2922350707517,422.82367795434163,2.1827872842550297E-12,2.2526364773511906E-12,2.3247208446264287E-12,2.3991119116544746E-12,2.4758834928274177E-12,2.5551117645978954E-12,2.6368753410650282E-12,2.7212553519791094E-12,2.8083355232424411E-12,2.8982022599861993E-12,2.9909447323057582E-12,3.0866549637395427E-12,3.185427922579208E-12,3.2873616161017431E-12,3.392557187816999E-12,3.5011190178271431E-12,3.6131548263976115E-12,3.7287757808423352E-12,3.8480966058292902E-12,3.9712356972158275E-12]
[null,"Уплаченный процент",null,"млн руб.",-17056.882185552673,null,null,{"$f":" - H267","v":0},0,0,0,0,-2903.0503168016339,-2686.5076046806976,-2453.7241891506915,-2203.482017455935,-1934.4716828840719,-1645.2855732193195,-1334.4105053297108,-1000.2198073483817,-640.9648070184528,-254.76568166377939,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Погашение долга",null,"млн руб.",-40845.982598588569,null,null,{"$f":" H241","v":0},0,0,0,0,-2887.2361616124927,-3103.7788737334281,-3336.5622892634333,-3586.8044609581893,-3855.8147955300524,-4145.0009051948045,-4455.8759730844131,-4790.0666710657424,-5149.3216713956708,-5535.5207967503447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Денежный поток до выплаты дивидендов",null,"млн руб.",198613.8139857552,null,null,{"$f":" SUM(H785:H790)","v":2.2737367544323206E-13},{"$f":" SUM(I785:I790)","v":-2.7284841053187847E-12},-2.7284841053187847E-12,3.637978807091713E-12,0,980.44748115614766,7086.8758337641666,7641.146019349655,8147.0948814630674,8734.9470099559931,9318.7961493852345,9946.1055454963534,10516.307556764012,11181.703164027498,11841.747575903693,18374.282110918604,19106.130938742801,20036.039289918852,21014.161165505,34688.029263404125,1.7462298274040238E-12,1.8021091818809526E-12,1.8597766757011431E-12,1.9192895293235795E-12,1.9807067942619342E-12,2.0440894116783165E-12,2.1095002728520224E-12,2.1770042815832875E-12,2.2466684185939527E-12,2.3185618079889596E-12,2.3927557858446064E-12,2.4693239709916343E-12,2.5483423380633663E-12,2.6298892928813945E-12,2.7140457502535992E-12,2.8008952142617145E-12,2.8905238611180893E-12,2.9830206246738682E-12,3.0784772846634322E-12,3.1769885577726621E-12]
[null,"Выплата дивидендов",null,"млн руб.",-171383.15892002941,null,null,{"$f":" - MIN(H800, MAX(H791 + H799, 0)) * H38","v":0},0,0,0,0,-980.44748115614766,-7086.8758337641666,-7641.146019349655,-8147.0948814630674,-8734.9470099559931,-9318.7961493852345,-9946.1055454963534,-10516.307556764012,-11181.703164027498,-11841.747575903693,-18374.282110918604,-16580.126485979381,-16004.737865913485,-17000.875093415256,-18027.966146536874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Погашение акционерного капитала",null,"млн руб.",-27230.655065725732,null,null,{"$f":" H205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-27230.655065725732,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Денежный поток после финансирования",null,"млн руб.",9.7000912777530671E-11,null,null,{"$f":" SUM(H791:H793)","v":2.2737367544323206E-13},{"$f":" SUM(I791:I793)","v":-2.7284841053187847E-12},-2.7284841053187847E-12,3.637978807091713E-12,0,0,0,0,0,0,0,0,0,0,0,0,2526.00445276342,4031.3014240053672,4013.2860720897443,-10570.59194885848,1.7462298274040238E-12,1.8021091818809526E-12,1.8597766757011431E-12,1.9192895293235795E-12,1.9807067942619342E-12,2.0440894116783165E-12,2.1095002728520224E-12,2.1770042815832875E-12,2.2466684185939527E-12,2.3185618079889596E-12,2.3927557858446064E-12,2.4693239709916343E-12,2.5483423380633663E-12,2.6298892928813945E-12,2.7140457502535992E-12,2.8008952142617145E-12,2.8905238611180893E-12,2.9830206246738682E-12,3.0784772846634322E-12,3.1769885577726621E-12]
[]
[null,"Увеличение денежных средств по итогам периода из ОДДС",null,{"$f":" smu","v":"млн руб."},1.0245788098816827E-10,null,null,{"$f":" Отчеты!H36","v":0},{"$f":" Отчеты!I36","v":0},{"$f":" Отчеты!J36","v":0},{"$f":" Отчеты!K36","v":0},{"$f":" Отчеты!L36","v":0},{"$f":" Отчеты!M36","v":0},{"$f":" Отчеты!N36","v":0},{"$f":" Отчеты!O36","v":0},{"$f":" Отчеты!P36","v":0},{"$f":" Отчеты!Q36","v":0},{"$f":" Отчеты!R36","v":0},{"$f":" Отчеты!S36","v":0},{"$f":" Отчеты!T36","v":0},{"$f":" Отчеты!U36","v":0},{"$f":" Отчеты!V36","v":0},{"$f":" Отчеты!W36","v":0},{"$f":" Отчеты!X36","v":2526.00445276342},{"$f":" Отчеты!Y36","v":4031.3014240053672},{"$f":" Отчеты!Z36","v":4013.2860720897443},{"$f":" Отчеты!AA36","v":-10570.591948858477},{"$f":" Отчеты!AB36","v":1.7462298274040238E-12},{"$f":" Отчеты!AC36","v":1.8021091818809526E-12},{"$f":" Отчеты!AD36","v":1.8597766757011431E-12},{"$f":" Отчеты!AE36","v":1.9192895293235795E-12},{"$f":" Отчеты!AF36","v":1.9807067942619342E-12},{"$f":" Отчеты!AG36","v":2.0440894116783165E-12},{"$f":" Отчеты!AH36","v":2.1095002728520224E-12},{"$f":" Отчеты!AI36","v":2.1770042815832875E-12},{"$f":" Отчеты!AJ36","v":2.2466684185939527E-12},{"$f":" Отчеты!AK36","v":2.3185618079889596E-12},{"$f":" Отчеты!AL36","v":2.3927557858446064E-12},{"$f":" Отчеты!AM36","v":2.4693239709916343E-12},{"$f":" Отчеты!AN36","v":2.5483423380633663E-12},{"$f":" Отчеты!AO36","v":2.6298892928813945E-12},{"$f":" Отчеты!AP36","v":2.7140457502535992E-12},{"$f":" Отчеты!AQ36","v":2.8008952142617145E-12},{"$f":" Отчеты!AR36","v":2.8905238611180893E-12},{"$f":" Отчеты!AS36","v":2.9830206246738682E-12},{"$f":" Отчеты!AT36","v":3.0784772846634322E-12},{"$f":" Отчеты!AU36","v":3.1769885577726621E-12}]
[null,"Проверка",null,null,{"$f":" SUMSQ(H797:AU797) < acc","v":true},null,null,{"$f":" ABS(H794 - H796)","v":2.2737367544323206E-13},{"$f":" ABS(I794 - I796)","v":2.7284841053187847E-12},2.7284841053187847E-12,3.637978807091713E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.637978807091713E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Денежные средства на начало периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" Отчеты!H37","v":0},{"$f":" Отчеты!I37","v":0},{"$f":" Отчеты!J37","v":0},{"$f":" Отчеты!K37","v":0},{"$f":" Отчеты!L37","v":0},{"$f":" Отчеты!M37","v":0},{"$f":" Отчеты!N37","v":0},{"$f":" Отчеты!O37","v":0},{"$f":" Отчеты!P37","v":0},{"$f":" Отчеты!Q37","v":0},{"$f":" Отчеты!R37","v":0},{"$f":" Отчеты!S37","v":0},{"$f":" Отчеты!T37","v":0},{"$f":" Отчеты!U37","v":0},{"$f":" Отчеты!V37","v":0},{"$f":" Отчеты!W37","v":0},{"$f":" Отчеты!X37","v":0},{"$f":" Отчеты!Y37","v":2526.00445276342},{"$f":" Отчеты!Z37","v":6557.3058767687871},{"$f":" Отчеты!AA37","v":10570.591948858531},{"$f":" Отчеты!AB37","v":5.4569682106375694E-11},{"$f":" Отчеты!AC37","v":5.6315911933779718E-11},{"$f":" Отчеты!AD37","v":5.8118021115660668E-11},{"$f":" Отчеты!AE37","v":5.9977797791361815E-11},{"$f":" Отчеты!AF37","v":6.1897087320685392E-11},{"$f":" Отчеты!AG37","v":6.3877794114947328E-11},{"$f":" Отчеты!AH37","v":6.5921883526625647E-11},{"$f":" Отчеты!AI37","v":6.8031383799477675E-11},{"$f":" Отчеты!AJ37","v":7.0208388081060969E-11},{"$f":" Отчеты!AK37","v":7.2455056499654924E-11},{"$f":" Отчеты!AL37","v":7.4773618307643888E-11},{"$f":" Отчеты!AM37","v":7.71663740934885E-11},{"$f":" Отчеты!AN37","v":7.9635698064480132E-11},{"$f":" Отчеты!AO37","v":8.2184040402543503E-11},{"$f":" Отчеты!AP37","v":8.4813929695424896E-11},{"$f":" Отчеты!AQ37","v":8.7527975445678498E-11},{"$f":" Отчеты!AR37","v":9.0328870659940209E-11},{"$f":" Отчеты!AS37","v":9.3219394521058298E-11},{"$f":" Отчеты!AT37","v":9.6202415145732169E-11},{"$f":" Отчеты!AU37","v":9.9280892430395608E-11}]
[null,"Допустимая величина дивидендов по ОПиУ",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" MAX(Отчеты!H63 + Отчеты!H65, 0)","v":0},{"$f":" MAX(Отчеты!I63 + Отчеты!I65, 0)","v":0},{"$f":" MAX(Отчеты!J63 + Отчеты!J65, 0)","v":0},{"$f":" MAX(Отчеты!K63 + Отчеты!K65, 0)","v":0},{"$f":" MAX(Отчеты!L63 + Отчеты!L65, 0)","v":0},{"$f":" MAX(Отчеты!M63 + Отчеты!M65, 0)","v":5848.6572598775392},{"$f":" MAX(Отчеты!N63 + Отчеты!N65, 0)","v":10869.739991317678},{"$f":" MAX(Отчеты!O63 + Отчеты!O65, 0)","v":10561.536077782399},{"$f":" MAX(Отчеты!P63 + Отчеты!P65, 0)","v":10510.652183838163},{"$f":" MAX(Отчеты!Q63 + Отчеты!Q65, 0)","v":10801.724915575338},{"$f":" MAX(Отчеты!R63 + Отчеты!R65, 0)","v":11391.144409098004},{"$f":" MAX(Отчеты!S63 + Отчеты!S65, 0)","v":12323.303713755378},{"$f":" MAX(Отчеты!T63 + Отчеты!T65, 0)","v":13597.35552639283},{"$f":" MAX(Отчеты!U63 + Отчеты!U65, 0)","v":15315.377541164735},{"$f":" MAX(Отчеты!V63 + Отчеты!V65, 0)","v":17429.647084224391},{"$f":" MAX(Отчеты!W63 + Отчеты!W65, 0)","v":19867.320843020821},{"$f":" MAX(Отчеты!X63 + Отчеты!X65, 0)","v":16580.126485979381},{"$f":" MAX(Отчеты!Y63 + Отчеты!Y65, 0)","v":16004.737865913485},{"$f":" MAX(Отчеты!Z63 + Отчеты!Z65, 0)","v":17000.875093415256},{"$f":" MAX(Отчеты!AA63 + Отчеты!AA65, 0)","v":18027.966146536874},{"$f":" MAX(Отчеты!AB63 + Отчеты!AB65, 0)","v":1.7462298274040238E-12},{"$f":" MAX(Отчеты!AC63 + Отчеты!AC65, 0)","v":3.5483390092849764E-12},{"$f":" MAX(Отчеты!AD63 + Отчеты!AD65, 0)","v":5.4081156849861195E-12},{"$f":" MAX(Отчеты!AE63 + Отчеты!AE65, 0)","v":7.3274052143096981E-12},{"$f":" MAX(Отчеты!AF63 + Отчеты!AF65, 0)","v":9.308112008571632E-12},{"$f":" MAX(Отчеты!AG63 + Отчеты!AG65, 0)","v":1.1352201420249949E-11},{"$f":" MAX(Отчеты!AH63 + Отчеты!AH65, 0)","v":1.3461701693101971E-11},{"$f":" MAX(Отчеты!AI63 + Отчеты!AI65, 0)","v":1.5638705974685258E-11},{"$f":" MAX(Отчеты!AJ63 + Отчеты!AJ65, 0)","v":1.788537439327921E-11},{"$f":" MAX(Отчеты!AK63 + Отчеты!AK65, 0)","v":2.0203936201268171E-11},{"$f":" MAX(Отчеты!AL63 + Отчеты!AL65, 0)","v":2.2596691987112776E-11},{"$f":" MAX(Отчеты!AM63 + Отчеты!AM65, 0)","v":2.5066015958104411E-11},{"$f":" MAX(Отчеты!AN63 + Отчеты!AN65, 0)","v":2.7614358296167777E-11},{"$f":" MAX(Отчеты!AO63 + Отчеты!AO65, 0)","v":3.0244247589049169E-11},{"$f":" MAX(Отчеты!AP63 + Отчеты!AP65, 0)","v":3.2958293339302765E-11},{"$f":" MAX(Отчеты!AQ63 + Отчеты!AQ65, 0)","v":3.5759188553564482E-11},{"$f":" MAX(Отчеты!AR63 + Отчеты!AR65, 0)","v":3.8649712414682571E-11},{"$f":" MAX(Отчеты!AS63 + Отчеты!AS65, 0)","v":4.1632733039356436E-11},{"$f":" MAX(Отчеты!AT63 + Отчеты!AT65, 0)","v":4.4711210324019868E-11},{"$f":" MAX(Отчеты!AU63 + Отчеты!AU65, 0)","v":4.7888198881792533E-11}]
[]
[{"$f":" MAX(A$1:A801) + 1","v":10},"Показатели эффективности"]
[]
[null,"Эффективность проекта"]
[]
[null,"Денежный поток на инвестированный капитал",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H806:AU806)","v":190502.53008113586},null,null,{"$f":" H785 + (H514 - H535) + (H717 - H756) + (H730 - H769) - acc * (H$7 = 1)","v":-2902.1727535341784},-10362.248879043655,-12743.223124298993,-19039.532576156427,-16926.67004570831,6190.1238962099469,12339.860791242152,12940.687659933641,13496.684956386005,14138.339151793301,14780.025513155497,15469.509922844538,16106.550073708459,16843.796681037933,17581.080917985062,18374.282110918604,19106.130938742801,19955.207147430425,20804.327377448397,34349.770321040647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"накопленным итогом",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G807 + H806","v":-2902.1727535341784},{"$f":" H807 + I806","v":-13264.421632577832},{"$f":" I807 + J806","v":-26007.644756876827},-45047.177333033251,-61973.847378741557,-55783.723482531612,-43443.862691289462,-30503.175031355822,-17006.490074969817,-2868.1509231765158,11911.874589978981,27381.384512823519,43487.934586531977,60331.731267569907,77912.812185554969,96287.094296473573,115393.22523521638,135348.4323826468,156152.75976009521,190502.53008113586,190502.53008113586,190502.53008113586,190502.53008113586,190502.53008113586,190502.53008113586,190502.53008113586,190502.53008113586,190502.53008113586,190502.53008113586,190502.53008113586,190502.53008113586,190502.53008113586,190502.53008113586,190502.53008113586,190502.53008113586,190502.53008113586,190502.53008113586,190502.53008113586,190502.53008113586,190502.53008113586]
[]
[null,"Стоимость привлеченного капитала",null,"(%)",{"$f":" Вводные!E198","v":0.14305203276685685}]
[null,"Фактор дисконтирования",null,"фактор",null,null,null,{"$f":" 1 / (1 + $E809) ^ ((H$5 - $H$4) / 365)","v":0.87517133517608514},{"$f":" 1 / (1 + $E809) ^ ((I$5 - $H$4) / 365)","v":0.76564435396493447},0.66982458542296253,0.58578196792410242,0.51247183079335967,0.44833639773412332,0.39222746198953523,0.34301484233073309,0.30008681363387796,0.26253119283423315,0.2296756274504439,0.20085832016328348,0.17572106466324938,0.15372971625613691,0.13449056722642866,0.11761609061778311,0.10289653248162567,9.0019115081363066E-2,7.8753296001288747E-2,6.8872152076970922E-2,6.0252858227512078E-2,5.2712261997089324E-2,4.6115365255503478E-2,4.0329289188228035E-2,3.5282111428127629E-2,3.086658386208737E-2,2.7003655981759751E-2,2.3615518281032054E-2,2.0660055364119027E-2,1.8074466228899112E-2,1.5812461472246627E-2,1.3828478381526932E-2,1.2097855552606732E-2,1.0583818763982969E-2,9.2592624487652722E-3,8.0975065663475478E-3,7.0841102016561998E-3,6.197539568263132E-3,5.4219225289871094E-3,4.7416361209801855E-3]
[null,"Дисконтированный денежный поток",null,{"$f":" smu","v":"млн руб."},{"$f":"SUM(H811:AU811)","v":5192.6950100466565},null,null,{"$f":" H806 * H810","v":-2539.8984036221623},{"$f":" I806 * I810","v":-7933.797348619245},-8535.724146185883,-11153.014860815967,-8674.4415875592586,2775.2578491546838,4840.0322794530875,4438.8479373234013,4050.1771831821716,3711.7550422152358,3394.6116334675576,3107.179776851799,2830.2601270039881,2589.3920844520221,2364.4895451135521,2161.1112297945137,1965.9546227365418,1796.3500886769782,1638.409352063909,2365.7426053597337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"накопленным итогом",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G812 + H811","v":-2539.8984036221623},{"$f":" H812 + I811","v":-10473.695752241407},{"$f":" I812 + J811","v":-19009.419898427288},-30162.434759243253,-38836.876346802514,-36061.618497647833,-31221.586218194745,-26782.738280871345,-22732.561097689173,-19020.806055473939,-15626.194422006382,-12519.014645154582,-9688.7545181505939,-7099.3624336985722,-4734.8728885850196,-2573.7616587905059,-607.80703605396411,1188.5430526230141,2826.9524046869228,5192.6950100466565,5192.6950100466565,5192.6950100466565,5192.6950100466565,5192.6950100466565,5192.6950100466565,5192.6950100466565,5192.6950100466565,5192.6950100466565,5192.6950100466565,5192.6950100466565,5192.6950100466565,5192.6950100466565,5192.6950100466565,5192.6950100466565,5192.6950100466565,5192.6950100466565,5192.6950100466565,5192.6950100466565,5192.6950100466565,5192.6950100466565]
[]
[null,"ВНД проекта",null,"(%)",{"$f":" IFERROR(XIRR(H806:AU806, $H$5:$AU$5), \"н/д\")","v":0.16039382815361028}]
[null,"Период окупаемости",null,"лет",{"$f":" IF(SUM(H815:AU815) * Вводные!$E$16 > Вводные!$E$24, \"не окупается\", SUM(H815:AU815) * Вводные!$E$16)","v":10.194055884451865},null,null,{"$f":" IF(H807 < 0, 1, IF(G807 < 0, -G807 / H806, 0))","v":1},{"$f":" IF(I807 < 0, 1, IF(H807 < 0, -H807 / I806, 0))","v":1},{"$f":" IF(J807 < 0, 1, IF(I807 < 0, -I807 / J806, 0))","v":1},1,1,1,1,1,1,1,0.19405588445186472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Диск. период окупаемости",null,"лет",{"$f":" IF(SUM(H816:AU816) * Вводные!$E$16 > Вводные!$E$24, \"не окупается\", SUM(H816:AU816) * Вводные!$E$16)","v":17.338356671054925},null,null,{"$f":" IF(H812 < 0, 1, IF(G812 < 0, -G812 / H811, 0))","v":1},{"$f":" IF(I812 < 0, 1, IF(H812 < 0, -H812 / I811, 0))","v":1},{"$f":" IF(J812 < 0, 1, IF(I812 < 0, -I812 / J811, 0))","v":1},{"$f":" IF(K812 < 0, 1, IF(J812 < 0, -J812 / K811, 0))","v":1},{"$f":" IF(L812 < 0, 1, IF(K812 < 0, -K812 / L811, 0))","v":1},{"$f":" IF(M812 < 0, 1, IF(L812 < 0, -L812 / M811, 0))","v":1},{"$f":" IF(N812 < 0, 1, IF(M812 < 0, -M812 / N811, 0))","v":1},{"$f":" IF(O812 < 0, 1, IF(N812 < 0, -N812 / O811, 0))","v":1},{"$f":" IF(P812 < 0, 1, IF(O812 < 0, -O812 / P811, 0))","v":1},{"$f":" IF(Q812 < 0, 1, IF(P812 < 0, -P812 / Q811, 0))","v":1},{"$f":" IF(R812 < 0, 1, IF(Q812 < 0, -Q812 / R811, 0))","v":1},{"$f":" IF(S812 < 0, 1, IF(R812 < 0, -R812 / S811, 0))","v":1},{"$f":" IF(T812 < 0, 1, IF(S812 < 0, -S812 / T811, 0))","v":1},{"$f":" IF(U812 < 0, 1, IF(T812 < 0, -T812 / U811, 0))","v":1},{"$f":" IF(V812 < 0, 1, IF(U812 < 0, -U812 / V811, 0))","v":1},{"$f":" IF(W812 < 0, 1, IF(V812 < 0, -V812 / W811, 0))","v":1},{"$f":" IF(X812 < 0, 1, IF(W812 < 0, -W812 / X811, 0))","v":1},{"$f":" IF(Y812 < 0, 1, IF(X812 < 0, -X812 / Y811, 0))","v":0.33835667105492634},{"$f":" IF(Z812 < 0, 1, IF(Y812 < 0, -Y812 / Z811, 0))","v":0},{"$f":" IF(AA812 < 0, 1, IF(Z812 < 0, -Z812 / AA811, 0))","v":0},{"$f":" IF(AB812 < 0, 1, IF(AA812 < 0, -AA812 / AB811, 0))","v":0},{"$f":" IF(AC812 < 0, 1, IF(AB812 < 0, -AB812 / AC811, 0))","v":0},{"$f":" IF(AD812 < 0, 1, IF(AC812 < 0, -AC812 / AD811, 0))","v":0},{"$f":" IF(AE812 < 0, 1, IF(AD812 < 0, -AD812 / AE811, 0))","v":0},{"$f":" IF(AF812 < 0, 1, IF(AE812 < 0, -AE812 / AF811, 0))","v":0},{"$f":" IF(AG812 < 0, 1, IF(AF812 < 0, -AF812 / AG811, 0))","v":0},{"$f":" IF(AH812 < 0, 1, IF(AG812 < 0, -AG812 / AH811, 0))","v":0},{"$f":" IF(AI812 < 0, 1, IF(AH812 < 0, -AH812 / AI811, 0))","v":0},{"$f":" IF(AJ812 < 0, 1, IF(AI812 < 0, -AI812 / AJ811, 0))","v":0},{"$f":" IF(AK812 < 0, 1, IF(AJ812 < 0, -AJ812 / AK811, 0))","v":0},{"$f":" IF(AL812 < 0, 1, IF(AK812 < 0, -AK812 / AL811, 0))","v":0},{"$f":" IF(AM812 < 0, 1, IF(AL812 < 0, -AL812 / AM811, 0))","v":0},{"$f":" IF(AN812 < 0, 1, IF(AM812 < 0, -AM812 / AN811, 0))","v":0},{"$f":" IF(AO812 < 0, 1, IF(AN812 < 0, -AN812 / AO811, 0))","v":0},{"$f":" IF(AP812 < 0, 1, IF(AO812 < 0, -AO812 / AP811, 0))","v":0},{"$f":" IF(AQ812 < 0, 1, IF(AP812 < 0, -AP812 / AQ811, 0))","v":0},{"$f":" IF(AR812 < 0, 1, IF(AQ812 < 0, -AQ812 / AR811, 0))","v":0},{"$f":" IF(AS812 < 0, 1, IF(AR812 < 0, -AR812 / AS811, 0))","v":0},{"$f":" IF(AT812 < 0, 1, IF(AS812 < 0, -AS812 / AT811, 0))","v":0},{"$f":" IF(AU812 < 0, 1, IF(AT812 < 0, -AT812 / AU811, 0))","v":0}]
[]
[null,"Эффективность акционерных инвестиций"]
[]
[null,"Денежный поток на акционерный капитал",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H820:AU820)","v":171383.15392002941},null,null,{"$f":" - H786 - H792 - H793 - acc * (H$7 = 1)","v":-1314.392805522747},{"$f":" - I786 - I792 - I793 - acc * (I$7 = 1)","v":-4330.5970680701421},-5489.560044379351,-8301.5554771102215,-7794.5546706432733,980.44748115614766,7086.8758337641666,7641.146019349655,8147.0948814630674,8734.9470099559931,9318.7961493852345,9946.1055454963534,10516.307556764012,11181.703164027498,11841.747575903693,18374.282110918604,16580.126485979381,16004.737865913485,17000.875093415256,45258.621212262602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"накопленным итогом",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G821 + H820","v":-1314.392805522747},{"$f":" H821 + I820","v":-5644.9898735928891},{"$f":" I821 + J820","v":-11134.549917972239},-19436.105395082461,-27230.660065725733,-26250.212584569585,-19163.336750805418,-11522.190731455763,-3375.0958499926955,5359.8511599632975,14678.647309348533,24624.752854844886,35141.060411608894,46322.763575636389,58164.511151540079,76538.793262458683,93118.919748438057,109123.65761435154,126124.5327077668,171383.15392002941,171383.15392002941,171383.15392002941,171383.15392002941,171383.15392002941,171383.15392002941,171383.15392002941,171383.15392002941,171383.15392002941,171383.15392002941,171383.15392002941,171383.15392002941,171383.15392002941,171383.15392002941,171383.15392002941,171383.15392002941,171383.15392002941,171383.15392002941,171383.15392002941,171383.15392002941,171383.15392002941]
[]
[null,"Стоимость акционерного капитала",null,"(%)",{"$f":" Вводные!$E$191","v":0.1877723581028567}]
[null,"Фактор дисконтирования",null,"фактор",null,null,null,{"$f":" 1 / (1 + $E823) ^ ((H$5 - $H$4) / 365)","v":0.84230918091556628},{"$f":" 1 / (1 + $E823) ^ ((I$5 - $H$4) / 365)","v":0.70915034785026154},0.59704230613931464,0.50242025945968138,0.42299372942317087,0.35612356739702911,0.29982476437306521,0.2523071386395242,0.21242044986003564,0.17883936127232289,0.15056703420676507,0.12670446903738486,0.10667403410512161,8.9810167223881479E-2,7.5612272512662934E-2,6.3628887238827952E-2,5.3569934343696786E-2,4.5101179513269855E-2,3.7971231781573626E-2,3.1953374036529918E-2,2.6901934380394874E-2,2.2649065872658792E-2,1.9068524131033417E-2,1.6046455574274664E-2,1.3509706186381127E-2,1.137398601189811E-2,9.5758972115371991E-3,8.058264401211674E-3,6.7843508448727991E-3,5.7118275219916331E-3,4.8088570869882202E-3,4.0467270082957607E-3,3.4069887051078594E-3,2.868385243911213E-3,2.4149284367020272E-3,2.0321993253544749E-3,1.7109333379338445E-3,1.4404555942576364E-3,1.212737090934135E-3,1.0205368658436952E-3]
[null,"Дисконтированный денежный поток",null,{"$f":" smu","v":"млн руб."},{"$f":"SUM(H825:AU825)","v":3326.6947196175065},null,null,{"$f":" H820 * H824","v":-1107.1251274211781},{"$f":" I820 * I824","v":-3071.0444172212642},-3277.499588586486,-4170.869656728657,-3297.0477493281937,349.16045463475876,2124.8208769995113,1927.9156880689018,1730.6095597727785,1562.1523440081164,1403.1034985903573,1260.2160221319045,1121.8169509701922,1004.2306310091143,895.3814447353958,1169.1351245300534,888.1962872641036,721.83255555339156,645.54416866165286,1446.1656519730541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"накопленным итогом",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G826 + H825","v":-1107.1251274211781},{"$f":" H826 + I825","v":-4178.1695446424419},{"$f":" I826 + J825","v":-7455.6691332289283},-11626.538789957585,-14923.58653928578,-14574.426084651021,-12449.60520765151,-10521.689519582607,-8791.0799598098292,-7228.9276158017128,-5825.8241172113558,-4565.6080950794512,-3443.7911441092592,-2439.5605131001448,-1544.1790683647491,-375.04394383469571,513.15234342940789,1234.9848989827995,1880.5290676444524,3326.6947196175065,3326.6947196175065,3326.6947196175065,3326.6947196175065,3326.6947196175065,3326.6947196175065,3326.6947196175065,3326.6947196175065,3326.6947196175065,3326.6947196175065,3326.6947196175065,3326.6947196175065,3326.6947196175065,3326.6947196175065,3326.6947196175065,3326.6947196175065,3326.6947196175065,3326.6947196175065,3326.6947196175065,3326.6947196175065,3326.6947196175065]
[]
[null,"ВНД акционерного капитала",null,"(%)",{"$f":" IFERROR(XIRR(H820:AU820, $H$5:$AU$5), \"н/д\")","v":0.21543578505516053}]
[null,"Период окупаемости",null,"лет",{"$f":" IF(SUM(H829:AU829) * Вводные!$E$16 > Вводные!$E$24, \"не окупается\", SUM(H829:AU829) * Вводные!$E$16)","v":9.3863899627720464},null,null,{"$f":" IF(H821 < 0, 1, IF(G821 < 0, -G821 / H820, 0))","v":1},{"$f":" IF(I821 < 0, 1, IF(H821 < 0, -H821 / I820, 0))","v":1},{"$f":" IF(J821 < 0, 1, IF(I821 < 0, -I821 / J820, 0))","v":1},{"$f":" IF(K821 < 0, 1, IF(J821 < 0, -J821 / K820, 0))","v":1},{"$f":" IF(L821 < 0, 1, IF(K821 < 0, -K821 / L820, 0))","v":1},{"$f":" IF(M821 < 0, 1, IF(L821 < 0, -L821 / M820, 0))","v":1},{"$f":" IF(N821 < 0, 1, IF(M821 < 0, -M821 / N820, 0))","v":1},{"$f":" IF(O821 < 0, 1, IF(N821 < 0, -N821 / O820, 0))","v":1},{"$f":" IF(P821 < 0, 1, IF(O821 < 0, -O821 / P820, 0))","v":1},{"$f":" IF(Q821 < 0, 1, IF(P821 < 0, -P821 / Q820, 0))","v":0.38638996277204657},{"$f":" IF(R821 < 0, 1, IF(Q821 < 0, -Q821 / R820, 0))","v":0},{"$f":" IF(S821 < 0, 1, IF(R821 < 0, -R821 / S820, 0))","v":0},{"$f":" IF(T821 < 0, 1, IF(S821 < 0, -S821 / T820, 0))","v":0},{"$f":" IF(U821 < 0, 1, IF(T821 < 0, -T821 / U820, 0))","v":0},{"$f":" IF(V821 < 0, 1, IF(U821 < 0, -U821 / V820, 0))","v":0},{"$f":" IF(W821 < 0, 1, IF(V821 < 0, -V821 / W820, 0))","v":0},{"$f":" IF(X821 < 0, 1, IF(W821 < 0, -W821 / X820, 0))","v":0},{"$f":" IF(Y821 < 0, 1, IF(X821 < 0, -X821 / Y820, 0))","v":0},{"$f":" IF(Z821 < 0, 1, IF(Y821 < 0, -Y821 / Z820, 0))","v":0},{"$f":" IF(AA821 < 0, 1, IF(Z821 < 0, -Z821 / AA820, 0))","v":0},{"$f":" IF(AB821 < 0, 1, IF(AA821 < 0, -AA821 / AB820, 0))","v":0},{"$f":" IF(AC821 < 0, 1, IF(AB821 < 0, -AB821 / AC820, 0))","v":0},{"$f":" IF(AD821 < 0, 1, IF(AC821 < 0, -AC821 / AD820, 0))","v":0},{"$f":" IF(AE821 < 0, 1, IF(AD821 < 0, -AD821 / AE820, 0))","v":0},{"$f":" IF(AF821 < 0, 1, IF(AE821 < 0, -AE821 / AF820, 0))","v":0},{"$f":" IF(AG821 < 0, 1, IF(AF821 < 0, -AF821 / AG820, 0))","v":0},{"$f":" IF(AH821 < 0, 1, IF(AG821 < 0, -AG821 / AH820, 0))","v":0},{"$f":" IF(AI821 < 0, 1, IF(AH821 < 0, -AH821 / AI820, 0))","v":0},{"$f":" IF(AJ821 < 0, 1, IF(AI821 < 0, -AI821 / AJ820, 0))","v":0},{"$f":" IF(AK821 < 0, 1, IF(AJ821 < 0, -AJ821 / AK820, 0))","v":0},{"$f":" IF(AL821 < 0, 1, IF(AK821 < 0, -AK821 / AL820, 0))","v":0},{"$f":" IF(AM821 < 0, 1, IF(AL821 < 0, -AL821 / AM820, 0))","v":0},{"$f":" IF(AN821 < 0, 1, IF(AM821 < 0, -AM821 / AN820, 0))","v":0},{"$f":" IF(AO821 < 0, 1, IF(AN821 < 0, -AN821 / AO820, 0))","v":0},{"$f":" IF(AP821 < 0, 1, IF(AO821 < 0, -AO821 / AP820, 0))","v":0},{"$f":" IF(AQ821 < 0, 1, IF(AP821 < 0, -AP821 / AQ820, 0))","v":0},{"$f":" IF(AR821 < 0, 1, IF(AQ821 < 0, -AQ821 / AR820, 0))","v":0},{"$f":" IF(AS821 < 0, 1, IF(AR821 < 0, -AR821 / AS820, 0))","v":0},{"$f":" IF(AT821 < 0, 1, IF(AS821 < 0, -AS821 / AT820, 0))","v":0},{"$f":" IF(AU821 < 0, 1, IF(AT821 < 0, -AT821 / AU820, 0))","v":0}]
[null,"Диск. период окупаемости",null,"лет",{"$f":" IF(SUM(H830:AU830) * Вводные!$E$16 > Вводные!$E$24, \"не окупается\", SUM(H830:AU830) * Вводные!$E$16)","v":16.422253446915363},null,null,{"$f":" IF(H826 < 0, 1, IF(G826 < 0, -G826 / H825, 0))","v":1},{"$f":" IF(I826 < 0, 1, IF(H826 < 0, -H826 / I825, 0))","v":1},{"$f":" IF(J826 < 0, 1, IF(I826 < 0, -I826 / J825, 0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0.42225344691536304,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Показатели бюджетной эффективности"]
[]
[null,"Расходы средств бюджетов РФ",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H834:AU834)","v":2.2737367544323206E-13},null,null,{"$f":" H845 + H848","v":0},{"$f":" I845 + I848","v":0},0,0,0,0,0,0,0,0,0,0,0,2.2737367544323206E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ставка дисконтирования",null,"(%)",{"$f":" Вводные!E218","v":6.5000000000000002E-2}]
[null,"Фактор дисконтирования",null,"фактор",null,null,null,{"$f":" 1 / (1 + $E836) ^ ((H$5 - $H$4) / 365)","v":0.9391291535973022},{"$f":" 1 / (1 + $E836) ^ ((I$5 - $H$4) / 365)","v":0.88181141182845291},0.82799193598915766,0.77732309089481699,0.72988083652095492,0.68533411879901873,0.64350621483475945,0.60412694639085152,0.56725534872380434,0.53263413025709327,0.50012594390337395,0.46952081011178975,0.44086461043360536,0.41395738068883137,0.3886923762336445,0.36490640327340579,0.3426351204445125,0.32172311778827473,0.30208743454298093,0.28360123828852185,0.26629224252443368,0.25003966434219127,0.2347790275513533,0.22041175939168464,0.20695939848984471,0.19432807369938468,0.18246767483510304,0.17130159223322436,0.16084656547720599,0.15102963894573332,0.1418118675546792,0.13313371111698016,0.12500817945256351,0.1173785722559282,0.1102146218365523,0.10347005421670441,9.7154980485168491E-2,9.122533378889057E-2,8.5657590412103843E-2,8.0415786728882707E-2]
[null,"Чистые дисконтированные расходы средств бюджетов РФ",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H838:AU838)","v":9.4123011124072802E-14},null,null,{"$f":" H834 * H837","v":0},{"$f":" I834 * I837","v":0},0,0,0,0,0,0,0,0,0,0,0,9.4123011124072802E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Расходы бюджета"]
[]
[null,"Федеральный бюджет",null,{"$f":" smu","v":"млн руб."}]
[null,"Субсидии на % по кредиту",null,null,{"$f":" SUM(H843:AU843)","v":2.2737367544323206E-13},null,null,{"$f":" - H363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2.2737367544323206E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Возмещение инвестиций по СЗПК",null,null,{"$f":" SUM(H844:AU844)","v":0},null,null,{"$f":" H26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,null,{"$f":" SUM(H845:AU845)","v":2.2737367544323206E-13},null,null,{"$f":" SUM(H843:H844)","v":0},{"$f":" SUM(I843:I844)","v":0},0,0,0,0,0,0,0,0,0,0,0,2.2737367544323206E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Региональный бюджет",null,{"$f":" smu","v":"млн руб."}]
[null,"Возмещение инвестиций по СЗПК",null,null,0,null,null,{"$f":" H27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,null,0,null,null,{"$f":" SUM(H847)","v":0},{"$f":" SUM(I847)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Поступления в бюджеты"]
[]
[null,"Федеральный бюджет",null,{"$f":" smu","v":"млн руб."}]
[null,"НДС",null,null,{"$f":" SUM(H853:AU853)","v":61615.529187095774},null,null,{"$f":" H671","v":138.41377535619711},{"$f":" I671","v":362.60314614955564},130.90399566150245,284.79276311584636,-65.354344413359286,2225.7879916736356,3200.2332206451138,3328.2425494709187,3461.3722514497586,3599.827141507747,3743.8202271680548,3893.5730362547783,4049.3159577049664,4211.2885960131644,4379.7401398536967,4554.9297454478401,4737.1269352657564,4926.6120126763853,5123.6764931834423,5328.6235529107835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Акцизы",null,null,0,null,null,{"$f":" H672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Налог на прибыль",null,null,4284.5789730007355,null,null,0,0,0,0,0,146.21643149693847,150.03825531490716,169.46679800572218,189.75655313513548,210.95419033000601,233.10916258696648,256.27388635106524,280.5039339533451,305.8582392883979,332.39931767717889,356.98553336750314,377.17719384692907,400.11844664783712,425.0218773353813,450.69915366342178,4.3655745685100594E-14,4.5052729547023808E-14,4.6494416892528575E-14,4.7982238233089492E-14,4.9517669856548348E-14,5.1102235291957907E-14,5.2737506821300568E-14,5.4425107039582199E-14,5.6166710464848823E-14,5.7964045199723978E-14,5.9818894646115163E-14,6.1733099274790858E-14,6.3708558451584165E-14,6.5747232322034861E-14,6.7851143756339968E-14,7.0022380356542866E-14,7.2263096527952227E-14,7.4575515616846695E-14,7.6961932116585791E-14,7.9424713944316556E-14]
[null,"НДПИ",null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Прочие",null,null,682.76257409980542,null,null,0,0,0,0,0,34.097914242662405,35.461830812368902,36.880304044863657,38.355516206658208,39.889736854924543,41.48532632912152,43.144739382286389,44.870528957577832,46.665350115880955,48.531964120516186,50.473242685336835,52.492172392750319,54.591859288460327,56.77553365999875,59.046555006398698,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,null,66582.870734196331,null,null,{"$f":" SUM(H853:H857)","v":138.41377535619711},{"$f":" SUM(I853:I857)","v":362.60314614955564},130.90399566150245,284.79276311584636,-65.354344413359286,2406.1023374132365,3385.7333067723898,3534.5896515215045,3689.4843207915524,3850.6710686926776,4018.414716084143,4192.9916619881296,4374.6904206158897,4563.8121854174433,4760.6714216513919,4962.3885215006803,5166.7963015054356,5381.3223186126825,5605.4739041788216,5838.369261580604,4.3655745685100594E-14,4.5052729547023808E-14,4.6494416892528575E-14,4.7982238233089492E-14,4.9517669856548348E-14,5.1102235291957907E-14,5.2737506821300568E-14,5.4425107039582199E-14,5.6166710464848823E-14,5.7964045199723978E-14,5.9818894646115163E-14,6.1733099274790858E-14,6.3708558451584165E-14,6.5747232322034861E-14,6.7851143756339968E-14,7.0022380356542866E-14,7.2263096527952227E-14,7.4575515616846695E-14,7.6961932116585791E-14,7.9424713944316556E-14]
[null,"Региональный бюджет",null,{"$f":" smu","v":"млн руб."}]
[null,"Налог на имущество организаций",null,null,{"$f":" SUM(H860:AU860)","v":10352.692862580467},null,null,{"$f":" H679","v":0},{"$f":" I679","v":0},0,0,0,690.17952417203117,1331.0605109032028,1232.4634360214841,1133.8663611397653,1035.2692862580468,936.67221137632794,838.0751364946093,739.47806161289066,640.88098673117167,542.28391184945292,443.68683696773422,345.08976208601547,246.49268720429674,147.89561232257799,49.298537440859363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Налог на прибыль",null,null,38561.210757006615,null,null,{"$f":" H680","v":0},0,0,0,0,1315.9478834724462,1350.3442978341643,1525.2011820514995,1707.8089782162194,1898.5877129700539,2097.9824632826985,2306.4649771595873,2524.5354055801058,2752.7241535955809,2991.5938590946093,3212.8698003075274,3394.5947446223618,3601.0660198305336,3825.1968960184317,4056.2923829707956,3.929017111659053E-13,4.0547456592321426E-13,4.1844975203275708E-13,4.318401440978054E-13,4.4565902870893512E-13,4.5992011762762111E-13,4.74637561391705E-13,4.8982596335623971E-13,5.0550039418363938E-13,5.2167640679751582E-13,5.383700518150365E-13,5.5559789347311762E-13,5.7337702606425735E-13,5.9172509089831366E-13,6.1066029380705982E-13,6.3020142320888568E-13,6.5036786875157001E-13,6.711796405516203E-13,6.9265738904927213E-13,7.1482242549884894E-13]
[null,"НДФЛ",null,null,266.27740389892415,null,null,0,0,0,0,0,13.298186554638336,13.830114016823872,14.383318577496828,14.958651320596703,15.556997373420572,16.179277268357389,16.826448359091689,17.499506293455358,18.199486545193572,18.927466007001318,19.68456464728137,20.471947233172624,21.290825122499534,22.142458127399514,23.028156452495491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"НДПИ",null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Прочие",null,null,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Итого",null,null,49180.181023486002,null,null,{"$f":" SUM(H860:H864)","v":0},{"$f":" SUM(I860:I864)","v":0},0,0,0,2019.4255941991157,2695.2349227541908,2772.0479366504806,2856.6339906765816,2949.4139966015214,3050.8339519273841,3161.3665620132883,3281.5129734864518,3411.8046268719459,3552.8052369510638,3676.2412019225426,3760.1564539415499,3868.8495321573296,3995.2349664684093,4128.6190768641509,3.929017111659053E-13,4.0547456592321426E-13,4.1844975203275708E-13,4.318401440978054E-13,4.4565902870893512E-13,4.5992011762762111E-13,4.74637561391705E-13,4.8982596335623971E-13,5.0550039418363938E-13,5.2167640679751582E-13,5.383700518150365E-13,5.5559789347311762E-13,5.7337702606425735E-13,5.9172509089831366E-13,6.1066029380705982E-13,6.3020142320888568E-13,6.5036786875157001E-13,6.711796405516203E-13,6.9265738904927213E-13,7.1482242549884894E-13]
[]
["Конец листа"]

{"sheet":"Отчеты","index":9,"n_rows":95,"n_cols":47,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
[null,"Отчетность по проекту (ОДДС, ОПиУ и Баланс)","Лист:",{"$f":" MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1))+1, 255)","v":"Отчеты"},"К содержанию"]
[null,null,"Проверки:",{"$f":" Контроль!$D$2","v":1}]
[]
[null,"Дата начала периода",null,null,null,null,null,{"$f":" IF(G5, G5 + 1, Вводные!$E$11)","v":"2021-01-01"},{"$f":" IF(H5, H5 + 1, Вводные!$E$11)","v":"2022-01-01"},{"$f":" IF(I5, I5 + 1, Вводные!$E$11)","v":"2023-01-01"},{"$f":" IF(J5, J5 + 1, Вводные!$E$11)","v":"2024-01-01"},{"$f":" IF(K5, K5 + 1, Вводные!$E$11)","v":"2025-01-01"},{"$f":" IF(L5, L5 + 1, Вводные!$E$11)","v":"2026-01-01"},{"$f":" IF(M5, M5 + 1, Вводные!$E$11)","v":"2027-01-01"},{"$f":" IF(N5, N5 + 1, Вводные!$E$11)","v":"2028-01-01"},{"$f":" IF(O5, O5 + 1, Вводные!$E$11)","v":"2029-01-01"},{"$f":" IF(P5, P5 + 1, Вводные!$E$11)","v":"2030-01-01"},{"$f":" IF(Q5, Q5 + 1, Вводные!$E$11)","v":"2031-01-01"},{"$f":" IF(R5, R5 + 1, Вводные!$E$11)","v":"2032-01-01"},{"$f":" IF(S5, S5 + 1, Вводные!$E$11)","v":"2033-01-01"},{"$f":" IF(T5, T5 + 1, Вводные!$E$11)","v":"2034-01-01"},{"$f":" IF(U5, U5 + 1, Вводные!$E$11)","v":"2035-01-01"},{"$f":" IF(V5, V5 + 1, Вводные!$E$11)","v":"2036-01-01"},{"$f":" IF(W5, W5 + 1, Вводные!$E$11)","v":"2037-01-01"},{"$f":" IF(X5, X5 + 1, Вводные!$E$11)","v":"2038-01-01"},{"$f":" IF(Y5, Y5 + 1, Вводные!$E$11)","v":"2039-01-01"},{"$f":" IF(Z5, Z5 + 1, Вводные!$E$11)","v":"2040-01-01"},{"$f":" IF(AA5, AA5 + 1, Вводные!$E$11)","v":"2041-01-01"},{"$f":" IF(AB5, AB5 + 1, Вводные!$E$11)","v":"2042-01-01"},{"$f":" IF(AC5, AC5 + 1, Вводные!$E$11)","v":"2043-01-01"},{"$f":" IF(AD5, AD5 + 1, Вводные!$E$11)","v":"2044-01-01"},{"$f":" IF(AE5, AE5 + 1, Вводные!$E$11)","v":"2045-01-01"},{"$f":" IF(AF5, AF5 + 1, Вводные!$E$11)","v":"2046-01-01"},{"$f":" IF(AG5, AG5 + 1, Вводные!$E$11)","v":"2047-01-01"},{"$f":" IF(AH5, AH5 + 1, Вводные!$E$11)","v":"2048-01-01"},{"$f":" IF(AI5, AI5 + 1, Вводные!$E$11)","v":"2049-01-01"},{"$f":" IF(AJ5, AJ5 + 1, Вводные!$E$11)","v":"2050-01-01"},{"$f":" IF(AK5, AK5 + 1, Вводные!$E$11)","v":"2051-01-01"},{"$f":" IF(AL5, AL5 + 1, Вводные!$E$11)","v":"2052-01-01"},{"$f":" IF(AM5, AM5 + 1, Вводные!$E$11)","v":"2053-01-01"},{"$f":" IF(AN5, AN5 + 1, Вводные!$E$11)","v":"2054-01-01"},{"$f":" IF(AO5, AO5 + 1, Вводные!$E$11)","v":"2055-01-01"},{"$f":" IF(AP5, AP5 + 1, Вводные!$E$11)","v":"2056-01-01"},{"$f":" IF(AQ5, AQ5 + 1, Вводные!$E$11)","v":"2057-01-01"},{"$f":" IF(AR5, AR5 + 1, Вводные!$E$11)","v":"2058-01-01"},{"$f":" IF(AS5, AS5 + 1, Вводные!$E$11)","v":"2059-01-01"},{"$f":" IF(AT5, AT5 + 1, Вводные!$E$11)","v":"2060-01-01"}]
[null,"Дата конца периода",null,null,null,null,null,{"$f":" EDATE(H4, Вводные!$E$15) - 1","v":"2021-12-31"},{"$f":" EDATE(I4, Вводные!$E$15) - 1","v":"2022-12-31"},{"$f":" EDATE(J4, Вводные!$E$15) - 1","v":"2023-12-31"},{"$f":" EDATE(K4, Вводные!$E$15) - 1","v":"2024-12-31"},{"$f":" EDATE(L4, Вводные!$E$15) - 1","v":"2025-12-31"},{"$f":" EDATE(M4, Вводные!$E$15) - 1","v":"2026-12-31"},{"$f":" EDATE(N4, Вводные!$E$15) - 1","v":"2027-12-31"},{"$f":" EDATE(O4, Вводные!$E$15) - 1","v":"2028-12-31"},{"$f":" EDATE(P4, Вводные!$E$15) - 1","v":"2029-12-31"},{"$f":" EDATE(Q4, Вводные!$E$15) - 1","v":"2030-12-31"},{"$f":" EDATE(R4, Вводные!$E$15) - 1","v":"2031-12-31"},{"$f":" EDATE(S4, Вводные!$E$15) - 1","v":"2032-12-31"},{"$f":" EDATE(T4, Вводные!$E$15) - 1","v":"2033-12-31"},{"$f":" EDATE(U4, Вводные!$E$15) - 1","v":"2034-12-31"},{"$f":" EDATE(V4, Вводные!$E$15) - 1","v":"2035-12-31"},{"$f":" EDATE(W4, Вводные!$E$15) - 1","v":"2036-12-31"},{"$f":" EDATE(X4, Вводные!$E$15) - 1","v":"2037-12-31"},{"$f":" EDATE(Y4, Вводные!$E$15) - 1","v":"2038-12-31"},{"$f":" EDATE(Z4, Вводные!$E$15) - 1","v":"2039-12-31"},{"$f":" EDATE(AA4, Вводные!$E$15) - 1","v":"2040-12-31"},{"$f":" EDATE(AB4, Вводные!$E$15) - 1","v":"2041-12-31"},{"$f":" EDATE(AC4, Вводные!$E$15) - 1","v":"2042-12-31"},{"$f":" EDATE(AD4, Вводные!$E$15) - 1","v":"2043-12-31"},{"$f":" EDATE(AE4, Вводные!$E$15) - 1","v":"2044-12-31"},{"$f":" EDATE(AF4, Вводные!$E$15) - 1","v":"2045-12-31"},{"$f":" EDATE(AG4, Вводные!$E$15) - 1","v":"2046-12-31"},{"$f":" EDATE(AH4, Вводные!$E$15) - 1","v":"2047-12-31"},{"$f":" EDATE(AI4, Вводные!$E$15) - 1","v":"2048-12-31"},{"$f":" EDATE(AJ4, Вводные!$E$15) - 1","v":"2049-12-31"},{"$f":" EDATE(AK4, Вводные!$E$15) - 1","v":"2050-12-31"},{"$f":" EDATE(AL4, Вводные!$E$15) - 1","v":"2051-12-31"},{"$f":" EDATE(AM4, Вводные!$E$15) - 1","v":"2052-12-31"},{"$f":" EDATE(AN4, Вводные!$E$15) - 1","v":"2053-12-31"},{"$f":" EDATE(AO4, Вводные!$E$15) - 1","v":"2054-12-31"},{"$f":" EDATE(AP4, Вводные!$E$15) - 1","v":"2055-12-31"},{"$f":" EDATE(AQ4, Вводные!$E$15) - 1","v":"2056-12-31"},{"$f":" EDATE(AR4, Вводные!$E$15) - 1","v":"2057-12-31"},{"$f":" EDATE(AS4, Вводные!$E$15) - 1","v":"2058-12-31"},{"$f":" EDATE(AT4, Вводные!$E$15) - 1","v":"2059-12-31"},{"$f":" EDATE(AU4, Вводные!$E$15) - 1","v":"2060-12-31"}]
[null,"Год",null,null,null,null,null,{"$f":" YEAR(H5)","v":2021},{"$f":" YEAR(I5)","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"№ периода",null,"ед. изм.","итог","имя",null,{"$f":" G7 + 1","v":1},{"$f":" H7 + 1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
[{"$f":" MAX(A$1:A8) + 1","v":1},"ОДДС"]
[null,"Доходы",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H10:AU10)","v":1112650.1207552385},null,null,{"$f":" Расчет!H140","v":0},{"$f":" Расчет!I140","v":0},{"$f":" Расчет!J140","v":0},{"$f":" Расчет!K140","v":0},{"$f":" Расчет!L140","v":0},{"$f":" Расчет!M140","v":55566.971358412804},{"$f":" Расчет!N140","v":57789.650212749322},{"$f":" Расчет!O140","v":60101.2362212593},{"$f":" Расчет!P140","v":62505.285670109675},{"$f":" Расчет!Q140","v":65005.497096914063},{"$f":" Расчет!R140","v":67605.716980790618},{"$f":" Расчет!S140","v":70309.945660022247},{"$f":" Расчет!T140","v":73122.343486423139},{"$f":" Расчет!U140","v":76047.237225880061},{"$f":" Расчет!V140","v":79089.126714915285},{"$f":" Расчет!W140","v":82252.69178351188},{"$f":" Расчет!X140","v":85542.799454852371},{"$f":" Расчет!Y140","v":88964.511433046457},{"$f":" Расчет!Z140","v":92523.09189036832},{"$f":" Расчет!AA140","v":96224.015565983078},{"$f":" Расчет!AB140","v":0},{"$f":" Расчет!AC140","v":0},{"$f":" Расчет!AD140","v":0},{"$f":" Расчет!AE140","v":0},{"$f":" Расчет!AF140","v":0},{"$f":" Расчет!AG140","v":0},{"$f":" Расчет!AH140","v":0},{"$f":" Расчет!AI140","v":0},{"$f":" Расчет!AJ140","v":0},{"$f":" Расчет!AK140","v":0},{"$f":" Расчет!AL140","v":0},{"$f":" Расчет!AM140","v":0},{"$f":" Расчет!AN140","v":0},{"$f":" Расчет!AO140","v":0},{"$f":" Расчет!AP140","v":0},{"$f":" Расчет!AQ140","v":0},{"$f":" Расчет!AR140","v":0},{"$f":" Расчет!AS140","v":0},{"$f":" Расчет!AT140","v":0},{"$f":" Расчет!AU140","v":0}]
[null,"Расходы",null,"млн руб.",{"$f":" SUM(H11:AU11)","v":-804572.47481975961},null,null,{"$f":" Расчет!H141","v":0},{"$f":" Расчет!I141","v":0},{"$f":" Расчет!J141","v":0},{"$f":" Расчет!K141","v":0},{"$f":" Расчет!L141","v":0},{"$f":" Расчет!M141","v":-40181.234720695917},{"$f":" Расчет!N141","v":-41788.484109523757},{"$f":" Расчет!O141","v":-43460.023473904708},{"$f":" Расчет!P141","v":-45198.424412860884},{"$f":" Расчет!Q141","v":-47006.361389375335},{"$f":" Расчет!R141","v":-48886.615844950342},{"$f":" Расчет!S141","v":-50842.080478748358},{"$f":" Расчет!T141","v":-52875.763697898306},{"$f":" Расчет!U141","v":-54990.794245814235},{"$f":" Расчет!V141","v":-57190.426015646801},{"$f":" Расчет!W141","v":-59478.043056272683},{"$f":" Расчет!X141","v":-61857.164778523591},{"$f":" Расчет!Y141","v":-64331.451369664537},{"$f":" Расчет!Z141","v":-66904.70942445111},{"$f":" Расчет!AA141","v":-69580.897801429164},{"$f":" Расчет!AB141","v":0},{"$f":" Расчет!AC141","v":0},{"$f":" Расчет!AD141","v":0},{"$f":" Расчет!AE141","v":0},{"$f":" Расчет!AF141","v":0},{"$f":" Расчет!AG141","v":0},{"$f":" Расчет!AH141","v":0},{"$f":" Расчет!AI141","v":0},{"$f":" Расчет!AJ141","v":0},{"$f":" Расчет!AK141","v":0},{"$f":" Расчет!AL141","v":0},{"$f":" Расчет!AM141","v":0},{"$f":" Расчет!AN141","v":0},{"$f":" Расчет!AO141","v":0},{"$f":" Расчет!AP141","v":0},{"$f":" Расчет!AQ141","v":0},{"$f":" Расчет!AR141","v":0},{"$f":" Расчет!AS141","v":0},{"$f":" Расчет!AT141","v":0},{"$f":" Расчет!AU141","v":0}]
[null,"Оборотный капитал",null,"млн руб.",-3.637978807091713E-12,null,null,{"$f":" Расчет!H160","v":0},{"$f":" Расчет!I160","v":0},{"$f":" Расчет!J160","v":0},{"$f":" Расчет!K160","v":0},{"$f":" Расчет!L160","v":0},{"$f":" Расчет!M160","v":-6091.2264885910427},{"$f":" Расчет!N160","v":-243.64905954364349},{"$f":" Расчет!O160","v":-235.39428266292953},{"$f":" Расчет!P160","v":-281.53156206486256},{"$f":" Расчет!Q160","v":-274.07205571449958},{"$f":" Расчет!R160","v":-285.03493794307815},{"$f":" Расчет!S160","v":-275.37801654828536},{"$f":" Расчет!T160","v":-329.35210779175122},{"$f":" Расчет!U160","v":-320.62554043440196},{"$f":" Расчет!V160","v":-333.45056205178389},{"$f":" Расчет!W160","v":-322.1533298948334},{"$f":" Расчет!X160","v":-385.29538255422085},{"$f":" Расчет!Y160","v":-375.08653303181381},{"$f":" Расчет!Z160","v":-390.08999435308669},{"$f":" Расчет!AA160","v":10142.33985318023},{"$f":" Расчет!AB160","v":0},{"$f":" Расчет!AC160","v":0},{"$f":" Расчет!AD160","v":0},{"$f":" Расчет!AE160","v":0},{"$f":" Расчет!AF160","v":0},{"$f":" Расчет!AG160","v":0},{"$f":" Расчет!AH160","v":0},{"$f":" Расчет!AI160","v":0},{"$f":" Расчет!AJ160","v":0},{"$f":" Расчет!AK160","v":0},{"$f":" Расчет!AL160","v":0},{"$f":" Расчет!AM160","v":0},{"$f":" Расчет!AN160","v":0},{"$f":" Расчет!AO160","v":0},{"$f":" Расчет!AP160","v":0},{"$f":" Расчет!AQ160","v":0},{"$f":" Расчет!AR160","v":0},{"$f":" Расчет!AS160","v":0},{"$f":" Расчет!AT160","v":0},{"$f":" Расчет!AU160","v":0}]
[null,"Процент по старшему долгу",null,"млн руб.",-17056.882185552673,null,null,{"$f":" - Расчет!H267","v":0},{"$f":" - Расчет!I267","v":0},{"$f":" - Расчет!J267","v":0},{"$f":" - Расчет!K267","v":0},{"$f":" - Расчет!L267","v":0},{"$f":" - Расчет!M267","v":-2903.0503168016339},{"$f":" - Расчет!N267","v":-2686.5076046806976},{"$f":" - Расчет!O267","v":-2453.7241891506915},{"$f":" - Расчет!P267","v":-2203.482017455935},{"$f":" - Расчет!Q267","v":-1934.4716828840719},{"$f":" - Расчет!R267","v":-1645.2855732193195},{"$f":" - Расчет!S267","v":-1334.4105053297108},{"$f":" - Расчет!T267","v":-1000.2198073483817},{"$f":" - Расчет!U267","v":-640.9648070184528},{"$f":" - Расчет!V267","v":-254.76568166377939},{"$f":" - Расчет!W267","v":0},{"$f":" - Расчет!X267","v":0},{"$f":" - Расчет!Y267","v":0},{"$f":" - Расчет!Z267","v":0},{"$f":" - Расчет!AA267","v":0},{"$f":" - Расчет!AB267","v":0},{"$f":" - Расчет!AC267","v":0},{"$f":" - Расчет!AD267","v":0},{"$f":" - Расчет!AE267","v":0},{"$f":" - Расчет!AF267","v":0},{"$f":" - Расчет!AG267","v":0},{"$f":" - Расчет!AH267","v":0},{"$f":" - Расчет!AI267","v":0},{"$f":" - Расчет!AJ267","v":0},{"$f":" - Расчет!AK267","v":0},{"$f":" - Расчет!AL267","v":0},{"$f":" - Расчет!AM267","v":0},{"$f":" - Расчет!AN267","v":0},{"$f":" - Расчет!AO267","v":0},{"$f":" - Расчет!AP267","v":0},{"$f":" - Расчет!AQ267","v":0},{"$f":" - Расчет!AR267","v":0},{"$f":" - Расчет!AS267","v":0},{"$f":" - Расчет!AT267","v":0},{"$f":" - Расчет!AU267","v":0}]
[null,"Процент по кассовым остаткам",null,"млн руб.",{"$f":" SUM(H14:AU14)","v":786.15609113569008},null,null,{"$f":" Расчет!H491","v":0},{"$f":" Расчет!I491","v":0},{"$f":" Расчет!J491","v":0},{"$f":" Расчет!K491","v":0},{"$f":" Расчет!L491","v":0},{"$f":" Расчет!M491","v":0},{"$f":" Расчет!N491","v":0},{"$f":" Расчет!O491","v":0},{"$f":" Расчет!P491","v":0},{"$f":" Расчет!Q491","v":0},{"$f":" Расчет!R491","v":0},{"$f":" Расчет!S491","v":0},{"$f":" Расчет!T491","v":0},{"$f":" Расчет!U491","v":0},{"$f":" Расчет!V491","v":0},{"$f":" Расчет!W491","v":0},{"$f":" Расчет!X491","v":0},{"$f":" Расчет!Y491","v":101.04017811053689},{"$f":" Расчет!Z491","v":262.2922350707517},{"$f":" Расчет!AA491","v":422.82367795434163},{"$f":" Расчет!AB491","v":2.1827872842550297E-12},{"$f":" Расчет!AC491","v":2.2526364773511906E-12},{"$f":" Расчет!AD491","v":2.3247208446264287E-12},{"$f":" Расчет!AE491","v":2.3991119116544746E-12},{"$f":" Расчет!AF491","v":2.4758834928274177E-12},{"$f":" Расчет!AG491","v":2.5551117645978954E-12},{"$f":" Расчет!AH491","v":2.6368753410650282E-12},{"$f":" Расчет!AI491","v":2.7212553519791094E-12},{"$f":" Расчет!AJ491","v":2.8083355232424411E-12},{"$f":" Расчет!AK491","v":2.8982022599861993E-12},{"$f":" Расчет!AL491","v":2.9909447323057582E-12},{"$f":" Расчет!AM491","v":3.0866549637395427E-12},{"$f":" Расчет!AN491","v":3.185427922579208E-12},{"$f":" Расчет!AO491","v":3.2873616161017431E-12},{"$f":" Расчет!AP491","v":3.392557187816999E-12},{"$f":" Расчет!AQ491","v":3.5011190178271431E-12},{"$f":" Расчет!AR491","v":3.6131548263976115E-12},{"$f":" Расчет!AS491","v":3.7287757808423352E-12},{"$f":" Расчет!AT491","v":3.8480966058292902E-12},{"$f":" Расчет!AU491","v":3.9712356972158275E-12}]
[null,"Налог на имущество",null,"млн руб.",-10352.692862580467,null,null,{"$f":" - Расчет!H658","v":0},{"$f":" - Расчет!I658","v":0},{"$f":" - Расчет!J658","v":0},{"$f":" - Расчет!K658","v":0},{"$f":" - Расчет!L658","v":0},{"$f":" - Расчет!M658","v":-690.17952417203117},{"$f":" - Расчет!N658","v":-1331.0605109032028},{"$f":" - Расчет!O658","v":-1232.4634360214841},{"$f":" - Расчет!P658","v":-1133.8663611397653},{"$f":" - Расчет!Q658","v":-1035.2692862580468},{"$f":" - Расчет!R658","v":-936.67221137632794},{"$f":" - Расчет!S658","v":-838.0751364946093},{"$f":" - Расчет!T658","v":-739.47806161289066},{"$f":" - Расчет!U658","v":-640.88098673117167},{"$f":" - Расчет!V658","v":-542.28391184945292},{"$f":" - Расчет!W658","v":-443.68683696773422},{"$f":" - Расчет!X658","v":-345.08976208601547},{"$f":" - Расчет!Y658","v":-246.49268720429674},{"$f":" - Расчет!Z658","v":-147.89561232257799},{"$f":" - Расчет!AA658","v":-49.298537440859363},{"$f":" - Расчет!AB658","v":0},{"$f":" - Расчет!AC658","v":0},{"$f":" - Расчет!AD658","v":0},{"$f":" - Расчет!AE658","v":0},{"$f":" - Расчет!AF658","v":0},{"$f":" - Расчет!AG658","v":0},{"$f":" - Расчет!AH658","v":0},{"$f":" - Расчет!AI658","v":0},{"$f":" - Расчет!AJ658","v":0},{"$f":" - Расчет!AK658","v":0},{"$f":" - Расчет!AL658","v":0},{"$f":" - Расчет!AM658","v":0},{"$f":" - Расчет!AN658","v":0},{"$f":" - Расчет!AO658","v":0},{"$f":" - Расчет!AP658","v":0},{"$f":" - Расчет!AQ658","v":0},{"$f":" - Расчет!AR658","v":0},{"$f":" - Расчет!AS658","v":0},{"$f":" - Расчет!AT658","v":0},{"$f":" - Расчет!AU658","v":0}]
[null,"Налог на прибыль",null,"млн руб.",-42845.789730007345,null,null,{"$f":" - Расчет!H514","v":0},{"$f":" - Расчет!I514","v":0},{"$f":" - Расчет!J514","v":0},{"$f":" - Расчет!K514","v":0},{"$f":" - Расчет!L514","v":0},{"$f":" - Расчет!M514","v":-1462.1643149693846},{"$f":" - Расчет!N514","v":-1500.3825531490713},{"$f":" - Расчет!O514","v":-1694.6679800572217},{"$f":" - Расчет!P514","v":-1897.5655313513546},{"$f":" - Расчет!Q514","v":-2109.5419033000599},{"$f":" - Расчет!R514","v":-2331.0916258696648},{"$f":" - Расчет!S514","v":-2562.7388635106522},{"$f":" - Расчет!T514","v":-2805.0393395334509},{"$f":" - Расчет!U514","v":-3058.5823928839786},{"$f":" - Расчет!V514","v":-3323.9931767717881},{"$f":" - Расчет!W514","v":-3569.8553336750306},{"$f":" - Расчет!X514","v":-3771.7719384692905},{"$f":" - Расчет!Y514","v":-4001.1844664783707},{"$f":" - Расчет!Z514","v":-4250.218773353813},{"$f":" - Расчет!AA514","v":-4506.9915366342175},{"$f":" - Расчет!AB514","v":-4.3655745685100589E-13},{"$f":" - Расчет!AC514","v":-4.5052729547023806E-13},{"$f":" - Расчет!AD514","v":-4.6494416892528567E-13},{"$f":" - Расчет!AE514","v":-4.7982238233089487E-13},{"$f":" - Расчет!AF514","v":-4.9517669856548346E-13},{"$f":" - Расчет!AG514","v":-5.1102235291957903E-13},{"$f":" - Расчет!AH514","v":-5.273750682130056E-13},{"$f":" - Расчет!AI514","v":-5.4425107039582188E-13},{"$f":" - Расчет!AJ514","v":-5.6166710464848818E-13},{"$f":" - Расчет!AK514","v":-5.7964045199723981E-13},{"$f":" - Расчет!AL514","v":-5.981889464611516E-13},{"$f":" - Расчет!AM514","v":-6.1733099274790848E-13},{"$f":" - Расчет!AN514","v":-6.3708558451584158E-13},{"$f":" - Расчет!AO514","v":-6.5747232322034853E-13},{"$f":" - Расчет!AP514","v":-6.785114375633997E-13},{"$f":" - Расчет!AQ514","v":-7.0022380356542853E-13},{"$f":" - Расчет!AR514","v":-7.2263096527952221E-13},{"$f":" - Расчет!AS514","v":-7.4575515616846695E-13},{"$f":" - Расчет!AT514","v":-7.6961932116585794E-13},{"$f":" - Расчет!AU514","v":-7.9424713944316544E-13}]
[null,"Прочие платежи",null,"млн руб.",{"$f":" SUM(H17:AU17)","v":0},null,null,{"$f":" Расчет!H650","v":-138.41377535619705},{"$f":" Расчет!I650","v":-362.60314614955576},{"$f":" Расчет!J650","v":-130.90399566150279},{"$f":" Расчет!K650","v":-284.79276311584681},{"$f":" Расчет!L650","v":65.354344413359399},{"$f":" Расчет!M650","v":-371.43235041415414},{"$f":" Расчет!N650","v":-48.911667451355697},{"$f":" Расчет!O650","v":-47.254550849179395},{"$f":" Расчет!P650","v":-56.516442815616301},{"$f":" Расчет!Q650","v":-55.01897389600208},{"$f":" Расчет!R650","v":-57.219732851843673},{"$f":" Расчет!S650","v":-55.281140809865974},{"$f":" Расчет!T650","v":-66.116244408603961},{"$f":" Расчет!U650","v":-64.364417574653544},{"$f":" Расчет!V650","v":-66.938994277638812},{"$f":" Расчет!W650","v":-64.67111578299091},{"$f":" Расчет!X650","v":-77.346654476452841},{"$f":" Расчет!Y650","v":-75.29726485912488},{"$f":" Расчет!Z650","v":-78.30915545348762},{"$f":" Расчет!AA650","v":2036.0380417907127},{"$f":" Расчет!AB650","v":0},{"$f":" Расчет!AC650","v":0},{"$f":" Расчет!AD650","v":0},{"$f":" Расчет!AE650","v":0},{"$f":" Расчет!AF650","v":0},{"$f":" Расчет!AG650","v":0},{"$f":" Расчет!AH650","v":0},{"$f":" Расчет!AI650","v":0},{"$f":" Расчет!AJ650","v":0},{"$f":" Расчет!AK650","v":0},{"$f":" Расчет!AL650","v":0},{"$f":" Расчет!AM650","v":0},{"$f":" Расчет!AN650","v":0},{"$f":" Расчет!AO650","v":0},{"$f":" Расчет!AP650","v":0},{"$f":" Расчет!AQ650","v":0},{"$f":" Расчет!AR650","v":0},{"$f":" Расчет!AS650","v":0},{"$f":" Расчет!AT650","v":0},{"$f":" Расчет!AU650","v":0}]
[null,"Денежный поток от операционной деятельности",null,"млн руб.",238608.43724847405,null,null,{"$f":" SUM(H10:H17)","v":-138.41377535619705},{"$f":" SUM(I10:I17)","v":-362.60314614955576},-130.90399566150279,-284.79276311584681,65.354344413359399,3867.6836427686412,10190.654707497595,10977.708308613088,11733.899342421257,12590.761805486049,13463.797054580042,14401.981518580767,15306.374227829754,16331.024835423168,17377.268372654042,18374.282110918604,19106.130938742801,20036.039289918852,21014.161165505,34688.029263404125,1.7462298274040238E-12,1.8021091818809526E-12,1.8597766757011431E-12,1.9192895293235795E-12,1.9807067942619342E-12,2.0440894116783165E-12,2.1095002728520224E-12,2.1770042815832875E-12,2.2466684185939527E-12,2.3185618079889596E-12,2.3927557858446064E-12,2.4693239709916343E-12,2.5483423380633663E-12,2.6298892928813945E-12,2.7140457502535992E-12,2.8008952142617145E-12,2.8905238611180893E-12,2.9830206246738682E-12,3.0784772846634322E-12,3.1769885577726621E-12]
[]
[null,"Капитальные затраты периода строительства",null,{"$f":" smu","v":"млн руб."},-67225.27832844459,null,null,{"$f":" - Расчет!H115","v":-3147.5557384506697},{"$f":" - Расчет!I115","v":-10463.889524025803},{"$f":" - Расчет!J115","v":-13592.996115286876},{"$f":" - Расчет!K115","v":-20469.095929659703},{"$f":" - Расчет!L115","v":-19551.741021021542},{"$f":" - Расчет!M115","v":0},{"$f":" - Расчет!N115","v":0},{"$f":" - Расчет!O115","v":0},{"$f":" - Расчет!P115","v":0},{"$f":" - Расчет!Q115","v":0},{"$f":" - Расчет!R115","v":0},{"$f":" - Расчет!S115","v":0},{"$f":" - Расчет!T115","v":0},{"$f":" - Расчет!U115","v":0},{"$f":" - Расчет!V115","v":0},{"$f":" - Расчет!W115","v":0},{"$f":" - Расчет!X115","v":0},{"$f":" - Расчет!Y115","v":0},{"$f":" - Расчет!Z115","v":0},{"$f":" - Расчет!AA115","v":0},{"$f":" - Расчет!AB115","v":0},{"$f":" - Расчет!AC115","v":0},{"$f":" - Расчет!AD115","v":0},{"$f":" - Расчет!AE115","v":0},{"$f":" - Расчет!AF115","v":0},{"$f":" - Расчет!AG115","v":0},{"$f":" - Расчет!AH115","v":0},{"$f":" - Расчет!AI115","v":0},{"$f":" - Расчет!AJ115","v":0},{"$f":" - Расчет!AK115","v":0},{"$f":" - Расчет!AL115","v":0},{"$f":" - Расчет!AM115","v":0},{"$f":" - Расчет!AN115","v":0},{"$f":" - Расчет!AO115","v":0},{"$f":" - Расчет!AP115","v":0},{"$f":" - Расчет!AQ115","v":0},{"$f":" - Расчет!AR115","v":0},{"$f":" - Расчет!AS115","v":0},{"$f":" - Расчет!AT115","v":0},{"$f":" - Расчет!AU115","v":0}]
[null,"Капитальные затраты периода эксплуатации",null,{"$f":" smu","v":"млн руб."},0]
[null,"Проценты полученные",null,{"$f":" smu","v":"млн руб."},0]
[null,"Денежный поток от инвестиционной деятельности",null,{"$f":" smu","v":"млн руб."},-67225.27832844459,null,null,{"$f":" SUM(H20:H22)","v":-3147.5557384506697},{"$f":" SUM(I20:I22)","v":-10463.889524025803},-13592.996115286876,-20469.095929659703,-19551.741021021542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Выборка долгосрочного долга (очищ. от комисс. и кап. проц.)",null,{"$f":" smu","v":"млн руб."},34743.187313015827,null,null,{"$f":" Расчет!H227 - Расчет!H415","v":1587.7799480114315},{"$f":" Расчет!I227 - Расчет!I415","v":6031.6518109735098},{"$f":" Расчет!J227 - Расчет!J415","v":7253.6630799196391},{"$f":" Расчет!K227 - Расчет!K415","v":10737.977099046209},{"$f":" Расчет!L227 - Расчет!L415","v":9132.1153750650374},{"$f":" Расчет!M227 - Расчет!M415","v":0},{"$f":" Расчет!N227 - Расчет!N415","v":0},{"$f":" Расчет!O227 - Расчет!O415","v":0},{"$f":" Расчет!P227 - Расчет!P415","v":0},{"$f":" Расчет!Q227 - Расчет!Q415","v":0},{"$f":" Расчет!R227 - Расчет!R415","v":0},{"$f":" Расчет!S227 - Расчет!S415","v":0},{"$f":" Расчет!T227 - Расчет!T415","v":0},{"$f":" Расчет!U227 - Расчет!U415","v":0},{"$f":" Расчет!V227 - Расчет!V415","v":0},{"$f":" Расчет!W227 - Расчет!W415","v":0},{"$f":" Расчет!X227 - Расчет!X415","v":0},{"$f":" Расчет!Y227 - Расчет!Y415","v":0},{"$f":" Расчет!Z227 - Расчет!Z415","v":0},{"$f":" Расчет!AA227 - Расчет!AA415","v":0},{"$f":" Расчет!AB227 - Расчет!AB415","v":0},{"$f":" Расчет!AC227 - Расчет!AC415","v":0},{"$f":" Расчет!AD227 - Расчет!AD415","v":0},{"$f":" Расчет!AE227 - Расчет!AE415","v":0},{"$f":" Расчет!AF227 - Расчет!AF415","v":0},{"$f":" Расчет!AG227 - Расчет!AG415","v":0},{"$f":" Расчет!AH227 - Расчет!AH415","v":0},{"$f":" Расчет!AI227 - Расчет!AI415","v":0},{"$f":" Расчет!AJ227 - Расчет!AJ415","v":0},{"$f":" Расчет!AK227 - Расчет!AK415","v":0},{"$f":" Расчет!AL227 - Расчет!AL415","v":0},{"$f":" Расчет!AM227 - Расчет!AM415","v":0},{"$f":" Расчет!AN227 - Расчет!AN415","v":0},{"$f":" Расчет!AO227 - Расчет!AO415","v":0},{"$f":" Расчет!AP227 - Расчет!AP415","v":0},{"$f":" Расчет!AQ227 - Расчет!AQ415","v":0},{"$f":" Расчет!AR227 - Расчет!AR415","v":0},{"$f":" Расчет!AS227 - Расчет!AS415","v":0},{"$f":" Расчет!AT227 - Расчет!AT415","v":0},{"$f":" Расчет!AU227 - Расчет!AU415","v":0}]
[null,"Долг, покрывающий комиссию",null,"млн руб.",505.94309515261097,null,null,{"$f":" Расчет!H415","v":305.44713346301137},{"$f":" Расчет!I415","v":76.132777790185713},{"$f":" Расчет!J415","v":61.953366335494557},{"$f":" Расчет!K415","v":41.741684032733872},{"$f":" Расчет!L415","v":20.668133531185426},{"$f":" Расчет!M415","v":0},{"$f":" Расчет!N415","v":0},{"$f":" Расчет!O415","v":0},{"$f":" Расчет!P415","v":0},{"$f":" Расчет!Q415","v":0},{"$f":" Расчет!R415","v":0},{"$f":" Расчет!S415","v":0},{"$f":" Расчет!T415","v":0},{"$f":" Расчет!U415","v":0},{"$f":" Расчет!V415","v":0},{"$f":" Расчет!W415","v":0},{"$f":" Расчет!X415","v":0},{"$f":" Расчет!Y415","v":0},{"$f":" Расчет!Z415","v":0},{"$f":" Расчет!AA415","v":0},{"$f":" Расчет!AB415","v":0},{"$f":" Расчет!AC415","v":0},{"$f":" Расчет!AD415","v":0},{"$f":" Расчет!AE415","v":0},{"$f":" Расчет!AF415","v":0},{"$f":" Расчет!AG415","v":0},{"$f":" Расчет!AH415","v":0},{"$f":" Расчет!AI415","v":0},{"$f":" Расчет!AJ415","v":0},{"$f":" Расчет!AK415","v":0},{"$f":" Расчет!AL415","v":0},{"$f":" Расчет!AM415","v":0},{"$f":" Расчет!AN415","v":0},{"$f":" Расчет!AO415","v":0},{"$f":" Расчет!AP415","v":0},{"$f":" Расчет!AQ415","v":0},{"$f":" Расчет!AR415","v":0},{"$f":" Расчет!AS415","v":0},{"$f":" Расчет!AT415","v":0},{"$f":" Расчет!AU415","v":0}]
[null,"Долг, покрывающий кап. проценты",null,"млн руб.",5596.852190420158,null,null,{"$f":" Расчет!H212","v":78.354626809677086},{"$f":" Расчет!I212","v":388.11101334151647},{"$f":" Расчет!J212","v":918.72362031389173},{"$f":" Расчет!K212","v":1672.6144325863877},{"$f":" Расчет!L212","v":2539.0484973686853},{"$f":" Расчет!M212","v":0},{"$f":" Расчет!N212","v":0},{"$f":" Расчет!O212","v":0},{"$f":" Расчет!P212","v":0},{"$f":" Расчет!Q212","v":0},{"$f":" Расчет!R212","v":0},{"$f":" Расчет!S212","v":0},{"$f":" Расчет!T212","v":0},{"$f":" Расчет!U212","v":0},{"$f":" Расчет!V212","v":0},{"$f":" Расчет!W212","v":0},{"$f":" Расчет!X212","v":0},{"$f":" Расчет!Y212","v":0},{"$f":" Расчет!Z212","v":0},{"$f":" Расчет!AA212","v":0},{"$f":" Расчет!AB212","v":0},{"$f":" Расчет!AC212","v":0},{"$f":" Расчет!AD212","v":0},{"$f":" Расчет!AE212","v":0},{"$f":" Расчет!AF212","v":0},{"$f":" Расчет!AG212","v":0},{"$f":" Расчет!AH212","v":0},{"$f":" Расчет!AI212","v":0},{"$f":" Расчет!AJ212","v":0},{"$f":" Расчет!AK212","v":0},{"$f":" Расчет!AL212","v":0},{"$f":" Расчет!AM212","v":0},{"$f":" Расчет!AN212","v":0},{"$f":" Расчет!AO212","v":0},{"$f":" Расчет!AP212","v":0},{"$f":" Расчет!AQ212","v":0},{"$f":" Расчет!AR212","v":0},{"$f":" Расчет!AS212","v":0},{"$f":" Расчет!AT212","v":0},{"$f":" Расчет!AU212","v":0}]
[null,"Погашение долгосрочного долга",null,"млн руб.",-40845.982598588569,null,null,{"$f":" Расчет!H213","v":0},{"$f":" Расчет!I213","v":0},{"$f":" Расчет!J213","v":0},{"$f":" Расчет!K213","v":0},{"$f":" Расчет!L213","v":0},{"$f":" Расчет!M213","v":-2887.2361616124927},{"$f":" Расчет!N213","v":-3103.7788737334281},{"$f":" Расчет!O213","v":-3336.5622892634333},{"$f":" Расчет!P213","v":-3586.8044609581893},{"$f":" Расчет!Q213","v":-3855.8147955300524},{"$f":" Расчет!R213","v":-4145.0009051948045},{"$f":" Расчет!S213","v":-4455.8759730844131},{"$f":" Расчет!T213","v":-4790.0666710657424},{"$f":" Расчет!U213","v":-5149.3216713956708},{"$f":" Расчет!V213","v":-5535.5207967503447},{"$f":" Расчет!W213","v":0},{"$f":" Расчет!X213","v":0},{"$f":" Расчет!Y213","v":0},{"$f":" Расчет!Z213","v":0},{"$f":" Расчет!AA213","v":0},{"$f":" Расчет!AB213","v":0},{"$f":" Расчет!AC213","v":0},{"$f":" Расчет!AD213","v":0},{"$f":" Расчет!AE213","v":0},{"$f":" Расчет!AF213","v":0},{"$f":" Расчет!AG213","v":0},{"$f":" Расчет!AH213","v":0},{"$f":" Расчет!AI213","v":0},{"$f":" Расчет!AJ213","v":0},{"$f":" Расчет!AK213","v":0},{"$f":" Расчет!AL213","v":0},{"$f":" Расчет!AM213","v":0},{"$f":" Расчет!AN213","v":0},{"$f":" Расчет!AO213","v":0},{"$f":" Расчет!AP213","v":0},{"$f":" Расчет!AQ213","v":0},{"$f":" Расчет!AR213","v":0},{"$f":" Расчет!AS213","v":0},{"$f":" Расчет!AT213","v":0},{"$f":" Расчет!AU213","v":0}]
[null,"Взнос в акционерный капитал",null,"млн руб.",27230.655065725732,null,null,{"$f":" Расчет!H786","v":1314.3878055227469},{"$f":" Расчет!I786","v":4330.5970680701421},{"$f":" Расчет!J786","v":5489.560044379351},{"$f":" Расчет!K786","v":8301.5554771102215},{"$f":" Расчет!L786","v":7794.5546706432733},{"$f":" Расчет!M786","v":0},{"$f":" Расчет!N786","v":0},{"$f":" Расчет!O786","v":0},{"$f":" Расчет!P786","v":0},{"$f":" Расчет!Q786","v":0},{"$f":" Расчет!R786","v":0},{"$f":" Расчет!S786","v":0},{"$f":" Расчет!T786","v":0},{"$f":" Расчет!U786","v":0},{"$f":" Расчет!V786","v":0},{"$f":" Расчет!W786","v":0},{"$f":" Расчет!X786","v":0},{"$f":" Расчет!Y786","v":0},{"$f":" Расчет!Z786","v":0},{"$f":" Расчет!AA786","v":0},{"$f":" Расчет!AB786","v":0},{"$f":" Расчет!AC786","v":0},{"$f":" Расчет!AD786","v":0},{"$f":" Расчет!AE786","v":0},{"$f":" Расчет!AF786","v":0},{"$f":" Расчет!AG786","v":0},{"$f":" Расчет!AH786","v":0},{"$f":" Расчет!AI786","v":0},{"$f":" Расчет!AJ786","v":0},{"$f":" Расчет!AK786","v":0},{"$f":" Расчет!AL786","v":0},{"$f":" Расчет!AM786","v":0},{"$f":" Расчет!AN786","v":0},{"$f":" Расчет!AO786","v":0},{"$f":" Расчет!AP786","v":0},{"$f":" Расчет!AQ786","v":0},{"$f":" Расчет!AR786","v":0},{"$f":" Расчет!AS786","v":0},{"$f":" Расчет!AT786","v":0},{"$f":" Расчет!AU786","v":0}]
[null,"Дивиденды уплаченные",null,"млн руб.",-171383.15892002941,null,null,{"$f":" Расчет!H792","v":0},{"$f":" Расчет!I792","v":0},{"$f":" Расчет!J792","v":0},{"$f":" Расчет!K792","v":0},{"$f":" Расчет!L792","v":0},{"$f":" Расчет!M792","v":-980.44748115614766},{"$f":" Расчет!N792","v":-7086.8758337641666},{"$f":" Расчет!O792","v":-7641.146019349655},{"$f":" Расчет!P792","v":-8147.0948814630674},{"$f":" Расчет!Q792","v":-8734.9470099559931},{"$f":" Расчет!R792","v":-9318.7961493852345},{"$f":" Расчет!S792","v":-9946.1055454963534},{"$f":" Расчет!T792","v":-10516.307556764012},{"$f":" Расчет!U792","v":-11181.703164027498},{"$f":" Расчет!V792","v":-11841.747575903693},{"$f":" Расчет!W792","v":-18374.282110918604},{"$f":" Расчет!X792","v":-16580.126485979381},{"$f":" Расчет!Y792","v":-16004.737865913485},{"$f":" Расчет!Z792","v":-17000.875093415256},{"$f":" Расчет!AA792","v":-18027.966146536874},{"$f":" Расчет!AB792","v":0},{"$f":" Расчет!AC792","v":0},{"$f":" Расчет!AD792","v":0},{"$f":" Расчет!AE792","v":0},{"$f":" Расчет!AF792","v":0},{"$f":" Расчет!AG792","v":0},{"$f":" Расчет!AH792","v":0},{"$f":" Расчет!AI792","v":0},{"$f":" Расчет!AJ792","v":0},{"$f":" Расчет!AK792","v":0},{"$f":" Расчет!AL792","v":0},{"$f":" Расчет!AM792","v":0},{"$f":" Расчет!AN792","v":0},{"$f":" Расчет!AO792","v":0},{"$f":" Расчет!AP792","v":0},{"$f":" Расчет!AQ792","v":0},{"$f":" Расчет!AR792","v":0},{"$f":" Расчет!AS792","v":0},{"$f":" Расчет!AT792","v":0},{"$f":" Расчет!AU792","v":0}]
[null,"Возврат акционерного капитала",null,"млн руб.",-27230.655065725732,null,null,{"$f":" Расчет!H793","v":0},{"$f":" Расчет!I793","v":0},{"$f":" Расчет!J793","v":0},{"$f":" Расчет!K793","v":0},{"$f":" Расчет!L793","v":0},{"$f":" Расчет!M793","v":0},{"$f":" Расчет!N793","v":0},{"$f":" Расчет!O793","v":0},{"$f":" Расчет!P793","v":0},{"$f":" Расчет!Q793","v":0},{"$f":" Расчет!R793","v":0},{"$f":" Расчет!S793","v":0},{"$f":" Расчет!T793","v":0},{"$f":" Расчет!U793","v":0},{"$f":" Расчет!V793","v":0},{"$f":" Расчет!W793","v":0},{"$f":" Расчет!X793","v":0},{"$f":" Расчет!Y793","v":0},{"$f":" Расчет!Z793","v":0},{"$f":" Расчет!AA793","v":-27230.655065725732},{"$f":" Расчет!AB793","v":0},{"$f":" Расчет!AC793","v":0},{"$f":" Расчет!AD793","v":0},{"$f":" Расчет!AE793","v":0},{"$f":" Расчет!AF793","v":0},{"$f":" Расчет!AG793","v":0},{"$f":" Расчет!AH793","v":0},{"$f":" Расчет!AI793","v":0},{"$f":" Расчет!AJ793","v":0},{"$f":" Расчет!AK793","v":0},{"$f":" Расчет!AL793","v":0},{"$f":" Расчет!AM793","v":0},{"$f":" Расчет!AN793","v":0},{"$f":" Расчет!AO793","v":0},{"$f":" Расчет!AP793","v":0},{"$f":" Расчет!AQ793","v":0},{"$f":" Расчет!AR793","v":0},{"$f":" Расчет!AS793","v":0},{"$f":" Расчет!AT793","v":0},{"$f":" Расчет!AU793","v":0}]
[null,"Субсидии из федерального бюджета",null,"млн руб.",0,null,null,{"$f":" - Расчет!H717","v":0},{"$f":" - Расчет!I717","v":0},{"$f":" - Расчет!J717","v":0},{"$f":" - Расчет!K717","v":0},{"$f":" - Расчет!L717","v":0},{"$f":" - Расчет!M717","v":0},{"$f":" - Расчет!N717","v":0},{"$f":" - Расчет!O717","v":0},{"$f":" - Расчет!P717","v":0},{"$f":" - Расчет!Q717","v":0},{"$f":" - Расчет!R717","v":0},{"$f":" - Расчет!S717","v":0},{"$f":" - Расчет!T717","v":0},{"$f":" - Расчет!U717","v":0},{"$f":" - Расчет!V717","v":0},{"$f":" - Расчет!W717","v":0},{"$f":" - Расчет!X717","v":0},{"$f":" - Расчет!Y717","v":0},{"$f":" - Расчет!Z717","v":0},{"$f":" - Расчет!AA717","v":0},{"$f":" - Расчет!AB717","v":0},{"$f":" - Расчет!AC717","v":0},{"$f":" - Расчет!AD717","v":0},{"$f":" - Расчет!AE717","v":0},{"$f":" - Расчет!AF717","v":0},{"$f":" - Расчет!AG717","v":0},{"$f":" - Расчет!AH717","v":0},{"$f":" - Расчет!AI717","v":0},{"$f":" - Расчет!AJ717","v":0},{"$f":" - Расчет!AK717","v":0},{"$f":" - Расчет!AL717","v":0},{"$f":" - Расчет!AM717","v":0},{"$f":" - Расчет!AN717","v":0},{"$f":" - Расчет!AO717","v":0},{"$f":" - Расчет!AP717","v":0},{"$f":" - Расчет!AQ717","v":0},{"$f":" - Расчет!AR717","v":0},{"$f":" - Расчет!AS717","v":0},{"$f":" - Расчет!AT717","v":0},{"$f":" - Расчет!AU717","v":0}]
[null,"Субсидии из регионального бюджета",null,"млн руб.",0,null,null,{"$f":" - Расчет!H730","v":0},{"$f":" - Расчет!I730","v":0},{"$f":" - Расчет!J730","v":0},{"$f":" - Расчет!K730","v":0},{"$f":" - Расчет!L730","v":0},{"$f":" - Расчет!M730","v":0},{"$f":" - Расчет!N730","v":0},{"$f":" - Расчет!O730","v":0},{"$f":" - Расчет!P730","v":0},{"$f":" - Расчет!Q730","v":0},{"$f":" - Расчет!R730","v":0},{"$f":" - Расчет!S730","v":0},{"$f":" - Расчет!T730","v":0},{"$f":" - Расчет!U730","v":0},{"$f":" - Расчет!V730","v":0},{"$f":" - Расчет!W730","v":0},{"$f":" - Расчет!X730","v":0},{"$f":" - Расчет!Y730","v":0},{"$f":" - Расчет!Z730","v":0},{"$f":" - Расчет!AA730","v":0},{"$f":" - Расчет!AB730","v":0},{"$f":" - Расчет!AC730","v":0},{"$f":" - Расчет!AD730","v":0},{"$f":" - Расчет!AE730","v":0},{"$f":" - Расчет!AF730","v":0},{"$f":" - Расчет!AG730","v":0},{"$f":" - Расчет!AH730","v":0},{"$f":" - Расчет!AI730","v":0},{"$f":" - Расчет!AJ730","v":0},{"$f":" - Расчет!AK730","v":0},{"$f":" - Расчет!AL730","v":0},{"$f":" - Расчет!AM730","v":0},{"$f":" - Расчет!AN730","v":0},{"$f":" - Расчет!AO730","v":0},{"$f":" - Расчет!AP730","v":0},{"$f":" - Расчет!AQ730","v":0},{"$f":" - Расчет!AR730","v":0},{"$f":" - Расчет!AS730","v":0},{"$f":" - Расчет!AT730","v":0},{"$f":" - Расчет!AU730","v":0}]
[null,"Денежный поток от финансовой деятельности",null,"млн руб.",-171383.15892002941,null,null,{"$f":" SUM(H25:H33)","v":3285.9695138068669},{"$f":" SUM(I25:I33)","v":10826.492670175354},13723.900110948376,20753.888692775552,19486.386676608181,-3867.6836427686403,-10190.654707497595,-10977.708308613088,-11733.899342421257,-12590.761805486045,-13463.797054580038,-14401.981518580767,-15306.374227829754,-16331.02483542317,-17377.268372654038,-18374.282110918604,-16580.126485979381,-16004.737865913485,-17000.875093415256,-45258.621212262602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Чистый денежный поток за период",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H36:AU36)","v":1.0245788098816827E-10},null,null,{"$f":" H18 + H23 + H34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2526.00445276342,4031.3014240053672,4013.2860720897443,-10570.591948858477,1.7462298274040238E-12,1.8021091818809526E-12,1.8597766757011431E-12,1.9192895293235795E-12,1.9807067942619342E-12,2.0440894116783165E-12,2.1095002728520224E-12,2.1770042815832875E-12,2.2466684185939527E-12,2.3185618079889596E-12,2.3927557858446064E-12,2.4693239709916343E-12,2.5483423380633663E-12,2.6298892928813945E-12,2.7140457502535992E-12,2.8008952142617145E-12,2.8905238611180893E-12,2.9830206246738682E-12,3.0784772846634322E-12,3.1769885577726621E-12]
[null,"Денежные средства на начало периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G38","v":0},{"$f":" H38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2526.00445276342,6557.3058767687871,10570.591948858531,5.4569682106375694E-11,5.6315911933779718E-11,5.8118021115660668E-11,5.9977797791361815E-11,6.1897087320685392E-11,6.3877794114947328E-11,6.5921883526625647E-11,6.8031383799477675E-11,7.0208388081060969E-11,7.2455056499654924E-11,7.4773618307643888E-11,7.71663740934885E-11,7.9635698064480132E-11,8.2184040402543503E-11,8.4813929695424896E-11,8.7527975445678498E-11,9.0328870659940209E-11,9.3219394521058298E-11,9.6202415145732169E-11,9.9280892430395608E-11]
[null,"Денежные средства на конец периода",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" H37 + H36","v":0},{"$f":" I37 + I36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2526.00445276342,6557.3058767687871,10570.591948858531,5.4569682106375694E-11,5.6315911933779718E-11,5.8118021115660668E-11,5.9977797791361815E-11,6.1897087320685392E-11,6.3877794114947328E-11,6.5921883526625647E-11,6.8031383799477675E-11,7.0208388081060969E-11,7.2455056499654924E-11,7.4773618307643888E-11,7.71663740934885E-11,7.9635698064480132E-11,8.2184040402543503E-11,8.4813929695424896E-11,8.7527975445678498E-11,9.0328870659940209E-11,9.3219394521058298E-11,9.6202415145732169E-11,9.9280892430395608E-11,1.0245788098816827E-10]
[]
[{"$f":" MAX(A$1:A39) + 1","v":2},"ОПиУ"]
[null,"Доходы ",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H41:AU41)","v":1112650.1207552385},null,null,{"$f":" Расчет!H140","v":0},{"$f":" Расчет!I140","v":0},{"$f":" Расчет!J140","v":0},{"$f":" Расчет!K140","v":0},{"$f":" Расчет!L140","v":0},{"$f":" Расчет!M140","v":55566.971358412804},{"$f":" Расчет!N140","v":57789.650212749322},{"$f":" Расчет!O140","v":60101.2362212593},{"$f":" Расчет!P140","v":62505.285670109675},{"$f":" Расчет!Q140","v":65005.497096914063},{"$f":" Расчет!R140","v":67605.716980790618},{"$f":" Расчет!S140","v":70309.945660022247},{"$f":" Расчет!T140","v":73122.343486423139},{"$f":" Расчет!U140","v":76047.237225880061},{"$f":" Расчет!V140","v":79089.126714915285},{"$f":" Расчет!W140","v":82252.69178351188},{"$f":" Расчет!X140","v":85542.799454852371},{"$f":" Расчет!Y140","v":88964.511433046457},{"$f":" Расчет!Z140","v":92523.09189036832},{"$f":" Расчет!AA140","v":96224.015565983078},{"$f":" Расчет!AB140","v":0},{"$f":" Расчет!AC140","v":0},{"$f":" Расчет!AD140","v":0},{"$f":" Расчет!AE140","v":0},{"$f":" Расчет!AF140","v":0},{"$f":" Расчет!AG140","v":0},{"$f":" Расчет!AH140","v":0},{"$f":" Расчет!AI140","v":0},{"$f":" Расчет!AJ140","v":0},{"$f":" Расчет!AK140","v":0},{"$f":" Расчет!AL140","v":0},{"$f":" Расчет!AM140","v":0},{"$f":" Расчет!AN140","v":0},{"$f":" Расчет!AO140","v":0},{"$f":" Расчет!AP140","v":0},{"$f":" Расчет!AQ140","v":0},{"$f":" Расчет!AR140","v":0},{"$f":" Расчет!AS140","v":0},{"$f":" Расчет!AT140","v":0},{"$f":" Расчет!AU140","v":0}]
[null,"Переменные затраты",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H42:AU42)","v":-783912.58507755445},null,null,{"$f":" Расчет!H131","v":0},{"$f":" Расчет!I131","v":0},{"$f":" Расчет!J131","v":0},{"$f":" Расчет!K131","v":0},{"$f":" Расчет!L131","v":0},{"$f":" Расчет!M131","v":-39149.457093427198},{"$f":" Расчет!N131","v":-40715.4353771643},{"$f":" Расчет!O131","v":-42344.05279225087},{"$f":" Расчет!P131","v":-44037.814903940904},{"$f":" Расчет!Q131","v":-45799.327500098545},{"$f":" Расчет!R131","v":-47631.300600102477},{"$f":" Расчет!S131","v":-49536.552624106582},{"$f":" Расчет!T131","v":-51518.014729070856},{"$f":" Расчет!U131","v":-53578.735318233688},{"$f":" Расчет!V131","v":-55721.884730963036},{"$f":" Расчет!W131","v":-57950.760120201565},{"$f":" Расчет!X131","v":-60268.79052500963},{"$f":" Расчет!Y131","v":-62679.542146010011},{"$f":" Расчет!Z131","v":-65186.723831850417},{"$f":" Расчет!AA131","v":-67794.19278512444},{"$f":" Расчет!AB131","v":0},{"$f":" Расчет!AC131","v":0},{"$f":" Расчет!AD131","v":0},{"$f":" Расчет!AE131","v":0},{"$f":" Расчет!AF131","v":0},{"$f":" Расчет!AG131","v":0},{"$f":" Расчет!AH131","v":0},{"$f":" Расчет!AI131","v":0},{"$f":" Расчет!AJ131","v":0},{"$f":" Расчет!AK131","v":0},{"$f":" Расчет!AL131","v":0},{"$f":" Расчет!AM131","v":0},{"$f":" Расчет!AN131","v":0},{"$f":" Расчет!AO131","v":0},{"$f":" Расчет!AP131","v":0},{"$f":" Расчет!AQ131","v":0},{"$f":" Расчет!AR131","v":0},{"$f":" Расчет!AS131","v":0},{"$f":" Расчет!AT131","v":0},{"$f":" Расчет!AU131","v":0}]
[null,"Валовая прибыль",null,{"$f":" smu","v":"млн руб."},328737.53567768412,null,null,{"$f":" SUM(H41:H42)","v":0},{"$f":" SUM(I41:I42)","v":0},0,0,0,16417.514264985606,17074.214835585022,17757.18342900843,18467.470766168772,19206.169596815518,19974.416380688141,20773.393035915666,21604.328757352283,22468.501907646372,23367.241983952248,24301.931663310315,25274.008929842741,26284.969287036445,27336.368058517903,28429.822780858638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Постоянные производственные затраты",null,{"$f":" smu","v":"млн руб."},-7586.250823331171,null,null,{"$f":" Расчет!H133","v":0},{"$f":" Расчет!I133","v":0},{"$f":" Расчет!J133","v":0},{"$f":" Расчет!K133","v":0},{"$f":" Расчет!L133","v":0},{"$f":" Расчет!M133","v":-378.86571380736001},{"$f":" Расчет!N133","v":-394.02034235965448},{"$f":" Расчет!O133","v":-409.78115605404065},{"$f":" Расчет!P133","v":-426.17240229620234},{"$f":" Расчет!Q133","v":-443.21929838805039},{"$f":" Расчет!R133","v":-460.94807032357244},{"$f":" Расчет!S133","v":-479.38599313651537},{"$f":" Расчет!T133","v":-498.56143286197596},{"$f":" Расчет!U133","v":-518.503890176455},{"$f":" Расчет!V133","v":-539.24404578351323},{"$f":" Расчет!W133","v":-560.81380761485377},{"$f":" Расчет!X133","v":-583.24635991944797},{"$f":" Расчет!Y133","v":-606.5762143162259},{"$f":" Расчет!Z133","v":-630.83926288887494},{"$f":" Расчет!AA133","v":-656.07283340443007},{"$f":" Расчет!AB133","v":0},{"$f":" Расчет!AC133","v":0},{"$f":" Расчет!AD133","v":0},{"$f":" Расчет!AE133","v":0},{"$f":" Расчет!AF133","v":0},{"$f":" Расчет!AG133","v":0},{"$f":" Расчет!AH133","v":0},{"$f":" Расчет!AI133","v":0},{"$f":" Расчет!AJ133","v":0},{"$f":" Расчет!AK133","v":0},{"$f":" Расчет!AL133","v":0},{"$f":" Расчет!AM133","v":0},{"$f":" Расчет!AN133","v":0},{"$f":" Расчет!AO133","v":0},{"$f":" Расчет!AP133","v":0},{"$f":" Расчет!AQ133","v":0},{"$f":" Расчет!AR133","v":0},{"$f":" Расчет!AS133","v":0},{"$f":" Расчет!AT133","v":0},{"$f":" Расчет!AU133","v":0}]
[null,"Прочие непроизводственные затраты",null,{"$f":" smu","v":"млн руб."},-10115.001097774895,null,null,{"$f":" Расчет!H135","v":0},{"$f":" Расчет!I135","v":0},{"$f":" Расчет!J135","v":0},{"$f":" Расчет!K135","v":0},{"$f":" Расчет!L135","v":0},{"$f":" Расчет!M135","v":-505.15428507648005},{"$f":" Расчет!N135","v":-525.36045647953927},{"$f":" Расчет!O135","v":-546.37487473872091},{"$f":" Расчет!P135","v":-568.22986972826982},{"$f":" Расчет!Q135","v":-590.95906451740052},{"$f":" Расчет!R135","v":-614.59742709809655},{"$f":" Расчет!S135","v":-639.18132418202049},{"$f":" Расчет!T135","v":-664.74857714930135},{"$f":" Расчет!U135","v":-691.33852023527334},{"$f":" Расчет!V135","v":-718.99206104468431},{"$f":" Расчет!W135","v":-747.7517434864717},{"$f":" Расчет!X135","v":-777.6618132259307},{"$f":" Расчет!Y135","v":-808.76828575496779},{"$f":" Расчет!Z135","v":-841.11901718516663},{"$f":" Расчет!AA135","v":-874.76377787257343},{"$f":" Расчет!AB135","v":0},{"$f":" Расчет!AC135","v":0},{"$f":" Расчет!AD135","v":0},{"$f":" Расчет!AE135","v":0},{"$f":" Расчет!AF135","v":0},{"$f":" Расчет!AG135","v":0},{"$f":" Расчет!AH135","v":0},{"$f":" Расчет!AI135","v":0},{"$f":" Расчет!AJ135","v":0},{"$f":" Расчет!AK135","v":0},{"$f":" Расчет!AL135","v":0},{"$f":" Расчет!AM135","v":0},{"$f":" Расчет!AN135","v":0},{"$f":" Расчет!AO135","v":0},{"$f":" Расчет!AP135","v":0},{"$f":" Расчет!AQ135","v":0},{"$f":" Расчет!AR135","v":0},{"$f":" Расчет!AS135","v":0},{"$f":" Расчет!AT135","v":0},{"$f":" Расчет!AU135","v":0}]
[null,"Затраты на персонал",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H47:AU47)","v":-2958.637821099157},null,null,{"$f":" Расчет!H137 + Расчет!H138","v":0},{"$f":" Расчет!I137 + Расчет!I138","v":0},{"$f":" Расчет!J137 + Расчет!J138","v":0},{"$f":" Расчет!K137 + Расчет!K138","v":0},{"$f":" Расчет!L137 + Расчет!L138","v":0},{"$f":" Расчет!M137 + Расчет!M138","v":-147.7576283848704},{"$f":" Расчет!N137 + Расчет!N138","v":-153.66793352026525},{"$f":" Расчет!O137 + Расчет!O138","v":-159.81465086107585},{"$f":" Расчет!P137 + Расчет!P138","v":-166.20723689551892},{"$f":" Расчет!Q137 + Расчет!Q138","v":-172.85552637133966},{"$f":" Расчет!R137 + Расчет!R138","v":-179.76974742619322},{"$f":" Расчет!S137 + Расчет!S138","v":-186.960537323241},{"$f":" Расчет!T137 + Расчет!T138","v":-194.43895881617064},{"$f":" Расчет!U137 + Расчет!U138","v":-202.21651716881746},{"$f":" Расчет!V137 + Расчет!V138","v":-210.30517785557015},{"$f":" Расчет!W137 + Расчет!W138","v":-218.71738496979296},{"$f":" Расчет!X137 + Расчет!X138","v":-227.46608036858473},{"$f":" Расчет!Y137 + Расчет!Y138","v":-236.56472358332812},{"$f":" Расчет!Z137 + Расчет!Z138","v":-246.02731252666126},{"$f":" Расчет!AA137 + Расчет!AA138","v":-255.8684050277277},{"$f":" Расчет!AB137 + Расчет!AB138","v":0},{"$f":" Расчет!AC137 + Расчет!AC138","v":0},{"$f":" Расчет!AD137 + Расчет!AD138","v":0},{"$f":" Расчет!AE137 + Расчет!AE138","v":0},{"$f":" Расчет!AF137 + Расчет!AF138","v":0},{"$f":" Расчет!AG137 + Расчет!AG138","v":0},{"$f":" Расчет!AH137 + Расчет!AH138","v":0},{"$f":" Расчет!AI137 + Расчет!AI138","v":0},{"$f":" Расчет!AJ137 + Расчет!AJ138","v":0},{"$f":" Расчет!AK137 + Расчет!AK138","v":0},{"$f":" Расчет!AL137 + Расчет!AL138","v":0},{"$f":" Расчет!AM137 + Расчет!AM138","v":0},{"$f":" Расчет!AN137 + Расчет!AN138","v":0},{"$f":" Расчет!AO137 + Расчет!AO138","v":0},{"$f":" Расчет!AP137 + Расчет!AP138","v":0},{"$f":" Расчет!AQ137 + Расчет!AQ138","v":0},{"$f":" Расчет!AR137 + Расчет!AR138","v":0},{"$f":" Расчет!AS137 + Расчет!AS138","v":0},{"$f":" Расчет!AT137 + Расчет!AT138","v":0},{"$f":" Расчет!AU137 + Расчет!AU138","v":0}]
[null,"Налог на имущество",null,{"$f":" smu","v":"млн руб."},-10352.692862580467,null,null,{"$f":" - Расчет!H657","v":0},{"$f":" - Расчет!I657","v":0},{"$f":" - Расчет!J657","v":0},{"$f":" - Расчет!K657","v":0},{"$f":" - Расчет!L657","v":0},{"$f":" - Расчет!M657","v":-690.17952417203117},{"$f":" - Расчет!N657","v":-1331.0605109032028},{"$f":" - Расчет!O657","v":-1232.4634360214841},{"$f":" - Расчет!P657","v":-1133.8663611397653},{"$f":" - Расчет!Q657","v":-1035.2692862580468},{"$f":" - Расчет!R657","v":-936.67221137632794},{"$f":" - Расчет!S657","v":-838.0751364946093},{"$f":" - Расчет!T657","v":-739.47806161289066},{"$f":" - Расчет!U657","v":-640.88098673117167},{"$f":" - Расчет!V657","v":-542.28391184945292},{"$f":" - Расчет!W657","v":-443.68683696773422},{"$f":" - Расчет!X657","v":-345.08976208601547},{"$f":" - Расчет!Y657","v":-246.49268720429674},{"$f":" - Расчет!Z657","v":-147.89561232257799},{"$f":" - Расчет!AA657","v":-49.298537440859363},{"$f":" - Расчет!AB657","v":0},{"$f":" - Расчет!AC657","v":0},{"$f":" - Расчет!AD657","v":0},{"$f":" - Расчет!AE657","v":0},{"$f":" - Расчет!AF657","v":0},{"$f":" - Расчет!AG657","v":0},{"$f":" - Расчет!AH657","v":0},{"$f":" - Расчет!AI657","v":0},{"$f":" - Расчет!AJ657","v":0},{"$f":" - Расчет!AK657","v":0},{"$f":" - Расчет!AL657","v":0},{"$f":" - Расчет!AM657","v":0},{"$f":" - Расчет!AN657","v":0},{"$f":" - Расчет!AO657","v":0},{"$f":" - Расчет!AP657","v":0},{"$f":" - Расчет!AQ657","v":0},{"$f":" - Расчет!AR657","v":0},{"$f":" - Расчет!AS657","v":0},{"$f":" - Расчет!AT657","v":0},{"$f":" - Расчет!AU657","v":0}]
[null,"EBITDA",null,{"$f":" smu","v":"млн руб."},297724.95307289832,null,null,{"$f":" SUM(H45:H48) + H43","v":0},{"$f":" SUM(I45:I48) + I43","v":0},0,0,0,14695.557113544864,14670.105592322361,15408.749311333107,16172.994896109016,16963.86642128068,17782.428924463951,18629.790044779278,19507.101726911944,20415.561993334653,21356.416787419028,22330.961890271461,23340.544914242761,24386.567376177627,25470.486853594623,26593.819227113047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Амортизация",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H51:AU51)","v":-67225.278328444576},null,null,{"$f":" Расчет!H118","v":0},{"$f":" Расчет!I118","v":0},{"$f":" Расчет!J118","v":0},{"$f":" Расчет!K118","v":0},{"$f":" Расчет!L118","v":0},{"$f":" Расчет!M118","v":-4481.6852218963068},{"$f":" Расчет!N118","v":-4481.6852218963068},{"$f":" Расчет!O118","v":-4481.6852218963068},{"$f":" Расчет!P118","v":-4481.6852218963068},{"$f":" Расчет!Q118","v":-4481.6852218963068},{"$f":" Расчет!R118","v":-4481.6852218963068},{"$f":" Расчет!S118","v":-4481.6852218963068},{"$f":" Расчет!T118","v":-4481.6852218963068},{"$f":" Расчет!U118","v":-4481.6852218963068},{"$f":" Расчет!V118","v":-4481.6852218963068},{"$f":" Расчет!W118","v":-4481.6852218963068},{"$f":" Расчет!X118","v":-4481.6852218963068},{"$f":" Расчет!Y118","v":-4481.6852218963068},{"$f":" Расчет!Z118","v":-4481.6852218963068},{"$f":" Расчет!AA118","v":-4481.6852218962977},{"$f":" Расчет!AB118","v":0},{"$f":" Расчет!AC118","v":0},{"$f":" Расчет!AD118","v":0},{"$f":" Расчет!AE118","v":0},{"$f":" Расчет!AF118","v":0},{"$f":" Расчет!AG118","v":0},{"$f":" Расчет!AH118","v":0},{"$f":" Расчет!AI118","v":0},{"$f":" Расчет!AJ118","v":0},{"$f":" Расчет!AK118","v":0},{"$f":" Расчет!AL118","v":0},{"$f":" Расчет!AM118","v":0},{"$f":" Расчет!AN118","v":0},{"$f":" Расчет!AO118","v":0},{"$f":" Расчет!AP118","v":0},{"$f":" Расчет!AQ118","v":0},{"$f":" Расчет!AR118","v":0},{"$f":" Расчет!AS118","v":0},{"$f":" Расчет!AT118","v":0},{"$f":" Расчет!AU118","v":0}]
[null,"Операционная прибыль (до субсидий)",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H52:AU52)","v":230499.67474445381},null,null,{"$f":" H49 + H51","v":0},{"$f":" I49 + I51","v":0},0,0,0,10213.871891648558,10188.420370426054,10927.064089436801,11691.309674212709,12482.181199384373,13300.743702567645,14148.104822882971,15025.416505015637,15933.876771438347,16874.731565522721,17849.276668375154,18858.859692346454,19904.88215428132,20988.801631698316,22112.134005216751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Субсидии из федерального бюджета",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H54:AU54)","v":0},null,null,{"$f":" Расчет!H716","v":0},{"$f":" Расчет!I716","v":0},{"$f":" Расчет!J716","v":0},{"$f":" Расчет!K716","v":0},{"$f":" Расчет!L716","v":0},{"$f":" Расчет!M716","v":0},{"$f":" Расчет!N716","v":0},{"$f":" Расчет!O716","v":0},{"$f":" Расчет!P716","v":0},{"$f":" Расчет!Q716","v":0},{"$f":" Расчет!R716","v":0},{"$f":" Расчет!S716","v":0},{"$f":" Расчет!T716","v":0},{"$f":" Расчет!U716","v":0},{"$f":" Расчет!V716","v":0},{"$f":" Расчет!W716","v":0},{"$f":" Расчет!X716","v":0},{"$f":" Расчет!Y716","v":0},{"$f":" Расчет!Z716","v":0},{"$f":" Расчет!AA716","v":0},{"$f":" Расчет!AB716","v":0},{"$f":" Расчет!AC716","v":0},{"$f":" Расчет!AD716","v":0},{"$f":" Расчет!AE716","v":0},{"$f":" Расчет!AF716","v":0},{"$f":" Расчет!AG716","v":0},{"$f":" Расчет!AH716","v":0},{"$f":" Расчет!AI716","v":0},{"$f":" Расчет!AJ716","v":0},{"$f":" Расчет!AK716","v":0},{"$f":" Расчет!AL716","v":0},{"$f":" Расчет!AM716","v":0},{"$f":" Расчет!AN716","v":0},{"$f":" Расчет!AO716","v":0},{"$f":" Расчет!AP716","v":0},{"$f":" Расчет!AQ716","v":0},{"$f":" Расчет!AR716","v":0},{"$f":" Расчет!AS716","v":0},{"$f":" Расчет!AT716","v":0},{"$f":" Расчет!AU716","v":0}]
[null,"Субсидии из регионального бюджета",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H55:AU55)","v":0},null,null,{"$f":" Расчет!H729","v":0},{"$f":" Расчет!I729","v":0},{"$f":" Расчет!J729","v":0},{"$f":" Расчет!K729","v":0},{"$f":" Расчет!L729","v":0},{"$f":" Расчет!M729","v":0},{"$f":" Расчет!N729","v":0},{"$f":" Расчет!O729","v":0},{"$f":" Расчет!P729","v":0},{"$f":" Расчет!Q729","v":0},{"$f":" Расчет!R729","v":0},{"$f":" Расчет!S729","v":0},{"$f":" Расчет!T729","v":0},{"$f":" Расчет!U729","v":0},{"$f":" Расчет!V729","v":0},{"$f":" Расчет!W729","v":0},{"$f":" Расчет!X729","v":0},{"$f":" Расчет!Y729","v":0},{"$f":" Расчет!Z729","v":0},{"$f":" Расчет!AA729","v":0},{"$f":" Расчет!AB729","v":0},{"$f":" Расчет!AC729","v":0},{"$f":" Расчет!AD729","v":0},{"$f":" Расчет!AE729","v":0},{"$f":" Расчет!AF729","v":0},{"$f":" Расчет!AG729","v":0},{"$f":" Расчет!AH729","v":0},{"$f":" Расчет!AI729","v":0},{"$f":" Расчет!AJ729","v":0},{"$f":" Расчет!AK729","v":0},{"$f":" Расчет!AL729","v":0},{"$f":" Расчет!AM729","v":0},{"$f":" Расчет!AN729","v":0},{"$f":" Расчет!AO729","v":0},{"$f":" Расчет!AP729","v":0},{"$f":" Расчет!AQ729","v":0},{"$f":" Расчет!AR729","v":0},{"$f":" Расчет!AS729","v":0},{"$f":" Расчет!AT729","v":0},{"$f":" Расчет!AU729","v":0}]
[null,"Операционная прибыль (после субсидий)",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H56:AU56)","v":230499.67474445381},null,null,{"$f":" SUM(H52:H55)","v":0},{"$f":" SUM(I52:I55)","v":0},0,0,0,10213.871891648558,10188.420370426054,10927.064089436801,11691.309674212709,12482.181199384373,13300.743702567645,14148.104822882971,15025.416505015637,15933.876771438347,16874.731565522721,17849.276668375154,18858.859692346454,19904.88215428132,20988.801631698316,22112.134005216751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Начисленный процент по старшему долгу",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H58:AU58)","v":-17056.882185552673},null,null,{"$f":" Расчет!H234 - Расчет!H260","v":0},{"$f":" Расчет!I234 - Расчет!I260","v":0},{"$f":" Расчет!J234 - Расчет!J260","v":0},{"$f":" Расчет!K234 - Расчет!K260","v":0},{"$f":" Расчет!L234 - Расчет!L260","v":0},{"$f":" Расчет!M234 - Расчет!M260","v":-2903.0503168016339},{"$f":" Расчет!N234 - Расчет!N260","v":-2686.5076046806976},{"$f":" Расчет!O234 - Расчет!O260","v":-2453.7241891506915},{"$f":" Расчет!P234 - Расчет!P260","v":-2203.482017455935},{"$f":" Расчет!Q234 - Расчет!Q260","v":-1934.4716828840719},{"$f":" Расчет!R234 - Расчет!R260","v":-1645.2855732193195},{"$f":" Расчет!S234 - Расчет!S260","v":-1334.4105053297108},{"$f":" Расчет!T234 - Расчет!T260","v":-1000.2198073483817},{"$f":" Расчет!U234 - Расчет!U260","v":-640.9648070184528},{"$f":" Расчет!V234 - Расчет!V260","v":-254.76568166377939},{"$f":" Расчет!W234 - Расчет!W260","v":0},{"$f":" Расчет!X234 - Расчет!X260","v":0},{"$f":" Расчет!Y234 - Расчет!Y260","v":0},{"$f":" Расчет!Z234 - Расчет!Z260","v":0},{"$f":" Расчет!AA234 - Расчет!AA260","v":0},{"$f":" Расчет!AB234 - Расчет!AB260","v":0},{"$f":" Расчет!AC234 - Расчет!AC260","v":0},{"$f":" Расчет!AD234 - Расчет!AD260","v":0},{"$f":" Расчет!AE234 - Расчет!AE260","v":0},{"$f":" Расчет!AF234 - Расчет!AF260","v":0},{"$f":" Расчет!AG234 - Расчет!AG260","v":0},{"$f":" Расчет!AH234 - Расчет!AH260","v":0},{"$f":" Расчет!AI234 - Расчет!AI260","v":0},{"$f":" Расчет!AJ234 - Расчет!AJ260","v":0},{"$f":" Расчет!AK234 - Расчет!AK260","v":0},{"$f":" Расчет!AL234 - Расчет!AL260","v":0},{"$f":" Расчет!AM234 - Расчет!AM260","v":0},{"$f":" Расчет!AN234 - Расчет!AN260","v":0},{"$f":" Расчет!AO234 - Расчет!AO260","v":0},{"$f":" Расчет!AP234 - Расчет!AP260","v":0},{"$f":" Расчет!AQ234 - Расчет!AQ260","v":0},{"$f":" Расчет!AR234 - Расчет!AR260","v":0},{"$f":" Расчет!AS234 - Расчет!AS260","v":0},{"$f":" Расчет!AT234 - Расчет!AT260","v":0},{"$f":" Расчет!AU234 - Расчет!AU260","v":0}]
[null,"Проценты по кассовым остаткам",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H59:AU59)","v":786.15609113569008},null,null,{"$f":" Расчет!H491","v":0},{"$f":" Расчет!I491","v":0},{"$f":" Расчет!J491","v":0},{"$f":" Расчет!K491","v":0},{"$f":" Расчет!L491","v":0},{"$f":" Расчет!M491","v":0},{"$f":" Расчет!N491","v":0},{"$f":" Расчет!O491","v":0},{"$f":" Расчет!P491","v":0},{"$f":" Расчет!Q491","v":0},{"$f":" Расчет!R491","v":0},{"$f":" Расчет!S491","v":0},{"$f":" Расчет!T491","v":0},{"$f":" Расчет!U491","v":0},{"$f":" Расчет!V491","v":0},{"$f":" Расчет!W491","v":0},{"$f":" Расчет!X491","v":0},{"$f":" Расчет!Y491","v":101.04017811053689},{"$f":" Расчет!Z491","v":262.2922350707517},{"$f":" Расчет!AA491","v":422.82367795434163},{"$f":" Расчет!AB491","v":2.1827872842550297E-12},{"$f":" Расчет!AC491","v":2.2526364773511906E-12},{"$f":" Расчет!AD491","v":2.3247208446264287E-12},{"$f":" Расчет!AE491","v":2.3991119116544746E-12},{"$f":" Расчет!AF491","v":2.4758834928274177E-12},{"$f":" Расчет!AG491","v":2.5551117645978954E-12},{"$f":" Расчет!AH491","v":2.6368753410650282E-12},{"$f":" Расчет!AI491","v":2.7212553519791094E-12},{"$f":" Расчет!AJ491","v":2.8083355232424411E-12},{"$f":" Расчет!AK491","v":2.8982022599861993E-12},{"$f":" Расчет!AL491","v":2.9909447323057582E-12},{"$f":" Расчет!AM491","v":3.0866549637395427E-12},{"$f":" Расчет!AN491","v":3.185427922579208E-12},{"$f":" Расчет!AO491","v":3.2873616161017431E-12},{"$f":" Расчет!AP491","v":3.392557187816999E-12},{"$f":" Расчет!AQ491","v":3.5011190178271431E-12},{"$f":" Расчет!AR491","v":3.6131548263976115E-12},{"$f":" Расчет!AS491","v":3.7287757808423352E-12},{"$f":" Расчет!AT491","v":3.8480966058292902E-12},{"$f":" Расчет!AU491","v":3.9712356972158275E-12}]
[null,"Прибыль до налогов",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H60:AU60)","v":214228.94865003679},null,null,{"$f":" H56 + SUM(H58:H59)","v":0},{"$f":" I56 + SUM(I58:I59)","v":0},0,0,0,7310.8215748469238,7501.9127657453573,8473.3399002861097,9487.8276567567736,10547.709516500301,11655.458129348324,12813.694317553261,14025.196697667256,15292.911964419895,16619.965883858942,17849.276668375154,18858.859692346454,20005.922332391856,21251.093866769068,22534.957683171091,2.1827872842550297E-12,2.2526364773511906E-12,2.3247208446264287E-12,2.3991119116544746E-12,2.4758834928274177E-12,2.5551117645978954E-12,2.6368753410650282E-12,2.7212553519791094E-12,2.8083355232424411E-12,2.8982022599861993E-12,2.9909447323057582E-12,3.0866549637395427E-12,3.185427922579208E-12,3.2873616161017431E-12,3.392557187816999E-12,3.5011190178271431E-12,3.6131548263976115E-12,3.7287757808423352E-12,3.8480966058292902E-12,3.9712356972158275E-12]
[]
[null,"Налог на прибыль",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H62:AU62)","v":-42845.789730007345},null,null,{"$f":" - Расчет!H513","v":0},{"$f":" - Расчет!I513","v":0},{"$f":" - Расчет!J513","v":0},{"$f":" - Расчет!K513","v":0},{"$f":" - Расчет!L513","v":0},{"$f":" - Расчет!M513","v":-1462.1643149693846},{"$f":" - Расчет!N513","v":-1500.3825531490713},{"$f":" - Расчет!O513","v":-1694.6679800572217},{"$f":" - Расчет!P513","v":-1897.5655313513546},{"$f":" - Расчет!Q513","v":-2109.5419033000599},{"$f":" - Расчет!R513","v":-2331.0916258696648},{"$f":" - Расчет!S513","v":-2562.7388635106522},{"$f":" - Расчет!T513","v":-2805.0393395334509},{"$f":" - Расчет!U513","v":-3058.5823928839786},{"$f":" - Расчет!V513","v":-3323.9931767717881},{"$f":" - Расчет!W513","v":-3569.8553336750306},{"$f":" - Расчет!X513","v":-3771.7719384692905},{"$f":" - Расчет!Y513","v":-4001.1844664783707},{"$f":" - Расчет!Z513","v":-4250.218773353813},{"$f":" - Расчет!AA513","v":-4506.9915366342175},{"$f":" - Расчет!AB513","v":-4.3655745685100589E-13},{"$f":" - Расчет!AC513","v":-4.5052729547023806E-13},{"$f":" - Расчет!AD513","v":-4.6494416892528567E-13},{"$f":" - Расчет!AE513","v":-4.7982238233089487E-13},{"$f":" - Расчет!AF513","v":-4.9517669856548346E-13},{"$f":" - Расчет!AG513","v":-5.1102235291957903E-13},{"$f":" - Расчет!AH513","v":-5.273750682130056E-13},{"$f":" - Расчет!AI513","v":-5.4425107039582188E-13},{"$f":" - Расчет!AJ513","v":-5.6166710464848818E-13},{"$f":" - Расчет!AK513","v":-5.7964045199723981E-13},{"$f":" - Расчет!AL513","v":-5.981889464611516E-13},{"$f":" - Расчет!AM513","v":-6.1733099274790848E-13},{"$f":" - Расчет!AN513","v":-6.3708558451584158E-13},{"$f":" - Расчет!AO513","v":-6.5747232322034853E-13},{"$f":" - Расчет!AP513","v":-6.785114375633997E-13},{"$f":" - Расчет!AQ513","v":-7.0022380356542853E-13},{"$f":" - Расчет!AR513","v":-7.2263096527952221E-13},{"$f":" - Расчет!AS513","v":-7.4575515616846695E-13},{"$f":" - Расчет!AT513","v":-7.6961932116585794E-13},{"$f":" - Расчет!AU513","v":-7.9424713944316544E-13}]
[null,"Чистая прибыль",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H63:AU63)","v":171383.15892002941},null,null,{"$f":" H60 + H62","v":0},{"$f":" I60 + I62","v":0},0,0,0,5848.6572598775392,6001.5302125962862,6778.6719202288878,7590.2621254054193,8438.1676132002412,9324.3665034786591,10250.955454042609,11220.157358133805,12234.329571535916,13295.972707087154,14279.421334700124,15087.087753877164,16004.737865913485,17000.875093415256,18027.966146536874,1.7462298274040238E-12,1.8021091818809526E-12,1.8597766757011431E-12,1.9192895293235795E-12,1.9807067942619342E-12,2.0440894116783165E-12,2.1095002728520224E-12,2.1770042815832875E-12,2.2466684185939527E-12,2.3185618079889596E-12,2.3927557858446064E-12,2.4693239709916343E-12,2.5483423380633663E-12,2.6298892928813945E-12,2.7140457502535992E-12,2.8008952142617145E-12,2.8905238611180893E-12,2.9830206246738682E-12,3.0784772846634322E-12,3.1769885577726621E-12]
[]
[null,"Нераспределенная прибыль, н.п.",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" G67","v":0},{"$f":" H67","v":0},0,0,0,0,4868.2097787213916,3782.8641575535112,2920.3900584327439,2363.5573023750958,2066.7779056193449,2072.3482597127695,2377.1981682590249,3081.0479696288185,4133.6743771372367,5587.8995083206974,1493.0387321022172,0,0,0,0,1.7462298274040238E-12,3.5483390092849764E-12,5.4081156849861195E-12,7.3274052143096981E-12,9.308112008571632E-12,1.1352201420249949E-11,1.3461701693101971E-11,1.5638705974685258E-11,1.788537439327921E-11,2.0203936201268171E-11,2.2596691987112776E-11,2.5066015958104411E-11,2.7614358296167777E-11,3.0244247589049169E-11,3.2958293339302765E-11,3.5759188553564482E-11,3.8649712414682571E-11,4.1632733039356436E-11,4.4711210324019868E-11]
[null,"Дивиденды",null,{"$f":" smu","v":"млн руб."},{"$f":" SUM(H66:AU66)","v":-171383.15892002941},null,null,{"$f":" Расчет!H792","v":0},{"$f":" Расчет!I792","v":0},{"$f":" Расчет!J792","v":0},{"$f":" Расчет!K792","v":0},{"$f":" Расчет!L792","v":0},{"$f":" Расчет!M792","v":-980.44748115614766},{"$f":" Расчет!N792","v":-7086.8758337641666},{"$f":" Расчет!O792","v":-7641.146019349655},{"$f":" Расчет!P792","v":-8147.0948814630674},{"$f":" Расчет!Q792","v":-8734.9470099559931},{"$f":" Расчет!R792","v":-9318.7961493852345},{"$f":" Расчет!S792","v":-9946.1055454963534},{"$f":" Расчет!T792","v":-10516.307556764012},{"$f":" Расчет!U792","v":-11181.703164027498},{"$f":" Расчет!V792","v":-11841.747575903693},{"$f":" Расчет!W792","v":-18374.282110918604},{"$f":" Расчет!X792","v":-16580.126485979381},{"$f":" Расчет!Y792","v":-16004.737865913485},{"$f":" Расчет!Z792","v":-17000.875093415256},{"$f":" Расчет!AA792","v":-18027.966146536874},{"$f":" Расчет!AB792","v":0},{"$f":" Расчет!AC792","v":0},{"$f":" Расчет!AD792","v":0},{"$f":" Расчет!AE792","v":0},{"$f":" Расчет!AF792","v":0},{"$f":" Расчет!AG792","v":0},{"$f":" Расчет!AH792","v":0},{"$f":" Расчет!AI792","v":0},{"$f":" Расчет!AJ792","v":0},{"$f":" Расчет!AK792","v":0},{"$f":" Расчет!AL792","v":0},{"$f":" Расчет!AM792","v":0},{"$f":" Расчет!AN792","v":0},{"$f":" Расчет!AO792","v":0},{"$f":" Расчет!AP792","v":0},{"$f":" Расчет!AQ792","v":0},{"$f":" Расчет!AR792","v":0},{"$f":" Расчет!AS792","v":0},{"$f":" Расчет!AT792","v":0},{"$f":" Расчет!AU792","v":0}]
[null,"Нераспределенная прибыль, к.п.",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" SUM(H63:H66)","v":0},{"$f":" SUM(I63:I66)","v":0},0,0,0,4868.2097787213916,3782.8641575535112,2920.3900584327439,2363.5573023750958,2066.7779056193449,2072.3482597127695,2377.1981682590249,3081.0479696288185,4133.6743771372367,5587.8995083206974,1493.0387321022172,0,0,0,0,1.7462298274040238E-12,3.5483390092849764E-12,5.4081156849861195E-12,7.3274052143096981E-12,9.308112008571632E-12,1.1352201420249949E-11,1.3461701693101971E-11,1.5638705974685258E-11,1.788537439327921E-11,2.0203936201268171E-11,2.2596691987112776E-11,2.5066015958104411E-11,2.7614358296167777E-11,3.0244247589049169E-11,3.2958293339302765E-11,3.5759188553564482E-11,3.8649712414682571E-11,4.1632733039356436E-11,4.4711210324019868E-11,4.7888198881792533E-11]
[]
[{"$f":" MAX(A$1:A67) + 1","v":3},"Баланс"]
[null,"НЗС",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" Расчет!H116","v":3147.5557384506697},{"$f":" Расчет!I116","v":13611.445262476471},{"$f":" Расчет!J116","v":27204.441377763349},{"$f":" Расчет!K116","v":47673.537307423052},{"$f":" Расчет!L116","v":67225.27832844459},{"$f":" Расчет!M116","v":0},{"$f":" Расчет!N116","v":0},{"$f":" Расчет!O116","v":0},{"$f":" Расчет!P116","v":0},{"$f":" Расчет!Q116","v":0},{"$f":" Расчет!R116","v":0},{"$f":" Расчет!S116","v":0},{"$f":" Расчет!T116","v":0},{"$f":" Расчет!U116","v":0},{"$f":" Расчет!V116","v":0},{"$f":" Расчет!W116","v":0},{"$f":" Расчет!X116","v":0},{"$f":" Расчет!Y116","v":0},{"$f":" Расчет!Z116","v":0},{"$f":" Расчет!AA116","v":0},{"$f":" Расчет!AB116","v":0},{"$f":" Расчет!AC116","v":0},{"$f":" Расчет!AD116","v":0},{"$f":" Расчет!AE116","v":0},{"$f":" Расчет!AF116","v":0},{"$f":" Расчет!AG116","v":0},{"$f":" Расчет!AH116","v":0},{"$f":" Расчет!AI116","v":0},{"$f":" Расчет!AJ116","v":0},{"$f":" Расчет!AK116","v":0},{"$f":" Расчет!AL116","v":0},{"$f":" Расчет!AM116","v":0},{"$f":" Расчет!AN116","v":0},{"$f":" Расчет!AO116","v":0},{"$f":" Расчет!AP116","v":0},{"$f":" Расчет!AQ116","v":0},{"$f":" Расчет!AR116","v":0},{"$f":" Расчет!AS116","v":0},{"$f":" Расчет!AT116","v":0},{"$f":" Расчет!AU116","v":0}]
[null,"ОС",null,"млн руб.",null,null,null,{"$f":" Расчет!H117","v":0},{"$f":" Расчет!I117","v":0},{"$f":" Расчет!J117","v":0},{"$f":" Расчет!K117","v":0},{"$f":" Расчет!L117","v":0},{"$f":" Расчет!M117","v":67225.27832844459},{"$f":" Расчет!N117","v":67225.27832844459},{"$f":" Расчет!O117","v":67225.27832844459},{"$f":" Расчет!P117","v":67225.27832844459},{"$f":" Расчет!Q117","v":67225.27832844459},{"$f":" Расчет!R117","v":67225.27832844459},{"$f":" Расчет!S117","v":67225.27832844459},{"$f":" Расчет!T117","v":67225.27832844459},{"$f":" Расчет!U117","v":67225.27832844459},{"$f":" Расчет!V117","v":67225.27832844459},{"$f":" Расчет!W117","v":67225.27832844459},{"$f":" Расчет!X117","v":67225.27832844459},{"$f":" Расчет!Y117","v":67225.27832844459},{"$f":" Расчет!Z117","v":67225.27832844459},{"$f":" Расчет!AA117","v":67225.27832844459},{"$f":" Расчет!AB117","v":67225.27832844459},{"$f":" Расчет!AC117","v":67225.27832844459},{"$f":" Расчет!AD117","v":67225.27832844459},{"$f":" Расчет!AE117","v":67225.27832844459},{"$f":" Расчет!AF117","v":67225.27832844459},{"$f":" Расчет!AG117","v":67225.27832844459},{"$f":" Расчет!AH117","v":67225.27832844459},{"$f":" Расчет!AI117","v":67225.27832844459},{"$f":" Расчет!AJ117","v":67225.27832844459},{"$f":" Расчет!AK117","v":67225.27832844459},{"$f":" Расчет!AL117","v":67225.27832844459},{"$f":" Расчет!AM117","v":67225.27832844459},{"$f":" Расчет!AN117","v":67225.27832844459},{"$f":" Расчет!AO117","v":67225.27832844459},{"$f":" Расчет!AP117","v":67225.27832844459},{"$f":" Расчет!AQ117","v":67225.27832844459},{"$f":" Расчет!AR117","v":67225.27832844459},{"$f":" Расчет!AS117","v":67225.27832844459},{"$f":" Расчет!AT117","v":67225.27832844459},{"$f":" Расчет!AU117","v":67225.27832844459}]
[null,"Накопленная амортизация",null,"млн руб.",null,null,null,{"$f":" Расчет!H119","v":0},{"$f":" Расчет!I119","v":0},{"$f":" Расчет!J119","v":0},{"$f":" Расчет!K119","v":0},{"$f":" Расчет!L119","v":0},{"$f":" Расчет!M119","v":-4481.6852218963068},{"$f":" Расчет!N119","v":-8963.3704437926135},{"$f":" Расчет!O119","v":-13445.055665688918},{"$f":" Расчет!P119","v":-17926.740887585227},{"$f":" Расчет!Q119","v":-22408.426109481534},{"$f":" Расчет!R119","v":-26890.111331377837},{"$f":" Расчет!S119","v":-31371.796553274147},{"$f":" Расчет!T119","v":-35853.481775170454},{"$f":" Расчет!U119","v":-40335.166997066757},{"$f":" Расчет!V119","v":-44816.852218963068},{"$f":" Расчет!W119","v":-49298.537440859378},{"$f":" Расчет!X119","v":-53780.222662755681},{"$f":" Расчет!Y119","v":-58261.907884651984},{"$f":" Расчет!Z119","v":-62743.593106548295},{"$f":" Расчет!AA119","v":-67225.27832844459},{"$f":" Расчет!AB119","v":-67225.27832844459},{"$f":" Расчет!AC119","v":-67225.27832844459},{"$f":" Расчет!AD119","v":-67225.27832844459},{"$f":" Расчет!AE119","v":-67225.27832844459},{"$f":" Расчет!AF119","v":-67225.27832844459},{"$f":" Расчет!AG119","v":-67225.27832844459},{"$f":" Расчет!AH119","v":-67225.27832844459},{"$f":" Расчет!AI119","v":-67225.27832844459},{"$f":" Расчет!AJ119","v":-67225.27832844459},{"$f":" Расчет!AK119","v":-67225.27832844459},{"$f":" Расчет!AL119","v":-67225.27832844459},{"$f":" Расчет!AM119","v":-67225.27832844459},{"$f":" Расчет!AN119","v":-67225.27832844459},{"$f":" Расчет!AO119","v":-67225.27832844459},{"$f":" Расчет!AP119","v":-67225.27832844459},{"$f":" Расчет!AQ119","v":-67225.27832844459},{"$f":" Расчет!AR119","v":-67225.27832844459},{"$f":" Расчет!AS119","v":-67225.27832844459},{"$f":" Расчет!AT119","v":-67225.27832844459},{"$f":" Расчет!AU119","v":-67225.27832844459}]
[null,"Внеоборотные активы, итого",null,"млн руб.",null,null,null,{"$f":" SUM(H70:H72)","v":3147.5557384506697},{"$f":" SUM(I70:I72)","v":13611.445262476471},27204.441377763349,47673.537307423052,67225.27832844459,62743.593106548287,58261.907884651977,53780.222662755674,49298.537440859363,44816.85221896306,40335.166997066757,35853.48177517044,31371.796553274136,26890.111331377833,22408.426109481523,17926.740887585212,13445.055665688909,8963.3704437926062,4481.6852218962958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Дебиторская задолженность",null,"млн руб.",null,null,null,{"$f":" Расчет!H148","v":0},{"$f":" Расчет!I148","v":0},{"$f":" Расчет!J148","v":0},{"$f":" Расчет!K148","v":0},{"$f":" Расчет!L148","v":0},{"$f":" Расчет!M148","v":4567.1483308284496},{"$f":" Расчет!N148","v":4749.8342640615874},{"$f":" Расчет!O148","v":4926.3308378081392},{"$f":" Расчет!P148","v":5137.4207400090145},{"$f":" Расчет!Q148","v":5342.9175696093753},{"$f":" Расчет!R148","v":5556.6342723937496},{"$f":" Расчет!S148","v":5763.1103000018229},{"$f":" Расчет!T148","v":6010.0556290210798},{"$f":" Расчет!U148","v":6250.4578541819219},{"$f":" Расчет!V148","v":6500.4761683492015},{"$f":" Расчет!W148","v":6742.0239166813026},{"$f":" Расчет!X148","v":7030.9150236864953},{"$f":" Расчет!Y148","v":7312.1516246339552},{"$f":" Расчет!Z148","v":7604.6376896193133},{"$f":" Расчет!AA148","v":0},{"$f":" Расчет!AB148","v":0},{"$f":" Расчет!AC148","v":0},{"$f":" Расчет!AD148","v":0},{"$f":" Расчет!AE148","v":0},{"$f":" Расчет!AF148","v":0},{"$f":" Расчет!AG148","v":0},{"$f":" Расчет!AH148","v":0},{"$f":" Расчет!AI148","v":0},{"$f":" Расчет!AJ148","v":0},{"$f":" Расчет!AK148","v":0},{"$f":" Расчет!AL148","v":0},{"$f":" Расчет!AM148","v":0},{"$f":" Расчет!AN148","v":0},{"$f":" Расчет!AO148","v":0},{"$f":" Расчет!AP148","v":0},{"$f":" Расчет!AQ148","v":0},{"$f":" Расчет!AR148","v":0},{"$f":" Расчет!AS148","v":0},{"$f":" Расчет!AT148","v":0},{"$f":" Расчет!AU148","v":0}]
[null,"Запасы",null,"млн руб.",null,null,null,{"$f":" Расчет!H158","v":0},{"$f":" Расчет!I158","v":0},{"$f":" Расчет!J158","v":0},{"$f":" Расчет!K158","v":0},{"$f":" Расчет!L158","v":0},{"$f":" Расчет!M158","v":4826.6453950800651},{"$f":" Расчет!N158","v":5019.7112108832698},{"$f":" Расчет!O158","v":5206.2359990472387},{"$f":" Расчет!P158","v":5429.3196456913438},{"$f":" Расчет!Q158","v":5646.4924315189992},{"$f":" Расчет!R158","v":5872.3521287797585},{"$f":" Расчет!S158","v":6090.5597488655631},{"$f":" Расчет!T158","v":6351.5360624881878},{"$f":" Расчет!U158","v":6605.5975049877143},{"$f":" Расчет!V158","v":6869.8214051872237},{"$f":" Расчет!W158","v":7125.093457401832},{"$f":" Расчет!X158","v":7430.3988318505017},{"$f":" Расчет!Y158","v":7727.6147851245223},{"$f":" Расчет!Z158","v":8036.7193765295033},{"$f":" Расчет!AA158","v":0},{"$f":" Расчет!AB158","v":0},{"$f":" Расчет!AC158","v":0},{"$f":" Расчет!AD158","v":0},{"$f":" Расчет!AE158","v":0},{"$f":" Расчет!AF158","v":0},{"$f":" Расчет!AG158","v":0},{"$f":" Расчет!AH158","v":0},{"$f":" Расчет!AI158","v":0},{"$f":" Расчет!AJ158","v":0},{"$f":" Расчет!AK158","v":0},{"$f":" Расчет!AL158","v":0},{"$f":" Расчет!AM158","v":0},{"$f":" Расчет!AN158","v":0},{"$f":" Расчет!AO158","v":0},{"$f":" Расчет!AP158","v":0},{"$f":" Расчет!AQ158","v":0},{"$f":" Расчет!AR158","v":0},{"$f":" Расчет!AS158","v":0},{"$f":" Расчет!AT158","v":0},{"$f":" Расчет!AU158","v":0}]
[null,"Краткосрочные налоговые активы",null,"млн руб.",null,null,null,{"$f":" Расчет!H652","v":138.41377535619705},{"$f":" Расчет!I652","v":501.01692150575275},{"$f":" Расчет!J652","v":631.92091716725554},{"$f":" Расчет!K652","v":916.71368028310224},{"$f":" Расчет!L652","v":851.35933586974284},{"$f":" Расчет!M652","v":3963.0806847809672},{"$f":" Расчет!N652","v":4121.603912172206},{"$f":" Расчет!O652","v":4274.7564072693158},{"$f":" Расчет!P652","v":4457.9267914054572},{"$f":" Расчет!Q652","v":4636.2438630616762},{"$f":" Расчет!R652","v":4821.6936175841438},{"$f":" Расчет!S652","v":5000.8603749588547},{"$f":" Расчет!T652","v":5215.143816779012},{"$f":" Расчет!U652","v":5423.7495694501713},{"$f":" Расчет!V652","v":5640.6995522281777},{"$f":" Расчет!W652","v":5850.2993170104291},{"$f":" Расчет!X652","v":6100.9806356899981},{"$f":" Расчет!Y652","v":6345.0198611175983},{"$f":" Расчет!Z652","v":6598.820655562301},{"$f":" Расчет!AA652","v":0},{"$f":" Расчет!AB652","v":0},{"$f":" Расчет!AC652","v":0},{"$f":" Расчет!AD652","v":0},{"$f":" Расчет!AE652","v":0},{"$f":" Расчет!AF652","v":0},{"$f":" Расчет!AG652","v":0},{"$f":" Расчет!AH652","v":0},{"$f":" Расчет!AI652","v":0},{"$f":" Расчет!AJ652","v":0},{"$f":" Расчет!AK652","v":0},{"$f":" Расчет!AL652","v":0},{"$f":" Расчет!AM652","v":0},{"$f":" Расчет!AN652","v":0},{"$f":" Расчет!AO652","v":0},{"$f":" Расчет!AP652","v":0},{"$f":" Расчет!AQ652","v":0},{"$f":" Расчет!AR652","v":0},{"$f":" Расчет!AS652","v":0},{"$f":" Расчет!AT652","v":0},{"$f":" Расчет!AU652","v":0}]
[null,"Дебиторская задолженность по субсидиям",null,"млн руб.",null,null,null,{"$f":" Расчет!H718 + Расчет!H731","v":0},{"$f":" Расчет!I718 + Расчет!I731","v":0},{"$f":" Расчет!J718 + Расчет!J731","v":0},{"$f":" Расчет!K718 + Расчет!K731","v":0},{"$f":" Расчет!L718 + Расчет!L731","v":0},{"$f":" Расчет!M718 + Расчет!M731","v":0},{"$f":" Расчет!N718 + Расчет!N731","v":0},{"$f":" Расчет!O718 + Расчет!O731","v":0},{"$f":" Расчет!P718 + Расчет!P731","v":0},{"$f":" Расчет!Q718 + Расчет!Q731","v":0},{"$f":" Расчет!R718 + Расчет!R731","v":0},{"$f":" Расчет!S718 + Расчет!S731","v":0},{"$f":" Расчет!T718 + Расчет!T731","v":0},{"$f":" Расчет!U718 + Расчет!U731","v":0},{"$f":" Расчет!V718 + Расчет!V731","v":0},{"$f":" Расчет!W718 + Расчет!W731","v":0},{"$f":" Расчет!X718 + Расчет!X731","v":0},{"$f":" Расчет!Y718 + Расчет!Y731","v":0},{"$f":" Расчет!Z718 + Расчет!Z731","v":0},{"$f":" Расчет!AA718 + Расчет!AA731","v":0},{"$f":" Расчет!AB718 + Расчет!AB731","v":0},{"$f":" Расчет!AC718 + Расчет!AC731","v":0},{"$f":" Расчет!AD718 + Расчет!AD731","v":0},{"$f":" Расчет!AE718 + Расчет!AE731","v":0},{"$f":" Расчет!AF718 + Расчет!AF731","v":0},{"$f":" Расчет!AG718 + Расчет!AG731","v":0},{"$f":" Расчет!AH718 + Расчет!AH731","v":0},{"$f":" Расчет!AI718 + Расчет!AI731","v":0},{"$f":" Расчет!AJ718 + Расчет!AJ731","v":0},{"$f":" Расчет!AK718 + Расчет!AK731","v":0},{"$f":" Расчет!AL718 + Расчет!AL731","v":0},{"$f":" Расчет!AM718 + Расчет!AM731","v":0},{"$f":" Расчет!AN718 + Расчет!AN731","v":0},{"$f":" Расчет!AO718 + Расчет!AO731","v":0},{"$f":" Расчет!AP718 + Расчет!AP731","v":0},{"$f":" Расчет!AQ718 + Расчет!AQ731","v":0},{"$f":" Расчет!AR718 + Расчет!AR731","v":0},{"$f":" Расчет!AS718 + Расчет!AS731","v":0},{"$f":" Расчет!AT718 + Расчет!AT731","v":0},{"$f":" Расчет!AU718 + Расчет!AU731","v":0}]
[null,"Денежные средства и их эквиваленты",null,"млн руб.",null,null,null,{"$f":" MAX(H38, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2526.00445276342,6557.3058767687871,10570.591948858531,5.4569682106375694E-11,5.6315911933779718E-11,5.8118021115660668E-11,5.9977797791361815E-11,6.1897087320685392E-11,6.3877794114947328E-11,6.5921883526625647E-11,6.8031383799477675E-11,7.0208388081060969E-11,7.2455056499654924E-11,7.4773618307643888E-11,7.71663740934885E-11,7.9635698064480132E-11,8.2184040402543503E-11,8.4813929695424896E-11,8.7527975445678498E-11,9.0328870659940209E-11,9.3219394521058298E-11,9.6202415145732169E-11,9.9280892430395608E-11,1.0245788098816827E-10]
[null,"Оборотные активы, итого",null,"млн руб.",null,null,null,{"$f":" SUM(H74:H78)","v":138.41377535619705},{"$f":" SUM(I74:I78)","v":501.01692150575275},631.92091716725554,916.71368028310224,851.35933586974284,13356.874410689483,13891.149387117064,14407.323244124695,15024.667177105817,15625.65386419005,16250.680018757652,16854.53042382624,17576.735508288279,18279.804928619807,19010.997125764603,19717.416691093564,23088.298943990416,27942.092147644864,32810.769670569643,5.4569682106375694E-11,5.6315911933779718E-11,5.8118021115660668E-11,5.9977797791361815E-11,6.1897087320685392E-11,6.3877794114947328E-11,6.5921883526625647E-11,6.8031383799477675E-11,7.0208388081060969E-11,7.2455056499654924E-11,7.4773618307643888E-11,7.71663740934885E-11,7.9635698064480132E-11,8.2184040402543503E-11,8.4813929695424896E-11,8.7527975445678498E-11,9.0328870659940209E-11,9.3219394521058298E-11,9.6202415145732169E-11,9.9280892430395608E-11,1.0245788098816827E-10]
[null,"Активы, итого",null,"млн руб.",null,null,null,{"$f":" H73 + H79","v":3285.9695138068669},14112.462183982223,27836.362294930605,48590.250987706153,68076.63766431433,76100.467517237776,72153.057271769037,68187.545906880376,64323.204617965181,60442.506083153108,56585.847015824409,52708.012198996679,48948.532061562415,45169.916259997641,41419.423235246126,37644.157578678773,36533.354609679329,36905.46259143747,37292.454892465939,5.4569682106375694E-11,5.6315911933779718E-11,5.8118021115660668E-11,5.9977797791361815E-11,6.1897087320685392E-11,6.3877794114947328E-11,6.5921883526625647E-11,6.8031383799477675E-11,7.0208388081060969E-11,7.2455056499654924E-11,7.4773618307643888E-11,7.71663740934885E-11,7.9635698064480132E-11,8.2184040402543503E-11,8.4813929695424896E-11,8.7527975445678498E-11,9.0328870659940209E-11,9.3219394521058298E-11,9.6202415145732169E-11,9.9280892430395608E-11,1.0245788098816827E-10]
[]
[null,"Краткосрочный долг",null,{"$f":" smu","v":"млн руб."},null,null,null,{"$f":" - MIN(H38, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Кредиторская задолженность",null,"млн руб.",null,null,null,{"$f":" Расчет!H153","v":0},{"$f":" Расчет!I153","v":0},{"$f":" Расчет!J153","v":0},{"$f":" Расчет!K153","v":0},{"$f":" Расчет!L153","v":0},{"$f":" Расчет!M153","v":3302.567237317473},{"$f":" Расчет!N153","v":3434.669926810172},{"$f":" Расчет!O153","v":3562.2970060577632},{"$f":" Расчет!P153","v":3714.938992837881},{"$f":" Расчет!Q153","v":3863.5365525513976},{"$f":" Расчет!R153","v":4018.078014653453},{"$f":" Расчет!S153","v":4167.3836457990456},{"$f":" Расчет!T153","v":4345.9531806491759},{"$f":" Расчет!U153","v":4519.7913078751426},{"$f":" Расчет!V153","v":4700.5829601901478},{"$f":" Расчет!W153","v":4875.2494308420237},{"$f":" Расчет!X153","v":5084.1505297416652},{"$f":" Расчет!Y153","v":5287.5165509313319},{"$f":" Расчет!Z153","v":5499.0172129685843},{"$f":" Расчет!AA153","v":0},{"$f":" Расчет!AB153","v":0},{"$f":" Расчет!AC153","v":0},{"$f":" Расчет!AD153","v":0},{"$f":" Расчет!AE153","v":0},{"$f":" Расчет!AF153","v":0},{"$f":" Расчет!AG153","v":0},{"$f":" Расчет!AH153","v":0},{"$f":" Расчет!AI153","v":0},{"$f":" Расчет!AJ153","v":0},{"$f":" Расчет!AK153","v":0},{"$f":" Расчет!AL153","v":0},{"$f":" Расчет!AM153","v":0},{"$f":" Расчет!AN153","v":0},{"$f":" Расчет!AO153","v":0},{"$f":" Расчет!AP153","v":0},{"$f":" Расчет!AQ153","v":0},{"$f":" Расчет!AR153","v":0},{"$f":" Расчет!AS153","v":0},{"$f":" Расчет!AT153","v":0},{"$f":" Расчет!AU153","v":0}]
[null,"Краткосрочные налоговые обязательства",null,"млн руб.",null,null,null,{"$f":" Расчет!H653","v":0},{"$f":" Расчет!I653","v":0},{"$f":" Расчет!J653","v":0},{"$f":" Расчет!K653","v":0},{"$f":" Расчет!L653","v":0},{"$f":" Расчет!M653","v":2740.2889984970702},{"$f":" Расчет!N653","v":2849.9005584369534},{"$f":" Расчет!O653","v":2955.7985026848837},{"$f":" Расчет!P653","v":3082.4524440054088},{"$f":" Расчет!Q653","v":3205.7505417656257},{"$f":" Расчет!R653","v":3333.9805634362497},{"$f":" Расчет!S653","v":3457.8661800010946},{"$f":" Расчет!T653","v":3606.033377412648},{"$f":" Расчет!U653","v":3750.2747125091537},{"$f":" Расчет!V653","v":3900.2857010095213},{"$f":" Расчет!W653","v":4045.2143500087818},{"$f":" Расчет!X653","v":4218.5490142118979},{"$f":" Расчет!Y653","v":4387.2909747803733},{"$f":" Расчет!Z653","v":4562.7826137715883},{"$f":" Расчет!AA653","v":0},{"$f":" Расчет!AB653","v":0},{"$f":" Расчет!AC653","v":0},{"$f":" Расчет!AD653","v":0},{"$f":" Расчет!AE653","v":0},{"$f":" Расчет!AF653","v":0},{"$f":" Расчет!AG653","v":0},{"$f":" Расчет!AH653","v":0},{"$f":" Расчет!AI653","v":0},{"$f":" Расчет!AJ653","v":0},{"$f":" Расчет!AK653","v":0},{"$f":" Расчет!AL653","v":0},{"$f":" Расчет!AM653","v":0},{"$f":" Расчет!AN653","v":0},{"$f":" Расчет!AO653","v":0},{"$f":" Расчет!AP653","v":0},{"$f":" Расчет!AQ653","v":0},{"$f":" Расчет!AR653","v":0},{"$f":" Расчет!AS653","v":0},{"$f":" Расчет!AT653","v":0},{"$f":" Расчет!AU653","v":0}]
[null,"Краткосрочные обязательства, итого",null,"млн руб.",null,null,null,{"$f":" SUM(H82:H84)","v":0},{"$f":" SUM(I82:I84)","v":0},0,0,0,6042.8562358145427,6284.5704852471254,6518.0955087426464,6797.3914368432897,7069.2870943170237,7352.0585780897027,7625.2498258001397,7951.9865580618243,8270.0660203842963,8600.8686611996691,8920.4637808508051,9302.699543953564,9674.8075257117052,10061.799826740173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Старший долг",null,"млн руб.",null,null,null,{"$f":" Расчет!H214","v":1971.5817082841197},{"$f":" Расчет!I214","v":8467.4773103893331},{"$f":" Расчет!J214","v":16701.817376958359},{"$f":" Расчет!K214","v":29154.150592623693},{"$f":" Расчет!L214","v":40845.982598588591},{"$f":" Расчет!M214","v":37958.746436976093},{"$f":" Расчет!N214","v":34854.967563242659},{"$f":" Расчет!O214","v":31518.405273979224},{"$f":" Расчет!P214","v":27931.600813021032},{"$f":" Расчет!Q214","v":24075.786017490977},{"$f":" Расчет!R214","v":19930.785112296173},{"$f":" Расчет!S214","v":15474.909139211759},{"$f":" Расчет!T214","v":10684.842468146016},{"$f":" Расчет!U214","v":5535.5207967503457},{"$f":" Расчет!V214","v":0},{"$f":" Расчет!W214","v":0},{"$f":" Расчет!X214","v":0},{"$f":" Расчет!Y214","v":0},{"$f":" Расчет!Z214","v":0},{"$f":" Расчет!AA214","v":0},{"$f":" Расчет!AB214","v":0},{"$f":" Расчет!AC214","v":0},{"$f":" Расчет!AD214","v":0},{"$f":" Расчет!AE214","v":0},{"$f":" Расчет!AF214","v":0},{"$f":" Расчет!AG214","v":0},{"$f":" Расчет!AH214","v":0},{"$f":" Расчет!AI214","v":0},{"$f":" Расчет!AJ214","v":0},{"$f":" Расчет!AK214","v":0},{"$f":" Расчет!AL214","v":0},{"$f":" Расчет!AM214","v":0},{"$f":" Расчет!AN214","v":0},{"$f":" Расчет!AO214","v":0},{"$f":" Расчет!AP214","v":0},{"$f":" Расчет!AQ214","v":0},{"$f":" Расчет!AR214","v":0},{"$f":" Расчет!AS214","v":0},{"$f":" Расчет!AT214","v":0},{"$f":" Расчет!AU214","v":0}]
[null,"Долгосрочные обязательства, итого",null,"млн руб.",null,null,null,{"$f":" SUM(H86:H86)","v":1971.5817082841197},{"$f":" SUM(I86:I86)","v":8467.4773103893331},16701.817376958359,29154.150592623693,40845.982598588591,37958.746436976093,34854.967563242659,31518.405273979224,27931.600813021032,24075.786017490977,19930.785112296173,15474.909139211759,10684.842468146016,5535.5207967503457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Акционерный капитал",null,"млн руб.",null,null,null,{"$f":" Расчет!H206","v":1314.3878055227469},{"$f":" Расчет!I206","v":5644.984873592889},{"$f":" Расчет!J206","v":11134.54491797224},{"$f":" Расчет!K206","v":19436.10039508246},{"$f":" Расчет!L206","v":27230.655065725732},{"$f":" Расчет!M206","v":27230.655065725732},{"$f":" Расчет!N206","v":27230.655065725732},{"$f":" Расчет!O206","v":27230.655065725732},{"$f":" Расчет!P206","v":27230.655065725732},{"$f":" Расчет!Q206","v":27230.655065725732},{"$f":" Расчет!R206","v":27230.655065725732},{"$f":" Расчет!S206","v":27230.655065725732},{"$f":" Расчет!T206","v":27230.655065725732},{"$f":" Расчет!U206","v":27230.655065725732},{"$f":" Расчет!V206","v":27230.655065725732},{"$f":" Расчет!W206","v":27230.655065725732},{"$f":" Расчет!X206","v":27230.655065725732},{"$f":" Расчет!Y206","v":27230.655065725732},{"$f":" Расчет!Z206","v":27230.655065725732},{"$f":" Расчет!AA206","v":0},{"$f":" Расчет!AB206","v":0},{"$f":" Расчет!AC206","v":0},{"$f":" Расчет!AD206","v":0},{"$f":" Расчет!AE206","v":0},{"$f":" Расчет!AF206","v":0},{"$f":" Расчет!AG206","v":0},{"$f":" Расчет!AH206","v":0},{"$f":" Расчет!AI206","v":0},{"$f":" Расчет!AJ206","v":0},{"$f":" Расчет!AK206","v":0},{"$f":" Расчет!AL206","v":0},{"$f":" Расчет!AM206","v":0},{"$f":" Расчет!AN206","v":0},{"$f":" Расчет!AO206","v":0},{"$f":" Расчет!AP206","v":0},{"$f":" Расчет!AQ206","v":0},{"$f":" Расчет!AR206","v":0},{"$f":" Расчет!AS206","v":0},{"$f":" Расчет!AT206","v":0},{"$f":" Расчет!AU206","v":0}]
[null,"Нераспределенная прибыль",null,"млн руб.",null,null,null,{"$f":" H67","v":0},0,0,0,0,4868.2097787213916,3782.8641575535112,2920.3900584327439,2363.5573023750958,2066.7779056193449,2072.3482597127695,2377.1981682590249,3081.0479696288185,4133.6743771372367,5587.8995083206974,1493.0387321022172,0,0,0,0,1.7462298274040238E-12,3.5483390092849764E-12,5.4081156849861195E-12,7.3274052143096981E-12,9.308112008571632E-12,1.1352201420249949E-11,1.3461701693101971E-11,1.5638705974685258E-11,1.788537439327921E-11,2.0203936201268171E-11,2.2596691987112776E-11,2.5066015958104411E-11,2.7614358296167777E-11,3.0244247589049169E-11,3.2958293339302765E-11,3.5759188553564482E-11,3.8649712414682571E-11,4.1632733039356436E-11,4.4711210324019868E-11,4.7888198881792533E-11]
[null,"Итого капиталы и резервы",null,"млн руб.",null,null,null,{"$f":" SUM(H88:H89)","v":1314.3878055227469},{"$f":" SUM(I88:I89)","v":5644.984873592889},11134.54491797224,19436.10039508246,27230.655065725732,32098.864844447126,31013.519223279243,30151.045124158474,29594.212368100827,29297.432971345079,29303.003325438502,29607.853233984759,30311.703035354549,31364.329442862967,32818.554574046429,28723.693797827949,27230.655065725732,27230.655065725732,27230.655065725732,0,1.7462298274040238E-12,3.5483390092849764E-12,5.4081156849861195E-12,7.3274052143096981E-12,9.308112008571632E-12,1.1352201420249949E-11,1.3461701693101971E-11,1.5638705974685258E-11,1.788537439327921E-11,2.0203936201268171E-11,2.2596691987112776E-11,2.5066015958104411E-11,2.7614358296167777E-11,3.0244247589049169E-11,3.2958293339302765E-11,3.5759188553564482E-11,3.8649712414682571E-11,4.1632733039356436E-11,4.4711210324019868E-11,4.7888198881792533E-11]
[null,"Пассивы, итого",null,"млн руб.",null,null,null,{"$f":" H85 + H87 + H90","v":3285.9695138068664},{"$f":" I85 + I87 + I90","v":14112.462183982221},27836.362294930601,48590.250987706153,68076.63766431433,76100.467517237761,72153.057271769023,68187.545906880347,64323.204617965152,60442.506083153079,56585.847015824373,52708.012198996657,48948.532061562393,45169.916259997612,41419.423235246097,37644.157578678758,36533.3546096793,36905.462591437434,37292.454892465903,0,1.7462298274040238E-12,3.5483390092849764E-12,5.4081156849861195E-12,7.3274052143096981E-12,9.308112008571632E-12,1.1352201420249949E-11,1.3461701693101971E-11,1.5638705974685258E-11,1.788537439327921E-11,2.0203936201268171E-11,2.2596691987112776E-11,2.5066015958104411E-11,2.7614358296167777E-11,3.0244247589049169E-11,3.2958293339302765E-11,3.5759188553564482E-11,3.8649712414682571E-11,4.1632733039356436E-11,4.4711210324019868E-11,4.7888198881792533E-11]
[]
[null,"Баланс",null,null,{"$f":" SUMSQ(H93:AU93) < acc","v":true},null,null,{"$f":" ABS(H80 - H91)","v":4.5474735088646412E-13},1.8189894035458565E-12,3.637978807091713E-12,0,0,1.4551915228366852E-11,1.4551915228366852E-11,2.9103830456733704E-11,2.9103830456733704E-11,2.9103830456733704E-11,3.637978807091713E-11,2.1827872842550278E-11,2.1827872842550278E-11,2.9103830456733704E-11,2.9103830456733704E-11,1.4551915228366852E-11,2.9103830456733704E-11,3.637978807091713E-11,3.637978807091713E-11,5.4569682106375694E-11,5.4569682106375694E-11,5.4569682106375694E-11,5.4569682106375694E-11,5.4569682106375694E-11,5.4569682106375694E-11,5.4569682106375694E-11,5.4569682106375707E-11,5.4569682106375707E-11,5.4569682106375714E-11,5.456968210637572E-11,5.456968210637572E-11,5.456968210637572E-11,5.4569682106375727E-11,5.4569682106375727E-11,5.4569682106375733E-11,5.4569682106375727E-11,5.4569682106375727E-11,5.4569682106375733E-11,5.456968210637574E-11,5.4569682106375733E-11]
[]
["Конец листа"]

{"sheet":"Прогнозы","index":10,"n_rows":27,"n_cols":47,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,"Прогноз основных макроэкономических показателей","Лист:",{"$f":" MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1))+1, 255)","v":"Прогнозы"},"К содержанию"]
[null,null,"Проверки:",1]
[]
[null,"Дата начала периода",null,null,null,null,null,{"$f":" DATE(H6, 1, 1)","v":"2016-01-01"},{"$f":" DATE(I6, 1, 1)","v":"2017-01-01"},"2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01"]
[null,"Дата конца периода",null,null,null,null,null,{"$f":" EDATE(H4, Вводные!E$15) - 1","v":"2016-12-31"},{"$f":" EDATE(I4, Вводные!$E$15) - 1","v":"2017-12-31"},{"$f":" EDATE(J4, Вводные!$E$15) - 1","v":"2018-12-31"},{"$f":" EDATE(K4, Вводные!$E$15) - 1","v":"2019-12-31"},{"$f":" EDATE(L4, Вводные!$E$15) - 1","v":"2020-12-31"},{"$f":" EDATE(M4, Вводные!$E$15) - 1","v":"2021-12-31"},{"$f":" EDATE(N4, Вводные!$E$15) - 1","v":"2022-12-31"},{"$f":" EDATE(O4, Вводные!$E$15) - 1","v":"2023-12-31"},{"$f":" EDATE(P4, Вводные!$E$15) - 1","v":"2024-12-31"},{"$f":" EDATE(Q4, Вводные!$E$15) - 1","v":"2025-12-31"},{"$f":" EDATE(R4, Вводные!$E$15) - 1","v":"2026-12-31"},{"$f":" EDATE(S4, Вводные!$E$15) - 1","v":"2027-12-31"},{"$f":" EDATE(T4, Вводные!$E$15) - 1","v":"2028-12-31"},{"$f":" EDATE(U4, Вводные!$E$15) - 1","v":"2029-12-31"},{"$f":" EDATE(V4, Вводные!$E$15) - 1","v":"2030-12-31"},{"$f":" EDATE(W4, Вводные!$E$15) - 1","v":"2031-12-31"},{"$f":" EDATE(X4, Вводные!$E$15) - 1","v":"2032-12-31"},{"$f":" EDATE(Y4, Вводные!$E$15) - 1","v":"2033-12-31"},{"$f":" EDATE(Z4, Вводные!$E$15) - 1","v":"2034-12-31"},{"$f":" EDATE(AA4, Вводные!$E$15) - 1","v":"2035-12-31"},{"$f":" EDATE(AB4, Вводные!$E$15) - 1","v":"2036-12-31"},{"$f":" EDATE(AC4, Вводные!$E$15) - 1","v":"2037-12-31"},{"$f":" EDATE(AD4, Вводные!$E$15) - 1","v":"2038-12-31"},{"$f":" EDATE(AE4, Вводные!$E$15) - 1","v":"2039-12-31"},{"$f":" EDATE(AF4, Вводные!$E$15) - 1","v":"2040-12-31"},{"$f":" EDATE(AG4, Вводные!$E$15) - 1","v":"2041-12-31"},{"$f":" EDATE(AH4, Вводные!$E$15) - 1","v":"2042-12-31"},{"$f":" EDATE(AI4, Вводные!$E$15) - 1","v":"2043-12-31"},{"$f":" EDATE(AJ4, Вводные!$E$15) - 1","v":"2044-12-31"},{"$f":" EDATE(AK4, Вводные!$E$15) - 1","v":"2045-12-31"},{"$f":" EDATE(AL4, Вводные!$E$15) - 1","v":"2046-12-31"},{"$f":" EDATE(AM4, Вводные!$E$15) - 1","v":"2047-12-31"},{"$f":" EDATE(AN4, Вводные!$E$15) - 1","v":"2048-12-31"},{"$f":" EDATE(AO4, Вводные!$E$15) - 1","v":"2049-12-31"},{"$f":" EDATE(AP4, Вводные!$E$15) - 1","v":"2050-12-31"},{"$f":" EDATE(AQ4, Вводные!$E$15) - 1","v":"2051-12-31"},{"$f":" EDATE(AR4, Вводные!$E$15) - 1","v":"2052-12-31"},{"$f":" EDATE(AS4, Вводные!$E$15) - 1","v":"2053-12-31"},{"$f":" EDATE(AT4, Вводные!$E$15) - 1","v":"2054-12-31"},{"$f":" EDATE(AU4, Вводные!$E$15) - 1","v":"2055-12-31"}]
[null,"Год",null,null,null,null,null,{"$f":" IF(G6, G6 + 1, Вводные!$E$12)","v":2016},{"$f":" IF(H6, H6 + 1, Вводные!$E$12)","v":2017},{"$f":" IF(I6, I6 + 1, Вводные!$E$12)","v":2018},{"$f":" IF(J6, J6 + 1, Вводные!$E$12)","v":2019},{"$f":" IF(K6, K6 + 1, Вводные!$E$12)","v":2020},{"$f":" IF(L6, L6 + 1, Вводные!$E$12)","v":2021},{"$f":" IF(M6, M6 + 1, Вводные!$E$12)","v":2022},{"$f":" IF(N6, N6 + 1, Вводные!$E$12)","v":2023},{"$f":" IF(O6, O6 + 1, Вводные!$E$12)","v":2024},{"$f":" IF(P6, P6 + 1, Вводные!$E$12)","v":2025},{"$f":" IF(Q6, Q6 + 1, Вводные!$E$12)","v":2026},{"$f":" IF(R6, R6 + 1, Вводные!$E$12)","v":2027},{"$f":" IF(S6, S6 + 1, Вводные!$E$12)","v":2028},{"$f":" IF(T6, T6 + 1, Вводные!$E$12)","v":2029},{"$f":" IF(U6, U6 + 1, Вводные!$E$12)","v":2030},{"$f":" IF(V6, V6 + 1, Вводные!$E$12)","v":2031},{"$f":" IF(W6, W6 + 1, Вводные!$E$12)","v":2032},{"$f":" IF(X6, X6 + 1, Вводные!$E$12)","v":2033},{"$f":" IF(Y6, Y6 + 1, Вводные!$E$12)","v":2034},{"$f":" IF(Z6, Z6 + 1, Вводные!$E$12)","v":2035},{"$f":" IF(AA6, AA6 + 1, Вводные!$E$12)","v":2036},{"$f":" IF(AB6, AB6 + 1, Вводные!$E$12)","v":2037},{"$f":" IF(AC6, AC6 + 1, Вводные!$E$12)","v":2038},{"$f":" IF(AD6, AD6 + 1, Вводные!$E$12)","v":2039},{"$f":" IF(AE6, AE6 + 1, Вводные!$E$12)","v":2040},{"$f":" IF(AF6, AF6 + 1, Вводные!$E$12)","v":2041},{"$f":" IF(AG6, AG6 + 1, Вводные!$E$12)","v":2042},{"$f":" IF(AH6, AH6 + 1, Вводные!$E$12)","v":2043},{"$f":" IF(AI6, AI6 + 1, Вводные!$E$12)","v":2044},{"$f":" IF(AJ6, AJ6 + 1, Вводные!$E$12)","v":2045},{"$f":" IF(AK6, AK6 + 1, Вводные!$E$12)","v":2046},{"$f":" IF(AL6, AL6 + 1, Вводные!$E$12)","v":2047},{"$f":" IF(AM6, AM6 + 1, Вводные!$E$12)","v":2048},{"$f":" IF(AN6, AN6 + 1, Вводные!$E$12)","v":2049},{"$f":" IF(AO6, AO6 + 1, Вводные!$E$12)","v":2050},{"$f":" IF(AP6, AP6 + 1, Вводные!$E$12)","v":2051},{"$f":" IF(AQ6, AQ6 + 1, Вводные!$E$12)","v":2052},{"$f":" IF(AR6, AR6 + 1, Вводные!$E$12)","v":2053},{"$f":" IF(AS6, AS6 + 1, Вводные!$E$12)","v":2054},{"$f":" IF(AT6, AT6 + 1, Вводные!$E$12)","v":2055}]
[null,"№ периода",null,"ед. изм.","итог","имя",null,{"$f":" G7 + 1","v":1},{"$f":" H7 + 1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
[null,"Источник: прогноз Министерства экономического развития"]
[null,"Сценарий","Консервативный"]
[]
[null,"Цены на нефть Urals (мировые), долл. / барр.",null,null,null,null,null,null,null,{"$f":" INDEX(J13:J15, MATCH($C$10, $B13:$B15, 0))","v":70},62.2,42.5,43.3,44.2,45,45.9]
[null,"Базовый ",null,null,null,null,null,null,null,70,62.2,57,56,55,54,53]
[null,"Целевой",null,null,null,null,null,null,null,70,62.2,57,56,55,54,53]
[null,"Консервативный",null,null,null,null,null,null,null,70,62.2,42.5,43.3,44.2,45,45.9]
[null,"Индекс потребительских цен, на конец года",null,null,null,null,null,null,null,{"$f":" INDEX(J17:J19, MATCH($C$10, $B17:$B19, 0))","v":4.3},3.8,3.2,4,4,4,4]
[null,"Базовый ",null,null,null,null,null,null,null,4.3,3.8,3,4,4,4,4]
[null,"Целевой",null,null,null,null,null,null,null,4.3,3.8,4,4,4,4,4]
[null,"Консервативный",null,null,null,null,null,null,null,4.3,3.8,3.2,4,4,4,4]
[null,"Индекс потребительских цен, в среднем за год",null,null,null,null,null,null,null,{"$f":" INDEX(J21:J23, MATCH($C$10, $B21:$B23, 0))","v":2.9},4.7,3.1,3.8,4,4,4]
[null,"Базовый ",null,null,null,null,null,null,null,2.9,4.7,3,3.7,4,4,4]
[null,"Целевой",null,null,null,null,null,null,null,2.9,4.7,3.6,4,4,4,4]
[null,"Консервативный",null,null,null,null,null,null,null,2.9,4.7,3.1,3.8,4,4,4]
[null,"Курс доллара среднегодовой, рублей за доллар США",null,null,null,null,null,null,null,{"$f":" INDEX(J25:J27, MATCH($C$10, $B25:$B27, 0))","v":62.5},65.400000000000006,68.7,69.3,69.8,70.099999999999994,70.5]
[null,"Базовый ",null,null,null,null,null,null,null,62.5,65.400000000000006,65.7,66.099999999999994,66.5,66.900000000000006,67.400000000000006]
[null,"Целевой",null,null,null,null,null,null,null,62.5,65.400000000000006,65.099999999999994,65.400000000000006,65.900000000000006,66.2,66.7]
[null,"Консервативный",null,null,null,null,null,null,null,62.5,65.400000000000006,68.7,69.3,69.8,70.099999999999994,70.5]

{"sheet":"Формат","index":11,"n_rows":7,"n_cols":47,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[null,"Для добавления листов в формате модели","Лист:",{"$f":" MID(CELL(\"filename\", A1), FIND(\"]\", CELL(\"filename\", A1))+1, 255)","v":"Формат"},"К содержанию"]
[null,null,"Проверки:",{"$f":" Контроль!$D$2","v":1}]
[]
[null,"Дата начала периода",null,null,null,null,null,{"$f":" IF(G5, G5 + 1, Вводные!$E$11)","v":"2021-01-01"},{"$f":" IF(H5, H5 + 1, Вводные!$E$11)","v":"2022-01-01"},{"$f":" IF(I5, I5 + 1, Вводные!$E$11)","v":"2023-01-01"},{"$f":" IF(J5, J5 + 1, Вводные!$E$11)","v":"2024-01-01"},{"$f":" IF(K5, K5 + 1, Вводные!$E$11)","v":"2025-01-01"},{"$f":" IF(L5, L5 + 1, Вводные!$E$11)","v":"2026-01-01"},{"$f":" IF(M5, M5 + 1, Вводные!$E$11)","v":"2027-01-01"},{"$f":" IF(N5, N5 + 1, Вводные!$E$11)","v":"2028-01-01"},{"$f":" IF(O5, O5 + 1, Вводные!$E$11)","v":"2029-01-01"},{"$f":" IF(P5, P5 + 1, Вводные!$E$11)","v":"2030-01-01"},{"$f":" IF(Q5, Q5 + 1, Вводные!$E$11)","v":"2031-01-01"},{"$f":" IF(R5, R5 + 1, Вводные!$E$11)","v":"2032-01-01"},{"$f":" IF(S5, S5 + 1, Вводные!$E$11)","v":"2033-01-01"},{"$f":" IF(T5, T5 + 1, Вводные!$E$11)","v":"2034-01-01"},{"$f":" IF(U5, U5 + 1, Вводные!$E$11)","v":"2035-01-01"},{"$f":" IF(V5, V5 + 1, Вводные!$E$11)","v":"2036-01-01"},{"$f":" IF(W5, W5 + 1, Вводные!$E$11)","v":"2037-01-01"},{"$f":" IF(X5, X5 + 1, Вводные!$E$11)","v":"2038-01-01"},{"$f":" IF(Y5, Y5 + 1, Вводные!$E$11)","v":"2039-01-01"},{"$f":" IF(Z5, Z5 + 1, Вводные!$E$11)","v":"2040-01-01"},{"$f":" IF(AA5, AA5 + 1, Вводные!$E$11)","v":"2041-01-01"},{"$f":" IF(AB5, AB5 + 1, Вводные!$E$11)","v":"2042-01-01"},{"$f":" IF(AC5, AC5 + 1, Вводные!$E$11)","v":"2043-01-01"},{"$f":" IF(AD5, AD5 + 1, Вводные!$E$11)","v":"2044-01-01"},{"$f":" IF(AE5, AE5 + 1, Вводные!$E$11)","v":"2045-01-01"},{"$f":" IF(AF5, AF5 + 1, Вводные!$E$11)","v":"2046-01-01"},{"$f":" IF(AG5, AG5 + 1, Вводные!$E$11)","v":"2047-01-01"},{"$f":" IF(AH5, AH5 + 1, Вводные!$E$11)","v":"2048-01-01"},{"$f":" IF(AI5, AI5 + 1, Вводные!$E$11)","v":"2049-01-01"},{"$f":" IF(AJ5, AJ5 + 1, Вводные!$E$11)","v":"2050-01-01"},{"$f":" IF(AK5, AK5 + 1, Вводные!$E$11)","v":"2051-01-01"},{"$f":" IF(AL5, AL5 + 1, Вводные!$E$11)","v":"2052-01-01"},{"$f":" IF(AM5, AM5 + 1, Вводные!$E$11)","v":"2053-01-01"},{"$f":" IF(AN5, AN5 + 1, Вводные!$E$11)","v":"2054-01-01"},{"$f":" IF(AO5, AO5 + 1, Вводные!$E$11)","v":"2055-01-01"},{"$f":" IF(AP5, AP5 + 1, Вводные!$E$11)","v":"2056-01-01"},{"$f":" IF(AQ5, AQ5 + 1, Вводные!$E$11)","v":"2057-01-01"},{"$f":" IF(AR5, AR5 + 1, Вводные!$E$11)","v":"2058-01-01"},{"$f":" IF(AS5, AS5 + 1, Вводные!$E$11)","v":"2059-01-01"},{"$f":" IF(AT5, AT5 + 1, Вводные!$E$11)","v":"2060-01-01"}]
[null,"Дата конца периода",null,null,null,null,null,{"$f":" EDATE(H4, Вводные!$E$15) - 1","v":"2021-12-31"},{"$f":" EDATE(I4, Вводные!$E$15) - 1","v":"2022-12-31"},{"$f":" EDATE(J4, Вводные!$E$15) - 1","v":"2023-12-31"},{"$f":" EDATE(K4, Вводные!$E$15) - 1","v":"2024-12-31"},{"$f":" EDATE(L4, Вводные!$E$15) - 1","v":"2025-12-31"},{"$f":" EDATE(M4, Вводные!$E$15) - 1","v":"2026-12-31"},{"$f":" EDATE(N4, Вводные!$E$15) - 1","v":"2027-12-31"},{"$f":" EDATE(O4, Вводные!$E$15) - 1","v":"2028-12-31"},{"$f":" EDATE(P4, Вводные!$E$15) - 1","v":"2029-12-31"},{"$f":" EDATE(Q4, Вводные!$E$15) - 1","v":"2030-12-31"},{"$f":" EDATE(R4, Вводные!$E$15) - 1","v":"2031-12-31"},{"$f":" EDATE(S4, Вводные!$E$15) - 1","v":"2032-12-31"},{"$f":" EDATE(T4, Вводные!$E$15) - 1","v":"2033-12-31"},{"$f":" EDATE(U4, Вводные!$E$15) - 1","v":"2034-12-31"},{"$f":" EDATE(V4, Вводные!$E$15) - 1","v":"2035-12-31"},{"$f":" EDATE(W4, Вводные!$E$15) - 1","v":"2036-12-31"},{"$f":" EDATE(X4, Вводные!$E$15) - 1","v":"2037-12-31"},{"$f":" EDATE(Y4, Вводные!$E$15) - 1","v":"2038-12-31"},{"$f":" EDATE(Z4, Вводные!$E$15) - 1","v":"2039-12-31"},{"$f":" EDATE(AA4, Вводные!$E$15) - 1","v":"2040-12-31"},{"$f":" EDATE(AB4, Вводные!$E$15) - 1","v":"2041-12-31"},{"$f":" EDATE(AC4, Вводные!$E$15) - 1","v":"2042-12-31"},{"$f":" EDATE(AD4, Вводные!$E$15) - 1","v":"2043-12-31"},{"$f":" EDATE(AE4, Вводные!$E$15) - 1","v":"2044-12-31"},{"$f":" EDATE(AF4, Вводные!$E$15) - 1","v":"2045-12-31"},{"$f":" EDATE(AG4, Вводные!$E$15) - 1","v":"2046-12-31"},{"$f":" EDATE(AH4, Вводные!$E$15) - 1","v":"2047-12-31"},{"$f":" EDATE(AI4, Вводные!$E$15) - 1","v":"2048-12-31"},{"$f":" EDATE(AJ4, Вводные!$E$15) - 1","v":"2049-12-31"},{"$f":" EDATE(AK4, Вводные!$E$15) - 1","v":"2050-12-31"},{"$f":" EDATE(AL4, Вводные!$E$15) - 1","v":"2051-12-31"},{"$f":" EDATE(AM4, Вводные!$E$15) - 1","v":"2052-12-31"},{"$f":" EDATE(AN4, Вводные!$E$15) - 1","v":"2053-12-31"},{"$f":" EDATE(AO4, Вводные!$E$15) - 1","v":"2054-12-31"},{"$f":" EDATE(AP4, Вводные!$E$15) - 1","v":"2055-12-31"},{"$f":" EDATE(AQ4, Вводные!$E$15) - 1","v":"2056-12-31"},{"$f":" EDATE(AR4, Вводные!$E$15) - 1","v":"2057-12-31"},{"$f":" EDATE(AS4, Вводные!$E$15) - 1","v":"2058-12-31"},{"$f":" EDATE(AT4, Вводные!$E$15) - 1","v":"2059-12-31"},{"$f":" EDATE(AU4, Вводные!$E$15) - 1","v":"2060-12-31"}]
[null,"Год",null,null,null,null,null,{"$f":" YEAR(H5)","v":2021},{"$f":" YEAR(I5)","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060]
[null,"№ периода",null,"ед. изм.","итог","имя",null,{"$f":" G7 + 1","v":1},{"$f":" H7 + 1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,{"$f":" AT7 + 1","v":40}]