{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Model","M-Q-Y","Lists","Аннуитет"],"not_rendered":{"macros":1},"read":"whole","date_system":"1900"}

{"sheet":"Model","index":0,"n_rows":49,"n_cols":204,"rows_kept":49}
[{"$nulls":23},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181]
[{"$nulls":15},16,{"$nulls":7},24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":23},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"показатель",{"$nulls":4},"ед.изм.",null,null,"значение",{"$nulls":4},"итого",null,null,"2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,6,{"$nulls":5},"минимальный период расчетов","минимальный период расчетов",{"$nulls":3},"тип периода",null,null,"месяц",{"$nulls":4},"2023-01-01",null,null,"2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,7,{"$nulls":5},"старт моделирования","старт моделирования",{"$nulls":3},"месяц",null,"*","2023-01-01","^",{"$nulls":3},"2032-12-31",null,null,"2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,8,{"$nulls":5},"горизонт моделирования","горизонт моделирования",{"$nulls":3},"кол-во пер.",null,"*",120,{"$nulls":4},120,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,9]
[null,10]
[null,67,{"$nulls":5},"График оплат и ввода в экспл. оборуд-ия"]
[null,12]
[null,13,{"$nulls":5},"Стоимость приобретаемого оборуд-я",{"$nulls":4},"руб.",{"$nulls":7},{"v":100000000,"d":"100,000,000"},null,null,{"v":100000000,"d":"100,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,{"$nulls":5},"Стоимость приобретаемого оборуд-я","Стоимость 1ед. оборудования",{"$nulls":3},"руб./1ед.||шт.",null,"*",{"v":10000000,"d":"10,000,000"}]
[null,15,{"$nulls":5},"Стоимость приобретаемого оборуд-я","Количество единиц оборудования",{"$nulls":3},"руб./1ед.||шт.",null,"*",10]
[null,16]
[null,17,{"$nulls":5},"График оплат оборудования",{"$nulls":7},"CF(-)",{"$nulls":4},{"v":100000000,"d":"100,000,000"},null,null,{"v":30000000,"d":"30,000,000"},0,0,0,{"v":20000000,"d":"20,000,000"},0,0,{"v":20000000,"d":"20,000,000"},0,0,{"v":30000000,"d":"30,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,{"$nulls":5},"График оплат оборудования","Процентное распределение оплаты",{"$nulls":3},"%",{"$nulls":7},{"v":1,"d":"100.0%"},null,"*",{"v":0.3,"d":"30.00%"},{"$nulls":3},{"v":0.2,"d":"20.00%"},null,null,{"v":0.2,"d":"20.00%"},null,null,{"v":0.3,"d":"30.00%"}]
[null,19]
[null,20,{"$nulls":5},"Ввод в эксплуатацию оборудования",{"$nulls":4},"руб.",{"$nulls":7},{"v":100000000,"d":"100,000,000"},null,null,0,0,0,0,0,0,{"v":30000000,"d":"30,000,000"},0,0,0,{"v":20000000,"d":"20,000,000"},0,0,{"v":20000000,"d":"20,000,000"},0,0,{"v":30000000,"d":"30,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,{"$nulls":5},"Ввод в эксплуатацию оборудования",{"$nulls":4},"шт",{"$nulls":7},10,null,null,0,0,0,0,0,0,3,0,0,0,2,0,0,2,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,{"$nulls":5},"Ввод в эксплуатацию оборудования","Вручную укажите ввод в экспл-ию",{"$nulls":3},"шт",{"$nulls":7},{"v":0,"d":"0.0"},null,"*"]
[null,23,{"$nulls":5},"Возврат %% по кредиту","Либо укажите срок ввода с момента оплаты",{"$nulls":3},"кол-во мес.",null,"*",6]
[null,24]
[null,67,{"$nulls":5},"Операц. финпоток от экспл-ции оборуд-ия"]
[null,26]
[null,27,{"$nulls":5},"Поступление операционного финпотока",{"$nulls":7},"CF(+)",{"$nulls":4},{"v":272000000,"d":"272,000,000"},null,null,0,0,0,0,0,0,{"v":750000,"d":"750,000"},{"v":750000,"d":"750,000"},{"v":750000,"d":"750,000"},{"v":750000,"d":"750,000"},{"v":1250000,"d":"1,250,000"},{"v":1250000,"d":"1,250,000"},{"v":1250000,"d":"1,250,000"},{"v":1750000,"d":"1,750,000"},{"v":1750000,"d":"1,750,000"},{"v":1750000,"d":"1,750,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},{"v":2500000,"d":"2,500,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,{"$nulls":5},"Поступление лимитированного кредита","размер финпотока с 1ед. оборуд-ия",{"$nulls":3},"руб./мес.",null,"*",{"v":250000,"d":"250,000"}]
[null,29]
[null,67,{"$nulls":5},"Расчет источников финансирования оборуд-я"]
[null,31]
[null,32,{"$nulls":5},"Оплата собственными средствами",{"$nulls":7},"CF(+)",{"$nulls":4},{"v":10000000,"d":"10,000,000"},null,null,{"v":3000000,"d":"3,000,000"},0,0,0,{"v":2000000,"d":"2,000,000"},0,0,{"v":2000000,"d":"2,000,000"},0,0,{"v":3000000,"d":"3,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,{"$nulls":5},"Поступление лимитированного кредита","Доля собственных средств",{"$nulls":3},"%",null,"*",{"v":0.1,"d":"10.0%"}]
[null,34]
[null,35,{"$nulls":5},"Поступление ДС по лизингу",{"$nulls":7},"CF(+)",{"$nulls":4},{"v":90000000,"d":"90,000,000"},null,null,{"v":27000000,"d":"27,000,000"},0,0,0,{"v":18000000,"d":"18,000,000"},0,0,{"v":18000000,"d":"18,000,000"},0,0,{"v":27000000,"d":"27,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,{"$nulls":21},0,0,0,0,0,0,{"v":451847.5747413112,"d":"451,848"},{"v":633656.4873378336,"d":"633,656"},{"v":633656.4873378336,"d":"633,656"},{"v":633656.4873378336,"d":"633,656"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},{"v":911367.6294478086,"d":"911,368"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,{"$nulls":5},"Ежемесячные платежи по лизингу",{"$nulls":4},"руб.",null,null,"CF(-)",{"$nulls":4},{"v":135435256.27601358,"d":"135,435,256"},null,null,{"v":180000,"d":"180,000"},{"v":180000,"d":"180,000"},{"v":180000,"d":"180,000"},{"v":180000,"d":"180,000"},{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},{"v":511847.5747413112,"d":"511,848"},{"v":717656.4873378336,"d":"717,656"},{"v":717656.4873378336,"d":"717,656"},{"v":717656.4873378336,"d":"717,656"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478085,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478085,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478085,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478085,"d":"1,031,368"},{"v":1031367.6294478085,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478085,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478085,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478085,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478085,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478085,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478085,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478085,"d":"1,031,368"},{"v":1031367.6294478085,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478085,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478085,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478085,"d":"1,031,368"},{"v":1031367.6294478087,"d":"1,031,368"},{"v":1031367.6294478085,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":1031367.6294478086,"d":"1,031,368"},{"v":19031367.62944781,"d":"19,031,368"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,{"$nulls":5},"Ежемесячные платежи по лизингу","Возврат тела кредита",{"$nulls":3},"руб.",{"$nulls":7},{"v":90000000.00000083,"d":"90,000,000"},null,null,0,0,0,0,0,0,{"v":211847.5747413112,"d":"211,848"},{"v":299068.8045027757,"d":"299,069"},{"v":301062.59653279424,"d":"301,063"},{"v":303069.6805096794,"d":"303,070"},{"v":438801.2871563857,"d":"438,801"},{"v":441726.6290707615,"d":"441,727"},{"v":444671.4732645666,"d":"444,671"},{"v":447635.94975299714,"d":"447,636"},{"v":450620.18941801717,"d":"450,620"},{"v":453624.32401413727,"d":"453,624"},{"v":456648.4861742314,"d":"456,648"},{"v":459692.80941539304,"d":"459,693"},{"v":462757.4281448289,"d":"462,757"},{"v":465842.47766579443,"d":"465,842"},{"v":468948.0941835664,"d":"468,948"},{"v":472074.4148114568,"d":"472,074"},{"v":475221.5775768666,"d":"475,222"},{"v":478389.72142737894,"d":"478,390"},{"v":481578.98623689485,"d":"481,579"},{"v":484789.51281180745,"d":"484,790"},{"v":488021.44289721956,"d":"488,021"},{"v":491274.91918320104,"d":"491,275"},{"v":494550.08531108894,"d":"494,550"},{"v":497847.0858798297,"d":"497,847"},{"v":501166.06645236176,"d":"501,166"},{"v":504507.1735620443,"d":"504,507"},{"v":507870.5547191245,"d":"507,871"},{"v":511256.358417252,"d":"511,256"},{"v":514664.73414003366,"d":"514,665"},{"v":518095.8323676339,"d":"518,096"},{"v":521549.80458341807,"d":"521,550"},{"v":525026.8032806409,"d":"525,027"},{"v":528526.9819691785,"d":"528,527"},{"v":532050.4951823064,"d":"532,050"},{"v":535597.4984835217,"d":"535,597"},{"v":539168.1484734119,"d":"539,168"},{"v":542762.6027965681,"d":"542,763"},{"v":546381.020148545,"d":"546,381"},{"v":550023.5602828687,"d":"550,024"},{"v":553690.3840180878,"d":"553,690"},{"v":557381.6532448751,"d":"557,382"},{"v":561097.5309331742,"d":"561,098"},{"v":564838.1811393955,"d":"564,838"},{"v":568603.7690136582,"d":"568,604"},{"v":572394.4608070825,"d":"572,394"},{"v":576210.4238791296,"d":"576,210"},{"v":580051.8267049905,"d":"580,052"},{"v":583918.8388830238,"d":"583,919"},{"v":587811.631142244,"d":"587,812"},{"v":591730.375349859,"d":"591,730"},{"v":595675.2445188579,"d":"595,675"},{"v":599646.4128156503,"d":"599,646"},{"v":603644.0555677547,"d":"603,644"},{"v":607668.3492715397,"d":"607,668"},{"v":611719.4716000167,"d":"611,719"},{"v":615797.6014106835,"d":"615,798"},{"v":619902.9187534214,"d":"619,903"},{"v":624035.6048784442,"d":"624,036"},{"v":628195.8422443005,"d":"628,196"},{"v":632383.8145259292,"d":"632,384"},{"v":636599.7066227687,"d":"636,600"},{"v":640843.7046669205,"d":"640,844"},{"v":645115.9960313665,"d":"645,116"},{"v":649416.7693382424,"d":"649,417"},{"v":653746.2144671639,"d":"653,746"},{"v":658104.5225636117,"d":"658,105"},{"v":662491.8860473691,"d":"662,492"},{"v":666908.4986210183,"d":"666,908"},{"v":671354.5552784917,"d":"671,355"},{"v":675830.2523136816,"d":"675,830"},{"v":680335.7873291062,"d":"680,336"},{"v":684871.3592446336,"d":"684,871"},{"v":689437.1683062646,"d":"689,437"},{"v":694033.416094973,"d":"694,033"},{"v":698660.3055356061,"d":"698,660"},{"v":703318.0409058435,"d":"703,318"},{"v":708006.8278452158,"d":"708,007"},{"v":712726.8733641838,"d":"712,727"},{"v":717478.3858532785,"d":"717,478"},{"v":722261.5750923003,"d":"722,262"},{"v":727076.6522595822,"d":"727,077"},{"v":731923.8299413128,"d":"731,924"},{"v":736803.3221409215,"d":"736,803"},{"v":741715.3442885277,"d":"741,715"},{"v":746660.1132504512,"d":"746,660"},{"v":751637.8473387875,"d":"751,638"},{"v":756648.766321046,"d":"756,649"},{"v":761693.0914298531,"d":"761,693"},{"v":766771.0453727187,"d":"766,771"},{"v":771882.8523418702,"d":"771,883"},{"v":777028.7380241493,"d":"777,029"},{"v":782208.9296109771,"d":"782,209"},{"v":787423.6558083835,"d":"787,424"},{"v":792673.146847106,"d":"792,673"},{"v":797957.6344927534,"d":"797,958"},{"v":803277.3520560384,"d":"803,277"},{"v":808632.5344030787,"d":"808,633"},{"v":814023.4179657659,"d":"814,023"},{"v":819450.2407522043,"d":"819,450"},{"v":824913.2423572191,"d":"824,913"},{"v":830412.6639729338,"d":"830,413"},{"v":835948.7483994201,"d":"835,949"},{"v":841521.7400554162,"d":"841,522"},{"v":847131.884989119,"d":"847,132"},{"v":852779.4308890465,"d":"852,779"},{"v":858464.6270949735,"d":"858,465"},{"v":864187.72460894,"d":"864,188"},{"v":869948.976106333,"d":"869,949"},{"v":875748.6359470418,"d":"875,749"},{"v":881586.9601866887,"d":"881,587"},{"v":887464.2065879334,"d":"887,464"},{"v":893380.634631853,"d":"893,381"},{"v":899336.5055293987,"d":"899,337"},{"v":18905332.08223293,"d":"18,905,332"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,{"$nulls":5},"Ежемесячные платежи по лизингу","Возврат %% по кредиту",{"$nulls":3},"руб.",{"$nulls":7},{"v":45435256.27601293,"d":"45,435,256"},null,null,{"v":180000,"d":"180,000"},{"v":180000,"d":"180,000"},{"v":180000,"d":"180,000"},{"v":180000,"d":"180,000"},{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},{"v":300000,"d":"300,000"},{"v":418587.6828350579,"d":"418,588"},{"v":416593.8908050394,"d":"416,594"},{"v":414586.8068281542,"d":"414,587"},{"v":592566.3422914229,"d":"592,566"},{"v":589641.0003770471,"d":"589,641"},{"v":586696.156183242,"d":"586,696"},{"v":583731.6796948115,"d":"583,732"},{"v":580747.4400297914,"d":"580,747"},{"v":577743.3054336713,"d":"577,743"},{"v":574719.1432735772,"d":"574,719"},{"v":571674.8200324156,"d":"571,675"},{"v":568610.2013029797,"d":"568,610"},{"v":565525.1517820142,"d":"565,525"},{"v":562419.5352642422,"d":"562,420"},{"v":559293.2146363518,"d":"559,293"},{"v":556146.051870942,"d":"556,146"},{"v":552977.9080204297,"d":"552,978"},{"v":549788.6432109138,"d":"549,789"},{"v":546578.1166360012,"d":"546,578"},{"v":543346.186550589,"d":"543,346"},{"v":540092.7102646076,"d":"540,093"},{"v":536817.5441367197,"d":"536,818"},{"v":533520.5435679789,"d":"533,521"},{"v":530201.5629954468,"d":"530,202"},{"v":526860.4558857643,"d":"526,860"},{"v":523497.0747286841,"d":"523,497"},{"v":520111.2710305566,"d":"520,111"},{"v":516702.89530777495,"d":"516,703"},{"v":513271.7970801747,"d":"513,272"},{"v":509817.82486439054,"d":"509,818"},{"v":506340.8261671677,"d":"506,341"},{"v":502840.64747863007,"d":"502,841"},{"v":499317.1342655022,"d":"499,317"},{"v":495770.13096428686,"d":"495,770"},{"v":492199.4809743967,"d":"492,199"},{"v":488605.0266512406,"d":"488,605"},{"v":484986.6092992635,"d":"484,987"},{"v":481344.0691649399,"d":"481,344"},{"v":477677.2454297208,"d":"477,677"},{"v":473985.9762029335,"d":"473,986"},{"v":470270.0985146344,"d":"470,270"},{"v":466529.44830841315,"d":"466,529"},{"v":462763.8604341505,"d":"462,764"},{"v":458973.1686407261,"d":"458,973"},{"v":455157.20556867897,"d":"455,157"},{"v":451315.80274281814,"d":"451,316"},{"v":447448.7905647848,"d":"447,449"},{"v":443555.9983055647,"d":"443,556"},{"v":439637.25409794966,"d":"439,637"},{"v":435692.38492895063,"d":"435,692"},{"v":431721.21663215826,"d":"431,721"},{"v":427723.5738800539,"d":"427,724"},{"v":423699.2801762689,"d":"423,699"},{"v":419648.1578477919,"d":"419,648"},{"v":415570.0280371252,"d":"415,570"},{"v":411464.71069438726,"d":"411,465"},{"v":407332.02456936444,"d":"407,332"},{"v":403171.78720350814,"d":"403,172"},{"v":398983.81492187944,"d":"398,984"},{"v":394767.9228250399,"d":"394,768"},{"v":390523.9247808882,"d":"390,524"},{"v":386251.633416442,"d":"386,252"},{"v":381950.86010956625,"d":"381,951"},{"v":377621.41498064465,"d":"377,621"},{"v":373263.10688419687,"d":"373,263"},{"v":368875.74340043945,"d":"368,876"},{"v":364459.13082679035,"d":"364,459"},{"v":360013.07416931685,"d":"360,013"},{"v":355537.3771341269,"d":"355,537"},{"v":351031.84211870236,"d":"351,032"},{"v":346496.270203175,"d":"346,496"},{"v":341930.4611415441,"d":"341,930"},{"v":337334.2133528357,"d":"337,334"},{"v":332707.32391220256,"d":"332,707"},{"v":328049.5885419652,"d":"328,050"},{"v":323360.80160259287,"d":"323,361"},{"v":318640.7560836247,"d":"318,641"},{"v":313889.2435945302,"d":"313,889"},{"v":309106.05435550836,"d":"309,106"},{"v":304290.97718822636,"d":"304,291"},{"v":299443.7995064959,"d":"299,444"},{"v":294564.3073068871,"d":"294,564"},{"v":289652.28515928093,"d":"289,652"},{"v":284707.51619735744,"d":"284,708"},{"v":279729.7821090211,"d":"279,730"},{"v":274718.8631267625,"d":"274,719"},{"v":269674.53801795555,"d":"269,675"},{"v":264596.58407508984,"d":"264,597"},{"v":259484.7771059384,"d":"259,485"},{"v":254338.89142365928,"d":"254,339"},{"v":249158.69983683157,"d":"249,159"},{"v":243943.9736394251,"d":"243,944"},{"v":238694.48260070255,"d":"238,694"},{"v":233409.99495505518,"d":"233,410"},{"v":228090.27739177016,"d":"228,090"},{"v":222735.09504472988,"d":"222,735"},{"v":217344.21148204268,"d":"217,344"},{"v":211917.38869560426,"d":"211,917"},{"v":206454.38709058953,"d":"206,454"},{"v":200954.9654748748,"d":"200,955"},{"v":195418.88104838855,"d":"195,419"},{"v":189845.8893923924,"d":"189,846"},{"v":184235.7444586896,"d":"184,236"},{"v":178588.19855876212,"d":"178,588"},{"v":172903.00235283514,"d":"172,903"},{"v":167179.90483886862,"d":"167,180"},{"v":161418.65334147567,"d":"161,419"},{"v":155618.9935007668,"d":"155,619"},{"v":149780.66926111988,"d":"149,781"},{"v":143903.42285987528,"d":"143,903"},{"v":137986.99481595567,"d":"137,987"},{"v":132031.12391840995,"d":"132,031"},{"v":126035.54721488059,"d":"126,036"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,{"$nulls":5},"Ежемесячные платежи по лизингу","Возврат %% по кредиту","срок кредитования",null,null,"кол-во мес.",null,"*",120,{"$nulls":7},{"v":1.8199139153303638,"d":"2"},{"v":1.8299164081767334,"d":"2"},{"v":1.8400972542027587,"d":"2"},{"v":1.8504610357704918,"d":"2"},{"v":1.861012493187412,"d":"2"},{"v":1.8717565315733438,"d":"2"},{"v":1.8826982280887967,"d":"2"},{"v":1.893842839547109,"d":"2"},{"v":1.9051958104343887,"d":"2"},{"v":1.9167627813629644,"d":"2"},{"v":1.9285495979859375,"d":"2"},{"v":1.940562320402446,"d":"2"},{"v":1.9528072330854431,"d":"2"},{"v":1.9652908553661732,"d":"2"},{"v":1.9780199525121185,"d":"2"},{"v":1.9910015474379643,"d":"2"},{"v":2.0042429330922036,"d":"2"},{"v":2.0177516855652957,"d":"2"},{"v":2.031535677968888,"d":"2"},{"v":2.0456030951395547,"d":"2"},{"v":2.0599624492247592,"d":"2"},{"v":2.074622596213422,"d":"2"},{"v":2.0895927534785677,"d":"2"},{"v":2.1048825184050868,"d":"2"},{"v":2.120501888181733,"d":"2"},{"v":2.1364612808431462,"d":"2"},{"v":2.152771557654981,"d":"2"},{"v":2.169444046943248,"d":"2"},{"v":2.1864905694777366,"d":"2"},{"v":2.203923465529076,"d":"2"},{"v":2.221755623729604,"d":"2"},{"v":2.240000511879914,"d":"2"},{"v":2.258672209855848,"d":"2"},{"v":2.2777854447849477,"d":"2"},{"v":2.29735562867707,"d":"2"},{"v":2.3173988987112906,"d":"2"},{"v":2.3379321604004457,"d":"2"},{"v":2.3589731338760007,"d":"2"},{"v":2.380540403559626,"d":"2"},{"v":2.4026534715141463,"d":"2"},{"v":2.4253328147958166,"d":"2"},{"v":2.44859994716247,"d":"2"},{"v":2.472477485528449,"d":"2"},{"v":2.496989221597849,"d":"2"},{"v":2.5221601991530167,"d":"3"},{"v":2.5480167975261336,"d":"3"},{"v":2.5745868218387726,"d":"3"},{"v":2.6018996006584008,"d":"3"},{"v":2.6299860917929356,"d":"3"},{"v":2.658878997025683,"d":"3"},{"v":2.6886128866847083,"d":"3"},{"v":2.7192243350443253,"d":"3"},{"v":2.7507520676737798,"d":"3"},{"v":2.783237121981348,"d":"3"},{"v":2.8167230223533477,"d":"3"},{"v":2.8512559714598376,"d":"3"},{"v":2.886885059495229,"d":"3"},{"v":2.9236624933465776,"d":"3"},{"v":2.961643847939455,"d":"3"},{"v":3.0008883423063777,"d":"3"},{"v":3.0414591432620726,"d":"3"},{"v":3.0834236999609805,"d":"3"},{"v":3.1268541130641694,"d":"3"},{"v":3.171827542765916,"d":"3"},{"v":3.21842666053743,"d":"3"},{"v":3.2667401501517275,"d":"3"},{"v":3.3168632643779183,"d":"3"},{"v":3.3688984446975154,"d":"3"},{"v":3.422956012526462,"d":"3"},{"v":3.479154941757409,"d":"3"},{"v":3.5376237240070774,"d":"4"},{"v":3.59850133981227,"d":"4"},{"v":3.661938351225398,"d":"4"},{"v":3.728098133890294,"d":"4"},{"v":3.7971582698235715,"d":"4"},{"v":3.8693121259001715,"d":"4"},{"v":3.9447706475869477,"d":"4"},{"v":4.023764402964649,"d":"4"},{"v":4.106545918753085,"d":"4"},{"v":4.193392358193597,"d":"4"},{"v":4.284608600613936,"d":"4"},{"v":4.380530794772357,"d":"4"},{"v":4.481530473256042,"d":"4"},{"v":4.588019334079273,"d":"5"},{"v":4.700454819214662,"d":"5"},{"v":4.819346649444002,"d":"5"},{"v":4.945264512418122,"d":"5"},{"v":5.078847148545814,"d":"5"},{"v":5.220813140486917,"d":"5"},{"v":5.371973790934434,"d":"5"},{"v":5.533248575953044,"d":"6"},{"v":5.705683795560114,"d":"6"},{"v":5.890475220859771,"d":"6"},{"v":6.088995773873419,"d":"6"},{"v":6.302829595023543,"d":"6"},{"v":6.5338142868135645,"d":"7"},{"v":6.784093718427673,"d":"7"},{"v":7.05618460544376,"d":"7"},{"v":7.3530612476497685,"d":"7"},{"v":7.678264477664818,"d":"8"},{"v":8.036043294146662,"d":"8"},{"v":8.431541221275145,"d":"8"},{"v":8.871044788063626,"d":"9"},{"v":9.362319706250759,"d":"9"},{"v":9.915073114901832,"d":"10"},{"v":10.541600722850605,"d":"11"},{"v":11.257711297901958,"d":"11"},{"v":12.08407784335894,"d":"12"},{"v":13.048264362813267,"d":"13"},{"v":14.18785813300335,"d":"14"},{"v":15.555481340387406,"d":"16"},{"v":17.227143808765078,"d":"17"},{"v":19.31686027261538,"d":"19"},{"v":22.003796741867454,"d":"22"},{"v":25.586563231441676,"d":"26"},{"v":30.60265776624065,"d":"31"},{"v":38.127076393626076,"d":"38"},{"v":50.66814322085064,"d":"51"},{"v":75.75083056478442,"d":"76"},{"v":151.00000000000153,"d":"151"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,41,{"$nulls":5},"Ежемесячные платежи по лизингу","Возврат %% по кредиту","годовая ставка по кредиту",null,null,"%г",null,"*",{"v":0.08,"d":"8.0%"},{"$nulls":7},0,0,0,0,0,0,{"v":240000,"d":"240,000"},{"v":96000,"d":"96,000"},0,0,{"v":144000,"d":"144,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,42,{"$nulls":5},"Ежемесячные платежи по лизингу","Возврат %% по кредиту","баллон/выкупной",null,null,"%",null,"*",{"v":0.2,"d":"20.0%"}]
[null,43,{"$nulls":5},"Ежемесячные платежи по лизингу","Возврат %% по кредиту","каникулы на возврат тела кредита",null,null,"кол-во мес.",null,"*",6]
[null,44]
[null,45,{"$nulls":5},"Денежный поток",{"$nulls":7},"CF",{"$nulls":4},{"v":136564743.72398633,"d":"136,564,744"},null,null,{"v":-180000,"d":"-180,000"},{"v":-180000,"d":"-180,000"},{"v":-180000,"d":"-180,000"},{"v":-180000,"d":"-180,000"},{"v":-300000,"d":"-300,000"},{"v":-300000,"d":"-300,000"},{"v":238152.4252586888,"d":"238,152"},{"v":32343.512662164867,"d":"32,344"},{"v":32343.51266216638,"d":"32,344"},{"v":32343.51266216638,"d":"32,344"},{"v":218632.37055218965,"d":"218,632"},{"v":218632.3705521914,"d":"218,632"},{"v":218632.3705521914,"d":"218,632"},{"v":718632.3705521914,"d":"718,632"},{"v":718632.3705521914,"d":"718,632"},{"v":718632.3705521914,"d":"718,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521913,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":1468632.3705521915,"d":"1,468,632"},{"v":-16531367.62944781,"d":"-16,531,368"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,47,{"$nulls":5},"Денежный поток нарастающим итогом",{"$nulls":7},"CF",{"$nulls":4},{"v":136564743.72398633,"d":"136,564,744"},null,null,{"v":-180000,"d":"-180,000"},{"v":-360000,"d":"-360,000"},{"v":-540000,"d":"-540,000"},{"v":-720000,"d":"-720,000"},{"v":-1020000,"d":"-1,020,000"},{"v":-1320000,"d":"-1,320,000"},{"v":-1081847.5747413111,"d":"-1,081,848"},{"v":-1049504.0620791463,"d":"-1,049,504"},{"v":-1017160.5494169799,"d":"-1,017,161"},{"v":-984817.0367548135,"d":"-984,817"},{"v":-766184.6662026239,"d":"-766,185"},{"v":-547552.2956504325,"d":"-547,552"},{"v":-328919.9250982411,"d":"-328,920"},{"v":389712.4454539503,"d":"389,712"},{"v":1108344.8160061417,"d":"1,108,345"},{"v":1826977.1865583332,"d":"1,826,977"},{"v":3295609.5571105247,"d":"3,295,610"},{"v":4764241.927662716,"d":"4,764,242"},{"v":6232874.298214908,"d":"6,232,874"},{"v":7701506.668767099,"d":"7,701,507"},{"v":9170139.039319292,"d":"9,170,139"},{"v":10638771.409871483,"d":"10,638,771"},{"v":12107403.780423675,"d":"12,107,404"},{"v":13576036.150975866,"d":"13,576,036"},{"v":15044668.521528058,"d":"15,044,669"},{"v":16513300.89208025,"d":"16,513,301"},{"v":17981933.26263244,"d":"17,981,933"},{"v":19450565.633184634,"d":"19,450,566"},{"v":20919198.003736824,"d":"20,919,198"},{"v":22387830.374289013,"d":"22,387,830"},{"v":23856462.744841203,"d":"23,856,463"},{"v":25325095.115393393,"d":"25,325,095"},{"v":26793727.485945582,"d":"26,793,727"},{"v":28262359.856497772,"d":"28,262,360"},{"v":29730992.22704996,"d":"29,730,992"},{"v":31199624.59760215,"d":"31,199,625"},{"v":32668256.96815434,"d":"32,668,257"},{"v":34136889.33870653,"d":"34,136,889"},{"v":35605521.70925872,"d":"35,605,522"},{"v":37074154.07981091,"d":"37,074,154"},{"v":38542786.4503631,"d":"38,542,786"},{"v":40011418.82091529,"d":"40,011,419"},{"v":41480051.19146748,"d":"41,480,051"},{"v":42948683.56201967,"d":"42,948,684"},{"v":44417315.93257186,"d":"44,417,316"},{"v":45885948.30312405,"d":"45,885,948"},{"v":47354580.67367624,"d":"47,354,581"},{"v":48823213.04422843,"d":"48,823,213"},{"v":50291845.41478062,"d":"50,291,845"},{"v":51760477.78533281,"d":"51,760,478"},{"v":53229110.155884996,"d":"53,229,110"},{"v":54697742.526437186,"d":"54,697,743"},{"v":56166374.896989375,"d":"56,166,375"},{"v":57635007.267541565,"d":"57,635,007"},{"v":59103639.638093755,"d":"59,103,640"},{"v":60572272.008645944,"d":"60,572,272"},{"v":62040904.379198134,"d":"62,040,904"},{"v":63509536.74975032,"d":"63,509,537"},{"v":64978169.12030251,"d":"64,978,169"},{"v":66446801.4908547,"d":"66,446,801"},{"v":67915433.86140689,"d":"67,915,434"},{"v":69384066.23195909,"d":"69,384,066"},{"v":70852698.60251129,"d":"70,852,699"},{"v":72321330.97306348,"d":"72,321,331"},{"v":73789963.34361568,"d":"73,789,963"},{"v":75258595.71416788,"d":"75,258,596"},{"v":76727228.08472008,"d":"76,727,228"},{"v":78195860.45527227,"d":"78,195,860"},{"v":79664492.82582447,"d":"79,664,493"},{"v":81133125.19637667,"d":"81,133,125"},{"v":82601757.56692886,"d":"82,601,758"},{"v":84070389.93748106,"d":"84,070,390"},{"v":85539022.30803326,"d":"85,539,022"},{"v":87007654.67858545,"d":"87,007,655"},{"v":88476287.04913765,"d":"88,476,287"},{"v":89944919.41968985,"d":"89,944,919"},{"v":91413551.79024205,"d":"91,413,552"},{"v":92882184.16079424,"d":"92,882,184"},{"v":94350816.53134644,"d":"94,350,817"},{"v":95819448.90189864,"d":"95,819,449"},{"v":97288081.27245083,"d":"97,288,081"},{"v":98756713.64300303,"d":"98,756,714"},{"v":100225346.01355523,"d":"100,225,346"},{"v":101693978.38410743,"d":"101,693,978"},{"v":103162610.75465962,"d":"103,162,611"},{"v":104631243.12521182,"d":"104,631,243"},{"v":106099875.49576402,"d":"106,099,875"},{"v":107568507.86631621,"d":"107,568,508"},{"v":109037140.23686841,"d":"109,037,140"},{"v":110505772.60742061,"d":"110,505,773"},{"v":111974404.9779728,"d":"111,974,405"},{"v":113443037.348525,"d":"113,443,037"},{"v":114911669.7190772,"d":"114,911,670"},{"v":116380302.0896294,"d":"116,380,302"},{"v":117848934.4601816,"d":"117,848,934"},{"v":119317566.83073379,"d":"119,317,567"},{"v":120786199.20128599,"d":"120,786,199"},{"v":122254831.57183819,"d":"122,254,832"},{"v":123723463.94239038,"d":"123,723,464"},{"v":125192096.31294258,"d":"125,192,096"},{"v":126660728.68349478,"d":"126,660,729"},{"v":128129361.05404697,"d":"128,129,361"},{"v":129597993.42459917,"d":"129,597,993"},{"v":131066625.79515137,"d":"131,066,626"},{"v":132535258.16570356,"d":"132,535,258"},{"v":134003890.53625576,"d":"134,003,891"},{"v":135472522.90680796,"d":"135,472,523"},{"v":136941155.27736014,"d":"136,941,155"},{"v":138409787.64791232,"d":"138,409,788"},{"v":139878420.0184645,"d":"139,878,420"},{"v":141347052.3890167,"d":"141,347,052"},{"v":142815684.75956887,"d":"142,815,685"},{"v":144284317.13012105,"d":"144,284,317"},{"v":145752949.50067323,"d":"145,752,950"},{"v":147221581.87122542,"d":"147,221,582"},{"v":148690214.2417776,"d":"148,690,214"},{"v":150158846.61232978,"d":"150,158,847"},{"v":151627478.98288196,"d":"151,627,479"},{"v":153096111.35343415,"d":"153,096,111"},{"v":136564743.72398633,"d":"136,564,744"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,49,{"$nulls":5},"Кассовый разрыв",{"$nulls":7},"CF(-)",{"$nulls":4},{"v":-1320000,"d":"-1,320,000"}]

{"sheet":"M-Q-Y","index":1,"n_rows":38,"n_cols":204,"rows_kept":38}
[{"$nulls":23},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181]
[{"$nulls":15},16,{"$nulls":7},24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":23},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},"показатель",{"$nulls":4},"ед.изм.",null,null,"значение",{"$nulls":4},"итого",null,null,"2023г.","2024г.","2025г.","2026г.","2027г.","2028г.","2029г.","2030г.","2031г.","2032г.","2033г.","2034г.","2035г.","2036г.","2037г.","2038г.","2039г.","2040г.","2041г.","2042г.","2043г.","2044г.","2045г.","2046г.","2047г.","2048г.","2049г.","2050г.","2051г.","2052г.","2053г.","2054г.","2055г.","2056г.","2057г.","2058г.","2059г.","2060г.","2061г.","2062г.","2063г.","2064г.","2065г.","2066г.","2067г.","2068г.","2069г.","2070г.","2071г.","2072г.","2073г.","2074г.","2075г.","2076г.","2077г.","2078г.","2079г.","2080г.","2081г.","2082г.","2083г.","2084г.","2085г.","2086г.","2087г.","2088г.","2089г.","2090г.","2091г.","2092г.","2093г.","2094г.","2095г.","2096г.","2097г.","2098г.","2099г.","2100г.","2101г.","2102г.","2103г.","2104г.","2105г.","2106г.","2107г.","2108г.","2109г.","2110г.","2111г.","2112г.","2113г.","2114г.","2115г.","2116г.","2117г.","2118г.","2119г.","2120г.","2121г.","2122г.","2123г.","2124г.","2125г.","2126г.","2127г.","2128г.","2129г.","2130г.","2131г.","2132г.","2133г.","2134г.","2135г.","2136г.","2137г.","2138г.","2139г.","2140г.","2141г.","2142г.","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,6,{"$nulls":5},"минимальный период расчетов","минимальный период расчетов",{"$nulls":3},"тип периода",null,"*","год календарный","^",{"$nulls":3},"2023-01-01",null,null,"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","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01","2076-01-01","2077-01-01","2078-01-01","2079-01-01","2080-01-01","2081-01-01","2082-01-01","2083-01-01","2084-01-01","2085-01-01","2086-01-01","2087-01-01","2088-01-01","2089-01-01","2090-01-01","2091-01-01","2092-01-01","2093-01-01","2094-01-01","2095-01-01","2096-01-01","2097-01-01","2098-01-01","2099-01-01","2100-01-01","2101-01-01","2102-01-01","2103-01-01","2104-01-01","2105-01-01","2106-01-01","2107-01-01","2108-01-01","2109-01-01","2110-01-01","2111-01-01","2112-01-01","2113-01-01","2114-01-01","2115-01-01","2116-01-01","2117-01-01","2118-01-01","2119-01-01","2120-01-01","2121-01-01","2122-01-01","2123-01-01","2124-01-01","2125-01-01","2126-01-01","2127-01-01","2128-01-01","2129-01-01","2130-01-01","2131-01-01","2132-01-01","2133-01-01","2134-01-01","2135-01-01","2136-01-01","2137-01-01","2138-01-01","2139-01-01","2140-01-01","2141-01-01","2142-01-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,7,{"$nulls":5},"старт моделирования","старт моделирования",{"$nulls":3},"месяц",null,null,"2023-01-01",{"$nulls":4},"2142-12-31",null,null,"2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31","2076-12-31","2077-12-31","2078-12-31","2079-12-31","2080-12-31","2081-12-31","2082-12-31","2083-12-31","2084-12-31","2085-12-31","2086-12-31","2087-12-31","2088-12-31","2089-12-31","2090-12-31","2091-12-31","2092-12-31","2093-12-31","2094-12-31","2095-12-31","2096-12-31","2097-12-31","2098-12-31","2099-12-31","2100-12-31","2101-12-31","2102-12-31","2103-12-31","2104-12-31","2105-12-31","2106-12-31","2107-12-31","2108-12-31","2109-12-31","2110-12-31","2111-12-31","2112-12-31","2113-12-31","2114-12-31","2115-12-31","2116-12-31","2117-12-31","2118-12-31","2119-12-31","2120-12-31","2121-12-31","2122-12-31","2123-12-31","2124-12-31","2125-12-31","2126-12-31","2127-12-31","2128-12-31","2129-12-31","2130-12-31","2131-12-31","2132-12-31","2133-12-31","2134-12-31","2135-12-31","2136-12-31","2137-12-31","2138-12-31","2139-12-31","2140-12-31","2141-12-31","2142-12-31","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,8,{"$nulls":5},"горизонт моделирования","горизонт моделирования",{"$nulls":3},"кол-во пер.",null,null,120,{"$nulls":4},120,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,9]
[null,10]
[null,67,{"$nulls":5},"График оплат и ввода в экспл. оборуд-ия"]
[null,12]
[null,13,{"$nulls":5},"Стоимость приобретаемого оборуд-я",{"$nulls":4},"руб.",{"$nulls":7},{"v":100000000,"d":"100,000,000"},null,null,{"v":100000000,"d":"100,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14]
[null,15,{"$nulls":5},"График оплат оборудования",{"$nulls":7},"CF(-)",{"$nulls":4},{"v":100000000,"d":"100,000,000"},null,null,{"v":100000000,"d":"100,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16]
[null,17,{"$nulls":5},"Ввод в эксплуатацию оборудования",{"$nulls":4},"руб.",{"$nulls":7},{"v":100000000,"d":"100,000,000"},null,null,{"v":50000000,"d":"50,000,000"},{"v":50000000,"d":"50,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,{"$nulls":5},"Ввод в эксплуатацию оборудования",{"$nulls":4},"шт",{"$nulls":7},10,null,null,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19]
[null,67,{"$nulls":5},"Операц. финпоток от экспл-ции оборуд-ия"]
[null,21]
[null,22,{"$nulls":5},"Поступление операционного фнпотока",{"$nulls":7},"CF(+)",{"$nulls":4},{"v":272000000,"d":"272,000,000"},null,null,{"v":5500000,"d":"5,500,000"},{"v":26500000,"d":"26,500,000"},{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"},{"v":30000000,"d":"30,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23]
[null,67,{"$nulls":5},"Расчет источников финансирования оборуд-я"]
[null,25]
[null,26,{"$nulls":5},"Оплата собственными средствами",{"$nulls":7},"CF(+)",{"$nulls":4},{"v":10000000,"d":"10,000,000"},null,null,{"v":10000000,"d":"10,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27]
[null,28,{"$nulls":5},"Поступление кредита",{"$nulls":7},"CF(+)",{"$nulls":4},{"v":90000000,"d":"90,000,000"},null,null,{"v":90000000,"d":"90,000,000"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,30,{"$nulls":5},"Ежемесячные платежи по кредиту",{"$nulls":4},"руб.",null,null,"CF(-)",{"$nulls":4},{"v":135435256.27601376,"d":"135,435,256"},null,null,{"v":6047552.295650429,"d":"6,047,552"},{"v":12376411.553373704,"d":"12,376,412"},{"v":12376411.553373704,"d":"12,376,412"},{"v":12376411.553373702,"d":"12,376,412"},{"v":12376411.553373704,"d":"12,376,412"},{"v":12376411.553373704,"d":"12,376,412"},{"v":12376411.553373702,"d":"12,376,412"},{"v":12376411.553373704,"d":"12,376,412"},{"v":12376411.553373704,"d":"12,376,412"},{"v":30376411.553373706,"d":"30,376,412"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,{"$nulls":5},"Ежемесячные платежи по кредиту","Возврат тела кредита",{"$nulls":3},"руб.",{"$nulls":7},{"v":90000000.00000083,"d":"90,000,000"},null,null,{"v":1995576.572513708,"d":"1,995,577"},{"v":5536126.945849235,"d":"5,536,127"},{"v":5995622.751978491,"d":"5,995,623"},{"v":6493256.483396596,"d":"6,493,256"},{"v":7032193.5690931855,"d":"7,032,194"},{"v":7615862.16710287,"d":"7,615,862"},{"v":8247974.970886387,"d":"8,247,975"},{"v":8932552.82563065,"d":"8,932,553"},{"v":9673950.304690031,"d":"9,673,950"},{"v":28476883.40885967,"d":"28,476,883"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,{"$nulls":5},"Ежемесячные платежи по кредиту","Возврат %% по кредиту",{"$nulls":3},"руб.",{"$nulls":7},{"v":45435256.276012935,"d":"45,435,256"},null,null,{"v":4051975.723136721,"d":"4,051,976"},{"v":6840284.607524469,"d":"6,840,285"},{"v":6380788.801395212,"d":"6,380,789"},{"v":5883155.069977106,"d":"5,883,155"},{"v":5344217.984280517,"d":"5,344,218"},{"v":4760549.386270834,"d":"4,760,549"},{"v":4128436.5824873154,"d":"4,128,437"},{"v":3443858.7277430547,"d":"3,443,859"},{"v":2702461.2486836733,"d":"2,702,461"},{"v":1899528.1445140315,"d":"1,899,528"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33]
[null,34,{"$nulls":5},"Финпоток",{"$nulls":7},"CF",{"$nulls":4},{"v":136564743.7239863,"d":"136,564,744"},null,null,{"v":-547552.2956504226,"d":"-547,552"},{"v":14123588.446626296,"d":"14,123,588"},{"v":17623588.446626298,"d":"17,623,588"},{"v":17623588.446626298,"d":"17,623,588"},{"v":17623588.446626298,"d":"17,623,588"},{"v":17623588.446626298,"d":"17,623,588"},{"v":17623588.446626298,"d":"17,623,588"},{"v":17623588.446626298,"d":"17,623,588"},{"v":17623588.446626298,"d":"17,623,588"},{"v":-376411.5533737056,"d":"-376,412"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,36,{"$nulls":5},"Финпоток нарастающим итогом",{"$nulls":7},"CF",{"$nulls":4},{"v":136564743.7239863,"d":"136,564,744"},null,null,{"v":-547552.2956504226,"d":"-547,552"},{"v":13576036.150975874,"d":"13,576,036"},{"v":31199624.597602174,"d":"31,199,625"},{"v":48823213.04422847,"d":"48,823,213"},{"v":66446801.49085477,"d":"66,446,801"},{"v":84070389.93748108,"d":"84,070,390"},{"v":101693978.38410738,"d":"101,693,978"},{"v":119317566.83073369,"d":"119,317,567"},{"v":136941155.27736,"d":"136,941,155"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},{"v":136564743.7239863,"d":"136,564,744"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,38,{"$nulls":5},"Кассовый разрыв",{"$nulls":7},"CF(-)",{"$nulls":4},{"v":-1320000,"d":"-1,320,000"}]

{"sheet":"Lists","index":2,"n_rows":200,"n_cols":14,"rows_kept":200}
[{"$nulls":8},{"$f":"COLUMN()","v":9},null,null,{"$f":"COLUMN()","v":12}]
[{"$nulls":8},{"$f":"LEFT(ADDRESS(1,I1,4),(LEN(ADDRESS(1,I1,4))-1))","v":"I"},null,null,{"$f":"LEFT(ADDRESS(1,L1,4),(LEN(ADDRESS(1,L1,4))-1))","v":"L"}]
[]
[{"$nulls":8},"периоды",null,null,"месяцы"]
[{"$f":"ROW()","v":5},{"$nulls":7},{"$f":"\"Lists!\"&I$2&$A6&\":\"&I$2&($A5+MAX(J:J))","v":"Lists!I6:I9"},null,null,{"$f":"\"Lists!\"&L$2&$A6&\":\"&L$2&($A5+MAX(M:M))","v":"Lists!L6:L29"}]
[{"$f":"ROW()","v":6},{"$nulls":6},"*","месяц",{"$f":"MAX(J$5:J5)+1","v":1},"*","2022-10-01",{"$f":"MAX(M$5:M5)+1","v":1},{"$f":"IF(AND(L6=\"\",M6<>0),1,IF(COUNTIF(L:L,L6)<>1,1,0))","v":0}]
[{"$f":"ROW()","v":7},{"$nulls":6},"*","квартал",{"$f":"MAX(J$5:J6)+1","v":2},null,{"$f":"EOMONTH(L6,0)+1","v":"2022-11-01"},{"$f":"MAX(M$5:M6)+1","v":2},0]
[{"$f":"ROW()","v":8},{"$nulls":6},"*","год текущий",{"$f":"MAX(J$5:J7)+1","v":3},null,{"$f":"EOMONTH(L7,0)+1","v":"2022-12-01"},{"$f":"MAX(M$5:M7)+1","v":3},0]
[{"$f":"ROW()","v":9},{"$nulls":6},"*","год календарный",{"$f":"MAX(J$5:J8)+1","v":4},null,"2023-01-01",{"$f":"MAX(M$5:M8)+1","v":4},0]
[{"$f":"ROW()","v":10},{"$nulls":10},"2023-02-01",{"$f":"MAX(M$5:M9)+1","v":5},0]
[{"$f":"ROW()","v":11},{"$nulls":10},"2023-03-01",{"$f":"MAX(M$5:M10)+1","v":6},0]
[{"$f":"ROW()","v":12},{"$nulls":10},"2023-04-01",{"$f":"MAX(M$5:M11)+1","v":7},0]
[{"$f":"ROW()","v":13},{"$nulls":10},"2023-05-01",{"$f":"MAX(M$5:M12)+1","v":8},0]
[{"$f":"ROW()","v":14},{"$nulls":10},"2023-06-01",{"$f":"MAX(M$5:M13)+1","v":9},0]
[{"$f":"ROW()","v":15},{"$nulls":10},"2023-07-01",{"$f":"MAX(M$5:M14)+1","v":10},0]
[{"$f":"ROW()","v":16},{"$nulls":10},"2023-08-01",{"$f":"MAX(M$5:M15)+1","v":11},0]
[{"$f":"ROW()","v":17},{"$nulls":10},"2023-09-01",{"$f":"MAX(M$5:M16)+1","v":12},0]
[{"$f":"ROW()","v":18},{"$nulls":10},{"$f":"EOMONTH(L17,0)+1","v":"2023-10-01"},{"$f":"MAX(M$5:M17)+1","v":13},0]
[{"$f":"ROW()","v":19},{"$nulls":10},"2023-11-01",{"$f":"MAX(M$5:M18)+1","v":14},0]
[{"$f":"ROW()","v":20},{"$nulls":10},"2023-12-01",{"$f":"MAX(M$5:M19)+1","v":15},0]
[{"$f":"ROW()","v":21},{"$nulls":10},"2024-01-01",{"$f":"MAX(M$5:M20)+1","v":16},0]
[{"$f":"ROW()","v":22},{"$nulls":10},"2024-02-01",{"$f":"MAX(M$5:M21)+1","v":17},0]
[{"$f":"ROW()","v":23},{"$nulls":10},"2024-03-01",{"$f":"MAX(M$5:M22)+1","v":18},0]
[{"$f":"ROW()","v":24},{"$nulls":10},"2024-04-01",{"$f":"MAX(M$5:M23)+1","v":19},0]
[{"$f":"ROW()","v":25},{"$nulls":10},"2024-05-01",{"$f":"MAX(M$5:M24)+1","v":20},0]
[{"$f":"ROW()","v":26},{"$nulls":10},"2024-06-01",{"$f":"MAX(M$5:M25)+1","v":21},0]
[{"$f":"ROW()","v":27},{"$nulls":10},"2024-07-01",{"$f":"MAX(M$5:M26)+1","v":22},0]
[{"$f":"ROW()","v":28},{"$nulls":10},"2024-08-01",{"$f":"MAX(M$5:M27)+1","v":23},0]
[{"$f":"ROW()","v":29},{"$nulls":10},{"$f":"EOMONTH(L28,0)+1","v":"2024-09-01"},{"$f":"MAX(M$5:M28)+1","v":24},0]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32}]
[{"$f":"ROW()","v":33}]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35}]
[{"$f":"ROW()","v":36}]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72}]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80}]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87}]
[{"$f":"ROW()","v":88}]
[{"$f":"ROW()","v":89}]
[{"$f":"ROW()","v":90}]
[{"$f":"ROW()","v":91}]
[{"$f":"ROW()","v":92}]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":94}]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96}]
[{"$f":"ROW()","v":97}]
[{"$f":"ROW()","v":98}]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":100}]
[{"$f":"ROW()","v":101}]
[{"$f":"ROW()","v":102}]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104}]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106}]
[{"$f":"ROW()","v":107}]
[{"$f":"ROW()","v":108}]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120}]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123}]
[{"$f":"ROW()","v":124}]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":126}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128}]
[{"$f":"ROW()","v":129}]
[{"$f":"ROW()","v":130}]
[{"$f":"ROW()","v":131}]
[{"$f":"ROW()","v":132}]
[{"$f":"ROW()","v":133}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137}]
[{"$f":"ROW()","v":138}]
[{"$f":"ROW()","v":139}]
[{"$f":"ROW()","v":140}]
[{"$f":"ROW()","v":141}]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143}]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":145}]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":147}]
[{"$f":"ROW()","v":148}]
[{"$f":"ROW()","v":149}]
[{"$f":"ROW()","v":150}]
[{"$f":"ROW()","v":151}]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153}]
[{"$f":"ROW()","v":154}]
[{"$f":"ROW()","v":155}]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157}]
[{"$f":"ROW()","v":158}]
[{"$f":"ROW()","v":159}]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":161}]
[{"$f":"ROW()","v":162}]
[{"$f":"ROW()","v":163}]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":165}]
[{"$f":"ROW()","v":166}]
[{"$f":"ROW()","v":167}]
[{"$f":"ROW()","v":168}]
[{"$f":"ROW()","v":169}]
[{"$f":"ROW()","v":170}]
[{"$f":"ROW()","v":171}]
[{"$f":"ROW()","v":172}]
[{"$f":"ROW()","v":173}]
[{"$f":"ROW()","v":174}]
[{"$f":"ROW()","v":175}]
[{"$f":"ROW()","v":176}]
[{"$f":"ROW()","v":177}]
[{"$f":"ROW()","v":178}]
[{"$f":"ROW()","v":179}]
[{"$f":"ROW()","v":180}]
[{"$f":"ROW()","v":181}]
[{"$f":"ROW()","v":182}]
[{"$f":"ROW()","v":183}]
[{"$f":"ROW()","v":184}]
[{"$f":"ROW()","v":185}]
[{"$f":"ROW()","v":186}]
[{"$f":"ROW()","v":187}]
[{"$f":"ROW()","v":188}]
[{"$f":"ROW()","v":189}]
[{"$f":"ROW()","v":190}]
[{"$f":"ROW()","v":191}]
[{"$f":"ROW()","v":192}]
[{"$f":"ROW()","v":193}]
[{"$f":"ROW()","v":194}]
[{"$f":"ROW()","v":195}]
[{"$f":"ROW()","v":196}]
[{"$f":"ROW()","v":197}]
[{"$f":"ROW()","v":198}]
[{"$f":"ROW()","v":199}]
[{"$f":"ROW()","v":200}]

{"sheet":"Аннуитет","index":3,"n_rows":0,"n_cols":0,"rows_kept":0}